{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Project Profile Formulas","Loan Terms Formulas","OneStop Import","F.C.-1 to NEW Statement of Op.","Distribution Calculation","Residual Receipts-Excess Equity","OneStop Manifest","OneStop Manifest Formulas","Market Analysis Formulas","Loan Sizing Formulas","Junior Loan Formulas","20 Year Proforma Formulas","20 Year Proforma Names","Sources and Uses Formulas","Construction Interest Formulas","Exit Analysis Formulas","Manifest","DataModel","Variable Rate Formulas","Change Log","Financing Assumptions Formulas","Board Ouput Formulas","SelectionList"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":5639,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Project Profile Formulas","index":0,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["B1","R1C2"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["C1","R1C3"," "]
["D1","R1C4"," "]
["B2","R2C2"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["C2","R2C3"," "]
["D2","R2C4"," "]
["E35","R35C5"," =IF(GrossSF_Total =0,\"\",GrossSF_Residential/GrossSF_Total)",null,"GrossSF_Residential_Percentage"]
["F35","R35C6"," =IF(NetRentableSF_Total=0,\"\",NetRentableSF_Residential/NetRentableSF_Total)",null,"NetRentableSF_Residential_Percentage"]
["E37","R37C5"," =IF(GrossSF_Total=0,\"\",GrossSF_Commercial/GrossSF_Total)",null,"GrossSF_Commercial_Percentage"]
["F37","R37C6"," =IF(NetRentableSF_Total=0,\"\",NetRentableSF_Commercial/NetRentableSF_Total)",null,"NetRentableSF_Commercial_Percentage"]
["E39","R39C5"," =GrossSF_Residential+GrossSF_Commercial",0,"GrossSF_Total"]
["F39","R39C6"," =NetRentableSF_Residential+NetRentableSF_Commercial",0,"NetRentableSF_Total"]

{"sheet":"Loan Terms Formulas","index":1,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["A1","R1C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B1","R1C2"," "]
["C1","R1C3"," "]
["D1","R1C4"," "]
["E1","R1C5"," "]
["F1","R1C6"," "]
["A2","R2C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B2","R2C2"," "]
["C2","R2C3"," "]
["D2","R2C4"," "]
["E2","R2C5"," "]
["F2","R2C6"," "]
["F9","R9C6"," =IF(_LoanSizing_Dashboard_FirstMortgageDSCYear1=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_FirstMortgageDSCYear1)"]
["F10","R10C6"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",\"\",_LoanSizing_Dashboard_DebtServiceFirstMortgage)",0]
["D12","R12C4"," =SUM(D9:D11)",0,"FirstMortgageLoan_ProjectedInterestRate"]
["F12","R12C6"," =IF(_LoanSizing_Dashboard_SupportableLoanAmt=\"Set Fixed Loan Amt or DSC\",\"\",_LoanSizing_Dashboard_SupportableLoanAmt)",0]
["B23","R23C2"," =_JuniorLoan_One_DebtServicePaymentAnnual",0,"JuniorLoan_One_InterestOnlyPaymentYear1"]
["B25","R25C2"," =_JuniorLoan_One_SupportableLoanAmt",0,"JuniorLoan_One_LoanAmount"]
["B35","R35C2"," =BridgeLoan_One_IndexRate+BridgeLoan_One_Spread",0,"BridgeLoan_One_ProjectedInterestRate"]
["C35","R35C3"," =BridgeLoan_Two_IndexRate+BridgeLoan_Two_Spread",0,"BridgeLoan_Two_ProjectedInterestRate"]

{"sheet":"OneStop Import","index":2,"n_rows":117,"n_cols":9,"rows_kept":117,"cut":false,"hidden":true,"merged":[[5,6,5,7],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,5,2]]}
[]
[]
[""]
[""]
["OneStop Import",null,null,"Selected Data","Copy Pasted Data"]
[null,null,null,null,null,null,"OneStop Import History"]
[null,"Current Phase","",null,"Manual Entry","Selected Data","Imported Title","Imported Data","Copy Pasted Data"]
[null,"Date Last Updated","","Data Source",null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E8,HLOOKUP(OneStopDataSelection,OneStop_DataTable,2,FALSE))","v":{"$error":"#NAME?"}}]
[null,"Page UI Version","1.1.0","Date of Data",null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E9,HLOOKUP(OneStopDataSelection,OneStop_DataTable,3,FALSE))","v":{"$error":"#NAME?"}}]
[81,"Developer's Cash Equity ",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E10,HLOOKUP(OneStopDataSelection,OneStop_DataTable,4,FALSE))","v":{"$error":"#NAME?"}}]
[82,"Tax Credit Equity (net amount)",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E11,HLOOKUP(OneStopDataSelection,OneStop_DataTable,5,FALSE))","v":{"$error":"#NAME?"}}]
[83,"Rent Differential Escrow Balance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E12,HLOOKUP(OneStopDataSelection,OneStop_DataTable,6,FALSE))","v":{"$error":"#NAME?"}}]
[84,"Other Source:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E13,HLOOKUP(OneStopDataSelection,OneStop_DataTable,7,FALSE))","v":{"$error":"#NAME?"}}]
[85,"HOME Funds, as Grant",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E14,HLOOKUP(OneStopDataSelection,OneStop_DataTable,8,FALSE))","v":{"$error":"#NAME?"}}]
[86,"Grant:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E15,HLOOKUP(OneStopDataSelection,OneStop_DataTable,9,FALSE))","v":{"$error":"#NAME?"}}]
[87,"Grant:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E16,HLOOKUP(OneStopDataSelection,OneStop_DataTable,10,FALSE))","v":{"$error":"#NAME?"}}]
[88,"Total Public Equity",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E17,HLOOKUP(OneStopDataSelection,OneStop_DataTable,11,FALSE))","v":{"$error":"#NAME?"}}]
[89,"Home Funds-DHCD, as Subordinate Debt",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E18,HLOOKUP(OneStopDataSelection,OneStop_DataTable,12,FALSE))","v":{"$error":"#NAME?"}}]
[90,"Home Funds-Local, as Subordinate Debt",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E19,HLOOKUP(OneStopDataSelection,OneStop_DataTable,13,FALSE))","v":{"$error":"#NAME?"}}]
[91,"Subordinate Debt ",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E20,HLOOKUP(OneStopDataSelection,OneStop_DataTable,14,FALSE))","v":{"$error":"#NAME?"}}]
[92,"Subordinate Debt",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E21,HLOOKUP(OneStopDataSelection,OneStop_DataTable,15,FALSE))","v":{"$error":"#NAME?"}}]
[93,"Subordinate Debt ",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E22,HLOOKUP(OneStopDataSelection,OneStop_DataTable,16,FALSE))","v":{"$error":"#NAME?"}}]
[94,"Total Subordinate Debt",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E23,HLOOKUP(OneStopDataSelection,OneStop_DataTable,17,FALSE))","v":{"$error":"#NAME?"}}]
[95,"MHFA",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E24,HLOOKUP(OneStopDataSelection,OneStop_DataTable,18,FALSE))","v":{"$error":"#NAME?"}}]
[96,"MHFA",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E25,HLOOKUP(OneStopDataSelection,OneStop_DataTable,19,FALSE))","v":{"$error":"#NAME?"}}]
[97,"MHP Fund Permanent Loan",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E26,HLOOKUP(OneStopDataSelection,OneStop_DataTable,20,FALSE))","v":{"$error":"#NAME?"}}]
[98,"Other Permanent Senior Mortgage",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E27,HLOOKUP(OneStopDataSelection,OneStop_DataTable,21,FALSE))","v":{"$error":"#NAME?"}}]
[99,"Other Permanent Senior Mortgage ",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E28,HLOOKUP(OneStopDataSelection,OneStop_DataTable,22,FALSE))","v":{"$error":"#NAME?"}}]
[100,"Total Permanent Senior Debt",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E29,HLOOKUP(OneStopDataSelection,OneStop_DataTable,23,FALSE))","v":{"$error":"#NAME?"}}]
[101,"Total Permanent Sources",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E30,HLOOKUP(OneStopDataSelection,OneStop_DataTable,24,FALSE))","v":{"$error":"#NAME?"}}]
[102,"Construction Loan",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E31,HLOOKUP(OneStopDataSelection,OneStop_DataTable,25,FALSE))","v":{"$error":"#NAME?"}}]
[103,"Other Interim Loan ",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E32,HLOOKUP(OneStopDataSelection,OneStop_DataTable,26,FALSE))","v":{"$error":"#NAME?"}}]
[104,"Syndication Bridge Loan ",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E33,HLOOKUP(OneStopDataSelection,OneStop_DataTable,27,FALSE))","v":{"$error":"#NAME?"}}]
[161,"Acquisition:  Land",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E34,HLOOKUP(OneStopDataSelection,OneStop_DataTable,28,FALSE))","v":{"$error":"#NAME?"}}]
[162,"Acquisition:  Building",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E35,HLOOKUP(OneStopDataSelection,OneStop_DataTable,29,FALSE))","v":{"$error":"#NAME?"}}]
[163,"Acquisition Subtotal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E36,HLOOKUP(OneStopDataSelection,OneStop_DataTable,30,FALSE))","v":{"$error":"#NAME?"}}]
[164,"Direct Construction Budget",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E37,HLOOKUP(OneStopDataSelection,OneStop_DataTable,31,FALSE))","v":{"$error":"#NAME?"}}]
[165,"Construction Contingency",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E38,HLOOKUP(OneStopDataSelection,OneStop_DataTable,32,FALSE))","v":{"$error":"#NAME?"}}]
[166,"Subtotal: Construction",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E39,HLOOKUP(OneStopDataSelection,OneStop_DataTable,33,FALSE))","v":{"$error":"#NAME?"}}]
[167,"Architecture & Engineering",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E40,HLOOKUP(OneStopDataSelection,OneStop_DataTable,34,FALSE))","v":{"$error":"#NAME?"}}]
[168,"Survey and Permits",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E41,HLOOKUP(OneStopDataSelection,OneStop_DataTable,35,FALSE))","v":{"$error":"#NAME?"}}]
[169,"Clerk of the Works",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E42,HLOOKUP(OneStopDataSelection,OneStop_DataTable,36,FALSE))","v":{"$error":"#NAME?"}}]
[170,"Environmental Engineer",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E43,HLOOKUP(OneStopDataSelection,OneStop_DataTable,37,FALSE))","v":{"$error":"#NAME?"}}]
[171,"Bond Premium",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E44,HLOOKUP(OneStopDataSelection,OneStop_DataTable,38,FALSE))","v":{"$error":"#NAME?"}}]
[172,"Legal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E45,HLOOKUP(OneStopDataSelection,OneStop_DataTable,39,FALSE))","v":{"$error":"#NAME?"}}]
[173,"Title and Recording",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E46,HLOOKUP(OneStopDataSelection,OneStop_DataTable,40,FALSE))","v":{"$error":"#NAME?"}}]
[174,"Accounting & Cost Cert.",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E47,HLOOKUP(OneStopDataSelection,OneStop_DataTable,41,FALSE))","v":{"$error":"#NAME?"}}]
[175,"Marketing and Rent Up",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E48,HLOOKUP(OneStopDataSelection,OneStop_DataTable,42,FALSE))","v":{"$error":"#NAME?"}}]
[176,"Real Estate Taxes",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E49,HLOOKUP(OneStopDataSelection,OneStop_DataTable,43,FALSE))","v":{"$error":"#NAME?"}}]
[177,"Insurance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E50,HLOOKUP(OneStopDataSelection,OneStop_DataTable,44,FALSE))","v":{"$error":"#NAME?"}}]
[178,"Relocation",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E51,HLOOKUP(OneStopDataSelection,OneStop_DataTable,45,FALSE))","v":{"$error":"#NAME?"}}]
[179,"Appraisal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E52,HLOOKUP(OneStopDataSelection,OneStop_DataTable,46,FALSE))","v":{"$error":"#NAME?"}}]
[180,"Security",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E53,HLOOKUP(OneStopDataSelection,OneStop_DataTable,47,FALSE))","v":{"$error":"#NAME?"}}]
[181,"Construction Loan Interest",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E54,HLOOKUP(OneStopDataSelection,OneStop_DataTable,48,FALSE))","v":{"$error":"#NAME?"}}]
[182,"Inspecting Engineer",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E55,HLOOKUP(OneStopDataSelection,OneStop_DataTable,49,FALSE))","v":{"$error":"#NAME?"}}]
[183,"Fees to:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E56,HLOOKUP(OneStopDataSelection,OneStop_DataTable,50,FALSE))","v":{"$error":"#NAME?"}}]
[184,"Fees to:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E57,HLOOKUP(OneStopDataSelection,OneStop_DataTable,51,FALSE))","v":{"$error":"#NAME?"}}]
[185,"MIP",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E58,HLOOKUP(OneStopDataSelection,OneStop_DataTable,52,FALSE))","v":{"$error":"#NAME?"}}]
[186,"Tax escrow deposit",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E59,HLOOKUP(OneStopDataSelection,OneStop_DataTable,53,FALSE))","v":{"$error":"#NAME?"}}]
[187,"Insurance escrow deposit",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E60,HLOOKUP(OneStopDataSelection,OneStop_DataTable,54,FALSE))","v":{"$error":"#NAME?"}}]
[188,"Rent Differential Escrow",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E61,HLOOKUP(OneStopDataSelection,OneStop_DataTable,55,FALSE))","v":{"$error":"#NAME?"}}]
[189,"Misc.",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E62,HLOOKUP(OneStopDataSelection,OneStop_DataTable,56,FALSE))","v":{"$error":"#NAME?"}}]
[190,"Other:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E63,HLOOKUP(OneStopDataSelection,OneStop_DataTable,57,FALSE))","v":{"$error":"#NAME?"}}]
[191,"Other:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E64,HLOOKUP(OneStopDataSelection,OneStop_DataTable,58,FALSE))","v":{"$error":"#NAME?"}}]
[192,"Soft Cost Contingency",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E65,HLOOKUP(OneStopDataSelection,OneStop_DataTable,59,FALSE))","v":{"$error":"#NAME?"}}]
[193,"Subtotal:  Gen. Dev.",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E66,HLOOKUP(OneStopDataSelection,OneStop_DataTable,60,FALSE))","v":{"$error":"#NAME?"}}]
[194,"Subtotal: Acquis., Const.,",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E67,HLOOKUP(OneStopDataSelection,OneStop_DataTable,61,FALSE))","v":{"$error":"#NAME?"}}]
[195,"Capitalized Reserves",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E68,HLOOKUP(OneStopDataSelection,OneStop_DataTable,62,FALSE))","v":{"$error":"#NAME?"}}]
[196,"Rent Differential Escrow Bal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E69,HLOOKUP(OneStopDataSelection,OneStop_DataTable,63,FALSE))","v":{"$error":"#NAME?"}}]
[197,"Developer Fee",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E70,HLOOKUP(OneStopDataSelection,OneStop_DataTable,64,FALSE))","v":{"$error":"#NAME?"}}]
[198,"Total Development Cost",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E71,HLOOKUP(OneStopDataSelection,OneStop_DataTable,65,FALSE))","v":{"$error":"#NAME?"}}]
[199,"TDC, Net",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E72,HLOOKUP(OneStopDataSelection,OneStop_DataTable,66,FALSE))","v":{"$error":"#NAME?"}}]
[]
[249,"Annual Operating Income (year 1)",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E74,HLOOKUP(OneStopDataSelection,OneStop_DataTable,68,FALSE))","v":{"$error":"#NAME?"}}]
[250,"Management Fee",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E75,HLOOKUP(OneStopDataSelection,OneStop_DataTable,69,FALSE))","v":{"$error":"#NAME?"}}]
[251,"Payroll, Administrative",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E76,HLOOKUP(OneStopDataSelection,OneStop_DataTable,70,FALSE))","v":{"$error":"#NAME?"}}]
[252,"Payroll Taxes & Benefits, Admin.",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E77,HLOOKUP(OneStopDataSelection,OneStop_DataTable,71,FALSE))","v":{"$error":"#NAME?"}}]
[253,"Legal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E78,HLOOKUP(OneStopDataSelection,OneStop_DataTable,72,FALSE))","v":{"$error":"#NAME?"}}]
[254,"Audit",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E79,HLOOKUP(OneStopDataSelection,OneStop_DataTable,73,FALSE))","v":{"$error":"#NAME?"}}]
[255,"Marketing",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E80,HLOOKUP(OneStopDataSelection,OneStop_DataTable,74,FALSE))","v":{"$error":"#NAME?"}}]
[256,"Telephone",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E81,HLOOKUP(OneStopDataSelection,OneStop_DataTable,75,FALSE))","v":{"$error":"#NAME?"}}]
[257,"Office Supplies",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E82,HLOOKUP(OneStopDataSelection,OneStop_DataTable,76,FALSE))","v":{"$error":"#NAME?"}}]
[258,"Accounting & Data Processing",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E83,HLOOKUP(OneStopDataSelection,OneStop_DataTable,77,FALSE))","v":{"$error":"#NAME?"}}]
[259,"Investor Servicing",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E84,HLOOKUP(OneStopDataSelection,OneStop_DataTable,78,FALSE))","v":{"$error":"#NAME?"}}]
[260,"DHCD Monitoring Fee",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E85,HLOOKUP(OneStopDataSelection,OneStop_DataTable,79,FALSE))","v":{"$error":"#NAME?"}}]
[261,"Bad Debt/Concessions",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E86,HLOOKUP(OneStopDataSelection,OneStop_DataTable,80,FALSE))","v":{"$error":"#NAME?"}}]
[262,"Other:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E87,HLOOKUP(OneStopDataSelection,OneStop_DataTable,81,FALSE))","v":{"$error":"#NAME?"}}]
[263,"Subtotal: Administrative",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E88,HLOOKUP(OneStopDataSelection,OneStop_DataTable,82,FALSE))","v":{"$error":"#NAME?"}}]
[264,"Payroll, Maintenance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E89,HLOOKUP(OneStopDataSelection,OneStop_DataTable,83,FALSE))","v":{"$error":"#NAME?"}}]
[265,"Payroll Taxes & Benefits, Admin.",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E90,HLOOKUP(OneStopDataSelection,OneStop_DataTable,84,FALSE))","v":{"$error":"#NAME?"}}]
[266,"Janitorial Materials",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E91,HLOOKUP(OneStopDataSelection,OneStop_DataTable,85,FALSE))","v":{"$error":"#NAME?"}}]
[267,"Landscaping",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E92,HLOOKUP(OneStopDataSelection,OneStop_DataTable,86,FALSE))","v":{"$error":"#NAME?"}}]
[268,"Decorating (inter. only)",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E93,HLOOKUP(OneStopDataSelection,OneStop_DataTable,87,FALSE))","v":{"$error":"#NAME?"}}]
[269,"Repairs (inter. & ext.)",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E94,HLOOKUP(OneStopDataSelection,OneStop_DataTable,88,FALSE))","v":{"$error":"#NAME?"}}]
[270,"Elevator Maintenance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E95,HLOOKUP(OneStopDataSelection,OneStop_DataTable,89,FALSE))","v":{"$error":"#NAME?"}}]
[271,"Trash Removal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E96,HLOOKUP(OneStopDataSelection,OneStop_DataTable,90,FALSE))","v":{"$error":"#NAME?"}}]
[272,"Snow Removal",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E97,HLOOKUP(OneStopDataSelection,OneStop_DataTable,91,FALSE))","v":{"$error":"#NAME?"}}]
[273,"Extermination",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E98,HLOOKUP(OneStopDataSelection,OneStop_DataTable,92,FALSE))","v":{"$error":"#NAME?"}}]
[274,"Recreation",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E99,HLOOKUP(OneStopDataSelection,OneStop_DataTable,93,FALSE))","v":{"$error":"#NAME?"}}]
[275,"Other:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E100,HLOOKUP(OneStopDataSelection,OneStop_DataTable,94,FALSE))","v":{"$error":"#NAME?"}}]
[276,"Subtotal: Maintenance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E101,HLOOKUP(OneStopDataSelection,OneStop_DataTable,95,FALSE))","v":{"$error":"#NAME?"}}]
[277,"Resident Services",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E102,HLOOKUP(OneStopDataSelection,OneStop_DataTable,96,FALSE))","v":{"$error":"#NAME?"}}]
[278,"Security",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E103,HLOOKUP(OneStopDataSelection,OneStop_DataTable,97,FALSE))","v":{"$error":"#NAME?"}}]
[279,"Electricity",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E104,HLOOKUP(OneStopDataSelection,OneStop_DataTable,98,FALSE))","v":{"$error":"#NAME?"}}]
[280,"Natural Gas",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E105,HLOOKUP(OneStopDataSelection,OneStop_DataTable,99,FALSE))","v":{"$error":"#NAME?"}}]
[281,"Utility Processing Fees",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E106,HLOOKUP(OneStopDataSelection,OneStop_DataTable,100,FALSE))","v":{"$error":"#NAME?"}}]
[282,"Water & Sewer",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E107,HLOOKUP(OneStopDataSelection,OneStop_DataTable,101,FALSE))","v":{"$error":"#NAME?"}}]
[283,"Subtotal: Utilities",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E108,HLOOKUP(OneStopDataSelection,OneStop_DataTable,102,FALSE))","v":{"$error":"#NAME?"}}]
[284,"Replacement Reserve/Painting Reserve",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E109,HLOOKUP(OneStopDataSelection,OneStop_DataTable,103,FALSE))","v":{"$error":"#NAME?"}}]
[285,"Operating Reserve",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E110,HLOOKUP(OneStopDataSelection,OneStop_DataTable,104,FALSE))","v":{"$error":"#NAME?"}}]
[286,"Real Estate Taxes",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E111,HLOOKUP(OneStopDataSelection,OneStop_DataTable,105,FALSE))","v":{"$error":"#NAME?"}}]
[287,"Other Taxes",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E112,HLOOKUP(OneStopDataSelection,OneStop_DataTable,106,FALSE))","v":{"$error":"#NAME?"}}]
[288,"Insurance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E113,HLOOKUP(OneStopDataSelection,OneStop_DataTable,107,FALSE))","v":{"$error":"#NAME?"}}]
[289,"MIP",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E114,HLOOKUP(OneStopDataSelection,OneStop_DataTable,108,FALSE))","v":{"$error":"#NAME?"}}]
[290,"Other:",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E115,HLOOKUP(OneStopDataSelection,OneStop_DataTable,109,FALSE))","v":{"$error":"#NAME?"}}]
[291,"Subtotal:Taxes, Insurance",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E116,HLOOKUP(OneStopDataSelection,OneStop_DataTable,110,FALSE))","v":{"$error":"#NAME?"}}]
[292,"TOTAL EXPENSES",null,null,null,{"$f":"IF(OneStopDataSelection=\"Manual Entry\",$E117,HLOOKUP(OneStopDataSelection,OneStop_DataTable,111,FALSE))","v":{"$error":"#NAME?"}}]

{"sheet":"F.C.-1 to NEW Statement of Op.","index":3,"n_rows":106,"n_cols":7,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["Line #","Prior - F.C.-1","Removed/Modified line items",null,"Line #","New MH Statement of Operations","New/Updated line items"]
[]
[1,"Base Rental - Residential",null,null,1,"Gross Potential Rental Income  - Residential "]
[1,"Base Rental - Commercial",null,null,1,"Gross Potential Rental Income  - Commercial"]
[2,"Gross Excess Rental Income","Expired 236/13A Program",null,{"$f":"E3+1","v":2},"(Loss)/Gain to Lease ","New line item"]
[3,"Parking Rentals",null,null,{"$f":"E5+1","v":3},"Parking Rental Income"]
[5,"Gross Potential Rental Income",null,null,{"$f":"E6+1","v":4},"Net Gross Potential Rental Income","Revised line item name"]
[6,"Less: Vacancies - Occupancy",null,null,{"$f":"E7+1","v":5},"Less: Vacancies - Occupancy"]
[7,"Less: Vacancies - Parking",null,null,{"$f":"E8+1","v":6},"Less: Vacancies - Parking"]
[8,"Less: Bad Debts",null,null,7,"Less: Bad Debt"]
[9,"Less: Excess S236 Rental Inc Escrowed(Retained)","Expired 236/13A Program",null,8,"Less: Rent Concessions","New line item. Previously included as Marketing expense."]
[10,"Less: Excess 13A/236 Rental Income Remitted","Expired 236/13A Program"]
[11,"Total Deductions",null,null,{"$f":"E11+1","v":9},"Total Deductions"]
[13,"Effective Rental Income",null,null,10,"Effective Rental Income    "]
[" 14.A","Interest Subsidy","Expired 236/13A Program"]
[" 14.B","Sharp Subsidy","Expired SHARP Program"]
[" 14.C","RDAL/Other","Expired RDAL Program"]
[" 15.A","Other Income - Interest - Ordinary",null,null,{"$f":"E14+1","v":11},"Interest Income  "]
[" 15.B","    - Interest - Annuity","Removed line item"]
[" 15.C","    - Laundry - Vending",null,null,{"$f":"E18+1","v":12},"Laundry - Vending"]
[" 15.D","    - Commercial Lease Guarantee",null,null,{"$f":"E20+1","v":13},"Commercial Lease Guarantee "]
[" 15.E","    - Other (Specify)",null,null,14,"Other: (Specify)"]
[16,"Total Other Income",null,null,15,"Total Other Income"]
[17,"Total Effective Income",null,null,16,"Total Effective Income"]
[" 18.A","Replacement Reserve Reimbursements",null,null,{"$f":"E24+1","v":17},"Replacement Reserve Reimbursements"]
[" 18.B","Special Escrow Account Reimbursements",null,null,{"$f":"E25+1","v":18},"Special Escrow Reimbursements "]
[19,"Developer's Contributions",null,null,19,"Partnership/Owner Contributions"]
[20,"Total Funds Received",null,null,20,"Total funds Received"]
[]
[21,"Management Fee - Contractual",null,null,{"$f":"E28+1","v":21},"Management Fee "]
[" 22.A","Payroll",null,null,{"$f":"E30+1","v":22},"Administrative and Manager Payroll","Revised line item name"]
[" 22.B","Payroll Taxes & Fringe Benefits","Moved to Insurance/Taxes (line 56)",null,null,null,"See line 56 below"]
[23,"Legal",null,null,{"$f":"E31+1","v":23},"Legal "]
[24,"Audit",null,null,24,"Audit"]
[25,"Marketing",null,null,25,"Marketing"]
[26,"Telephone",null,null,26,"Telephone"]
[27,"Office Supplies & Services",null,null,27,"Office Supplies & Services"]
[" 28.A","ADP Services Fee or Expense",null,null,28,"Bookkeeping Fees/Accounting Services ","Revised line item name"]
[" 28.B","Central Office Fee","Removed line item"]
[29,"Miscellaneous",null,null,{"$f":"E38+1","v":29},"Miscellaneous: (Specify)"]
[30,"Total Administrative Expenses",null,null,{"$f":"E40+1","v":30},"Total Administrative Expenses"]
[]
[" 31.A","Payroll",null,null,{"$f":"E41+1","v":31},"Maintenance Payroll","Revised line item name"]
[" 31.B","Payroll Taxes & Fringe Benefits","Moved to Insurance/Taxes (line 56)",null,null,null,"See line 56 below"]
[32,"Janitorial Material & Services",null,null,{"$f":"E43+1","v":32},"Janitorial Material & Services"]
[33,"Landscaping",null,null,{"$f":"E45+1","v":33},"Landscaping"]
[34,"Decorating (Interior Only)",null,null,34,"Decorating (Interior Only)"]
[35,"Repairs (interior & Exterior)",null,null,35,"Repairs (Interior & Exterior)"]
[36,"Elevator Maintenance",null,null,36,"Elevator Maintenance"]
[37,"Garbage & Trash Removal",null,null,37,"Trash Removal"]
[38,"Snow Removal",null,null,38,"Snow Removal"]
[39,"Exterminating",null,null,39,"Exterminating"]
[40,"Recreation",null,null,40,"Recreation"]
[41,"Miscellaneous",null,null,41,"Miscellaneous: (Specify)"]
[43,"Total Maintenance Expenses",null,null,42,"Total Maintenance Expenses"]
[]
[44,"Resident Services",null,null,{"$f":"E55+1","v":43},"Resident Services"]
[45,"Security",null,null,{"$f":"E57+1","v":44},"Security"]
[]
[46,"Electricity",null,null,{"$f":"E58+1","v":45},"Electricity"]
[47,"Gas",null,null,{"$f":"E60+1","v":46},"Gas"]
[48,"Oil",null,null,47,"Oil"]
[null,null,null,null,48,"Other: (Specify)","New line item"]
[49,"Water & Sewer",null,null,49,"Water & Sewer"]
[50,"Total Utilities",null,null,50,"Total Utilities"]
[]
[53,"Replacement Reserve Deposits",null,null,{"$f":"E65+1","v":51},"Replacement Reserve Deposits"]
[54,"Special Escrow Deposits",null,null,{"$f":"E67+1","v":52},"Special Escrow Deposits: (Specify)"]
[]
[55,"Taxes-Real Estate",null,null,{"$f":"E68+1","v":53},"Taxes - Real Estate"]
[56,"Taxes-Other",null,null,{"$f":"E70+1","v":54},"Taxes - Other"]
[57,"Insurance",null,null,55,"Insurance"]
[null,null,null,null,{"$f":"E72+1","v":56},"Payroll Taxes, Workmen's Comp. & Employee Health Ins. and other Benefits","New line item. Previously line 22B and 31B Admin and Maitenance"]
[null,null,null,null,57,"Mortgage Insurance Premium (MIP)","New line item. Previously included in line 66 Gross Debt Service"]
[58,"Interest",null,null,58,"Interest "]
[59,"Total Taxes, Insurance & Int.",null,null,59,"Total Taxes, Insurance, Employee Benefits & Interest"]
[]
[61,"Total Disbursement Prior to Cap Exp & D/S",null,null,{"$f":"E76+1","v":60},"Total Disbursements Prior to Cap. Exp., Repairs Funded from R/R and D/S"]
[62,"Total Funds Flow Prior to CE & D/S",null,null,{"$f":"E78+1","v":61},"Funds Flow Prior to Cap. Exp., Repairs Funded from R/R and D/S"]
[]
["63","Capital Expenditures ",null,null,62,"Capital Expenditures "]
["64 ","R/R Reimbursements which are treated as Maintenance Expenses on the P&L Statement",null,null,63,"Repairs funded from Replacement Reserves"]
["65","Funds Flow Prior to Debt Service",null,null,64,"Funds Flow Prior to Debt Service"]
[]
[66,"Gross Debt Service - Mortgage (MHFA)",null,null,65,"Gross Debt Service - Mortgage (MassHousing)"]
[67,"Gross Debt Service - Arrearage & Flexible Subsidy Notes ",null,null,66,"Gross Debt Service - Arrearage & Flexible Subsidy Notes "]
[68,"Gross Debt Service - Energy Loans","Removed line item",null,67,"Gross Debt Service - Defeasance ","New line item"]
[69,"Gross Debt Service - Secondary Financing",null,null,68,"Gross Debt Service - Secondary MassHousing Financing"]
[70,"Gross Debt Service - Other Notes Payable",null,null,69,"Gross Debt Service - Other Notes Payable (non-MassHousing)"]
[71,"Total Gross Debt Service",null,null,70,"Total Gross Debt Service"]
[]
["73","Funds Flow Prior to Non-Operating Items",null,null,71,"Funds Flow Prior to Non-Operating Items"]
["75","Non-Operating Items [Gains or (Losses)] ",null,null,72,"Non-Operating Items [Gains or (Losses)] "]
["76","Net Available for Equity - Current Operating Cycle Basis",null,null,73,"Net Available for Equity "]
[]
["77","Add: Interest Expense Recorded but not Paid on Debt Service",null,null,74,"Add: Interest Expense Recorded but not Paid on Debt Service"]
["78","Less: Interest Income Earned on R/R and Special Escrow Accounts",null,null,75,"Less: Interest Income Earned on R/R and Special Escrow Accounts"]
["80","Net Available for Equity - Distribution Basis",null,null,76,"Net Available for Equity - Distribution Basis"]
[]
["81.A","Excess (Deficient) Contributions to R/R In Current Year",null,null,77,"Excess (Deficient) Contributions to R/R In Current Year"]
["81.B","Excess (Deficient) Contributions to Special Escrows In Current Year",null,null,78,"Excess (Deficient) Contributions to Special Escrows In Current Year"]
["82","Tax Abatements Applicable to Prior Reporting Periods",null,null,79,"Tax Abatements Applicable to Prior Reporting Periods"]
["83","Non-Operating Items [(Gains) or Losses]",null,null,80,"Non-Operating Items [(Gains) or Losses]"]
["84.A","Management Fee - Incentive (Agency)",null,null,81,"Management Fee - Incentive (Agency)"]
["84.B","Other Timing Differences",null,null,82,"Other Timing Differences"]
[85,"Net Available for Equity - Normalized Basis",null,null,83,"Net Available for Equity - Normalized Basis"]

{"sheet":"Distribution Calculation","index":4,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Line #","Prior - F.C.-5","Removed/Modified line items",null,"Line #","New MH Statement of Operations","New/Updated line items"]
[]
[null,null,null,null,101,"(Increase) Decrease in Due From General Partners/Affiliates "]
[null,null,null,null,102,"Increase (Decrease) in Due To General Partners/Affiliates"]
[]
[null,null,null,null,"Part I","Calculation of Funds Available for Distribution"]
[]
[null,"Sources of Available Funds:",null,null,null,"Sources of Available Funds:"]
[500,"Cash and Cash Equivalents",null,null,103,"Cash and Cash Equivalents"]
[505,"Short-Term Investments",null,null,104,"Short-Term Investments"]
[507,"Accounts Receivable & Residual Receipts/Excess Equity Receivable",null,null,105,"Accounts Receivable & Residual Receipts or Excess Equity Receivable"]
[509,"Unreimbursed R/R and Special Escrow Withdrawals",null,null,106,"Pending Replacement Reserve Reimbursements for which approval has been received","Revised line item name"]
[508,"Prepaid Expenses",null,null,107,"Prepaid Expenses"]
[510,"Total Sources",null,null,108,"Total Sources"]
[]
[null,"Uses of Available Funds:",null,null,null,"Uses of Available Funds:"]
[515,"Accrued Interest Expense",null,null,109,"Accrued Interest Expense"]
[520,"Delinquent Mortgage Payments & Interest","Consolidated to line 110",null,{"$f":"E17+1","v":110},"Delinquent Mortgage Payments & Interest, Deposit to R/R, Insurance, RE Tax or Other Escrow","Consolidated prior lines 520, 525, 528 and 530"]
[525,"Delinquent Deposit to R/R","Consolidated to line 110"]
[528,"Delinquent Deposit to Insurance and Real Estate Tax Escrows","Consolidated to line 110"]
[530,"Delinquent Deposit to Special & Other Escrows","Consolidated to line 110"]
[535,"Accounts Payable & Residual Receipts/Excess Equity Payable",null,null,{"$f":"E18+1","v":111},"Accounts Payable & Residual Receipts/Excess Equity Payable"]
[540,"Accrued Expenses (not escrowed)",null,null,112,"Accrued Expenses (not escrowed)"]
[545,"Notes & Advances-Operating Expenses (Due within 30 days)",null,null,113,"Notes & Advances-Operating Expenses (Due within 30 days)"]
[550,"Unfunded Security Deposits",null,null,114,"Unfunded Security Deposits"]
[555,"Prepaid Rent",null,null,115,"Prepaid Rent"]
[560,"Due to General Partners & Affiliates ",null,null,{"$f":"E26+1","v":116},"Due to General Partners & Affiliates and/or Other: (Specify)","Added \"and/or Other\" to prior line 560"]
[null,"Total Uses",null,null,117,"Total Uses"]
[]
[570,"Funds Available for Distribution","Moved to line 124"]
[572,"Maximum Allowable Distribution if Funds Available","Moved to line 125",null,"Part II"," Calculation of Maximum Possible Distribution if Funds Available"]
[]
[575,"Maximum Distribution for Current Year (Between 6% and 10%)",null,null,118,"Maximum Distribution for Current Year (Between 6% and 10%)"]
[580,"Excess Net Available for Distribution from Current Year Applied to 3 Preceeding Years",null,null,{"$f":"E33+1","v":119},"Excess Net Available for Distribution from Current Year Applied to 3 Preceeding Years"]
[582,"Excess Net Available for Distribution from 3 Preceeding Years applied to Current Year","Removed line item"]
[585,"Distributions Earned for Prior Years But Not Paid As Of Beginning of Year",null,null,{"$f":"E34+1","v":120},"Distributions Earned for Prior Years But Not Paid As Of Beginning of Year"]
[586,"Less Distribution Paid During Current Year for Prior Year",null,null,121,"Less Distribution Paid During Current Year for Prior Year"]
[587,"Balance at Year's End",null,null,122,"Balance at Year's End"]
[590,"Maximum Possible Distribution if Funds Available",null,null,123,"Maximum Possible Distribution if Funds Available"]
[]
[null,null,null,null,124,"Funds Available for Distribution","No change to line item. Placement moved."]
[null,null,null,null,{"$f":"E41+1","v":125},"Maximum Allowable Distribution if Funds Available ","No change to line item. Placement moved."]
[]
[595,"Accumulated Partnership Distributions",null,null,{"$f":"E42+1","v":126},"Accumulated Partnership Distributions"]
[600,"Stated Equity as reflected in the Regulatory Agreement",null,null,{"$f":"E44+1","v":127},"Stated Equity as reflected in the Regulatory Agreement"]

{"sheet":"Residual Receipts-Excess Equity","index":5,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Line #","Prior - F.C.-6","Removed/Modified line items",null,"Line #","New MH Statement of Operations","New/Updated line items"]
[]
[null,"Sources of Available Cash:",null,null,null,"Sources of Available Cash:"]
[601,"Cash and Cash Equivalents",null,null,"128","Cash and Cash Equivalents"]
[605,"Short-Term Investments",null,null,"129","Short-Term Investments"]
[610,"Account Receivable - HUD",null,null,"130","Account Receivable - HUD"]
[615,"Tenant Security Deposits Escrowed",null,null,"131","Tenant Security Deposits Escrowed"]
[620,"Unreimbursed R/R and Special Escrow Withdrawals",null,null,"132","Pending Replacement Reserve Reimbursements for which approval has been received","Revised line item name"]
[625,"Other: (Specify)",null,null,"133","Other: (Specify)"]
[630,"Total Sources",null,null,"134","Total Sources"]
[]
[null,"Uses of Available Funds:",null,null,null,"Uses of Available Cash"]
[635,"Accrued Mortgage Interest Payable",null,null,"135","Accrued Mortgage Interest Payable"]
[640,"Delinquent Mortgage Principal & Interest Payments","Consolidated to line 136",null,"136","Delinquent Mortgage Payments & Interest, Deposit to R/R, Insurance, RE Tax or Other Escrow","Consolidated prior lines 640, 645, 650 and 655"]
[645,"Delinquent Deposit to Replacement Reserve","Consolidated to line 136"]
[650,"Delinquent Deposit to Insurance and Real Estate Tax Escrows","Consolidated to line 136"]
[655,"Delinquent Deposit to Special & Other Escrows","Consolidated to line 136"]
[656,"Deficient Deposits to Insurance & Real Estate Tax Escrows",null,null,"137","Deficient Deposits to Insurance & Real Estate Tax Escrows"]
[660,"Accounts Payable (due within 30 days)",null,null,"138","Accounts Payable (due within 30 days)"]
[665,"Accrued Expenses (not escrowed)",null,null,"139","Accrued Expenses (not escrowed)"]
[670,"Loans & Notes Payable - Operating Expenses (Due within 30 days)",null,null,"140","Loans & Notes Payable - Operating Expenses (due within 30 days)"]
[675,"Tenant Security Deposit Liability",null,null,"141","Tenant Security Deposit Liability"]
[680,"Prepaid Rent",null,null,"142","Prepaid Rent"]
[685,"Due to General Partners & Affiliates ","Included on line 143",null,"143","Due to General Partners & Affiliates and/or Other: (Specify)","Consolidated lines 685 and 690"]
[690,"Other (Describe)","Included on line 143",null,"144","Total Uses"]
[695,"Total Uses"]
[696,"Surplus Cash",null,null,"145","Surplus Cash"]
[697,"Maximum Possible Distributions Earned",null,null,"146","Maximum Possible Distributions Earned"]
[698,"Accumulated Partnership Distributions",null,null,"147","Accumulated Partnership Distributions"]
[699,"Distributions Earned But Unpaid",null,null,"148","Distributions Earned But Unpaid"]
[700,"Required Deposit to Residual Receipts/Excess Equity Escrow",null,null,"149","Required Deposit to Residual Receipts/Excess Equity Escrow"]

{"sheet":"OneStop Manifest","index":6,"n_rows":108,"n_cols":11,"rows_kept":108,"cut":false,"hidden":true,"merged":[]}
["ID","Line_Num","Title_Offset","Description_Offset","Description_Offset1","Value_OffSet","OneStop_Line_Title","OneStop_Description","OneStop_Line_Value","OneStop_Line_Value1","OneStop_Line_Value2"]
[null,81,3,null,null,7,{"$f":"VLOOKUP(B2,#REF!,'OneStop Manifest'!C2,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B2,#REF!,'OneStop Manifest'!F2,FALSE)","v":{"$error":"#REF!"}}]
[null,82,3,null,null,7,{"$f":"VLOOKUP(B3,#REF!,'OneStop Manifest'!C3,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B3,#REF!,'OneStop Manifest'!F3,FALSE)","v":{"$error":"#REF!"}}]
[null,83,3,null,null,7,{"$f":"VLOOKUP(B4,#REF!,'OneStop Manifest'!C4,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B4,#REF!,'OneStop Manifest'!F4,FALSE)","v":{"$error":"#REF!"}}]
[null,84,3,4,null,7,{"$f":"VLOOKUP(B5,#REF!,'OneStop Manifest'!C5,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B5,#REF!,0),D5),E5,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B5,#REF!,'OneStop Manifest'!F5,FALSE)","v":{"$error":"#REF!"}}]
[null,85,3,null,null,6,{"$f":"VLOOKUP(B6,#REF!,'OneStop Manifest'!C6,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B6,#REF!,'OneStop Manifest'!F6,FALSE)","v":{"$error":"#REF!"}}]
[null,86,3,4,null,6,{"$f":"VLOOKUP(B7,#REF!,'OneStop Manifest'!C7,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B7,#REF!,0),D7),E7,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B7,#REF!,'OneStop Manifest'!F7,FALSE)","v":{"$error":"#REF!"}}]
[null,87,3,4,null,6,{"$f":"VLOOKUP(B8,#REF!,'OneStop Manifest'!C8,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B8,#REF!,0),D8),E8,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B8,#REF!,'OneStop Manifest'!F8,FALSE)","v":{"$error":"#REF!"}}]
[null,88,3,null,null,6,{"$f":"VLOOKUP(B9,#REF!,'OneStop Manifest'!C9,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B9,#REF!,'OneStop Manifest'!F9,FALSE)","v":{"$error":"#REF!"}}]
[null,89,3,4,1,6,{"$f":"VLOOKUP(B10,#REF!,'OneStop Manifest'!C10,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B10,#REF!,0),D10),E10,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B10,#REF!,'OneStop Manifest'!F10,FALSE)","v":{"$error":"#REF!"}}]
[null,90,3,4,1,6,{"$f":"VLOOKUP(B11,#REF!,'OneStop Manifest'!C11,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B11,#REF!,0),D11),E11,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B11,#REF!,'OneStop Manifest'!F11,FALSE)","v":{"$error":"#REF!"}}]
[null,91,3,4,1,6,{"$f":"VLOOKUP(B12,#REF!,'OneStop Manifest'!C12,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B12,#REF!,0),D12),E12,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B12,#REF!,'OneStop Manifest'!F12,FALSE)","v":{"$error":"#REF!"}}]
[null,92,3,4,1,6,{"$f":"VLOOKUP(B13,#REF!,'OneStop Manifest'!C13,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B13,#REF!,0),D13),E13,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B13,#REF!,'OneStop Manifest'!F13,FALSE)","v":{"$error":"#REF!"}}]
[null,93,3,4,1,6,{"$f":"VLOOKUP(B14,#REF!,'OneStop Manifest'!C14,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B14,#REF!,0),D14),E14,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B14,#REF!,'OneStop Manifest'!F14,FALSE)","v":{"$error":"#REF!"}}]
[null,94,3,null,null,6,{"$f":"VLOOKUP(B15,#REF!,'OneStop Manifest'!C15,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B15,#REF!,'OneStop Manifest'!F15,FALSE)","v":{"$error":"#REF!"}}]
[null,95,3,4,null,6,{"$f":"VLOOKUP(B16,#REF!,'OneStop Manifest'!C16,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B16,#REF!,0),D16),E16,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B16,#REF!,'OneStop Manifest'!F16,FALSE)","v":{"$error":"#REF!"}}]
[null,96,3,4,null,6,{"$f":"VLOOKUP(B17,#REF!,'OneStop Manifest'!C17,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B17,#REF!,0),D17),E17,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B17,#REF!,'OneStop Manifest'!F17,FALSE)","v":{"$error":"#REF!"}}]
[null,97,3,null,null,6,{"$f":"VLOOKUP(B18,#REF!,'OneStop Manifest'!C18,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B18,#REF!,'OneStop Manifest'!F18,FALSE)","v":{"$error":"#REF!"}}]
[null,98,3,4,1,6,{"$f":"VLOOKUP(B19,#REF!,'OneStop Manifest'!C19,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B19,#REF!,0),D19),E19,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B19,#REF!,'OneStop Manifest'!F19,FALSE)","v":{"$error":"#REF!"}}]
[null,99,3,4,1,6,{"$f":"VLOOKUP(B20,#REF!,'OneStop Manifest'!C20,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B20,#REF!,0),D20),E20,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B20,#REF!,'OneStop Manifest'!F20,FALSE)","v":{"$error":"#REF!"}}]
[null,100,3,null,null,6,{"$f":"VLOOKUP(B21,#REF!,'OneStop Manifest'!C21,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B21,#REF!,'OneStop Manifest'!F21,FALSE)","v":{"$error":"#REF!"}}]
[null,101,3,null,null,6,{"$f":"VLOOKUP(B22,#REF!,'OneStop Manifest'!C22,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B22,#REF!,'OneStop Manifest'!F22,FALSE)","v":{"$error":"#REF!"}}]
[null,102,3,4,1,6,{"$f":"VLOOKUP(B23,#REF!,'OneStop Manifest'!C23,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B23,#REF!,0),D23),E23,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B23,#REF!,'OneStop Manifest'!F23,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B23,#REF!,'OneStop Manifest'!$F23+1,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B23,#REF!,'OneStop Manifest'!$F23+2,FALSE)","v":{"$error":"#REF!"}}]
[null,103,3,4,1,6,{"$f":"VLOOKUP(B24,#REF!,'OneStop Manifest'!C24,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B24,#REF!,0),D24),E24,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B24,#REF!,'OneStop Manifest'!F24,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B24,#REF!,'OneStop Manifest'!$F24+1,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B24,#REF!,'OneStop Manifest'!$F24+2,FALSE)","v":{"$error":"#REF!"}}]
[null,104,3,4,1,6,{"$f":"VLOOKUP(B25,#REF!,'OneStop Manifest'!C25,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B25,#REF!,0),D25),E25,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B25,#REF!,'OneStop Manifest'!F25,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B25,#REF!,'OneStop Manifest'!$F25+1,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($B25,#REF!,'OneStop Manifest'!$F25+2,FALSE)","v":{"$error":"#REF!"}}]
[null,161,3,null,null,5,{"$f":"VLOOKUP(B26,#REF!,'OneStop Manifest'!C26,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B26,#REF!,'OneStop Manifest'!F26,FALSE)","v":{"$error":"#REF!"}}]
[null,162,3,null,null,5,{"$f":"VLOOKUP(B27,#REF!,'OneStop Manifest'!C27,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B27,#REF!,'OneStop Manifest'!F27,FALSE)","v":{"$error":"#REF!"}}]
[null,163,3,null,null,5,{"$f":"VLOOKUP(B28,#REF!,'OneStop Manifest'!C28,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B28,#REF!,'OneStop Manifest'!F28,FALSE)","v":{"$error":"#REF!"}}]
[null,164,3,null,null,5,{"$f":"VLOOKUP(B29,#REF!,'OneStop Manifest'!C29,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B29,#REF!,'OneStop Manifest'!F29,FALSE)","v":{"$error":"#REF!"}}]
[null,165,3,null,null,5,{"$f":"VLOOKUP(B30,#REF!,'OneStop Manifest'!C30,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B30,#REF!,'OneStop Manifest'!F30,FALSE)","v":{"$error":"#REF!"}}]
[null,166,3,null,null,5,{"$f":"VLOOKUP(B31,#REF!,'OneStop Manifest'!C31,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B31,#REF!,'OneStop Manifest'!F31,FALSE)","v":{"$error":"#REF!"}}]
[null,167,3,null,null,5,{"$f":"VLOOKUP(B32,#REF!,'OneStop Manifest'!C32,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B32,#REF!,'OneStop Manifest'!F32,FALSE)","v":{"$error":"#REF!"}}]
[null,168,3,null,null,5,{"$f":"VLOOKUP(B33,#REF!,'OneStop Manifest'!C33,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B33,#REF!,'OneStop Manifest'!F33,FALSE)","v":{"$error":"#REF!"}}]
[null,169,3,null,null,5,{"$f":"VLOOKUP(B34,#REF!,'OneStop Manifest'!C34,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B34,#REF!,'OneStop Manifest'!F34,FALSE)","v":{"$error":"#REF!"}}]
[null,170,3,null,null,5,{"$f":"VLOOKUP(B35,#REF!,'OneStop Manifest'!C35,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B35,#REF!,'OneStop Manifest'!F35,FALSE)","v":{"$error":"#REF!"}}]
[null,171,3,null,null,5,{"$f":"VLOOKUP(B36,#REF!,'OneStop Manifest'!C36,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B36,#REF!,'OneStop Manifest'!F36,FALSE)","v":{"$error":"#REF!"}}]
[null,172,3,null,null,5,{"$f":"VLOOKUP(B37,#REF!,'OneStop Manifest'!C37,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B37,#REF!,'OneStop Manifest'!F37,FALSE)","v":{"$error":"#REF!"}}]
[null,173,3,null,null,5,{"$f":"VLOOKUP(B38,#REF!,'OneStop Manifest'!C38,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B38,#REF!,'OneStop Manifest'!F38,FALSE)","v":{"$error":"#REF!"}}]
[null,174,3,null,null,5,{"$f":"VLOOKUP(B39,#REF!,'OneStop Manifest'!C39,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B39,#REF!,'OneStop Manifest'!F39,FALSE)","v":{"$error":"#REF!"}}]
[null,175,3,null,null,5,{"$f":"VLOOKUP(B40,#REF!,'OneStop Manifest'!C40,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B40,#REF!,'OneStop Manifest'!F40,FALSE)","v":{"$error":"#REF!"}}]
[null,176,3,null,null,5,{"$f":"VLOOKUP(B41,#REF!,'OneStop Manifest'!C41,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B41,#REF!,'OneStop Manifest'!F41,FALSE)","v":{"$error":"#REF!"}}]
[null,177,3,null,null,5,{"$f":"VLOOKUP(B42,#REF!,'OneStop Manifest'!C42,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B42,#REF!,'OneStop Manifest'!F42,FALSE)","v":{"$error":"#REF!"}}]
[null,178,3,null,null,5,{"$f":"VLOOKUP(B43,#REF!,'OneStop Manifest'!C43,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B43,#REF!,'OneStop Manifest'!F43,FALSE)","v":{"$error":"#REF!"}}]
[null,179,3,null,null,5,{"$f":"VLOOKUP(B44,#REF!,'OneStop Manifest'!C44,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B44,#REF!,'OneStop Manifest'!F44,FALSE)","v":{"$error":"#REF!"}}]
[null,180,3,null,null,5,{"$f":"VLOOKUP(B45,#REF!,'OneStop Manifest'!C45,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B45,#REF!,'OneStop Manifest'!F45,FALSE)","v":{"$error":"#REF!"}}]
[null,181,3,null,null,5,{"$f":"VLOOKUP(B46,#REF!,'OneStop Manifest'!C46,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B46,#REF!,'OneStop Manifest'!F46,FALSE)","v":{"$error":"#REF!"}}]
[null,182,3,null,null,5,{"$f":"VLOOKUP(B47,#REF!,'OneStop Manifest'!C47,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B47,#REF!,'OneStop Manifest'!F47,FALSE)","v":{"$error":"#REF!"}}]
[null,183,3,4,null,5,{"$f":"VLOOKUP(B48,#REF!,'OneStop Manifest'!C48,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B48,#REF!,0),D48),E48,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B48,#REF!,'OneStop Manifest'!F48,FALSE)","v":{"$error":"#REF!"}}]
[null,184,3,4,null,5,{"$f":"VLOOKUP(B49,#REF!,'OneStop Manifest'!C49,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B49,#REF!,0),D49),E49,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B49,#REF!,'OneStop Manifest'!F49,FALSE)","v":{"$error":"#REF!"}}]
[null,185,3,null,null,5,{"$f":"VLOOKUP(B50,#REF!,'OneStop Manifest'!C50,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B50,#REF!,'OneStop Manifest'!F50,FALSE)","v":{"$error":"#REF!"}}]
[null,186,3,null,null,5,{"$f":"VLOOKUP(B51,#REF!,'OneStop Manifest'!C51,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B51,#REF!,'OneStop Manifest'!F51,FALSE)","v":{"$error":"#REF!"}}]
[null,187,3,null,null,5,{"$f":"VLOOKUP(B52,#REF!,'OneStop Manifest'!C52,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B52,#REF!,'OneStop Manifest'!F52,FALSE)","v":{"$error":"#REF!"}}]
[null,188,3,null,null,5,{"$f":"VLOOKUP(B53,#REF!,'OneStop Manifest'!C53,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B53,#REF!,'OneStop Manifest'!F53,FALSE)","v":{"$error":"#REF!"}}]
[null,189,3,null,null,5,{"$f":"VLOOKUP(B54,#REF!,'OneStop Manifest'!C54,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B54,#REF!,'OneStop Manifest'!F54,FALSE)","v":{"$error":"#REF!"}}]
[null,190,3,4,null,5,{"$f":"VLOOKUP(B55,#REF!,'OneStop Manifest'!C55,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B55,#REF!,0),D55),E55,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B55,#REF!,'OneStop Manifest'!F55,FALSE)","v":{"$error":"#REF!"}}]
[null,191,3,4,null,5,{"$f":"VLOOKUP(B56,#REF!,'OneStop Manifest'!C56,FALSE)","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDEX(#REF!,MATCH(B56,#REF!,0),D56),E56,0)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B56,#REF!,'OneStop Manifest'!F56,FALSE)","v":{"$error":"#REF!"}}]
[null,192,3,null,null,5,{"$f":"VLOOKUP(B57,#REF!,'OneStop Manifest'!C57,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B57,#REF!,'OneStop Manifest'!F57,FALSE)","v":{"$error":"#REF!"}}]
[null,193,3,null,null,5,{"$f":"VLOOKUP(B58,#REF!,'OneStop Manifest'!C58,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B58,#REF!,'OneStop Manifest'!F58,FALSE)","v":{"$error":"#REF!"}}]
[null,194,3,null,null,5,{"$f":"VLOOKUP(B59,#REF!,'OneStop Manifest'!C59,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B59,#REF!,'OneStop Manifest'!F59,FALSE)","v":{"$error":"#REF!"}}]
[null,195,3,null,null,5,{"$f":"VLOOKUP(B60,#REF!,'OneStop Manifest'!C60,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B60,#REF!,'OneStop Manifest'!F60,FALSE)","v":{"$error":"#REF!"}}]
[null,196,3,null,null,5,{"$f":"VLOOKUP(B61,#REF!,'OneStop Manifest'!C61,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B61,#REF!,'OneStop Manifest'!F61,FALSE)","v":{"$error":"#REF!"}}]
[null,197,3,null,null,5,{"$f":"VLOOKUP(B62,#REF!,'OneStop Manifest'!C62,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B62,#REF!,'OneStop Manifest'!F62,FALSE)","v":{"$error":"#REF!"}}]
[null,198,3,null,null,5,{"$f":"VLOOKUP(B63,#REF!,'OneStop Manifest'!C63,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B63,#REF!,'OneStop Manifest'!F63,FALSE)","v":{"$error":"#REF!"}}]
[null,199,3,null,null,5,{"$f":"VLOOKUP(B64,#REF!,'OneStop Manifest'!C64,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B64,#REF!,'OneStop Manifest'!F64,FALSE)","v":{"$error":"#REF!"}}]
[null,249,3,null,null,5,{"$f":"VLOOKUP(B65,#REF!,'OneStop Manifest'!C65,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B65,#REF!,'OneStop Manifest'!F65,FALSE)","v":{"$error":"#REF!"}}]
[null,250,3,null,null,6,{"$f":"VLOOKUP(B66,#REF!,'OneStop Manifest'!C66,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B66,#REF!,'OneStop Manifest'!F66,FALSE)","v":{"$error":"#REF!"}}]
[null,251,3,null,null,6,{"$f":"VLOOKUP(B67,#REF!,'OneStop Manifest'!C67,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B67,#REF!,'OneStop Manifest'!F67,FALSE)","v":{"$error":"#REF!"}}]
[null,252,3,null,null,6,{"$f":"VLOOKUP(B68,#REF!,'OneStop Manifest'!C68,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B68,#REF!,'OneStop Manifest'!F68,FALSE)","v":{"$error":"#REF!"}}]
[null,253,3,null,null,6,{"$f":"VLOOKUP(B69,#REF!,'OneStop Manifest'!C69,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B69,#REF!,'OneStop Manifest'!F69,FALSE)","v":{"$error":"#REF!"}}]
[null,254,3,null,null,6,{"$f":"VLOOKUP(B70,#REF!,'OneStop Manifest'!C70,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B70,#REF!,'OneStop Manifest'!F70,FALSE)","v":{"$error":"#REF!"}}]
[null,255,3,null,null,6,{"$f":"VLOOKUP(B71,#REF!,'OneStop Manifest'!C71,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B71,#REF!,'OneStop Manifest'!F71,FALSE)","v":{"$error":"#REF!"}}]
[null,256,3,null,null,6,{"$f":"VLOOKUP(B72,#REF!,'OneStop Manifest'!C72,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B72,#REF!,'OneStop Manifest'!F72,FALSE)","v":{"$error":"#REF!"}}]
[null,257,3,null,null,6,{"$f":"VLOOKUP(B73,#REF!,'OneStop Manifest'!C73,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B73,#REF!,'OneStop Manifest'!F73,FALSE)","v":{"$error":"#REF!"}}]
[null,258,3,null,null,6,{"$f":"VLOOKUP(B74,#REF!,'OneStop Manifest'!C74,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B74,#REF!,'OneStop Manifest'!F74,FALSE)","v":{"$error":"#REF!"}}]
[null,259,3,null,null,6,{"$f":"VLOOKUP(B75,#REF!,'OneStop Manifest'!C75,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B75,#REF!,'OneStop Manifest'!F75,FALSE)","v":{"$error":"#REF!"}}]
[null,260,3,null,null,6,{"$f":"VLOOKUP(B76,#REF!,'OneStop Manifest'!C76,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B76,#REF!,'OneStop Manifest'!F76,FALSE)","v":{"$error":"#REF!"}}]
[null,261,3,null,null,6,{"$f":"VLOOKUP(B77,#REF!,'OneStop Manifest'!C77,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B77,#REF!,'OneStop Manifest'!F77,FALSE)","v":{"$error":"#REF!"}}]
[null,262,3,null,null,6,{"$f":"VLOOKUP(B78,#REF!,'OneStop Manifest'!C78,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B78,#REF!,'OneStop Manifest'!F78,FALSE)","v":{"$error":"#REF!"}}]
[null,263,3,null,null,6,{"$f":"VLOOKUP(B79,#REF!,'OneStop Manifest'!C79,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B79,#REF!,'OneStop Manifest'!F79,FALSE)","v":{"$error":"#REF!"}}]
[null,264,3,null,null,6,{"$f":"VLOOKUP(B80,#REF!,'OneStop Manifest'!C80,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B80,#REF!,'OneStop Manifest'!F80,FALSE)","v":{"$error":"#REF!"}}]
[null,265,3,null,null,6,{"$f":"VLOOKUP(B81,#REF!,'OneStop Manifest'!C81,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B81,#REF!,'OneStop Manifest'!F81,FALSE)","v":{"$error":"#REF!"}}]
[null,266,3,null,null,6,{"$f":"VLOOKUP(B82,#REF!,'OneStop Manifest'!C82,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B82,#REF!,'OneStop Manifest'!F82,FALSE)","v":{"$error":"#REF!"}}]
[null,267,3,null,null,6,{"$f":"VLOOKUP(B83,#REF!,'OneStop Manifest'!C83,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B83,#REF!,'OneStop Manifest'!F83,FALSE)","v":{"$error":"#REF!"}}]
[null,268,3,null,null,6,{"$f":"VLOOKUP(B84,#REF!,'OneStop Manifest'!C84,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B84,#REF!,'OneStop Manifest'!F84,FALSE)","v":{"$error":"#REF!"}}]
[null,269,3,null,null,6,{"$f":"VLOOKUP(B85,#REF!,'OneStop Manifest'!C85,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B85,#REF!,'OneStop Manifest'!F85,FALSE)","v":{"$error":"#REF!"}}]
[null,270,3,null,null,6,{"$f":"VLOOKUP(B86,#REF!,'OneStop Manifest'!C86,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B86,#REF!,'OneStop Manifest'!F86,FALSE)","v":{"$error":"#REF!"}}]
[null,271,3,null,null,6,{"$f":"VLOOKUP(B87,#REF!,'OneStop Manifest'!C87,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B87,#REF!,'OneStop Manifest'!F87,FALSE)","v":{"$error":"#REF!"}}]
[null,272,3,null,null,6,{"$f":"VLOOKUP(B88,#REF!,'OneStop Manifest'!C88,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B88,#REF!,'OneStop Manifest'!F88,FALSE)","v":{"$error":"#REF!"}}]
[null,273,3,null,null,6,{"$f":"VLOOKUP(B89,#REF!,'OneStop Manifest'!C89,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B89,#REF!,'OneStop Manifest'!F89,FALSE)","v":{"$error":"#REF!"}}]
[null,274,3,null,null,6,{"$f":"VLOOKUP(B90,#REF!,'OneStop Manifest'!C90,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B90,#REF!,'OneStop Manifest'!F90,FALSE)","v":{"$error":"#REF!"}}]
[null,275,3,null,null,6,{"$f":"VLOOKUP(B91,#REF!,'OneStop Manifest'!C91,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B91,#REF!,'OneStop Manifest'!F91,FALSE)","v":{"$error":"#REF!"}}]
[null,276,3,null,null,6,{"$f":"VLOOKUP(B92,#REF!,'OneStop Manifest'!C92,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B92,#REF!,'OneStop Manifest'!F92,FALSE)","v":{"$error":"#REF!"}}]
[null,277,3,null,null,6,{"$f":"VLOOKUP(B93,#REF!,'OneStop Manifest'!C93,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B93,#REF!,'OneStop Manifest'!F93,FALSE)","v":{"$error":"#REF!"}}]
[null,278,3,null,null,6,{"$f":"VLOOKUP(B94,#REF!,'OneStop Manifest'!C94,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B94,#REF!,'OneStop Manifest'!F94,FALSE)","v":{"$error":"#REF!"}}]
[null,279,3,null,null,6,{"$f":"VLOOKUP(B95,#REF!,'OneStop Manifest'!C95,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B95,#REF!,'OneStop Manifest'!F95,FALSE)","v":{"$error":"#REF!"}}]
[null,280,3,null,null,6,{"$f":"VLOOKUP(B96,#REF!,'OneStop Manifest'!C96,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B96,#REF!,'OneStop Manifest'!F96,FALSE)","v":{"$error":"#REF!"}}]
[null,281,3,null,null,6,{"$f":"VLOOKUP(B97,#REF!,'OneStop Manifest'!C97,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B97,#REF!,'OneStop Manifest'!F97,FALSE)","v":{"$error":"#REF!"}}]
[null,282,3,null,null,6,{"$f":"VLOOKUP(B98,#REF!,'OneStop Manifest'!C98,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B98,#REF!,'OneStop Manifest'!F98,FALSE)","v":{"$error":"#REF!"}}]
[null,283,3,null,null,6,{"$f":"VLOOKUP(B99,#REF!,'OneStop Manifest'!C99,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B99,#REF!,'OneStop Manifest'!F99,FALSE)","v":{"$error":"#REF!"}}]
[null,284,3,null,null,6,{"$f":"VLOOKUP(B100,#REF!,'OneStop Manifest'!C100,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B100,#REF!,'OneStop Manifest'!F100,FALSE)","v":{"$error":"#REF!"}}]
[null,285,3,null,null,6,{"$f":"VLOOKUP(B101,#REF!,'OneStop Manifest'!C101,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B101,#REF!,'OneStop Manifest'!F101,FALSE)","v":{"$error":"#REF!"}}]
[null,286,3,null,null,6,{"$f":"VLOOKUP(B102,#REF!,'OneStop Manifest'!C102,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B102,#REF!,'OneStop Manifest'!F102,FALSE)","v":{"$error":"#REF!"}}]
[null,287,3,null,null,6,{"$f":"VLOOKUP(B103,#REF!,'OneStop Manifest'!C103,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B103,#REF!,'OneStop Manifest'!F103,FALSE)","v":{"$error":"#REF!"}}]
[null,288,3,null,null,6,{"$f":"VLOOKUP(B104,#REF!,'OneStop Manifest'!C104,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B104,#REF!,'OneStop Manifest'!F104,FALSE)","v":{"$error":"#REF!"}}]
[null,289,3,null,null,6,{"$f":"VLOOKUP(B105,#REF!,'OneStop Manifest'!C105,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B105,#REF!,'OneStop Manifest'!F105,FALSE)","v":{"$error":"#REF!"}}]
[null,290,3,null,null,6,{"$f":"VLOOKUP(B106,#REF!,'OneStop Manifest'!C106,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B106,#REF!,'OneStop Manifest'!F106,FALSE)","v":{"$error":"#REF!"}}]
[null,291,3,null,null,6,{"$f":"VLOOKUP(B107,#REF!,'OneStop Manifest'!C107,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B107,#REF!,'OneStop Manifest'!F107,FALSE)","v":{"$error":"#REF!"}}]
[null,292,3,null,null,6,{"$f":"VLOOKUP(B108,#REF!,'OneStop Manifest'!C108,FALSE)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(B108,#REF!,'OneStop Manifest'!F108,FALSE)","v":{"$error":"#REF!"}}]

{"sheet":"OneStop Manifest Formulas","index":7,"n_rows":240,"n_cols":5,"rows_kept":240,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range Name"]
["H5","R5C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B5,'OneStop S&U'!$A$1:$A$500,0),D5),E5,0)","Deferred Developer Fee","OneStop_Line84_Desc"]
["H7","R7C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B7,'OneStop S&U'!$A$1:$A$500,0),D7),E7,0)","CPC (pending)","OneStop_Line86_Desc"]
["H8","R8C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B8,'OneStop S&U'!$A$1:$A$500,0),D8),E8,0)","State LIHTC ","OneStop_Line87_Desc"]
["H10","R10C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B10,'OneStop S&U'!$A$1:$A$500,0),D10),E10,0)","DHCD - HOME","OneStop_Line89_Desc"]
["H11","R11C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B11,'OneStop S&U'!$A$1:$A$500,0),D11),E11,0)","Eastham - Infrastructure","OneStop_Line90_Desc"]
["H12","R12C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B12,'OneStop S&U'!$A$1:$A$500,0),D12),E12,0)","Affordable Housing Trust","OneStop_Line91_Desc"]
["H13","R13C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B13,'OneStop S&U'!$A$1:$A$500,0),D13),E13,0)","Housing Stabilization Fund","OneStop_Line92_Desc"]
["H14","R14C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B14,'OneStop S&U'!$A$1:$A$500,0),D14),E14,0)","MassHousing- Workforce","OneStop_Line93_Desc"]
["H16","R16C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B16,'OneStop S&U'!$A$1:$A$500,0),D16),E16,0)","MHFA Program 1","OneStop_Line95_Desc"]
["H17","R17C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B17,'OneStop S&U'!$A$1:$A$500,0),D17),E17,0)","MHFA Program 2","OneStop_Line96_Desc"]
["H19","R19C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B19,'OneStop S&U'!$A$1:$A$500,0),D19),E19,0)",0,"OneStop_Line98_Desc"]
["H20","R20C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B20,'OneStop S&U'!$A$1:$A$500,0),D20),E20,0)",0,"OneStop_Line99_Desc"]
["J23","R23C10"," =VLOOKUP($B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F23+1,FALSE)",0.05,"OneStop_Line102_Value1"]
["K23","R23C11"," =VLOOKUP($B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F23+2,FALSE)",18,"OneStop_Line102_Value2"]
["J24","R24C10"," =VLOOKUP($B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F24+1,FALSE)",0,"OneStop_Line103_Value1"]
["K24","R24C11"," =VLOOKUP($B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F24+2,FALSE)",0,"OneStop_Line103_Value2"]
["J25","R25C10"," =VLOOKUP($B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F25+1,FALSE)",0,"OneStop_Line104_Value1"]
["K25","R25C11"," =VLOOKUP($B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F25+2,FALSE)",0,"OneStop_Line104_Value2"]
["H23","R23C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B23,'OneStop S&U'!$A$1:$A$500,0),D23),E23,0)","Citizens Bank ","OneStop_Line102_Desc"]
["H24","R24C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B24,'OneStop S&U'!$A$1:$A$500,0),D24),E24,0)",0,"OneStop_Line103_Desc"]
["H25","R25C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B25,'OneStop S&U'!$A$1:$A$500,0),D25),E25,0)",0,"OneStop_Line104_Desc"]
["H48","R48C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B48,'OneStop S&U'!$A$1:$A$500,0),D48),E48,0)","Construction Loan Fees","OneStop_Line183_Desc"]
["H49","R49C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B49,'OneStop S&U'!$A$1:$A$500,0),D49),E49,0)","Perm Loan Fees","OneStop_Line184_Desc"]
["H55","R55C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B55,'OneStop S&U'!$A$1:$A$500,0),D55),E55,0)","DHCD Fees","OneStop_Line190_Desc"]
["H56","R56C8"," =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B56,'OneStop S&U'!$A$1:$A$500,0),D56),E56,0)","FF&E","OneStop_Line191_Desc"]
["G2","R2C7"," =VLOOKUP(B2,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C2,FALSE)","Developer's Cash Equity ","OneStop_Line81_Title"]
["G3","R3C7"," =VLOOKUP(B3,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C3,FALSE)","Tax Credit Equity (net amount)","OneStop_Line82_Title"]
["G4","R4C7"," =VLOOKUP(B4,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C4,FALSE)","Developer's Fee/Overhead, Contributed or Loaned","OneStop_Line83_Title"]
["G5","R5C7"," =VLOOKUP(B5,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C5,FALSE)","Other Source:","OneStop_Line84_Title"]
["G6","R6C7"," =VLOOKUP(B6,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C6,FALSE)","HOME Funds, as Grant","OneStop_Line85_Title"]
["G7","R7C7"," =VLOOKUP(B7,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C7,FALSE)","Grant:","OneStop_Line86_Title"]
["G8","R8C7"," =VLOOKUP(B8,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C8,FALSE)","Grant:","OneStop_Line87_Title"]
["G9","R9C7"," =VLOOKUP(B9,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C9,FALSE)","Total Public Equity","OneStop_Line88_Title"]
["G10","R10C7"," =VLOOKUP(B10,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C10,FALSE)","Home Funds-DHCD, as Subordinate Debt","OneStop_Line89_Title"]
["G11","R11C7"," =VLOOKUP(B11,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C11,FALSE)","Eastham-Local, as Subordinate Debt","OneStop_Line90_Title"]
["G12","R12C7"," =VLOOKUP(B12,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C12,FALSE)","Subordinate Debt ","OneStop_Line91_Title"]
["G13","R13C7"," =VLOOKUP(B13,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C13,FALSE)","Subordinate Debt","OneStop_Line92_Title"]
["G14","R14C7"," =VLOOKUP(B14,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C14,FALSE)","Subordinate Debt ","OneStop_Line93_Title"]
["G15","R15C7"," =VLOOKUP(B15,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C15,FALSE)","Total Subordinate Debt","OneStop_Line94_Title"]
["G16","R16C7"," =VLOOKUP(B16,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C16,FALSE)","MHFA","OneStop_Line95_Title"]
["G17","R17C7"," =VLOOKUP(B17,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C17,FALSE)","MHFA","OneStop_Line96_Title"]
["G18","R18C7"," =VLOOKUP(B18,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C18,FALSE)","MHP Fund Permanent Loan","OneStop_Line97_Title"]
["G19","R19C7"," =VLOOKUP(B19,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C19,FALSE)","Other Permanent Senior Mortgage","OneStop_Line98_Title"]
["G20","R20C7"," =VLOOKUP(B20,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C20,FALSE)","Other Permanent Senior Mortgage ","OneStop_Line99_Title"]
["G21","R21C7"," =VLOOKUP(B21,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C21,FALSE)","Total Permanent Senior Debt","OneStop_Line100_Title"]
["G22","R22C7"," =VLOOKUP(B22,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C22,FALSE)","Total Permanent Sources","OneStop_Line101_Title"]
["G23","R23C7"," =VLOOKUP(B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C23,FALSE)","Construction Loan","OneStop_Line102_Title"]
["G24","R24C7"," =VLOOKUP(B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C24,FALSE)","Other Interim Loan ","OneStop_Line103_Title"]
["G25","R25C7"," =VLOOKUP(B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C25,FALSE)","Syndication Bridge Loan ","OneStop_Line104_Title"]
["G26","R26C7"," =VLOOKUP(B26,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C26,FALSE)","Acquisition:  Land","OneStop_Line161_Title"]
["G27","R27C7"," =VLOOKUP(B27,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C27,FALSE)","Acquisition:  Building","OneStop_Line162_Title"]
["G28","R28C7"," =VLOOKUP(B28,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C28,FALSE)","Acquisition ","OneStop_Line163_Title"]
["G29","R29C7"," =VLOOKUP(B29,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C29,FALSE)","Direct Construction Budget","OneStop_Line164_Title"]
["G30","R30C7"," =VLOOKUP(B30,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C30,FALSE)","Construction Contingency","OneStop_Line165_Title"]
["G31","R31C7"," =VLOOKUP(B31,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C31,FALSE)","Subtotal: Construction","OneStop_Line166_Title"]
["G32","R32C7"," =VLOOKUP(B32,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C32,FALSE)","Architecture & Engineering","OneStop_Line167_Title"]
["G33","R33C7"," =VLOOKUP(B33,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C33,FALSE)","Survey and Permits","OneStop_Line168_Title"]
["G34","R34C7"," =VLOOKUP(B34,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C34,FALSE)","Clerk of the Works","OneStop_Line169_Title"]
["G35","R35C7"," =VLOOKUP(B35,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C35,FALSE)","Environmental Engineer","OneStop_Line170_Title"]
["G36","R36C7"," =VLOOKUP(B36,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C36,FALSE)","FF&E Owner Paid","OneStop_Line171_Title"]
["G37","R37C7"," =VLOOKUP(B37,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C37,FALSE)","Legal","OneStop_Line172_Title"]
["G38","R38C7"," =VLOOKUP(B38,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C38,FALSE)","Title and Recording","OneStop_Line173_Title"]
["G39","R39C7"," =VLOOKUP(B39,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C39,FALSE)","Accounting & Cost Cert.","OneStop_Line174_Title"]
["G40","R40C7"," =VLOOKUP(B40,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C40,FALSE)","Marketing and Rent Up","OneStop_Line175_Title"]
["G41","R41C7"," =VLOOKUP(B41,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C41,FALSE)","Real Estate Taxes","OneStop_Line176_Title"]
["G42","R42C7"," =VLOOKUP(B42,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C42,FALSE)","Insurance","OneStop_Line177_Title"]
["G43","R43C7"," =VLOOKUP(B43,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C43,FALSE)","Relocation","OneStop_Line178_Title"]
["G44","R44C7"," =VLOOKUP(B44,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C44,FALSE)","Appraisal","OneStop_Line179_Title"]
["G45","R45C7"," =VLOOKUP(B45,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C45,FALSE)","Security","OneStop_Line180_Title"]
["G46","R46C7"," =VLOOKUP(B46,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C46,FALSE)","Construction Loan Interest","OneStop_Line181_Title"]
["G47","R47C7"," =VLOOKUP(B47,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C47,FALSE)","Inspecting Engineer","OneStop_Line182_Title"]
["G48","R48C7"," =VLOOKUP(B48,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C48,FALSE)","Fees to:","OneStop_Line183_Title"]
["G49","R49C7"," =VLOOKUP(B49,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C49,FALSE)","Fees to:","OneStop_Line184_Title"]
["G50","R50C7"," =VLOOKUP(B50,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C50,FALSE)","MIP","OneStop_Line185_Title"]
["G51","R51C7"," =VLOOKUP(B51,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C51,FALSE)","Bridge Loan Interest","OneStop_Line186_Title"]
["G52","R52C7"," =VLOOKUP(B52,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C52,FALSE)","Letter of Credit Fees","OneStop_Line187_Title"]
["G53","R53C7"," =VLOOKUP(B53,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C53,FALSE)","Other Financing Fees","OneStop_Line188_Title"]
["G54","R54C7"," =VLOOKUP(B54,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C54,FALSE)","Development Consultant","OneStop_Line189_Title"]
["G55","R55C7"," =VLOOKUP(B55,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C55,FALSE)","Tax Credit Fees","OneStop_Line190_Title"]
["G56","R56C7"," =VLOOKUP(B56,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C56,FALSE)","Syndication","OneStop_Line191_Title"]
["G57","R57C7"," =VLOOKUP(B57,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C57,FALSE)","Soft Cost Contingency","OneStop_Line192_Title"]
["G58","R58C7"," =VLOOKUP(B58,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C58,FALSE)","Subtotal:  Gen. Dev.","OneStop_Line193_Title"]
["G59","R59C7"," =VLOOKUP(B59,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C59,FALSE)","Subtotal: Acquis., Const.,","OneStop_Line194_Title"]
["G60","R60C7"," =VLOOKUP(B60,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C60,FALSE)","Capitalized Reserves","OneStop_Line195_Title"]
["G61","R61C7"," =VLOOKUP(B61,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C61,FALSE)","Developer Overhead","OneStop_Line196_Title"]
["G62","R62C7"," =VLOOKUP(B62,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C62,FALSE)","Developer Fee","OneStop_Line197_Title"]
["G63","R63C7"," =VLOOKUP(B63,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C63,FALSE)","Total Development Cost","OneStop_Line198_Title"]
["G64","R64C7"," =VLOOKUP(B64,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C64,FALSE)","TDC, Net","OneStop_Line199_Title"]
["G65","R65C7"," =VLOOKUP(B65,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C65,FALSE)",{"$error":"#N/A"},"OneStop_Line249_Title"]
["G66","R66C7"," =VLOOKUP(B66,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C66,FALSE)","Management Fee","OneStop_Line250_Title"]
["G67","R67C7"," =VLOOKUP(B67,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C67,FALSE)","Payroll, Administrative","OneStop_Line251_Title"]
["G68","R68C7"," =VLOOKUP(B68,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C68,FALSE)","Payroll Taxes & Benefits, Admin.","OneStop_Line252_Title"]
["G69","R69C7"," =VLOOKUP(B69,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C69,FALSE)","Legal","OneStop_Line253_Title"]
["G70","R70C7"," =VLOOKUP(B70,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C70,FALSE)","Audit","OneStop_Line254_Title"]
["G71","R71C7"," =VLOOKUP(B71,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C71,FALSE)","Marketing","OneStop_Line255_Title"]
["G72","R72C7"," =VLOOKUP(B72,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C72,FALSE)","Telephone","OneStop_Line256_Title"]
["G73","R73C7"," =VLOOKUP(B73,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C73,FALSE)","Office Supplies","OneStop_Line257_Title"]
["G74","R74C7"," =VLOOKUP(B74,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C74,FALSE)","Accounting & Data Processing","OneStop_Line258_Title"]
["G75","R75C7"," =VLOOKUP(B75,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C75,FALSE)","Investor Servicing","OneStop_Line259_Title"]
["G76","R76C7"," =VLOOKUP(B76,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C76,FALSE)","DHCD Monitoring Fee","OneStop_Line260_Title"]
["G77","R77C7"," =VLOOKUP(B77,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C77,FALSE)","Other:","OneStop_Line261_Title"]
["G78","R78C7"," =VLOOKUP(B78,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C78,FALSE)","Other:","OneStop_Line262_Title"]
["G79","R79C7"," =VLOOKUP(B79,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C79,FALSE)","Subtotal: Administrative","OneStop_Line263_Title"]
["G80","R80C7"," =VLOOKUP(B80,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C80,FALSE)","Payroll, Maintenance","OneStop_Line264_Title"]
["G81","R81C7"," =VLOOKUP(B81,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C81,FALSE)","Payroll Taxes & Benefits, Admin.","OneStop_Line265_Title"]
["G82","R82C7"," =VLOOKUP(B82,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C82,FALSE)","Janitorial Materials","OneStop_Line266_Title"]
["G83","R83C7"," =VLOOKUP(B83,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C83,FALSE)","Landscaping","OneStop_Line267_Title"]
["G84","R84C7"," =VLOOKUP(B84,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C84,FALSE)","Decorating (inter. only)","OneStop_Line268_Title"]
["G85","R85C7"," =VLOOKUP(B85,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C85,FALSE)","Repairs (inter. & ext.)","OneStop_Line269_Title"]
["G86","R86C7"," =VLOOKUP(B86,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C86,FALSE)","Elevator Maintenance","OneStop_Line270_Title"]
["G87","R87C7"," =VLOOKUP(B87,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C87,FALSE)","Trash Removal","OneStop_Line271_Title"]
["G88","R88C7"," =VLOOKUP(B88,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C88,FALSE)","Snow Removal","OneStop_Line272_Title"]
["G89","R89C7"," =VLOOKUP(B89,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C89,FALSE)","Extermination","OneStop_Line273_Title"]
["G90","R90C7"," =VLOOKUP(B90,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C90,FALSE)","Recreation","OneStop_Line274_Title"]
["G91","R91C7"," =VLOOKUP(B91,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C91,FALSE)",0,"OneStop_Line275_Title"]
["G92","R92C7"," =VLOOKUP(B92,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C92,FALSE)","Subtotal: Maintenance","OneStop_Line276_Title"]
["G93","R93C7"," =VLOOKUP(B93,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C93,FALSE)","Resident Services","OneStop_Line277_Title"]
["G94","R94C7"," =VLOOKUP(B94,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C94,FALSE)","Security","OneStop_Line278_Title"]
["G95","R95C7"," =VLOOKUP(B95,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C95,FALSE)","Electricity","OneStop_Line279_Title"]
["G96","R96C7"," =VLOOKUP(B96,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C96,FALSE)","Natural Gas","OneStop_Line280_Title"]
["G97","R97C7"," =VLOOKUP(B97,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C97,FALSE)","Oil","OneStop_Line281_Title"]
["G98","R98C7"," =VLOOKUP(B98,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C98,FALSE)","Water & Sewer","OneStop_Line282_Title"]
["G99","R99C7"," =VLOOKUP(B99,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C99,FALSE)","Subtotal: Utilities","OneStop_Line283_Title"]
["G100","R100C7"," =VLOOKUP(B100,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C100,FALSE)","Replacement Reserve","OneStop_Line284_Title"]
["G101","R101C7"," =VLOOKUP(B101,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C101,FALSE)","Operating Reserve","OneStop_Line285_Title"]
["G102","R102C7"," =VLOOKUP(B102,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C102,FALSE)","Real Estate Taxes","OneStop_Line286_Title"]
["G103","R103C7"," =VLOOKUP(B103,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C103,FALSE)","Other Taxes","OneStop_Line287_Title"]
["G104","R104C7"," =VLOOKUP(B104,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C104,FALSE)","Insurance","OneStop_Line288_Title"]
["G105","R105C7"," =VLOOKUP(B105,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C105,FALSE)","MIP","OneStop_Line289_Title"]
["G106","R106C7"," =VLOOKUP(B106,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C106,FALSE)","Other:","OneStop_Line290_Title"]
["G107","R107C7"," =VLOOKUP(B107,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C107,FALSE)","Subtotal:Taxes, Insurance","OneStop_Line291_Title"]
["G108","R108C7"," =VLOOKUP(B108,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C108,FALSE)","TOTAL EXPENSES","OneStop_Line292_Title"]
["I2","R2C9"," =VLOOKUP(B2,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F2,FALSE)",8000000,"OneStop_Line81_Value"]
["I3","R3C9"," =VLOOKUP(B3,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F3,FALSE)",9500000,"OneStop_Line82_Value"]
["I4","R4C9"," =VLOOKUP(B4,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F4,FALSE)",0,"OneStop_Line83_Value"]
["I5","R5C9"," =VLOOKUP(B5,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F5,FALSE)",252459,"OneStop_Line84_Value"]
["I6","R6C9"," =VLOOKUP(B6,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F6,FALSE)",0,"OneStop_Line85_Value"]
["I7","R7C9"," =VLOOKUP(B7,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F7,FALSE)",300000,"OneStop_Line86_Value"]
["I8","R8C9"," =VLOOKUP(B8,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F8,FALSE)",2775000,"OneStop_Line87_Value"]
["I9","R9C9"," =VLOOKUP(B9,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F9,FALSE)",3075000,"OneStop_Line88_Value"]
["I10","R10C9"," =VLOOKUP(B10,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F10,FALSE)",550000,"OneStop_Line89_Value"]
["I11","R11C9"," =VLOOKUP(B11,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F11,FALSE)",400000,"OneStop_Line90_Value"]
["I12","R12C9"," =VLOOKUP(B12,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F12,FALSE)",1000000,"OneStop_Line91_Value"]
["I13","R13C9"," =VLOOKUP(B13,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F13,FALSE)",950000,"OneStop_Line92_Value"]
["I14","R14C9"," =VLOOKUP(B14,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F14,FALSE)",1500000,"OneStop_Line93_Value"]
["I15","R15C9"," =VLOOKUP(B15,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F15,FALSE)",4400000,"OneStop_Line94_Value"]
["I16","R16C9"," =VLOOKUP(B16,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F16,FALSE)",5514000,"OneStop_Line95_Value"]
["I17","R17C9"," =VLOOKUP(B17,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F17,FALSE)","$","OneStop_Line96_Value"]
["I18","R18C9"," =VLOOKUP(B18,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F18,FALSE)",0,"OneStop_Line97_Value"]
["I19","R19C9"," =VLOOKUP(B19,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F19,FALSE)",0,"OneStop_Line98_Value"]
["I20","R20C9"," =VLOOKUP(B20,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F20,FALSE)",0,"OneStop_Line99_Value"]
["I21","R21C9"," =VLOOKUP(B21,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F21,FALSE)",5514000,"OneStop_Line100_Value"]
["I22","R22C9"," =VLOOKUP(B22,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F22,FALSE)",30007361,"OneStop_Line101_Value"]
["I23","R23C9"," =VLOOKUP(B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F23,FALSE)",17000000,"OneStop_Line102_Value"]
["I24","R24C9"," =VLOOKUP(B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F24,FALSE)",0,"OneStop_Line103_Value"]
["I25","R25C9"," =VLOOKUP(B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F25,FALSE)",0,"OneStop_Line104_Value"]
["I26","R26C9"," =VLOOKUP(B26,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F26,FALSE)",2500000,"OneStop_Line161_Value"]
["I27","R27C9"," =VLOOKUP(B27,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F27,FALSE)",0,"OneStop_Line162_Value"]
["I28","R28C9"," =VLOOKUP(B28,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F28,FALSE)",2500000,"OneStop_Line163_Value"]
["I29","R29C9"," =VLOOKUP(B29,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F29,FALSE)",19084748,"OneStop_Line164_Value"]
["I30","R30C9"," =VLOOKUP(B30,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F30,FALSE)",954237.4,"OneStop_Line165_Value"]
["I31","R31C9"," =VLOOKUP(B31,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F31,FALSE)",20038985.399999999,"OneStop_Line166_Value"]
["I32","R32C9"," =VLOOKUP(B32,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F32,FALSE)",1250000,"OneStop_Line167_Value"]
["I33","R33C9"," =VLOOKUP(B33,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F33,FALSE)",370000,"OneStop_Line168_Value"]
["I34","R34C9"," =VLOOKUP(B34,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F34,FALSE)",145000,"OneStop_Line169_Value"]
["I35","R35C9"," =VLOOKUP(B35,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F35,FALSE)",82880,"OneStop_Line170_Value"]
["I36","R36C9"," =VLOOKUP(B36,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F36,FALSE)",116966,"OneStop_Line171_Value"]
["I37","R37C9"," =VLOOKUP(B37,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F37,FALSE)",295000,"OneStop_Line172_Value"]
["I38","R38C9"," =VLOOKUP(B38,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F38,FALSE)",40000,"OneStop_Line173_Value"]
["I39","R39C9"," =VLOOKUP(B39,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F39,FALSE)",41000,"OneStop_Line174_Value"]
["I40","R40C9"," =VLOOKUP(B40,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F40,FALSE)",50000,"OneStop_Line175_Value"]
["I41","R41C9"," =VLOOKUP(B41,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F41,FALSE)",81000,"OneStop_Line176_Value"]
["I42","R42C9"," =VLOOKUP(B42,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F42,FALSE)",122283,"OneStop_Line177_Value"]
["I43","R43C9"," =VLOOKUP(B43,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F43,FALSE)",30000,"OneStop_Line178_Value"]
["I44","R44C9"," =VLOOKUP(B44,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F44,FALSE)",22900,"OneStop_Line179_Value"]
["I45","R45C9"," =VLOOKUP(B45,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F45,FALSE)",50000,"OneStop_Line180_Value"]
["I46","R46C9"," =VLOOKUP(B46,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F46,FALSE)",900000,"OneStop_Line181_Value"]
["I47","R47C9"," =VLOOKUP(B47,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F47,FALSE)",49100,"OneStop_Line182_Value"]
["I48","R48C9"," =VLOOKUP(B48,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F48,FALSE)",70936,"OneStop_Line183_Value"]
["I49","R49C9"," =VLOOKUP(B49,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F49,FALSE)",93738,"OneStop_Line184_Value"]
["I50","R50C9"," =VLOOKUP(B50,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F50,FALSE)",13785,"OneStop_Line185_Value"]
["I51","R51C9"," =VLOOKUP(B51,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F51,FALSE)",50000,"OneStop_Line186_Value"]
["I52","R52C9"," =VLOOKUP(B52,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F52,FALSE)",16542,"OneStop_Line187_Value"]
["I53","R53C9"," =VLOOKUP(B53,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F53,FALSE)",54250,"OneStop_Line188_Value"]
["I54","R54C9"," =VLOOKUP(B54,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F54,FALSE)",113200,"OneStop_Line189_Value"]
["I55","R55C9"," =VLOOKUP(B55,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F55,FALSE)",64600,"OneStop_Line190_Value"]
["I56","R56C9"," =VLOOKUP(B56,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F56,FALSE)",519083,"OneStop_Line191_Value"]
["I57","R57C9"," =VLOOKUP(B57,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F57,FALSE)",102862.89767595381,"OneStop_Line192_Value"]
["I58","R58C9"," =VLOOKUP(B58,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F58,FALSE)",4745125.8976759538,"OneStop_Line193_Value"]
["I59","R59C9"," =VLOOKUP(B59,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F59,FALSE)",27284111.297675952,"OneStop_Line194_Value"]
["I60","R60C9"," =VLOOKUP(B60,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F60,FALSE)",423249.73232404771,"OneStop_Line195_Value"]
["I61","R61C9"," =VLOOKUP(B61,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F61,FALSE)",1150000,"OneStop_Line196_Value"]
["I62","R62C9"," =VLOOKUP(B62,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F62,FALSE)",1150000,"OneStop_Line197_Value"]
["I63","R63C9"," =VLOOKUP(B63,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F63,FALSE)",30007361.030000001,"OneStop_Line198_Value"]
["I64","R64C9"," =VLOOKUP(B64,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F64,FALSE)",29084111.297675952,"OneStop_Line199_Value"]
["I65","R65C9"," =VLOOKUP(B65,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F65,FALSE)",{"$error":"#N/A"},"OneStop_Line249_Value"]
["I66","R66C9"," =VLOOKUP(B66,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F66,FALSE)",0,"OneStop_Line250_Value"]
["I67","R67C9"," =VLOOKUP(B67,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F67,FALSE)",0,"OneStop_Line251_Value"]
["I68","R68C9"," =VLOOKUP(B68,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F68,FALSE)",0,"OneStop_Line252_Value"]
["I69","R69C9"," =VLOOKUP(B69,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F69,FALSE)",0,"OneStop_Line253_Value"]
["I70","R70C9"," =VLOOKUP(B70,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F70,FALSE)",0,"OneStop_Line254_Value"]
["I71","R71C9"," =VLOOKUP(B71,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F71,FALSE)",0,"OneStop_Line255_Value"]
["I72","R72C9"," =VLOOKUP(B72,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F72,FALSE)",0,"OneStop_Line256_Value"]
["I73","R73C9"," =VLOOKUP(B73,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F73,FALSE)",0,"OneStop_Line257_Value"]
["I74","R74C9"," =VLOOKUP(B74,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F74,FALSE)",0,"OneStop_Line258_Value"]
["I75","R75C9"," =VLOOKUP(B75,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F75,FALSE)",0,"OneStop_Line259_Value"]
["I76","R76C9"," =VLOOKUP(B76,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F76,FALSE)",0,"OneStop_Line260_Value"]
["I77","R77C9"," =VLOOKUP(B77,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F77,FALSE)",0,"OneStop_Line261_Value"]
["I78","R78C9"," =VLOOKUP(B78,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F78,FALSE)",0,"OneStop_Line262_Value"]
["I79","R79C9"," =VLOOKUP(B79,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F79,FALSE)",0,"OneStop_Line263_Value"]
["I80","R80C9"," =VLOOKUP(B80,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F80,FALSE)",0,"OneStop_Line264_Value"]
["I81","R81C9"," =VLOOKUP(B81,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F81,FALSE)",0,"OneStop_Line265_Value"]
["I82","R82C9"," =VLOOKUP(B82,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F82,FALSE)",0,"OneStop_Line266_Value"]
["I83","R83C9"," =VLOOKUP(B83,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F83,FALSE)",0,"OneStop_Line267_Value"]
["I84","R84C9"," =VLOOKUP(B84,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F84,FALSE)",0,"OneStop_Line268_Value"]
["I85","R85C9"," =VLOOKUP(B85,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F85,FALSE)",0,"OneStop_Line269_Value"]
["I86","R86C9"," =VLOOKUP(B86,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F86,FALSE)",0,"OneStop_Line270_Value"]
["I87","R87C9"," =VLOOKUP(B87,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F87,FALSE)",0,"OneStop_Line271_Value"]
["I88","R88C9"," =VLOOKUP(B88,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F88,FALSE)",0,"OneStop_Line272_Value"]
["I89","R89C9"," =VLOOKUP(B89,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F89,FALSE)",0,"OneStop_Line273_Value"]
["I90","R90C9"," =VLOOKUP(B90,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F90,FALSE)",0,"OneStop_Line274_Value"]
["I91","R91C9"," =VLOOKUP(B91,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F91,FALSE)",0,"OneStop_Line275_Value"]
["I92","R92C9"," =VLOOKUP(B92,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F92,FALSE)",0,"OneStop_Line276_Value"]
["I93","R93C9"," =VLOOKUP(B93,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F93,FALSE)",0,"OneStop_Line277_Value"]
["I94","R94C9"," =VLOOKUP(B94,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F94,FALSE)",0,"OneStop_Line278_Value"]
["I95","R95C9"," =VLOOKUP(B95,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F95,FALSE)",0,"OneStop_Line279_Value"]
["I96","R96C9"," =VLOOKUP(B96,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F96,FALSE)",0,"OneStop_Line280_Value"]
["I97","R97C9"," =VLOOKUP(B97,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F97,FALSE)",0,"OneStop_Line281_Value"]
["I98","R98C9"," =VLOOKUP(B98,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F98,FALSE)",0,"OneStop_Line282_Value"]
["I99","R99C9"," =VLOOKUP(B99,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F99,FALSE)",0,"OneStop_Line283_Value"]
["I100","R100C9"," =VLOOKUP(B100,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F100,FALSE)",0,"OneStop_Line284_Value"]
["I101","R101C9"," =VLOOKUP(B101,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F101,FALSE)",0,"OneStop_Line285_Value"]
["I102","R102C9"," =VLOOKUP(B102,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F102,FALSE)",0,"OneStop_Line286_Value"]
["I103","R103C9"," =VLOOKUP(B103,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F103,FALSE)",0,"OneStop_Line287_Value"]
["I104","R104C9"," =VLOOKUP(B104,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F104,FALSE)",0,"OneStop_Line288_Value"]
["I105","R105C9"," =VLOOKUP(B105,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F105,FALSE)",0,"OneStop_Line289_Value"]
["I106","R106C9"," =VLOOKUP(B106,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F106,FALSE)",0,"OneStop_Line290_Value"]
["I107","R107C9"," =VLOOKUP(B107,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F107,FALSE)",0,"OneStop_Line291_Value"]
["I108","R108C9"," =VLOOKUP(B108,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F108,FALSE)",0,"OneStop_Line292_Value"]

{"sheet":"Market Analysis Formulas","index":8,"n_rows":400,"n_cols":5,"rows_kept":400,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["A4","R4C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B4","R4C2"," "]
["A5","R5C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B5","R5C2"," "]
["B8","R8C2"," =IF(_CurrentUnderwritingPhase=0,\"\",_CurrentUnderwritingPhase)"]
["B9","R9C2"," =IF(_DateLastSaved=0,\"\",_DateLastSaved)"]
["D3","R3C4"," =SUM(UnitType01_UnitsCount_0BR,UnitType02_UnitsCount_0BR,UnitType03_UnitsCount_0BR,UnitType04_UnitsCount_0BR,UnitType05_UnitsCount_0BR,UnitType06_UnitsCount_0BR,UnitType07_UnitsCount_0BR)",0,"MarketAnalysis_TotalUnits_0BR"]
["D4","R4C4"," =SUM(UnitType01_UnitsCount_1BR,UnitType02_UnitsCount_1BR,UnitType03_UnitsCount_1BR,UnitType04_UnitsCount_1BR,UnitType05_UnitsCount_1BR,UnitType06_UnitsCount_1BR,UnitType07_UnitsCount_1BR)",0,"MarketAnalysis_TotalUnits_1BR"]
["D5","R5C4"," =SUM(UnitType01_UnitsCount_2BR,UnitType02_UnitsCount_2BR,UnitType03_UnitsCount_2BR,UnitType04_UnitsCount_2BR,UnitType05_UnitsCount_2BR,UnitType06_UnitsCount_2BR,UnitType07_UnitsCount_2BR)",0,"MarketAnalysis_TotalUnits_2BR"]
["D6","R6C4"," =SUM(UnitType01_UnitsCount_3BR,UnitType02_UnitsCount_3BR,UnitType03_UnitsCount_3BR,UnitType04_UnitsCount_3BR,UnitType05_UnitsCount_3BR,UnitType06_UnitsCount_3BR,UnitType07_UnitsCount_3BR)",0,"MarketAnalysis_TotalUnits_3BR"]
["D7","R7C4"," =SUM(UnitType01_UnitsCount_4BR,UnitType02_UnitsCount_4BR,UnitType03_UnitsCount_4BR,UnitType04_UnitsCount_4BR,UnitType05_UnitsCount_4BR,UnitType06_UnitsCount_4BR,UnitType07_UnitsCount_4BR)",0,"MarketAnalysis_TotalUnits_4BR"]
["D8","R8C4"," =SUM(UnitType01_UnitsCount_5BR,UnitType02_UnitsCount_5BR,UnitType03_UnitsCount_5BR,UnitType04_UnitsCount_5BR,UnitType05_UnitsCount_5BR,UnitType06_UnitsCount_5BR,UnitType07_UnitsCount_5BR)",0,"MarketAnalysis_TotalUnits_5BR"]
["D9","R9C4"," =SUM(UnitType01_UnitsCount_6BR,UnitType02_UnitsCount_6BR,UnitType03_UnitsCount_6BR,UnitType04_UnitsCount_6BR,UnitType05_UnitsCount_6BR,UnitType06_UnitsCount_6BR,UnitType07_UnitsCount_6BR)",0,"MarketAnalysis_TotalUnits_6BR"]
["D10","R10C4"," =SUM(D3:D9)",0,"MarketAnalysis_TotalUnits_ALLBR"]
["H14","R14C8"," =IF(UnitType01_RentManualOverride_0BR>0,UnitType01_RentManualOverride_0BR,UnitType01_GrossRent_0BR)",null,"UnitType01_UnderwrittenRent_0BR"]
["I14","R14C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J14","R14C10"," =IFERROR($H14-$I14,0)",0,"UnitType01_NetRent_0BR"]
["H15","R15C8"," =IF(UnitType01_RentManualOverride_1BR>0,UnitType01_RentManualOverride_1BR,UnitType01_GrossRent_1BR)",null,"UnitType01_UnderwrittenRent_1BR"]
["I15","R15C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J15","R15C10"," =IFERROR($H15-$I15,0)",0,"UnitType01_NetRent_1BR"]
["H16","R16C8"," =IF(UnitType01_RentManualOverride_2BR>0,UnitType01_RentManualOverride_2BR,UnitType01_GrossRent_2BR)",null,"UnitType01_UnderwrittenRent_2BR"]
["I16","R16C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J16","R16C10"," =IFERROR($H16-$I16,0)",0,"UnitType01_NetRent_2BR"]
["H17","R17C8"," =IF(UnitType01_RentManualOverride_3BR>0,UnitType01_RentManualOverride_3BR,UnitType01_GrossRent_3BR)",null,"UnitType01_UnderwrittenRent_3BR"]
["I17","R17C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J17","R17C10"," =IFERROR($H17-$I17,0)",0,"UnitType01_NetRent_3BR"]
["H18","R18C8"," =IF(UnitType01_RentManualOverride_4BR>0,UnitType01_RentManualOverride_4BR,UnitType01_GrossRent_4BR)",null,"UnitType01_UnderwrittenRent_4BR"]
["I18","R18C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J18","R18C10"," =IFERROR($H18-$I18,0)",0,"UnitType01_NetRent_4BR"]
["H19","R19C8"," =IF(UnitType01_RentManualOverride_5BR>0,UnitType01_RentManualOverride_5BR,UnitType01_GrossRent_5BR)",null,"UnitType01_UnderwrittenRent_5BR"]
["I19","R19C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J19","R19C10"," =IFERROR($H19-$I19,0)",0,"UnitType01_NetRent_5BR"]
["H20","R20C8"," =IF(UnitType01_RentManualOverride_6BR>0,UnitType01_RentManualOverride_6BR,UnitType01_GrossRent_6BR)",null,"UnitType01_UnderwrittenRent_6BR"]
["I20","R20C9"," =IF(UnitType01_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J20","R20C10"," =IFERROR($H20-$I20,0)",0,"UnitType01_NetRent_6BR"]
["K14","R14C11"," =J14*UnitType01_UnitsCount_0BR*12",0]
["L14","R14C12"," =-($K14*UnitType01_VacancyRate)",0]
["M14","R14C13"," =K14+L14",0]
["K15","R15C11"," =J15*UnitType01_UnitsCount_1BR*12",0]
["L15","R15C12"," =-($K15*UnitType01_VacancyRate)",0]
["M15","R15C13"," =K15+L15",0]
["K16","R16C11"," =J16*UnitType01_UnitsCount_2BR*12",0]
["L16","R16C12"," =-($K16*UnitType01_VacancyRate)",0]
["M16","R16C13"," =K16+L16",0]
["K17","R17C11"," =J17*UnitType01_UnitsCount_3BR*12",0]
["L17","R17C12"," =-($K17*UnitType01_VacancyRate)",0]
["M17","R17C13"," =K17+L17",0]
["K18","R18C11"," =J18*UnitType01_UnitsCount_4BR*12",0]
["L18","R18C12"," =-($K18*UnitType01_VacancyRate)",0]
["M18","R18C13"," =K18+L18",0]
["K19","R19C11"," =J19*UnitType01_UnitsCount_5BR*12",0]
["L19","R19C12"," =-($K19*UnitType01_VacancyRate)",0]
["M19","R19C13"," =K19+L19",0]
["K20","R20C11"," =J20*UnitType01_UnitsCount_6BR*12",0]
["L20","R20C12"," =-($K20*UnitType01_VacancyRate)",0]
["M20","R20C13"," =K20+L20",0]
["K21","R21C11"," =SUM(K14:K20)",0,"UnitType01_TotalAnnualRent"]
["L21","R21C12"," =SUM(L14:L20)",0,"UnitType01_Vacancy"]
["M21","R21C13"," =SUM(M14:M20)",0]
["K22","R22C11"," =J22*UnitType02_UnitsCount_0BR*12",0]
["L22","R22C12"," =-($K22*UnitType02_VacancyRate)",0]
["M22","R22C13"," =K22+L22",0]
["K23","R23C11"," =J23*UnitType02_UnitsCount_1BR*12",0]
["L23","R23C12"," =-($K23*UnitType02_VacancyRate)",0]
["M23","R23C13"," =K23+L23",0]
["K24","R24C11"," =J24*UnitType02_UnitsCount_2BR*12",0]
["L24","R24C12"," =-($K24*UnitType02_VacancyRate)",0]
["M24","R24C13"," =K24+L24",0]
["K25","R25C11"," =J25*UnitType02_UnitsCount_3BR*12",0]
["L25","R25C12"," =-($K25*UnitType02_VacancyRate)",0]
["M25","R25C13"," =K25+L25",0]
["K26","R26C11"," =J26*UnitType02_UnitsCount_4BR*12",0]
["L26","R26C12"," =-($K26*UnitType02_VacancyRate)",0]
["M26","R26C13"," =K26+L26",0]
["K27","R27C11"," =J27*UnitType02_UnitsCount_5BR*12",0]
["L27","R27C12"," =-($K27*UnitType02_VacancyRate)",0]
["M27","R27C13"," =K27+L27",0]
["K28","R28C11"," =J28*UnitType02_UnitsCount_6BR*12",0]
["L28","R28C12"," =-($K28*UnitType02_VacancyRate)",0]
["M28","R28C13"," =K28+L28",0]
["K29","R29C11"," =SUM(K22:K28)",0,"UnitType02_TotalAnnualRent"]
["L29","R29C12"," =SUM(L22:L28)",0,"UnitType02_Vacancy"]
["M29","R29C13"," =SUM(M22:M28)",0,"UnitType02_EffectiveRentalIncome"]
["K30","R30C11"," =J30*UnitType03_UnitsCount_0BR*12",0]
["L30","R30C12"," =-($K30*UnitType03_VacancyRate)",0]
["M30","R30C13"," =K30+L30",0]
["K31","R31C11"," =J31*UnitType03_UnitsCount_1BR*12",0]
["L31","R31C12"," =-($K31*UnitType03_VacancyRate)",0]
["M31","R31C13"," =K31+L31",0]
["K32","R32C11"," =J32*UnitType03_UnitsCount_2BR*12",0]
["L32","R32C12"," =-($K32*UnitType03_VacancyRate)",0]
["M32","R32C13"," =K32+L32",0]
["K33","R33C11"," =J33*UnitType03_UnitsCount_3BR*12",0]
["L33","R33C12"," =-($K33*UnitType03_VacancyRate)",0]
["M33","R33C13"," =K33+L33",0]
["K34","R34C11"," =J34*UnitType03_UnitsCount_4BR*12",0]
["L34","R34C12"," =-($K34*UnitType03_VacancyRate)",0]
["M34","R34C13"," =K34+L34",0]
["K35","R35C11"," =J35*UnitType03_UnitsCount_5BR*12",0]
["L35","R35C12"," =-($K35*UnitType03_VacancyRate)",0]
["M35","R35C13"," =K35+L35",0]
["K36","R36C11"," =J36*UnitType03_UnitsCount_6BR*12",0]
["L36","R36C12"," =-($K36*UnitType03_VacancyRate)",0]
["M36","R36C13"," =K36+L36",0]
["K37","R37C11"," =SUM(K30:K36)",0,"UnitType03_TotalAnnualRent"]
["L37","R37C12"," =SUM(L30:L36)",0,"UnitType03_Vacancy"]
["M37","R37C13"," =SUM(M30:M36)",0,"UnitType03_EffectiveRentalIncome"]
["K38","R38C11"," =J38*UnitType04_UnitsCount_0BR*12",0]
["L38","R38C12"," =-($K38*UnitType04_VacancyRate)",0]
["M38","R38C13"," =K38+L38",0]
["K39","R39C11"," =J39*UnitType04_UnitsCount_1BR*12",0]
["L39","R39C12"," =-($K39*UnitType04_VacancyRate)",0]
["M39","R39C13"," =K39+L39",0]
["K40","R40C11"," =J40*UnitType04_UnitsCount_2BR*12",0]
["L40","R40C12"," =-($K40*UnitType04_VacancyRate)",0]
["M40","R40C13"," =K40+L40",0]
["K41","R41C11"," =J41*UnitType04_UnitsCount_3BR*12",0]
["L41","R41C12"," =-($K41*UnitType04_VacancyRate)",0]
["M41","R41C13"," =K41+L41",0]
["K42","R42C11"," =J42*UnitType04_UnitsCount_4BR*12",0]
["L42","R42C12"," =-($K42*UnitType04_VacancyRate)",0]
["M42","R42C13"," =K42+L42",0]
["K43","R43C11"," =J43*UnitType04_UnitsCount_5BR*12",0]
["L43","R43C12"," =-($K43*UnitType04_VacancyRate)",0]
["M43","R43C13"," =K43+L43",0]
["K44","R44C11"," =J44*UnitType04_UnitsCount_6BR*12",0]
["L44","R44C12"," =-($K44*UnitType04_VacancyRate)",0]
["M44","R44C13"," =K44+L44",0]
["K45","R45C11"," =SUM(K38:K44)",0,"UnitType04_TotalAnnualRent"]
["L45","R45C12"," =SUM(L38:L44)",0,"UnitType04_Vacancy"]
["M45","R45C13"," =SUM(M38:M44)",0,"UnitType04_EffectiveRentalIncome"]
["K46","R46C11"," =J46*UnitType05_UnitsCount_0BR*12",0]
["L46","R46C12"," =-($K46*UnitType05_VacancyRate)",0]
["M46","R46C13"," =K46+L46",0]
["K47","R47C11"," =J47*UnitType05_UnitsCount_1BR*12",0]
["L47","R47C12"," =-($K47*UnitType05_VacancyRate)",0]
["M47","R47C13"," =K47+L47",0]
["K48","R48C11"," =J48*UnitType05_UnitsCount_2BR*12",0]
["L48","R48C12"," =-($K48*UnitType05_VacancyRate)",0]
["M48","R48C13"," =K48+L48",0]
["K49","R49C11"," =J49*UnitType05_UnitsCount_3BR*12",0]
["L49","R49C12"," =-($K49*UnitType05_VacancyRate)",0]
["M49","R49C13"," =K49+L49",0]
["K50","R50C11"," =J50*UnitType05_UnitsCount_4BR*12",0]
["L50","R50C12"," =-($K50*UnitType05_VacancyRate)",0]
["M50","R50C13"," =K50+L50",0]
["K51","R51C11"," =J51*UnitType05_UnitsCount_5BR*12",0]
["L51","R51C12"," =-($K51*UnitType05_VacancyRate)",0]
["M51","R51C13"," =K51+L51",0]
["K52","R52C11"," =J52*UnitType05_UnitsCount_6BR*12",0]
["L52","R52C12"," =-($K52*UnitType05_VacancyRate)",0]
["M52","R52C13"," =K52+L52",0]
["K53","R53C11"," =SUM(K46:K52)",0,"UnitType05_TotalAnnualRent"]
["L53","R53C12"," =SUM(L46:L52)",0,"UnitType05_Vacancy"]
["M53","R53C13"," =SUM(M46:M52)",0,"UnitType05_EffectiveRentalIncome"]
["K54","R54C11"," =J54*UnitType06_UnitsCount_0BR*12",0]
["L54","R54C12"," =-($K54*UnitType06_VacancyRate)",0]
["M54","R54C13"," =K54+L54",0]
["K55","R55C11"," =J55*UnitType06_UnitsCount_1BR*12",0]
["L55","R55C12"," =-($K55*UnitType06_VacancyRate)",0]
["M55","R55C13"," =K55+L55",0]
["K56","R56C11"," =J56*UnitType06_UnitsCount_2BR*12",0]
["L56","R56C12"," =-($K56*UnitType06_VacancyRate)",0]
["M56","R56C13"," =K56+L56",0]
["K57","R57C11"," =J57*UnitType06_UnitsCount_3BR*12",0]
["L57","R57C12"," =-($K57*UnitType06_VacancyRate)",0]
["M57","R57C13"," =K57+L57",0]
["K58","R58C11"," =J58*UnitType06_UnitsCount_4BR*12",0]
["L58","R58C12"," =-($K58*UnitType06_VacancyRate)",0]
["M58","R58C13"," =K58+L58",0]
["K59","R59C11"," =J59*UnitType06_UnitsCount_5BR*12",0]
["L59","R59C12"," =-($K59*UnitType06_VacancyRate)",0]
["M59","R59C13"," =K59+L59",0]
["K60","R60C11"," =J60*UnitType06_UnitsCount_6BR*12",0]
["L60","R60C12"," =-($K60*UnitType06_VacancyRate)",0]
["M60","R60C13"," =K60+L60",0]
["K61","R61C11"," =SUM(K54:K60)",0,"UnitType06_TotalAnnualRent"]
["L61","R61C12"," =SUM(L54:L60)",0,"UnitType06_Vacancy"]
["M61","R61C13"," =SUM(M54:M60)",0,"UnitType06_EffectiveRentalIncome"]
["K62","R62C11"," =J62*UnitType07_UnitsCount_0BR*12",0]
["L62","R62C12"," =-($K62*UnitType07_VacancyRate)",0]
["M62","R62C13"," =K62+L62",0]
["K63","R63C11"," =J63*UnitType07_UnitsCount_1BR*12",0]
["L63","R63C12"," =-($K63*UnitType07_VacancyRate)",0]
["M63","R63C13"," =K63+L63",0]
["K64","R64C11"," =J64*UnitType07_UnitsCount_2BR*12",0]
["L64","R64C12"," =-($K64*UnitType07_VacancyRate)",0]
["M64","R64C13"," =K64+L64",0]
["K65","R65C11"," =J65*UnitType07_UnitsCount_3BR*12",0]
["L65","R65C12"," =-($K65*UnitType07_VacancyRate)",0]
["M65","R65C13"," =K65+L65",0]
["K66","R66C11"," =J66*UnitType07_UnitsCount_4BR*12",0]
["L66","R66C12"," =-($K66*UnitType07_VacancyRate)",0]
["M66","R66C13"," =K66+L66",0]
["K67","R67C11"," =J67*UnitType07_UnitsCount_5BR*12",0]
["L67","R67C12"," =-($K67*UnitType07_VacancyRate)",0]
["M67","R67C13"," =K67+L67",0]
["K68","R68C11"," =J68*UnitType07_UnitsCount_6BR*12",0]
["L68","R68C12"," =-($K68*UnitType07_VacancyRate)",0]
["M68","R68C13"," =K68+L68",0]
["K69","R69C11"," =SUM(K62:K68)",0,"UnitType07_TotalAnnualRent"]
["L69","R69C12"," =SUM(L62:L68)",0,"UnitType07_Vacancy"]
["M69","R69C13"," =SUM(M62:M68)",0,"UnitType07_EffectiveRentalIncome"]
["E14","R14C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P14*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType01_GrossRent_0BR"]
["E15","R15C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P15*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType01_GrossRent_1BR"]
["E16","R16C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P16*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType01_GrossRent_2BR"]
["E17","R17C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P17*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType01_GrossRent_3BR"]
["E18","R18C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P18*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType01_GrossRent_4BR"]
["E19","R19C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P19*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType01_GrossRent_5BR"]
["E20","R20C5"," =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P20*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType01_GrossRent_6BR"]
["D21","R21C4"," =UnitType01_UnitsCount_0BR+UnitType01_UnitsCount_1BR+UnitType01_UnitsCount_2BR+UnitType01_UnitsCount_3BR+UnitType01_UnitsCount_4BR+UnitType01_UnitsCount_5BR+UnitType01_UnitsCount_6BR",0,"UnitType01_UnitsCount_ALLBR"]
["H22","R22C8"," =IF(UnitType02_RentManualOverride_0BR>0,UnitType02_RentManualOverride_0BR,UnitType02_GrossRent_0BR)",null,"UnitType02_UnderwrittenRent_0BR"]
["I22","R22C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J22","R22C10"," =IFERROR($H22-$I22,0)",0,"UnitType02_NetRent_0BR"]
["H23","R23C8"," =IF(UnitType02_RentManualOverride_1BR>0,UnitType02_RentManualOverride_1BR,UnitType02_GrossRent_1BR)",null,"UnitType02_UnderwrittenRent_1BR"]
["I23","R23C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J23","R23C10"," =IFERROR($H23-$I23,0)",0,"UnitType02_NetRent_1BR"]
["H24","R24C8"," =IF(UnitType02_RentManualOverride_2BR>0,UnitType02_RentManualOverride_2BR,UnitType02_GrossRent_2BR)",null,"UnitType02_UnderwrittenRent_2BR"]
["I24","R24C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J24","R24C10"," =IFERROR($H24-$I24,0)",0,"UnitType02_NetRent_2BR"]
["H25","R25C8"," =IF(UnitType02_RentManualOverride_3BR>0,UnitType02_RentManualOverride_3BR,UnitType02_GrossRent_3BR)",null,"UnitType02_UnderwrittenRent_3BR"]
["I25","R25C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J25","R25C10"," =IFERROR($H25-$I25,0)",0,"UnitType02_NetRent_3BR"]
["H26","R26C8"," =IF(UnitType02_RentManualOverride_4BR>0,UnitType02_RentManualOverride_4BR,UnitType02_GrossRent_4BR)",null,"UnitType02_UnderwrittenRent_4BR"]
["I26","R26C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J26","R26C10"," =IFERROR($H26-$I26,0)",0,"UnitType02_NetRent_4BR"]
["H27","R27C8"," =IF(UnitType02_RentManualOverride_5BR>0,UnitType02_RentManualOverride_5BR,UnitType02_GrossRent_5BR)",null,"UnitType02_UnderwrittenRent_5BR"]
["I27","R27C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J27","R27C10"," =IFERROR($H27-$I27,0)",0,"UnitType02_NetRent_5BR"]
["H28","R28C8"," =IF(UnitType02_RentManualOverride_6BR>0,UnitType02_RentManualOverride_6BR,UnitType02_GrossRent_6BR)",null,"UnitType02_UnderwrittenRent_6BR"]
["I28","R28C9"," =IF(UnitType02_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J28","R28C10"," =IFERROR($H28-$I28,0)",0,"UnitType02_NetRent_6BR"]
["E22","R22C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P22*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType02_GrossRent_0BR"]
["E23","R23C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P23*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType02_GrossRent_1BR"]
["E24","R24C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P24*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType02_GrossRent_2BR"]
["E25","R25C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P25*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType02_GrossRent_3BR"]
["E26","R26C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P26*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType02_GrossRent_4BR"]
["E27","R27C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P27*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType02_GrossRent_5BR"]
["E28","R28C5"," =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P28*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType02_GrossRent_6BR"]
["D29","R29C4"," =UnitType02_UnitsCount_0BR+UnitType02_UnitsCount_1BR+UnitType02_UnitsCount_2BR+UnitType02_UnitsCount_3BR+UnitType02_UnitsCount_4BR+UnitType02_UnitsCount_5BR+UnitType02_UnitsCount_6BR",0,"UnitType02_UnitsCount_ALLBR"]
["H30","R30C8"," =IF(UnitType03_RentManualOverride_0BR>0,UnitType03_RentManualOverride_0BR,UnitType03_GrossRent_0BR)",null,"UnitType03_UnderwrittenRent_0BR"]
["I30","R30C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J30","R30C10"," =IFERROR($H30-$I30,0)",0,"UnitType03_NetRent_0BR"]
["H31","R31C8"," =IF(UnitType03_RentManualOverride_1BR>0,UnitType03_RentManualOverride_1BR,UnitType03_GrossRent_1BR)",null,"UnitType03_UnderwrittenRent_1BR"]
["I31","R31C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J31","R31C10"," =IFERROR($H31-$I31,0)",0,"UnitType03_NetRent_1BR"]
["H32","R32C8"," =IF(UnitType03_RentManualOverride_2BR>0,UnitType03_RentManualOverride_2BR,UnitType03_GrossRent_2BR)",null,"UnitType03_UnderwrittenRent_2BR"]
["I32","R32C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J32","R32C10"," =IFERROR($H32-$I32,0)",0,"UnitType03_NetRent_2BR"]
["H33","R33C8"," =IF(UnitType03_RentManualOverride_3BR>0,UnitType03_RentManualOverride_3BR,UnitType03_GrossRent_3BR)",null,"UnitType03_UnderwrittenRent_3BR"]
["I33","R33C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J33","R33C10"," =IFERROR($H33-$I33,0)",0,"UnitType03_NetRent_3BR"]
["H34","R34C8"," =IF(UnitType03_RentManualOverride_4BR>0,UnitType03_RentManualOverride_4BR,UnitType03_GrossRent_4BR)",null,"UnitType03_UnderwrittenRent_4BR"]
["I34","R34C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J34","R34C10"," =IFERROR($H34-$I34,0)",0,"UnitType03_NetRent_4BR"]
["H35","R35C8"," =IF(UnitType03_RentManualOverride_5BR>0,UnitType03_RentManualOverride_5BR,UnitType03_GrossRent_5BR)",null,"UnitType03_UnderwrittenRent_5BR"]
["I35","R35C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J35","R35C10"," =IFERROR($H35-$I35,0)",0,"UnitType03_NetRent_5BR"]
["H36","R36C8"," =IF(UnitType03_RentManualOverride_6BR>0,UnitType03_RentManualOverride_6BR,UnitType03_GrossRent_6BR)",null,"UnitType03_UnderwrittenRent_6BR"]
["I36","R36C9"," =IF(UnitType03_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J36","R36C10"," =IFERROR($H36-$I36,0)",0,"UnitType03_NetRent_6BR"]
["E30","R30C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P30*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType03_GrossRent_0BR"]
["E31","R31C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P31*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType03_GrossRent_1BR"]
["E32","R32C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P32*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType03_GrossRent_2BR"]
["E33","R33C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P33*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType03_GrossRent_3BR"]
["E34","R34C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P34*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType03_GrossRent_4BR"]
["E35","R35C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P35*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType03_GrossRent_5BR"]
["E36","R36C5"," =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P36*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType03_GrossRent_6BR"]
["D37","R37C4"," =UnitType03_UnitsCount_0BR+UnitType03_UnitsCount_1BR+UnitType03_UnitsCount_2BR+UnitType03_UnitsCount_3BR+UnitType03_UnitsCount_4BR+UnitType03_UnitsCount_5BR+UnitType03_UnitsCount_6BR",0,"UnitType03_UnitsCount_ALLBR"]
["H38","R38C8"," =IF(UnitType04_RentManualOverride_0BR>0,UnitType04_RentManualOverride_0BR,UnitType04_GrossRent_0BR)",null,"UnitType04_UnderwrittenRent_0BR"]
["I38","R38C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J38","R38C10"," =IFERROR($H38-$I38,0)",0,"UnitType04_NetRent_0BR"]
["H39","R39C8"," =IF(UnitType04_RentManualOverride_1BR>0,UnitType04_RentManualOverride_1BR,UnitType04_GrossRent_1BR)",null,"UnitType04_UnderwrittenRent_1BR"]
["I39","R39C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J39","R39C10"," =IFERROR($H39-$I39,0)",0,"UnitType04_NetRent_1BR"]
["H40","R40C8"," =IF(UnitType04_RentManualOverride_2BR>0,UnitType04_RentManualOverride_2BR,UnitType04_GrossRent_2BR)",null,"UnitType04_UnderwrittenRent_2BR"]
["I40","R40C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J40","R40C10"," =IFERROR($H40-$I40,0)",0,"UnitType04_NetRent_2BR"]
["H41","R41C8"," =IF(UnitType04_RentManualOverride_3BR>0,UnitType04_RentManualOverride_3BR,UnitType04_GrossRent_3BR)",null,"UnitType04_UnderwrittenRent_3BR"]
["I41","R41C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J41","R41C10"," =IFERROR($H41-$I41,0)",0,"UnitType04_NetRent_3BR"]
["H42","R42C8"," =IF(UnitType04_RentManualOverride_4BR>0,UnitType04_RentManualOverride_4BR,UnitType04_GrossRent_4BR)",null,"UnitType04_UnderwrittenRent_4BR"]
["I42","R42C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J42","R42C10"," =IFERROR($H42-$I42,0)",0,"UnitType04_NetRent_4BR"]
["H43","R43C8"," =IF(UnitType04_RentManualOverride_5BR>0,UnitType04_RentManualOverride_5BR,UnitType04_GrossRent_5BR)",null,"UnitType04_UnderwrittenRent_5BR"]
["I43","R43C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J43","R43C10"," =IFERROR($H43-$I43,0)",0,"UnitType04_NetRent_5BR"]
["H44","R44C8"," =IF(UnitType04_RentManualOverride_6BR>0,UnitType04_RentManualOverride_6BR,UnitType04_GrossRent_6BR)",null,"UnitType04_UnderwrittenRent_6BR"]
["I44","R44C9"," =IF(UnitType04_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J44","R44C10"," =IFERROR($H44-$I44,0)",0,"UnitType04_NetRent_6BR"]
["E38","R38C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P38*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType04_GrossRent_0BR"]
["E39","R39C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P39*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType04_GrossRent_1BR"]
["E40","R40C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P40*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType04_GrossRent_2BR"]
["E41","R41C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P41*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType04_GrossRent_3BR"]
["E42","R42C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P42*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType04_GrossRent_4BR"]
["E43","R43C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P43*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType04_GrossRent_5BR"]
["E44","R44C5"," =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P44*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType04_GrossRent_6BR"]
["D45","R45C4"," =UnitType04_UnitsCount_0BR+UnitType04_UnitsCount_1BR+UnitType04_UnitsCount_2BR+UnitType04_UnitsCount_3BR+UnitType04_UnitsCount_4BR+UnitType04_UnitsCount_5BR+UnitType04_UnitsCount_6BR",0,"UnitType04_UnitsCount_ALLBR"]
["H46","R46C8"," =IF(UnitType05_RentManualOverride_0BR>0,UnitType05_RentManualOverride_0BR,UnitType05_GrossRent_0BR)",null,"UnitType05_UnderwrittenRent_0BR"]
["I46","R46C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J46","R46C10"," =IFERROR($H46-$I46,0)",0,"UnitType05_NetRent_0BR"]
["H47","R47C8"," =IF(UnitType05_RentManualOverride_1BR>0,UnitType05_RentManualOverride_1BR,UnitType05_GrossRent_1BR)",null,"UnitType05_UnderwrittenRent_1BR"]
["I47","R47C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J47","R47C10"," =IFERROR($H47-$I47,0)",0,"UnitType05_NetRent_1BR"]
["H48","R48C8"," =IF(UnitType05_RentManualOverride_2BR>0,UnitType05_RentManualOverride_2BR,UnitType05_GrossRent_2BR)",null,"UnitType05_UnderwrittenRent_2BR"]
["I48","R48C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J48","R48C10"," =IFERROR($H48-$I48,0)",0,"UnitType05_NetRent_2BR"]
["H49","R49C8"," =IF(UnitType05_RentManualOverride_3BR>0,UnitType05_RentManualOverride_3BR,UnitType05_GrossRent_3BR)",null,"UnitType05_UnderwrittenRent_3BR"]
["I49","R49C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J49","R49C10"," =IFERROR($H49-$I49,0)",0,"UnitType05_NetRent_3BR"]
["H50","R50C8"," =IF(UnitType05_RentManualOverride_4BR>0,UnitType05_RentManualOverride_4BR,UnitType05_GrossRent_4BR)",null,"UnitType05_UnderwrittenRent_4BR"]
["I50","R50C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J50","R50C10"," =IFERROR($H50-$I50,0)",0,"UnitType05_NetRent_4BR"]
["H51","R51C8"," =IF(UnitType05_RentManualOverride_5BR>0,UnitType05_RentManualOverride_5BR,UnitType05_GrossRent_5BR)",null,"UnitType05_UnderwrittenRent_5BR"]
["I51","R51C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J51","R51C10"," =IFERROR($H51-$I51,0)",0,"UnitType05_NetRent_5BR"]
["H52","R52C8"," =IF(UnitType05_RentManualOverride_6BR>0,UnitType05_RentManualOverride_6BR,UnitType05_GrossRent_6BR)",null,"UnitType05_UnderwrittenRent_6BR"]
["I52","R52C9"," =IF(UnitType05_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J52","R52C10"," =IFERROR($H52-$I52,0)",0,"UnitType05_NetRent_6BR"]
["E46","R46C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P46*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType05_GrossRent_0BR"]
["E47","R47C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P47*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType05_GrossRent_1BR"]
["E48","R48C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P48*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType05_GrossRent_2BR"]
["E49","R49C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P49*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType05_GrossRent_3BR"]
["E50","R50C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P50*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType05_GrossRent_4BR"]
["E51","R51C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P51*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType05_GrossRent_5BR"]
["E52","R52C5"," =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P52*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType05_GrossRent_6BR"]
["D53","R53C4"," =UnitType05_UnitsCount_0BR+UnitType05_UnitsCount_1BR+UnitType05_UnitsCount_2BR+UnitType05_UnitsCount_3BR+UnitType05_UnitsCount_4BR+UnitType05_UnitsCount_5BR+UnitType05_UnitsCount_6BR",0,"UnitType05_UnitsCount_ALLBR"]
["H54","R54C8"," =IF(UnitType06_RentManualOverride_0BR>0,UnitType06_RentManualOverride_0BR,UnitType06_GrossRent_0BR)",null,"UnitType06_UnderwrittenRent_0BR"]
["I54","R54C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J54","R54C10"," =IFERROR($H54-$I54,0)",0,"UnitType06_NetRent_0BR"]
["H55","R55C8"," =IF(UnitType06_RentManualOverride_1BR>0,UnitType06_RentManualOverride_1BR,UnitType06_GrossRent_1BR)",null,"UnitType06_UnderwrittenRent_1BR"]
["I55","R55C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J55","R55C10"," =IFERROR($H55-$I55,0)",0,"UnitType06_NetRent_1BR"]
["H56","R56C8"," =IF(UnitType06_RentManualOverride_2BR>0,UnitType06_RentManualOverride_2BR,UnitType06_GrossRent_2BR)",null,"UnitType06_UnderwrittenRent_2BR"]
["I56","R56C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J56","R56C10"," =IFERROR($H56-$I56,0)",0,"UnitType06_NetRent_2BR"]
["H57","R57C8"," =IF(UnitType06_RentManualOverride_3BR>0,UnitType06_RentManualOverride_3BR,UnitType06_GrossRent_3BR)",null,"UnitType06_UnderwrittenRent_3BR"]
["I57","R57C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J57","R57C10"," =IFERROR($H57-$I57,0)",0,"UnitType06_NetRent_3BR"]
["H58","R58C8"," =IF(UnitType06_RentManualOverride_4BR>0,UnitType06_RentManualOverride_4BR,UnitType06_GrossRent_4BR)",null,"UnitType06_UnderwrittenRent_4BR"]
["I58","R58C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J58","R58C10"," =IFERROR($H58-$I58,0)",0,"UnitType06_NetRent_4BR"]
["H59","R59C8"," =IF(UnitType06_RentManualOverride_5BR>0,UnitType06_RentManualOverride_5BR,UnitType06_GrossRent_5BR)",null,"UnitType06_UnderwrittenRent_5BR"]
["I59","R59C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J59","R59C10"," =IFERROR($H59-$I59,0)",0,"UnitType06_NetRent_5BR"]
["H60","R60C8"," =IF(UnitType06_RentManualOverride_6BR>0,UnitType06_RentManualOverride_6BR,UnitType06_GrossRent_6BR)",null,"UnitType06_UnderwrittenRent_6BR"]
["I60","R60C9"," =IF(UnitType06_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J60","R60C10"," =IFERROR($H60-$I60,0)",0,"UnitType06_NetRent_6BR"]
["E54","R54C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P54*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType06_GrossRent_0BR"]
["E55","R55C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P55*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType06_GrossRent_1BR"]
["E56","R56C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P56*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType06_GrossRent_2BR"]
["E57","R57C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P57*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType06_GrossRent_3BR"]
["E58","R58C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P58*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType06_GrossRent_4BR"]
["E59","R59C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P59*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType06_GrossRent_5BR"]
["E60","R60C5"," =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P60*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType06_GrossRent_6BR"]
["D61","R61C4"," =UnitType06_UnitsCount_0BR+UnitType06_UnitsCount_1BR+UnitType06_UnitsCount_2BR+UnitType06_UnitsCount_3BR+UnitType06_UnitsCount_4BR+UnitType06_UnitsCount_5BR+UnitType06_UnitsCount_6BR",0,"UnitType06_UnitsCount_ALLBR"]
["H62","R62C8"," =IF(UnitType07_RentManualOverride_0BR>0,UnitType07_RentManualOverride_0BR,UnitType07_GrossRent_0BR)",null,"UnitType07_UnderwrittenRent_0BR"]
["I62","R62C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_0BR,0)",0]
["J62","R62C10"," =IFERROR($H62-$I62,0)",0,"UnitType07_NetRent_0BR"]
["H63","R63C8"," =IF(UnitType07_RentManualOverride_1BR>0,UnitType07_RentManualOverride_1BR,UnitType07_GrossRent_1BR)",null,"UnitType07_UnderwrittenRent_1BR"]
["I63","R63C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_1BR,0)",0]
["J63","R63C10"," =IFERROR($H63-$I63,0)",0,"UnitType07_NetRent_1BR"]
["H64","R64C8"," =IF(UnitType07_RentManualOverride_2BR>0,UnitType07_RentManualOverride_2BR,UnitType07_GrossRent_2BR)",null,"UnitType07_UnderwrittenRent_2BR"]
["I64","R64C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_2BR,0)",0]
["J64","R64C10"," =IFERROR($H64-$I64,0)",0,"UnitType07_NetRent_2BR"]
["H65","R65C8"," =IF(UnitType07_RentManualOverride_3BR>0,UnitType07_RentManualOverride_3BR,UnitType07_GrossRent_3BR)",null,"UnitType07_UnderwrittenRent_3BR"]
["I65","R65C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_3BR,0)",0]
["J65","R65C10"," =IFERROR($H65-$I65,0)",0,"UnitType07_NetRent_3BR"]
["H66","R66C8"," =IF(UnitType07_RentManualOverride_4BR>0,UnitType07_RentManualOverride_4BR,UnitType07_GrossRent_4BR)",null,"UnitType07_UnderwrittenRent_4BR"]
["I66","R66C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_4BR,0)",0]
["J66","R66C10"," =IFERROR($H66-$I66,0)",0,"UnitType07_NetRent_4BR"]
["H67","R67C8"," =IF(UnitType07_RentManualOverride_5BR>0,UnitType07_RentManualOverride_5BR,UnitType07_GrossRent_5BR)",null,"UnitType07_UnderwrittenRent_5BR"]
["I67","R67C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_5BR,0)",0]
["J67","R67C10"," =IFERROR($H67-$I67,0)",0,"UnitType07_NetRent_5BR"]
["H68","R68C8"," =IF(UnitType07_RentManualOverride_6BR>0,UnitType07_RentManualOverride_6BR,UnitType07_GrossRent_6BR)",null,"UnitType07_UnderwrittenRent_6BR"]
["I68","R68C9"," =IF(UnitType07_LessUtilityAllowance=\"Yes\",MarketAnalysis_UtilityAllowance_6BR,0)",0]
["J68","R68C10"," =IFERROR($H68-$I68,0)",0,"UnitType07_NetRent_6BR"]
["E62","R62C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P62*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,2,FALSE)),\"\")",null,"UnitType07_GrossRent_0BR"]
["E63","R63C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P63*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,3,FALSE)),\"\")",null,"UnitType07_GrossRent_1BR"]
["E64","R64C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P64*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,4,FALSE)),\"\")",null,"UnitType07_GrossRent_2BR"]
["E65","R65C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P65*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,5,FALSE)),\"\")",null,"UnitType07_GrossRent_3BR"]
["E66","R66C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P66*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,6,FALSE)),\"\")",null,"UnitType07_GrossRent_4BR"]
["E67","R67C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P67*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,7,FALSE)),\"\")",null,"UnitType07_GrossRent_5BR"]
["E68","R68C5"," =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P68*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,8,FALSE)),\"\")",null,"UnitType07_GrossRent_6BR"]
["D69","R69C4"," =UnitType07_UnitsCount_0BR+UnitType07_UnitsCount_1BR+UnitType07_UnitsCount_2BR+UnitType07_UnitsCount_3BR+UnitType07_UnitsCount_4BR+UnitType07_UnitsCount_5BR+UnitType07_UnitsCount_6BR",0,"UnitType07_UnitsCount_ALLBR"]
["K71","R71C11"," =SUM(K69,K61,K53,K45,K37,K29,K21)",0,"MarketAnalysis_GrandTotal_TotalAnnualRent"]
["L71","R71C12"," =SUM(L69,L61,L53,L45,L37,L29,L21)",0,"GrandTotal_TotalVacancy"]
["M71","R71C13"," =SUM(M69,M61,M53,M45,M37,M29,M21)",0,"GrandTotal_EffectiveRentalIncome"]
["H77","R77C8"," =IF(UnitType01_LIHTCEligible=\"Yes\",UnitType01_UnitsCount_ALLBR,0)+IF(UnitType02_LIHTCEligible=\"Yes\",UnitType02_UnitsCount_ALLBR,0)+IF(UnitType03_LIHTCEligible=\"Yes\",UnitType03_UnitsCount_ALLBR,0)+IF(UnitType04_LIHTCEligible=\"Yes\",UnitType04_UnitsCount_ALLBR,0)+IF(UnitType05_LIHTCEligible=\"Yes\",UnitType05_UnitsCount_ALLBR,0)+IF(UnitType06_LIHTCEligible=\"Yes\",UnitType06_UnitsCount_ALLBR,0)+IF(UnitType07_LIHTCEligible=\"Yes\",UnitType07_UnitsCount_ALLBR,0)",0,"LIHTCRestricted_Number"]
["I77","R77C9"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,LIHTCRestricted_Number/MarketAnalysis_TotalUnits_ALLBR)",0,"LIHTCRestricted_Percent"]
["J77","R77C10"," =IF(UnitType01_LIHTCEligible=\"Yes\",(UnitType01_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType01_AMIMaxRate,0)+IF(UnitType02_LIHTCEligible=\"Yes\",(UnitType02_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType02_AMIMaxRate,0)+IF(UnitType03_LIHTCEligible=\"Yes\",(UnitType03_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType03_AMIMaxRate,0)+IF(UnitType04_LIHTCEligible=\"Yes\",(UnitType04_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType04_AMIMaxRate,0)+IF(UnitType05_LIHTCEligible=\"Yes\",(UnitType05_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType05_AMIMaxRate,0)+IF(UnitType06_LIHTCEligible=\"Yes\",(UnitType06_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType06_AMIMaxRate,0)+IF(UnitType07_LIHTCEligible=\"Yes\",(UnitType07_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType07_AMIMaxRate,0)",0,"LIHTCRestricted_AvgIncome"]
["D77","R77C4"," =-(OtherIncome_Parking_Income*OtherIncome_Parking_VacancyRate)",-5.000000000000001E-3,"OtherIncome_Parking_Vacancy"]
["D78","R78C4"," =-(OtherIncome_CommercialSpace_Income*OtherIncome_CommercialSpace_VacancyRate)",-5.000000000000001E-3,"OtherIncome_CommercialSpace_Vacancy"]
["D79","R79C4"," =-(OtherIncome_CommunitySpace_Income*OtherIncome_CommunitySpace_VacancyRate)",-5.000000000000001E-3,"OtherIncome_CommunitySpace_Vacancy"]
["D80","R80C4"," =-OtherIncome_Laundry_Income*OtherIncome_Laundry_VacancyRate",-5.000000000000001E-3,"OtherIncome_Laundry_Vacancy"]
["D81","R81C4"," =-OtherIncome_AncillaryOther_Income*OtherIncome_AncillaryOther_VacancyRate",-5.000000000000001E-3,"OtherIncome_AncillaryOther_Vacancy"]
["D82","R82C4"," =SUM(D77:D81)",-2.5000000000000005E-2,"TotalOtherIncome_Vacancy"]
["E82","R82C5"," =SUM(E77:E81)",-2.5000000000000005E-2,"TotalOtherIncome_Income"]
["E86","R86C5"," =(TotalOtherIncome_Income-OtherIncome_CommercialSpace_Income)+(TotalOtherIncome_Vacancy-OtherIncome_CommercialSpace_Vacancy)",null,"TotalOtherIncome_xCommercial"]

{"sheet":"Loan Sizing Formulas","index":9,"n_rows":1483,"n_cols":5,"rows_kept":1483,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["A5","R5C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B5","R5C2"," "]
["C5","R5C3"," "]
["D5","R5C4"," "]
["E5","R5C5"," "]
["F5","R5C6"," "]
["A6","R6C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B6","R6C2"," "]
["C6","R6C3"," "]
["D6","R6C4"," "]
["E6","R6C5"," "]
["F6","R6C6"," "]
["R2","R2C18"," =UnderwritingNOI_MHSelected_UnderwritingNOI",0,"LoanSizing_Dashboard_UnderwritingNOI"]
["R3","R3C18"," =IF(Income_MHSelected_TotalFundsReceived=0,0,+Expense_MHSelected_TotalDisbursement/Income_MHSelected_TotalFundsReceived)",0,"LoanSizing_Dashboard_ExpenseEGI"]
["R4","R4C18"," =IFERROR(+IF(LoanSizing_Dashboard_UseFixedLoanAmt?=\"YES\",LoanSizing_Dashboard_FixedLoanAmt,LoanSizing_Dashboard_DebtServiceFirstMortgage/LoanSizing_Dashboard_LoanConstant),0)",0,"LoanSizing_Dashboard_SupportableLoanAmt"]
["R5","R5C18"," =IFERROR(IF(LoanSizing_Dashboard_UseFixedLoanAmt?=\"YES\",LoanSizing_Dashboard_FixedLoanAmt*LoanSizing_Dashboard_LoanConstant,UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_FixedDSCRatio-_JuniorLoan_One_DebtServicePaymentAnnual),0)",0,"LoanSizing_Dashboard_DebtServiceFirstMortgage"]
["R6","R6C18"," =_JuniorLoan_One_DebtServicePaymentAnnual",0,"LoanSizing_Dashboard_DebtServiceJunior"]
["L5","R5C12"," =_FirstMortgageLoan_ProjectedInterestRate",0,"LoanSizing_Dashboard_LoanRate"]
["L6","R6C12"," =_FirstMortgageLoan_Amortization",0,"LoanSizing_Dashboard_LoanTerm"]
["L7","R7C12"," =IF(_FirstMortgageLoan_Amortization=0,LoanSizing_Dashboard_LoanRate,PMT(LoanSizing_Dashboard_LoanRate/12,LoanSizing_Dashboard_LoanTerm*12,-1)*12)",0,"LoanSizing_Dashboard_LoanConstant"]
["R8","R8C18"," =IFERROR(UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_DebtServiceFirstMortgage,\"\")",null,"LoanSizing_Dashboard_FirstMortgageDSCYear1"]
["S8","R8C19"," =IFERROR(MIN('20 Year Proforma'!J8:X8),\"\")",0,"LoanSizing_Dashboard_FirstMortgageDSCYear15"]
["T8","R8C20"," =IFERROR(MIN('20 Year Proforma'!Y8:AC8),\"\")",0,"LoanSizing_Dashboard_FirstMortgageDSCYear20"]
["R9","R9C18"," =IFERROR(_Combined_DSCR_Year1,\"\")",null,"LoanSizing_Dashboard_CombinedDSCYear1"]
["S9","R9C19"," =IFERROR(MIN('20 Year Proforma'!J9:X9),\"\")",0,"LoanSizing_Dashboard_CombinedDSCYear15"]
["T9","R9C20"," =IFERROR(MIN('20 Year Proforma'!Y9:AC9),\"\")",0,"LoanSizing_Dashboard_CombinedDSCYear20"]
["AA12","R12C27"," ='FOA Import'!E10",null,"Heading_AuditCY_AuditYear"]
["AB12","R12C28"," "]
["AC12","R12C29"," "]
["AD12","R12C30"," ='FOA Import'!F10",null,"Heading_AuditCY1_AuditYear"]
["AE12","R12C31"," "]
["AF12","R12C32"," "]
["AG12","R12C33"," ='FOA Import'!G10",null,"Heading_AuditCY2_AuditYear"]
["AH12","R12C34"," "]
["AI12","R12C35"," "]
["AJ12","R12C36"," ='FOA Import'!H10",null,"Heading_AuditCY3_AuditYear"]
["AK12","R12C37"," "]
["AL12","R12C38"," "]
["AM12","R12C39"," ='FOA Import'!I10",null,"Heading_AuditCY4_AuditYear"]
["AN12","R12C40"," "]
["AO12","R12C41"," "]
["H16","R16C8"," =IF(_UnitType01_TotalAnnualRent=0,\"\",_UnitType01_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType1"]
["I16","R16C9"," =IF(OR(Income_MHSelected_ResidentialMarketType1=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType1/Income_MHSelected_TotalFundsReceived)"]
["J16","R16C10"," =IF(OR(Income_MHSelected_ResidentialMarketType1=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType1/Income_UnitCount_ResidentialMarketType1)"]
["H17","R17C8"," =IF(_UnitType02_TotalAnnualRent=0,\"\",_UnitType02_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType2"]
["I17","R17C9"," =IF(OR(Income_MHSelected_ResidentialMarketType2=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType2/Income_MHSelected_TotalFundsReceived)"]
["J17","R17C10"," =IF(OR(Income_MHSelected_ResidentialMarketType2=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType2/Income_UnitCount_ResidentialMarketType2)"]
["H18","R18C8"," =IF(_UnitType03_TotalAnnualRent=0,\"\",_UnitType03_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType3"]
["I18","R18C9"," =IF(OR(Income_MHSelected_ResidentialMarketType3=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType3/Income_MHSelected_TotalFundsReceived)"]
["J18","R18C10"," =IF(OR(Income_MHSelected_ResidentialMarketType3=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType3/Income_UnitCount_ResidentialMarketType3)"]
["H19","R19C8"," =IF(_UnitType04_TotalAnnualRent=0,\"\",_UnitType04_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType4"]
["I19","R19C9"," =IF(OR(Income_MHSelected_ResidentialMarketType4=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType4/Income_MHSelected_TotalFundsReceived)"]
["J19","R19C10"," =IF(OR(Income_MHSelected_ResidentialMarketType4=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType4/Income_UnitCount_ResidentialMarketType4)"]
["H20","R20C8"," =IF(_UnitType05_TotalAnnualRent=0,\"\",_UnitType05_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType5"]
["I20","R20C9"," =IF(OR(Income_MHSelected_ResidentialMarketType5=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType5/Income_MHSelected_TotalFundsReceived)"]
["J20","R20C10"," =IF(OR(Income_MHSelected_ResidentialMarketType5=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType5/Income_UnitCount_ResidentialMarketType5)"]
["H21","R21C8"," =IF(_UnitType06_TotalAnnualRent=0,\"\",_UnitType06_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType6"]
["I21","R21C9"," =IF(OR(Income_MHSelected_ResidentialMarketType6=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType6/Income_MHSelected_TotalFundsReceived)"]
["J21","R21C10"," =IF(OR(Income_MHSelected_ResidentialMarketType6=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType6/Income_UnitCount_ResidentialMarketType6)"]
["H22","R22C8"," =IF(_UnitType07_TotalAnnualRent=0,\"\",_UnitType07_TotalAnnualRent)",null,"Income_MHSelected_ResidentialMarketType7"]
["I22","R22C9"," =IF(OR(Income_MHSelected_ResidentialMarketType7=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType7/Income_MHSelected_TotalFundsReceived)"]
["J22","R22C10"," =IF(OR(Income_MHSelected_ResidentialMarketType7=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_ResidentialMarketType7/Income_UnitCount_ResidentialMarketType7)"]
["H23","R23C8"," =SUM(H16:H22)",0,"Income_MHSelected_ResidentialTotal"]
["I23","R23C9"," =SUM(I16:I22)",0]
["J23","R23C10"," =IF(OR(Income_MHSelected_ResidentialTotal=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_ResidentialTotal/Income_UnitCount_ResidentialTotal)",0]
["D16","R16C4"," =IF(_UnitType01_Name=0,\"\",\"Base Rental - \"&_UnitType01_Name)"]
["D17","R17C4"," =IF(_UnitType02_Name=0,\"\",\"Base Rental - \"&_UnitType02_Name)"]
["D18","R18C4"," =IF(_UnitType03_Name=0,\"\",\"Base Rental - \"&_UnitType03_Name)"]
["D19","R19C4"," =IF(_UnitType04_Name=0,\"\",\"Base Rental - \"&_UnitType04_Name)"]
["D20","R20C4"," =IF(_UnitType05_Name=0,\"\",\"Base Rental - \"&_UnitType05_Name)"]
["D21","R21C4"," =IF(_UnitType06_Name=0,\"\",\"Base Rental - \"&_UnitType06_Name)"]
["D22","R22C4"," =IF(_UnitType07_Name=0,\"\",\"Base Rental - \"&_UnitType07_Name)"]
["F16","R16C6"," =IF(_UnitType01_Name=0,\"\",_UnitType01_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType1"]
["F17","R17C6"," =IF(_UnitType02_Name=0,\"\",_UnitType02_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType2"]
["F18","R18C6"," =IF(_UnitType03_Name=0,\"\",_UnitType03_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType3"]
["F19","R19C6"," =IF(_UnitType04_Name=0,\"\",_UnitType04_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType4"]
["F20","R20C6"," =IF(_UnitType05_Name=0,\"\",_UnitType05_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType5"]
["F21","R21C6"," =IF(_UnitType06_Name=0,\"\",_UnitType06_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType6"]
["F22","R22C6"," =IF(_UnitType07_Name=0,\"\",_UnitType07_VacancyRate)",null,"Income_Vacancy_ResidentialMarketType7"]
["E16","R16C5"," =IF(_UnitType01_UnitsCount_ALLBR=0,\"\",_UnitType01_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType1"]
["E17","R17C5"," =IF(_UnitType02_UnitsCount_ALLBR=0,\"\",_UnitType02_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType2"]
["E18","R18C5"," =IF(_UnitType03_UnitsCount_ALLBR=0,\"\",_UnitType03_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType3"]
["E19","R19C5"," =IF(_UnitType04_UnitsCount_ALLBR=0,\"\",_UnitType04_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType4"]
["E20","R20C5"," =IF(_UnitType05_UnitsCount_ALLBR=0,\"\",_UnitType05_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType5"]
["E21","R21C5"," =IF(_UnitType06_UnitsCount_ALLBR=0,\"\",_UnitType06_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType6"]
["E22","R22C5"," =IF(_UnitType07_UnitsCount_ALLBR=0,\"\",_UnitType07_UnitsCount_ALLBR)",null,"Income_UnitCount_ResidentialMarketType7"]
["E23","R23C5"," =SUM(E16:E22)",0,"Income_UnitCount_ResidentialTotal"]
["AA23","R23C27"," ='FOA Import'!E12",0,"Income_AuditCY_ResidentialTotal"]
["AB23","R23C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_ResidentialTotal/Income_AuditCY_TotalFundsReceived)"]
["AC23","R23C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_ResidentialTotal/Income_UnitCount_ResidentialTotal)"]
["AD23","R23C30"," ='FOA Import'!F12",0,"Income_AuditCY1_ResidentialTotal"]
["AE23","R23C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_ResidentialTotal/Income_AuditCY1_TotalFundsReceived)"]
["AF23","R23C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_ResidentialTotal/Income_UnitCount_ResidentialTotal)"]
["AG23","R23C33"," ='FOA Import'!G12",0,"Income_AuditCY2_ResidentialTotal"]
["AH23","R23C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_ResidentialTotal/Income_AuditCY2_TotalFundsReceived)"]
["AI23","R23C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_ResidentialTotal/Income_UnitCount_ResidentialTotal)"]
["AJ23","R23C36"," ='FOA Import'!H12",0,"Income_AuditCY3_ResidentialTotal"]
["AK23","R23C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_ResidentialTotal/Income_AuditCY3_TotalFundsReceived)"]
["AL23","R23C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_ResidentialTotal/Income_UnitCount_ResidentialTotal)"]
["AM23","R23C39"," ='FOA Import'!I12",0,"Income_AuditCY4_ResidentialTotal"]
["AN23","R23C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_ResidentialTotal/Income_AuditCY4_TotalFundsReceived)"]
["AO23","R23C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_ResidentialTotal/Income_UnitCount_ResidentialTotal)"]
["H25","R25C8"," =IF(_OtherIncome_CommercialSpace_Income=0,\"\",_OtherIncome_CommercialSpace_Income)",null,"Income_MHSelected_Commercial"]
["I25","R25C9"," =IF(OR(Income_MHSelected_Commercial=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_Commercial/Income_MHSelected_TotalFundsReceived)"]
["J25","R25C10"," =IF(OR(Income_MHSelected_Commercial=0,Income_MHSelected_TotalFundsReceived=0),\"\",Income_MHSelected_Commercial/Income_UnitCount_ResidentialTotal)"]
["H26","R26C8"," =IF(_OtherIncome_Parking_Income=0,\"\",_OtherIncome_Parking_Income)",null,"Income_MHSelected_Parking"]
["I26","R26C9"," =IF(OR(Income_MHSelected_Parking=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_Parking/Income_MHSelected_TotalFundsReceived)"]
["J26","R26C10"," =IF(OR(Income_MHSelected_Parking=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Income_MHSelected_Parking/Income_UnitCount_ResidentialTotal)"]
["H27","R27C8"," =SUM(H23:H26)",0,"Income_MHSelected_TotalGrossRental"]
["I27","R27C9"," =IF(OR(Income_MHSelected_TotalGrossRental=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_TotalGrossRental/Income_MHSelected_TotalFundsReceived)",0]
["J27","R27C10"," =IF(OR(Income_MHSelected_TotalGrossRental=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_TotalGrossRental/Income_UnitCount_ResidentialTotal)",0]
["AA25","R25C27"," ='FOA Import'!E13",0,"Income_AuditCY_Commercial"]
["AB25","R25C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_Commercial/Income_AuditCY_TotalFundsReceived)"]
["AC25","R25C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_Commercial/Income_UnitCount_ResidentialTotal)"]
["AD25","R25C30"," ='FOA Import'!F13",0,"Income_AuditCY1_Commercial"]
["AE25","R25C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_Commercial/Income_AuditCY1_TotalFundsReceived)"]
["AF25","R25C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_Commercial/Income_UnitCount_ResidentialTotal)"]
["AG25","R25C33"," ='FOA Import'!G13",0,"Income_AuditCY2_Commercial"]
["AH25","R25C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_Commercial/Income_AuditCY2_TotalFundsReceived)"]
["AI25","R25C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_Commercial/Income_UnitCount_ResidentialTotal)"]
["AJ25","R25C36"," ='FOA Import'!H13",0,"Income_AuditCY3_Commercial"]
["AK25","R25C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_Commercial/Income_AuditCY3_TotalFundsReceived)"]
["AL25","R25C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_Commercial/Income_UnitCount_ResidentialTotal)"]
["AM25","R25C39"," ='FOA Import'!I13",0,"Income_AuditCY4_Commercial"]
["AN25","R25C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_Commercial/Income_AuditCY4_TotalFundsReceived)"]
["AO25","R25C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_Commercial/Income_UnitCount_ResidentialTotal)"]
["AA26","R26C27"," ='FOA Import'!E15",0,"Income_AuditCY_Parking"]
["AB26","R26C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_Parking/Income_AuditCY_TotalFundsReceived)"]
["AC26","R26C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_Parking/Income_UnitCount_ResidentialTotal)"]
["AD26","R26C30"," ='FOA Import'!F15",0,"Income_AuditCY1_Parking"]
["AE26","R26C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_Parking/Income_AuditCY1_TotalFundsReceived)"]
["AF26","R26C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_Parking/Income_UnitCount_ResidentialTotal)"]
["AG26","R26C33"," ='FOA Import'!G15",0,"Income_AuditCY2_Parking"]
["AH26","R26C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_Parking/Income_AuditCY2_TotalFundsReceived)"]
["AI26","R26C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_Parking/Income_UnitCount_ResidentialTotal)"]
["AJ26","R26C36"," ='FOA Import'!H15",0,"Income_AuditCY3_Parking"]
["AK26","R26C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_Parking/Income_AuditCY3_TotalFundsReceived)"]
["AL26","R26C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_Parking/Income_UnitCount_ResidentialTotal)"]
["AM26","R26C39"," ='FOA Import'!I15",0,"Income_AuditCY4_Parking"]
["AN26","R26C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_Parking/Income_AuditCY4_TotalFundsReceived)"]
["AO26","R26C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_Parking/Income_UnitCount_ResidentialTotal)"]
["AA27","R27C27"," ='FOA Import'!E16",0,"Income_AuditCY_TotalGrossRental"]
["AB27","R27C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_TotalGrossRental/Income_AuditCY_TotalFundsReceived)"]
["AC27","R27C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_TotalGrossRental/Income_UnitCount_ResidentialTotal)"]
["AD27","R27C30"," ='FOA Import'!F16",0,"Income_AuditCY1_TotalGrossRental"]
["AE27","R27C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_TotalGrossRental/Income_AuditCY1_TotalFundsReceived)"]
["AF27","R27C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_TotalGrossRental/Income_UnitCount_ResidentialTotal)"]
["AG27","R27C33"," ='FOA Import'!G16",0,"Income_AuditCY2_TotalGrossRental"]
["AH27","R27C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_TotalGrossRental/Income_AuditCY2_TotalFundsReceived)"]
["AI27","R27C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_TotalGrossRental/Income_UnitCount_ResidentialTotal)"]
["AJ27","R27C36"," ='FOA Import'!H16",0,"Income_AuditCY3_TotalGrossRental"]
["AK27","R27C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_TotalGrossRental/Income_AuditCY3_TotalFundsReceived)"]
["AL27","R27C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_TotalGrossRental/Income_UnitCount_ResidentialTotal)"]
["AM27","R27C39"," ='FOA Import'!I16",0,"Income_AuditCY4_TotalGrossRental"]
["AN27","R27C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_TotalGrossRental/Income_AuditCY4_TotalFundsReceived)"]
["AO27","R27C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_TotalGrossRental/Income_UnitCount_ResidentialTotal)"]
["H29","R29C8"," =-_GrandTotal_TotalVacancy",0,"Deductions_MHSelected_VacanciesResidential"]
["I29","R29C9"," =IF(OR(Deductions_MHSelected_VacanciesResidential=0,Income_MHSelected_TotalFundsReceived=0),0,Deductions_MHSelected_VacanciesResidential/Income_MHSelected_TotalFundsReceived)",0]
["J29","R29C10"," =IF(OR(Deductions_MHSelected_VacanciesResidential=0,Income_MHSelected_TotalFundsReceived=0),0,Deductions_MHSelected_VacanciesResidential/Income_UnitCount_ResidentialTotal)",0]
["H30","R30C8"," =IF(OtherIncome_CommercialSpace_Vacancy=0,\"\",-OtherIncome_CommercialSpace_Vacancy)",null,"Deductions_MHSelected_VacanciesCommercial"]
["I30","R30C9"," =IF(OR(Deductions_MHSelected_VacanciesCommercial=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Deductions_MHSelected_VacanciesCommercial/Income_MHSelected_TotalFundsReceived)"]
["J30","R30C10"," =IF(OR(Deductions_MHSelected_VacanciesCommercial=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Deductions_MHSelected_VacanciesCommercial/Income_UnitCount_ResidentialTotal)"]
["H31","R31C8"," =IF(_OtherIncome_Parking_Vacancy+OtherIncome_CommunitySpace_Vacancy+_OtherIncome_Laundry_Vacancy+_OtherIncome_AncillaryOther_Vacancy=0,\"\",-(_OtherIncome_Parking_Vacancy+OtherIncome_CommunitySpace_Vacancy+_OtherIncome_Laundry_Vacancy+_OtherIncome_AncillaryOther_Vacancy))",null,"Deductions_MHSelected_VacanciesParking"]
["I31","R31C9"," =IF(OR(Deductions_MHSelected_VacanciesParking=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Deductions_MHSelected_VacanciesParking/Income_MHSelected_TotalFundsReceived)"]
["J31","R31C10"," =IF(OR(Deductions_MHSelected_VacanciesParking=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",Deductions_MHSelected_VacanciesParking/Income_UnitCount_ResidentialTotal)"]
["AA29","R29C27"," ='FOA Import'!E17",0,"Deductions_AuditCY_VacanciesResidential"]
["AB29","R29C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Deductions_AuditCY_VacanciesResidential/Income_AuditCY_TotalFundsReceived)"]
["AC29","R29C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Deductions_AuditCY_VacanciesResidential/Income_UnitCount_ResidentialTotal)"]
["AD29","R29C30"," ='FOA Import'!F17",0,"Deductions_AuditCY1_VacanciesResidential"]
["AE29","R29C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Deductions_AuditCY1_VacanciesResidential/Income_AuditCY1_TotalFundsReceived)"]
["AF29","R29C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Deductions_AuditCY1_VacanciesResidential/Income_UnitCount_ResidentialTotal)"]
["AG29","R29C33"," ='FOA Import'!G17",0,"Deductions_AuditCY2_VacanciesResidential"]
["AH29","R29C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Deductions_AuditCY2_VacanciesResidential/Income_AuditCY2_TotalFundsReceived)"]
["AI29","R29C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Deductions_AuditCY2_VacanciesResidential/Income_UnitCount_ResidentialTotal)"]
["AJ29","R29C36"," ='FOA Import'!H17",0,"Deductions_AuditCY3_VacanciesResidential"]
["AK29","R29C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Deductions_AuditCY3_VacanciesResidential/Income_AuditCY3_TotalFundsReceived)"]
["AL29","R29C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Deductions_AuditCY3_VacanciesResidential/Income_UnitCount_ResidentialTotal)"]
["AM29","R29C39"," ='FOA Import'!I17",0,"Deductions_AuditCY4_VacanciesResidential"]
["AN29","R29C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Deductions_AuditCY4_VacanciesResidential/Income_AuditCY4_TotalFundsReceived)"]
["AO29","R29C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Deductions_AuditCY4_VacanciesResidential/Income_UnitCount_ResidentialTotal)"]
["F29","R29C6"," =IFERROR(_UnitType01_VacancyRate*(_UnitType01_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType02_VacancyRate*(_UnitType02_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType03_VacancyRate*(_UnitType03_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType04_VacancyRate*(_UnitType04_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType05_VacancyRate*(_UnitType05_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType06_VacancyRate*(_UnitType06_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType07_VacancyRate*(_UnitType07_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR),\"\")",null,"Deductions_Vacancy_VacanciesResidential"]
["F30","R30C6"," =IF(_OtherIncome_CommercialSpace_VacancyRate=0,\"\",_OtherIncome_CommercialSpace_VacancyRate)",null,"Deductions_Vacancy_VacanciesCommercial"]
["F31","R31C6"," =IF(AVERAGE(_OtherIncome_Parking_VacancyRate,_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate)=0,\"\",AVERAGE(_OtherIncome_Parking_VacancyRate,_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate))",null,"Deductions_Vacancy_VacanciesParking"]
["AA32","R32C27"," ='FOA Import'!E19",0,"Deductions_AuditCY_BadDebts"]
["AB32","R32C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Deductions_AuditCY_BadDebts/Income_AuditCY_TotalFundsReceived)"]
["AC32","R32C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Deductions_AuditCY_BadDebts/Income_UnitCount_ResidentialTotal)"]
["AD32","R32C30"," ='FOA Import'!F19",0,"Deductions_AuditCY1_BadDebts"]
["AE32","R32C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Deductions_AuditCY1_BadDebts/Income_AuditCY1_TotalFundsReceived)"]
["AF32","R32C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Deductions_AuditCY1_BadDebts/Income_UnitCount_ResidentialTotal)"]
["AG32","R32C33"," ='FOA Import'!G19",0,"Deductions_AuditCY2_BadDebts"]
["AH32","R32C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Deductions_AuditCY2_BadDebts/Income_AuditCY2_TotalFundsReceived)"]
["AI32","R32C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Deductions_AuditCY2_BadDebts/Income_UnitCount_ResidentialTotal)"]
["AJ32","R32C36"," ='FOA Import'!H19",0,"Deductions_AuditCY3_BadDebts"]
["AK32","R32C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Deductions_AuditCY3_BadDebts/Income_AuditCY3_TotalFundsReceived)"]
["AL32","R32C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Deductions_AuditCY3_BadDebts/Income_UnitCount_ResidentialTotal)"]
["AM32","R32C39"," ='FOA Import'!I19",0,"Deductions_AuditCY4_BadDebts"]
["AN32","R32C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Deductions_AuditCY4_BadDebts/Income_AuditCY4_TotalFundsReceived)"]
["AO32","R32C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Deductions_AuditCY4_BadDebts/Income_UnitCount_ResidentialTotal)"]
["AA33","R33C27"," ='FOA Import'!E22",0,"Deductions_AuditCY_TotalDeductions"]
["AB33","R33C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Deductions_AuditCY_TotalDeductions/Income_AuditCY_TotalFundsReceived)"]
["AC33","R33C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Deductions_AuditCY_TotalDeductions/Income_UnitCount_ResidentialTotal)"]
["AD33","R33C30"," ='FOA Import'!F22",0,"Deductions_AuditCY1_TotalDeductions"]
["AE33","R33C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Deductions_AuditCY1_TotalDeductions/Income_AuditCY1_TotalFundsReceived)"]
["AF33","R33C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Deductions_AuditCY1_TotalDeductions/Income_UnitCount_ResidentialTotal)"]
["AG33","R33C33"," ='FOA Import'!G22",0,"Deductions_AuditCY2_TotalDeductions"]
["AH33","R33C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Deductions_AuditCY2_TotalDeductions/Income_AuditCY2_TotalFundsReceived)"]
["AI33","R33C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Deductions_AuditCY2_TotalDeductions/Income_UnitCount_ResidentialTotal)"]
["AJ33","R33C36"," ='FOA Import'!H22",0,"Deductions_AuditCY3_TotalDeductions"]
["AK33","R33C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Deductions_AuditCY3_TotalDeductions/Income_AuditCY3_TotalFundsReceived)"]
["AL33","R33C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Deductions_AuditCY3_TotalDeductions/Income_UnitCount_ResidentialTotal)"]
["AM33","R33C39"," ='FOA Import'!I22",0,"Deductions_AuditCY4_TotalDeductions"]
["AN33","R33C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Deductions_AuditCY4_TotalDeductions/Income_AuditCY4_TotalFundsReceived)"]
["AO33","R33C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Deductions_AuditCY4_TotalDeductions/Income_UnitCount_ResidentialTotal)"]
["H33","R33C8"," =SUM(H29:H32)",0,"Deductions_MHSelected_TotalDeductions"]
["I33","R33C9"," =IF(OR(Deductions_MHSelected_TotalDeductions=0,Income_MHSelected_TotalFundsReceived=0),0,Deductions_MHSelected_TotalDeductions/Income_MHSelected_TotalFundsReceived)",0]
["J33","R33C10"," =IF(OR(Deductions_MHSelected_TotalDeductions=0,Income_MHSelected_TotalFundsReceived=0),0,Deductions_MHSelected_TotalDeductions/Income_UnitCount_ResidentialTotal)",0]
["H35","R35C8"," =Income_MHSelected_TotalGrossRental-Deductions_MHSelected_TotalDeductions",0,"Income_MHSelected_EffectiveRentalIncome"]
["I35","R35C9"," =IF(OR(Income_MHSelected_EffectiveRentalIncome=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_EffectiveRentalIncome/Income_MHSelected_TotalFundsReceived)",0]
["J35","R35C10"," =IF(OR(Income_MHSelected_EffectiveRentalIncome=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_EffectiveRentalIncome/Income_UnitCount_ResidentialTotal)",0]
["AA35","R35C27"," ='FOA Import'!E23",0,"Income_AuditCY_EffectiveRentalIncome"]
["AB35","R35C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_EffectiveRentalIncome/Income_AuditCY_TotalFundsReceived)"]
["AC35","R35C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_EffectiveRentalIncome/Income_UnitCount_ResidentialTotal)"]
["AD35","R35C30"," ='FOA Import'!F23",0,"Income_AuditCY1_EffectiveRentalIncome"]
["AE35","R35C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_EffectiveRentalIncome/Income_AuditCY1_TotalFundsReceived)"]
["AF35","R35C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_EffectiveRentalIncome/Income_UnitCount_ResidentialTotal)"]
["AG35","R35C33"," ='FOA Import'!G23",0,"Income_AuditCY2_EffectiveRentalIncome"]
["AH35","R35C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_EffectiveRentalIncome/Income_AuditCY2_TotalFundsReceived)"]
["AI35","R35C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_EffectiveRentalIncome/Income_UnitCount_ResidentialTotal)"]
["AJ35","R35C36"," ='FOA Import'!H23",0,"Income_AuditCY3_EffectiveRentalIncome"]
["AK35","R35C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_EffectiveRentalIncome/Income_AuditCY3_TotalFundsReceived)"]
["AL35","R35C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_EffectiveRentalIncome/Income_UnitCount_ResidentialTotal)"]
["AM35","R35C39"," ='FOA Import'!I23",0,"Income_AuditCY4_EffectiveRentalIncome"]
["AN35","R35C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_EffectiveRentalIncome/Income_AuditCY4_TotalFundsReceived)"]
["AO35","R35C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_EffectiveRentalIncome/Income_UnitCount_ResidentialTotal)"]
["H37","R37C8"," =IF(_OtherIncome_Laundry_Income=0,\"\",_OtherIncome_Laundry_Income)",null,"FinancialRevenue_MHSelected_LaundryVending"]
["I37","R37C9"," =IF(OR(FinancialRevenue_MHSelected_LaundryVending=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",FinancialRevenue_MHSelected_LaundryVending/Income_MHSelected_TotalFundsReceived)"]
["J37","R37C10"," =IF(OR(FinancialRevenue_MHSelected_LaundryVending=\"\",Income_MHSelected_TotalFundsReceived=\"\"),\"\",FinancialRevenue_MHSelected_LaundryVending/Income_UnitCount_ResidentialTotal)"]
["H38","R38C8"," =_TotalOtherIncome_Income-_OtherIncome_CommercialSpace_Income-_OtherIncome_Laundry_Income-_OtherIncome_Parking_Income",0,"FinancialRevenue_MHSelected_OtherIncome"]
["I38","R38C9"," =IF(OR(FinancialRevenue_MHSelected_OtherIncome=0,Income_MHSelected_TotalFundsReceived=0),0,FinancialRevenue_MHSelected_OtherIncome/Income_MHSelected_TotalFundsReceived)",0]
["J38","R38C10"," =IF(OR(FinancialRevenue_MHSelected_OtherIncome=0,Income_MHSelected_TotalFundsReceived=0),0,FinancialRevenue_MHSelected_OtherIncome/Income_UnitCount_ResidentialTotal)",0]
["H39","R39C8"," =SUM(H37:H38)",0,"FinancialRevenue_MHSelected_TotalOtherIncome"]
["I39","R39C9"," =IF(OR(FinancialRevenue_MHSelected_TotalOtherIncome=0,Income_MHSelected_TotalFundsReceived=0),0,FinancialRevenue_MHSelected_TotalOtherIncome/Income_MHSelected_TotalFundsReceived)",0]
["J39","R39C10"," =IF(OR(FinancialRevenue_MHSelected_TotalOtherIncome=0,Income_MHSelected_TotalFundsReceived=0),0,FinancialRevenue_MHSelected_TotalOtherIncome/Income_UnitCount_ResidentialTotal)",0]
["H40","R40C8"," =Income_MHSelected_EffectiveRentalIncome+FinancialRevenue_MHSelected_TotalOtherIncome",0,"Income_MHSelected_TotalEffectiveIncome"]
["I40","R40C9"," =IF(OR(Income_MHSelected_TotalEffectiveIncome=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_TotalEffectiveIncome/Income_MHSelected_TotalFundsReceived)",0]
["J40","R40C10"," =IF(OR(Income_MHSelected_TotalEffectiveIncome=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_TotalEffectiveIncome/Income_UnitCount_ResidentialTotal)",0]
["AA37","R37C27"," ='FOA Import'!E29",0,"FinancialRevenue_AuditCY_LaundryVending"]
["AB37","R37C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY_LaundryVending/Income_AuditCY_TotalFundsReceived)"]
["AC37","R37C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY_LaundryVending/Income_UnitCount_ResidentialTotal)"]
["AD37","R37C30"," ='FOA Import'!F29",0,"FinancialRevenue_AuditCY1_LaundryVending"]
["AE37","R37C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY1_LaundryVending/Income_AuditCY1_TotalFundsReceived)"]
["AF37","R37C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY1_LaundryVending/Income_UnitCount_ResidentialTotal)"]
["AG37","R37C33"," ='FOA Import'!G29",0,"FinancialRevenue_AuditCY2_LaundryVending"]
["AH37","R37C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY2_LaundryVending/Income_AuditCY2_TotalFundsReceived)"]
["AI37","R37C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY2_LaundryVending/Income_UnitCount_ResidentialTotal)"]
["AJ37","R37C36"," ='FOA Import'!H29",0,"FinancialRevenue_AuditCY3_LaundryVending"]
["AK37","R37C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY3_LaundryVending/Income_AuditCY3_TotalFundsReceived)"]
["AL37","R37C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY3_LaundryVending/Income_UnitCount_ResidentialTotal)"]
["AM37","R37C39"," ='FOA Import'!I29",0,"FinancialRevenue_AuditCY4_LaundryVending"]
["AN37","R37C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY4_LaundryVending/Income_AuditCY4_TotalFundsReceived)"]
["AO37","R37C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY4_LaundryVending/Income_UnitCount_ResidentialTotal)"]
["AA39","R39C27"," ='FOA Import'!E32",0,"FinancialRevenue_AuditCY_TotalOtherIncome"]
["AB39","R39C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY_TotalOtherIncome/Income_AuditCY_TotalFundsReceived)"]
["AC39","R39C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY_TotalOtherIncome/Income_UnitCount_ResidentialTotal)"]
["AD39","R39C30"," ='FOA Import'!F32",0,"FinancialRevenue_AuditCY1_TotalOtherIncome"]
["AE39","R39C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY1_TotalOtherIncome/Income_AuditCY1_TotalFundsReceived)"]
["AF39","R39C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY1_TotalOtherIncome/Income_UnitCount_ResidentialTotal)"]
["AG39","R39C33"," ='FOA Import'!G32",0,"FinancialRevenue_AuditCY2_TotalOtherIncome"]
["AH39","R39C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY2_TotalOtherIncome/Income_AuditCY2_TotalFundsReceived)"]
["AI39","R39C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY2_TotalOtherIncome/Income_UnitCount_ResidentialTotal)"]
["AJ39","R39C36"," ='FOA Import'!H32",0,"FinancialRevenue_AuditCY3_TotalOtherIncome"]
["AK39","R39C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY3_TotalOtherIncome/Income_AuditCY3_TotalFundsReceived)"]
["AL39","R39C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY3_TotalOtherIncome/Income_UnitCount_ResidentialTotal)"]
["AM39","R39C39"," ='FOA Import'!I32",0,"FinancialRevenue_AuditCY4_TotalOtherIncome"]
["AN39","R39C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY4_TotalOtherIncome/Income_AuditCY4_TotalFundsReceived)"]
["AO39","R39C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+FinancialRevenue_AuditCY4_TotalOtherIncome/Income_UnitCount_ResidentialTotal)"]
["AA40","R40C27"," ='FOA Import'!E33",0,"Income_AuditCY_TotalEffectiveIncome"]
["AB40","R40C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_TotalEffectiveIncome/Income_AuditCY_TotalFundsReceived)"]
["AC40","R40C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_TotalEffectiveIncome/Income_UnitCount_ResidentialTotal)"]
["AD40","R40C30"," ='FOA Import'!F33",0,"Income_AuditCY1_TotalEffectiveIncome"]
["AE40","R40C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_TotalEffectiveIncome/Income_AuditCY1_TotalFundsReceived)"]
["AF40","R40C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_TotalEffectiveIncome/Income_UnitCount_ResidentialTotal)"]
["AG40","R40C33"," ='FOA Import'!G33",0,"Income_AuditCY2_TotalEffectiveIncome"]
["AH40","R40C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_TotalEffectiveIncome/Income_AuditCY2_TotalFundsReceived)"]
["AI40","R40C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_TotalEffectiveIncome/Income_UnitCount_ResidentialTotal)"]
["AJ40","R40C36"," ='FOA Import'!H33",0,"Income_AuditCY3_TotalEffectiveIncome"]
["AK40","R40C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_TotalEffectiveIncome/Income_AuditCY3_TotalFundsReceived)"]
["AL40","R40C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_TotalEffectiveIncome/Income_UnitCount_ResidentialTotal)"]
["AM40","R40C39"," ='FOA Import'!I33",0,"Income_AuditCY4_TotalEffectiveIncome"]
["AN40","R40C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_TotalEffectiveIncome/Income_AuditCY4_TotalFundsReceived)"]
["AO40","R40C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_TotalEffectiveIncome/Income_UnitCount_ResidentialTotal)"]
["H42","R42C8"," =Income_MHSelected_TotalEffectiveIncome",0,"Income_MHSelected_TotalFundsReceived"]
["I42","R42C9"," =IF(Income_MHSelected_TotalFundsReceived=0,0,Income_MHSelected_TotalFundsReceived/Income_MHSelected_TotalFundsReceived)",0]
["J42","R42C10"," =IF(OR(Income_MHSelected_TotalFundsReceived=0,Income_MHSelected_TotalFundsReceived=0),0,Income_MHSelected_TotalFundsReceived/Income_UnitCount_ResidentialTotal)",0]
["AA42","R42C27"," ='FOA Import'!E37",0,"Income_AuditCY_TotalFundsReceived"]
["AB42","R42C28"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_TotalFundsReceived/Income_AuditCY_TotalFundsReceived)"]
["AC42","R42C29"," =IF(Income_AuditCY_TotalFundsReceived=0,\"\",+Income_AuditCY_TotalFundsReceived/Income_UnitCount_ResidentialTotal)"]
["AD42","R42C30"," ='FOA Import'!F37",0,"Income_AuditCY1_TotalFundsReceived"]
["AE42","R42C31"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_TotalFundsReceived/Income_AuditCY1_TotalFundsReceived)"]
["AF42","R42C32"," =IF(Income_AuditCY1_TotalFundsReceived=0,\"\",+Income_AuditCY1_TotalFundsReceived/Income_UnitCount_ResidentialTotal)"]
["AG42","R42C33"," ='FOA Import'!G37",0,"Income_AuditCY2_TotalFundsReceived"]
["AH42","R42C34"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_TotalFundsReceived/Income_AuditCY2_TotalFundsReceived)"]
["AI42","R42C35"," =IF(Income_AuditCY2_TotalFundsReceived=0,\"\",+Income_AuditCY2_TotalFundsReceived/Income_UnitCount_ResidentialTotal)"]
["AJ42","R42C36"," ='FOA Import'!H37",0,"Income_AuditCY3_TotalFundsReceived"]
["AK42","R42C37"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_TotalFundsReceived/Income_AuditCY3_TotalFundsReceived)"]
["AL42","R42C38"," =IF(Income_AuditCY3_TotalFundsReceived=0,\"\",+Income_AuditCY3_TotalFundsReceived/Income_UnitCount_ResidentialTotal)"]
["AM42","R42C39"," ='FOA Import'!I37",0,"Income_AuditCY4_TotalFundsReceived"]
["AN42","R42C40"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_TotalFundsReceived/Income_AuditCY4_TotalFundsReceived)"]
["AO42","R42C41"," =IF(Income_AuditCY4_TotalFundsReceived=0,\"\",+Income_AuditCY4_TotalFundsReceived/Income_UnitCount_ResidentialTotal)"]
["H49","R49C8"," =IF(AdministrativeExpenses_ManualOverride_ManagementFee<>\"\",AdministrativeExpenses_ManualOverride_ManagementFee,Income_MHSelected_TotalFundsReceived*AdministrativeExpenses_Input_ManagementFee)",0,"AdministrativeExpenses_MHSelected_ManagementFee"]
["I49","R49C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_ManagementFee/Expense_MHSelected_TotalDisbursement)"]
["J49","R49C10"," =IF(AdministrativeExpenses_MHSelected_ManagementFee=0,0,+AdministrativeExpenses_MHSelected_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["H50","R50C8"," =IF(AdministrativeExpenses_ManualOverride_Payroll<>\"\",AdministrativeExpenses_ManualOverride_Payroll,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Payroll,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Payroll,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Payroll"]
["I50","R50C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Payroll/Expense_MHSelected_TotalDisbursement)"]
["J50","R50C10"," =IF(AdministrativeExpenses_MHSelected_Payroll=0,0,+AdministrativeExpenses_MHSelected_Payroll/Income_UnitCount_ResidentialTotal)",0]
["H51","R51C8"," =IF(AdministrativeExpenses_ManualOverride_PayrollTaxes<>\"\",AdministrativeExpenses_ManualOverride_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_PayrollTaxes,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_PayrollTaxes"]
["I51","R51C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_PayrollTaxes/Expense_MHSelected_TotalDisbursement)"]
["J51","R51C10"," =IF(AdministrativeExpenses_MHSelected_PayrollTaxes=0,0,+AdministrativeExpenses_MHSelected_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["H52","R52C8"," =IF(AdministrativeExpenses_ManualOverride_Legal<>\"\",AdministrativeExpenses_ManualOverride_Legal,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Legal,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Legal,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Legal"]
["I52","R52C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Legal/Expense_MHSelected_TotalDisbursement)"]
["J52","R52C10"," =IF(AdministrativeExpenses_MHSelected_Legal=0,0,+AdministrativeExpenses_MHSelected_Legal/Income_UnitCount_ResidentialTotal)",0]
["H53","R53C8"," =IF(AdministrativeExpenses_ManualOverride_Audit<>\"\",AdministrativeExpenses_ManualOverride_Audit,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Audit,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Audit,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Audit"]
["I53","R53C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Audit/Expense_MHSelected_TotalDisbursement)"]
["J53","R53C10"," =IF(AdministrativeExpenses_MHSelected_Audit=0,0,+AdministrativeExpenses_MHSelected_Audit/Income_UnitCount_ResidentialTotal)",0]
["H54","R54C8"," =IF(AdministrativeExpenses_ManualOverride_Marketing<>\"\",AdministrativeExpenses_ManualOverride_Marketing,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Marketing,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Marketing,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Marketing"]
["I54","R54C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Marketing/Expense_MHSelected_TotalDisbursement)"]
["J54","R54C10"," =IF(AdministrativeExpenses_MHSelected_Marketing=0,0,+AdministrativeExpenses_MHSelected_Marketing/Income_UnitCount_ResidentialTotal)",0]
["H55","R55C8"," =IF(AdministrativeExpenses_ManualOverride_Telephone<>\"\",AdministrativeExpenses_ManualOverride_Telephone,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Telephone,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Telephone,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Telephone"]
["I55","R55C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Telephone/Expense_MHSelected_TotalDisbursement)"]
["J55","R55C10"," =IF(AdministrativeExpenses_MHSelected_Telephone=0,0,+AdministrativeExpenses_MHSelected_Telephone/Income_UnitCount_ResidentialTotal)",0]
["H56","R56C8"," =IF(AdministrativeExpenses_ManualOverride_OfficeSupplies<>\"\",AdministrativeExpenses_ManualOverride_OfficeSupplies,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_OfficeSupplies,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_OfficeSupplies,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_OfficeSupplies"]
["I56","R56C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_OfficeSupplies/Expense_MHSelected_TotalDisbursement)"]
["J56","R56C10"," =IF(AdministrativeExpenses_MHSelected_OfficeSupplies=0,0,+AdministrativeExpenses_MHSelected_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["H57","R57C8"," =IF(AdministrativeExpenses_ManualOverride_Accounting<>\"\",AdministrativeExpenses_ManualOverride_Accounting,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Accounting,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Accounting,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Accounting"]
["I57","R57C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Accounting/Expense_MHSelected_TotalDisbursement)"]
["J57","R57C10"," =IF(AdministrativeExpenses_MHSelected_Accounting=0,0,+AdministrativeExpenses_MHSelected_Accounting/Income_UnitCount_ResidentialTotal)",0]
["H58","R58C8"," =IF(AdministrativeExpenses_ManualOverride_CentralOffice<>\"\",AdministrativeExpenses_ManualOverride_CentralOffice,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_CentralOffice,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_CentralOffice,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_CentralOffice"]
["I58","R58C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_CentralOffice/Expense_MHSelected_TotalDisbursement)"]
["J58","R58C10"," =IF(AdministrativeExpenses_MHSelected_CentralOffice=0,0,+AdministrativeExpenses_MHSelected_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["H59","R59C8"," =IF(AdministrativeExpenses_ManualOverride_Miscellaneous<>\"\",AdministrativeExpenses_ManualOverride_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Miscellaneous,\"ERROR\")))",0,"AdministrativeExpenses_MHSelected_Miscellaneous"]
["I59","R59C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+AdministrativeExpenses_MHSelected_Miscellaneous/Expense_MHSelected_TotalDisbursement)"]
["J59","R59C10"," =IF(AdministrativeExpenses_MHSelected_Miscellaneous=0,0,+AdministrativeExpenses_MHSelected_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["H60","R60C8"," =SUM(H49:H59)",0,"AdministrativeExpenses_MHSelected_TotalExpense"]
["I60","R60C9"," =SUM(I49:I59)",0]
["J60","R60C10"," =SUM(J49:J59)",0]
["L49","R49C12"," =_OneStop_Line250_Value",0,"AdministrativeExpenses_BorrowerBudget_ManagementFee"]
["M49","R49C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_ManagementFee/Expense_BorrowerBudget_TotalDisbursement)"]
["N49","R49C14"," =IF(AdministrativeExpenses_BorrowerBudget_ManagementFee=0,0,+AdministrativeExpenses_BorrowerBudget_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["L50","R50C12"," =_OneStop_Line251_Value",0,"AdministrativeExpenses_BorrowerBudget_Payroll"]
["M50","R50C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Payroll/Expense_BorrowerBudget_TotalDisbursement)"]
["N50","R50C14"," =IF(AdministrativeExpenses_BorrowerBudget_Payroll=0,0,+AdministrativeExpenses_BorrowerBudget_Payroll/Income_UnitCount_ResidentialTotal)",0]
["L51","R51C12"," =_OneStop_Line252_Value",0,"AdministrativeExpenses_BorrowerBudget_PayrollTaxes"]
["M51","R51C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_PayrollTaxes/Expense_BorrowerBudget_TotalDisbursement)"]
["N51","R51C14"," =IF(AdministrativeExpenses_BorrowerBudget_PayrollTaxes=0,0,+AdministrativeExpenses_BorrowerBudget_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["L52","R52C12"," =_OneStop_Line253_Value",0,"AdministrativeExpenses_BorrowerBudget_Legal"]
["M52","R52C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Legal/Expense_BorrowerBudget_TotalDisbursement)"]
["N52","R52C14"," =IF(AdministrativeExpenses_BorrowerBudget_Legal=0,0,+AdministrativeExpenses_BorrowerBudget_Legal/Income_UnitCount_ResidentialTotal)",0]
["L53","R53C12"," =_OneStop_Line254_Value",0,"AdministrativeExpenses_BorrowerBudget_Audit"]
["M53","R53C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Audit/Expense_BorrowerBudget_TotalDisbursement)"]
["N53","R53C14"," =IF(AdministrativeExpenses_BorrowerBudget_Audit=0,0,+AdministrativeExpenses_BorrowerBudget_Audit/Income_UnitCount_ResidentialTotal)",0]
["L54","R54C12"," =_OneStop_Line255_Value",0,"AdministrativeExpenses_BorrowerBudget_Marketing"]
["M54","R54C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Marketing/Expense_BorrowerBudget_TotalDisbursement)"]
["N54","R54C14"," =IF(AdministrativeExpenses_BorrowerBudget_Marketing=0,0,+AdministrativeExpenses_BorrowerBudget_Marketing/Income_UnitCount_ResidentialTotal)",0]
["L55","R55C12"," =_OneStop_Line256_Value",0,"AdministrativeExpenses_BorrowerBudget_Telephone"]
["M55","R55C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Telephone/Expense_BorrowerBudget_TotalDisbursement)"]
["N55","R55C14"," =IF(AdministrativeExpenses_BorrowerBudget_Telephone=0,0,+AdministrativeExpenses_BorrowerBudget_Telephone/Income_UnitCount_ResidentialTotal)",0]
["L56","R56C12"," =_OneStop_Line257_Value",0,"AdministrativeExpenses_BorrowerBudget_OfficeSupplies"]
["M56","R56C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_OfficeSupplies/Expense_BorrowerBudget_TotalDisbursement)"]
["N56","R56C14"," =IF(AdministrativeExpenses_BorrowerBudget_OfficeSupplies=0,0,+AdministrativeExpenses_BorrowerBudget_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["L57","R57C12"," =_OneStop_Line258_Value",0,"AdministrativeExpenses_BorrowerBudget_Accounting"]
["M57","R57C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Accounting/Expense_BorrowerBudget_TotalDisbursement)"]
["N57","R57C14"," =IF(AdministrativeExpenses_BorrowerBudget_Accounting=0,0,+AdministrativeExpenses_BorrowerBudget_Accounting/Income_UnitCount_ResidentialTotal)",0]
["L58","R58C12"," =_OneStop_Line259_Value",0,"AdministrativeExpenses_BorrowerBudget_CentralOffice"]
["M58","R58C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_CentralOffice/Expense_BorrowerBudget_TotalDisbursement)"]
["N58","R58C14"," =IF(AdministrativeExpenses_BorrowerBudget_CentralOffice=0,0,+AdministrativeExpenses_BorrowerBudget_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["L59","R59C12"," =_OneStop_Line260_Value+_OneStop_Line261_Value+_OneStop_Line262_Value",0,"AdministrativeExpenses_BorrowerBudget_Miscellaneous"]
["M59","R59C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+AdministrativeExpenses_BorrowerBudget_Miscellaneous/Expense_BorrowerBudget_TotalDisbursement)"]
["N59","R59C14"," =IF(AdministrativeExpenses_BorrowerBudget_Miscellaneous=0,0,+AdministrativeExpenses_BorrowerBudget_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["L60","R60C12"," =SUM(L49:L59)",0,"AdministrativeExpenses_BorrowerBudget_TotalExpense"]
["M60","R60C13"," =SUM(M49:M59)",0]
["N60","R60C14"," =SUM(N49:N59)",0]
["W49","R49C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_ManagementFee)",0,"AdministrativeExpenses_AuditTrended_ManagementFee"]
["X49","R49C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_ManagementFee/Expense_AuditTrended_TotalDisbursement)"]
["Y49","R49C25"," =IF(AdministrativeExpenses_AuditTrended_ManagementFee=0,0,+AdministrativeExpenses_AuditTrended_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["W50","R50C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Payroll)",0,"AdministrativeExpenses_AuditTrended_Payroll"]
["X50","R50C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Payroll/Expense_AuditTrended_TotalDisbursement)"]
["Y50","R50C25"," =IF(AdministrativeExpenses_AuditTrended_Payroll=0,0,+AdministrativeExpenses_AuditTrended_Payroll/Income_UnitCount_ResidentialTotal)",0]
["W51","R51C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_PayrollTaxes)",0,"AdministrativeExpenses_AuditTrended_PayrollTaxes"]
["X51","R51C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_PayrollTaxes/Expense_AuditTrended_TotalDisbursement)"]
["Y51","R51C25"," =IF(AdministrativeExpenses_AuditTrended_PayrollTaxes=0,0,+AdministrativeExpenses_AuditTrended_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["W52","R52C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Legal)",0,"AdministrativeExpenses_AuditTrended_Legal"]
["X52","R52C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Legal/Expense_AuditTrended_TotalDisbursement)"]
["Y52","R52C25"," =IF(AdministrativeExpenses_AuditTrended_Legal=0,0,+AdministrativeExpenses_AuditTrended_Legal/Income_UnitCount_ResidentialTotal)",0]
["W53","R53C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Audit)",0,"AdministrativeExpenses_AuditTrended_Audit"]
["X53","R53C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Audit/Expense_AuditTrended_TotalDisbursement)"]
["Y53","R53C25"," =IF(AdministrativeExpenses_AuditTrended_Audit=0,0,+AdministrativeExpenses_AuditTrended_Audit/Income_UnitCount_ResidentialTotal)",0]
["W54","R54C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Marketing)",0,"AdministrativeExpenses_AuditTrended_Marketing"]
["X54","R54C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Marketing/Expense_AuditTrended_TotalDisbursement)"]
["Y54","R54C25"," =IF(AdministrativeExpenses_AuditTrended_Marketing=0,0,+AdministrativeExpenses_AuditTrended_Marketing/Income_UnitCount_ResidentialTotal)",0]
["W55","R55C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Telephone)",0,"AdministrativeExpenses_AuditTrended_Telephone"]
["X55","R55C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Telephone/Expense_AuditTrended_TotalDisbursement)"]
["Y55","R55C25"," =IF(AdministrativeExpenses_AuditTrended_Telephone=0,0,+AdministrativeExpenses_AuditTrended_Telephone/Income_UnitCount_ResidentialTotal)",0]
["W56","R56C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_OfficeSupplies)",0,"AdministrativeExpenses_AuditTrended_OfficeSupplies"]
["X56","R56C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_OfficeSupplies/Expense_AuditTrended_TotalDisbursement)"]
["Y56","R56C25"," =IF(AdministrativeExpenses_AuditTrended_OfficeSupplies=0,0,+AdministrativeExpenses_AuditTrended_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["W57","R57C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Accounting)",0,"AdministrativeExpenses_AuditTrended_Accounting"]
["X57","R57C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Accounting/Expense_AuditTrended_TotalDisbursement)"]
["Y57","R57C25"," =IF(AdministrativeExpenses_AuditTrended_Accounting=0,0,+AdministrativeExpenses_AuditTrended_Accounting/Income_UnitCount_ResidentialTotal)",0]
["W58","R58C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_CentralOffice)",0,"AdministrativeExpenses_AuditTrended_CentralOffice"]
["X58","R58C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_CentralOffice/Expense_AuditTrended_TotalDisbursement)"]
["Y58","R58C25"," =IF(AdministrativeExpenses_AuditTrended_CentralOffice=0,0,+AdministrativeExpenses_AuditTrended_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["W59","R59C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Miscellaneous)",0,"AdministrativeExpenses_AuditTrended_Miscellaneous"]
["X59","R59C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditTrended_Miscellaneous/Expense_AuditTrended_TotalDisbursement)"]
["Y59","R59C25"," =IF(AdministrativeExpenses_AuditTrended_Miscellaneous=0,0,+AdministrativeExpenses_AuditTrended_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["W60","R60C23"," =SUM(W49:W59)",0,"AdministrativeExpenses_AuditTrended_TotalExpense"]
["X60","R60C24"," =SUM(X49:X59)",0]
["Y60","R60C25"," =SUM(Y49:Y59)",0]
["AA49","R49C27"," ='FOA Import'!E38",0,"AdministrativeExpenses_AuditCY_ManagementFee"]
["AB49","R49C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_ManagementFee/Expense_AuditCY_TotalDisbursement)"]
["AC49","R49C29"," =IF(AdministrativeExpenses_AuditCY_ManagementFee=0,0,+AdministrativeExpenses_AuditCY_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["AD49","R49C30"," ='FOA Import'!F38",0,"AdministrativeExpenses_AuditCY1_ManagementFee"]
["AE49","R49C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_ManagementFee/Expense_AuditCY1_TotalDisbursement)"]
["AF49","R49C32"," =IF(AdministrativeExpenses_AuditCY1_ManagementFee=0,0,+AdministrativeExpenses_AuditCY1_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["AG49","R49C33"," ='FOA Import'!G38",0,"AdministrativeExpenses_AuditCY2_ManagementFee"]
["AH49","R49C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_ManagementFee/Expense_AuditCY2_TotalDisbursement)"]
["AI49","R49C35"," =IF(AdministrativeExpenses_AuditCY2_ManagementFee=0,0,+AdministrativeExpenses_AuditCY2_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["AJ49","R49C36"," ='FOA Import'!H38",0,"AdministrativeExpenses_AuditCY3_ManagementFee"]
["AK49","R49C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_ManagementFee/Expense_AuditCY3_TotalDisbursement)"]
["AL49","R49C38"," =IF(AdministrativeExpenses_AuditCY3_ManagementFee=0,0,+AdministrativeExpenses_AuditCY3_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["AM49","R49C39"," ='FOA Import'!I38",0,"AdministrativeExpenses_AuditCY4_ManagementFee"]
["AN49","R49C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_ManagementFee/Expense_AuditCY4_TotalDisbursement)"]
["AO49","R49C41"," =IF(AdministrativeExpenses_AuditCY4_ManagementFee=0,0,+AdministrativeExpenses_AuditCY4_ManagementFee/Income_UnitCount_ResidentialTotal)",0]
["AA50","R50C27"," ='FOA Import'!E39",0,"AdministrativeExpenses_AuditCY_Payroll"]
["AB50","R50C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Payroll/Expense_AuditCY_TotalDisbursement)"]
["AC50","R50C29"," =IF(AdministrativeExpenses_AuditCY_Payroll=0,0,+AdministrativeExpenses_AuditCY_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AD50","R50C30"," ='FOA Import'!F39",0,"AdministrativeExpenses_AuditCY1_Payroll"]
["AE50","R50C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Payroll/Expense_AuditCY1_TotalDisbursement)"]
["AF50","R50C32"," =IF(AdministrativeExpenses_AuditCY1_Payroll=0,0,+AdministrativeExpenses_AuditCY1_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AG50","R50C33"," ='FOA Import'!G39",0,"AdministrativeExpenses_AuditCY2_Payroll"]
["AH50","R50C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Payroll/Expense_AuditCY2_TotalDisbursement)"]
["AI50","R50C35"," =IF(AdministrativeExpenses_AuditCY2_Payroll=0,0,+AdministrativeExpenses_AuditCY2_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AJ50","R50C36"," ='FOA Import'!H39",0,"AdministrativeExpenses_AuditCY3_Payroll"]
["AK50","R50C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Payroll/Expense_AuditCY3_TotalDisbursement)"]
["AL50","R50C38"," =IF(AdministrativeExpenses_AuditCY3_Payroll=0,0,+AdministrativeExpenses_AuditCY3_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AM50","R50C39"," ='FOA Import'!I39",0,"AdministrativeExpenses_AuditCY4_Payroll"]
["AN50","R50C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Payroll/Expense_AuditCY4_TotalDisbursement)"]
["AO50","R50C41"," =IF(AdministrativeExpenses_AuditCY4_Payroll=0,0,+AdministrativeExpenses_AuditCY4_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AA51","R51C27"," ='FOA Import'!E40",0,"AdministrativeExpenses_AuditCY_PayrollTaxes"]
["AB51","R51C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_PayrollTaxes/Expense_AuditCY_TotalDisbursement)"]
["AC51","R51C29"," =IF(AdministrativeExpenses_AuditCY_PayrollTaxes=0,0,+AdministrativeExpenses_AuditCY_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AD51","R51C30"," ='FOA Import'!F40",0,"AdministrativeExpenses_AuditCY1_PayrollTaxes"]
["AE51","R51C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_PayrollTaxes/Expense_AuditCY1_TotalDisbursement)"]
["AF51","R51C32"," =IF(AdministrativeExpenses_AuditCY1_PayrollTaxes=0,0,+AdministrativeExpenses_AuditCY1_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AG51","R51C33"," ='FOA Import'!G40",0,"AdministrativeExpenses_AuditCY2_PayrollTaxes"]
["AH51","R51C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_PayrollTaxes/Expense_AuditCY2_TotalDisbursement)"]
["AI51","R51C35"," =IF(AdministrativeExpenses_AuditCY2_PayrollTaxes=0,0,+AdministrativeExpenses_AuditCY2_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AJ51","R51C36"," ='FOA Import'!H40",0,"AdministrativeExpenses_AuditCY3_PayrollTaxes"]
["AK51","R51C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_PayrollTaxes/Expense_AuditCY3_TotalDisbursement)"]
["AL51","R51C38"," =IF(AdministrativeExpenses_AuditCY3_PayrollTaxes=0,0,+AdministrativeExpenses_AuditCY3_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AM51","R51C39"," ='FOA Import'!I40",0,"AdministrativeExpenses_AuditCY4_PayrollTaxes"]
["AN51","R51C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_PayrollTaxes/Expense_AuditCY4_TotalDisbursement)"]
["AO51","R51C41"," =IF(AdministrativeExpenses_AuditCY4_PayrollTaxes=0,0,+AdministrativeExpenses_AuditCY4_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AA52","R52C27"," ='FOA Import'!E41",0,"AdministrativeExpenses_AuditCY_Legal"]
["AB52","R52C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Legal/Expense_AuditCY_TotalDisbursement)"]
["AC52","R52C29"," =IF(AdministrativeExpenses_AuditCY_Legal=0,0,+AdministrativeExpenses_AuditCY_Legal/Income_UnitCount_ResidentialTotal)",0]
["AD52","R52C30"," ='FOA Import'!F41",0,"AdministrativeExpenses_AuditCY1_Legal"]
["AE52","R52C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Legal/Expense_AuditCY1_TotalDisbursement)"]
["AF52","R52C32"," =IF(AdministrativeExpenses_AuditCY1_Legal=0,0,+AdministrativeExpenses_AuditCY1_Legal/Income_UnitCount_ResidentialTotal)",0]
["AG52","R52C33"," ='FOA Import'!G41",0,"AdministrativeExpenses_AuditCY2_Legal"]
["AH52","R52C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Legal/Expense_AuditCY2_TotalDisbursement)"]
["AI52","R52C35"," =IF(AdministrativeExpenses_AuditCY2_Legal=0,0,+AdministrativeExpenses_AuditCY2_Legal/Income_UnitCount_ResidentialTotal)",0]
["AJ52","R52C36"," ='FOA Import'!H41",0,"AdministrativeExpenses_AuditCY3_Legal"]
["AK52","R52C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Legal/Expense_AuditCY3_TotalDisbursement)"]
["AL52","R52C38"," =IF(AdministrativeExpenses_AuditCY3_Legal=0,0,+AdministrativeExpenses_AuditCY3_Legal/Income_UnitCount_ResidentialTotal)",0]
["AM52","R52C39"," ='FOA Import'!I41",0,"AdministrativeExpenses_AuditCY4_Legal"]
["AN52","R52C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Legal/Expense_AuditCY4_TotalDisbursement)"]
["AO52","R52C41"," =IF(AdministrativeExpenses_AuditCY4_Legal=0,0,+AdministrativeExpenses_AuditCY4_Legal/Income_UnitCount_ResidentialTotal)",0]
["AA53","R53C27"," ='FOA Import'!E42",0,"AdministrativeExpenses_AuditCY_Audit"]
["AB53","R53C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Audit/Expense_AuditCY_TotalDisbursement)"]
["AC53","R53C29"," =IF(AdministrativeExpenses_AuditCY_Audit=0,0,+AdministrativeExpenses_AuditCY_Audit/Income_UnitCount_ResidentialTotal)",0]
["AD53","R53C30"," ='FOA Import'!F42",0,"AdministrativeExpenses_AuditCY1_Audit"]
["AE53","R53C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Audit/Expense_AuditCY1_TotalDisbursement)"]
["AF53","R53C32"," =IF(AdministrativeExpenses_AuditCY1_Audit=0,0,+AdministrativeExpenses_AuditCY1_Audit/Income_UnitCount_ResidentialTotal)",0]
["AG53","R53C33"," ='FOA Import'!G42",0,"AdministrativeExpenses_AuditCY2_Audit"]
["AH53","R53C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Audit/Expense_AuditCY2_TotalDisbursement)"]
["AI53","R53C35"," =IF(AdministrativeExpenses_AuditCY2_Audit=0,0,+AdministrativeExpenses_AuditCY2_Audit/Income_UnitCount_ResidentialTotal)",0]
["AJ53","R53C36"," ='FOA Import'!H42",0,"AdministrativeExpenses_AuditCY3_Audit"]
["AK53","R53C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Audit/Expense_AuditCY3_TotalDisbursement)"]
["AL53","R53C38"," =IF(AdministrativeExpenses_AuditCY3_Audit=0,0,+AdministrativeExpenses_AuditCY3_Audit/Income_UnitCount_ResidentialTotal)",0]
["AM53","R53C39"," ='FOA Import'!I42",0,"AdministrativeExpenses_AuditCY4_Audit"]
["AN53","R53C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Audit/Expense_AuditCY4_TotalDisbursement)"]
["AO53","R53C41"," =IF(AdministrativeExpenses_AuditCY4_Audit=0,0,+AdministrativeExpenses_AuditCY4_Audit/Income_UnitCount_ResidentialTotal)",0]
["AA54","R54C27"," ='FOA Import'!E43",0,"AdministrativeExpenses_AuditCY_Marketing"]
["AB54","R54C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Marketing/Expense_AuditCY_TotalDisbursement)"]
["AC54","R54C29"," =IF(AdministrativeExpenses_AuditCY_Marketing=0,0,+AdministrativeExpenses_AuditCY_Marketing/Income_UnitCount_ResidentialTotal)",0]
["AD54","R54C30"," ='FOA Import'!F43",0,"AdministrativeExpenses_AuditCY1_Marketing"]
["AE54","R54C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Marketing/Expense_AuditCY1_TotalDisbursement)"]
["AF54","R54C32"," =IF(AdministrativeExpenses_AuditCY1_Marketing=0,0,+AdministrativeExpenses_AuditCY1_Marketing/Income_UnitCount_ResidentialTotal)",0]
["AG54","R54C33"," ='FOA Import'!G43",0,"AdministrativeExpenses_AuditCY2_Marketing"]
["AH54","R54C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Marketing/Expense_AuditCY2_TotalDisbursement)"]
["AI54","R54C35"," =IF(AdministrativeExpenses_AuditCY2_Marketing=0,0,+AdministrativeExpenses_AuditCY2_Marketing/Income_UnitCount_ResidentialTotal)",0]
["AJ54","R54C36"," ='FOA Import'!H43",0,"AdministrativeExpenses_AuditCY3_Marketing"]
["AK54","R54C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Marketing/Expense_AuditCY3_TotalDisbursement)"]
["AL54","R54C38"," =IF(AdministrativeExpenses_AuditCY3_Marketing=0,0,+AdministrativeExpenses_AuditCY3_Marketing/Income_UnitCount_ResidentialTotal)",0]
["AM54","R54C39"," ='FOA Import'!I43",0,"AdministrativeExpenses_AuditCY4_Marketing"]
["AN54","R54C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Marketing/Expense_AuditCY4_TotalDisbursement)"]
["AO54","R54C41"," =IF(AdministrativeExpenses_AuditCY4_Marketing=0,0,+AdministrativeExpenses_AuditCY4_Marketing/Income_UnitCount_ResidentialTotal)",0]
["AA55","R55C27"," ='FOA Import'!E44",0,"AdministrativeExpenses_AuditCY_Telephone"]
["AB55","R55C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Telephone/Expense_AuditCY_TotalDisbursement)"]
["AC55","R55C29"," =IF(AdministrativeExpenses_AuditCY_Telephone=0,0,+AdministrativeExpenses_AuditCY_Telephone/Income_UnitCount_ResidentialTotal)",0]
["AD55","R55C30"," ='FOA Import'!F44",0,"AdministrativeExpenses_AuditCY1_Telephone"]
["AE55","R55C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Telephone/Expense_AuditCY1_TotalDisbursement)"]
["AF55","R55C32"," =IF(AdministrativeExpenses_AuditCY1_Telephone=0,0,+AdministrativeExpenses_AuditCY1_Telephone/Income_UnitCount_ResidentialTotal)",0]
["AG55","R55C33"," ='FOA Import'!G44",0,"AdministrativeExpenses_AuditCY2_Telephone"]
["AH55","R55C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Telephone/Expense_AuditCY2_TotalDisbursement)"]
["AI55","R55C35"," =IF(AdministrativeExpenses_AuditCY2_Telephone=0,0,+AdministrativeExpenses_AuditCY2_Telephone/Income_UnitCount_ResidentialTotal)",0]
["AJ55","R55C36"," ='FOA Import'!H44",0,"AdministrativeExpenses_AuditCY3_Telephone"]
["AK55","R55C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Telephone/Expense_AuditCY3_TotalDisbursement)"]
["AL55","R55C38"," =IF(AdministrativeExpenses_AuditCY3_Telephone=0,0,+AdministrativeExpenses_AuditCY3_Telephone/Income_UnitCount_ResidentialTotal)",0]
["AM55","R55C39"," ='FOA Import'!I44",0,"AdministrativeExpenses_AuditCY4_Telephone"]
["AN55","R55C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Telephone/Expense_AuditCY4_TotalDisbursement)"]
["AO55","R55C41"," =IF(AdministrativeExpenses_AuditCY4_Telephone=0,0,+AdministrativeExpenses_AuditCY4_Telephone/Income_UnitCount_ResidentialTotal)",0]
["AA56","R56C27"," ='FOA Import'!E45",0,"AdministrativeExpenses_AuditCY_OfficeSupplies"]
["AB56","R56C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_OfficeSupplies/Expense_AuditCY_TotalDisbursement)"]
["AC56","R56C29"," =IF(AdministrativeExpenses_AuditCY_OfficeSupplies=0,0,+AdministrativeExpenses_AuditCY_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["AD56","R56C30"," ='FOA Import'!F45",0,"AdministrativeExpenses_AuditCY1_OfficeSupplies"]
["AE56","R56C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_OfficeSupplies/Expense_AuditCY1_TotalDisbursement)"]
["AF56","R56C32"," =IF(AdministrativeExpenses_AuditCY1_OfficeSupplies=0,0,+AdministrativeExpenses_AuditCY1_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["AG56","R56C33"," ='FOA Import'!G45",0,"AdministrativeExpenses_AuditCY2_OfficeSupplies"]
["AH56","R56C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_OfficeSupplies/Expense_AuditCY2_TotalDisbursement)"]
["AI56","R56C35"," =IF(AdministrativeExpenses_AuditCY2_OfficeSupplies=0,0,+AdministrativeExpenses_AuditCY2_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["AJ56","R56C36"," ='FOA Import'!H45",0,"AdministrativeExpenses_AuditCY3_OfficeSupplies"]
["AK56","R56C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_OfficeSupplies/Expense_AuditCY3_TotalDisbursement)"]
["AL56","R56C38"," =IF(AdministrativeExpenses_AuditCY3_OfficeSupplies=0,0,+AdministrativeExpenses_AuditCY3_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["AM56","R56C39"," ='FOA Import'!I45",0,"AdministrativeExpenses_AuditCY4_OfficeSupplies"]
["AN56","R56C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_OfficeSupplies/Expense_AuditCY4_TotalDisbursement)"]
["AO56","R56C41"," =IF(AdministrativeExpenses_AuditCY4_OfficeSupplies=0,0,+AdministrativeExpenses_AuditCY4_OfficeSupplies/Income_UnitCount_ResidentialTotal)",0]
["AA57","R57C27"," ='FOA Import'!E46",0,"AdministrativeExpenses_AuditCY_Accounting"]
["AB57","R57C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Accounting/Expense_AuditCY_TotalDisbursement)"]
["AC57","R57C29"," =IF(AdministrativeExpenses_AuditCY_Accounting=0,0,+AdministrativeExpenses_AuditCY_Accounting/Income_UnitCount_ResidentialTotal)",0]
["AD57","R57C30"," ='FOA Import'!F46",0,"AdministrativeExpenses_AuditCY1_Accounting"]
["AE57","R57C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Accounting/Expense_AuditCY1_TotalDisbursement)"]
["AF57","R57C32"," =IF(AdministrativeExpenses_AuditCY1_Accounting=0,0,+AdministrativeExpenses_AuditCY1_Accounting/Income_UnitCount_ResidentialTotal)",0]
["AG57","R57C33"," ='FOA Import'!G46",0,"AdministrativeExpenses_AuditCY2_Accounting"]
["AH57","R57C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Accounting/Expense_AuditCY2_TotalDisbursement)"]
["AI57","R57C35"," =IF(AdministrativeExpenses_AuditCY2_Accounting=0,0,+AdministrativeExpenses_AuditCY2_Accounting/Income_UnitCount_ResidentialTotal)",0]
["AJ57","R57C36"," ='FOA Import'!H46",0,"AdministrativeExpenses_AuditCY3_Accounting"]
["AK57","R57C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Accounting/Expense_AuditCY3_TotalDisbursement)"]
["AL57","R57C38"," =IF(AdministrativeExpenses_AuditCY3_Accounting=0,0,+AdministrativeExpenses_AuditCY3_Accounting/Income_UnitCount_ResidentialTotal)",0]
["AM57","R57C39"," ='FOA Import'!I46",0,"AdministrativeExpenses_AuditCY4_Accounting"]
["AN57","R57C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Accounting/Expense_AuditCY4_TotalDisbursement)"]
["AO57","R57C41"," =IF(AdministrativeExpenses_AuditCY4_Accounting=0,0,+AdministrativeExpenses_AuditCY4_Accounting/Income_UnitCount_ResidentialTotal)",0]
["AA58","R58C27"," ='FOA Import'!E47",0,"AdministrativeExpenses_AuditCY_CentralOffice"]
["AB58","R58C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_CentralOffice/Expense_AuditCY_TotalDisbursement)"]
["AC58","R58C29"," =IF(AdministrativeExpenses_AuditCY_CentralOffice=0,0,+AdministrativeExpenses_AuditCY_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["AD58","R58C30"," ='FOA Import'!F47",0,"AdministrativeExpenses_AuditCY1_CentralOffice"]
["AE58","R58C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_CentralOffice/Expense_AuditCY1_TotalDisbursement)"]
["AF58","R58C32"," =IF(AdministrativeExpenses_AuditCY1_CentralOffice=0,0,+AdministrativeExpenses_AuditCY1_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["AG58","R58C33"," ='FOA Import'!G47",0,"AdministrativeExpenses_AuditCY2_CentralOffice"]
["AH58","R58C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_CentralOffice/Expense_AuditCY2_TotalDisbursement)"]
["AI58","R58C35"," =IF(AdministrativeExpenses_AuditCY2_CentralOffice=0,0,+AdministrativeExpenses_AuditCY2_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["AJ58","R58C36"," ='FOA Import'!H47",0,"AdministrativeExpenses_AuditCY3_CentralOffice"]
["AK58","R58C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_CentralOffice/Expense_AuditCY3_TotalDisbursement)"]
["AL58","R58C38"," =IF(AdministrativeExpenses_AuditCY3_CentralOffice=0,0,+AdministrativeExpenses_AuditCY3_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["AM58","R58C39"," ='FOA Import'!I47",0,"AdministrativeExpenses_AuditCY4_CentralOffice"]
["AN58","R58C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_CentralOffice/Expense_AuditCY4_TotalDisbursement)"]
["AO58","R58C41"," =IF(AdministrativeExpenses_AuditCY4_CentralOffice=0,0,+AdministrativeExpenses_AuditCY4_CentralOffice/Income_UnitCount_ResidentialTotal)",0]
["AA59","R59C27"," ='FOA Import'!E48",0,"AdministrativeExpenses_AuditCY_Miscellaneous"]
["AB59","R59C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_Miscellaneous/Expense_AuditCY_TotalDisbursement)"]
["AC59","R59C29"," =IF(AdministrativeExpenses_AuditCY_Miscellaneous=0,0,+AdministrativeExpenses_AuditCY_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AD59","R59C30"," ='FOA Import'!F48",0,"AdministrativeExpenses_AuditCY1_Miscellaneous"]
["AE59","R59C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_Miscellaneous/Expense_AuditCY1_TotalDisbursement)"]
["AF59","R59C32"," =IF(AdministrativeExpenses_AuditCY1_Miscellaneous=0,0,+AdministrativeExpenses_AuditCY1_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AG59","R59C33"," ='FOA Import'!G48",0,"AdministrativeExpenses_AuditCY2_Miscellaneous"]
["AH59","R59C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_Miscellaneous/Expense_AuditCY2_TotalDisbursement)"]
["AI59","R59C35"," =IF(AdministrativeExpenses_AuditCY2_Miscellaneous=0,0,+AdministrativeExpenses_AuditCY2_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AJ59","R59C36"," ='FOA Import'!H48",0,"AdministrativeExpenses_AuditCY3_Miscellaneous"]
["AK59","R59C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_Miscellaneous/Expense_AuditCY3_TotalDisbursement)"]
["AL59","R59C38"," =IF(AdministrativeExpenses_AuditCY3_Miscellaneous=0,0,+AdministrativeExpenses_AuditCY3_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AM59","R59C39"," ='FOA Import'!I48",0,"AdministrativeExpenses_AuditCY4_Miscellaneous"]
["AN59","R59C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_Miscellaneous/Expense_AuditCY4_TotalDisbursement)"]
["AO59","R59C41"," =IF(AdministrativeExpenses_AuditCY4_Miscellaneous=0,0,+AdministrativeExpenses_AuditCY4_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AA60","R60C27"," ='FOA Import'!E49",0,"AdministrativeExpenses_AuditCY_TotalExpense"]
["AB60","R60C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY_TotalExpense/Expense_AuditCY_TotalDisbursement)"]
["AC60","R60C29"," =SUM(AC49:AC59)",0]
["AD60","R60C30"," ='FOA Import'!F49",0,"AdministrativeExpenses_AuditCY1_TotalExpense"]
["AE60","R60C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY1_TotalExpense/Expense_AuditCY1_TotalDisbursement)"]
["AF60","R60C32"," =SUM(AF49:AF59)",0]
["AG60","R60C33"," ='FOA Import'!G49",0,"AdministrativeExpenses_AuditCY2_TotalExpense"]
["AH60","R60C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY2_TotalExpense/Expense_AuditCY2_TotalDisbursement)"]
["AI60","R60C35"," =SUM(AI49:AI59)",0]
["AJ60","R60C36"," ='FOA Import'!H49",0,"AdministrativeExpenses_AuditCY3_TotalExpense"]
["AK60","R60C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY3_TotalExpense/Expense_AuditCY3_TotalDisbursement)"]
["AL60","R60C38"," =SUM(AL49:AL59)",0]
["AM60","R60C39"," ='FOA Import'!I49",0,"AdministrativeExpenses_AuditCY4_TotalExpense"]
["AN60","R60C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+AdministrativeExpenses_AuditCY4_TotalExpense/Expense_AuditCY4_TotalDisbursement)"]
["AO60","R60C41"," =SUM(AO49:AO59)",0]
["P49","R49C16"," =AdministrativeExpenses_MHSelected_ManagementFee-AdministrativeExpenses_BorrowerBudget_ManagementFee",0]
["P50","R50C16"," =AdministrativeExpenses_MHSelected_Payroll-AdministrativeExpenses_BorrowerBudget_Payroll",0]
["P51","R51C16"," =AdministrativeExpenses_MHSelected_PayrollTaxes-AdministrativeExpenses_BorrowerBudget_PayrollTaxes",0]
["P52","R52C16"," =AdministrativeExpenses_MHSelected_Legal-AdministrativeExpenses_BorrowerBudget_Legal",0]
["P53","R53C16"," =AdministrativeExpenses_MHSelected_Audit-AdministrativeExpenses_BorrowerBudget_Audit",0]
["P54","R54C16"," =AdministrativeExpenses_MHSelected_Marketing-AdministrativeExpenses_BorrowerBudget_Marketing",0]
["P55","R55C16"," =AdministrativeExpenses_MHSelected_Telephone-AdministrativeExpenses_BorrowerBudget_Telephone",0]
["P56","R56C16"," =AdministrativeExpenses_MHSelected_OfficeSupplies-AdministrativeExpenses_BorrowerBudget_OfficeSupplies",0]
["P57","R57C16"," =AdministrativeExpenses_MHSelected_Accounting-AdministrativeExpenses_BorrowerBudget_Accounting",0]
["P58","R58C16"," =AdministrativeExpenses_MHSelected_CentralOffice-AdministrativeExpenses_BorrowerBudget_CentralOffice",0]
["P59","R59C16"," =AdministrativeExpenses_MHSelected_Miscellaneous-AdministrativeExpenses_BorrowerBudget_Miscellaneous",0]
["P60","R60C16"," =AdministrativeExpenses_MHSelected_TotalExpense-AdministrativeExpenses_BorrowerBudget_TotalExpense",0]
["AQ49","R49C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_ManagementFee,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_ManagementFee,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_ManagementFee)",{"$error":"#VALUE!"}]
["AQ50","R50C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Payroll)",{"$error":"#VALUE!"}]
["AQ51","R51C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_PayrollTaxes)",{"$error":"#VALUE!"}]
["AQ52","R52C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Legal,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Legal,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Legal)",{"$error":"#VALUE!"}]
["AQ53","R53C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Audit,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Audit,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Audit)",{"$error":"#VALUE!"}]
["AQ54","R54C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Marketing,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Marketing,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Marketing)",{"$error":"#VALUE!"}]
["AQ55","R55C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Telephone,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Telephone,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Telephone)",{"$error":"#VALUE!"}]
["AQ56","R56C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_OfficeSupplies,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_OfficeSupplies,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_OfficeSupplies)",{"$error":"#VALUE!"}]
["AQ57","R57C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Accounting,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Accounting,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Accounting)",{"$error":"#VALUE!"}]
["AQ58","R58C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_CentralOffice,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_CentralOffice,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_CentralOffice)",{"$error":"#VALUE!"}]
["AQ59","R59C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Miscellaneous)",{"$error":"#VALUE!"}]
["AQ60","R60C43"," =SUM(AQ49:AQ59)",{"$error":"#VALUE!"}]
["AS49","R49C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_ManagementFee,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_ManagementFee,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_ManagementFee,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_ManagementFee,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_ManagementFee)",{"$error":"#VALUE!"}]
["AS50","R50C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Payroll)",{"$error":"#VALUE!"}]
["AS51","R51C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_PayrollTaxes)",{"$error":"#VALUE!"}]
["AS52","R52C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Legal,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Legal,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Legal,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Legal,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Legal)",{"$error":"#VALUE!"}]
["AS53","R53C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Audit,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Audit,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Audit,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Audit,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Audit)",{"$error":"#VALUE!"}]
["AS54","R54C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Marketing,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Marketing,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Marketing,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Marketing,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Marketing)",{"$error":"#VALUE!"}]
["AS55","R55C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Telephone,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Telephone,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Telephone,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Telephone,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Telephone)",{"$error":"#VALUE!"}]
["AS56","R56C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_OfficeSupplies,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_OfficeSupplies,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_OfficeSupplies,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_OfficeSupplies,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_OfficeSupplies)",{"$error":"#VALUE!"}]
["AS57","R57C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Accounting,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Accounting,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Accounting,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Accounting,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Accounting)",{"$error":"#VALUE!"}]
["AS58","R58C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_CentralOffice,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_CentralOffice,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_CentralOffice,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_CentralOffice,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_CentralOffice)",{"$error":"#VALUE!"}]
["AS59","R59C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*AdministrativeExpenses_AuditCY1_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*AdministrativeExpenses_AuditCY2_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*AdministrativeExpenses_AuditCY3_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*AdministrativeExpenses_AuditCY4_Miscellaneous)",{"$error":"#VALUE!"}]
["AS60","R60C45"," =SUM(AS49:AS59)",{"$error":"#VALUE!"}]
["H62","R62C8"," =IF(MaintenanceExpenses_ManualOverride_Payroll<>\"\",MaintenanceExpenses_ManualOverride_Payroll,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Payroll,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Payroll,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Payroll"]
["I62","R62C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Payroll/Expense_MHSelected_TotalDisbursement)"]
["J62","R62C10"," =IF(MaintenanceExpenses_MHSelected_Payroll=0,0,+MaintenanceExpenses_MHSelected_Payroll/Income_UnitCount_ResidentialTotal)",0]
["H63","R63C8"," =IF(MaintenanceExpenses_ManualOverride_PayrollTaxes<>\"\",MaintenanceExpenses_ManualOverride_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_PayrollTaxes,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_PayrollTaxes"]
["I63","R63C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_PayrollTaxes/Expense_MHSelected_TotalDisbursement)"]
["J63","R63C10"," =IF(MaintenanceExpenses_MHSelected_PayrollTaxes=0,0,+MaintenanceExpenses_MHSelected_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["H64","R64C8"," =IF(MaintenanceExpenses_ManualOverride_Janitorial<>\"\",MaintenanceExpenses_ManualOverride_Janitorial,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Janitorial,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Janitorial,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Janitorial"]
["I64","R64C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Janitorial/Expense_MHSelected_TotalDisbursement)"]
["J64","R64C10"," =IF(MaintenanceExpenses_MHSelected_Janitorial=0,0,+MaintenanceExpenses_MHSelected_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["H65","R65C8"," =IF(MaintenanceExpenses_ManualOverride_Landscaping<>\"\",MaintenanceExpenses_ManualOverride_Landscaping,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Landscaping,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Landscaping,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Landscaping"]
["I65","R65C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Landscaping/Expense_MHSelected_TotalDisbursement)"]
["J65","R65C10"," =IF(MaintenanceExpenses_MHSelected_Landscaping=0,0,+MaintenanceExpenses_MHSelected_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["H66","R66C8"," =IF(MaintenanceExpenses_ManualOverride_InteriorDecorating<>\"\",MaintenanceExpenses_ManualOverride_InteriorDecorating,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_InteriorDecorating,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_InteriorDecorating,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_InteriorDecorating"]
["I66","R66C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_InteriorDecorating/Expense_MHSelected_TotalDisbursement)"]
["J66","R66C10"," =IF(MaintenanceExpenses_MHSelected_InteriorDecorating=0,0,+MaintenanceExpenses_MHSelected_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["H67","R67C8"," =IF(MaintenanceExpenses_ManualOverride_Repairs<>\"\",MaintenanceExpenses_ManualOverride_Repairs,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Repairs,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Repairs,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Repairs"]
["I67","R67C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Repairs/Expense_MHSelected_TotalDisbursement)"]
["J67","R67C10"," =IF(MaintenanceExpenses_MHSelected_Repairs=0,0,+MaintenanceExpenses_MHSelected_Repairs/Income_UnitCount_ResidentialTotal)",0]
["H68","R68C8"," =IF(MaintenanceExpenses_ManualOverride_Elevator<>\"\",MaintenanceExpenses_ManualOverride_Elevator,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Elevator,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Elevator,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Elevator"]
["I68","R68C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Elevator/Expense_MHSelected_TotalDisbursement)"]
["J68","R68C10"," =IF(MaintenanceExpenses_MHSelected_Elevator=0,0,+MaintenanceExpenses_MHSelected_Elevator/Income_UnitCount_ResidentialTotal)",0]
["H69","R69C8"," =IF(MaintenanceExpenses_ManualOverride_GarbageRemoval<>\"\",MaintenanceExpenses_ManualOverride_GarbageRemoval,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_GarbageRemoval,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_GarbageRemoval,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_GarbageRemoval"]
["I69","R69C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_GarbageRemoval/Expense_MHSelected_TotalDisbursement)"]
["J69","R69C10"," =IF(MaintenanceExpenses_MHSelected_GarbageRemoval=0,0,+MaintenanceExpenses_MHSelected_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["H70","R70C8"," =IF(MaintenanceExpenses_ManualOverride_SnowRemoval<>\"\",MaintenanceExpenses_ManualOverride_SnowRemoval,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_SnowRemoval,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_SnowRemoval,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_SnowRemoval"]
["I70","R70C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_SnowRemoval/Expense_MHSelected_TotalDisbursement)"]
["J70","R70C10"," =IF(MaintenanceExpenses_MHSelected_SnowRemoval=0,0,+MaintenanceExpenses_MHSelected_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["H71","R71C8"," =IF(MaintenanceExpenses_ManualOverride_Exterminating<>\"\",MaintenanceExpenses_ManualOverride_Exterminating,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Exterminating,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Exterminating,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Exterminating"]
["I71","R71C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Exterminating/Expense_MHSelected_TotalDisbursement)"]
["J71","R71C10"," =IF(MaintenanceExpenses_MHSelected_Exterminating=0,0,+MaintenanceExpenses_MHSelected_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["H72","R72C8"," =IF(MaintenanceExpenses_ManualOverride_Recreation<>\"\",MaintenanceExpenses_ManualOverride_Recreation,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Recreation,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Recreation,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Recreation"]
["I72","R72C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Recreation/Expense_MHSelected_TotalDisbursement)"]
["J72","R72C10"," =IF(MaintenanceExpenses_MHSelected_Recreation=0,0,+MaintenanceExpenses_MHSelected_Recreation/Income_UnitCount_ResidentialTotal)",0]
["H73","R73C8"," =IF(MaintenanceExpenses_ManualOverride_Miscellaneous<>\"\",MaintenanceExpenses_ManualOverride_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Miscellaneous,\"ERROR\")))",0,"MaintenanceExpenses_MHSelected_Miscellaneous"]
["I73","R73C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+MaintenanceExpenses_MHSelected_Miscellaneous/Expense_MHSelected_TotalDisbursement)"]
["J73","R73C10"," =IF(MaintenanceExpenses_MHSelected_Miscellaneous=0,0,+MaintenanceExpenses_MHSelected_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["H74","R74C8"," =SUM(H62:H73)",0,"MaintenanceExpenses_MHSelected_TotalExpense"]
["I74","R74C9"," =SUM(I62:I73)",0]
["J74","R74C10"," =SUM(J62:J73)",0]
["L62","R62C12"," =_OneStop_Line264_Value",0,"MaintenanceExpenses_BorrowerBudget_Payroll"]
["M62","R62C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Payroll/Expense_BorrowerBudget_TotalDisbursement)"]
["N62","R62C14"," =IF(MaintenanceExpenses_BorrowerBudget_Payroll=0,0,+MaintenanceExpenses_BorrowerBudget_Payroll/Income_UnitCount_ResidentialTotal)",0]
["L63","R63C12"," =_OneStop_Line265_Value",0,"MaintenanceExpenses_BorrowerBudget_PayrollTaxes"]
["M63","R63C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_PayrollTaxes/Expense_BorrowerBudget_TotalDisbursement)"]
["N63","R63C14"," =IF(MaintenanceExpenses_BorrowerBudget_PayrollTaxes=0,0,+MaintenanceExpenses_BorrowerBudget_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["L64","R64C12"," =_OneStop_Line266_Value",0,"MaintenanceExpenses_BorrowerBudget_Janitorial"]
["M64","R64C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Janitorial/Expense_BorrowerBudget_TotalDisbursement)"]
["N64","R64C14"," =IF(MaintenanceExpenses_BorrowerBudget_Janitorial=0,0,+MaintenanceExpenses_BorrowerBudget_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["L65","R65C12"," =_OneStop_Line267_Value",0,"MaintenanceExpenses_BorrowerBudget_Landscaping"]
["M65","R65C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Landscaping/Expense_BorrowerBudget_TotalDisbursement)"]
["N65","R65C14"," =IF(MaintenanceExpenses_BorrowerBudget_Landscaping=0,0,+MaintenanceExpenses_BorrowerBudget_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["L66","R66C12"," =_OneStop_Line268_Value",0,"MaintenanceExpenses_BorrowerBudget_InteriorDecorating"]
["M66","R66C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_InteriorDecorating/Expense_BorrowerBudget_TotalDisbursement)"]
["N66","R66C14"," =IF(MaintenanceExpenses_BorrowerBudget_InteriorDecorating=0,0,+MaintenanceExpenses_BorrowerBudget_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["L67","R67C12"," =_OneStop_Line269_Value",0,"MaintenanceExpenses_BorrowerBudget_Repairs"]
["M67","R67C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Repairs/Expense_BorrowerBudget_TotalDisbursement)"]
["N67","R67C14"," =IF(MaintenanceExpenses_BorrowerBudget_Repairs=0,0,+MaintenanceExpenses_BorrowerBudget_Repairs/Income_UnitCount_ResidentialTotal)",0]
["L68","R68C12"," =_OneStop_Line270_Value",0,"MaintenanceExpenses_BorrowerBudget_Elevator"]
["M68","R68C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Elevator/Expense_BorrowerBudget_TotalDisbursement)"]
["N68","R68C14"," =IF(MaintenanceExpenses_BorrowerBudget_Elevator=0,0,+MaintenanceExpenses_BorrowerBudget_Elevator/Income_UnitCount_ResidentialTotal)",0]
["L69","R69C12"," =_OneStop_Line271_Value",0,"MaintenanceExpenses_BorrowerBudget_GarbageRemoval"]
["M69","R69C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_GarbageRemoval/Expense_BorrowerBudget_TotalDisbursement)"]
["N69","R69C14"," =IF(MaintenanceExpenses_BorrowerBudget_GarbageRemoval=0,0,+MaintenanceExpenses_BorrowerBudget_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["L70","R70C12"," =_OneStop_Line272_Value",0,"MaintenanceExpenses_BorrowerBudget_SnowRemoval"]
["M70","R70C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_SnowRemoval/Expense_BorrowerBudget_TotalDisbursement)"]
["N70","R70C14"," =IF(MaintenanceExpenses_BorrowerBudget_SnowRemoval=0,0,+MaintenanceExpenses_BorrowerBudget_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["L71","R71C12"," =_OneStop_Line273_Value",0,"MaintenanceExpenses_BorrowerBudget_Exterminating"]
["M71","R71C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Exterminating/Expense_BorrowerBudget_TotalDisbursement)"]
["N71","R71C14"," =IF(MaintenanceExpenses_BorrowerBudget_Exterminating=0,0,+MaintenanceExpenses_BorrowerBudget_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["L72","R72C12"," =_OneStop_Line274_Value",0,"MaintenanceExpenses_BorrowerBudget_Recreation"]
["M72","R72C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Recreation/Expense_BorrowerBudget_TotalDisbursement)"]
["N72","R72C14"," =IF(MaintenanceExpenses_BorrowerBudget_Recreation=0,0,+MaintenanceExpenses_BorrowerBudget_Recreation/Income_UnitCount_ResidentialTotal)",0]
["L73","R73C12"," =_OneStop_Line275_Value",0,"MaintenanceExpenses_BorrowerBudget_Miscellaneous"]
["M73","R73C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+MaintenanceExpenses_BorrowerBudget_Miscellaneous/Expense_BorrowerBudget_TotalDisbursement)"]
["N73","R73C14"," =IF(MaintenanceExpenses_BorrowerBudget_Miscellaneous=0,0,+MaintenanceExpenses_BorrowerBudget_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["L74","R74C12"," =SUM(L62:L73)",0,"MaintenanceExpenses_BorrowerBudget_TotalExpense"]
["M74","R74C13"," =SUM(M62:M73)",0]
["N74","R74C14"," =SUM(N62:N73)",0]
["W62","R62C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Payroll)",0,"MaintenanceExpenses_AuditTrended_Payroll"]
["X62","R62C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Payroll/Expense_AuditTrended_TotalDisbursement)"]
["Y62","R62C25"," =IF(MaintenanceExpenses_AuditTrended_Payroll=0,0,+MaintenanceExpenses_AuditTrended_Payroll/Income_UnitCount_ResidentialTotal)",0]
["W63","R63C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_PayrollTaxes)",0,"MaintenanceExpenses_AuditTrended_PayrollTaxes"]
["X63","R63C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_PayrollTaxes/Expense_AuditTrended_TotalDisbursement)"]
["Y63","R63C25"," =IF(MaintenanceExpenses_AuditTrended_PayrollTaxes=0,0,+MaintenanceExpenses_AuditTrended_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["W64","R64C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Janitorial)",0,"MaintenanceExpenses_AuditTrended_Janitorial"]
["X64","R64C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Janitorial/Expense_AuditTrended_TotalDisbursement)"]
["Y64","R64C25"," =IF(MaintenanceExpenses_AuditTrended_Janitorial=0,0,+MaintenanceExpenses_AuditTrended_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["W65","R65C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Landscaping)",0,"MaintenanceExpenses_AuditTrended_Landscaping"]
["X65","R65C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Landscaping/Expense_AuditTrended_TotalDisbursement)"]
["Y65","R65C25"," =IF(MaintenanceExpenses_AuditTrended_Landscaping=0,0,+MaintenanceExpenses_AuditTrended_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["W66","R66C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_InteriorDecorating)",0,"MaintenanceExpenses_AuditTrended_InteriorDecorating"]
["X66","R66C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_InteriorDecorating/Expense_AuditTrended_TotalDisbursement)"]
["Y66","R66C25"," =IF(MaintenanceExpenses_AuditTrended_InteriorDecorating=0,0,+MaintenanceExpenses_AuditTrended_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["W67","R67C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Repairs)",0,"MaintenanceExpenses_AuditTrended_Repairs"]
["X67","R67C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Repairs/Expense_AuditTrended_TotalDisbursement)"]
["Y67","R67C25"," =IF(MaintenanceExpenses_AuditTrended_Repairs=0,0,+MaintenanceExpenses_AuditTrended_Repairs/Income_UnitCount_ResidentialTotal)",0]
["W68","R68C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Elevator)",0,"MaintenanceExpenses_AuditTrended_Elevator"]
["X68","R68C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Elevator/Expense_AuditTrended_TotalDisbursement)"]
["Y68","R68C25"," =IF(MaintenanceExpenses_AuditTrended_Elevator=0,0,+MaintenanceExpenses_AuditTrended_Elevator/Income_UnitCount_ResidentialTotal)",0]
["W69","R69C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_GarbageRemoval)",0,"MaintenanceExpenses_AuditTrended_GarbageRemoval"]
["X69","R69C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_GarbageRemoval/Expense_AuditTrended_TotalDisbursement)"]
["Y69","R69C25"," =IF(MaintenanceExpenses_AuditTrended_GarbageRemoval=0,0,+MaintenanceExpenses_AuditTrended_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["W70","R70C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_SnowRemoval)",0,"MaintenanceExpenses_AuditTrended_SnowRemoval"]
["X70","R70C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_SnowRemoval/Expense_AuditTrended_TotalDisbursement)"]
["Y70","R70C25"," =IF(MaintenanceExpenses_AuditTrended_SnowRemoval=0,0,+MaintenanceExpenses_AuditTrended_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["W71","R71C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Exterminating)",0,"MaintenanceExpenses_AuditTrended_Exterminating"]
["X71","R71C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Exterminating/Expense_AuditTrended_TotalDisbursement)"]
["Y71","R71C25"," =IF(MaintenanceExpenses_AuditTrended_Exterminating=0,0,+MaintenanceExpenses_AuditTrended_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["W72","R72C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Recreation)",0,"MaintenanceExpenses_AuditTrended_Recreation"]
["X72","R72C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Recreation/Expense_AuditTrended_TotalDisbursement)"]
["Y72","R72C25"," =IF(MaintenanceExpenses_AuditTrended_Recreation=0,0,+MaintenanceExpenses_AuditTrended_Recreation/Income_UnitCount_ResidentialTotal)",0]
["W73","R73C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Miscellaneous)",0,"MaintenanceExpenses_AuditTrended_Miscellaneous"]
["X73","R73C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditTrended_Miscellaneous/Expense_AuditTrended_TotalDisbursement)"]
["Y73","R73C25"," =IF(MaintenanceExpenses_AuditTrended_Miscellaneous=0,0,+MaintenanceExpenses_AuditTrended_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["W74","R74C23"," =SUM(W62:W73)",0,"MaintenanceExpenses_AuditTrended_TotalExpense"]
["X74","R74C24"," =SUM(X62:X73)",0]
["Y74","R74C25"," =SUM(Y62:Y73)",0]
["AA62","R62C27"," ='FOA Import'!E50",0,"MaintenanceExpenses_AuditCY_Payroll"]
["AB62","R62C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Payroll/Expense_AuditCY_TotalDisbursement)"]
["AC62","R62C29"," =IF(MaintenanceExpenses_AuditCY_Payroll=0,0,+MaintenanceExpenses_AuditCY_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AD62","R62C30"," ='FOA Import'!F50",0,"MaintenanceExpenses_AuditCY1_Payroll"]
["AE62","R62C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Payroll/Expense_AuditCY1_TotalDisbursement)"]
["AF62","R62C32"," =IF(MaintenanceExpenses_AuditCY1_Payroll=0,0,+MaintenanceExpenses_AuditCY1_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AG62","R62C33"," ='FOA Import'!G50",0,"MaintenanceExpenses_AuditCY2_Payroll"]
["AH62","R62C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Payroll/Expense_AuditCY2_TotalDisbursement)"]
["AI62","R62C35"," =IF(MaintenanceExpenses_AuditCY2_Payroll=0,0,+MaintenanceExpenses_AuditCY2_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AJ62","R62C36"," ='FOA Import'!H50",0,"MaintenanceExpenses_AuditCY3_Payroll"]
["AK62","R62C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Payroll/Expense_AuditCY3_TotalDisbursement)"]
["AL62","R62C38"," =IF(MaintenanceExpenses_AuditCY3_Payroll=0,0,+MaintenanceExpenses_AuditCY3_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AM62","R62C39"," ='FOA Import'!I50",0,"MaintenanceExpenses_AuditCY4_Payroll"]
["AN62","R62C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Payroll/Expense_AuditCY4_TotalDisbursement)"]
["AO62","R62C41"," =IF(MaintenanceExpenses_AuditCY4_Payroll=0,0,+MaintenanceExpenses_AuditCY4_Payroll/Income_UnitCount_ResidentialTotal)",0]
["AA63","R63C27"," ='FOA Import'!E51",0,"MaintenanceExpenses_AuditCY_PayrollTaxes"]
["AB63","R63C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_PayrollTaxes/Expense_AuditCY_TotalDisbursement)"]
["AC63","R63C29"," =IF(MaintenanceExpenses_AuditCY_PayrollTaxes=0,0,+MaintenanceExpenses_AuditCY_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AD63","R63C30"," ='FOA Import'!F51",0,"MaintenanceExpenses_AuditCY1_PayrollTaxes"]
["AE63","R63C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_PayrollTaxes/Expense_AuditCY1_TotalDisbursement)"]
["AF63","R63C32"," =IF(MaintenanceExpenses_AuditCY1_PayrollTaxes=0,0,+MaintenanceExpenses_AuditCY1_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AG63","R63C33"," ='FOA Import'!G51",0,"MaintenanceExpenses_AuditCY2_PayrollTaxes"]
["AH63","R63C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_PayrollTaxes/Expense_AuditCY2_TotalDisbursement)"]
["AI63","R63C35"," =IF(MaintenanceExpenses_AuditCY2_PayrollTaxes=0,0,+MaintenanceExpenses_AuditCY2_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AJ63","R63C36"," ='FOA Import'!H51",0,"MaintenanceExpenses_AuditCY3_PayrollTaxes"]
["AK63","R63C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_PayrollTaxes/Expense_AuditCY3_TotalDisbursement)"]
["AL63","R63C38"," =IF(MaintenanceExpenses_AuditCY3_PayrollTaxes=0,0,+MaintenanceExpenses_AuditCY3_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AM63","R63C39"," ='FOA Import'!I51",0,"MaintenanceExpenses_AuditCY4_PayrollTaxes"]
["AN63","R63C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_PayrollTaxes/Expense_AuditCY4_TotalDisbursement)"]
["AO63","R63C41"," =IF(MaintenanceExpenses_AuditCY4_PayrollTaxes=0,0,+MaintenanceExpenses_AuditCY4_PayrollTaxes/Income_UnitCount_ResidentialTotal)",0]
["AA64","R64C27"," ='FOA Import'!E52",0,"MaintenanceExpenses_AuditCY_Janitorial"]
["AB64","R64C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Janitorial/Expense_AuditCY_TotalDisbursement)"]
["AC64","R64C29"," =IF(MaintenanceExpenses_AuditCY_Janitorial=0,0,+MaintenanceExpenses_AuditCY_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["AD64","R64C30"," ='FOA Import'!F52",0,"MaintenanceExpenses_AuditCY1_Janitorial"]
["AE64","R64C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Janitorial/Expense_AuditCY1_TotalDisbursement)"]
["AF64","R64C32"," =IF(MaintenanceExpenses_AuditCY1_Janitorial=0,0,+MaintenanceExpenses_AuditCY1_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["AG64","R64C33"," ='FOA Import'!G52",0,"MaintenanceExpenses_AuditCY2_Janitorial"]
["AH64","R64C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Janitorial/Expense_AuditCY2_TotalDisbursement)"]
["AI64","R64C35"," =IF(MaintenanceExpenses_AuditCY2_Janitorial=0,0,+MaintenanceExpenses_AuditCY2_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["AJ64","R64C36"," ='FOA Import'!H52",0,"MaintenanceExpenses_AuditCY3_Janitorial"]
["AK64","R64C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Janitorial/Expense_AuditCY3_TotalDisbursement)"]
["AL64","R64C38"," =IF(MaintenanceExpenses_AuditCY3_Janitorial=0,0,+MaintenanceExpenses_AuditCY3_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["AM64","R64C39"," ='FOA Import'!I52",0,"MaintenanceExpenses_AuditCY4_Janitorial"]
["AN64","R64C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Janitorial/Expense_AuditCY4_TotalDisbursement)"]
["AO64","R64C41"," =IF(MaintenanceExpenses_AuditCY4_Janitorial=0,0,+MaintenanceExpenses_AuditCY4_Janitorial/Income_UnitCount_ResidentialTotal)",0]
["AA65","R65C27"," ='FOA Import'!E53",0,"MaintenanceExpenses_AuditCY_Landscaping"]
["AB65","R65C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Landscaping/Expense_AuditCY_TotalDisbursement)"]
["AC65","R65C29"," =IF(MaintenanceExpenses_AuditCY_Landscaping=0,0,+MaintenanceExpenses_AuditCY_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["AD65","R65C30"," ='FOA Import'!F53",0,"MaintenanceExpenses_AuditCY1_Landscaping"]
["AE65","R65C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Landscaping/Expense_AuditCY1_TotalDisbursement)"]
["AF65","R65C32"," =IF(MaintenanceExpenses_AuditCY1_Landscaping=0,0,+MaintenanceExpenses_AuditCY1_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["AG65","R65C33"," ='FOA Import'!G53",0,"MaintenanceExpenses_AuditCY2_Landscaping"]
["AH65","R65C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Landscaping/Expense_AuditCY2_TotalDisbursement)"]
["AI65","R65C35"," =IF(MaintenanceExpenses_AuditCY2_Landscaping=0,0,+MaintenanceExpenses_AuditCY2_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["AJ65","R65C36"," ='FOA Import'!H53",0,"MaintenanceExpenses_AuditCY3_Landscaping"]
["AK65","R65C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Landscaping/Expense_AuditCY3_TotalDisbursement)"]
["AL65","R65C38"," =IF(MaintenanceExpenses_AuditCY3_Landscaping=0,0,+MaintenanceExpenses_AuditCY3_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["AM65","R65C39"," ='FOA Import'!I53",0,"MaintenanceExpenses_AuditCY4_Landscaping"]
["AN65","R65C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Landscaping/Expense_AuditCY4_TotalDisbursement)"]
["AO65","R65C41"," =IF(MaintenanceExpenses_AuditCY4_Landscaping=0,0,+MaintenanceExpenses_AuditCY4_Landscaping/Income_UnitCount_ResidentialTotal)",0]
["AA66","R66C27"," ='FOA Import'!E54",0,"MaintenanceExpenses_AuditCY_InteriorDecorating"]
["AB66","R66C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_InteriorDecorating/Expense_AuditCY_TotalDisbursement)"]
["AC66","R66C29"," =IF(MaintenanceExpenses_AuditCY_InteriorDecorating=0,0,+MaintenanceExpenses_AuditCY_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["AD66","R66C30"," ='FOA Import'!F54",0,"MaintenanceExpenses_AuditCY1_InteriorDecorating"]
["AE66","R66C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_InteriorDecorating/Expense_AuditCY1_TotalDisbursement)"]
["AF66","R66C32"," =IF(MaintenanceExpenses_AuditCY1_InteriorDecorating=0,0,+MaintenanceExpenses_AuditCY1_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["AG66","R66C33"," ='FOA Import'!G54",0,"MaintenanceExpenses_AuditCY2_InteriorDecorating"]
["AH66","R66C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_InteriorDecorating/Expense_AuditCY2_TotalDisbursement)"]
["AI66","R66C35"," =IF(MaintenanceExpenses_AuditCY2_InteriorDecorating=0,0,+MaintenanceExpenses_AuditCY2_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["AJ66","R66C36"," ='FOA Import'!H54",0,"MaintenanceExpenses_AuditCY3_InteriorDecorating"]
["AK66","R66C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_InteriorDecorating/Expense_AuditCY3_TotalDisbursement)"]
["AL66","R66C38"," =IF(MaintenanceExpenses_AuditCY3_InteriorDecorating=0,0,+MaintenanceExpenses_AuditCY3_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["AM66","R66C39"," ='FOA Import'!I54",0,"MaintenanceExpenses_AuditCY4_InteriorDecorating"]
["AN66","R66C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_InteriorDecorating/Expense_AuditCY4_TotalDisbursement)"]
["AO66","R66C41"," =IF(MaintenanceExpenses_AuditCY4_InteriorDecorating=0,0,+MaintenanceExpenses_AuditCY4_InteriorDecorating/Income_UnitCount_ResidentialTotal)",0]
["AA67","R67C27"," ='FOA Import'!E55",0,"MaintenanceExpenses_AuditCY_Repairs"]
["AB67","R67C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Repairs/Expense_AuditCY_TotalDisbursement)"]
["AC67","R67C29"," =IF(MaintenanceExpenses_AuditCY_Repairs=0,0,+MaintenanceExpenses_AuditCY_Repairs/Income_UnitCount_ResidentialTotal)",0]
["AD67","R67C30"," ='FOA Import'!F55",0,"MaintenanceExpenses_AuditCY1_Repairs"]
["AE67","R67C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Repairs/Expense_AuditCY1_TotalDisbursement)"]
["AF67","R67C32"," =IF(MaintenanceExpenses_AuditCY1_Repairs=0,0,+MaintenanceExpenses_AuditCY1_Repairs/Income_UnitCount_ResidentialTotal)",0]
["AG67","R67C33"," ='FOA Import'!G55",0,"MaintenanceExpenses_AuditCY2_Repairs"]
["AH67","R67C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Repairs/Expense_AuditCY2_TotalDisbursement)"]
["AI67","R67C35"," =IF(MaintenanceExpenses_AuditCY2_Repairs=0,0,+MaintenanceExpenses_AuditCY2_Repairs/Income_UnitCount_ResidentialTotal)",0]
["AJ67","R67C36"," ='FOA Import'!H55",0,"MaintenanceExpenses_AuditCY3_Repairs"]
["AK67","R67C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Repairs/Expense_AuditCY3_TotalDisbursement)"]
["AL67","R67C38"," =IF(MaintenanceExpenses_AuditCY3_Repairs=0,0,+MaintenanceExpenses_AuditCY3_Repairs/Income_UnitCount_ResidentialTotal)",0]
["AM67","R67C39"," ='FOA Import'!I55",0,"MaintenanceExpenses_AuditCY4_Repairs"]
["AN67","R67C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Repairs/Expense_AuditCY4_TotalDisbursement)"]
["AO67","R67C41"," =IF(MaintenanceExpenses_AuditCY4_Repairs=0,0,+MaintenanceExpenses_AuditCY4_Repairs/Income_UnitCount_ResidentialTotal)",0]
["AA68","R68C27"," ='FOA Import'!E56",0,"MaintenanceExpenses_AuditCY_Elevator"]
["AB68","R68C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Elevator/Expense_AuditCY_TotalDisbursement)"]
["AC68","R68C29"," =IF(MaintenanceExpenses_AuditCY_Elevator=0,0,+MaintenanceExpenses_AuditCY_Elevator/Income_UnitCount_ResidentialTotal)",0]
["AD68","R68C30"," ='FOA Import'!F56",0,"MaintenanceExpenses_AuditCY1_Elevator"]
["AE68","R68C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Elevator/Expense_AuditCY1_TotalDisbursement)"]
["AF68","R68C32"," =IF(MaintenanceExpenses_AuditCY1_Elevator=0,0,+MaintenanceExpenses_AuditCY1_Elevator/Income_UnitCount_ResidentialTotal)",0]
["AG68","R68C33"," ='FOA Import'!G56",0,"MaintenanceExpenses_AuditCY2_Elevator"]
["AH68","R68C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Elevator/Expense_AuditCY2_TotalDisbursement)"]
["AI68","R68C35"," =IF(MaintenanceExpenses_AuditCY2_Elevator=0,0,+MaintenanceExpenses_AuditCY2_Elevator/Income_UnitCount_ResidentialTotal)",0]
["AJ68","R68C36"," ='FOA Import'!H56",0,"MaintenanceExpenses_AuditCY3_Elevator"]
["AK68","R68C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Elevator/Expense_AuditCY3_TotalDisbursement)"]
["AL68","R68C38"," =IF(MaintenanceExpenses_AuditCY3_Elevator=0,0,+MaintenanceExpenses_AuditCY3_Elevator/Income_UnitCount_ResidentialTotal)",0]
["AM68","R68C39"," ='FOA Import'!I56",0,"MaintenanceExpenses_AuditCY4_Elevator"]
["AN68","R68C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Elevator/Expense_AuditCY4_TotalDisbursement)"]
["AO68","R68C41"," =IF(MaintenanceExpenses_AuditCY4_Elevator=0,0,+MaintenanceExpenses_AuditCY4_Elevator/Income_UnitCount_ResidentialTotal)",0]
["AA69","R69C27"," ='FOA Import'!E57",0,"MaintenanceExpenses_AuditCY_GarbageRemoval"]
["AB69","R69C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_GarbageRemoval/Expense_AuditCY_TotalDisbursement)"]
["AC69","R69C29"," =IF(MaintenanceExpenses_AuditCY_GarbageRemoval=0,0,+MaintenanceExpenses_AuditCY_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["AD69","R69C30"," ='FOA Import'!F57",0,"MaintenanceExpenses_AuditCY1_GarbageRemoval"]
["AE69","R69C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_GarbageRemoval/Expense_AuditCY1_TotalDisbursement)"]
["AF69","R69C32"," =IF(MaintenanceExpenses_AuditCY1_GarbageRemoval=0,0,+MaintenanceExpenses_AuditCY1_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["AG69","R69C33"," ='FOA Import'!G57",0,"MaintenanceExpenses_AuditCY2_GarbageRemoval"]
["AH69","R69C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_GarbageRemoval/Expense_AuditCY2_TotalDisbursement)"]
["AI69","R69C35"," =IF(MaintenanceExpenses_AuditCY2_GarbageRemoval=0,0,+MaintenanceExpenses_AuditCY2_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["AJ69","R69C36"," ='FOA Import'!H57",0,"MaintenanceExpenses_AuditCY3_GarbageRemoval"]
["AK69","R69C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_GarbageRemoval/Expense_AuditCY3_TotalDisbursement)"]
["AL69","R69C38"," =IF(MaintenanceExpenses_AuditCY3_GarbageRemoval=0,0,+MaintenanceExpenses_AuditCY3_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["AM69","R69C39"," ='FOA Import'!I57",0,"MaintenanceExpenses_AuditCY4_GarbageRemoval"]
["AN69","R69C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_GarbageRemoval/Expense_AuditCY4_TotalDisbursement)"]
["AO69","R69C41"," =IF(MaintenanceExpenses_AuditCY4_GarbageRemoval=0,0,+MaintenanceExpenses_AuditCY4_GarbageRemoval/Income_UnitCount_ResidentialTotal)",0]
["AA70","R70C27"," ='FOA Import'!E58",0,"MaintenanceExpenses_AuditCY_SnowRemoval"]
["AB70","R70C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_SnowRemoval/Expense_AuditCY_TotalDisbursement)"]
["AC70","R70C29"," =IF(MaintenanceExpenses_AuditCY_SnowRemoval=0,0,+MaintenanceExpenses_AuditCY_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["AD70","R70C30"," ='FOA Import'!F58",0,"MaintenanceExpenses_AuditCY1_SnowRemoval"]
["AE70","R70C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_SnowRemoval/Expense_AuditCY1_TotalDisbursement)"]
["AF70","R70C32"," =IF(MaintenanceExpenses_AuditCY1_SnowRemoval=0,0,+MaintenanceExpenses_AuditCY1_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["AG70","R70C33"," ='FOA Import'!G58",0,"MaintenanceExpenses_AuditCY2_SnowRemoval"]
["AH70","R70C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_SnowRemoval/Expense_AuditCY2_TotalDisbursement)"]
["AI70","R70C35"," =IF(MaintenanceExpenses_AuditCY2_SnowRemoval=0,0,+MaintenanceExpenses_AuditCY2_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["AJ70","R70C36"," ='FOA Import'!H58",0,"MaintenanceExpenses_AuditCY3_SnowRemoval"]
["AK70","R70C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_SnowRemoval/Expense_AuditCY3_TotalDisbursement)"]
["AL70","R70C38"," =IF(MaintenanceExpenses_AuditCY3_SnowRemoval=0,0,+MaintenanceExpenses_AuditCY3_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["AM70","R70C39"," ='FOA Import'!I58",0,"MaintenanceExpenses_AuditCY4_SnowRemoval"]
["AN70","R70C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_SnowRemoval/Expense_AuditCY4_TotalDisbursement)"]
["AO70","R70C41"," =IF(MaintenanceExpenses_AuditCY4_SnowRemoval=0,0,+MaintenanceExpenses_AuditCY4_SnowRemoval/Income_UnitCount_ResidentialTotal)",0]
["AA71","R71C27"," ='FOA Import'!E59",0,"MaintenanceExpenses_AuditCY_Exterminating"]
["AB71","R71C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Exterminating/Expense_AuditCY_TotalDisbursement)"]
["AC71","R71C29"," =IF(MaintenanceExpenses_AuditCY_Exterminating=0,0,+MaintenanceExpenses_AuditCY_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["AD71","R71C30"," ='FOA Import'!F59",0,"MaintenanceExpenses_AuditCY1_Exterminating"]
["AE71","R71C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Exterminating/Expense_AuditCY1_TotalDisbursement)"]
["AF71","R71C32"," =IF(MaintenanceExpenses_AuditCY1_Exterminating=0,0,+MaintenanceExpenses_AuditCY1_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["AG71","R71C33"," ='FOA Import'!G59",0,"MaintenanceExpenses_AuditCY2_Exterminating"]
["AH71","R71C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Exterminating/Expense_AuditCY2_TotalDisbursement)"]
["AI71","R71C35"," =IF(MaintenanceExpenses_AuditCY2_Exterminating=0,0,+MaintenanceExpenses_AuditCY2_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["AJ71","R71C36"," ='FOA Import'!H59",0,"MaintenanceExpenses_AuditCY3_Exterminating"]
["AK71","R71C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Exterminating/Expense_AuditCY3_TotalDisbursement)"]
["AL71","R71C38"," =IF(MaintenanceExpenses_AuditCY3_Exterminating=0,0,+MaintenanceExpenses_AuditCY3_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["AM71","R71C39"," ='FOA Import'!I59",0,"MaintenanceExpenses_AuditCY4_Exterminating"]
["AN71","R71C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Exterminating/Expense_AuditCY4_TotalDisbursement)"]
["AO71","R71C41"," =IF(MaintenanceExpenses_AuditCY4_Exterminating=0,0,+MaintenanceExpenses_AuditCY4_Exterminating/Income_UnitCount_ResidentialTotal)",0]
["AA72","R72C27"," ='FOA Import'!E60",0,"MaintenanceExpenses_AuditCY_Recreation"]
["AB72","R72C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Recreation/Expense_AuditCY_TotalDisbursement)"]
["AC72","R72C29"," =IF(MaintenanceExpenses_AuditCY_Recreation=0,0,+MaintenanceExpenses_AuditCY_Recreation/Income_UnitCount_ResidentialTotal)",0]
["AD72","R72C30"," ='FOA Import'!F60",0,"MaintenanceExpenses_AuditCY1_Recreation"]
["AE72","R72C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Recreation/Expense_AuditCY1_TotalDisbursement)"]
["AF72","R72C32"," =IF(MaintenanceExpenses_AuditCY1_Recreation=0,0,+MaintenanceExpenses_AuditCY1_Recreation/Income_UnitCount_ResidentialTotal)",0]
["AG72","R72C33"," ='FOA Import'!G60",0,"MaintenanceExpenses_AuditCY2_Recreation"]
["AH72","R72C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Recreation/Expense_AuditCY2_TotalDisbursement)"]
["AI72","R72C35"," =IF(MaintenanceExpenses_AuditCY2_Recreation=0,0,+MaintenanceExpenses_AuditCY2_Recreation/Income_UnitCount_ResidentialTotal)",0]
["AJ72","R72C36"," ='FOA Import'!H60",0,"MaintenanceExpenses_AuditCY3_Recreation"]
["AK72","R72C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Recreation/Expense_AuditCY3_TotalDisbursement)"]
["AL72","R72C38"," =IF(MaintenanceExpenses_AuditCY3_Recreation=0,0,+MaintenanceExpenses_AuditCY3_Recreation/Income_UnitCount_ResidentialTotal)",0]
["AM72","R72C39"," ='FOA Import'!I60",0,"MaintenanceExpenses_AuditCY4_Recreation"]
["AN72","R72C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Recreation/Expense_AuditCY4_TotalDisbursement)"]
["AO72","R72C41"," =IF(MaintenanceExpenses_AuditCY4_Recreation=0,0,+MaintenanceExpenses_AuditCY4_Recreation/Income_UnitCount_ResidentialTotal)",0]
["AA73","R73C27"," ='FOA Import'!E61",0,"MaintenanceExpenses_AuditCY_Miscellaneous"]
["AB73","R73C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_Miscellaneous/Expense_AuditCY_TotalDisbursement)"]
["AC73","R73C29"," =IF(MaintenanceExpenses_AuditCY_Miscellaneous=0,0,+MaintenanceExpenses_AuditCY_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AD73","R73C30"," ='FOA Import'!F61",0,"MaintenanceExpenses_AuditCY1_Miscellaneous"]
["AE73","R73C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_Miscellaneous/Expense_AuditCY1_TotalDisbursement)"]
["AF73","R73C32"," =IF(MaintenanceExpenses_AuditCY1_Miscellaneous=0,0,+MaintenanceExpenses_AuditCY1_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AG73","R73C33"," ='FOA Import'!G61",0,"MaintenanceExpenses_AuditCY2_Miscellaneous"]
["AH73","R73C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_Miscellaneous/Expense_AuditCY2_TotalDisbursement)"]
["AI73","R73C35"," =IF(MaintenanceExpenses_AuditCY2_Miscellaneous=0,0,+MaintenanceExpenses_AuditCY2_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AJ73","R73C36"," ='FOA Import'!H61",0,"MaintenanceExpenses_AuditCY3_Miscellaneous"]
["AK73","R73C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_Miscellaneous/Expense_AuditCY3_TotalDisbursement)"]
["AL73","R73C38"," =IF(MaintenanceExpenses_AuditCY3_Miscellaneous=0,0,+MaintenanceExpenses_AuditCY3_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AM73","R73C39"," ='FOA Import'!I61",0,"MaintenanceExpenses_AuditCY4_Miscellaneous"]
["AN73","R73C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_Miscellaneous/Expense_AuditCY4_TotalDisbursement)"]
["AO73","R73C41"," =IF(MaintenanceExpenses_AuditCY4_Miscellaneous=0,0,+MaintenanceExpenses_AuditCY4_Miscellaneous/Income_UnitCount_ResidentialTotal)",0]
["AA74","R74C27"," ='FOA Import'!E62",0,"MaintenanceExpenses_AuditCY_TotalExpense"]
["AB74","R74C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY_TotalExpense/Expense_AuditCY_TotalDisbursement)"]
["AC74","R74C29"," =SUM(AC62:AC73)",0]
["AD74","R74C30"," ='FOA Import'!F62",0,"MaintenanceExpenses_AuditCY1_TotalExpense"]
["AE74","R74C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY1_TotalExpense/Expense_AuditCY1_TotalDisbursement)"]
["AF74","R74C32"," =SUM(AF62:AF73)",0]
["AG74","R74C33"," ='FOA Import'!G62",0,"MaintenanceExpenses_AuditCY2_TotalExpense"]
["AH74","R74C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY2_TotalExpense/Expense_AuditCY2_TotalDisbursement)"]
["AI74","R74C35"," =SUM(AI62:AI73)",0]
["AJ74","R74C36"," ='FOA Import'!H62",0,"MaintenanceExpenses_AuditCY3_TotalExpense"]
["AK74","R74C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY3_TotalExpense/Expense_AuditCY3_TotalDisbursement)"]
["AL74","R74C38"," =SUM(AL62:AL73)",0]
["AM74","R74C39"," ='FOA Import'!I62",0,"MaintenanceExpenses_AuditCY4_TotalExpense"]
["AN74","R74C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+MaintenanceExpenses_AuditCY4_TotalExpense/Expense_AuditCY4_TotalDisbursement)"]
["AO74","R74C41"," =SUM(AO62:AO73)",0]
["P62","R62C16"," =MaintenanceExpenses_MHSelected_Payroll-MaintenanceExpenses_BorrowerBudget_Payroll",0]
["P63","R63C16"," =MaintenanceExpenses_MHSelected_PayrollTaxes-MaintenanceExpenses_BorrowerBudget_PayrollTaxes",0]
["P64","R64C16"," =MaintenanceExpenses_MHSelected_Janitorial-MaintenanceExpenses_BorrowerBudget_Janitorial",0]
["P65","R65C16"," =MaintenanceExpenses_MHSelected_Landscaping-MaintenanceExpenses_BorrowerBudget_Landscaping",0]
["P66","R66C16"," =MaintenanceExpenses_MHSelected_InteriorDecorating-MaintenanceExpenses_BorrowerBudget_InteriorDecorating",0]
["P67","R67C16"," =MaintenanceExpenses_MHSelected_Repairs-MaintenanceExpenses_BorrowerBudget_Repairs",0]
["P68","R68C16"," =MaintenanceExpenses_MHSelected_Elevator-MaintenanceExpenses_BorrowerBudget_Elevator",0]
["P69","R69C16"," =MaintenanceExpenses_MHSelected_GarbageRemoval-MaintenanceExpenses_BorrowerBudget_GarbageRemoval",0]
["P70","R70C16"," =MaintenanceExpenses_MHSelected_SnowRemoval-MaintenanceExpenses_BorrowerBudget_SnowRemoval",0]
["P71","R71C16"," =MaintenanceExpenses_MHSelected_Exterminating-MaintenanceExpenses_BorrowerBudget_Exterminating",0]
["P72","R72C16"," =MaintenanceExpenses_MHSelected_Recreation-MaintenanceExpenses_BorrowerBudget_Recreation",0]
["P73","R73C16"," =MaintenanceExpenses_MHSelected_Miscellaneous-MaintenanceExpenses_BorrowerBudget_Miscellaneous",0]
["P74","R74C16"," =MaintenanceExpenses_MHSelected_TotalExpense-MaintenanceExpenses_BorrowerBudget_TotalExpense",0]
["AQ62","R62C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Payroll)",{"$error":"#VALUE!"}]
["AQ63","R63C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_PayrollTaxes)",{"$error":"#VALUE!"}]
["AQ64","R64C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Janitorial,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Janitorial,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Janitorial)",{"$error":"#VALUE!"}]
["AQ65","R65C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Landscaping,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Landscaping,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Landscaping)",{"$error":"#VALUE!"}]
["AQ66","R66C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_InteriorDecorating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_InteriorDecorating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_InteriorDecorating)",{"$error":"#VALUE!"}]
["AQ67","R67C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Repairs,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Repairs,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Repairs)",{"$error":"#VALUE!"}]
["AQ68","R68C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Elevator,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Elevator,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Elevator)",{"$error":"#VALUE!"}]
["AQ69","R69C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_GarbageRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_GarbageRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_GarbageRemoval)",{"$error":"#VALUE!"}]
["AQ70","R70C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_SnowRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_SnowRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_SnowRemoval)",{"$error":"#VALUE!"}]
["AQ71","R71C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Exterminating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Exterminating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Exterminating)",{"$error":"#VALUE!"}]
["AQ72","R72C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Recreation,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Recreation,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Recreation)",{"$error":"#VALUE!"}]
["AQ73","R73C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Miscellaneous)",{"$error":"#VALUE!"}]
["AQ74","R74C43"," =SUM(AQ62:AQ73)",{"$error":"#VALUE!"}]
["AS62","R62C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Payroll,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Payroll)",{"$error":"#VALUE!"}]
["AS63","R63C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_PayrollTaxes,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_PayrollTaxes)",{"$error":"#VALUE!"}]
["AS64","R64C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Janitorial,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Janitorial,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Janitorial,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Janitorial,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Janitorial)",{"$error":"#VALUE!"}]
["AS65","R65C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Landscaping,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Landscaping,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Landscaping,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Landscaping,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Landscaping)",{"$error":"#VALUE!"}]
["AS66","R66C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_InteriorDecorating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_InteriorDecorating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_InteriorDecorating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_InteriorDecorating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_InteriorDecorating)",{"$error":"#VALUE!"}]
["AS67","R67C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Repairs,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Repairs,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Repairs,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Repairs,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Repairs)",{"$error":"#VALUE!"}]
["AS68","R68C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Elevator,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Elevator,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Elevator,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Elevator,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Elevator)",{"$error":"#VALUE!"}]
["AS69","R69C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_GarbageRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_GarbageRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_GarbageRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_GarbageRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_GarbageRemoval)",{"$error":"#VALUE!"}]
["AS70","R70C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_SnowRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_SnowRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_SnowRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_SnowRemoval,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_SnowRemoval)",{"$error":"#VALUE!"}]
["AS71","R71C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Exterminating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Exterminating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Exterminating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Exterminating,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Exterminating)",{"$error":"#VALUE!"}]
["AS72","R72C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Recreation,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Recreation,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Recreation,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Recreation,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Recreation)",{"$error":"#VALUE!"}]
["AS73","R73C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*MaintenanceExpenses_AuditCY1_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*MaintenanceExpenses_AuditCY2_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*MaintenanceExpenses_AuditCY3_Miscellaneous,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*MaintenanceExpenses_AuditCY4_Miscellaneous)",{"$error":"#VALUE!"}]
["AS74","R74C45"," =SUM(AS62:AS73)",{"$error":"#VALUE!"}]
["H76","R76C8"," =IF(GeneralExpenses_ManualOverride_ResidentServices<>\"\",GeneralExpenses_ManualOverride_ResidentServices,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_ResidentServices,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_ResidentServices,\"ERROR\")))",0,"GeneralExpenses_MHSelected_ResidentServices"]
["I76","R76C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+GeneralExpenses_MHSelected_ResidentServices/Expense_MHSelected_TotalDisbursement)"]
["J76","R76C10"," =IF(GeneralExpenses_MHSelected_ResidentServices=0,0,+GeneralExpenses_MHSelected_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["H77","R77C8"," =IF(GeneralExpenses_ManualOverride_Security<>\"\",GeneralExpenses_ManualOverride_Security,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_Security,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_Security,\"ERROR\")))",0,"GeneralExpenses_MHSelected_Security"]
["I77","R77C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+GeneralExpenses_MHSelected_Security/Expense_MHSelected_TotalDisbursement)"]
["J77","R77C10"," =IF(GeneralExpenses_MHSelected_Security=0,0,+GeneralExpenses_MHSelected_Security/Income_UnitCount_ResidentialTotal)",0]
["L76","R76C12"," =_OneStop_Line277_Value",0,"GeneralExpenses_BorrowerBudget_ResidentServices"]
["M76","R76C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+GeneralExpenses_BorrowerBudget_ResidentServices/Expense_BorrowerBudget_TotalDisbursement)"]
["N76","R76C14"," =IF(GeneralExpenses_BorrowerBudget_ResidentServices=0,0,+GeneralExpenses_BorrowerBudget_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["L77","R77C12"," =_OneStop_Line278_Value",0,"GeneralExpenses_BorrowerBudget_Security"]
["M77","R77C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+GeneralExpenses_BorrowerBudget_Security/Expense_BorrowerBudget_TotalDisbursement)"]
["N77","R77C14"," =IF(GeneralExpenses_BorrowerBudget_Security=0,0,+GeneralExpenses_BorrowerBudget_Security/Income_UnitCount_ResidentialTotal)",0]
["W76","R76C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ResidentServices)",0,"GeneralExpenses_AuditTrended_ResidentServices"]
["X76","R76C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+GeneralExpenses_AuditTrended_ResidentServices/Expense_AuditTrended_TotalDisbursement)"]
["Y76","R76C25"," =IF(GeneralExpenses_AuditTrended_ResidentServices=0,0,+GeneralExpenses_AuditTrended_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["W77","R77C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_Security)",0,"GeneralExpenses_AuditTrended_Security"]
["X77","R77C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+GeneralExpenses_AuditTrended_Security/Expense_AuditTrended_TotalDisbursement)"]
["Y77","R77C25"," =IF(GeneralExpenses_AuditTrended_Security=0,0,+GeneralExpenses_AuditTrended_Security/Income_UnitCount_ResidentialTotal)",0]
["AA76","R76C27"," ='FOA Import'!E63",0,"GeneralExpenses_AuditCY_ResidentServices"]
["AB76","R76C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY_ResidentServices/Expense_AuditCY_TotalDisbursement)"]
["AC76","R76C29"," =IF(GeneralExpenses_AuditCY_ResidentServices=0,0,+GeneralExpenses_AuditCY_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["AD76","R76C30"," ='FOA Import'!F63",0,"GeneralExpenses_AuditCY1_ResidentServices"]
["AE76","R76C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY1_ResidentServices/Expense_AuditCY1_TotalDisbursement)"]
["AF76","R76C32"," =IF(GeneralExpenses_AuditCY1_ResidentServices=0,0,+GeneralExpenses_AuditCY1_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["AG76","R76C33"," ='FOA Import'!G63",0,"GeneralExpenses_AuditCY2_ResidentServices"]
["AH76","R76C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY2_ResidentServices/Expense_AuditCY2_TotalDisbursement)"]
["AI76","R76C35"," =IF(GeneralExpenses_AuditCY2_ResidentServices=0,0,+GeneralExpenses_AuditCY2_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["AJ76","R76C36"," ='FOA Import'!H63",0,"GeneralExpenses_AuditCY3_ResidentServices"]
["AK76","R76C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY3_ResidentServices/Expense_AuditCY3_TotalDisbursement)"]
["AL76","R76C38"," =IF(GeneralExpenses_AuditCY3_ResidentServices=0,0,+GeneralExpenses_AuditCY3_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["AM76","R76C39"," ='FOA Import'!I63",0,"GeneralExpenses_AuditCY4_ResidentServices"]
["AN76","R76C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY4_ResidentServices/Expense_AuditCY4_TotalDisbursement)"]
["AO76","R76C41"," =IF(GeneralExpenses_AuditCY4_ResidentServices=0,0,+GeneralExpenses_AuditCY4_ResidentServices/Income_UnitCount_ResidentialTotal)",0]
["AA77","R77C27"," ='FOA Import'!E64",0,"GeneralExpenses_AuditCY_Security"]
["AB77","R77C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY_Security/Expense_AuditCY_TotalDisbursement)"]
["AC77","R77C29"," =IF(GeneralExpenses_AuditCY_Security=0,0,+GeneralExpenses_AuditCY_Security/Income_UnitCount_ResidentialTotal)",0]
["AD77","R77C30"," ='FOA Import'!F64",0,"GeneralExpenses_AuditCY1_Security"]
["AE77","R77C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY1_Security/Expense_AuditCY1_TotalDisbursement)"]
["AF77","R77C32"," =IF(GeneralExpenses_AuditCY1_Security=0,0,+GeneralExpenses_AuditCY1_Security/Income_UnitCount_ResidentialTotal)",0]
["AG77","R77C33"," ='FOA Import'!G64",0,"GeneralExpenses_AuditCY2_Security"]
["AH77","R77C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY2_Security/Expense_AuditCY2_TotalDisbursement)"]
["AI77","R77C35"," =IF(GeneralExpenses_AuditCY2_Security=0,0,+GeneralExpenses_AuditCY2_Security/Income_UnitCount_ResidentialTotal)",0]
["AJ77","R77C36"," ='FOA Import'!H64",0,"GeneralExpenses_AuditCY3_Security"]
["AK77","R77C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY3_Security/Expense_AuditCY3_TotalDisbursement)"]
["AL77","R77C38"," =IF(GeneralExpenses_AuditCY3_Security=0,0,+GeneralExpenses_AuditCY3_Security/Income_UnitCount_ResidentialTotal)",0]
["AM77","R77C39"," ='FOA Import'!I64",0,"GeneralExpenses_AuditCY4_Security"]
["AN77","R77C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY4_Security/Expense_AuditCY4_TotalDisbursement)"]
["AO77","R77C41"," =IF(GeneralExpenses_AuditCY4_Security=0,0,+GeneralExpenses_AuditCY4_Security/Income_UnitCount_ResidentialTotal)",0]
["P76","R76C16"," =GeneralExpenses_MHSelected_ResidentServices-GeneralExpenses_BorrowerBudget_ResidentServices",0]
["P77","R77C16"," =GeneralExpenses_MHSelected_Security-GeneralExpenses_BorrowerBudget_Security",0]
["AQ76","R76C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ResidentServices,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_ResidentServices,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_ResidentServices)",{"$error":"#VALUE!"}]
["AQ77","R77C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_Security,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_Security,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_Security)",{"$error":"#VALUE!"}]
["AS76","R76C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ResidentServices,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_ResidentServices,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_ResidentServices,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*GeneralExpenses_AuditCY3_ResidentServices,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*GeneralExpenses_AuditCY4_ResidentServices)",{"$error":"#VALUE!"}]
["AS77","R77C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_Security,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_Security,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_Security,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*GeneralExpenses_AuditCY3_Security,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*GeneralExpenses_AuditCY4_Security)",{"$error":"#VALUE!"}]
["H79","R79C8"," =IF(UtilityExpenses_ManualOverride_Electricity<>\"\",UtilityExpenses_ManualOverride_Electricity,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Electricity,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Electricity,\"ERROR\")))",0,"UtilityExpenses_MHSelected_Electricity"]
["I79","R79C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+UtilityExpenses_MHSelected_Electricity/Expense_MHSelected_TotalDisbursement)"]
["J79","R79C10"," =IF(UtilityExpenses_MHSelected_Electricity=0,0,+UtilityExpenses_MHSelected_Electricity/Income_UnitCount_ResidentialTotal)",0]
["H80","R80C8"," =IF(UtilityExpenses_ManualOverride_Gas<>\"\",UtilityExpenses_ManualOverride_Gas,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Gas,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Gas,\"ERROR\")))",0,"UtilityExpenses_MHSelected_Gas"]
["I80","R80C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+UtilityExpenses_MHSelected_Gas/Expense_MHSelected_TotalDisbursement)"]
["J80","R80C10"," =IF(UtilityExpenses_MHSelected_Gas=0,0,+UtilityExpenses_MHSelected_Gas/Income_UnitCount_ResidentialTotal)",0]
["H81","R81C8"," =IF(UtilityExpenses_ManualOverride_Oil<>\"\",UtilityExpenses_ManualOverride_Oil,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Oil,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Oil,\"ERROR\")))",0,"UtilityExpenses_MHSelected_Oil"]
["I81","R81C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+UtilityExpenses_MHSelected_Oil/Expense_MHSelected_TotalDisbursement)"]
["J81","R81C10"," =IF(UtilityExpenses_MHSelected_Oil=0,0,+UtilityExpenses_MHSelected_Oil/Income_UnitCount_ResidentialTotal)",0]
["H82","R82C8"," =IF(UtilityExpenses_ManualOverride_WaterSewer<>\"\",UtilityExpenses_ManualOverride_WaterSewer,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_WaterSewer,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_WaterSewer,\"ERROR\")))",0,"UtilityExpenses_MHSelected_WaterSewer"]
["I82","R82C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+UtilityExpenses_MHSelected_WaterSewer/Expense_MHSelected_TotalDisbursement)"]
["J82","R82C10"," =IF(UtilityExpenses_MHSelected_WaterSewer=0,0,+UtilityExpenses_MHSelected_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["H83","R83C8"," =SUM(H79:H82)",0,"UtilityExpenses_MHSelected_TotalExpense"]
["I83","R83C9"," =SUM(I79:I82)",0]
["J83","R83C10"," =SUM(J79:J82)",0]
["L79","R79C12"," =_OneStop_Line279_Value",0,"UtilityExpenses_BorrowerBudget_Electricity"]
["M79","R79C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+UtilityExpenses_BorrowerBudget_Electricity/Expense_BorrowerBudget_TotalDisbursement)"]
["N79","R79C14"," =IF(UtilityExpenses_BorrowerBudget_Electricity=0,0,+UtilityExpenses_BorrowerBudget_Electricity/Income_UnitCount_ResidentialTotal)",0]
["L80","R80C12"," =_OneStop_Line280_Value",0,"UtilityExpenses_BorrowerBudget_Gas"]
["M80","R80C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+UtilityExpenses_BorrowerBudget_Gas/Expense_BorrowerBudget_TotalDisbursement)"]
["N80","R80C14"," =IF(UtilityExpenses_BorrowerBudget_Gas=0,0,+UtilityExpenses_BorrowerBudget_Gas/Income_UnitCount_ResidentialTotal)",0]
["L81","R81C12"," =_OneStop_Line281_Value",0,"UtilityExpenses_BorrowerBudget_Oil"]
["M81","R81C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+UtilityExpenses_BorrowerBudget_Oil/Expense_BorrowerBudget_TotalDisbursement)"]
["N81","R81C14"," =IF(UtilityExpenses_BorrowerBudget_Oil=0,0,+UtilityExpenses_BorrowerBudget_Oil/Income_UnitCount_ResidentialTotal)",0]
["L82","R82C12"," =_OneStop_Line282_Value",0,"UtilityExpenses_BorrowerBudget_WaterSewer"]
["M82","R82C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+UtilityExpenses_BorrowerBudget_WaterSewer/Expense_BorrowerBudget_TotalDisbursement)"]
["N82","R82C14"," =IF(UtilityExpenses_BorrowerBudget_WaterSewer=0,0,+UtilityExpenses_BorrowerBudget_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["L83","R83C12"," =SUM(L79:L82)",0,"UtilityExpenses_BorrowerBudget_TotalExpense"]
["M83","R83C13"," =SUM(M79:M82)",0]
["N83","R83C14"," =SUM(N79:N82)",0]
["W79","R79C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Electricity)",0,"UtilityExpenses_AuditTrended_Electricity"]
["X79","R79C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+UtilityExpenses_AuditTrended_Electricity/Expense_AuditTrended_TotalDisbursement)"]
["Y79","R79C25"," =IF(UtilityExpenses_AuditTrended_Electricity=0,0,+UtilityExpenses_AuditTrended_Electricity/Income_UnitCount_ResidentialTotal)",0]
["W80","R80C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Gas)",0,"UtilityExpenses_AuditTrended_Gas"]
["X80","R80C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+UtilityExpenses_AuditTrended_Gas/Expense_AuditTrended_TotalDisbursement)"]
["Y80","R80C25"," =IF(UtilityExpenses_AuditTrended_Gas=0,0,+UtilityExpenses_AuditTrended_Gas/Income_UnitCount_ResidentialTotal)",0]
["W81","R81C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Oil)",0,"UtilityExpenses_AuditTrended_Oil"]
["X81","R81C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+UtilityExpenses_AuditTrended_Oil/Expense_AuditTrended_TotalDisbursement)"]
["Y81","R81C25"," =IF(UtilityExpenses_AuditTrended_Oil=0,0,+UtilityExpenses_AuditTrended_Oil/Income_UnitCount_ResidentialTotal)",0]
["W82","R82C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_WaterSewer)",0,"UtilityExpenses_AuditTrended_WaterSewer"]
["X82","R82C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+UtilityExpenses_AuditTrended_WaterSewer/Expense_AuditTrended_TotalDisbursement)"]
["Y82","R82C25"," =IF(UtilityExpenses_AuditTrended_WaterSewer=0,0,+UtilityExpenses_AuditTrended_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["W83","R83C23"," =SUM(W79:W82)",0,"UtilityExpenses_AuditTrended_TotalExpense"]
["X83","R83C24"," =SUM(X79:X82)",0]
["Y83","R83C25"," =SUM(Y79:Y82)",0]
["AA79","R79C27"," ='FOA Import'!E65",0,"UtilityExpenses_AuditCY_Electricity"]
["AB79","R79C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY_Electricity/Expense_AuditCY_TotalDisbursement)"]
["AC79","R79C29"," =IF(UtilityExpenses_AuditCY_Electricity=0,0,+UtilityExpenses_AuditCY_Electricity/Income_UnitCount_ResidentialTotal)",0]
["AD79","R79C30"," ='FOA Import'!F65",0,"UtilityExpenses_AuditCY1_Electricity"]
["AE79","R79C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY1_Electricity/Expense_AuditCY1_TotalDisbursement)"]
["AF79","R79C32"," =IF(UtilityExpenses_AuditCY1_Electricity=0,0,+UtilityExpenses_AuditCY1_Electricity/Income_UnitCount_ResidentialTotal)",0]
["AG79","R79C33"," ='FOA Import'!G65",0,"UtilityExpenses_AuditCY2_Electricity"]
["AH79","R79C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY2_Electricity/Expense_AuditCY2_TotalDisbursement)"]
["AI79","R79C35"," =IF(UtilityExpenses_AuditCY2_Electricity=0,0,+UtilityExpenses_AuditCY2_Electricity/Income_UnitCount_ResidentialTotal)",0]
["AJ79","R79C36"," ='FOA Import'!H65",0,"UtilityExpenses_AuditCY3_Electricity"]
["AK79","R79C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY3_Electricity/Expense_AuditCY3_TotalDisbursement)"]
["AL79","R79C38"," =IF(UtilityExpenses_AuditCY3_Electricity=0,0,+UtilityExpenses_AuditCY3_Electricity/Income_UnitCount_ResidentialTotal)",0]
["AM79","R79C39"," ='FOA Import'!I65",0,"UtilityExpenses_AuditCY4_Electricity"]
["AN79","R79C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY4_Electricity/Expense_AuditCY4_TotalDisbursement)"]
["AO79","R79C41"," =IF(UtilityExpenses_AuditCY4_Electricity=0,0,+UtilityExpenses_AuditCY4_Electricity/Income_UnitCount_ResidentialTotal)",0]
["AA80","R80C27"," ='FOA Import'!E66",0,"UtilityExpenses_AuditCY_Gas"]
["AB80","R80C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY_Gas/Expense_AuditCY_TotalDisbursement)"]
["AC80","R80C29"," =IF(UtilityExpenses_AuditCY_Gas=0,0,+UtilityExpenses_AuditCY_Gas/Income_UnitCount_ResidentialTotal)",0]
["AD80","R80C30"," ='FOA Import'!F66",0,"UtilityExpenses_AuditCY1_Gas"]
["AE80","R80C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY1_Gas/Expense_AuditCY1_TotalDisbursement)"]
["AF80","R80C32"," =IF(UtilityExpenses_AuditCY1_Gas=0,0,+UtilityExpenses_AuditCY1_Gas/Income_UnitCount_ResidentialTotal)",0]
["AG80","R80C33"," ='FOA Import'!G66",0,"UtilityExpenses_AuditCY2_Gas"]
["AH80","R80C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY2_Gas/Expense_AuditCY2_TotalDisbursement)"]
["AI80","R80C35"," =IF(UtilityExpenses_AuditCY2_Gas=0,0,+UtilityExpenses_AuditCY2_Gas/Income_UnitCount_ResidentialTotal)",0]
["AJ80","R80C36"," ='FOA Import'!H66",0,"UtilityExpenses_AuditCY3_Gas"]
["AK80","R80C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY3_Gas/Expense_AuditCY3_TotalDisbursement)"]
["AL80","R80C38"," =IF(UtilityExpenses_AuditCY3_Gas=0,0,+UtilityExpenses_AuditCY3_Gas/Income_UnitCount_ResidentialTotal)",0]
["AM80","R80C39"," ='FOA Import'!I66",0,"UtilityExpenses_AuditCY4_Gas"]
["AN80","R80C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY4_Gas/Expense_AuditCY4_TotalDisbursement)"]
["AO80","R80C41"," =IF(UtilityExpenses_AuditCY4_Gas=0,0,+UtilityExpenses_AuditCY4_Gas/Income_UnitCount_ResidentialTotal)",0]
["AA81","R81C27"," ='FOA Import'!E67",0,"UtilityExpenses_AuditCY_Oil"]
["AB81","R81C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY_Oil/Expense_AuditCY_TotalDisbursement)"]
["AC81","R81C29"," =IF(UtilityExpenses_AuditCY_Oil=0,0,+UtilityExpenses_AuditCY_Oil/Income_UnitCount_ResidentialTotal)",0]
["AD81","R81C30"," ='FOA Import'!F67",0,"UtilityExpenses_AuditCY1_Oil"]
["AE81","R81C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY1_Oil/Expense_AuditCY1_TotalDisbursement)"]
["AF81","R81C32"," =IF(UtilityExpenses_AuditCY1_Oil=0,0,+UtilityExpenses_AuditCY1_Oil/Income_UnitCount_ResidentialTotal)",0]
["AG81","R81C33"," ='FOA Import'!G67",0,"UtilityExpenses_AuditCY2_Oil"]
["AH81","R81C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY2_Oil/Expense_AuditCY2_TotalDisbursement)"]
["AI81","R81C35"," =IF(UtilityExpenses_AuditCY2_Oil=0,0,+UtilityExpenses_AuditCY2_Oil/Income_UnitCount_ResidentialTotal)",0]
["AJ81","R81C36"," ='FOA Import'!H67",0,"UtilityExpenses_AuditCY3_Oil"]
["AK81","R81C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY3_Oil/Expense_AuditCY3_TotalDisbursement)"]
["AL81","R81C38"," =IF(UtilityExpenses_AuditCY3_Oil=0,0,+UtilityExpenses_AuditCY3_Oil/Income_UnitCount_ResidentialTotal)",0]
["AM81","R81C39"," ='FOA Import'!I67",0,"UtilityExpenses_AuditCY4_Oil"]
["AN81","R81C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY4_Oil/Expense_AuditCY4_TotalDisbursement)"]
["AO81","R81C41"," =IF(UtilityExpenses_AuditCY4_Oil=0,0,+UtilityExpenses_AuditCY4_Oil/Income_UnitCount_ResidentialTotal)",0]
["AA82","R82C27"," ='FOA Import'!E68",0,"UtilityExpenses_AuditCY_WaterSewer"]
["AB82","R82C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY_WaterSewer/Expense_AuditCY_TotalDisbursement)"]
["AC82","R82C29"," =IF(UtilityExpenses_AuditCY_WaterSewer=0,0,+UtilityExpenses_AuditCY_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["AD82","R82C30"," ='FOA Import'!F68",0,"UtilityExpenses_AuditCY1_WaterSewer"]
["AE82","R82C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY1_WaterSewer/Expense_AuditCY1_TotalDisbursement)"]
["AF82","R82C32"," =IF(UtilityExpenses_AuditCY1_WaterSewer=0,0,+UtilityExpenses_AuditCY1_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["AG82","R82C33"," ='FOA Import'!G68",0,"UtilityExpenses_AuditCY2_WaterSewer"]
["AH82","R82C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY2_WaterSewer/Expense_AuditCY2_TotalDisbursement)"]
["AI82","R82C35"," =IF(UtilityExpenses_AuditCY2_WaterSewer=0,0,+UtilityExpenses_AuditCY2_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["AJ82","R82C36"," ='FOA Import'!H68",0,"UtilityExpenses_AuditCY3_WaterSewer"]
["AK82","R82C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY3_WaterSewer/Expense_AuditCY3_TotalDisbursement)"]
["AL82","R82C38"," =IF(UtilityExpenses_AuditCY3_WaterSewer=0,0,+UtilityExpenses_AuditCY3_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["AM82","R82C39"," ='FOA Import'!I68",0,"UtilityExpenses_AuditCY4_WaterSewer"]
["AN82","R82C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY4_WaterSewer/Expense_AuditCY4_TotalDisbursement)"]
["AO82","R82C41"," =IF(UtilityExpenses_AuditCY4_WaterSewer=0,0,+UtilityExpenses_AuditCY4_WaterSewer/Income_UnitCount_ResidentialTotal)",0]
["AA83","R83C27"," ='FOA Import'!E69",0,"UtilityExpenses_AuditCY_TotalExpense"]
["AB83","R83C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY_TotalExpense/Expense_AuditCY_TotalDisbursement)"]
["AC83","R83C29"," =SUM(AC79:AC82)",0]
["AD83","R83C30"," ='FOA Import'!F69",0,"UtilityExpenses_AuditCY1_TotalExpense"]
["AE83","R83C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY1_TotalExpense/Expense_AuditCY1_TotalDisbursement)"]
["AF83","R83C32"," =SUM(AF79:AF82)",0]
["AG83","R83C33"," ='FOA Import'!G69",0,"UtilityExpenses_AuditCY2_TotalExpense"]
["AH83","R83C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY2_TotalExpense/Expense_AuditCY2_TotalDisbursement)"]
["AI83","R83C35"," =SUM(AI79:AI82)",0]
["AJ83","R83C36"," ='FOA Import'!H69",0,"UtilityExpenses_AuditCY3_TotalExpense"]
["AK83","R83C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY3_TotalExpense/Expense_AuditCY3_TotalDisbursement)"]
["AL83","R83C38"," =SUM(AL79:AL82)",0]
["AM83","R83C39"," ='FOA Import'!I69",0,"UtilityExpenses_AuditCY4_TotalExpense"]
["AN83","R83C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+UtilityExpenses_AuditCY4_TotalExpense/Expense_AuditCY4_TotalDisbursement)"]
["AO83","R83C41"," =SUM(AO79:AO82)",0]
["P79","R79C16"," =UtilityExpenses_MHSelected_Electricity-UtilityExpenses_BorrowerBudget_Electricity",0]
["P80","R80C16"," =UtilityExpenses_MHSelected_Gas-UtilityExpenses_BorrowerBudget_Gas",0]
["P81","R81C16"," =UtilityExpenses_MHSelected_Oil-UtilityExpenses_BorrowerBudget_Oil",0]
["P82","R82C16"," =UtilityExpenses_MHSelected_WaterSewer-UtilityExpenses_BorrowerBudget_WaterSewer",0]
["P83","R83C16"," =UtilityExpenses_MHSelected_TotalExpense-UtilityExpenses_BorrowerBudget_TotalExpense",0]
["AQ79","R79C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Electricity,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_Electricity,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_Electricity)",{"$error":"#VALUE!"}]
["AQ80","R80C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Gas,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_Gas,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_Gas)",{"$error":"#VALUE!"}]
["AQ81","R81C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Oil,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_Oil,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_Oil)",{"$error":"#VALUE!"}]
["AQ82","R82C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_WaterSewer,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_WaterSewer,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_WaterSewer)",{"$error":"#VALUE!"}]
["AQ83","R83C43"," =SUM(AQ79:AQ82)",{"$error":"#VALUE!"}]
["AS79","R79C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Electricity,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_Electricity,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_Electricity,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*UtilityExpenses_AuditCY3_Electricity,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*UtilityExpenses_AuditCY4_Electricity)",{"$error":"#VALUE!"}]
["AS80","R80C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Gas,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_Gas,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_Gas,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*UtilityExpenses_AuditCY3_Gas,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*UtilityExpenses_AuditCY4_Gas)",{"$error":"#VALUE!"}]
["AS81","R81C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Oil,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_Oil,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_Oil,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*UtilityExpenses_AuditCY3_Oil,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*UtilityExpenses_AuditCY4_Oil)",{"$error":"#VALUE!"}]
["AS82","R82C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_WaterSewer,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*UtilityExpenses_AuditCY1_WaterSewer,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*UtilityExpenses_AuditCY2_WaterSewer,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*UtilityExpenses_AuditCY3_WaterSewer,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*UtilityExpenses_AuditCY4_WaterSewer)",{"$error":"#VALUE!"}]
["AS83","R83C45"," =SUM(AS79:AS82)",{"$error":"#VALUE!"}]
["H85","R85C8"," =IF(GeneralExpenses_ManualOverride_ReplacementReserveDeposits<>\"\",GeneralExpenses_ManualOverride_ReplacementReserveDeposits,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_ReplacementReserveDeposits,\"ERROR\")))",0,"GeneralExpenses_MHSelected_ReplacementReserveDeposits"]
["I85","R85C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+GeneralExpenses_MHSelected_ReplacementReserveDeposits/Expense_MHSelected_TotalDisbursement)"]
["J85","R85C10"," =IF(GeneralExpenses_MHSelected_ReplacementReserveDeposits=0,0,+GeneralExpenses_MHSelected_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["H86","R86C8"," =IF(GeneralExpenses_ManualOverride_SpecialEscrowDeposits<>\"\",GeneralExpenses_ManualOverride_SpecialEscrowDeposits,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_SpecialEscrowDeposits,\"ERROR\")))",0,"GeneralExpenses_MHSelected_SpecialEscrowDeposits"]
["I86","R86C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+GeneralExpenses_MHSelected_SpecialEscrowDeposits/Expense_MHSelected_TotalDisbursement)"]
["J86","R86C10"," =IF(GeneralExpenses_MHSelected_SpecialEscrowDeposits=0,0,+GeneralExpenses_MHSelected_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["L85","R85C12"," =_OneStop_Line284_Value",0,"GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits"]
["M85","R85C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits/Expense_BorrowerBudget_TotalDisbursement)"]
["N85","R85C14"," =IF(GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits=0,0,+GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["L86","R86C12"," =_OneStop_Line285_Value",0,"GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits"]
["M86","R86C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits/Expense_BorrowerBudget_TotalDisbursement)"]
["N86","R86C14"," =IF(GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits=0,0,+GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["W85","R85C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ReplacementReserveDeposits)",0,"GeneralExpenses_AuditTrended_ReplacementReserveDeposits"]
["X85","R85C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+GeneralExpenses_AuditTrended_ReplacementReserveDeposits/Expense_AuditTrended_TotalDisbursement)"]
["Y85","R85C25"," =IF(GeneralExpenses_AuditTrended_ReplacementReserveDeposits=0,0,+GeneralExpenses_AuditTrended_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["W86","R86C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_SpecialEscrowDeposits)",0,"GeneralExpenses_AuditTrended_SpecialEscrowDeposits"]
["X86","R86C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+GeneralExpenses_AuditTrended_SpecialEscrowDeposits/Expense_AuditTrended_TotalDisbursement)"]
["Y86","R86C25"," =IF(GeneralExpenses_AuditTrended_SpecialEscrowDeposits=0,0,+GeneralExpenses_AuditTrended_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["AA85","R85C27"," ='FOA Import'!E70",0,"GeneralExpenses_AuditCY_ReplacementReserveDeposits"]
["AB85","R85C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY_ReplacementReserveDeposits/Expense_AuditCY_TotalDisbursement)"]
["AC85","R85C29"," =IF(GeneralExpenses_AuditCY_ReplacementReserveDeposits=0,0,+GeneralExpenses_AuditCY_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["AD85","R85C30"," ='FOA Import'!F70",0,"GeneralExpenses_AuditCY1_ReplacementReserveDeposits"]
["AE85","R85C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY1_ReplacementReserveDeposits/Expense_AuditCY1_TotalDisbursement)"]
["AF85","R85C32"," =IF(GeneralExpenses_AuditCY1_ReplacementReserveDeposits=0,0,+GeneralExpenses_AuditCY1_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["AG85","R85C33"," ='FOA Import'!G70",0,"GeneralExpenses_AuditCY2_ReplacementReserveDeposits"]
["AH85","R85C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY2_ReplacementReserveDeposits/Expense_AuditCY2_TotalDisbursement)"]
["AI85","R85C35"," =IF(GeneralExpenses_AuditCY2_ReplacementReserveDeposits=0,0,+GeneralExpenses_AuditCY2_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["AJ85","R85C36"," ='FOA Import'!H70",0,"GeneralExpenses_AuditCY3_ReplacementReserveDeposits"]
["AK85","R85C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY3_ReplacementReserveDeposits/Expense_AuditCY3_TotalDisbursement)"]
["AL85","R85C38"," =IF(GeneralExpenses_AuditCY3_ReplacementReserveDeposits=0,0,+GeneralExpenses_AuditCY3_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["AM85","R85C39"," ='FOA Import'!I70",0,"GeneralExpenses_AuditCY4_ReplacementReserveDeposits"]
["AN85","R85C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY4_ReplacementReserveDeposits/Expense_AuditCY4_TotalDisbursement)"]
["AO85","R85C41"," =IF(GeneralExpenses_AuditCY4_ReplacementReserveDeposits=0,0,+GeneralExpenses_AuditCY4_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal)",0]
["AA86","R86C27"," ='FOA Import'!E71",0,"GeneralExpenses_AuditCY_SpecialEscrowDeposits"]
["AB86","R86C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY_SpecialEscrowDeposits/Expense_AuditCY_TotalDisbursement)"]
["AC86","R86C29"," =IF(GeneralExpenses_AuditCY_SpecialEscrowDeposits=0,0,+GeneralExpenses_AuditCY_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["AD86","R86C30"," ='FOA Import'!F71",0,"GeneralExpenses_AuditCY1_SpecialEscrowDeposits"]
["AE86","R86C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY1_SpecialEscrowDeposits/Expense_AuditCY1_TotalDisbursement)"]
["AF86","R86C32"," =IF(GeneralExpenses_AuditCY1_SpecialEscrowDeposits=0,0,+GeneralExpenses_AuditCY1_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["AG86","R86C33"," ='FOA Import'!G71",0,"GeneralExpenses_AuditCY2_SpecialEscrowDeposits"]
["AH86","R86C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY2_SpecialEscrowDeposits/Expense_AuditCY2_TotalDisbursement)"]
["AI86","R86C35"," =IF(GeneralExpenses_AuditCY2_SpecialEscrowDeposits=0,0,+GeneralExpenses_AuditCY2_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["AJ86","R86C36"," ='FOA Import'!H71",0,"GeneralExpenses_AuditCY3_SpecialEscrowDeposits"]
["AK86","R86C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY3_SpecialEscrowDeposits/Expense_AuditCY3_TotalDisbursement)"]
["AL86","R86C38"," =IF(GeneralExpenses_AuditCY3_SpecialEscrowDeposits=0,0,+GeneralExpenses_AuditCY3_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["AM86","R86C39"," ='FOA Import'!I71",0,"GeneralExpenses_AuditCY4_SpecialEscrowDeposits"]
["AN86","R86C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+GeneralExpenses_AuditCY4_SpecialEscrowDeposits/Expense_AuditCY4_TotalDisbursement)"]
["AO86","R86C41"," =IF(GeneralExpenses_AuditCY4_SpecialEscrowDeposits=0,0,+GeneralExpenses_AuditCY4_SpecialEscrowDeposits/Income_UnitCount_ResidentialTotal)",0]
["P85","R85C16"," =GeneralExpenses_MHSelected_ReplacementReserveDeposits-GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits",0]
["P86","R86C16"," =GeneralExpenses_MHSelected_SpecialEscrowDeposits-GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits",0]
["AQ85","R85C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ReplacementReserveDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_ReplacementReserveDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_ReplacementReserveDeposits)",{"$error":"#VALUE!"}]
["AQ86","R86C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_SpecialEscrowDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_SpecialEscrowDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_SpecialEscrowDeposits)",{"$error":"#VALUE!"}]
["AS85","R85C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ReplacementReserveDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_ReplacementReserveDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_ReplacementReserveDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*GeneralExpenses_AuditCY3_ReplacementReserveDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*GeneralExpenses_AuditCY4_ReplacementReserveDeposits)",{"$error":"#VALUE!"}]
["AS86","R86C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_SpecialEscrowDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*GeneralExpenses_AuditCY1_SpecialEscrowDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*GeneralExpenses_AuditCY2_SpecialEscrowDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*GeneralExpenses_AuditCY3_SpecialEscrowDeposits,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*GeneralExpenses_AuditCY4_SpecialEscrowDeposits)",{"$error":"#VALUE!"}]
["H88","R88C8"," =IF(TaxInsuranceExpenses_ManualOverride_TaxesRealEstate<>\"\",TaxInsuranceExpenses_ManualOverride_TaxesRealEstate,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_TaxesRealEstate,\"ERROR\")))",0,"TaxInsuranceExpenses_MHSelected_TaxesRealEstate"]
["I88","R88C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_MHSelected_TaxesRealEstate/Expense_MHSelected_TotalDisbursement)"]
["J88","R88C10"," =IF(TaxInsuranceExpenses_MHSelected_TaxesRealEstate=0,0,+TaxInsuranceExpenses_MHSelected_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["H89","R89C8"," =IF(TaxInsuranceExpenses_ManualOverride_TaxesOther<>\"\",TaxInsuranceExpenses_ManualOverride_TaxesOther,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_TaxesOther,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_TaxesOther,\"ERROR\")))",0,"TaxInsuranceExpenses_MHSelected_TaxesOther"]
["I89","R89C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_MHSelected_TaxesOther/Expense_MHSelected_TotalDisbursement)"]
["J89","R89C10"," =IF(TaxInsuranceExpenses_MHSelected_TaxesOther=0,0,+TaxInsuranceExpenses_MHSelected_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["H90","R90C8"," =IF(TaxInsuranceExpenses_ManualOverride_Insurance<>\"\",TaxInsuranceExpenses_ManualOverride_Insurance,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_Insurance,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_Insurance,\"ERROR\")))",0,"TaxInsuranceExpenses_MHSelected_Insurance"]
["I90","R90C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_MHSelected_Insurance/Expense_MHSelected_TotalDisbursement)"]
["J90","R90C10"," =IF(TaxInsuranceExpenses_MHSelected_Insurance=0,0,+TaxInsuranceExpenses_MHSelected_Insurance/Income_UnitCount_ResidentialTotal)",0]
["H91","R91C8"," =IF(TaxInsuranceExpenses_ManualOverride_Interest<>\"\",TaxInsuranceExpenses_ManualOverride_Interest,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_Interest,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_Interest,\"ERROR\")))",0,"TaxInsuranceExpenses_MHSelected_Interest"]
["I91","R91C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_MHSelected_Interest/Expense_MHSelected_TotalDisbursement)"]
["J91","R91C10"," =IF(TaxInsuranceExpenses_MHSelected_Interest=0,0,+TaxInsuranceExpenses_MHSelected_Interest/Income_UnitCount_ResidentialTotal)",0]
["H92","R92C8"," =SUM(H88:H91)",0,"TaxInsuranceExpenses_MHSelected_TotalExpense"]
["I92","R92C9"," =SUM(I88:I91)",0]
["J92","R92C10"," =SUM(J88:J91)",0]
["H93","R93C8"," =IF(GeneralExpenses_ManualOverride_MortgageInsurancePremium<>\"\",GeneralExpenses_ManualOverride_MortgageInsurancePremium,LoanSizing_Dashboard_SupportableLoanAmt*TaxInsuranceExpenses_Input_MortgageInsurancePremium)",0,"GeneralExpenses_MHSelected_MortgageInsurancePremium"]
["I93","R93C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+GeneralExpenses_MHSelected_MortgageInsurancePremium/Expense_MHSelected_TotalDisbursement)"]
["J93","R93C10"," =IF(GeneralExpenses_MHSelected_MortgageInsurancePremium=0,0,+GeneralExpenses_MHSelected_MortgageInsurancePremium/Income_UnitCount_ResidentialTotal)",0]
["H94","R94C8"," =AdministrativeExpenses_MHSelected_TotalExpense+MaintenanceExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_ResidentServices+GeneralExpenses_MHSelected_Security+UtilityExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_ReplacementReserveDeposits+GeneralExpenses_MHSelected_SpecialEscrowDeposits+TaxInsuranceExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_MortgageInsurancePremium",0,"Expense_MHSelected_TotalDisbursement"]
["I94","R94C9"," =IF(Expense_MHSelected_TotalDisbursement=0,\"\",+Expense_MHSelected_TotalDisbursement/Expense_MHSelected_TotalDisbursement)"]
["J94","R94C10"," =IF(Expense_MHSelected_TotalDisbursement=0,0,+Expense_MHSelected_TotalDisbursement/Income_UnitCount_ResidentialTotal)",0]
["M88","R88C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate/Expense_BorrowerBudget_TotalDisbursement)"]
["N88","R88C14"," =IF(TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate=0,0,+TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["M89","R89C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_BorrowerBudget_TaxesOther/Expense_BorrowerBudget_TotalDisbursement)"]
["N89","R89C14"," =IF(TaxInsuranceExpenses_BorrowerBudget_TaxesOther=0,0,+TaxInsuranceExpenses_BorrowerBudget_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["M90","R90C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_BorrowerBudget_Insurance/Expense_BorrowerBudget_TotalDisbursement)"]
["N90","R90C14"," =IF(TaxInsuranceExpenses_BorrowerBudget_Insurance=0,0,+TaxInsuranceExpenses_BorrowerBudget_Insurance/Income_UnitCount_ResidentialTotal)",0]
["M91","R91C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_BorrowerBudget_Interest/Expense_BorrowerBudget_TotalDisbursement)"]
["N91","R91C14"," =IF(TaxInsuranceExpenses_BorrowerBudget_Interest=0,0,+TaxInsuranceExpenses_BorrowerBudget_Interest/Income_UnitCount_ResidentialTotal)",0]
["W88","R88C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesRealEstate)",0,"TaxInsuranceExpenses_AuditTrended_TaxesRealEstate"]
["X88","R88C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditTrended_TaxesRealEstate/Expense_AuditTrended_TotalDisbursement)"]
["Y88","R88C25"," =IF(TaxInsuranceExpenses_AuditTrended_TaxesRealEstate=0,0,+TaxInsuranceExpenses_AuditTrended_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["W89","R89C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesOther)",0,"TaxInsuranceExpenses_AuditTrended_TaxesOther"]
["X89","R89C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditTrended_TaxesOther/Expense_AuditTrended_TotalDisbursement)"]
["Y89","R89C25"," =IF(TaxInsuranceExpenses_AuditTrended_TaxesOther=0,0,+TaxInsuranceExpenses_AuditTrended_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["W90","R90C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Insurance)",0,"TaxInsuranceExpenses_AuditTrended_Insurance"]
["X90","R90C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditTrended_Insurance/Expense_AuditTrended_TotalDisbursement)"]
["Y90","R90C25"," =IF(TaxInsuranceExpenses_AuditTrended_Insurance=0,0,+TaxInsuranceExpenses_AuditTrended_Insurance/Income_UnitCount_ResidentialTotal)",0]
["W91","R91C23"," =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Interest)",0,"TaxInsuranceExpenses_AuditTrended_Interest"]
["X91","R91C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditTrended_Interest/Expense_AuditTrended_TotalDisbursement)"]
["Y91","R91C25"," =IF(TaxInsuranceExpenses_AuditTrended_Interest=0,0,+TaxInsuranceExpenses_AuditTrended_Interest/Income_UnitCount_ResidentialTotal)",0]
["W92","R92C23"," =SUM(W88:W91)",0,"TaxInsuranceExpenses_AuditTrended_TotalExpense"]
["X92","R92C24"," =SUM(X88:X91)",0]
["Y92","R92C25"," =SUM(Y88:Y91)",0]
["AA88","R88C27"," ='FOA Import'!E72",0,"TaxInsuranceExpenses_AuditCY_TaxesRealEstate"]
["AB88","R88C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY_TaxesRealEstate/Expense_AuditCY_TotalDisbursement)"]
["AC88","R88C29"," =IF(TaxInsuranceExpenses_AuditCY_TaxesRealEstate=0,0,+TaxInsuranceExpenses_AuditCY_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["AD88","R88C30"," ='FOA Import'!F72",0,"TaxInsuranceExpenses_AuditCY1_TaxesRealEstate"]
["AE88","R88C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY1_TaxesRealEstate/Expense_AuditCY1_TotalDisbursement)"]
["AF88","R88C32"," =IF(TaxInsuranceExpenses_AuditCY1_TaxesRealEstate=0,0,+TaxInsuranceExpenses_AuditCY1_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["AG88","R88C33"," ='FOA Import'!G72",0,"TaxInsuranceExpenses_AuditCY2_TaxesRealEstate"]
["AH88","R88C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY2_TaxesRealEstate/Expense_AuditCY2_TotalDisbursement)"]
["AI88","R88C35"," =IF(TaxInsuranceExpenses_AuditCY2_TaxesRealEstate=0,0,+TaxInsuranceExpenses_AuditCY2_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["AJ88","R88C36"," ='FOA Import'!H72",0,"TaxInsuranceExpenses_AuditCY3_TaxesRealEstate"]
["AK88","R88C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY3_TaxesRealEstate/Expense_AuditCY3_TotalDisbursement)"]
["AL88","R88C38"," =IF(TaxInsuranceExpenses_AuditCY3_TaxesRealEstate=0,0,+TaxInsuranceExpenses_AuditCY3_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["AM88","R88C39"," ='FOA Import'!I72",0,"TaxInsuranceExpenses_AuditCY4_TaxesRealEstate"]
["AN88","R88C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY4_TaxesRealEstate/Expense_AuditCY4_TotalDisbursement)"]
["AO88","R88C41"," =IF(TaxInsuranceExpenses_AuditCY4_TaxesRealEstate=0,0,+TaxInsuranceExpenses_AuditCY4_TaxesRealEstate/Income_UnitCount_ResidentialTotal)",0]
["AA89","R89C27"," ='FOA Import'!E73",0,"TaxInsuranceExpenses_AuditCY_TaxesOther"]
["AB89","R89C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY_TaxesOther/Expense_AuditCY_TotalDisbursement)"]
["AC89","R89C29"," =IF(TaxInsuranceExpenses_AuditCY_TaxesOther=0,0,+TaxInsuranceExpenses_AuditCY_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["AD89","R89C30"," ='FOA Import'!F73",0,"TaxInsuranceExpenses_AuditCY1_TaxesOther"]
["AE89","R89C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY1_TaxesOther/Expense_AuditCY1_TotalDisbursement)"]
["AF89","R89C32"," =IF(TaxInsuranceExpenses_AuditCY1_TaxesOther=0,0,+TaxInsuranceExpenses_AuditCY1_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["AG89","R89C33"," ='FOA Import'!G73",0,"TaxInsuranceExpenses_AuditCY2_TaxesOther"]
["AH89","R89C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY2_TaxesOther/Expense_AuditCY2_TotalDisbursement)"]
["AI89","R89C35"," =IF(TaxInsuranceExpenses_AuditCY2_TaxesOther=0,0,+TaxInsuranceExpenses_AuditCY2_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["AJ89","R89C36"," ='FOA Import'!H73",0,"TaxInsuranceExpenses_AuditCY3_TaxesOther"]
["AK89","R89C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY3_TaxesOther/Expense_AuditCY3_TotalDisbursement)"]
["AL89","R89C38"," =IF(TaxInsuranceExpenses_AuditCY3_TaxesOther=0,0,+TaxInsuranceExpenses_AuditCY3_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["AM89","R89C39"," ='FOA Import'!I73",0,"TaxInsuranceExpenses_AuditCY4_TaxesOther"]
["AN89","R89C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY4_TaxesOther/Expense_AuditCY4_TotalDisbursement)"]
["AO89","R89C41"," =IF(TaxInsuranceExpenses_AuditCY4_TaxesOther=0,0,+TaxInsuranceExpenses_AuditCY4_TaxesOther/Income_UnitCount_ResidentialTotal)",0]
["AA90","R90C27"," ='FOA Import'!E74",0,"TaxInsuranceExpenses_AuditCY_Insurance"]
["AB90","R90C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY_Insurance/Expense_AuditCY_TotalDisbursement)"]
["AC90","R90C29"," =IF(TaxInsuranceExpenses_AuditCY_Insurance=0,0,+TaxInsuranceExpenses_AuditCY_Insurance/Income_UnitCount_ResidentialTotal)",0]
["AD90","R90C30"," ='FOA Import'!F74",0,"TaxInsuranceExpenses_AuditCY1_Insurance"]
["AE90","R90C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY1_Insurance/Expense_AuditCY1_TotalDisbursement)"]
["AF90","R90C32"," =IF(TaxInsuranceExpenses_AuditCY1_Insurance=0,0,+TaxInsuranceExpenses_AuditCY1_Insurance/Income_UnitCount_ResidentialTotal)",0]
["AG90","R90C33"," ='FOA Import'!G74",0,"TaxInsuranceExpenses_AuditCY2_Insurance"]
["AH90","R90C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY2_Insurance/Expense_AuditCY2_TotalDisbursement)"]
["AI90","R90C35"," =IF(TaxInsuranceExpenses_AuditCY2_Insurance=0,0,+TaxInsuranceExpenses_AuditCY2_Insurance/Income_UnitCount_ResidentialTotal)",0]
["AJ90","R90C36"," ='FOA Import'!H74",0,"TaxInsuranceExpenses_AuditCY3_Insurance"]
["AK90","R90C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY3_Insurance/Expense_AuditCY3_TotalDisbursement)"]
["AL90","R90C38"," =IF(TaxInsuranceExpenses_AuditCY3_Insurance=0,0,+TaxInsuranceExpenses_AuditCY3_Insurance/Income_UnitCount_ResidentialTotal)",0]
["AM90","R90C39"," ='FOA Import'!I74",0,"TaxInsuranceExpenses_AuditCY4_Insurance"]
["AN90","R90C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY4_Insurance/Expense_AuditCY4_TotalDisbursement)"]
["AO90","R90C41"," =IF(TaxInsuranceExpenses_AuditCY4_Insurance=0,0,+TaxInsuranceExpenses_AuditCY4_Insurance/Income_UnitCount_ResidentialTotal)",0]
["AA91","R91C27"," ='FOA Import'!E75",0,"TaxInsuranceExpenses_AuditCY_Interest"]
["AB91","R91C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY_Interest/Expense_AuditCY_TotalDisbursement)"]
["AC91","R91C29"," =IF(TaxInsuranceExpenses_AuditCY_Interest=0,0,+TaxInsuranceExpenses_AuditCY_Interest/Income_UnitCount_ResidentialTotal)",0]
["AD91","R91C30"," ='FOA Import'!F75",0,"TaxInsuranceExpenses_AuditCY1_Interest"]
["AE91","R91C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY1_Interest/Expense_AuditCY1_TotalDisbursement)"]
["AF91","R91C32"," =IF(TaxInsuranceExpenses_AuditCY1_Interest=0,0,+TaxInsuranceExpenses_AuditCY1_Interest/Income_UnitCount_ResidentialTotal)",0]
["AG91","R91C33"," ='FOA Import'!G75",0,"TaxInsuranceExpenses_AuditCY2_Interest"]
["AH91","R91C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY2_Interest/Expense_AuditCY2_TotalDisbursement)"]
["AI91","R91C35"," =IF(TaxInsuranceExpenses_AuditCY2_Interest=0,0,+TaxInsuranceExpenses_AuditCY2_Interest/Income_UnitCount_ResidentialTotal)",0]
["AJ91","R91C36"," ='FOA Import'!H75",0,"TaxInsuranceExpenses_AuditCY3_Interest"]
["AK91","R91C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY3_Interest/Expense_AuditCY3_TotalDisbursement)"]
["AL91","R91C38"," =IF(TaxInsuranceExpenses_AuditCY3_Interest=0,0,+TaxInsuranceExpenses_AuditCY3_Interest/Income_UnitCount_ResidentialTotal)",0]
["AM91","R91C39"," ='FOA Import'!I75",0,"TaxInsuranceExpenses_AuditCY4_Interest"]
["AN91","R91C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY4_Interest/Expense_AuditCY4_TotalDisbursement)"]
["AO91","R91C41"," =IF(TaxInsuranceExpenses_AuditCY4_Interest=0,0,+TaxInsuranceExpenses_AuditCY4_Interest/Income_UnitCount_ResidentialTotal)",0]
["AA92","R92C27"," ='FOA Import'!E76",0,"TaxInsuranceExpenses_AuditCY_TotalExpense"]
["AB92","R92C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY_TotalExpense/Expense_AuditCY_TotalDisbursement)"]
["AC92","R92C29"," =SUM(AC88:AC91)",0]
["AD92","R92C30"," ='FOA Import'!F76",0,"TaxInsuranceExpenses_AuditCY1_TotalExpense"]
["AE92","R92C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY1_TotalExpense/Expense_AuditCY1_TotalDisbursement)"]
["AF92","R92C32"," =SUM(AF88:AF91)",0]
["AG92","R92C33"," ='FOA Import'!G76",0,"TaxInsuranceExpenses_AuditCY2_TotalExpense"]
["AH92","R92C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY2_TotalExpense/Expense_AuditCY2_TotalDisbursement)"]
["AI92","R92C35"," =SUM(AI88:AI91)",0]
["AJ92","R92C36"," ='FOA Import'!H76",0,"TaxInsuranceExpenses_AuditCY3_TotalExpense"]
["AK92","R92C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY3_TotalExpense/Expense_AuditCY3_TotalDisbursement)"]
["AL92","R92C38"," =SUM(AL88:AL91)",0]
["AM92","R92C39"," ='FOA Import'!I76",0,"TaxInsuranceExpenses_AuditCY4_TotalExpense"]
["AN92","R92C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+TaxInsuranceExpenses_AuditCY4_TotalExpense/Expense_AuditCY4_TotalDisbursement)"]
["AO92","R92C41"," =SUM(AO88:AO91)",0]
["L88","R88C12"," =_OneStop_Line286_Value",0,"TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate"]
["L89","R89C12"," =_OneStop_Line287_Value",0,"TaxInsuranceExpenses_BorrowerBudget_TaxesOther"]
["L90","R90C12"," =_OneStop_Line288_Value+_OneStop_Line290_Value",0,"TaxInsuranceExpenses_BorrowerBudget_Insurance"]
["L92","R92C12"," =SUM(L88:L91)",0,"TaxInsuranceExpenses_BorrowerBudget_TotalExpense"]
["M92","R92C13"," =SUM(M88:M91)",0]
["N92","R92C14"," =SUM(N88:N91)",0]
["L93","R93C12"," =_OneStop_Line289_Value",0,"GeneralExpenses_BorrowerBudget_MortgageInsurancePremium"]
["M93","R93C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+GeneralExpenses_BorrowerBudget_MortgageInsurancePremium/Expense_BorrowerBudget_TotalDisbursement)"]
["N93","R93C14"," =IF(GeneralExpenses_BorrowerBudget_MortgageInsurancePremium=0,0,+GeneralExpenses_BorrowerBudget_MortgageInsurancePremium/Income_UnitCount_ResidentialTotal)",0]
["L94","R94C12"," =AdministrativeExpenses_BorrowerBudget_TotalExpense+MaintenanceExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_ResidentServices+GeneralExpenses_BorrowerBudget_Security+UtilityExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits+GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits+TaxInsuranceExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_MortgageInsurancePremium",0,"Expense_BorrowerBudget_TotalDisbursement"]
["M94","R94C13"," =IF(Expense_BorrowerBudget_TotalDisbursement=0,\"\",+Expense_BorrowerBudget_TotalDisbursement/Expense_BorrowerBudget_TotalDisbursement)"]
["N94","R94C14"," =SUM(N60,N74,N76,N77,N83,N85,N86,N92,N93)",0]
["AQ88","R88C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesRealEstate,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_TaxesRealEstate,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_TaxesRealEstate)",{"$error":"#VALUE!"}]
["AQ89","R89C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesOther,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_TaxesOther,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_TaxesOther)",{"$error":"#VALUE!"}]
["AQ90","R90C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Insurance,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_Insurance,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_Insurance)",{"$error":"#VALUE!"}]
["AQ91","R91C43"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Interest,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_Interest,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_Interest)",{"$error":"#VALUE!"}]
["AQ92","R92C43"," =SUM(AQ88:AQ91)",{"$error":"#VALUE!"}]
["AS88","R88C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesRealEstate,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_TaxesRealEstate,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_TaxesRealEstate,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*TaxInsuranceExpenses_AuditCY3_TaxesRealEstate,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*TaxInsuranceExpenses_AuditCY4_TaxesRealEstate)",{"$error":"#VALUE!"}]
["AS89","R89C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesOther,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_TaxesOther,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_TaxesOther,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*TaxInsuranceExpenses_AuditCY3_TaxesOther,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*TaxInsuranceExpenses_AuditCY4_TaxesOther)",{"$error":"#VALUE!"}]
["AS90","R90C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Insurance,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_Insurance,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_Insurance,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*TaxInsuranceExpenses_AuditCY3_Insurance,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*TaxInsuranceExpenses_AuditCY4_Insurance)",{"$error":"#VALUE!"}]
["AS91","R91C45"," =AVERAGE((1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Interest,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY1_AuditYear)*TaxInsuranceExpenses_AuditCY1_Interest,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY2_AuditYear)*TaxInsuranceExpenses_AuditCY2_Interest,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY3_AuditYear)*TaxInsuranceExpenses_AuditCY3_Interest,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY4_AuditYear)*TaxInsuranceExpenses_AuditCY4_Interest)",{"$error":"#VALUE!"}]
["AS92","R92C45"," =SUM(AS88:AS91)",{"$error":"#VALUE!"}]
["F93","R93C6"," =_FirstMortgageLoan_MortgageInsuranceRate",0,"TaxInsuranceExpenses_Input_MortgageInsurancePremium"]
["P88","R88C16"," =TaxInsuranceExpenses_MHSelected_TaxesRealEstate-TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate",0]
["P89","R89C16"," =TaxInsuranceExpenses_MHSelected_TaxesOther-TaxInsuranceExpenses_BorrowerBudget_TaxesOther",0]
["P90","R90C16"," =TaxInsuranceExpenses_MHSelected_Insurance-TaxInsuranceExpenses_BorrowerBudget_Insurance",0]
["P91","R91C16"," =TaxInsuranceExpenses_MHSelected_Interest-TaxInsuranceExpenses_BorrowerBudget_Interest",0]
["P92","R92C16"," =TaxInsuranceExpenses_MHSelected_TotalExpense-TaxInsuranceExpenses_BorrowerBudget_TotalExpense",0]
["P93","R93C16"," =GeneralExpenses_MHSelected_MortgageInsurancePremium-GeneralExpenses_BorrowerBudget_MortgageInsurancePremium",0]
["P94","R94C16"," =Expense_MHSelected_TotalDisbursement-Expense_BorrowerBudget_TotalDisbursement",0]
["W94","R94C23"," =AdministrativeExpenses_AuditTrended_TotalExpense+MaintenanceExpenses_AuditTrended_TotalExpense+GeneralExpenses_AuditTrended_ResidentServices+GeneralExpenses_AuditTrended_Security+UtilityExpenses_AuditTrended_TotalExpense+GeneralExpenses_AuditTrended_ReplacementReserveDeposits+GeneralExpenses_AuditTrended_SpecialEscrowDeposits+TaxInsuranceExpenses_AuditTrended_TotalExpense",0,"Expense_AuditTrended_TotalDisbursement"]
["X94","R94C24"," =IF(Expense_AuditTrended_TotalDisbursement=0,\"\",+Expense_AuditTrended_TotalDisbursement/Expense_AuditTrended_TotalDisbursement)"]
["Y94","R94C25"," =SUM(Y60,Y74,Y76,Y77,Y83,Y85,Y86,Y92,Y93)",0]
["AA94","R94C27"," ='FOA Import'!E77",0,"Expense_AuditCY_TotalDisbursement"]
["AB94","R94C28"," =IF(Expense_AuditCY_TotalDisbursement=0,\"\",+Expense_AuditCY_TotalDisbursement/Expense_AuditCY_TotalDisbursement)"]
["AC94","R94C29"," =SUM(AC60,AC74,AC76,AC77,AC83,AC85,AC86,AC92,AC93)",0]
["AD94","R94C30"," ='FOA Import'!F77",0,"Expense_AuditCY1_TotalDisbursement"]
["AE94","R94C31"," =IF(Expense_AuditCY1_TotalDisbursement=0,\"\",+Expense_AuditCY1_TotalDisbursement/Expense_AuditCY1_TotalDisbursement)"]
["AF94","R94C32"," =SUM(AF60,AF74,AF76,AF77,AF83,AF85,AF86,AF92,AF93)",0]
["AG94","R94C33"," ='FOA Import'!G77",0,"Expense_AuditCY2_TotalDisbursement"]
["AH94","R94C34"," =IF(Expense_AuditCY2_TotalDisbursement=0,\"\",+Expense_AuditCY2_TotalDisbursement/Expense_AuditCY2_TotalDisbursement)"]
["AI94","R94C35"," =SUM(AI60,AI74,AI76,AI77,AI83,AI85,AI86,AI92,AI93)",0]
["AJ94","R94C36"," ='FOA Import'!H77",0,"Expense_AuditCY3_TotalDisbursement"]
["AK94","R94C37"," =IF(Expense_AuditCY3_TotalDisbursement=0,\"\",+Expense_AuditCY3_TotalDisbursement/Expense_AuditCY3_TotalDisbursement)"]
["AL94","R94C38"," =SUM(AL60,AL74,AL76,AL77,AL83,AL85,AL86,AL92,AL93)",0]
["AM94","R94C39"," ='FOA Import'!I77",0,"Expense_AuditCY4_TotalDisbursement"]
["AN94","R94C40"," =IF(Expense_AuditCY4_TotalDisbursement=0,\"\",+Expense_AuditCY4_TotalDisbursement/Expense_AuditCY4_TotalDisbursement)"]
["AO94","R94C41"," =SUM(AO60,AO74,AO76,AO77,AO83,AO85,AO86,AO92,AO93)",0]
["AQ94","R94C43"," =AQ60+AQ74+AQ76+AQ77+AQ83+AQ85+AQ86+AQ92",{"$error":"#VALUE!"}]
["AS94","R94C45"," =AS60+AS74+AS76+AS77+AS83+AS85+AS86+AS92",{"$error":"#VALUE!"}]
["H96","R96C8"," =Income_MHSelected_TotalFundsReceived-Expense_MHSelected_TotalDisbursement",0,"UnderwritingNOI_MHSelected_UnderwritingNOI"]
["J96","R96C10"," =IF(UnderwritingNOI_MHSelected_UnderwritingNOI=0,0,+UnderwritingNOI_MHSelected_UnderwritingNOI/Income_UnitCount_ResidentialTotal)",0]
["AA96","R96C27"," ='FOA Import'!E78",0,"UnderwritingNOI_AuditCY_UnderwritingNOI"]
["AC96","R96C29"," =IF(UnderwritingNOI_AuditCY_UnderwritingNOI=0,0,+UnderwritingNOI_AuditCY_UnderwritingNOI/Income_UnitCount_ResidentialTotal)",0]
["AD96","R96C30"," ='FOA Import'!F78",0,"UnderwritingNOI_AuditCY1_UnderwritingNOI"]
["AF96","R96C32"," =IF(UnderwritingNOI_AuditCY1_UnderwritingNOI=0,0,+UnderwritingNOI_AuditCY1_UnderwritingNOI/Income_UnitCount_ResidentialTotal)",0]
["AG96","R96C33"," ='FOA Import'!G78",0,"UnderwritingNOI_AuditCY2_UnderwritingNOI"]
["AI96","R96C35"," =IF(UnderwritingNOI_AuditCY2_UnderwritingNOI=0,0,+UnderwritingNOI_AuditCY2_UnderwritingNOI/Income_UnitCount_ResidentialTotal)",0]
["AJ96","R96C36"," ='FOA Import'!H78",0,"UnderwritingNOI_AuditCY3_UnderwritingNOI"]
["AL96","R96C38"," =IF(UnderwritingNOI_AuditCY3_UnderwritingNOI=0,0,+UnderwritingNOI_AuditCY3_UnderwritingNOI/Income_UnitCount_ResidentialTotal)",0]
["AM96","R96C39"," ='FOA Import'!I78",0,"UnderwritingNOI_AuditCY4_UnderwritingNOI"]
["AO96","R96C41"," =IF(UnderwritingNOI_AuditCY4_UnderwritingNOI=0,0,+UnderwritingNOI_AuditCY4_UnderwritingNOI/Income_UnitCount_ResidentialTotal)",0]
["AA99","R99C27"," =Heading_AuditCY_AuditYear&\" Audit\""," Audit"]
["AD99","R99C30"," =Heading_AuditCY1_AuditYear&\" Audit\""," Audit"]
["AG99","R99C33"," =Heading_AuditCY2_AuditYear&\" Audit\""," Audit"]
["AJ99","R99C36"," =Heading_AuditCY3_AuditYear&\" Audit\""," Audit"]
["AM99","R99C39"," =Heading_AuditCY4_AuditYear&\" Audit\""," Audit"]
["W101","R101C23"," =IFERROR(Expense_AuditTrended_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["W102","R102C23"," =IFERROR(-AdministrativeExpenses_AuditTrended_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["W103","R103C23"," =IFERROR(-GeneralExpenses_AuditTrended_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["W104","R104C23"," =IFERROR(-UtilityExpenses_AuditTrended_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["W105","R105C23"," =IFERROR(-GeneralExpenses_AuditTrended_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["W106","R106C23"," =IFERROR(-TaxInsuranceExpenses_AuditTrended_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["AA101","R101C27"," =IFERROR(Expense_AuditCY_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["AA102","R102C27"," =IFERROR(-AdministrativeExpenses_AuditCY_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["AA103","R103C27"," =IFERROR(-GeneralExpenses_AuditCY_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["AA104","R104C27"," =IFERROR(-UtilityExpenses_AuditCY_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["AA105","R105C27"," =IFERROR(-GeneralExpenses_AuditCY_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["AA106","R106C27"," =IFERROR(-TaxInsuranceExpenses_AuditCY_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["AD101","R101C30"," =IFERROR(Expense_AuditCY1_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["AD102","R102C30"," =IFERROR(-AdministrativeExpenses_AuditCY1_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["AD103","R103C30"," =IFERROR(-GeneralExpenses_AuditCY1_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["AD104","R104C30"," =IFERROR(-UtilityExpenses_AuditCY1_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["AD105","R105C30"," =IFERROR(-GeneralExpenses_AuditCY1_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["AD106","R106C30"," =IFERROR(-TaxInsuranceExpenses_AuditCY1_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["AG101","R101C33"," =IFERROR(Expense_AuditCY2_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["AG102","R102C33"," =IFERROR(-AdministrativeExpenses_AuditCY2_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["AG103","R103C33"," =IFERROR(-GeneralExpenses_AuditCY2_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["AG104","R104C33"," =IFERROR(-UtilityExpenses_AuditCY2_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["AG105","R105C33"," =IFERROR(-GeneralExpenses_AuditCY2_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["AG106","R106C33"," =IFERROR(-TaxInsuranceExpenses_AuditCY2_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["AJ101","R101C36"," =IFERROR(Expense_AuditCY3_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["AJ102","R102C36"," =IFERROR(-AdministrativeExpenses_AuditCY3_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["AJ103","R103C36"," =IFERROR(-GeneralExpenses_AuditCY3_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["AJ104","R104C36"," =IFERROR(-UtilityExpenses_AuditCY3_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["AJ105","R105C36"," =IFERROR(-GeneralExpenses_AuditCY3_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["AJ106","R106C36"," =IFERROR(-TaxInsuranceExpenses_AuditCY3_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["AM101","R101C39"," =IFERROR(Expense_AuditCY4_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["AM102","R102C39"," =IFERROR(-AdministrativeExpenses_AuditCY4_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["AM103","R103C39"," =IFERROR(-GeneralExpenses_AuditCY4_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["AM104","R104C39"," =IFERROR(-UtilityExpenses_AuditCY4_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["AM105","R105C39"," =IFERROR(-GeneralExpenses_AuditCY4_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["AM106","R106C39"," =IFERROR(-TaxInsuranceExpenses_AuditCY4_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["H101","R101C8"," =IFERROR(Expense_MHSelected_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["H102","R102C8"," =IFERROR(-AdministrativeExpenses_MHSelected_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["H103","R103C8"," =IFERROR(-GeneralExpenses_MHSelected_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["H104","R104C8"," =IFERROR(-UtilityExpenses_MHSelected_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["H105","R105C8"," =IFERROR(-GeneralExpenses_MHSelected_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["H106","R106C8"," =IFERROR(-TaxInsuranceExpenses_MHSelected_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["H107","R107C8"," =IFERROR(-GeneralExpenses_MHSelected_MortgageInsurancePremium/Income_UnitCount_ResidentialTotal,\"\")"]
["H108","R108C8"," =SUM(H101:H107)",0]
["L101","R101C12"," =IFERROR(Expense_BorrowerBudget_TotalDisbursement/Income_UnitCount_ResidentialTotal,\"\")"]
["L102","R102C12"," =IFERROR(-AdministrativeExpenses_BorrowerBudget_ManagementFee/Income_UnitCount_ResidentialTotal,\"\")"]
["L103","R103C12"," =IFERROR(-GeneralExpenses_BorrowerBudget_Security/Income_UnitCount_ResidentialTotal,\"\")"]
["L104","R104C12"," =IFERROR(-UtilityExpenses_BorrowerBudget_TotalExpense/Income_UnitCount_ResidentialTotal,\"\")"]
["L105","R105C12"," =IFERROR(-GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits/Income_UnitCount_ResidentialTotal,\"\")"]
["L106","R106C12"," =IFERROR(-TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate/Income_UnitCount_ResidentialTotal,\"\")"]
["L107","R107C12"," =IFERROR(-GeneralExpenses_BorrowerBudget_MortgageInsurancePremium/Income_UnitCount_ResidentialTotal,\"\")"]
["L108","R108C12"," =SUM(L101:L107)",0]
["P101","R101C16"," =IFERROR(H101-L101,\"\")"]
["P102","R102C16"," =IFERROR(H102-L102,\"\")"]
["P103","R103C16"," =IFERROR(H103-L103,\"\")"]
["P104","R104C16"," =IFERROR(H104-L104,\"\")"]
["P105","R105C16"," =IFERROR(H105-L105,\"\")"]
["P106","R106C16"," =IFERROR(H106-L106,\"\")"]
["P107","R107C16"," =IFERROR(H107-L107,\"\")"]
["P108","R108C16"," =H108-L108",0]
["W108","R108C23"," =SUM(W101:W107)",0]
["AA108","R108C27"," =SUM(AA101:AA107)",0]
["AD108","R108C30"," =SUM(AD101:AD107)",0]
["AG108","R108C33"," =SUM(AG101:AG107)",0]
["AJ108","R108C36"," =SUM(AJ101:AJ107)",0]
["AM108","R108C39"," =SUM(AM101:AM107)",0]
["T2","R2C20"," =IFERROR(LoanSizing_Dashboard_SupportableLoanAmt/(UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_CapRate),\"\")",null,"LoanSizing_Dashboard_PrelimLTV"]
["T5","R5C20"," =LoanSizing_Dashboard_AppraisedValue*LoanSizing_Dashboard_MinUWLTV",0,"LoanSizing_Dashboard_MaxLoan"]
["T6","R6C20"," =IFERROR(LoanSizing_Dashboard_SupportableLoanAmt/LoanSizing_Dashboard_AppraisedValue,\"\")",null,"LoanSizing_Dashboard_ActualLTV"]

{"sheet":"Junior Loan Formulas","index":10,"n_rows":2960,"n_cols":5,"rows_kept":2960,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["H2","R2C8"," =_JuniorLoan_One_Name",0]
["H6","R6C8"," =_MarketAnalysis_TotalUnits_ALLBR",0]
["H7","R7C8"," =_JuniorLoan_One_CashFlowSharing",0,"JuniorLoan_One_CashFlowPercent"]
["B8","R8C2"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["C8","R8C3"," "]
["D8","R8C4"," "]
["E8","R8C5"," "]
["B9","R9C2"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["C9","R9C3"," "]
["D9","R9C4"," "]
["E9","R9C5"," "]
["H10","R10C8"," =IF(H9=0,0,H4/H9)",0,"JuniorLoan_One_WFHPerUnitSubsidy"]
["D13","R13C4"," =_JuniorLoan_One_ProjectedInterestRate",0,"JuniorLoan_One_InterestRateAnnual"]
["E13","R13C5"," =JuniorLoan_One_Amortization",0,"JuniorLoan_One_AmortizationPeriodAnnual"]
["F13","R13C6"," =JuniorLoan_One_Term",0]
["H13","R13C8"," =SUM(E18:E29)",0,"JuniorLoan_One_DebtServicePaymentAnnual"]
["I13","R13C9"," =IFERROR(IF(H3=\"Yes\",JuniorLoan_One_LoanAmt,IF(H2=\"Supplemental Loan\",PV(JuniorLoan_One_InterestRateAnnual/12,JuniorLoan_One_AmortizationPeriodAnnual*12,-((HLOOKUP(0,'20 Year Proforma'!J13:AW66,54)/H5)-LoanSizing_Dashboard_DebtServiceFirstMortgage)/12),PV(JuniorLoan_One_InterestRateAnnual/12,JuniorLoan_One_AmortizationPeriodAnnual*12,-((Calculations_NOI_Year1/'Junior Loan'!H5)-LoanSizing_Dashboard_DebtServiceFirstMortgage)/12))),0)",0,"JuniorLoan_One_SupportableLoanAmt"]
["D14","R14C4"," =_JuniorLoan_One_InterestRateAnnual/12",0,"JuniorLoan_One_InterestRateMonthly"]
["E14","R14C5"," =_JuniorLoan_One_AmortizationPeriodAnnual*12",0,"JuniorLoan_One_AmortizationPeriodMonthly"]
["G13","R13C7"," =IF(_JuniorLoan_One_AmortizationPeriodAnnual=0,_JuniorLoan_One_InterestRateMonthly*12,PMT(_JuniorLoan_One_InterestRateMonthly,_JuniorLoan_One_AmortizationPeriodMonthly,-1)*12)",0,"JuniorLoan_One_DebtServiceConstantAnnual"]
["G14","R14C7"," =IF(_JuniorLoan_One_AmortizationPeriodAnnual=0,_JuniorLoan_One_InterestRateMonthly,PMT(_JuniorLoan_One_InterestRateMonthly,_JuniorLoan_One_AmortizationPeriodMonthly,-1))",0,"JuniorLoan_One_DebtServiceConstantMonthly"]
["D18","R18C4"," =I13",0]
["E18","R18C5"," =IF(D18<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D18*JuniorLoan_One_DebtServiceConstantMonthly,I13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F18","R18C6"," =IF(D18>0,D18*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G18","R18C7"," =IF(E18=0,0,E18-F18)",0]
["C19","R19C3"," =C18+1",2]
["D19","R19C4"," =IF(I18>0,I18,0)",0]
["E19","R19C5"," =IF(D19<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D19*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F19","R19C6"," =IF(D19>0,D19*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G19","R19C7"," =IF(E19=0,0,E19-F19)",0]
["C20","R20C3"," =C19+1",3]
["D20","R20C4"," =IF(I19>0,I19,0)",0]
["E20","R20C5"," =IF(D20<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D20*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F20","R20C6"," =IF(D20>0,D20*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G20","R20C7"," =IF(E20=0,0,E20-F20)",0]
["C21","R21C3"," =C20+1",4]
["D21","R21C4"," =IF(I20>0,I20,0)",0]
["E21","R21C5"," =IF(D21<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D21*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F21","R21C6"," =IF(D21>0,D21*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G21","R21C7"," =IF(E21=0,0,E21-F21)",0]
["C22","R22C3"," =C21+1",5]
["D22","R22C4"," =IF(I21>0,I21,0)",0]
["E22","R22C5"," =IF(D22<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D22*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F22","R22C6"," =IF(D22>0,D22*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G22","R22C7"," =IF(E22=0,0,E22-F22)",0]
["C23","R23C3"," =C22+1",6]
["D23","R23C4"," =IF(I22>0,I22,0)",0]
["E23","R23C5"," =IF(D23<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D23*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F23","R23C6"," =IF(D23>0,D23*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G23","R23C7"," =IF(E23=0,0,E23-F23)",0]
["C24","R24C3"," =C23+1",7]
["D24","R24C4"," =IF(I23>0,I23,0)",0]
["E24","R24C5"," =IF(D24<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D24*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F24","R24C6"," =IF(D24>0,D24*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G24","R24C7"," =IF(E24=0,0,E24-F24)",0]
["C25","R25C3"," =C24+1",8]
["D25","R25C4"," =IF(I24>0,I24,0)",0]
["E25","R25C5"," =IF(D25<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D25*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F25","R25C6"," =IF(D25>0,D25*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G25","R25C7"," =IF(E25=0,0,E25-F25)",0]
["C26","R26C3"," =C25+1",9]
["D26","R26C4"," =IF(I25>0,I25,0)",0]
["E26","R26C5"," =IF(D26<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D26*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F26","R26C6"," =IF(D26>0,D26*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G26","R26C7"," =IF(E26=0,0,E26-F26)",0]
["C27","R27C3"," =C26+1",10]
["D27","R27C4"," =IF(I26>0,I26,0)",0]
["E27","R27C5"," =IF(D27<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D27*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F27","R27C6"," =IF(D27>0,D27*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G27","R27C7"," =IF(E27=0,0,E27-F27)",0]
["C28","R28C3"," =C27+1",11]
["D28","R28C4"," =IF(I27>0,I27,0)",0]
["E28","R28C5"," =IF(D28<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D28*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F28","R28C6"," =IF(D28>0,D28*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G28","R28C7"," =IF(E28=0,0,E28-F28)",0]
["C29","R29C3"," =C28+1",12]
["D29","R29C4"," =IF(I28>0,I28,0)",0]
["E29","R29C5"," =IF(D29<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D29*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F29","R29C6"," =IF(D29>0,D29*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G29","R29C7"," =IF(E29=0,0,E29-F29)",0]
["H29","R29C8"," =_CashFlow_JuniorLoan_Year1",0]
["C30","R30C3"," =C29+1",13]
["D30","R30C4"," =IF(I29>0,I29,0)",0]
["E30","R30C5"," =IF(D30<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D30*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F30","R30C6"," =IF(D30>0,D30*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G30","R30C7"," =IF(E30=0,0,E30-F30)",0]
["C31","R31C3"," =C30+1",14]
["D31","R31C4"," =IF(I30>0,I30,0)",0]
["E31","R31C5"," =IF(D31<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D31*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F31","R31C6"," =IF(D31>0,D31*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G31","R31C7"," =IF(E31=0,0,E31-F31)",0]
["C32","R32C3"," =C31+1",15]
["D32","R32C4"," =IF(I31>0,I31,0)",0]
["E32","R32C5"," =IF(D32<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D32*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F32","R32C6"," =IF(D32>0,D32*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G32","R32C7"," =IF(E32=0,0,E32-F32)",0]
["C33","R33C3"," =C32+1",16]
["D33","R33C4"," =IF(I32>0,I32,0)",0]
["E33","R33C5"," =IF(D33<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D33*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F33","R33C6"," =IF(D33>0,D33*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G33","R33C7"," =IF(E33=0,0,E33-F33)",0]
["C34","R34C3"," =C33+1",17]
["D34","R34C4"," =IF(I33>0,I33,0)",0]
["E34","R34C5"," =IF(D34<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D34*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F34","R34C6"," =IF(D34>0,D34*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G34","R34C7"," =IF(E34=0,0,E34-F34)",0]
["C35","R35C3"," =C34+1",18]
["D35","R35C4"," =IF(I34>0,I34,0)",0]
["E35","R35C5"," =IF(D35<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D35*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F35","R35C6"," =IF(D35>0,D35*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G35","R35C7"," =IF(E35=0,0,E35-F35)",0]
["C36","R36C3"," =C35+1",19]
["D36","R36C4"," =IF(I35>0,I35,0)",0]
["E36","R36C5"," =IF(D36<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D36*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F36","R36C6"," =IF(D36>0,D36*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G36","R36C7"," =IF(E36=0,0,E36-F36)",0]
["C37","R37C3"," =C36+1",20]
["D37","R37C4"," =IF(I36>0,I36,0)",0]
["E37","R37C5"," =IF(D37<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D37*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F37","R37C6"," =IF(D37>0,D37*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G37","R37C7"," =IF(E37=0,0,E37-F37)",0]
["C38","R38C3"," =C37+1",21]
["D38","R38C4"," =IF(I37>0,I37,0)",0]
["E38","R38C5"," =IF(D38<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D38*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F38","R38C6"," =IF(D38>0,D38*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G38","R38C7"," =IF(E38=0,0,E38-F38)",0]
["C39","R39C3"," =C38+1",22]
["D39","R39C4"," =IF(I38>0,I38,0)",0]
["E39","R39C5"," =IF(D39<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D39*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F39","R39C6"," =IF(D39>0,D39*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G39","R39C7"," =IF(E39=0,0,E39-F39)",0]
["C40","R40C3"," =C39+1",23]
["D40","R40C4"," =IF(I39>0,I39,0)",0]
["E40","R40C5"," =IF(D40<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D40*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F40","R40C6"," =IF(D40>0,D40*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G40","R40C7"," =IF(E40=0,0,E40-F40)",0]
["B41","R41C2"," =B29+1",2]
["C41","R41C3"," =C40+1",24]
["D41","R41C4"," =IF(I40>0,I40,0)",0]
["E41","R41C5"," =IF(D41<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D41*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F41","R41C6"," =IF(D41>0,D41*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G41","R41C7"," =IF(E41=0,0,E41-F41)",0]
["H41","R41C8"," =_CashFlow_JuniorLoan_Year2",0]
["C42","R42C3"," =C41+1",25]
["D42","R42C4"," =IF(I41>0,I41,0)",0]
["E42","R42C5"," =IF(D42<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D42*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F42","R42C6"," =IF(D42>0,D42*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G42","R42C7"," =IF(E42=0,0,E42-F42)",0]
["C43","R43C3"," =C42+1",26]
["D43","R43C4"," =IF(I42>0,I42,0)",0]
["E43","R43C5"," =IF(D43<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D43*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F43","R43C6"," =IF(D43>0,D43*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G43","R43C7"," =IF(E43=0,0,E43-F43)",0]
["C44","R44C3"," =C43+1",27]
["D44","R44C4"," =IF(I43>0,I43,0)",0]
["E44","R44C5"," =IF(D44<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D44*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F44","R44C6"," =IF(D44>0,D44*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G44","R44C7"," =IF(E44=0,0,E44-F44)",0]
["C45","R45C3"," =C44+1",28]
["D45","R45C4"," =IF(I44>0,I44,0)",0]
["E45","R45C5"," =IF(D45<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D45*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F45","R45C6"," =IF(D45>0,D45*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G45","R45C7"," =IF(E45=0,0,E45-F45)",0]
["C46","R46C3"," =C45+1",29]
["D46","R46C4"," =IF(I45>0,I45,0)",0]
["E46","R46C5"," =IF(D46<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D46*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F46","R46C6"," =IF(D46>0,D46*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G46","R46C7"," =IF(E46=0,0,E46-F46)",0]
["C47","R47C3"," =C46+1",30]
["D47","R47C4"," =IF(I46>0,I46,0)",0]
["E47","R47C5"," =IF(D47<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D47*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F47","R47C6"," =IF(D47>0,D47*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G47","R47C7"," =IF(E47=0,0,E47-F47)",0]
["C48","R48C3"," =C47+1",31]
["D48","R48C4"," =IF(I47>0,I47,0)",0]
["E48","R48C5"," =IF(D48<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D48*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F48","R48C6"," =IF(D48>0,D48*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G48","R48C7"," =IF(E48=0,0,E48-F48)",0]
["C49","R49C3"," =C48+1",32]
["D49","R49C4"," =IF(I48>0,I48,0)",0]
["E49","R49C5"," =IF(D49<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D49*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F49","R49C6"," =IF(D49>0,D49*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G49","R49C7"," =IF(E49=0,0,E49-F49)",0]
["C50","R50C3"," =C49+1",33]
["D50","R50C4"," =IF(I49>0,I49,0)",0]
["E50","R50C5"," =IF(D50<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D50*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F50","R50C6"," =IF(D50>0,D50*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G50","R50C7"," =IF(E50=0,0,E50-F50)",0]
["C51","R51C3"," =C50+1",34]
["D51","R51C4"," =IF(I50>0,I50,0)",0]
["E51","R51C5"," =IF(D51<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D51*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F51","R51C6"," =IF(D51>0,D51*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G51","R51C7"," =IF(E51=0,0,E51-F51)",0]
["C52","R52C3"," =C51+1",35]
["D52","R52C4"," =IF(I51>0,I51,0)",0]
["E52","R52C5"," =IF(D52<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D52*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F52","R52C6"," =IF(D52>0,D52*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G52","R52C7"," =IF(E52=0,0,E52-F52)",0]
["B53","R53C2"," =B41+1",3]
["C53","R53C3"," =C52+1",36]
["D53","R53C4"," =IF(I52>0,I52,0)",0]
["E53","R53C5"," =IF(D53<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D53*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F53","R53C6"," =IF(D53>0,D53*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G53","R53C7"," =IF(E53=0,0,E53-F53)",0]
["H53","R53C8"," =_CashFlow_JuniorLoan_Year3",0]
["C54","R54C3"," =C53+1",37]
["D54","R54C4"," =IF(I53>0,I53,0)",0]
["E54","R54C5"," =IF(D54<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D54*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F54","R54C6"," =IF(D54>0,D54*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G54","R54C7"," =IF(E54=0,0,E54-F54)",0]
["C55","R55C3"," =C54+1",38]
["D55","R55C4"," =IF(I54>0,I54,0)",0]
["E55","R55C5"," =IF(D55<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D55*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F55","R55C6"," =IF(D55>0,D55*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G55","R55C7"," =IF(E55=0,0,E55-F55)",0]
["C56","R56C3"," =C55+1",39]
["D56","R56C4"," =IF(I55>0,I55,0)",0]
["E56","R56C5"," =IF(D56<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D56*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F56","R56C6"," =IF(D56>0,D56*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G56","R56C7"," =IF(E56=0,0,E56-F56)",0]
["C57","R57C3"," =C56+1",40]
["D57","R57C4"," =IF(I56>0,I56,0)",0]
["E57","R57C5"," =IF(D57<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D57*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F57","R57C6"," =IF(D57>0,D57*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G57","R57C7"," =IF(E57=0,0,E57-F57)",0]
["C58","R58C3"," =C57+1",41]
["D58","R58C4"," =IF(I57>0,I57,0)",0]
["E58","R58C5"," =IF(D58<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D58*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F58","R58C6"," =IF(D58>0,D58*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G58","R58C7"," =IF(E58=0,0,E58-F58)",0]
["C59","R59C3"," =C58+1",42]
["D59","R59C4"," =IF(I58>0,I58,0)",0]
["E59","R59C5"," =IF(D59<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D59*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F59","R59C6"," =IF(D59>0,D59*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G59","R59C7"," =IF(E59=0,0,E59-F59)",0]
["C60","R60C3"," =C59+1",43]
["D60","R60C4"," =IF(I59>0,I59,0)",0]
["E60","R60C5"," =IF(D60<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D60*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F60","R60C6"," =IF(D60>0,D60*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G60","R60C7"," =IF(E60=0,0,E60-F60)",0]
["C61","R61C3"," =C60+1",44]
["D61","R61C4"," =IF(I60>0,I60,0)",0]
["E61","R61C5"," =IF(D61<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D61*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F61","R61C6"," =IF(D61>0,D61*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G61","R61C7"," =IF(E61=0,0,E61-F61)",0]
["C62","R62C3"," =C61+1",45]
["D62","R62C4"," =IF(I61>0,I61,0)",0]
["E62","R62C5"," =IF(D62<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D62*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F62","R62C6"," =IF(D62>0,D62*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G62","R62C7"," =IF(E62=0,0,E62-F62)",0]
["C63","R63C3"," =C62+1",46]
["D63","R63C4"," =IF(I62>0,I62,0)",0]
["E63","R63C5"," =IF(D63<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D63*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F63","R63C6"," =IF(D63>0,D63*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G63","R63C7"," =IF(E63=0,0,E63-F63)",0]
["C64","R64C3"," =C63+1",47]
["D64","R64C4"," =IF(I63>0,I63,0)",0]
["E64","R64C5"," =IF(D64<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D64*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F64","R64C6"," =IF(D64>0,D64*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G64","R64C7"," =IF(E64=0,0,E64-F64)",0]
["B65","R65C2"," =B53+1",4]
["C65","R65C3"," =C64+1",48]
["D65","R65C4"," =IF(I64>0,I64,0)",0]
["E65","R65C5"," =IF(D65<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D65*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F65","R65C6"," =IF(D65>0,D65*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G65","R65C7"," =IF(E65=0,0,E65-F65)",0]
["H65","R65C8"," =_CashFlow_JuniorLoan_Year4",0]
["C66","R66C3"," =C65+1",49]
["D66","R66C4"," =IF(I65>0,I65,0)",0]
["E66","R66C5"," =IF(D66<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D66*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F66","R66C6"," =IF(D66>0,D66*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G66","R66C7"," =IF(E66=0,0,E66-F66)",0]
["C67","R67C3"," =C66+1",50]
["D67","R67C4"," =IF(I66>0,I66,0)",0]
["E67","R67C5"," =IF(D67<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D67*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F67","R67C6"," =IF(D67>0,D67*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G67","R67C7"," =IF(E67=0,0,E67-F67)",0]
["C68","R68C3"," =C67+1",51]
["D68","R68C4"," =IF(I67>0,I67,0)",0]
["E68","R68C5"," =IF(D68<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D68*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F68","R68C6"," =IF(D68>0,D68*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G68","R68C7"," =IF(E68=0,0,E68-F68)",0]
["C69","R69C3"," =C68+1",52]
["D69","R69C4"," =IF(I68>0,I68,0)",0]
["E69","R69C5"," =IF(D69<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D69*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F69","R69C6"," =IF(D69>0,D69*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G69","R69C7"," =IF(E69=0,0,E69-F69)",0]
["C70","R70C3"," =C69+1",53]
["D70","R70C4"," =IF(I69>0,I69,0)",0]
["E70","R70C5"," =IF(D70<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D70*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F70","R70C6"," =IF(D70>0,D70*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G70","R70C7"," =IF(E70=0,0,E70-F70)",0]
["C71","R71C3"," =C70+1",54]
["D71","R71C4"," =IF(I70>0,I70,0)",0]
["E71","R71C5"," =IF(D71<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D71*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F71","R71C6"," =IF(D71>0,D71*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G71","R71C7"," =IF(E71=0,0,E71-F71)",0]
["C72","R72C3"," =C71+1",55]
["D72","R72C4"," =IF(I71>0,I71,0)",0]
["E72","R72C5"," =IF(D72<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D72*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F72","R72C6"," =IF(D72>0,D72*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G72","R72C7"," =IF(E72=0,0,E72-F72)",0]
["C73","R73C3"," =C72+1",56]
["D73","R73C4"," =IF(I72>0,I72,0)",0]
["E73","R73C5"," =IF(D73<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D73*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F73","R73C6"," =IF(D73>0,D73*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G73","R73C7"," =IF(E73=0,0,E73-F73)",0]
["C74","R74C3"," =C73+1",57]
["D74","R74C4"," =IF(I73>0,I73,0)",0]
["E74","R74C5"," =IF(D74<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D74*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F74","R74C6"," =IF(D74>0,D74*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G74","R74C7"," =IF(E74=0,0,E74-F74)",0]
["C75","R75C3"," =C74+1",58]
["D75","R75C4"," =IF(I74>0,I74,0)",0]
["E75","R75C5"," =IF(D75<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D75*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F75","R75C6"," =IF(D75>0,D75*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G75","R75C7"," =IF(E75=0,0,E75-F75)",0]
["C76","R76C3"," =C75+1",59]
["D76","R76C4"," =IF(I75>0,I75,0)",0]
["E76","R76C5"," =IF(D76<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D76*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F76","R76C6"," =IF(D76>0,D76*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G76","R76C7"," =IF(E76=0,0,E76-F76)",0]
["B77","R77C2"," =B65+1",5]
["C77","R77C3"," =C76+1",60]
["D77","R77C4"," =IF(I76>0,I76,0)",0]
["E77","R77C5"," =IF(D77<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D77*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F77","R77C6"," =IF(D77>0,D77*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G77","R77C7"," =IF(E77=0,0,E77-F77)",0]
["H77","R77C8"," =_CashFlow_JuniorLoan_Year5",0]
["C78","R78C3"," =C77+1",61]
["D78","R78C4"," =IF(I77>0,I77,0)",0]
["E78","R78C5"," =IF(D78<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D78*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F78","R78C6"," =IF(D78>0,D78*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G78","R78C7"," =IF(E78=0,0,E78-F78)",0]
["C79","R79C3"," =C78+1",62]
["D79","R79C4"," =IF(I78>0,I78,0)",0]
["E79","R79C5"," =IF(D79<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D79*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F79","R79C6"," =IF(D79>0,D79*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G79","R79C7"," =IF(E79=0,0,E79-F79)",0]
["C80","R80C3"," =C79+1",63]
["D80","R80C4"," =IF(I79>0,I79,0)",0]
["E80","R80C5"," =IF(D80<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D80*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F80","R80C6"," =IF(D80>0,D80*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G80","R80C7"," =IF(E80=0,0,E80-F80)",0]
["C81","R81C3"," =C80+1",64]
["D81","R81C4"," =IF(I80>0,I80,0)",0]
["E81","R81C5"," =IF(D81<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D81*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F81","R81C6"," =IF(D81>0,D81*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G81","R81C7"," =IF(E81=0,0,E81-F81)",0]
["C82","R82C3"," =C81+1",65]
["D82","R82C4"," =IF(I81>0,I81,0)",0]
["E82","R82C5"," =IF(D82<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D82*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F82","R82C6"," =IF(D82>0,D82*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G82","R82C7"," =IF(E82=0,0,E82-F82)",0]
["C83","R83C3"," =C82+1",66]
["D83","R83C4"," =IF(I82>0,I82,0)",0]
["E83","R83C5"," =IF(D83<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D83*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F83","R83C6"," =IF(D83>0,D83*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G83","R83C7"," =IF(E83=0,0,E83-F83)",0]
["C84","R84C3"," =C83+1",67]
["D84","R84C4"," =IF(I83>0,I83,0)",0]
["E84","R84C5"," =IF(D84<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D84*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F84","R84C6"," =IF(D84>0,D84*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G84","R84C7"," =IF(E84=0,0,E84-F84)",0]
["C85","R85C3"," =C84+1",68]
["D85","R85C4"," =IF(I84>0,I84,0)",0]
["E85","R85C5"," =IF(D85<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D85*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F85","R85C6"," =IF(D85>0,D85*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G85","R85C7"," =IF(E85=0,0,E85-F85)",0]
["C86","R86C3"," =C85+1",69]
["D86","R86C4"," =IF(I85>0,I85,0)",0]
["E86","R86C5"," =IF(D86<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D86*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F86","R86C6"," =IF(D86>0,D86*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G86","R86C7"," =IF(E86=0,0,E86-F86)",0]
["C87","R87C3"," =C86+1",70]
["D87","R87C4"," =IF(I86>0,I86,0)",0]
["E87","R87C5"," =IF(D87<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D87*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F87","R87C6"," =IF(D87>0,D87*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G87","R87C7"," =IF(E87=0,0,E87-F87)",0]
["C88","R88C3"," =C87+1",71]
["D88","R88C4"," =IF(I87>0,I87,0)",0]
["E88","R88C5"," =IF(D88<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D88*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F88","R88C6"," =IF(D88>0,D88*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G88","R88C7"," =IF(E88=0,0,E88-F88)",0]
["B89","R89C2"," =B77+1",6]
["C89","R89C3"," =C88+1",72]
["D89","R89C4"," =IF(I88>0,I88,0)",0]
["E89","R89C5"," =IF(D89<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D89*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F89","R89C6"," =IF(D89>0,D89*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G89","R89C7"," =IF(E89=0,0,E89-F89)",0]
["H89","R89C8"," =_CashFlow_JuniorLoan_Year6",0]
["C90","R90C3"," =C89+1",73]
["D90","R90C4"," =IF(I89>0,I89,0)",0]
["E90","R90C5"," =IF(D90<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D90*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F90","R90C6"," =IF(D90>0,D90*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G90","R90C7"," =IF(E90=0,0,E90-F90)",0]
["C91","R91C3"," =C90+1",74]
["D91","R91C4"," =IF(I90>0,I90,0)",0]
["E91","R91C5"," =IF(D91<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D91*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F91","R91C6"," =IF(D91>0,D91*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G91","R91C7"," =IF(E91=0,0,E91-F91)",0]
["C92","R92C3"," =C91+1",75]
["D92","R92C4"," =IF(I91>0,I91,0)",0]
["E92","R92C5"," =IF(D92<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D92*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F92","R92C6"," =IF(D92>0,D92*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G92","R92C7"," =IF(E92=0,0,E92-F92)",0]
["C93","R93C3"," =C92+1",76]
["D93","R93C4"," =IF(I92>0,I92,0)",0]
["E93","R93C5"," =IF(D93<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D93*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F93","R93C6"," =IF(D93>0,D93*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G93","R93C7"," =IF(E93=0,0,E93-F93)",0]
["C94","R94C3"," =C93+1",77]
["D94","R94C4"," =IF(I93>0,I93,0)",0]
["E94","R94C5"," =IF(D94<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D94*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F94","R94C6"," =IF(D94>0,D94*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G94","R94C7"," =IF(E94=0,0,E94-F94)",0]
["C95","R95C3"," =C94+1",78]
["D95","R95C4"," =IF(I94>0,I94,0)",0]
["E95","R95C5"," =IF(D95<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D95*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F95","R95C6"," =IF(D95>0,D95*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G95","R95C7"," =IF(E95=0,0,E95-F95)",0]
["C96","R96C3"," =C95+1",79]
["D96","R96C4"," =IF(I95>0,I95,0)",0]
["E96","R96C5"," =IF(D96<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D96*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F96","R96C6"," =IF(D96>0,D96*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G96","R96C7"," =IF(E96=0,0,E96-F96)",0]
["C97","R97C3"," =C96+1",80]
["D97","R97C4"," =IF(I96>0,I96,0)",0]
["E97","R97C5"," =IF(D97<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D97*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F97","R97C6"," =IF(D97>0,D97*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G97","R97C7"," =IF(E97=0,0,E97-F97)",0]
["C98","R98C3"," =C97+1",81]
["D98","R98C4"," =IF(I97>0,I97,0)",0]
["E98","R98C5"," =IF(D98<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D98*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F98","R98C6"," =IF(D98>0,D98*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G98","R98C7"," =IF(E98=0,0,E98-F98)",0]
["C99","R99C3"," =C98+1",82]
["D99","R99C4"," =IF(I98>0,I98,0)",0]
["E99","R99C5"," =IF(D99<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D99*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F99","R99C6"," =IF(D99>0,D99*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G99","R99C7"," =IF(E99=0,0,E99-F99)",0]
["C100","R100C3"," =C99+1",83]
["D100","R100C4"," =IF(I99>0,I99,0)",0]
["E100","R100C5"," =IF(D100<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D100*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F100","R100C6"," =IF(D100>0,D100*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G100","R100C7"," =IF(E100=0,0,E100-F100)",0]
["B101","R101C2"," =B89+1",7]
["C101","R101C3"," =C100+1",84]
["D101","R101C4"," =IF(I100>0,I100,0)",0]
["E101","R101C5"," =IF(D101<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D101*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F101","R101C6"," =IF(D101>0,D101*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G101","R101C7"," =IF(E101=0,0,E101-F101)",0]
["H101","R101C8"," =_CashFlow_JuniorLoan_Year7",0]
["C102","R102C3"," =C101+1",85]
["D102","R102C4"," =IF(I101>0,I101,0)",0]
["E102","R102C5"," =IF(D102<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D102*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F102","R102C6"," =IF(D102>0,D102*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G102","R102C7"," =IF(E102=0,0,E102-F102)",0]
["C103","R103C3"," =C102+1",86]
["D103","R103C4"," =IF(I102>0,I102,0)",0]
["E103","R103C5"," =IF(D103<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D103*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F103","R103C6"," =IF(D103>0,D103*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G103","R103C7"," =IF(E103=0,0,E103-F103)",0]
["C104","R104C3"," =C103+1",87]
["D104","R104C4"," =IF(I103>0,I103,0)",0]
["E104","R104C5"," =IF(D104<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D104*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F104","R104C6"," =IF(D104>0,D104*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G104","R104C7"," =IF(E104=0,0,E104-F104)",0]
["C105","R105C3"," =C104+1",88]
["D105","R105C4"," =IF(I104>0,I104,0)",0]
["E105","R105C5"," =IF(D105<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D105*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F105","R105C6"," =IF(D105>0,D105*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G105","R105C7"," =IF(E105=0,0,E105-F105)",0]
["C106","R106C3"," =C105+1",89]
["D106","R106C4"," =IF(I105>0,I105,0)",0]
["E106","R106C5"," =IF(D106<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D106*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F106","R106C6"," =IF(D106>0,D106*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G106","R106C7"," =IF(E106=0,0,E106-F106)",0]
["C107","R107C3"," =C106+1",90]
["D107","R107C4"," =IF(I106>0,I106,0)",0]
["E107","R107C5"," =IF(D107<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D107*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F107","R107C6"," =IF(D107>0,D107*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G107","R107C7"," =IF(E107=0,0,E107-F107)",0]
["C108","R108C3"," =C107+1",91]
["D108","R108C4"," =IF(I107>0,I107,0)",0]
["E108","R108C5"," =IF(D108<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D108*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F108","R108C6"," =IF(D108>0,D108*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G108","R108C7"," =IF(E108=0,0,E108-F108)",0]
["C109","R109C3"," =C108+1",92]
["D109","R109C4"," =IF(I108>0,I108,0)",0]
["E109","R109C5"," =IF(D109<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D109*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F109","R109C6"," =IF(D109>0,D109*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G109","R109C7"," =IF(E109=0,0,E109-F109)",0]
["C110","R110C3"," =C109+1",93]
["D110","R110C4"," =IF(I109>0,I109,0)",0]
["E110","R110C5"," =IF(D110<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D110*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F110","R110C6"," =IF(D110>0,D110*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G110","R110C7"," =IF(E110=0,0,E110-F110)",0]
["C111","R111C3"," =C110+1",94]
["D111","R111C4"," =IF(I110>0,I110,0)",0]
["E111","R111C5"," =IF(D111<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D111*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F111","R111C6"," =IF(D111>0,D111*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G111","R111C7"," =IF(E111=0,0,E111-F111)",0]
["C112","R112C3"," =C111+1",95]
["D112","R112C4"," =IF(I111>0,I111,0)",0]
["E112","R112C5"," =IF(D112<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D112*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F112","R112C6"," =IF(D112>0,D112*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G112","R112C7"," =IF(E112=0,0,E112-F112)",0]
["B113","R113C2"," =B101+1",8]
["C113","R113C3"," =C112+1",96]
["D113","R113C4"," =IF(I112>0,I112,0)",0]
["E113","R113C5"," =IF(D113<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D113*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F113","R113C6"," =IF(D113>0,D113*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G113","R113C7"," =IF(E113=0,0,E113-F113)",0]
["H113","R113C8"," =_CashFlow_JuniorLoan_Year8",0]
["C114","R114C3"," =C113+1",97]
["D114","R114C4"," =IF(I113>0,I113,0)",0]
["E114","R114C5"," =IF(D114<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D114*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F114","R114C6"," =IF(D114>0,D114*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G114","R114C7"," =IF(E114=0,0,E114-F114)",0]
["C115","R115C3"," =C114+1",98]
["D115","R115C4"," =IF(I114>0,I114,0)",0]
["E115","R115C5"," =IF(D115<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D115*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F115","R115C6"," =IF(D115>0,D115*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G115","R115C7"," =IF(E115=0,0,E115-F115)",0]
["C116","R116C3"," =C115+1",99]
["D116","R116C4"," =IF(I115>0,I115,0)",0]
["E116","R116C5"," =IF(D116<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D116*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F116","R116C6"," =IF(D116>0,D116*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G116","R116C7"," =IF(E116=0,0,E116-F116)",0]
["C117","R117C3"," =C116+1",100]
["D117","R117C4"," =IF(I116>0,I116,0)",0]
["E117","R117C5"," =IF(D117<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D117*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F117","R117C6"," =IF(D117>0,D117*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G117","R117C7"," =IF(E117=0,0,E117-F117)",0]
["C118","R118C3"," =C117+1",101]
["D118","R118C4"," =IF(I117>0,I117,0)",0]
["E118","R118C5"," =IF(D118<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D118*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F118","R118C6"," =IF(D118>0,D118*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G118","R118C7"," =IF(E118=0,0,E118-F118)",0]
["C119","R119C3"," =C118+1",102]
["D119","R119C4"," =IF(I118>0,I118,0)",0]
["E119","R119C5"," =IF(D119<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D119*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F119","R119C6"," =IF(D119>0,D119*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G119","R119C7"," =IF(E119=0,0,E119-F119)",0]
["C120","R120C3"," =C119+1",103]
["D120","R120C4"," =IF(I119>0,I119,0)",0]
["E120","R120C5"," =IF(D120<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D120*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F120","R120C6"," =IF(D120>0,D120*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G120","R120C7"," =IF(E120=0,0,E120-F120)",0]
["C121","R121C3"," =C120+1",104]
["D121","R121C4"," =IF(I120>0,I120,0)",0]
["E121","R121C5"," =IF(D121<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D121*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F121","R121C6"," =IF(D121>0,D121*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G121","R121C7"," =IF(E121=0,0,E121-F121)",0]
["C122","R122C3"," =C121+1",105]
["D122","R122C4"," =IF(I121>0,I121,0)",0]
["E122","R122C5"," =IF(D122<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D122*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F122","R122C6"," =IF(D122>0,D122*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G122","R122C7"," =IF(E122=0,0,E122-F122)",0]
["C123","R123C3"," =C122+1",106]
["D123","R123C4"," =IF(I122>0,I122,0)",0]
["E123","R123C5"," =IF(D123<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D123*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F123","R123C6"," =IF(D123>0,D123*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G123","R123C7"," =IF(E123=0,0,E123-F123)",0]
["C124","R124C3"," =C123+1",107]
["D124","R124C4"," =IF(I123>0,I123,0)",0]
["E124","R124C5"," =IF(D124<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D124*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F124","R124C6"," =IF(D124>0,D124*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G124","R124C7"," =IF(E124=0,0,E124-F124)",0]
["B125","R125C2"," =B113+1",9]
["C125","R125C3"," =C124+1",108]
["D125","R125C4"," =IF(I124>0,I124,0)",0]
["E125","R125C5"," =IF(D125<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D125*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F125","R125C6"," =IF(D125>0,D125*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G125","R125C7"," =IF(E125=0,0,E125-F125)",0]
["H125","R125C8"," =_CashFlow_JuniorLoan_Year9",0]
["C126","R126C3"," =C125+1",109]
["D126","R126C4"," =IF(I125>0,I125,0)",0]
["E126","R126C5"," =IF(D126<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D126*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F126","R126C6"," =IF(D126>0,D126*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G126","R126C7"," =IF(E126=0,0,E126-F126)",0]
["C127","R127C3"," =C126+1",110]
["D127","R127C4"," =IF(I126>0,I126,0)",0]
["E127","R127C5"," =IF(D127<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D127*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F127","R127C6"," =IF(D127>0,D127*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G127","R127C7"," =IF(E127=0,0,E127-F127)",0]
["C128","R128C3"," =C127+1",111]
["D128","R128C4"," =IF(I127>0,I127,0)",0]
["E128","R128C5"," =IF(D128<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D128*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F128","R128C6"," =IF(D128>0,D128*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G128","R128C7"," =IF(E128=0,0,E128-F128)",0]
["C129","R129C3"," =C128+1",112]
["D129","R129C4"," =IF(I128>0,I128,0)",0]
["E129","R129C5"," =IF(D129<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D129*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F129","R129C6"," =IF(D129>0,D129*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G129","R129C7"," =IF(E129=0,0,E129-F129)",0]
["C130","R130C3"," =C129+1",113]
["D130","R130C4"," =IF(I129>0,I129,0)",0]
["E130","R130C5"," =IF(D130<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D130*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F130","R130C6"," =IF(D130>0,D130*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G130","R130C7"," =IF(E130=0,0,E130-F130)",0]
["C131","R131C3"," =C130+1",114]
["D131","R131C4"," =IF(I130>0,I130,0)",0]
["E131","R131C5"," =IF(D131<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D131*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F131","R131C6"," =IF(D131>0,D131*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G131","R131C7"," =IF(E131=0,0,E131-F131)",0]
["C132","R132C3"," =C131+1",115]
["D132","R132C4"," =IF(I131>0,I131,0)",0]
["E132","R132C5"," =IF(D132<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D132*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F132","R132C6"," =IF(D132>0,D132*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G132","R132C7"," =IF(E132=0,0,E132-F132)",0]
["C133","R133C3"," =C132+1",116]
["D133","R133C4"," =IF(I132>0,I132,0)",0]
["E133","R133C5"," =IF(D133<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D133*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F133","R133C6"," =IF(D133>0,D133*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G133","R133C7"," =IF(E133=0,0,E133-F133)",0]
["C134","R134C3"," =C133+1",117]
["D134","R134C4"," =IF(I133>0,I133,0)",0]
["E134","R134C5"," =IF(D134<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D134*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F134","R134C6"," =IF(D134>0,D134*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G134","R134C7"," =IF(E134=0,0,E134-F134)",0]
["C135","R135C3"," =C134+1",118]
["D135","R135C4"," =IF(I134>0,I134,0)",0]
["E135","R135C5"," =IF(D135<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D135*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F135","R135C6"," =IF(D135>0,D135*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G135","R135C7"," =IF(E135=0,0,E135-F135)",0]
["C136","R136C3"," =C135+1",119]
["D136","R136C4"," =IF(I135>0,I135,0)",0]
["E136","R136C5"," =IF(D136<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D136*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F136","R136C6"," =IF(D136>0,D136*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G136","R136C7"," =IF(E136=0,0,E136-F136)",0]
["B137","R137C2"," =B125+1",10]
["C137","R137C3"," =C136+1",120]
["D137","R137C4"," =IF(I136>0,I136,0)",0]
["E137","R137C5"," =IF(D137<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D137*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F137","R137C6"," =IF(D137>0,D137*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G137","R137C7"," =IF(E137=0,0,E137-F137)",0]
["H137","R137C8"," =_CashFlow_JuniorLoan_Year10",0]
["C138","R138C3"," =C137+1",121]
["D138","R138C4"," =IF(I137>0,I137,0)",0]
["E138","R138C5"," =IF(D138<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D138*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F138","R138C6"," =IF(D138>0,D138*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G138","R138C7"," =IF(E138=0,0,E138-F138)",0]
["C139","R139C3"," =C138+1",122]
["D139","R139C4"," =IF(I138>0,I138,0)",0]
["E139","R139C5"," =IF(D139<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D139*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F139","R139C6"," =IF(D139>0,D139*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G139","R139C7"," =IF(E139=0,0,E139-F139)",0]
["C140","R140C3"," =C139+1",123]
["D140","R140C4"," =IF(I139>0,I139,0)",0]
["E140","R140C5"," =IF(D140<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D140*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F140","R140C6"," =IF(D140>0,D140*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G140","R140C7"," =IF(E140=0,0,E140-F140)",0]
["C141","R141C3"," =C140+1",124]
["D141","R141C4"," =IF(I140>0,I140,0)",0]
["E141","R141C5"," =IF(D141<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D141*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F141","R141C6"," =IF(D141>0,D141*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G141","R141C7"," =IF(E141=0,0,E141-F141)",0]
["C142","R142C3"," =C141+1",125]
["D142","R142C4"," =IF(I141>0,I141,0)",0]
["E142","R142C5"," =IF(D142<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D142*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F142","R142C6"," =IF(D142>0,D142*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G142","R142C7"," =IF(E142=0,0,E142-F142)",0]
["C143","R143C3"," =C142+1",126]
["D143","R143C4"," =IF(I142>0,I142,0)",0]
["E143","R143C5"," =IF(D143<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D143*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F143","R143C6"," =IF(D143>0,D143*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G143","R143C7"," =IF(E143=0,0,E143-F143)",0]
["C144","R144C3"," =C143+1",127]
["D144","R144C4"," =IF(I143>0,I143,0)",0]
["E144","R144C5"," =IF(D144<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D144*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F144","R144C6"," =IF(D144>0,D144*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G144","R144C7"," =IF(E144=0,0,E144-F144)",0]
["C145","R145C3"," =C144+1",128]
["D145","R145C4"," =IF(I144>0,I144,0)",0]
["E145","R145C5"," =IF(D145<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D145*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F145","R145C6"," =IF(D145>0,D145*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G145","R145C7"," =IF(E145=0,0,E145-F145)",0]
["C146","R146C3"," =C145+1",129]
["D146","R146C4"," =IF(I145>0,I145,0)",0]
["E146","R146C5"," =IF(D146<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D146*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F146","R146C6"," =IF(D146>0,D146*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G146","R146C7"," =IF(E146=0,0,E146-F146)",0]
["C147","R147C3"," =C146+1",130]
["D147","R147C4"," =IF(I146>0,I146,0)",0]
["E147","R147C5"," =IF(D147<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D147*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F147","R147C6"," =IF(D147>0,D147*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G147","R147C7"," =IF(E147=0,0,E147-F147)",0]
["C148","R148C3"," =C147+1",131]
["D148","R148C4"," =IF(I147>0,I147,0)",0]
["E148","R148C5"," =IF(D148<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D148*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F148","R148C6"," =IF(D148>0,D148*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G148","R148C7"," =IF(E148=0,0,E148-F148)",0]
["B149","R149C2"," =B137+1",11]
["C149","R149C3"," =C148+1",132]
["D149","R149C4"," =IF(I148>0,I148,0)",0]
["E149","R149C5"," =IF(D149<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D149*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F149","R149C6"," =IF(D149>0,D149*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G149","R149C7"," =IF(E149=0,0,E149-F149)",0]
["H149","R149C8"," =_CashFlow_JuniorLoan_Year11",0]
["C150","R150C3"," =C149+1",133]
["D150","R150C4"," =IF(I149>0,I149,0)",0]
["E150","R150C5"," =IF(D150<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D150*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F150","R150C6"," =IF(D150>0,D150*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G150","R150C7"," =IF(E150=0,0,E150-F150)",0]
["C151","R151C3"," =C150+1",134]
["D151","R151C4"," =IF(I150>0,I150,0)",0]
["E151","R151C5"," =IF(D151<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D151*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F151","R151C6"," =IF(D151>0,D151*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G151","R151C7"," =IF(E151=0,0,E151-F151)",0]
["C152","R152C3"," =C151+1",135]
["D152","R152C4"," =IF(I151>0,I151,0)",0]
["E152","R152C5"," =IF(D152<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D152*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F152","R152C6"," =IF(D152>0,D152*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G152","R152C7"," =IF(E152=0,0,E152-F152)",0]
["C153","R153C3"," =C152+1",136]
["D153","R153C4"," =IF(I152>0,I152,0)",0]
["E153","R153C5"," =IF(D153<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D153*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F153","R153C6"," =IF(D153>0,D153*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G153","R153C7"," =IF(E153=0,0,E153-F153)",0]
["C154","R154C3"," =C153+1",137]
["D154","R154C4"," =IF(I153>0,I153,0)",0]
["E154","R154C5"," =IF(D154<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D154*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F154","R154C6"," =IF(D154>0,D154*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G154","R154C7"," =IF(E154=0,0,E154-F154)",0]
["C155","R155C3"," =C154+1",138]
["D155","R155C4"," =IF(I154>0,I154,0)",0]
["E155","R155C5"," =IF(D155<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D155*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F155","R155C6"," =IF(D155>0,D155*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G155","R155C7"," =IF(E155=0,0,E155-F155)",0]
["C156","R156C3"," =C155+1",139]
["D156","R156C4"," =IF(I155>0,I155,0)",0]
["E156","R156C5"," =IF(D156<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D156*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F156","R156C6"," =IF(D156>0,D156*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G156","R156C7"," =IF(E156=0,0,E156-F156)",0]
["C157","R157C3"," =C156+1",140]
["D157","R157C4"," =IF(I156>0,I156,0)",0]
["E157","R157C5"," =IF(D157<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D157*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F157","R157C6"," =IF(D157>0,D157*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G157","R157C7"," =IF(E157=0,0,E157-F157)",0]
["C158","R158C3"," =C157+1",141]
["D158","R158C4"," =IF(I157>0,I157,0)",0]
["E158","R158C5"," =IF(D158<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D158*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F158","R158C6"," =IF(D158>0,D158*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G158","R158C7"," =IF(E158=0,0,E158-F158)",0]
["C159","R159C3"," =C158+1",142]
["D159","R159C4"," =IF(I158>0,I158,0)",0]
["E159","R159C5"," =IF(D159<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D159*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F159","R159C6"," =IF(D159>0,D159*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G159","R159C7"," =IF(E159=0,0,E159-F159)",0]
["C160","R160C3"," =C159+1",143]
["D160","R160C4"," =IF(I159>0,I159,0)",0]
["E160","R160C5"," =IF(D160<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D160*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F160","R160C6"," =IF(D160>0,D160*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G160","R160C7"," =IF(E160=0,0,E160-F160)",0]
["B161","R161C2"," =B149+1",12]
["C161","R161C3"," =C160+1",144]
["D161","R161C4"," =IF(I160>0,I160,0)",0]
["E161","R161C5"," =IF(D161<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D161*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F161","R161C6"," =IF(D161>0,D161*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G161","R161C7"," =IF(E161=0,0,E161-F161)",0]
["H161","R161C8"," =_CashFlow_JuniorLoan_Year12",0]
["C162","R162C3"," =C161+1",145]
["D162","R162C4"," =IF(I161>0,I161,0)",0]
["E162","R162C5"," =IF(D162<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D162*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F162","R162C6"," =IF(D162>0,D162*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G162","R162C7"," =IF(E162=0,0,E162-F162)",0]
["C163","R163C3"," =C162+1",146]
["D163","R163C4"," =IF(I162>0,I162,0)",0]
["E163","R163C5"," =IF(D163<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D163*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F163","R163C6"," =IF(D163>0,D163*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G163","R163C7"," =IF(E163=0,0,E163-F163)",0]
["C164","R164C3"," =C163+1",147]
["D164","R164C4"," =IF(I163>0,I163,0)",0]
["E164","R164C5"," =IF(D164<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D164*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F164","R164C6"," =IF(D164>0,D164*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G164","R164C7"," =IF(E164=0,0,E164-F164)",0]
["C165","R165C3"," =C164+1",148]
["D165","R165C4"," =IF(I164>0,I164,0)",0]
["E165","R165C5"," =IF(D165<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D165*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F165","R165C6"," =IF(D165>0,D165*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G165","R165C7"," =IF(E165=0,0,E165-F165)",0]
["C166","R166C3"," =C165+1",149]
["D166","R166C4"," =IF(I165>0,I165,0)",0]
["E166","R166C5"," =IF(D166<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D166*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F166","R166C6"," =IF(D166>0,D166*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G166","R166C7"," =IF(E166=0,0,E166-F166)",0]
["C167","R167C3"," =C166+1",150]
["D167","R167C4"," =IF(I166>0,I166,0)",0]
["E167","R167C5"," =IF(D167<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D167*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F167","R167C6"," =IF(D167>0,D167*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G167","R167C7"," =IF(E167=0,0,E167-F167)",0]
["C168","R168C3"," =C167+1",151]
["D168","R168C4"," =IF(I167>0,I167,0)",0]
["E168","R168C5"," =IF(D168<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D168*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F168","R168C6"," =IF(D168>0,D168*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G168","R168C7"," =IF(E168=0,0,E168-F168)",0]
["C169","R169C3"," =C168+1",152]
["D169","R169C4"," =IF(I168>0,I168,0)",0]
["E169","R169C5"," =IF(D169<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D169*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F169","R169C6"," =IF(D169>0,D169*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G169","R169C7"," =IF(E169=0,0,E169-F169)",0]
["C170","R170C3"," =C169+1",153]
["D170","R170C4"," =IF(I169>0,I169,0)",0]
["E170","R170C5"," =IF(D170<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D170*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F170","R170C6"," =IF(D170>0,D170*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G170","R170C7"," =IF(E170=0,0,E170-F170)",0]
["C171","R171C3"," =C170+1",154]
["D171","R171C4"," =IF(I170>0,I170,0)",0]
["E171","R171C5"," =IF(D171<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D171*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F171","R171C6"," =IF(D171>0,D171*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G171","R171C7"," =IF(E171=0,0,E171-F171)",0]
["C172","R172C3"," =C171+1",155]
["D172","R172C4"," =IF(I171>0,I171,0)",0]
["E172","R172C5"," =IF(D172<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D172*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F172","R172C6"," =IF(D172>0,D172*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G172","R172C7"," =IF(E172=0,0,E172-F172)",0]
["B173","R173C2"," =B161+1",13]
["C173","R173C3"," =C172+1",156]
["D173","R173C4"," =IF(I172>0,I172,0)",0]
["E173","R173C5"," =IF(D173<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D173*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F173","R173C6"," =IF(D173>0,D173*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G173","R173C7"," =IF(E173=0,0,E173-F173)",0]
["H173","R173C8"," =_CashFlow_JuniorLoan_Year13",0]
["C174","R174C3"," =C173+1",157]
["D174","R174C4"," =IF(I173>0,I173,0)",0]
["E174","R174C5"," =IF(D174<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D174*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F174","R174C6"," =IF(D174>0,D174*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G174","R174C7"," =IF(E174=0,0,E174-F174)",0]
["C175","R175C3"," =C174+1",158]
["D175","R175C4"," =IF(I174>0,I174,0)",0]
["E175","R175C5"," =IF(D175<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D175*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F175","R175C6"," =IF(D175>0,D175*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G175","R175C7"," =IF(E175=0,0,E175-F175)",0]
["C176","R176C3"," =C175+1",159]
["D176","R176C4"," =IF(I175>0,I175,0)",0]
["E176","R176C5"," =IF(D176<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D176*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F176","R176C6"," =IF(D176>0,D176*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G176","R176C7"," =IF(E176=0,0,E176-F176)",0]
["C177","R177C3"," =C176+1",160]
["D177","R177C4"," =IF(I176>0,I176,0)",0]
["E177","R177C5"," =IF(D177<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D177*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F177","R177C6"," =IF(D177>0,D177*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G177","R177C7"," =IF(E177=0,0,E177-F177)",0]
["C178","R178C3"," =C177+1",161]
["D178","R178C4"," =IF(I177>0,I177,0)",0]
["E178","R178C5"," =IF(D178<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D178*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F178","R178C6"," =IF(D178>0,D178*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G178","R178C7"," =IF(E178=0,0,E178-F178)",0]
["C179","R179C3"," =C178+1",162]
["D179","R179C4"," =IF(I178>0,I178,0)",0]
["E179","R179C5"," =IF(D179<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D179*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F179","R179C6"," =IF(D179>0,D179*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G179","R179C7"," =IF(E179=0,0,E179-F179)",0]
["C180","R180C3"," =C179+1",163]
["D180","R180C4"," =IF(I179>0,I179,0)",0]
["E180","R180C5"," =IF(D180<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D180*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F180","R180C6"," =IF(D180>0,D180*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G180","R180C7"," =IF(E180=0,0,E180-F180)",0]
["C181","R181C3"," =C180+1",164]
["D181","R181C4"," =IF(I180>0,I180,0)",0]
["E181","R181C5"," =IF(D181<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D181*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F181","R181C6"," =IF(D181>0,D181*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G181","R181C7"," =IF(E181=0,0,E181-F181)",0]
["C182","R182C3"," =C181+1",165]
["D182","R182C4"," =IF(I181>0,I181,0)",0]
["E182","R182C5"," =IF(D182<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D182*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F182","R182C6"," =IF(D182>0,D182*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G182","R182C7"," =IF(E182=0,0,E182-F182)",0]
["C183","R183C3"," =C182+1",166]
["D183","R183C4"," =IF(I182>0,I182,0)",0]
["E183","R183C5"," =IF(D183<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D183*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F183","R183C6"," =IF(D183>0,D183*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G183","R183C7"," =IF(E183=0,0,E183-F183)",0]
["C184","R184C3"," =C183+1",167]
["D184","R184C4"," =IF(I183>0,I183,0)",0]
["E184","R184C5"," =IF(D184<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D184*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F184","R184C6"," =IF(D184>0,D184*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G184","R184C7"," =IF(E184=0,0,E184-F184)",0]
["B185","R185C2"," =B173+1",14]
["C185","R185C3"," =C184+1",168]
["D185","R185C4"," =IF(I184>0,I184,0)",0]
["E185","R185C5"," =IF(D185<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D185*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F185","R185C6"," =IF(D185>0,D185*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G185","R185C7"," =IF(E185=0,0,E185-F185)",0]
["H185","R185C8"," =_CashFlow_JuniorLoan_Year14",0]
["C186","R186C3"," =C185+1",169]
["D186","R186C4"," =IF(I185>0,I185,0)",0]
["E186","R186C5"," =IF(D186<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D186*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F186","R186C6"," =IF(D186>0,D186*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G186","R186C7"," =IF(E186=0,0,E186-F186)",0]
["C187","R187C3"," =C186+1",170]
["D187","R187C4"," =IF(I186>0,I186,0)",0]
["E187","R187C5"," =IF(D187<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D187*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F187","R187C6"," =IF(D187>0,D187*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G187","R187C7"," =IF(E187=0,0,E187-F187)",0]
["C188","R188C3"," =C187+1",171]
["D188","R188C4"," =IF(I187>0,I187,0)",0]
["E188","R188C5"," =IF(D188<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D188*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F188","R188C6"," =IF(D188>0,D188*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G188","R188C7"," =IF(E188=0,0,E188-F188)",0]
["C189","R189C3"," =C188+1",172]
["D189","R189C4"," =IF(I188>0,I188,0)",0]
["E189","R189C5"," =IF(D189<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D189*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F189","R189C6"," =IF(D189>0,D189*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G189","R189C7"," =IF(E189=0,0,E189-F189)",0]
["C190","R190C3"," =C189+1",173]
["D190","R190C4"," =IF(I189>0,I189,0)",0]
["E190","R190C5"," =IF(D190<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D190*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F190","R190C6"," =IF(D190>0,D190*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G190","R190C7"," =IF(E190=0,0,E190-F190)",0]
["C191","R191C3"," =C190+1",174]
["D191","R191C4"," =IF(I190>0,I190,0)",0]
["E191","R191C5"," =IF(D191<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D191*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F191","R191C6"," =IF(D191>0,D191*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G191","R191C7"," =IF(E191=0,0,E191-F191)",0]
["C192","R192C3"," =C191+1",175]
["D192","R192C4"," =IF(I191>0,I191,0)",0]
["E192","R192C5"," =IF(D192<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D192*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F192","R192C6"," =IF(D192>0,D192*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G192","R192C7"," =IF(E192=0,0,E192-F192)",0]
["C193","R193C3"," =C192+1",176]
["D193","R193C4"," =IF(I192>0,I192,0)",0]
["E193","R193C5"," =IF(D193<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D193*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F193","R193C6"," =IF(D193>0,D193*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G193","R193C7"," =IF(E193=0,0,E193-F193)",0]
["C194","R194C3"," =C193+1",177]
["D194","R194C4"," =IF(I193>0,I193,0)",0]
["E194","R194C5"," =IF(D194<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D194*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F194","R194C6"," =IF(D194>0,D194*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G194","R194C7"," =IF(E194=0,0,E194-F194)",0]
["C195","R195C3"," =C194+1",178]
["D195","R195C4"," =IF(I194>0,I194,0)",0]
["E195","R195C5"," =IF(D195<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D195*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F195","R195C6"," =IF(D195>0,D195*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G195","R195C7"," =IF(E195=0,0,E195-F195)",0]
["C196","R196C3"," =C195+1",179]
["D196","R196C4"," =IF(I195>0,I195,0)",0]
["E196","R196C5"," =IF(D196<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D196*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F196","R196C6"," =IF(D196>0,D196*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G196","R196C7"," =IF(E196=0,0,E196-F196)",0]
["B197","R197C2"," =B185+1",15]
["C197","R197C3"," =C196+1",180]
["D197","R197C4"," =IF(I196>0,I196,0)",0]
["E197","R197C5"," =IF(D197<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D197*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F197","R197C6"," =IF(D197>0,D197*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G197","R197C7"," =IF(E197=0,0,E197-F197)",0]
["H197","R197C8"," =_CashFlow_JuniorLoan_Year15",0]
["C198","R198C3"," =C197+1",181]
["D198","R198C4"," =IF(I197>0,I197,0)",0]
["E198","R198C5"," =IF(D198<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D198*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F198","R198C6"," =IF(D198>0,D198*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G198","R198C7"," =IF(E198=0,0,E198-F198)",0]
["C199","R199C3"," =C198+1",182]
["D199","R199C4"," =IF(I198>0,I198,0)",0]
["E199","R199C5"," =IF(D199<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D199*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F199","R199C6"," =IF(D199>0,D199*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G199","R199C7"," =IF(E199=0,0,E199-F199)",0]
["C200","R200C3"," =C199+1",183]
["D200","R200C4"," =IF(I199>0,I199,0)",0]
["E200","R200C5"," =IF(D200<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D200*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F200","R200C6"," =IF(D200>0,D200*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G200","R200C7"," =IF(E200=0,0,E200-F200)",0]
["C201","R201C3"," =C200+1",184]
["D201","R201C4"," =IF(I200>0,I200,0)",0]
["E201","R201C5"," =IF(D201<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D201*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F201","R201C6"," =IF(D201>0,D201*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G201","R201C7"," =IF(E201=0,0,E201-F201)",0]
["C202","R202C3"," =C201+1",185]
["D202","R202C4"," =IF(I201>0,I201,0)",0]
["E202","R202C5"," =IF(D202<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D202*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F202","R202C6"," =IF(D202>0,D202*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G202","R202C7"," =IF(E202=0,0,E202-F202)",0]
["C203","R203C3"," =C202+1",186]
["D203","R203C4"," =IF(I202>0,I202,0)",0]
["E203","R203C5"," =IF(D203<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D203*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F203","R203C6"," =IF(D203>0,D203*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G203","R203C7"," =IF(E203=0,0,E203-F203)",0]
["C204","R204C3"," =C203+1",187]
["D204","R204C4"," =IF(I203>0,I203,0)",0]
["E204","R204C5"," =IF(D204<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D204*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F204","R204C6"," =IF(D204>0,D204*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G204","R204C7"," =IF(E204=0,0,E204-F204)",0]
["C205","R205C3"," =C204+1",188]
["D205","R205C4"," =IF(I204>0,I204,0)",0]
["E205","R205C5"," =IF(D205<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D205*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F205","R205C6"," =IF(D205>0,D205*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G205","R205C7"," =IF(E205=0,0,E205-F205)",0]
["C206","R206C3"," =C205+1",189]
["D206","R206C4"," =IF(I205>0,I205,0)",0]
["E206","R206C5"," =IF(D206<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D206*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F206","R206C6"," =IF(D206>0,D206*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G206","R206C7"," =IF(E206=0,0,E206-F206)",0]
["C207","R207C3"," =C206+1",190]
["D207","R207C4"," =IF(I206>0,I206,0)",0]
["E207","R207C5"," =IF(D207<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D207*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F207","R207C6"," =IF(D207>0,D207*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G207","R207C7"," =IF(E207=0,0,E207-F207)",0]
["C208","R208C3"," =C207+1",191]
["D208","R208C4"," =IF(I207>0,I207,0)",0]
["E208","R208C5"," =IF(D208<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D208*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F208","R208C6"," =IF(D208>0,D208*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G208","R208C7"," =IF(E208=0,0,E208-F208)",0]
["B209","R209C2"," =B197+1",16]
["C209","R209C3"," =C208+1",192]
["D209","R209C4"," =IF(I208>0,I208,0)",0]
["E209","R209C5"," =IF(D209<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D209*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F209","R209C6"," =IF(D209>0,D209*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G209","R209C7"," =IF(E209=0,0,E209-F209)",0]
["H209","R209C8"," =_CashFlow_JuniorLoan_Year16",0]
["C210","R210C3"," =C209+1",193]
["D210","R210C4"," =IF(I209>0,I209,0)",0]
["E210","R210C5"," =IF(D210<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D210*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F210","R210C6"," =IF(D210>0,D210*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G210","R210C7"," =IF(E210=0,0,E210-F210)",0]
["C211","R211C3"," =C210+1",194]
["D211","R211C4"," =IF(I210>0,I210,0)",0]
["E211","R211C5"," =IF(D211<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D211*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F211","R211C6"," =IF(D211>0,D211*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G211","R211C7"," =IF(E211=0,0,E211-F211)",0]
["C212","R212C3"," =C211+1",195]
["D212","R212C4"," =IF(I211>0,I211,0)",0]
["E212","R212C5"," =IF(D212<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D212*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F212","R212C6"," =IF(D212>0,D212*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G212","R212C7"," =IF(E212=0,0,E212-F212)",0]
["C213","R213C3"," =C212+1",196]
["D213","R213C4"," =IF(I212>0,I212,0)",0]
["E213","R213C5"," =IF(D213<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D213*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F213","R213C6"," =IF(D213>0,D213*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G213","R213C7"," =IF(E213=0,0,E213-F213)",0]
["C214","R214C3"," =C213+1",197]
["D214","R214C4"," =IF(I213>0,I213,0)",0]
["E214","R214C5"," =IF(D214<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D214*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F214","R214C6"," =IF(D214>0,D214*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G214","R214C7"," =IF(E214=0,0,E214-F214)",0]
["C215","R215C3"," =C214+1",198]
["D215","R215C4"," =IF(I214>0,I214,0)",0]
["E215","R215C5"," =IF(D215<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D215*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F215","R215C6"," =IF(D215>0,D215*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G215","R215C7"," =IF(E215=0,0,E215-F215)",0]
["C216","R216C3"," =C215+1",199]
["D216","R216C4"," =IF(I215>0,I215,0)",0]
["E216","R216C5"," =IF(D216<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D216*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F216","R216C6"," =IF(D216>0,D216*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G216","R216C7"," =IF(E216=0,0,E216-F216)",0]
["C217","R217C3"," =C216+1",200]
["D217","R217C4"," =IF(I216>0,I216,0)",0]
["E217","R217C5"," =IF(D217<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D217*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F217","R217C6"," =IF(D217>0,D217*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G217","R217C7"," =IF(E217=0,0,E217-F217)",0]
["C218","R218C3"," =C217+1",201]
["D218","R218C4"," =IF(I217>0,I217,0)",0]
["E218","R218C5"," =IF(D218<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D218*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F218","R218C6"," =IF(D218>0,D218*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G218","R218C7"," =IF(E218=0,0,E218-F218)",0]
["C219","R219C3"," =C218+1",202]
["D219","R219C4"," =IF(I218>0,I218,0)",0]
["E219","R219C5"," =IF(D219<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D219*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F219","R219C6"," =IF(D219>0,D219*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G219","R219C7"," =IF(E219=0,0,E219-F219)",0]
["C220","R220C3"," =C219+1",203]
["D220","R220C4"," =IF(I219>0,I219,0)",0]
["E220","R220C5"," =IF(D220<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D220*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F220","R220C6"," =IF(D220>0,D220*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G220","R220C7"," =IF(E220=0,0,E220-F220)",0]
["B221","R221C2"," =B209+1",17]
["C221","R221C3"," =C220+1",204]
["D221","R221C4"," =IF(I220>0,I220,0)",0]
["E221","R221C5"," =IF(D221<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D221*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F221","R221C6"," =IF(D221>0,D221*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G221","R221C7"," =IF(E221=0,0,E221-F221)",0]
["H221","R221C8"," =_CashFlow_JuniorLoan_Year17",0]
["C222","R222C3"," =C221+1",205]
["D222","R222C4"," =IF(I221>0,I221,0)",0]
["E222","R222C5"," =IF(D222<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D222*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F222","R222C6"," =IF(D222>0,D222*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G222","R222C7"," =IF(E222=0,0,E222-F222)",0]
["C223","R223C3"," =C222+1",206]
["D223","R223C4"," =IF(I222>0,I222,0)",0]
["E223","R223C5"," =IF(D223<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D223*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F223","R223C6"," =IF(D223>0,D223*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G223","R223C7"," =IF(E223=0,0,E223-F223)",0]
["C224","R224C3"," =C223+1",207]
["D224","R224C4"," =IF(I223>0,I223,0)",0]
["E224","R224C5"," =IF(D224<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D224*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F224","R224C6"," =IF(D224>0,D224*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G224","R224C7"," =IF(E224=0,0,E224-F224)",0]
["C225","R225C3"," =C224+1",208]
["D225","R225C4"," =IF(I224>0,I224,0)",0]
["E225","R225C5"," =IF(D225<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D225*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F225","R225C6"," =IF(D225>0,D225*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G225","R225C7"," =IF(E225=0,0,E225-F225)",0]
["C226","R226C3"," =C225+1",209]
["D226","R226C4"," =IF(I225>0,I225,0)",0]
["E226","R226C5"," =IF(D226<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D226*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F226","R226C6"," =IF(D226>0,D226*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G226","R226C7"," =IF(E226=0,0,E226-F226)",0]
["C227","R227C3"," =C226+1",210]
["D227","R227C4"," =IF(I226>0,I226,0)",0]
["E227","R227C5"," =IF(D227<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D227*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F227","R227C6"," =IF(D227>0,D227*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G227","R227C7"," =IF(E227=0,0,E227-F227)",0]
["C228","R228C3"," =C227+1",211]
["D228","R228C4"," =IF(I227>0,I227,0)",0]
["E228","R228C5"," =IF(D228<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D228*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F228","R228C6"," =IF(D228>0,D228*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G228","R228C7"," =IF(E228=0,0,E228-F228)",0]
["C229","R229C3"," =C228+1",212]
["D229","R229C4"," =IF(I228>0,I228,0)",0]
["E229","R229C5"," =IF(D229<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D229*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F229","R229C6"," =IF(D229>0,D229*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G229","R229C7"," =IF(E229=0,0,E229-F229)",0]
["C230","R230C3"," =C229+1",213]
["D230","R230C4"," =IF(I229>0,I229,0)",0]
["E230","R230C5"," =IF(D230<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D230*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F230","R230C6"," =IF(D230>0,D230*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G230","R230C7"," =IF(E230=0,0,E230-F230)",0]
["C231","R231C3"," =C230+1",214]
["D231","R231C4"," =IF(I230>0,I230,0)",0]
["E231","R231C5"," =IF(D231<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D231*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F231","R231C6"," =IF(D231>0,D231*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G231","R231C7"," =IF(E231=0,0,E231-F231)",0]
["C232","R232C3"," =C231+1",215]
["D232","R232C4"," =IF(I231>0,I231,0)",0]
["E232","R232C5"," =IF(D232<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D232*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F232","R232C6"," =IF(D232>0,D232*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G232","R232C7"," =IF(E232=0,0,E232-F232)",0]
["B233","R233C2"," =B221+1",18]
["C233","R233C3"," =C232+1",216]
["D233","R233C4"," =IF(I232>0,I232,0)",0]
["E233","R233C5"," =IF(D233<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D233*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F233","R233C6"," =IF(D233>0,D233*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G233","R233C7"," =IF(E233=0,0,E233-F233)",0]
["H233","R233C8"," =_CashFlow_JuniorLoan_Year18",0]
["C234","R234C3"," =C233+1",217]
["D234","R234C4"," =IF(I233>0,I233,0)",0]
["E234","R234C5"," =IF(D234<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D234*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F234","R234C6"," =IF(D234>0,D234*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G234","R234C7"," =IF(E234=0,0,E234-F234)",0]
["C235","R235C3"," =C234+1",218]
["D235","R235C4"," =IF(I234>0,I234,0)",0]
["E235","R235C5"," =IF(D235<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D235*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F235","R235C6"," =IF(D235>0,D235*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G235","R235C7"," =IF(E235=0,0,E235-F235)",0]
["C236","R236C3"," =C235+1",219]
["D236","R236C4"," =IF(I235>0,I235,0)",0]
["E236","R236C5"," =IF(D236<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D236*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F236","R236C6"," =IF(D236>0,D236*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G236","R236C7"," =IF(E236=0,0,E236-F236)",0]
["C237","R237C3"," =C236+1",220]
["D237","R237C4"," =IF(I236>0,I236,0)",0]
["E237","R237C5"," =IF(D237<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D237*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F237","R237C6"," =IF(D237>0,D237*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G237","R237C7"," =IF(E237=0,0,E237-F237)",0]
["C238","R238C3"," =C237+1",221]
["D238","R238C4"," =IF(I237>0,I237,0)",0]
["E238","R238C5"," =IF(D238<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D238*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F238","R238C6"," =IF(D238>0,D238*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G238","R238C7"," =IF(E238=0,0,E238-F238)",0]
["C239","R239C3"," =C238+1",222]
["D239","R239C4"," =IF(I238>0,I238,0)",0]
["E239","R239C5"," =IF(D239<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D239*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F239","R239C6"," =IF(D239>0,D239*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G239","R239C7"," =IF(E239=0,0,E239-F239)",0]
["C240","R240C3"," =C239+1",223]
["D240","R240C4"," =IF(I239>0,I239,0)",0]
["E240","R240C5"," =IF(D240<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D240*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F240","R240C6"," =IF(D240>0,D240*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G240","R240C7"," =IF(E240=0,0,E240-F240)",0]
["C241","R241C3"," =C240+1",224]
["D241","R241C4"," =IF(I240>0,I240,0)",0]
["E241","R241C5"," =IF(D241<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D241*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F241","R241C6"," =IF(D241>0,D241*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G241","R241C7"," =IF(E241=0,0,E241-F241)",0]
["C242","R242C3"," =C241+1",225]
["D242","R242C4"," =IF(I241>0,I241,0)",0]
["E242","R242C5"," =IF(D242<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D242*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F242","R242C6"," =IF(D242>0,D242*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G242","R242C7"," =IF(E242=0,0,E242-F242)",0]
["C243","R243C3"," =C242+1",226]
["D243","R243C4"," =IF(I242>0,I242,0)",0]
["E243","R243C5"," =IF(D243<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D243*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F243","R243C6"," =IF(D243>0,D243*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G243","R243C7"," =IF(E243=0,0,E243-F243)",0]
["C244","R244C3"," =C243+1",227]
["D244","R244C4"," =IF(I243>0,I243,0)",0]
["E244","R244C5"," =IF(D244<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D244*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F244","R244C6"," =IF(D244>0,D244*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G244","R244C7"," =IF(E244=0,0,E244-F244)",0]
["B245","R245C2"," =B233+1",19]
["C245","R245C3"," =C244+1",228]
["D245","R245C4"," =IF(I244>0,I244,0)",0]
["E245","R245C5"," =IF(D245<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D245*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F245","R245C6"," =IF(D245>0,D245*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G245","R245C7"," =IF(E245=0,0,E245-F245)",0]
["H245","R245C8"," =_CashFlow_JuniorLoan_Year19",0]
["C246","R246C3"," =C245+1",229]
["D246","R246C4"," =IF(I245>0,I245,0)",0]
["E246","R246C5"," =IF(D246<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D246*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F246","R246C6"," =IF(D246>0,D246*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G246","R246C7"," =IF(E246=0,0,E246-F246)",0]
["C247","R247C3"," =C246+1",230]
["D247","R247C4"," =IF(I246>0,I246,0)",0]
["E247","R247C5"," =IF(D247<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D247*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F247","R247C6"," =IF(D247>0,D247*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G247","R247C7"," =IF(E247=0,0,E247-F247)",0]
["C248","R248C3"," =C247+1",231]
["D248","R248C4"," =IF(I247>0,I247,0)",0]
["E248","R248C5"," =IF(D248<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D248*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F248","R248C6"," =IF(D248>0,D248*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G248","R248C7"," =IF(E248=0,0,E248-F248)",0]
["C249","R249C3"," =C248+1",232]
["D249","R249C4"," =IF(I248>0,I248,0)",0]
["E249","R249C5"," =IF(D249<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D249*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F249","R249C6"," =IF(D249>0,D249*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G249","R249C7"," =IF(E249=0,0,E249-F249)",0]
["C250","R250C3"," =C249+1",233]
["D250","R250C4"," =IF(I249>0,I249,0)",0]
["E250","R250C5"," =IF(D250<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D250*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F250","R250C6"," =IF(D250>0,D250*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G250","R250C7"," =IF(E250=0,0,E250-F250)",0]
["C251","R251C3"," =C250+1",234]
["D251","R251C4"," =IF(I250>0,I250,0)",0]
["E251","R251C5"," =IF(D251<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D251*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F251","R251C6"," =IF(D251>0,D251*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G251","R251C7"," =IF(E251=0,0,E251-F251)",0]
["C252","R252C3"," =C251+1",235]
["D252","R252C4"," =IF(I251>0,I251,0)",0]
["E252","R252C5"," =IF(D252<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D252*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F252","R252C6"," =IF(D252>0,D252*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G252","R252C7"," =IF(E252=0,0,E252-F252)",0]
["C253","R253C3"," =C252+1",236]
["D253","R253C4"," =IF(I252>0,I252,0)",0]
["E253","R253C5"," =IF(D253<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D253*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F253","R253C6"," =IF(D253>0,D253*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G253","R253C7"," =IF(E253=0,0,E253-F253)",0]
["C254","R254C3"," =C253+1",237]
["D254","R254C4"," =IF(I253>0,I253,0)",0]
["E254","R254C5"," =IF(D254<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D254*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F254","R254C6"," =IF(D254>0,D254*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G254","R254C7"," =IF(E254=0,0,E254-F254)",0]
["C255","R255C3"," =C254+1",238]
["D255","R255C4"," =IF(I254>0,I254,0)",0]
["E255","R255C5"," =IF(D255<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D255*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F255","R255C6"," =IF(D255>0,D255*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G255","R255C7"," =IF(E255=0,0,E255-F255)",0]
["C256","R256C3"," =C255+1",239]
["D256","R256C4"," =IF(I255>0,I255,0)",0]
["E256","R256C5"," =IF(D256<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D256*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F256","R256C6"," =IF(D256>0,D256*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G256","R256C7"," =IF(E256=0,0,E256-F256)",0]
["B257","R257C2"," =B245+1",20]
["C257","R257C3"," =C256+1",240]
["D257","R257C4"," =IF(I256>0,I256,0)",0]
["E257","R257C5"," =IF(D257<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D257*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F257","R257C6"," =IF(D257>0,D257*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G257","R257C7"," =IF(E257=0,0,E257-F257)",0]
["H257","R257C8"," =_CashFlow_JuniorLoan_Year20",0]
["C258","R258C3"," =C257+1",241]
["D258","R258C4"," =IF(I257>0,I257,0)",0]
["E258","R258C5"," =IF(D258<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D258*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F258","R258C6"," =IF(D258>0,D258*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G258","R258C7"," =IF(E258=0,0,E258-F258)",0]
["C259","R259C3"," =C258+1",242]
["D259","R259C4"," =IF(I258>0,I258,0)",0]
["E259","R259C5"," =IF(D259<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D259*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F259","R259C6"," =IF(D259>0,D259*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G259","R259C7"," =IF(E259=0,0,E259-F259)",0]
["C260","R260C3"," =C259+1",243]
["D260","R260C4"," =IF(I259>0,I259,0)",0]
["E260","R260C5"," =IF(D260<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D260*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F260","R260C6"," =IF(D260>0,D260*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G260","R260C7"," =IF(E260=0,0,E260-F260)",0]
["C261","R261C3"," =C260+1",244]
["D261","R261C4"," =IF(I260>0,I260,0)",0]
["E261","R261C5"," =IF(D261<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D261*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F261","R261C6"," =IF(D261>0,D261*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G261","R261C7"," =IF(E261=0,0,E261-F261)",0]
["C262","R262C3"," =C261+1",245]
["D262","R262C4"," =IF(I261>0,I261,0)",0]
["E262","R262C5"," =IF(D262<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D262*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F262","R262C6"," =IF(D262>0,D262*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G262","R262C7"," =IF(E262=0,0,E262-F262)",0]
["C263","R263C3"," =C262+1",246]
["D263","R263C4"," =IF(I262>0,I262,0)",0]
["E263","R263C5"," =IF(D263<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D263*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F263","R263C6"," =IF(D263>0,D263*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G263","R263C7"," =IF(E263=0,0,E263-F263)",0]
["C264","R264C3"," =C263+1",247]
["D264","R264C4"," =IF(I263>0,I263,0)",0]
["E264","R264C5"," =IF(D264<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D264*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F264","R264C6"," =IF(D264>0,D264*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G264","R264C7"," =IF(E264=0,0,E264-F264)",0]
["C265","R265C3"," =C264+1",248]
["D265","R265C4"," =IF(I264>0,I264,0)",0]
["E265","R265C5"," =IF(D265<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D265*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F265","R265C6"," =IF(D265>0,D265*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G265","R265C7"," =IF(E265=0,0,E265-F265)",0]
["C266","R266C3"," =C265+1",249]
["D266","R266C4"," =IF(I265>0,I265,0)",0]
["E266","R266C5"," =IF(D266<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D266*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F266","R266C6"," =IF(D266>0,D266*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G266","R266C7"," =IF(E266=0,0,E266-F266)",0]
["C267","R267C3"," =C266+1",250]
["D267","R267C4"," =IF(I266>0,I266,0)",0]
["E267","R267C5"," =IF(D267<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D267*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F267","R267C6"," =IF(D267>0,D267*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G267","R267C7"," =IF(E267=0,0,E267-F267)",0]
["C268","R268C3"," =C267+1",251]
["D268","R268C4"," =IF(I267>0,I267,0)",0]
["E268","R268C5"," =IF(D268<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D268*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F268","R268C6"," =IF(D268>0,D268*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G268","R268C7"," =IF(E268=0,0,E268-F268)",0]
["C269","R269C3"," =C268+1",252]
["D269","R269C4"," =IF(I268>0,I268,0)",0]
["E269","R269C5"," =IF(D269<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D269*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F269","R269C6"," =IF(D269>0,D269*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G269","R269C7"," =IF(E269=0,0,E269-F269)",0]
["C270","R270C3"," =C269+1",253]
["D270","R270C4"," =IF(I269>0,I269,0)",0]
["E270","R270C5"," =IF(D270<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D270*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F270","R270C6"," =IF(D270>0,D270*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G270","R270C7"," =IF(E270=0,0,E270-F270)",0]
["C271","R271C3"," =C270+1",254]
["D271","R271C4"," =IF(I270>0,I270,0)",0]
["E271","R271C5"," =IF(D271<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D271*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F271","R271C6"," =IF(D271>0,D271*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G271","R271C7"," =IF(E271=0,0,E271-F271)",0]
["C272","R272C3"," =C271+1",255]
["D272","R272C4"," =IF(I271>0,I271,0)",0]
["E272","R272C5"," =IF(D272<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D272*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F272","R272C6"," =IF(D272>0,D272*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G272","R272C7"," =IF(E272=0,0,E272-F272)",0]
["C273","R273C3"," =C272+1",256]
["D273","R273C4"," =IF(I272>0,I272,0)",0]
["E273","R273C5"," =IF(D273<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D273*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F273","R273C6"," =IF(D273>0,D273*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G273","R273C7"," =IF(E273=0,0,E273-F273)",0]
["C274","R274C3"," =C273+1",257]
["D274","R274C4"," =IF(I273>0,I273,0)",0]
["E274","R274C5"," =IF(D274<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D274*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F274","R274C6"," =IF(D274>0,D274*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G274","R274C7"," =IF(E274=0,0,E274-F274)",0]
["C275","R275C3"," =C274+1",258]
["D275","R275C4"," =IF(I274>0,I274,0)",0]
["E275","R275C5"," =IF(D275<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D275*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F275","R275C6"," =IF(D275>0,D275*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G275","R275C7"," =IF(E275=0,0,E275-F275)",0]
["C276","R276C3"," =C275+1",259]
["D276","R276C4"," =IF(I275>0,I275,0)",0]
["E276","R276C5"," =IF(D276<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D276*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F276","R276C6"," =IF(D276>0,D276*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G276","R276C7"," =IF(E276=0,0,E276-F276)",0]
["C277","R277C3"," =C276+1",260]
["D277","R277C4"," =IF(I276>0,I276,0)",0]
["E277","R277C5"," =IF(D277<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D277*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F277","R277C6"," =IF(D277>0,D277*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G277","R277C7"," =IF(E277=0,0,E277-F277)",0]
["C278","R278C3"," =C277+1",261]
["D278","R278C4"," =IF(I277>0,I277,0)",0]
["E278","R278C5"," =IF(D278<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D278*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F278","R278C6"," =IF(D278>0,D278*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G278","R278C7"," =IF(E278=0,0,E278-F278)",0]
["C279","R279C3"," =C278+1",262]
["D279","R279C4"," =IF(I278>0,I278,0)",0]
["E279","R279C5"," =IF(D279<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D279*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F279","R279C6"," =IF(D279>0,D279*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G279","R279C7"," =IF(E279=0,0,E279-F279)",0]
["C280","R280C3"," =C279+1",263]
["D280","R280C4"," =IF(I279>0,I279,0)",0]
["E280","R280C5"," =IF(D280<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D280*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F280","R280C6"," =IF(D280>0,D280*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G280","R280C7"," =IF(E280=0,0,E280-F280)",0]
["C281","R281C3"," =C280+1",264]
["D281","R281C4"," =IF(I280>0,I280,0)",0]
["E281","R281C5"," =IF(D281<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D281*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F281","R281C6"," =IF(D281>0,D281*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G281","R281C7"," =IF(E281=0,0,E281-F281)",0]
["C282","R282C3"," =C281+1",265]
["D282","R282C4"," =IF(I281>0,I281,0)",0]
["E282","R282C5"," =IF(D282<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D282*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F282","R282C6"," =IF(D282>0,D282*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G282","R282C7"," =IF(E282=0,0,E282-F282)",0]
["C283","R283C3"," =C282+1",266]
["D283","R283C4"," =IF(I282>0,I282,0)",0]
["E283","R283C5"," =IF(D283<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D283*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F283","R283C6"," =IF(D283>0,D283*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G283","R283C7"," =IF(E283=0,0,E283-F283)",0]
["C284","R284C3"," =C283+1",267]
["D284","R284C4"," =IF(I283>0,I283,0)",0]
["E284","R284C5"," =IF(D284<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D284*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F284","R284C6"," =IF(D284>0,D284*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G284","R284C7"," =IF(E284=0,0,E284-F284)",0]
["C285","R285C3"," =C284+1",268]
["D285","R285C4"," =IF(I284>0,I284,0)",0]
["E285","R285C5"," =IF(D285<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D285*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F285","R285C6"," =IF(D285>0,D285*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G285","R285C7"," =IF(E285=0,0,E285-F285)",0]
["C286","R286C3"," =C285+1",269]
["D286","R286C4"," =IF(I285>0,I285,0)",0]
["E286","R286C5"," =IF(D286<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D286*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F286","R286C6"," =IF(D286>0,D286*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G286","R286C7"," =IF(E286=0,0,E286-F286)",0]
["C287","R287C3"," =C286+1",270]
["D287","R287C4"," =IF(I286>0,I286,0)",0]
["E287","R287C5"," =IF(D287<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D287*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F287","R287C6"," =IF(D287>0,D287*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G287","R287C7"," =IF(E287=0,0,E287-F287)",0]
["C288","R288C3"," =C287+1",271]
["D288","R288C4"," =IF(I287>0,I287,0)",0]
["E288","R288C5"," =IF(D288<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D288*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F288","R288C6"," =IF(D288>0,D288*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G288","R288C7"," =IF(E288=0,0,E288-F288)",0]
["C289","R289C3"," =C288+1",272]
["D289","R289C4"," =IF(I288>0,I288,0)",0]
["E289","R289C5"," =IF(D289<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D289*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F289","R289C6"," =IF(D289>0,D289*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G289","R289C7"," =IF(E289=0,0,E289-F289)",0]
["C290","R290C3"," =C289+1",273]
["D290","R290C4"," =IF(I289>0,I289,0)",0]
["E290","R290C5"," =IF(D290<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D290*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F290","R290C6"," =IF(D290>0,D290*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G290","R290C7"," =IF(E290=0,0,E290-F290)",0]
["C291","R291C3"," =C290+1",274]
["D291","R291C4"," =IF(I290>0,I290,0)",0]
["E291","R291C5"," =IF(D291<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D291*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F291","R291C6"," =IF(D291>0,D291*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G291","R291C7"," =IF(E291=0,0,E291-F291)",0]
["C292","R292C3"," =C291+1",275]
["D292","R292C4"," =IF(I291>0,I291,0)",0]
["E292","R292C5"," =IF(D292<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D292*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F292","R292C6"," =IF(D292>0,D292*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G292","R292C7"," =IF(E292=0,0,E292-F292)",0]
["C293","R293C3"," =C292+1",276]
["D293","R293C4"," =IF(I292>0,I292,0)",0]
["E293","R293C5"," =IF(D293<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D293*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F293","R293C6"," =IF(D293>0,D293*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G293","R293C7"," =IF(E293=0,0,E293-F293)",0]
["C294","R294C3"," =C293+1",277]
["D294","R294C4"," =IF(I293>0,I293,0)",0]
["E294","R294C5"," =IF(D294<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D294*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F294","R294C6"," =IF(D294>0,D294*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G294","R294C7"," =IF(E294=0,0,E294-F294)",0]
["C295","R295C3"," =C294+1",278]
["D295","R295C4"," =IF(I294>0,I294,0)",0]
["E295","R295C5"," =IF(D295<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D295*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F295","R295C6"," =IF(D295>0,D295*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G295","R295C7"," =IF(E295=0,0,E295-F295)",0]
["C296","R296C3"," =C295+1",279]
["D296","R296C4"," =IF(I295>0,I295,0)",0]
["E296","R296C5"," =IF(D296<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D296*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F296","R296C6"," =IF(D296>0,D296*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G296","R296C7"," =IF(E296=0,0,E296-F296)",0]
["C297","R297C3"," =C296+1",280]
["D297","R297C4"," =IF(I296>0,I296,0)",0]
["E297","R297C5"," =IF(D297<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D297*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F297","R297C6"," =IF(D297>0,D297*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G297","R297C7"," =IF(E297=0,0,E297-F297)",0]
["C298","R298C3"," =C297+1",281]
["D298","R298C4"," =IF(I297>0,I297,0)",0]
["E298","R298C5"," =IF(D298<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D298*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F298","R298C6"," =IF(D298>0,D298*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G298","R298C7"," =IF(E298=0,0,E298-F298)",0]
["C299","R299C3"," =C298+1",282]
["D299","R299C4"," =IF(I298>0,I298,0)",0]
["E299","R299C5"," =IF(D299<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D299*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F299","R299C6"," =IF(D299>0,D299*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G299","R299C7"," =IF(E299=0,0,E299-F299)",0]
["C300","R300C3"," =C299+1",283]
["D300","R300C4"," =IF(I299>0,I299,0)",0]
["E300","R300C5"," =IF(D300<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D300*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F300","R300C6"," =IF(D300>0,D300*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G300","R300C7"," =IF(E300=0,0,E300-F300)",0]
["C301","R301C3"," =C300+1",284]
["D301","R301C4"," =IF(I300>0,I300,0)",0]
["E301","R301C5"," =IF(D301<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D301*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F301","R301C6"," =IF(D301>0,D301*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G301","R301C7"," =IF(E301=0,0,E301-F301)",0]
["C302","R302C3"," =C301+1",285]
["D302","R302C4"," =IF(I301>0,I301,0)",0]
["E302","R302C5"," =IF(D302<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D302*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F302","R302C6"," =IF(D302>0,D302*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G302","R302C7"," =IF(E302=0,0,E302-F302)",0]
["C303","R303C3"," =C302+1",286]
["D303","R303C4"," =IF(I302>0,I302,0)",0]
["E303","R303C5"," =IF(D303<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D303*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F303","R303C6"," =IF(D303>0,D303*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G303","R303C7"," =IF(E303=0,0,E303-F303)",0]
["C304","R304C3"," =C303+1",287]
["D304","R304C4"," =IF(I303>0,I303,0)",0]
["E304","R304C5"," =IF(D304<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D304*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F304","R304C6"," =IF(D304>0,D304*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G304","R304C7"," =IF(E304=0,0,E304-F304)",0]
["C305","R305C3"," =C304+1",288]
["D305","R305C4"," =IF(I304>0,I304,0)",0]
["E305","R305C5"," =IF(D305<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D305*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F305","R305C6"," =IF(D305>0,D305*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G305","R305C7"," =IF(E305=0,0,E305-F305)",0]
["C306","R306C3"," =C305+1",289]
["D306","R306C4"," =IF(I305>0,I305,0)",0]
["E306","R306C5"," =IF(D306<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D306*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F306","R306C6"," =IF(D306>0,D306*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G306","R306C7"," =IF(E306=0,0,E306-F306)",0]
["C307","R307C3"," =C306+1",290]
["D307","R307C4"," =IF(I306>0,I306,0)",0]
["E307","R307C5"," =IF(D307<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D307*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F307","R307C6"," =IF(D307>0,D307*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G307","R307C7"," =IF(E307=0,0,E307-F307)",0]
["C308","R308C3"," =C307+1",291]
["D308","R308C4"," =IF(I307>0,I307,0)",0]
["E308","R308C5"," =IF(D308<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D308*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F308","R308C6"," =IF(D308>0,D308*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G308","R308C7"," =IF(E308=0,0,E308-F308)",0]
["C309","R309C3"," =C308+1",292]
["D309","R309C4"," =IF(I308>0,I308,0)",0]
["E309","R309C5"," =IF(D309<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D309*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F309","R309C6"," =IF(D309>0,D309*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G309","R309C7"," =IF(E309=0,0,E309-F309)",0]
["C310","R310C3"," =C309+1",293]
["D310","R310C4"," =IF(I309>0,I309,0)",0]
["E310","R310C5"," =IF(D310<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D310*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F310","R310C6"," =IF(D310>0,D310*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G310","R310C7"," =IF(E310=0,0,E310-F310)",0]
["C311","R311C3"," =C310+1",294]
["D311","R311C4"," =IF(I310>0,I310,0)",0]
["E311","R311C5"," =IF(D311<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D311*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F311","R311C6"," =IF(D311>0,D311*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G311","R311C7"," =IF(E311=0,0,E311-F311)",0]
["C312","R312C3"," =C311+1",295]
["D312","R312C4"," =IF(I311>0,I311,0)",0]
["E312","R312C5"," =IF(D312<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D312*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F312","R312C6"," =IF(D312>0,D312*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G312","R312C7"," =IF(E312=0,0,E312-F312)",0]
["C313","R313C3"," =C312+1",296]
["D313","R313C4"," =IF(I312>0,I312,0)",0]
["E313","R313C5"," =IF(D313<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D313*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F313","R313C6"," =IF(D313>0,D313*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G313","R313C7"," =IF(E313=0,0,E313-F313)",0]
["C314","R314C3"," =C313+1",297]
["D314","R314C4"," =IF(I313>0,I313,0)",0]
["E314","R314C5"," =IF(D314<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D314*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F314","R314C6"," =IF(D314>0,D314*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G314","R314C7"," =IF(E314=0,0,E314-F314)",0]
["C315","R315C3"," =C314+1",298]
["D315","R315C4"," =IF(I314>0,I314,0)",0]
["E315","R315C5"," =IF(D315<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D315*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F315","R315C6"," =IF(D315>0,D315*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G315","R315C7"," =IF(E315=0,0,E315-F315)",0]
["C316","R316C3"," =C315+1",299]
["D316","R316C4"," =IF(I315>0,I315,0)",0]
["E316","R316C5"," =IF(D316<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D316*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F316","R316C6"," =IF(D316>0,D316*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G316","R316C7"," =IF(E316=0,0,E316-F316)",0]
["C317","R317C3"," =C316+1",300]
["D317","R317C4"," =IF(I316>0,I316,0)",0]
["E317","R317C5"," =IF(D317<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D317*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F317","R317C6"," =IF(D317>0,D317*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G317","R317C7"," =IF(E317=0,0,E317-F317)",0]
["C318","R318C3"," =C317+1",301]
["D318","R318C4"," =IF(I317>0,I317,0)",0]
["E318","R318C5"," =IF(D318<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D318*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F318","R318C6"," =IF(D318>0,D318*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G318","R318C7"," =IF(E318=0,0,E318-F318)",0]
["C319","R319C3"," =C318+1",302]
["D319","R319C4"," =IF(I318>0,I318,0)",0]
["E319","R319C5"," =IF(D319<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D319*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F319","R319C6"," =IF(D319>0,D319*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G319","R319C7"," =IF(E319=0,0,E319-F319)",0]
["C320","R320C3"," =C319+1",303]
["D320","R320C4"," =IF(I319>0,I319,0)",0]
["E320","R320C5"," =IF(D320<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D320*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F320","R320C6"," =IF(D320>0,D320*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G320","R320C7"," =IF(E320=0,0,E320-F320)",0]
["C321","R321C3"," =C320+1",304]
["D321","R321C4"," =IF(I320>0,I320,0)",0]
["E321","R321C5"," =IF(D321<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D321*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F321","R321C6"," =IF(D321>0,D321*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G321","R321C7"," =IF(E321=0,0,E321-F321)",0]
["C322","R322C3"," =C321+1",305]
["D322","R322C4"," =IF(I321>0,I321,0)",0]
["E322","R322C5"," =IF(D322<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D322*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F322","R322C6"," =IF(D322>0,D322*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G322","R322C7"," =IF(E322=0,0,E322-F322)",0]
["C323","R323C3"," =C322+1",306]
["D323","R323C4"," =IF(I322>0,I322,0)",0]
["E323","R323C5"," =IF(D323<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D323*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F323","R323C6"," =IF(D323>0,D323*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G323","R323C7"," =IF(E323=0,0,E323-F323)",0]
["C324","R324C3"," =C323+1",307]
["D324","R324C4"," =IF(I323>0,I323,0)",0]
["E324","R324C5"," =IF(D324<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D324*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F324","R324C6"," =IF(D324>0,D324*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G324","R324C7"," =IF(E324=0,0,E324-F324)",0]
["C325","R325C3"," =C324+1",308]
["D325","R325C4"," =IF(I324>0,I324,0)",0]
["E325","R325C5"," =IF(D325<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D325*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F325","R325C6"," =IF(D325>0,D325*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G325","R325C7"," =IF(E325=0,0,E325-F325)",0]
["C326","R326C3"," =C325+1",309]
["D326","R326C4"," =IF(I325>0,I325,0)",0]
["E326","R326C5"," =IF(D326<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D326*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F326","R326C6"," =IF(D326>0,D326*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G326","R326C7"," =IF(E326=0,0,E326-F326)",0]
["C327","R327C3"," =C326+1",310]
["D327","R327C4"," =IF(I326>0,I326,0)",0]
["E327","R327C5"," =IF(D327<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D327*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F327","R327C6"," =IF(D327>0,D327*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G327","R327C7"," =IF(E327=0,0,E327-F327)",0]
["C328","R328C3"," =C327+1",311]
["D328","R328C4"," =IF(I327>0,I327,0)",0]
["E328","R328C5"," =IF(D328<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D328*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F328","R328C6"," =IF(D328>0,D328*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G328","R328C7"," =IF(E328=0,0,E328-F328)",0]
["C329","R329C3"," =C328+1",312]
["D329","R329C4"," =IF(I328>0,I328,0)",0]
["E329","R329C5"," =IF(D329<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D329*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F329","R329C6"," =IF(D329>0,D329*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G329","R329C7"," =IF(E329=0,0,E329-F329)",0]
["C330","R330C3"," =C329+1",313]
["D330","R330C4"," =IF(I329>0,I329,0)",0]
["E330","R330C5"," =IF(D330<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D330*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F330","R330C6"," =IF(D330>0,D330*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G330","R330C7"," =IF(E330=0,0,E330-F330)",0]
["C331","R331C3"," =C330+1",314]
["D331","R331C4"," =IF(I330>0,I330,0)",0]
["E331","R331C5"," =IF(D331<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D331*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F331","R331C6"," =IF(D331>0,D331*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G331","R331C7"," =IF(E331=0,0,E331-F331)",0]
["C332","R332C3"," =C331+1",315]
["D332","R332C4"," =IF(I331>0,I331,0)",0]
["E332","R332C5"," =IF(D332<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D332*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F332","R332C6"," =IF(D332>0,D332*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G332","R332C7"," =IF(E332=0,0,E332-F332)",0]
["C333","R333C3"," =C332+1",316]
["D333","R333C4"," =IF(I332>0,I332,0)",0]
["E333","R333C5"," =IF(D333<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D333*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F333","R333C6"," =IF(D333>0,D333*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G333","R333C7"," =IF(E333=0,0,E333-F333)",0]
["C334","R334C3"," =C333+1",317]
["D334","R334C4"," =IF(I333>0,I333,0)",0]
["E334","R334C5"," =IF(D334<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D334*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F334","R334C6"," =IF(D334>0,D334*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G334","R334C7"," =IF(E334=0,0,E334-F334)",0]
["C335","R335C3"," =C334+1",318]
["D335","R335C4"," =IF(I334>0,I334,0)",0]
["E335","R335C5"," =IF(D335<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D335*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F335","R335C6"," =IF(D335>0,D335*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G335","R335C7"," =IF(E335=0,0,E335-F335)",0]
["C336","R336C3"," =C335+1",319]
["D336","R336C4"," =IF(I335>0,I335,0)",0]
["E336","R336C5"," =IF(D336<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D336*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F336","R336C6"," =IF(D336>0,D336*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G336","R336C7"," =IF(E336=0,0,E336-F336)",0]
["C337","R337C3"," =C336+1",320]
["D337","R337C4"," =IF(I336>0,I336,0)",0]
["E337","R337C5"," =IF(D337<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D337*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F337","R337C6"," =IF(D337>0,D337*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G337","R337C7"," =IF(E337=0,0,E337-F337)",0]
["C338","R338C3"," =C337+1",321]
["D338","R338C4"," =IF(I337>0,I337,0)",0]
["E338","R338C5"," =IF(D338<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D338*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F338","R338C6"," =IF(D338>0,D338*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G338","R338C7"," =IF(E338=0,0,E338-F338)",0]
["C339","R339C3"," =C338+1",322]
["D339","R339C4"," =IF(I338>0,I338,0)",0]
["E339","R339C5"," =IF(D339<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D339*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F339","R339C6"," =IF(D339>0,D339*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G339","R339C7"," =IF(E339=0,0,E339-F339)",0]
["C340","R340C3"," =C339+1",323]
["D340","R340C4"," =IF(I339>0,I339,0)",0]
["E340","R340C5"," =IF(D340<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D340*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F340","R340C6"," =IF(D340>0,D340*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G340","R340C7"," =IF(E340=0,0,E340-F340)",0]
["C341","R341C3"," =C340+1",324]
["D341","R341C4"," =IF(I340>0,I340,0)",0]
["E341","R341C5"," =IF(D341<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D341*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F341","R341C6"," =IF(D341>0,D341*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G341","R341C7"," =IF(E341=0,0,E341-F341)",0]
["C342","R342C3"," =C341+1",325]
["D342","R342C4"," =IF(I341>0,I341,0)",0]
["E342","R342C5"," =IF(D342<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D342*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F342","R342C6"," =IF(D342>0,D342*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G342","R342C7"," =IF(E342=0,0,E342-F342)",0]
["C343","R343C3"," =C342+1",326]
["D343","R343C4"," =IF(I342>0,I342,0)",0]
["E343","R343C5"," =IF(D343<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D343*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F343","R343C6"," =IF(D343>0,D343*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G343","R343C7"," =IF(E343=0,0,E343-F343)",0]
["C344","R344C3"," =C343+1",327]
["D344","R344C4"," =IF(I343>0,I343,0)",0]
["E344","R344C5"," =IF(D344<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D344*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F344","R344C6"," =IF(D344>0,D344*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G344","R344C7"," =IF(E344=0,0,E344-F344)",0]
["C345","R345C3"," =C344+1",328]
["D345","R345C4"," =IF(I344>0,I344,0)",0]
["E345","R345C5"," =IF(D345<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D345*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F345","R345C6"," =IF(D345>0,D345*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G345","R345C7"," =IF(E345=0,0,E345-F345)",0]
["C346","R346C3"," =C345+1",329]
["D346","R346C4"," =IF(I345>0,I345,0)",0]
["E346","R346C5"," =IF(D346<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D346*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F346","R346C6"," =IF(D346>0,D346*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G346","R346C7"," =IF(E346=0,0,E346-F346)",0]
["C347","R347C3"," =C346+1",330]
["D347","R347C4"," =IF(I346>0,I346,0)",0]
["E347","R347C5"," =IF(D347<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D347*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F347","R347C6"," =IF(D347>0,D347*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G347","R347C7"," =IF(E347=0,0,E347-F347)",0]
["C348","R348C3"," =C347+1",331]
["D348","R348C4"," =IF(I347>0,I347,0)",0]
["E348","R348C5"," =IF(D348<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D348*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F348","R348C6"," =IF(D348>0,D348*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G348","R348C7"," =IF(E348=0,0,E348-F348)",0]
["C349","R349C3"," =C348+1",332]
["D349","R349C4"," =IF(I348>0,I348,0)",0]
["E349","R349C5"," =IF(D349<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D349*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F349","R349C6"," =IF(D349>0,D349*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G349","R349C7"," =IF(E349=0,0,E349-F349)",0]
["C350","R350C3"," =C349+1",333]
["D350","R350C4"," =IF(I349>0,I349,0)",0]
["E350","R350C5"," =IF(D350<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D350*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F350","R350C6"," =IF(D350>0,D350*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G350","R350C7"," =IF(E350=0,0,E350-F350)",0]
["C351","R351C3"," =C350+1",334]
["D351","R351C4"," =IF(I350>0,I350,0)",0]
["E351","R351C5"," =IF(D351<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D351*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F351","R351C6"," =IF(D351>0,D351*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G351","R351C7"," =IF(E351=0,0,E351-F351)",0]
["C352","R352C3"," =C351+1",335]
["D352","R352C4"," =IF(I351>0,I351,0)",0]
["E352","R352C5"," =IF(D352<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D352*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F352","R352C6"," =IF(D352>0,D352*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G352","R352C7"," =IF(E352=0,0,E352-F352)",0]
["C353","R353C3"," =C352+1",336]
["D353","R353C4"," =IF(I352>0,I352,0)",0]
["E353","R353C5"," =IF(D353<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D353*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F353","R353C6"," =IF(D353>0,D353*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G353","R353C7"," =IF(E353=0,0,E353-F353)",0]
["C354","R354C3"," =C353+1",337]
["D354","R354C4"," =IF(I353>0,I353,0)",0]
["E354","R354C5"," =IF(D354<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D354*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F354","R354C6"," =IF(D354>0,D354*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G354","R354C7"," =IF(E354=0,0,E354-F354)",0]
["C355","R355C3"," =C354+1",338]
["D355","R355C4"," =IF(I354>0,I354,0)",0]
["E355","R355C5"," =IF(D355<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D355*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F355","R355C6"," =IF(D355>0,D355*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G355","R355C7"," =IF(E355=0,0,E355-F355)",0]
["C356","R356C3"," =C355+1",339]
["D356","R356C4"," =IF(I355>0,I355,0)",0]
["E356","R356C5"," =IF(D356<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D356*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F356","R356C6"," =IF(D356>0,D356*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G356","R356C7"," =IF(E356=0,0,E356-F356)",0]
["C357","R357C3"," =C356+1",340]
["D357","R357C4"," =IF(I356>0,I356,0)",0]
["E357","R357C5"," =IF(D357<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D357*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F357","R357C6"," =IF(D357>0,D357*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G357","R357C7"," =IF(E357=0,0,E357-F357)",0]
["C358","R358C3"," =C357+1",341]
["D358","R358C4"," =IF(I357>0,I357,0)",0]
["E358","R358C5"," =IF(D358<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D358*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F358","R358C6"," =IF(D358>0,D358*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G358","R358C7"," =IF(E358=0,0,E358-F358)",0]
["C359","R359C3"," =C358+1",342]
["D359","R359C4"," =IF(I358>0,I358,0)",0]
["E359","R359C5"," =IF(D359<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D359*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F359","R359C6"," =IF(D359>0,D359*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G359","R359C7"," =IF(E359=0,0,E359-F359)",0]
["C360","R360C3"," =C359+1",343]
["D360","R360C4"," =IF(I359>0,I359,0)",0]
["E360","R360C5"," =IF(D360<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D360*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F360","R360C6"," =IF(D360>0,D360*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G360","R360C7"," =IF(E360=0,0,E360-F360)",0]
["C361","R361C3"," =C360+1",344]
["D361","R361C4"," =IF(I360>0,I360,0)",0]
["E361","R361C5"," =IF(D361<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D361*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F361","R361C6"," =IF(D361>0,D361*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G361","R361C7"," =IF(E361=0,0,E361-F361)",0]
["C362","R362C3"," =C361+1",345]
["D362","R362C4"," =IF(I361>0,I361,0)",0]
["E362","R362C5"," =IF(D362<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D362*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F362","R362C6"," =IF(D362>0,D362*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G362","R362C7"," =IF(E362=0,0,E362-F362)",0]
["C363","R363C3"," =C362+1",346]
["D363","R363C4"," =IF(I362>0,I362,0)",0]
["E363","R363C5"," =IF(D363<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D363*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F363","R363C6"," =IF(D363>0,D363*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G363","R363C7"," =IF(E363=0,0,E363-F363)",0]
["C364","R364C3"," =C363+1",347]
["D364","R364C4"," =IF(I363>0,I363,0)",0]
["E364","R364C5"," =IF(D364<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D364*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F364","R364C6"," =IF(D364>0,D364*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G364","R364C7"," =IF(E364=0,0,E364-F364)",0]
["C365","R365C3"," =C364+1",348]
["D365","R365C4"," =IF(I364>0,I364,0)",0]
["E365","R365C5"," =IF(D365<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D365*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F365","R365C6"," =IF(D365>0,D365*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G365","R365C7"," =IF(E365=0,0,E365-F365)",0]
["C366","R366C3"," =C365+1",349]
["D366","R366C4"," =IF(I365>0,I365,0)",0]
["E366","R366C5"," =IF(D366<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D366*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F366","R366C6"," =IF(D366>0,D366*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G366","R366C7"," =IF(E366=0,0,E366-F366)",0]
["C367","R367C3"," =C366+1",350]
["D367","R367C4"," =IF(I366>0,I366,0)",0]
["E367","R367C5"," =IF(D367<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D367*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F367","R367C6"," =IF(D367>0,D367*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G367","R367C7"," =IF(E367=0,0,E367-F367)",0]
["C368","R368C3"," =C367+1",351]
["D368","R368C4"," =IF(I367>0,I367,0)",0]
["E368","R368C5"," =IF(D368<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D368*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F368","R368C6"," =IF(D368>0,D368*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G368","R368C7"," =IF(E368=0,0,E368-F368)",0]
["C369","R369C3"," =C368+1",352]
["D369","R369C4"," =IF(I368>0,I368,0)",0]
["E369","R369C5"," =IF(D369<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D369*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F369","R369C6"," =IF(D369>0,D369*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G369","R369C7"," =IF(E369=0,0,E369-F369)",0]
["C370","R370C3"," =C369+1",353]
["D370","R370C4"," =IF(I369>0,I369,0)",0]
["E370","R370C5"," =IF(D370<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D370*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F370","R370C6"," =IF(D370>0,D370*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G370","R370C7"," =IF(E370=0,0,E370-F370)",0]
["C371","R371C3"," =C370+1",354]
["D371","R371C4"," =IF(I370>0,I370,0)",0]
["E371","R371C5"," =IF(D371<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D371*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F371","R371C6"," =IF(D371>0,D371*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G371","R371C7"," =IF(E371=0,0,E371-F371)",0]
["C372","R372C3"," =C371+1",355]
["D372","R372C4"," =IF(I371>0,I371,0)",0]
["E372","R372C5"," =IF(D372<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D372*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F372","R372C6"," =IF(D372>0,D372*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G372","R372C7"," =IF(E372=0,0,E372-F372)",0]
["C373","R373C3"," =C372+1",356]
["D373","R373C4"," =IF(I372>0,I372,0)",0]
["E373","R373C5"," =IF(D373<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D373*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F373","R373C6"," =IF(D373>0,D373*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G373","R373C7"," =IF(E373=0,0,E373-F373)",0]
["C374","R374C3"," =C373+1",357]
["D374","R374C4"," =IF(I373>0,I373,0)",0]
["E374","R374C5"," =IF(D374<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D374*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F374","R374C6"," =IF(D374>0,D374*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G374","R374C7"," =IF(E374=0,0,E374-F374)",0]
["C375","R375C3"," =C374+1",358]
["D375","R375C4"," =IF(I374>0,I374,0)",0]
["E375","R375C5"," =IF(D375<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D375*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F375","R375C6"," =IF(D375>0,D375*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G375","R375C7"," =IF(E375=0,0,E375-F375)",0]
["C376","R376C3"," =C375+1",359]
["D376","R376C4"," =IF(I375>0,I375,0)",0]
["E376","R376C5"," =IF(D376<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D376*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F376","R376C6"," =IF(D376>0,D376*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G376","R376C7"," =IF(E376=0,0,E376-F376)",0]
["C377","R377C3"," =C376+1",360]
["D377","R377C4"," =IF(I376>0,I376,0)",0]
["E377","R377C5"," =IF(D377<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D377*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F377","R377C6"," =IF(D377>0,D377*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G377","R377C7"," =IF(E377=0,0,E377-F377)",0]
["C378","R378C3"," =C377+1",361]
["D378","R378C4"," =IF(I377>0,I377,0)",0]
["E378","R378C5"," =IF(D378<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D378*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F378","R378C6"," =IF(D378>0,D378*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G378","R378C7"," =IF(E378=0,0,E378-F378)",0]
["C379","R379C3"," =C378+1",362]
["D379","R379C4"," =IF(I378>0,I378,0)",0]
["E379","R379C5"," =IF(D379<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D379*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F379","R379C6"," =IF(D379>0,D379*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G379","R379C7"," =IF(E379=0,0,E379-F379)",0]
["C380","R380C3"," =C379+1",363]
["D380","R380C4"," =IF(I379>0,I379,0)",0]
["E380","R380C5"," =IF(D380<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D380*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F380","R380C6"," =IF(D380>0,D380*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G380","R380C7"," =IF(E380=0,0,E380-F380)",0]
["C381","R381C3"," =C380+1",364]
["D381","R381C4"," =IF(I380>0,I380,0)",0]
["E381","R381C5"," =IF(D381<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D381*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F381","R381C6"," =IF(D381>0,D381*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G381","R381C7"," =IF(E381=0,0,E381-F381)",0]
["C382","R382C3"," =C381+1",365]
["D382","R382C4"," =IF(I381>0,I381,0)",0]
["E382","R382C5"," =IF(D382<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D382*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F382","R382C6"," =IF(D382>0,D382*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G382","R382C7"," =IF(E382=0,0,E382-F382)",0]
["C383","R383C3"," =C382+1",366]
["D383","R383C4"," =IF(I382>0,I382,0)",0]
["E383","R383C5"," =IF(D383<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D383*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F383","R383C6"," =IF(D383>0,D383*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G383","R383C7"," =IF(E383=0,0,E383-F383)",0]
["C384","R384C3"," =C383+1",367]
["D384","R384C4"," =IF(I383>0,I383,0)",0]
["E384","R384C5"," =IF(D384<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D384*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F384","R384C6"," =IF(D384>0,D384*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G384","R384C7"," =IF(E384=0,0,E384-F384)",0]
["C385","R385C3"," =C384+1",368]
["D385","R385C4"," =IF(I384>0,I384,0)",0]
["E385","R385C5"," =IF(D385<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D385*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F385","R385C6"," =IF(D385>0,D385*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G385","R385C7"," =IF(E385=0,0,E385-F385)",0]
["C386","R386C3"," =C385+1",369]
["D386","R386C4"," =IF(I385>0,I385,0)",0]
["E386","R386C5"," =IF(D386<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D386*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F386","R386C6"," =IF(D386>0,D386*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G386","R386C7"," =IF(E386=0,0,E386-F386)",0]
["C387","R387C3"," =C386+1",370]
["D387","R387C4"," =IF(I386>0,I386,0)",0]
["E387","R387C5"," =IF(D387<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D387*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F387","R387C6"," =IF(D387>0,D387*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G387","R387C7"," =IF(E387=0,0,E387-F387)",0]
["C388","R388C3"," =C387+1",371]
["D388","R388C4"," =IF(I387>0,I387,0)",0]
["E388","R388C5"," =IF(D388<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D388*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F388","R388C6"," =IF(D388>0,D388*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G388","R388C7"," =IF(E388=0,0,E388-F388)",0]
["C389","R389C3"," =C388+1",372]
["D389","R389C4"," =IF(I388>0,I388,0)",0]
["E389","R389C5"," =IF(D389<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D389*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F389","R389C6"," =IF(D389>0,D389*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G389","R389C7"," =IF(E389=0,0,E389-F389)",0]
["C390","R390C3"," =C389+1",373]
["D390","R390C4"," =IF(I389>0,I389,0)",0]
["E390","R390C5"," =IF(D390<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D390*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F390","R390C6"," =IF(D390>0,D390*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G390","R390C7"," =IF(E390=0,0,E390-F390)",0]
["C391","R391C3"," =C390+1",374]
["D391","R391C4"," =IF(I390>0,I390,0)",0]
["E391","R391C5"," =IF(D391<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D391*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F391","R391C6"," =IF(D391>0,D391*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G391","R391C7"," =IF(E391=0,0,E391-F391)",0]
["C392","R392C3"," =C391+1",375]
["D392","R392C4"," =IF(I391>0,I391,0)",0]
["E392","R392C5"," =IF(D392<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D392*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F392","R392C6"," =IF(D392>0,D392*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G392","R392C7"," =IF(E392=0,0,E392-F392)",0]
["C393","R393C3"," =C392+1",376]
["D393","R393C4"," =IF(I392>0,I392,0)",0]
["E393","R393C5"," =IF(D393<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D393*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F393","R393C6"," =IF(D393>0,D393*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G393","R393C7"," =IF(E393=0,0,E393-F393)",0]
["C394","R394C3"," =C393+1",377]
["D394","R394C4"," =IF(I393>0,I393,0)",0]
["E394","R394C5"," =IF(D394<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D394*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F394","R394C6"," =IF(D394>0,D394*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G394","R394C7"," =IF(E394=0,0,E394-F394)",0]
["C395","R395C3"," =C394+1",378]
["D395","R395C4"," =IF(I394>0,I394,0)",0]
["E395","R395C5"," =IF(D395<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D395*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F395","R395C6"," =IF(D395>0,D395*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G395","R395C7"," =IF(E395=0,0,E395-F395)",0]
["C396","R396C3"," =C395+1",379]
["D396","R396C4"," =IF(I395>0,I395,0)",0]
["E396","R396C5"," =IF(D396<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D396*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F396","R396C6"," =IF(D396>0,D396*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G396","R396C7"," =IF(E396=0,0,E396-F396)",0]
["C397","R397C3"," =C396+1",380]
["D397","R397C4"," =IF(I396>0,I396,0)",0]
["E397","R397C5"," =IF(D397<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D397*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F397","R397C6"," =IF(D397>0,D397*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G397","R397C7"," =IF(E397=0,0,E397-F397)",0]
["C398","R398C3"," =C397+1",381]
["D398","R398C4"," =IF(I397>0,I397,0)",0]
["E398","R398C5"," =IF(D398<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D398*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F398","R398C6"," =IF(D398>0,D398*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G398","R398C7"," =IF(E398=0,0,E398-F398)",0]
["C399","R399C3"," =C398+1",382]
["D399","R399C4"," =IF(I398>0,I398,0)",0]
["E399","R399C5"," =IF(D399<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D399*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F399","R399C6"," =IF(D399>0,D399*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G399","R399C7"," =IF(E399=0,0,E399-F399)",0]
["C400","R400C3"," =C399+1",383]
["D400","R400C4"," =IF(I399>0,I399,0)",0]
["E400","R400C5"," =IF(D400<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D400*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F400","R400C6"," =IF(D400>0,D400*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G400","R400C7"," =IF(E400=0,0,E400-F400)",0]
["C401","R401C3"," =C400+1",384]
["D401","R401C4"," =IF(I400>0,I400,0)",0]
["E401","R401C5"," =IF(D401<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D401*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F401","R401C6"," =IF(D401>0,D401*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G401","R401C7"," =IF(E401=0,0,E401-F401)",0]
["C402","R402C3"," =C401+1",385]
["D402","R402C4"," =IF(I401>0,I401,0)",0]
["E402","R402C5"," =IF(D402<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D402*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F402","R402C6"," =IF(D402>0,D402*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G402","R402C7"," =IF(E402=0,0,E402-F402)",0]
["C403","R403C3"," =C402+1",386]
["D403","R403C4"," =IF(I402>0,I402,0)",0]
["E403","R403C5"," =IF(D403<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D403*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F403","R403C6"," =IF(D403>0,D403*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G403","R403C7"," =IF(E403=0,0,E403-F403)",0]
["C404","R404C3"," =C403+1",387]
["D404","R404C4"," =IF(I403>0,I403,0)",0]
["E404","R404C5"," =IF(D404<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D404*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F404","R404C6"," =IF(D404>0,D404*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G404","R404C7"," =IF(E404=0,0,E404-F404)",0]
["C405","R405C3"," =C404+1",388]
["D405","R405C4"," =IF(I404>0,I404,0)",0]
["E405","R405C5"," =IF(D405<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D405*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F405","R405C6"," =IF(D405>0,D405*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G405","R405C7"," =IF(E405=0,0,E405-F405)",0]
["C406","R406C3"," =C405+1",389]
["D406","R406C4"," =IF(I405>0,I405,0)",0]
["E406","R406C5"," =IF(D406<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D406*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F406","R406C6"," =IF(D406>0,D406*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G406","R406C7"," =IF(E406=0,0,E406-F406)",0]
["C407","R407C3"," =C406+1",390]
["D407","R407C4"," =IF(I406>0,I406,0)",0]
["E407","R407C5"," =IF(D407<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D407*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F407","R407C6"," =IF(D407>0,D407*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G407","R407C7"," =IF(E407=0,0,E407-F407)",0]
["C408","R408C3"," =C407+1",391]
["D408","R408C4"," =IF(I407>0,I407,0)",0]
["E408","R408C5"," =IF(D408<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D408*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F408","R408C6"," =IF(D408>0,D408*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G408","R408C7"," =IF(E408=0,0,E408-F408)",0]
["C409","R409C3"," =C408+1",392]
["D409","R409C4"," =IF(I408>0,I408,0)",0]
["E409","R409C5"," =IF(D409<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D409*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F409","R409C6"," =IF(D409>0,D409*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G409","R409C7"," =IF(E409=0,0,E409-F409)",0]
["C410","R410C3"," =C409+1",393]
["D410","R410C4"," =IF(I409>0,I409,0)",0]
["E410","R410C5"," =IF(D410<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D410*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F410","R410C6"," =IF(D410>0,D410*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G410","R410C7"," =IF(E410=0,0,E410-F410)",0]
["C411","R411C3"," =C410+1",394]
["D411","R411C4"," =IF(I410>0,I410,0)",0]
["E411","R411C5"," =IF(D411<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D411*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F411","R411C6"," =IF(D411>0,D411*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G411","R411C7"," =IF(E411=0,0,E411-F411)",0]
["C412","R412C3"," =C411+1",395]
["D412","R412C4"," =IF(I411>0,I411,0)",0]
["E412","R412C5"," =IF(D412<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D412*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F412","R412C6"," =IF(D412>0,D412*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G412","R412C7"," =IF(E412=0,0,E412-F412)",0]
["C413","R413C3"," =C412+1",396]
["D413","R413C4"," =IF(I412>0,I412,0)",0]
["E413","R413C5"," =IF(D413<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D413*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F413","R413C6"," =IF(D413>0,D413*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G413","R413C7"," =IF(E413=0,0,E413-F413)",0]
["C414","R414C3"," =C413+1",397]
["D414","R414C4"," =IF(I413>0,I413,0)",0]
["E414","R414C5"," =IF(D414<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D414*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F414","R414C6"," =IF(D414>0,D414*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G414","R414C7"," =IF(E414=0,0,E414-F414)",0]
["C415","R415C3"," =C414+1",398]
["D415","R415C4"," =IF(I414>0,I414,0)",0]
["E415","R415C5"," =IF(D415<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D415*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F415","R415C6"," =IF(D415>0,D415*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G415","R415C7"," =IF(E415=0,0,E415-F415)",0]
["C416","R416C3"," =C415+1",399]
["D416","R416C4"," =IF(I415>0,I415,0)",0]
["E416","R416C5"," =IF(D416<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D416*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F416","R416C6"," =IF(D416>0,D416*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G416","R416C7"," =IF(E416=0,0,E416-F416)",0]
["C417","R417C3"," =C416+1",400]
["D417","R417C4"," =IF(I416>0,I416,0)",0]
["E417","R417C5"," =IF(D417<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D417*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F417","R417C6"," =IF(D417>0,D417*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G417","R417C7"," =IF(E417=0,0,E417-F417)",0]
["C418","R418C3"," =C417+1",401]
["D418","R418C4"," =IF(I417>0,I417,0)",0]
["E418","R418C5"," =IF(D418<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D418*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F418","R418C6"," =IF(D418>0,D418*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G418","R418C7"," =IF(E418=0,0,E418-F418)",0]
["C419","R419C3"," =C418+1",402]
["D419","R419C4"," =IF(I418>0,I418,0)",0]
["E419","R419C5"," =IF(D419<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D419*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F419","R419C6"," =IF(D419>0,D419*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G419","R419C7"," =IF(E419=0,0,E419-F419)",0]
["C420","R420C3"," =C419+1",403]
["D420","R420C4"," =IF(I419>0,I419,0)",0]
["E420","R420C5"," =IF(D420<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D420*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F420","R420C6"," =IF(D420>0,D420*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G420","R420C7"," =IF(E420=0,0,E420-F420)",0]
["C421","R421C3"," =C420+1",404]
["D421","R421C4"," =IF(I420>0,I420,0)",0]
["E421","R421C5"," =IF(D421<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D421*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F421","R421C6"," =IF(D421>0,D421*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G421","R421C7"," =IF(E421=0,0,E421-F421)",0]
["C422","R422C3"," =C421+1",405]
["D422","R422C4"," =IF(I421>0,I421,0)",0]
["E422","R422C5"," =IF(D422<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D422*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F422","R422C6"," =IF(D422>0,D422*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G422","R422C7"," =IF(E422=0,0,E422-F422)",0]
["C423","R423C3"," =C422+1",406]
["D423","R423C4"," =IF(I422>0,I422,0)",0]
["E423","R423C5"," =IF(D423<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D423*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F423","R423C6"," =IF(D423>0,D423*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G423","R423C7"," =IF(E423=0,0,E423-F423)",0]
["C424","R424C3"," =C423+1",407]
["D424","R424C4"," =IF(I423>0,I423,0)",0]
["E424","R424C5"," =IF(D424<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D424*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F424","R424C6"," =IF(D424>0,D424*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G424","R424C7"," =IF(E424=0,0,E424-F424)",0]
["C425","R425C3"," =C424+1",408]
["D425","R425C4"," =IF(I424>0,I424,0)",0]
["E425","R425C5"," =IF(D425<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D425*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F425","R425C6"," =IF(D425>0,D425*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G425","R425C7"," =IF(E425=0,0,E425-F425)",0]
["C426","R426C3"," =C425+1",409]
["D426","R426C4"," =IF(I425>0,I425,0)",0]
["E426","R426C5"," =IF(D426<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D426*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F426","R426C6"," =IF(D426>0,D426*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G426","R426C7"," =IF(E426=0,0,E426-F426)",0]
["C427","R427C3"," =C426+1",410]
["D427","R427C4"," =IF(I426>0,I426,0)",0]
["E427","R427C5"," =IF(D427<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D427*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F427","R427C6"," =IF(D427>0,D427*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G427","R427C7"," =IF(E427=0,0,E427-F427)",0]
["C428","R428C3"," =C427+1",411]
["D428","R428C4"," =IF(I427>0,I427,0)",0]
["E428","R428C5"," =IF(D428<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D428*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F428","R428C6"," =IF(D428>0,D428*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G428","R428C7"," =IF(E428=0,0,E428-F428)",0]
["C429","R429C3"," =C428+1",412]
["D429","R429C4"," =IF(I428>0,I428,0)",0]
["E429","R429C5"," =IF(D429<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D429*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F429","R429C6"," =IF(D429>0,D429*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G429","R429C7"," =IF(E429=0,0,E429-F429)",0]
["C430","R430C3"," =C429+1",413]
["D430","R430C4"," =IF(I429>0,I429,0)",0]
["E430","R430C5"," =IF(D430<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D430*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F430","R430C6"," =IF(D430>0,D430*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G430","R430C7"," =IF(E430=0,0,E430-F430)",0]
["C431","R431C3"," =C430+1",414]
["D431","R431C4"," =IF(I430>0,I430,0)",0]
["E431","R431C5"," =IF(D431<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D431*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F431","R431C6"," =IF(D431>0,D431*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G431","R431C7"," =IF(E431=0,0,E431-F431)",0]
["C432","R432C3"," =C431+1",415]
["D432","R432C4"," =IF(I431>0,I431,0)",0]
["E432","R432C5"," =IF(D432<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D432*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F432","R432C6"," =IF(D432>0,D432*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G432","R432C7"," =IF(E432=0,0,E432-F432)",0]
["C433","R433C3"," =C432+1",416]
["D433","R433C4"," =IF(I432>0,I432,0)",0]
["E433","R433C5"," =IF(D433<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D433*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F433","R433C6"," =IF(D433>0,D433*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G433","R433C7"," =IF(E433=0,0,E433-F433)",0]
["C434","R434C3"," =C433+1",417]
["D434","R434C4"," =IF(I433>0,I433,0)",0]
["E434","R434C5"," =IF(D434<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D434*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F434","R434C6"," =IF(D434>0,D434*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G434","R434C7"," =IF(E434=0,0,E434-F434)",0]
["C435","R435C3"," =C434+1",418]
["D435","R435C4"," =IF(I434>0,I434,0)",0]
["E435","R435C5"," =IF(D435<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D435*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F435","R435C6"," =IF(D435>0,D435*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G435","R435C7"," =IF(E435=0,0,E435-F435)",0]
["C436","R436C3"," =C435+1",419]
["D436","R436C4"," =IF(I435>0,I435,0)",0]
["E436","R436C5"," =IF(D436<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D436*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F436","R436C6"," =IF(D436>0,D436*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G436","R436C7"," =IF(E436=0,0,E436-F436)",0]
["C437","R437C3"," =C436+1",420]
["D437","R437C4"," =IF(I436>0,I436,0)",0]
["E437","R437C5"," =IF(D437<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D437*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F437","R437C6"," =IF(D437>0,D437*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G437","R437C7"," =IF(E437=0,0,E437-F437)",0]
["C438","R438C3"," =C437+1",421]
["D438","R438C4"," =IF(I437>0,I437,0)",0]
["E438","R438C5"," =IF(D438<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D438*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F438","R438C6"," =IF(D438>0,D438*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G438","R438C7"," =IF(E438=0,0,E438-F438)",0]
["C439","R439C3"," =C438+1",422]
["D439","R439C4"," =IF(I438>0,I438,0)",0]
["E439","R439C5"," =IF(D439<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D439*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F439","R439C6"," =IF(D439>0,D439*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G439","R439C7"," =IF(E439=0,0,E439-F439)",0]
["C440","R440C3"," =C439+1",423]
["D440","R440C4"," =IF(I439>0,I439,0)",0]
["E440","R440C5"," =IF(D440<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D440*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F440","R440C6"," =IF(D440>0,D440*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G440","R440C7"," =IF(E440=0,0,E440-F440)",0]
["C441","R441C3"," =C440+1",424]
["D441","R441C4"," =IF(I440>0,I440,0)",0]
["E441","R441C5"," =IF(D441<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D441*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F441","R441C6"," =IF(D441>0,D441*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G441","R441C7"," =IF(E441=0,0,E441-F441)",0]
["C442","R442C3"," =C441+1",425]
["D442","R442C4"," =IF(I441>0,I441,0)",0]
["E442","R442C5"," =IF(D442<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D442*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F442","R442C6"," =IF(D442>0,D442*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G442","R442C7"," =IF(E442=0,0,E442-F442)",0]
["C443","R443C3"," =C442+1",426]
["D443","R443C4"," =IF(I442>0,I442,0)",0]
["E443","R443C5"," =IF(D443<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D443*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F443","R443C6"," =IF(D443>0,D443*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G443","R443C7"," =IF(E443=0,0,E443-F443)",0]
["C444","R444C3"," =C443+1",427]
["D444","R444C4"," =IF(I443>0,I443,0)",0]
["E444","R444C5"," =IF(D444<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D444*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F444","R444C6"," =IF(D444>0,D444*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G444","R444C7"," =IF(E444=0,0,E444-F444)",0]
["C445","R445C3"," =C444+1",428]
["D445","R445C4"," =IF(I444>0,I444,0)",0]
["E445","R445C5"," =IF(D445<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D445*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F445","R445C6"," =IF(D445>0,D445*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G445","R445C7"," =IF(E445=0,0,E445-F445)",0]
["C446","R446C3"," =C445+1",429]
["D446","R446C4"," =IF(I445>0,I445,0)",0]
["E446","R446C5"," =IF(D446<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D446*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F446","R446C6"," =IF(D446>0,D446*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G446","R446C7"," =IF(E446=0,0,E446-F446)",0]
["C447","R447C3"," =C446+1",430]
["D447","R447C4"," =IF(I446>0,I446,0)",0]
["E447","R447C5"," =IF(D447<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D447*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F447","R447C6"," =IF(D447>0,D447*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G447","R447C7"," =IF(E447=0,0,E447-F447)",0]
["C448","R448C3"," =C447+1",431]
["D448","R448C4"," =IF(I447>0,I447,0)",0]
["E448","R448C5"," =IF(D448<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D448*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F448","R448C6"," =IF(D448>0,D448*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G448","R448C7"," =IF(E448=0,0,E448-F448)",0]
["C449","R449C3"," =C448+1",432]
["D449","R449C4"," =IF(I448>0,I448,0)",0]
["E449","R449C5"," =IF(D449<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D449*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F449","R449C6"," =IF(D449>0,D449*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G449","R449C7"," =IF(E449=0,0,E449-F449)",0]
["C450","R450C3"," =C449+1",433]
["D450","R450C4"," =IF(I449>0,I449,0)",0]
["E450","R450C5"," =IF(D450<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D450*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F450","R450C6"," =IF(D450>0,D450*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G450","R450C7"," =IF(E450=0,0,E450-F450)",0]
["C451","R451C3"," =C450+1",434]
["D451","R451C4"," =IF(I450>0,I450,0)",0]
["E451","R451C5"," =IF(D451<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D451*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F451","R451C6"," =IF(D451>0,D451*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G451","R451C7"," =IF(E451=0,0,E451-F451)",0]
["C452","R452C3"," =C451+1",435]
["D452","R452C4"," =IF(I451>0,I451,0)",0]
["E452","R452C5"," =IF(D452<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D452*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F452","R452C6"," =IF(D452>0,D452*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G452","R452C7"," =IF(E452=0,0,E452-F452)",0]
["C453","R453C3"," =C452+1",436]
["D453","R453C4"," =IF(I452>0,I452,0)",0]
["E453","R453C5"," =IF(D453<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D453*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F453","R453C6"," =IF(D453>0,D453*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G453","R453C7"," =IF(E453=0,0,E453-F453)",0]
["C454","R454C3"," =C453+1",437]
["D454","R454C4"," =IF(I453>0,I453,0)",0]
["E454","R454C5"," =IF(D454<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D454*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F454","R454C6"," =IF(D454>0,D454*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G454","R454C7"," =IF(E454=0,0,E454-F454)",0]
["C455","R455C3"," =C454+1",438]
["D455","R455C4"," =IF(I454>0,I454,0)",0]
["E455","R455C5"," =IF(D455<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D455*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F455","R455C6"," =IF(D455>0,D455*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G455","R455C7"," =IF(E455=0,0,E455-F455)",0]
["C456","R456C3"," =C455+1",439]
["D456","R456C4"," =IF(I455>0,I455,0)",0]
["E456","R456C5"," =IF(D456<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D456*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F456","R456C6"," =IF(D456>0,D456*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G456","R456C7"," =IF(E456=0,0,E456-F456)",0]
["C457","R457C3"," =C456+1",440]
["D457","R457C4"," =IF(I456>0,I456,0)",0]
["E457","R457C5"," =IF(D457<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D457*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F457","R457C6"," =IF(D457>0,D457*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G457","R457C7"," =IF(E457=0,0,E457-F457)",0]
["C458","R458C3"," =C457+1",441]
["D458","R458C4"," =IF(I457>0,I457,0)",0]
["E458","R458C5"," =IF(D458<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D458*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F458","R458C6"," =IF(D458>0,D458*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G458","R458C7"," =IF(E458=0,0,E458-F458)",0]
["C459","R459C3"," =C458+1",442]
["D459","R459C4"," =IF(I458>0,I458,0)",0]
["E459","R459C5"," =IF(D459<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D459*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F459","R459C6"," =IF(D459>0,D459*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G459","R459C7"," =IF(E459=0,0,E459-F459)",0]
["C460","R460C3"," =C459+1",443]
["D460","R460C4"," =IF(I459>0,I459,0)",0]
["E460","R460C5"," =IF(D460<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D460*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F460","R460C6"," =IF(D460>0,D460*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G460","R460C7"," =IF(E460=0,0,E460-F460)",0]
["C461","R461C3"," =C460+1",444]
["D461","R461C4"," =IF(I460>0,I460,0)",0]
["E461","R461C5"," =IF(D461<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D461*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F461","R461C6"," =IF(D461>0,D461*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G461","R461C7"," =IF(E461=0,0,E461-F461)",0]
["C462","R462C3"," =C461+1",445]
["D462","R462C4"," =IF(I461>0,I461,0)",0]
["E462","R462C5"," =IF(D462<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D462*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F462","R462C6"," =IF(D462>0,D462*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G462","R462C7"," =IF(E462=0,0,E462-F462)",0]
["C463","R463C3"," =C462+1",446]
["D463","R463C4"," =IF(I462>0,I462,0)",0]
["E463","R463C5"," =IF(D463<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D463*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F463","R463C6"," =IF(D463>0,D463*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G463","R463C7"," =IF(E463=0,0,E463-F463)",0]
["C464","R464C3"," =C463+1",447]
["D464","R464C4"," =IF(I463>0,I463,0)",0]
["E464","R464C5"," =IF(D464<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D464*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F464","R464C6"," =IF(D464>0,D464*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G464","R464C7"," =IF(E464=0,0,E464-F464)",0]
["C465","R465C3"," =C464+1",448]
["D465","R465C4"," =IF(I464>0,I464,0)",0]
["E465","R465C5"," =IF(D465<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D465*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F465","R465C6"," =IF(D465>0,D465*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G465","R465C7"," =IF(E465=0,0,E465-F465)",0]
["C466","R466C3"," =C465+1",449]
["D466","R466C4"," =IF(I465>0,I465,0)",0]
["E466","R466C5"," =IF(D466<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D466*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F466","R466C6"," =IF(D466>0,D466*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G466","R466C7"," =IF(E466=0,0,E466-F466)",0]
["C467","R467C3"," =C466+1",450]
["D467","R467C4"," =IF(I466>0,I466,0)",0]
["E467","R467C5"," =IF(D467<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D467*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F467","R467C6"," =IF(D467>0,D467*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G467","R467C7"," =IF(E467=0,0,E467-F467)",0]
["C468","R468C3"," =C467+1",451]
["D468","R468C4"," =IF(I467>0,I467,0)",0]
["E468","R468C5"," =IF(D468<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D468*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F468","R468C6"," =IF(D468>0,D468*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G468","R468C7"," =IF(E468=0,0,E468-F468)",0]
["C469","R469C3"," =C468+1",452]
["D469","R469C4"," =IF(I468>0,I468,0)",0]
["E469","R469C5"," =IF(D469<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D469*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F469","R469C6"," =IF(D469>0,D469*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G469","R469C7"," =IF(E469=0,0,E469-F469)",0]
["C470","R470C3"," =C469+1",453]
["D470","R470C4"," =IF(I469>0,I469,0)",0]
["E470","R470C5"," =IF(D470<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D470*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F470","R470C6"," =IF(D470>0,D470*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G470","R470C7"," =IF(E470=0,0,E470-F470)",0]
["C471","R471C3"," =C470+1",454]
["D471","R471C4"," =IF(I470>0,I470,0)",0]
["E471","R471C5"," =IF(D471<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D471*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F471","R471C6"," =IF(D471>0,D471*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G471","R471C7"," =IF(E471=0,0,E471-F471)",0]
["C472","R472C3"," =C471+1",455]
["D472","R472C4"," =IF(I471>0,I471,0)",0]
["E472","R472C5"," =IF(D472<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D472*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F472","R472C6"," =IF(D472>0,D472*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G472","R472C7"," =IF(E472=0,0,E472-F472)",0]
["C473","R473C3"," =C472+1",456]
["D473","R473C4"," =IF(I472>0,I472,0)",0]
["E473","R473C5"," =IF(D473<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D473*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F473","R473C6"," =IF(D473>0,D473*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G473","R473C7"," =IF(E473=0,0,E473-F473)",0]
["C474","R474C3"," =C473+1",457]
["D474","R474C4"," =IF(I473>0,I473,0)",0]
["E474","R474C5"," =IF(D474<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D474*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F474","R474C6"," =IF(D474>0,D474*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G474","R474C7"," =IF(E474=0,0,E474-F474)",0]
["C475","R475C3"," =C474+1",458]
["D475","R475C4"," =IF(I474>0,I474,0)",0]
["E475","R475C5"," =IF(D475<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D475*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F475","R475C6"," =IF(D475>0,D475*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G475","R475C7"," =IF(E475=0,0,E475-F475)",0]
["C476","R476C3"," =C475+1",459]
["D476","R476C4"," =IF(I475>0,I475,0)",0]
["E476","R476C5"," =IF(D476<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D476*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F476","R476C6"," =IF(D476>0,D476*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G476","R476C7"," =IF(E476=0,0,E476-F476)",0]
["C477","R477C3"," =C476+1",460]
["D477","R477C4"," =IF(I476>0,I476,0)",0]
["E477","R477C5"," =IF(D477<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D477*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F477","R477C6"," =IF(D477>0,D477*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G477","R477C7"," =IF(E477=0,0,E477-F477)",0]
["C478","R478C3"," =C477+1",461]
["D478","R478C4"," =IF(I477>0,I477,0)",0]
["E478","R478C5"," =IF(D478<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D478*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F478","R478C6"," =IF(D478>0,D478*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G478","R478C7"," =IF(E478=0,0,E478-F478)",0]
["C479","R479C3"," =C478+1",462]
["D479","R479C4"," =IF(I478>0,I478,0)",0]
["E479","R479C5"," =IF(D479<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D479*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F479","R479C6"," =IF(D479>0,D479*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G479","R479C7"," =IF(E479=0,0,E479-F479)",0]
["C480","R480C3"," =C479+1",463]
["D480","R480C4"," =IF(I479>0,I479,0)",0]
["E480","R480C5"," =IF(D480<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D480*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F480","R480C6"," =IF(D480>0,D480*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G480","R480C7"," =IF(E480=0,0,E480-F480)",0]
["C481","R481C3"," =C480+1",464]
["D481","R481C4"," =IF(I480>0,I480,0)",0]
["E481","R481C5"," =IF(D481<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D481*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F481","R481C6"," =IF(D481>0,D481*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G481","R481C7"," =IF(E481=0,0,E481-F481)",0]
["C482","R482C3"," =C481+1",465]
["D482","R482C4"," =IF(I481>0,I481,0)",0]
["E482","R482C5"," =IF(D482<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D482*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F482","R482C6"," =IF(D482>0,D482*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G482","R482C7"," =IF(E482=0,0,E482-F482)",0]
["C483","R483C3"," =C482+1",466]
["D483","R483C4"," =IF(I482>0,I482,0)",0]
["E483","R483C5"," =IF(D483<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D483*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F483","R483C6"," =IF(D483>0,D483*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G483","R483C7"," =IF(E483=0,0,E483-F483)",0]
["C484","R484C3"," =C483+1",467]
["D484","R484C4"," =IF(I483>0,I483,0)",0]
["E484","R484C5"," =IF(D484<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D484*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F484","R484C6"," =IF(D484>0,D484*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G484","R484C7"," =IF(E484=0,0,E484-F484)",0]
["C485","R485C3"," =C484+1",468]
["D485","R485C4"," =IF(I484>0,I484,0)",0]
["E485","R485C5"," =IF(D485<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D485*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F485","R485C6"," =IF(D485>0,D485*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G485","R485C7"," =IF(E485=0,0,E485-F485)",0]
["C486","R486C3"," =C485+1",469]
["D486","R486C4"," =IF(I485>0,I485,0)",0]
["E486","R486C5"," =IF(D486<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D486*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F486","R486C6"," =IF(D486>0,D486*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G486","R486C7"," =IF(E486=0,0,E486-F486)",0]
["C487","R487C3"," =C486+1",470]
["D487","R487C4"," =IF(I486>0,I486,0)",0]
["E487","R487C5"," =IF(D487<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D487*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F487","R487C6"," =IF(D487>0,D487*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G487","R487C7"," =IF(E487=0,0,E487-F487)",0]
["C488","R488C3"," =C487+1",471]
["D488","R488C4"," =IF(I487>0,I487,0)",0]
["E488","R488C5"," =IF(D488<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D488*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F488","R488C6"," =IF(D488>0,D488*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G488","R488C7"," =IF(E488=0,0,E488-F488)",0]
["C489","R489C3"," =C488+1",472]
["D489","R489C4"," =IF(I488>0,I488,0)",0]
["E489","R489C5"," =IF(D489<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D489*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F489","R489C6"," =IF(D489>0,D489*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G489","R489C7"," =IF(E489=0,0,E489-F489)",0]
["C490","R490C3"," =C489+1",473]
["D490","R490C4"," =IF(I489>0,I489,0)",0]
["E490","R490C5"," =IF(D490<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D490*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F490","R490C6"," =IF(D490>0,D490*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G490","R490C7"," =IF(E490=0,0,E490-F490)",0]
["C491","R491C3"," =C490+1",474]
["D491","R491C4"," =IF(I490>0,I490,0)",0]
["E491","R491C5"," =IF(D491<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D491*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F491","R491C6"," =IF(D491>0,D491*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G491","R491C7"," =IF(E491=0,0,E491-F491)",0]
["C492","R492C3"," =C491+1",475]
["D492","R492C4"," =IF(I491>0,I491,0)",0]
["E492","R492C5"," =IF(D492<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D492*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F492","R492C6"," =IF(D492>0,D492*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G492","R492C7"," =IF(E492=0,0,E492-F492)",0]
["C493","R493C3"," =C492+1",476]
["D493","R493C4"," =IF(I492>0,I492,0)",0]
["E493","R493C5"," =IF(D493<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D493*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F493","R493C6"," =IF(D493>0,D493*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G493","R493C7"," =IF(E493=0,0,E493-F493)",0]
["C494","R494C3"," =C493+1",477]
["D494","R494C4"," =IF(I493>0,I493,0)",0]
["E494","R494C5"," =IF(D494<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D494*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F494","R494C6"," =IF(D494>0,D494*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G494","R494C7"," =IF(E494=0,0,E494-F494)",0]
["C495","R495C3"," =C494+1",478]
["D495","R495C4"," =IF(I494>0,I494,0)",0]
["E495","R495C5"," =IF(D495<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D495*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F495","R495C6"," =IF(D495>0,D495*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G495","R495C7"," =IF(E495=0,0,E495-F495)",0]
["C496","R496C3"," =C495+1",479]
["D496","R496C4"," =IF(I495>0,I495,0)",0]
["E496","R496C5"," =IF(D496<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D496*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F496","R496C6"," =IF(D496>0,D496*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G496","R496C7"," =IF(E496=0,0,E496-F496)",0]
["B269","R269C2"," =B257+1",21]
["B281","R281C2"," =B269+1",22]
["B293","R293C2"," =B281+1",23]
["B305","R305C2"," =B293+1",24]
["B317","R317C2"," =B305+1",25]
["B329","R329C2"," =B317+1",26]
["B341","R341C2"," =B329+1",27]
["B353","R353C2"," =B341+1",28]
["B365","R365C2"," =B353+1",29]
["B377","R377C2"," =B365+1",30]
["B389","R389C2"," =B377+1",31]
["B401","R401C2"," =B389+1",32]
["B413","R413C2"," =B401+1",33]
["B425","R425C2"," =B413+1",34]
["B437","R437C2"," =B425+1",35]
["B449","R449C2"," =B437+1",36]
["B461","R461C2"," =B449+1",37]
["B473","R473C2"," =B461+1",38]
["B485","R485C2"," =B473+1",39]
["B497","R497C2"," =B485+1",40]
["C497","R497C3"," =C496+1",480]
["D497","R497C4"," =IF(I496>0,I496,0)",0]
["E497","R497C5"," =IF(D497<=0,0,IF(JuniorLoan_One_AmortizationPeriodAnnual=0,D497*JuniorLoan_One_DebtServiceConstantMonthly,$I$13*JuniorLoan_One_DebtServiceConstantMonthly))",0]
["F497","R497C6"," =IF(D497>0,D497*_JuniorLoan_One_InterestRateMonthly,0)",0]
["G497","R497C7"," =IF(E497=0,0,E497-F497)",0]
["I18","R18C9"," =ROUNDDOWN(D18-G18-H18,0)",0]
["I19","R19C9"," =ROUNDDOWN(D19-G19-H19,0)",0]
["I20","R20C9"," =ROUNDDOWN(D20-G20-H20,0)",0]
["I21","R21C9"," =ROUNDDOWN(D21-G21-H21,0)",0]
["I22","R22C9"," =ROUNDDOWN(D22-G22-H22,0)",0]
["I23","R23C9"," =ROUNDDOWN(D23-G23-H23,0)",0]
["I24","R24C9"," =ROUNDDOWN(D24-G24-H24,0)",0]
["I25","R25C9"," =ROUNDDOWN(D25-G25-H25,0)",0]
["I26","R26C9"," =ROUNDDOWN(D26-G26-H26,0)",0]
["I27","R27C9"," =ROUNDDOWN(D27-G27-H27,0)",0]
["I28","R28C9"," =ROUNDDOWN(D28-G28-H28,0)",0]
["I29","R29C9"," =ROUNDDOWN(D29-G29-H29,0)",0,"JuniorLoan_One_RemainingPrincipalYear1"]
["I30","R30C9"," =ROUNDDOWN(D30-G30-H30,0)",0]
["I31","R31C9"," =ROUNDDOWN(D31-G31-H31,0)",0]
["I32","R32C9"," =ROUNDDOWN(D32-G32-H32,0)",0]
["I33","R33C9"," =ROUNDDOWN(D33-G33-H33,0)",0]
["I34","R34C9"," =ROUNDDOWN(D34-G34-H34,0)",0]
["I35","R35C9"," =ROUNDDOWN(D35-G35-H35,0)",0]
["I36","R36C9"," =ROUNDDOWN(D36-G36-H36,0)",0]
["I37","R37C9"," =ROUNDDOWN(D37-G37-H37,0)",0]
["I38","R38C9"," =ROUNDDOWN(D38-G38-H38,0)",0]
["I39","R39C9"," =ROUNDDOWN(D39-G39-H39,0)",0]
["I40","R40C9"," =ROUNDDOWN(D40-G40-H40,0)",0]
["I41","R41C9"," =ROUNDDOWN(D41-G41-H41,0)",0,"JuniorLoan_One_RemainingPrincipalYear2"]
["I42","R42C9"," =ROUNDDOWN(D42-G42-H42,0)",0]
["I43","R43C9"," =ROUNDDOWN(D43-G43-H43,0)",0]
["I44","R44C9"," =ROUNDDOWN(D44-G44-H44,0)",0]
["I45","R45C9"," =ROUNDDOWN(D45-G45-H45,0)",0]
["I46","R46C9"," =ROUNDDOWN(D46-G46-H46,0)",0]
["I47","R47C9"," =ROUNDDOWN(D47-G47-H47,0)",0]
["I48","R48C9"," =ROUNDDOWN(D48-G48-H48,0)",0]
["I49","R49C9"," =ROUNDDOWN(D49-G49-H49,0)",0]
["I50","R50C9"," =ROUNDDOWN(D50-G50-H50,0)",0]
["I51","R51C9"," =ROUNDDOWN(D51-G51-H51,0)",0]
["I52","R52C9"," =ROUNDDOWN(D52-G52-H52,0)",0]
["I53","R53C9"," =ROUNDDOWN(D53-G53-H53,0)",0,"JuniorLoan_One_RemainingPrincipalYear3"]
["I54","R54C9"," =ROUNDDOWN(D54-G54-H54,0)",0]
["I55","R55C9"," =ROUNDDOWN(D55-G55-H55,0)",0]
["I56","R56C9"," =ROUNDDOWN(D56-G56-H56,0)",0]
["I57","R57C9"," =ROUNDDOWN(D57-G57-H57,0)",0]
["I58","R58C9"," =ROUNDDOWN(D58-G58-H58,0)",0]
["I59","R59C9"," =ROUNDDOWN(D59-G59-H59,0)",0]
["I60","R60C9"," =ROUNDDOWN(D60-G60-H60,0)",0]
["I61","R61C9"," =ROUNDDOWN(D61-G61-H61,0)",0]
["I62","R62C9"," =ROUNDDOWN(D62-G62-H62,0)",0]
["I63","R63C9"," =ROUNDDOWN(D63-G63-H63,0)",0]
["I64","R64C9"," =ROUNDDOWN(D64-G64-H64,0)",0]
["I65","R65C9"," =ROUNDDOWN(D65-G65-H65,0)",0,"JuniorLoan_One_RemainingPrincipalYear4"]
["I66","R66C9"," =ROUNDDOWN(D66-G66-H66,0)",0]
["I67","R67C9"," =ROUNDDOWN(D67-G67-H67,0)",0]
["I68","R68C9"," =ROUNDDOWN(D68-G68-H68,0)",0]
["I69","R69C9"," =ROUNDDOWN(D69-G69-H69,0)",0]
["I70","R70C9"," =ROUNDDOWN(D70-G70-H70,0)",0]
["I71","R71C9"," =ROUNDDOWN(D71-G71-H71,0)",0]
["I72","R72C9"," =ROUNDDOWN(D72-G72-H72,0)",0]
["I73","R73C9"," =ROUNDDOWN(D73-G73-H73,0)",0]
["I74","R74C9"," =ROUNDDOWN(D74-G74-H74,0)",0]
["I75","R75C9"," =ROUNDDOWN(D75-G75-H75,0)",0]
["I76","R76C9"," =ROUNDDOWN(D76-G76-H76,0)",0]
["I77","R77C9"," =ROUNDDOWN(D77-G77-H77,0)",0,"JuniorLoan_One_RemainingPrincipalYear5"]
["I78","R78C9"," =ROUNDDOWN(D78-G78-H78,0)",0]
["I79","R79C9"," =ROUNDDOWN(D79-G79-H79,0)",0]
["I80","R80C9"," =ROUNDDOWN(D80-G80-H80,0)",0]
["I81","R81C9"," =ROUNDDOWN(D81-G81-H81,0)",0]
["I82","R82C9"," =ROUNDDOWN(D82-G82-H82,0)",0]
["I83","R83C9"," =ROUNDDOWN(D83-G83-H83,0)",0]
["I84","R84C9"," =ROUNDDOWN(D84-G84-H84,0)",0]
["I85","R85C9"," =ROUNDDOWN(D85-G85-H85,0)",0]
["I86","R86C9"," =ROUNDDOWN(D86-G86-H86,0)",0]
["I87","R87C9"," =ROUNDDOWN(D87-G87-H87,0)",0]
["I88","R88C9"," =ROUNDDOWN(D88-G88-H88,0)",0]
["I89","R89C9"," =ROUNDDOWN(D89-G89-H89,0)",0,"JuniorLoan_One_RemainingPrincipalYear6"]
["I90","R90C9"," =ROUNDDOWN(D90-G90-H90,0)",0]
["I91","R91C9"," =ROUNDDOWN(D91-G91-H91,0)",0]
["I92","R92C9"," =ROUNDDOWN(D92-G92-H92,0)",0]
["I93","R93C9"," =ROUNDDOWN(D93-G93-H93,0)",0]
["I94","R94C9"," =ROUNDDOWN(D94-G94-H94,0)",0]
["I95","R95C9"," =ROUNDDOWN(D95-G95-H95,0)",0]
["I96","R96C9"," =ROUNDDOWN(D96-G96-H96,0)",0]
["I97","R97C9"," =ROUNDDOWN(D97-G97-H97,0)",0]
["I98","R98C9"," =ROUNDDOWN(D98-G98-H98,0)",0]
["I99","R99C9"," =ROUNDDOWN(D99-G99-H99,0)",0]
["I100","R100C9"," =ROUNDDOWN(D100-G100-H100,0)",0]
["I101","R101C9"," =ROUNDDOWN(D101-G101-H101,0)",0,"JuniorLoan_One_RemainingPrincipalYear7"]
["I102","R102C9"," =ROUNDDOWN(D102-G102-H102,0)",0]
["I103","R103C9"," =ROUNDDOWN(D103-G103-H103,0)",0]
["I104","R104C9"," =ROUNDDOWN(D104-G104-H104,0)",0]
["I105","R105C9"," =ROUNDDOWN(D105-G105-H105,0)",0]
["I106","R106C9"," =ROUNDDOWN(D106-G106-H106,0)",0]
["I107","R107C9"," =ROUNDDOWN(D107-G107-H107,0)",0]
["I108","R108C9"," =ROUNDDOWN(D108-G108-H108,0)",0]
["I109","R109C9"," =ROUNDDOWN(D109-G109-H109,0)",0]
["I110","R110C9"," =ROUNDDOWN(D110-G110-H110,0)",0]
["I111","R111C9"," =ROUNDDOWN(D111-G111-H111,0)",0]
["I112","R112C9"," =ROUNDDOWN(D112-G112-H112,0)",0]
["I113","R113C9"," =ROUNDDOWN(D113-G113-H113,0)",0,"JuniorLoan_One_RemainingPrincipalYear8"]
["I114","R114C9"," =ROUNDDOWN(D114-G114-H114,0)",0]
["I115","R115C9"," =ROUNDDOWN(D115-G115-H115,0)",0]
["I116","R116C9"," =ROUNDDOWN(D116-G116-H116,0)",0]
["I117","R117C9"," =ROUNDDOWN(D117-G117-H117,0)",0]
["I118","R118C9"," =ROUNDDOWN(D118-G118-H118,0)",0]
["I119","R119C9"," =ROUNDDOWN(D119-G119-H119,0)",0]
["I120","R120C9"," =ROUNDDOWN(D120-G120-H120,0)",0]
["I121","R121C9"," =ROUNDDOWN(D121-G121-H121,0)",0]
["I122","R122C9"," =ROUNDDOWN(D122-G122-H122,0)",0]
["I123","R123C9"," =ROUNDDOWN(D123-G123-H123,0)",0]
["I124","R124C9"," =ROUNDDOWN(D124-G124-H124,0)",0]
["I125","R125C9"," =ROUNDDOWN(D125-G125-H125,0)",0,"JuniorLoan_One_RemainingPrincipalYear9"]
["I126","R126C9"," =ROUNDDOWN(D126-G126-H126,0)",0]
["I127","R127C9"," =ROUNDDOWN(D127-G127-H127,0)",0]
["I128","R128C9"," =ROUNDDOWN(D128-G128-H128,0)",0]
["I129","R129C9"," =ROUNDDOWN(D129-G129-H129,0)",0]
["I130","R130C9"," =ROUNDDOWN(D130-G130-H130,0)",0]
["I131","R131C9"," =ROUNDDOWN(D131-G131-H131,0)",0]
["I132","R132C9"," =ROUNDDOWN(D132-G132-H132,0)",0]
["I133","R133C9"," =ROUNDDOWN(D133-G133-H133,0)",0]
["I134","R134C9"," =ROUNDDOWN(D134-G134-H134,0)",0]
["I135","R135C9"," =ROUNDDOWN(D135-G135-H135,0)",0]
["I136","R136C9"," =ROUNDDOWN(D136-G136-H136,0)",0]
["I137","R137C9"," =ROUNDDOWN(D137-G137-H137,0)",0,"JuniorLoan_One_RemainingPrincipalYear10"]
["I138","R138C9"," =ROUNDDOWN(D138-G138-H138,0)",0]
["I139","R139C9"," =ROUNDDOWN(D139-G139-H139,0)",0]
["I140","R140C9"," =ROUNDDOWN(D140-G140-H140,0)",0]
["I141","R141C9"," =ROUNDDOWN(D141-G141-H141,0)",0]
["I142","R142C9"," =ROUNDDOWN(D142-G142-H142,0)",0]
["I143","R143C9"," =ROUNDDOWN(D143-G143-H143,0)",0]
["I144","R144C9"," =ROUNDDOWN(D144-G144-H144,0)",0]
["I145","R145C9"," =ROUNDDOWN(D145-G145-H145,0)",0]
["I146","R146C9"," =ROUNDDOWN(D146-G146-H146,0)",0]
["I147","R147C9"," =ROUNDDOWN(D147-G147-H147,0)",0]
["I148","R148C9"," =ROUNDDOWN(D148-G148-H148,0)",0]
["I149","R149C9"," =ROUNDDOWN(D149-G149-H149,0)",0,"JuniorLoan_One_RemainingPrincipalYear11"]
["I150","R150C9"," =ROUNDDOWN(D150-G150-H150,0)",0]
["I151","R151C9"," =ROUNDDOWN(D151-G151-H151,0)",0]
["I152","R152C9"," =ROUNDDOWN(D152-G152-H152,0)",0]
["I153","R153C9"," =ROUNDDOWN(D153-G153-H153,0)",0]
["I154","R154C9"," =ROUNDDOWN(D154-G154-H154,0)",0]
["I155","R155C9"," =ROUNDDOWN(D155-G155-H155,0)",0]
["I156","R156C9"," =ROUNDDOWN(D156-G156-H156,0)",0]
["I157","R157C9"," =ROUNDDOWN(D157-G157-H157,0)",0]
["I158","R158C9"," =ROUNDDOWN(D158-G158-H158,0)",0]
["I159","R159C9"," =ROUNDDOWN(D159-G159-H159,0)",0]
["I160","R160C9"," =ROUNDDOWN(D160-G160-H160,0)",0]
["I161","R161C9"," =ROUNDDOWN(D161-G161-H161,0)",0,"JuniorLoan_One_RemainingPrincipalYear12"]
["I162","R162C9"," =ROUNDDOWN(D162-G162-H162,0)",0]
["I163","R163C9"," =ROUNDDOWN(D163-G163-H163,0)",0]
["I164","R164C9"," =ROUNDDOWN(D164-G164-H164,0)",0]
["I165","R165C9"," =ROUNDDOWN(D165-G165-H165,0)",0]
["I166","R166C9"," =ROUNDDOWN(D166-G166-H166,0)",0]
["I167","R167C9"," =ROUNDDOWN(D167-G167-H167,0)",0]
["I168","R168C9"," =ROUNDDOWN(D168-G168-H168,0)",0]
["I169","R169C9"," =ROUNDDOWN(D169-G169-H169,0)",0]
["I170","R170C9"," =ROUNDDOWN(D170-G170-H170,0)",0]
["I171","R171C9"," =ROUNDDOWN(D171-G171-H171,0)",0]
["I172","R172C9"," =ROUNDDOWN(D172-G172-H172,0)",0]
["I173","R173C9"," =ROUNDDOWN(D173-G173-H173,0)",0,"JuniorLoan_One_RemainingPrincipalYear13"]
["I174","R174C9"," =ROUNDDOWN(D174-G174-H174,0)",0]
["I175","R175C9"," =ROUNDDOWN(D175-G175-H175,0)",0]
["I176","R176C9"," =ROUNDDOWN(D176-G176-H176,0)",0]
["I177","R177C9"," =ROUNDDOWN(D177-G177-H177,0)",0]
["I178","R178C9"," =ROUNDDOWN(D178-G178-H178,0)",0]
["I179","R179C9"," =ROUNDDOWN(D179-G179-H179,0)",0]
["I180","R180C9"," =ROUNDDOWN(D180-G180-H180,0)",0]
["I181","R181C9"," =ROUNDDOWN(D181-G181-H181,0)",0]
["I182","R182C9"," =ROUNDDOWN(D182-G182-H182,0)",0]
["I183","R183C9"," =ROUNDDOWN(D183-G183-H183,0)",0]
["I184","R184C9"," =ROUNDDOWN(D184-G184-H184,0)",0]
["I185","R185C9"," =ROUNDDOWN(D185-G185-H185,0)",0,"JuniorLoan_One_RemainingPrincipalYear14"]
["I186","R186C9"," =ROUNDDOWN(D186-G186-H186,0)",0]
["I187","R187C9"," =ROUNDDOWN(D187-G187-H187,0)",0]
["I188","R188C9"," =ROUNDDOWN(D188-G188-H188,0)",0]
["I189","R189C9"," =ROUNDDOWN(D189-G189-H189,0)",0]
["I190","R190C9"," =ROUNDDOWN(D190-G190-H190,0)",0]
["I191","R191C9"," =ROUNDDOWN(D191-G191-H191,0)",0]
["I192","R192C9"," =ROUNDDOWN(D192-G192-H192,0)",0]
["I193","R193C9"," =ROUNDDOWN(D193-G193-H193,0)",0]
["I194","R194C9"," =ROUNDDOWN(D194-G194-H194,0)",0]
["I195","R195C9"," =ROUNDDOWN(D195-G195-H195,0)",0]
["I196","R196C9"," =ROUNDDOWN(D196-G196-H196,0)",0]
["I197","R197C9"," =ROUNDDOWN(D197-G197-H197,0)",0,"JuniorLoan_One_RemainingPrincipalYear15"]
["I198","R198C9"," =ROUNDDOWN(D198-G198-H198,0)",0]
["I199","R199C9"," =ROUNDDOWN(D199-G199-H199,0)",0]
["I200","R200C9"," =ROUNDDOWN(D200-G200-H200,0)",0]
["I201","R201C9"," =ROUNDDOWN(D201-G201-H201,0)",0]
["I202","R202C9"," =ROUNDDOWN(D202-G202-H202,0)",0]
["I203","R203C9"," =ROUNDDOWN(D203-G203-H203,0)",0]
["I204","R204C9"," =ROUNDDOWN(D204-G204-H204,0)",0]
["I205","R205C9"," =ROUNDDOWN(D205-G205-H205,0)",0]
["I206","R206C9"," =ROUNDDOWN(D206-G206-H206,0)",0]
["I207","R207C9"," =ROUNDDOWN(D207-G207-H207,0)",0]
["I208","R208C9"," =ROUNDDOWN(D208-G208-H208,0)",0]
["I209","R209C9"," =ROUNDDOWN(D209-G209-H209,0)",0,"JuniorLoan_One_RemainingPrincipalYear16"]
["I210","R210C9"," =ROUNDDOWN(D210-G210-H210,0)",0]
["I211","R211C9"," =ROUNDDOWN(D211-G211-H211,0)",0]
["I212","R212C9"," =ROUNDDOWN(D212-G212-H212,0)",0]
["I213","R213C9"," =ROUNDDOWN(D213-G213-H213,0)",0]
["I214","R214C9"," =ROUNDDOWN(D214-G214-H214,0)",0]
["I215","R215C9"," =ROUNDDOWN(D215-G215-H215,0)",0]
["I216","R216C9"," =ROUNDDOWN(D216-G216-H216,0)",0]
["I217","R217C9"," =ROUNDDOWN(D217-G217-H217,0)",0]
["I218","R218C9"," =ROUNDDOWN(D218-G218-H218,0)",0]
["I219","R219C9"," =ROUNDDOWN(D219-G219-H219,0)",0]
["I220","R220C9"," =ROUNDDOWN(D220-G220-H220,0)",0]
["I221","R221C9"," =ROUNDDOWN(D221-G221-H221,0)",0,"JuniorLoan_One_RemainingPrincipalYear17"]
["I222","R222C9"," =ROUNDDOWN(D222-G222-H222,0)",0]
["I223","R223C9"," =ROUNDDOWN(D223-G223-H223,0)",0]
["I224","R224C9"," =ROUNDDOWN(D224-G224-H224,0)",0]
["I225","R225C9"," =ROUNDDOWN(D225-G225-H225,0)",0]
["I226","R226C9"," =ROUNDDOWN(D226-G226-H226,0)",0]
["I227","R227C9"," =ROUNDDOWN(D227-G227-H227,0)",0]
["I228","R228C9"," =ROUNDDOWN(D228-G228-H228,0)",0]
["I229","R229C9"," =ROUNDDOWN(D229-G229-H229,0)",0]
["I230","R230C9"," =ROUNDDOWN(D230-G230-H230,0)",0]
["I231","R231C9"," =ROUNDDOWN(D231-G231-H231,0)",0]
["I232","R232C9"," =ROUNDDOWN(D232-G232-H232,0)",0]
["I233","R233C9"," =ROUNDDOWN(D233-G233-H233,0)",0,"JuniorLoan_One_RemainingPrincipalYear18"]
["I234","R234C9"," =ROUNDDOWN(D234-G234-H234,0)",0]
["I235","R235C9"," =ROUNDDOWN(D235-G235-H235,0)",0]
["I236","R236C9"," =ROUNDDOWN(D236-G236-H236,0)",0]
["I237","R237C9"," =ROUNDDOWN(D237-G237-H237,0)",0]
["I238","R238C9"," =ROUNDDOWN(D238-G238-H238,0)",0]
["I239","R239C9"," =ROUNDDOWN(D239-G239-H239,0)",0]
["I240","R240C9"," =ROUNDDOWN(D240-G240-H240,0)",0]
["I241","R241C9"," =ROUNDDOWN(D241-G241-H241,0)",0]
["I242","R242C9"," =ROUNDDOWN(D242-G242-H242,0)",0]
["I243","R243C9"," =ROUNDDOWN(D243-G243-H243,0)",0]
["I244","R244C9"," =ROUNDDOWN(D244-G244-H244,0)",0]
["I245","R245C9"," =ROUNDDOWN(D245-G245-H245,0)",0,"JuniorLoan_One_RemainingPrincipalYear19"]
["I246","R246C9"," =ROUNDDOWN(D246-G246-H246,0)",0]
["I247","R247C9"," =ROUNDDOWN(D247-G247-H247,0)",0]
["I248","R248C9"," =ROUNDDOWN(D248-G248-H248,0)",0]
["I249","R249C9"," =ROUNDDOWN(D249-G249-H249,0)",0]
["I250","R250C9"," =ROUNDDOWN(D250-G250-H250,0)",0]
["I251","R251C9"," =ROUNDDOWN(D251-G251-H251,0)",0]
["I252","R252C9"," =ROUNDDOWN(D252-G252-H252,0)",0]
["I253","R253C9"," =ROUNDDOWN(D253-G253-H253,0)",0]
["I254","R254C9"," =ROUNDDOWN(D254-G254-H254,0)",0]
["I255","R255C9"," =ROUNDDOWN(D255-G255-H255,0)",0]
["I256","R256C9"," =ROUNDDOWN(D256-G256-H256,0)",0]
["I257","R257C9"," =ROUNDDOWN(D257-G257-H257,0)",0,"JuniorLoan_One_RemainingPrincipalYear20"]
["I258","R258C9"," =ROUNDDOWN(D258-G258-H258,0)",0]
["I259","R259C9"," =ROUNDDOWN(D259-G259-H259,0)",0]
["I260","R260C9"," =ROUNDDOWN(D260-G260-H260,0)",0]
["I261","R261C9"," =ROUNDDOWN(D261-G261-H261,0)",0]
["I262","R262C9"," =ROUNDDOWN(D262-G262-H262,0)",0]
["I263","R263C9"," =ROUNDDOWN(D263-G263-H263,0)",0]
["I264","R264C9"," =ROUNDDOWN(D264-G264-H264,0)",0]
["I265","R265C9"," =ROUNDDOWN(D265-G265-H265,0)",0]
["I266","R266C9"," =ROUNDDOWN(D266-G266-H266,0)",0]
["I267","R267C9"," =ROUNDDOWN(D267-G267-H267,0)",0]
["I268","R268C9"," =ROUNDDOWN(D268-G268-H268,0)",0]
["I269","R269C9"," =ROUNDDOWN(D269-G269-H269,0)",0]
["I270","R270C9"," =ROUNDDOWN(D270-G270-H270,0)",0]
["I271","R271C9"," =ROUNDDOWN(D271-G271-H271,0)",0]
["I272","R272C9"," =ROUNDDOWN(D272-G272-H272,0)",0]
["I273","R273C9"," =ROUNDDOWN(D273-G273-H273,0)",0]
["I274","R274C9"," =ROUNDDOWN(D274-G274-H274,0)",0]
["I275","R275C9"," =ROUNDDOWN(D275-G275-H275,0)",0]
["I276","R276C9"," =ROUNDDOWN(D276-G276-H276,0)",0]
["I277","R277C9"," =ROUNDDOWN(D277-G277-H277,0)",0]
["I278","R278C9"," =ROUNDDOWN(D278-G278-H278,0)",0]
["I279","R279C9"," =ROUNDDOWN(D279-G279-H279,0)",0]
["I280","R280C9"," =ROUNDDOWN(D280-G280-H280,0)",0]
["I281","R281C9"," =ROUNDDOWN(D281-G281-H281,0)",0]
["I282","R282C9"," =ROUNDDOWN(D282-G282-H282,0)",0]
["I283","R283C9"," =ROUNDDOWN(D283-G283-H283,0)",0]
["I284","R284C9"," =ROUNDDOWN(D284-G284-H284,0)",0]
["I285","R285C9"," =ROUNDDOWN(D285-G285-H285,0)",0]
["I286","R286C9"," =ROUNDDOWN(D286-G286-H286,0)",0]
["I287","R287C9"," =ROUNDDOWN(D287-G287-H287,0)",0]
["I288","R288C9"," =ROUNDDOWN(D288-G288-H288,0)",0]
["I289","R289C9"," =ROUNDDOWN(D289-G289-H289,0)",0]
["I290","R290C9"," =ROUNDDOWN(D290-G290-H290,0)",0]
["I291","R291C9"," =ROUNDDOWN(D291-G291-H291,0)",0]
["I292","R292C9"," =ROUNDDOWN(D292-G292-H292,0)",0]
["I293","R293C9"," =ROUNDDOWN(D293-G293-H293,0)",0]
["I294","R294C9"," =ROUNDDOWN(D294-G294-H294,0)",0]
["I295","R295C9"," =ROUNDDOWN(D295-G295-H295,0)",0]
["I296","R296C9"," =ROUNDDOWN(D296-G296-H296,0)",0]
["I297","R297C9"," =ROUNDDOWN(D297-G297-H297,0)",0]
["I298","R298C9"," =ROUNDDOWN(D298-G298-H298,0)",0]
["I299","R299C9"," =ROUNDDOWN(D299-G299-H299,0)",0]
["I300","R300C9"," =ROUNDDOWN(D300-G300-H300,0)",0]
["I301","R301C9"," =ROUNDDOWN(D301-G301-H301,0)",0]
["I302","R302C9"," =ROUNDDOWN(D302-G302-H302,0)",0]
["I303","R303C9"," =ROUNDDOWN(D303-G303-H303,0)",0]
["I304","R304C9"," =ROUNDDOWN(D304-G304-H304,0)",0]
["I305","R305C9"," =ROUNDDOWN(D305-G305-H305,0)",0]
["I306","R306C9"," =ROUNDDOWN(D306-G306-H306,0)",0]
["I307","R307C9"," =ROUNDDOWN(D307-G307-H307,0)",0]
["I308","R308C9"," =ROUNDDOWN(D308-G308-H308,0)",0]
["I309","R309C9"," =ROUNDDOWN(D309-G309-H309,0)",0]
["I310","R310C9"," =ROUNDDOWN(D310-G310-H310,0)",0]
["I311","R311C9"," =ROUNDDOWN(D311-G311-H311,0)",0]
["I312","R312C9"," =ROUNDDOWN(D312-G312-H312,0)",0]
["I313","R313C9"," =ROUNDDOWN(D313-G313-H313,0)",0]
["I314","R314C9"," =ROUNDDOWN(D314-G314-H314,0)",0]
["I315","R315C9"," =ROUNDDOWN(D315-G315-H315,0)",0]
["I316","R316C9"," =ROUNDDOWN(D316-G316-H316,0)",0]
["I317","R317C9"," =ROUNDDOWN(D317-G317-H317,0)",0]
["I318","R318C9"," =ROUNDDOWN(D318-G318-H318,0)",0]
["I319","R319C9"," =ROUNDDOWN(D319-G319-H319,0)",0]
["I320","R320C9"," =ROUNDDOWN(D320-G320-H320,0)",0]
["I321","R321C9"," =ROUNDDOWN(D321-G321-H321,0)",0]
["I322","R322C9"," =ROUNDDOWN(D322-G322-H322,0)",0]
["I323","R323C9"," =ROUNDDOWN(D323-G323-H323,0)",0]
["I324","R324C9"," =ROUNDDOWN(D324-G324-H324,0)",0]
["I325","R325C9"," =ROUNDDOWN(D325-G325-H325,0)",0]
["I326","R326C9"," =ROUNDDOWN(D326-G326-H326,0)",0]
["I327","R327C9"," =ROUNDDOWN(D327-G327-H327,0)",0]
["I328","R328C9"," =ROUNDDOWN(D328-G328-H328,0)",0]
["I329","R329C9"," =ROUNDDOWN(D329-G329-H329,0)",0]
["I330","R330C9"," =ROUNDDOWN(D330-G330-H330,0)",0]
["I331","R331C9"," =ROUNDDOWN(D331-G331-H331,0)",0]
["I332","R332C9"," =ROUNDDOWN(D332-G332-H332,0)",0]
["I333","R333C9"," =ROUNDDOWN(D333-G333-H333,0)",0]
["I334","R334C9"," =ROUNDDOWN(D334-G334-H334,0)",0]
["I335","R335C9"," =ROUNDDOWN(D335-G335-H335,0)",0]
["I336","R336C9"," =ROUNDDOWN(D336-G336-H336,0)",0]
["I337","R337C9"," =ROUNDDOWN(D337-G337-H337,0)",0]
["I338","R338C9"," =ROUNDDOWN(D338-G338-H338,0)",0]
["I339","R339C9"," =ROUNDDOWN(D339-G339-H339,0)",0]
["I340","R340C9"," =ROUNDDOWN(D340-G340-H340,0)",0]
["I341","R341C9"," =ROUNDDOWN(D341-G341-H341,0)",0]
["I342","R342C9"," =ROUNDDOWN(D342-G342-H342,0)",0]
["I343","R343C9"," =ROUNDDOWN(D343-G343-H343,0)",0]
["I344","R344C9"," =ROUNDDOWN(D344-G344-H344,0)",0]
["I345","R345C9"," =ROUNDDOWN(D345-G345-H345,0)",0]
["I346","R346C9"," =ROUNDDOWN(D346-G346-H346,0)",0]
["I347","R347C9"," =ROUNDDOWN(D347-G347-H347,0)",0]
["I348","R348C9"," =ROUNDDOWN(D348-G348-H348,0)",0]
["I349","R349C9"," =ROUNDDOWN(D349-G349-H349,0)",0]
["I350","R350C9"," =ROUNDDOWN(D350-G350-H350,0)",0]
["I351","R351C9"," =ROUNDDOWN(D351-G351-H351,0)",0]
["I352","R352C9"," =ROUNDDOWN(D352-G352-H352,0)",0]
["I353","R353C9"," =ROUNDDOWN(D353-G353-H353,0)",0]
["I354","R354C9"," =ROUNDDOWN(D354-G354-H354,0)",0]
["I355","R355C9"," =ROUNDDOWN(D355-G355-H355,0)",0]
["I356","R356C9"," =ROUNDDOWN(D356-G356-H356,0)",0]
["I357","R357C9"," =ROUNDDOWN(D357-G357-H357,0)",0]
["I358","R358C9"," =ROUNDDOWN(D358-G358-H358,0)",0]
["I359","R359C9"," =ROUNDDOWN(D359-G359-H359,0)",0]
["I360","R360C9"," =ROUNDDOWN(D360-G360-H360,0)",0]
["I361","R361C9"," =ROUNDDOWN(D361-G361-H361,0)",0]
["I362","R362C9"," =ROUNDDOWN(D362-G362-H362,0)",0]
["I363","R363C9"," =ROUNDDOWN(D363-G363-H363,0)",0]
["I364","R364C9"," =ROUNDDOWN(D364-G364-H364,0)",0]
["I365","R365C9"," =ROUNDDOWN(D365-G365-H365,0)",0]
["I366","R366C9"," =ROUNDDOWN(D366-G366-H366,0)",0]
["I367","R367C9"," =ROUNDDOWN(D367-G367-H367,0)",0]
["I368","R368C9"," =ROUNDDOWN(D368-G368-H368,0)",0]
["I369","R369C9"," =ROUNDDOWN(D369-G369-H369,0)",0]
["I370","R370C9"," =ROUNDDOWN(D370-G370-H370,0)",0]
["I371","R371C9"," =ROUNDDOWN(D371-G371-H371,0)",0]
["I372","R372C9"," =ROUNDDOWN(D372-G372-H372,0)",0]
["I373","R373C9"," =ROUNDDOWN(D373-G373-H373,0)",0]
["I374","R374C9"," =ROUNDDOWN(D374-G374-H374,0)",0]
["I375","R375C9"," =ROUNDDOWN(D375-G375-H375,0)",0]
["I376","R376C9"," =ROUNDDOWN(D376-G376-H376,0)",0]
["I377","R377C9"," =ROUNDDOWN(D377-G377-H377,0)",0]
["I378","R378C9"," =ROUNDDOWN(D378-G378-H378,0)",0]
["I379","R379C9"," =ROUNDDOWN(D379-G379-H379,0)",0]
["I380","R380C9"," =ROUNDDOWN(D380-G380-H380,0)",0]
["I381","R381C9"," =ROUNDDOWN(D381-G381-H381,0)",0]
["I382","R382C9"," =ROUNDDOWN(D382-G382-H382,0)",0]
["I383","R383C9"," =ROUNDDOWN(D383-G383-H383,0)",0]
["I384","R384C9"," =ROUNDDOWN(D384-G384-H384,0)",0]
["I385","R385C9"," =ROUNDDOWN(D385-G385-H385,0)",0]
["I386","R386C9"," =ROUNDDOWN(D386-G386-H386,0)",0]
["I387","R387C9"," =ROUNDDOWN(D387-G387-H387,0)",0]
["I388","R388C9"," =ROUNDDOWN(D388-G388-H388,0)",0]
["I389","R389C9"," =ROUNDDOWN(D389-G389-H389,0)",0]
["I390","R390C9"," =ROUNDDOWN(D390-G390-H390,0)",0]
["I391","R391C9"," =ROUNDDOWN(D391-G391-H391,0)",0]
["I392","R392C9"," =ROUNDDOWN(D392-G392-H392,0)",0]
["I393","R393C9"," =ROUNDDOWN(D393-G393-H393,0)",0]
["I394","R394C9"," =ROUNDDOWN(D394-G394-H394,0)",0]
["I395","R395C9"," =ROUNDDOWN(D395-G395-H395,0)",0]
["I396","R396C9"," =ROUNDDOWN(D396-G396-H396,0)",0]
["I397","R397C9"," =ROUNDDOWN(D397-G397-H397,0)",0]
["I398","R398C9"," =ROUNDDOWN(D398-G398-H398,0)",0]
["I399","R399C9"," =ROUNDDOWN(D399-G399-H399,0)",0]
["I400","R400C9"," =ROUNDDOWN(D400-G400-H400,0)",0]
["I401","R401C9"," =ROUNDDOWN(D401-G401-H401,0)",0]
["I402","R402C9"," =ROUNDDOWN(D402-G402-H402,0)",0]
["I403","R403C9"," =ROUNDDOWN(D403-G403-H403,0)",0]
["I404","R404C9"," =ROUNDDOWN(D404-G404-H404,0)",0]
["I405","R405C9"," =ROUNDDOWN(D405-G405-H405,0)",0]
["I406","R406C9"," =ROUNDDOWN(D406-G406-H406,0)",0]
["I407","R407C9"," =ROUNDDOWN(D407-G407-H407,0)",0]
["I408","R408C9"," =ROUNDDOWN(D408-G408-H408,0)",0]
["I409","R409C9"," =ROUNDDOWN(D409-G409-H409,0)",0]
["I410","R410C9"," =ROUNDDOWN(D410-G410-H410,0)",0]
["I411","R411C9"," =ROUNDDOWN(D411-G411-H411,0)",0]
["I412","R412C9"," =ROUNDDOWN(D412-G412-H412,0)",0]
["I413","R413C9"," =ROUNDDOWN(D413-G413-H413,0)",0]
["I414","R414C9"," =ROUNDDOWN(D414-G414-H414,0)",0]
["I415","R415C9"," =ROUNDDOWN(D415-G415-H415,0)",0]
["I416","R416C9"," =ROUNDDOWN(D416-G416-H416,0)",0]
["I417","R417C9"," =ROUNDDOWN(D417-G417-H417,0)",0]
["I418","R418C9"," =ROUNDDOWN(D418-G418-H418,0)",0]
["I419","R419C9"," =ROUNDDOWN(D419-G419-H419,0)",0]
["I420","R420C9"," =ROUNDDOWN(D420-G420-H420,0)",0]
["I421","R421C9"," =ROUNDDOWN(D421-G421-H421,0)",0]
["I422","R422C9"," =ROUNDDOWN(D422-G422-H422,0)",0]
["I423","R423C9"," =ROUNDDOWN(D423-G423-H423,0)",0]
["I424","R424C9"," =ROUNDDOWN(D424-G424-H424,0)",0]
["I425","R425C9"," =ROUNDDOWN(D425-G425-H425,0)",0]
["I426","R426C9"," =ROUNDDOWN(D426-G426-H426,0)",0]
["I427","R427C9"," =ROUNDDOWN(D427-G427-H427,0)",0]
["I428","R428C9"," =ROUNDDOWN(D428-G428-H428,0)",0]
["I429","R429C9"," =ROUNDDOWN(D429-G429-H429,0)",0]
["I430","R430C9"," =ROUNDDOWN(D430-G430-H430,0)",0]
["I431","R431C9"," =ROUNDDOWN(D431-G431-H431,0)",0]
["I432","R432C9"," =ROUNDDOWN(D432-G432-H432,0)",0]
["I433","R433C9"," =ROUNDDOWN(D433-G433-H433,0)",0]
["I434","R434C9"," =ROUNDDOWN(D434-G434-H434,0)",0]
["I435","R435C9"," =ROUNDDOWN(D435-G435-H435,0)",0]
["I436","R436C9"," =ROUNDDOWN(D436-G436-H436,0)",0]
["I437","R437C9"," =ROUNDDOWN(D437-G437-H437,0)",0]
["I438","R438C9"," =ROUNDDOWN(D438-G438-H438,0)",0]
["I439","R439C9"," =ROUNDDOWN(D439-G439-H439,0)",0]
["I440","R440C9"," =ROUNDDOWN(D440-G440-H440,0)",0]
["I441","R441C9"," =ROUNDDOWN(D441-G441-H441,0)",0]
["I442","R442C9"," =ROUNDDOWN(D442-G442-H442,0)",0]
["I443","R443C9"," =ROUNDDOWN(D443-G443-H443,0)",0]
["I444","R444C9"," =ROUNDDOWN(D444-G444-H444,0)",0]
["I445","R445C9"," =ROUNDDOWN(D445-G445-H445,0)",0]
["I446","R446C9"," =ROUNDDOWN(D446-G446-H446,0)",0]
["I447","R447C9"," =ROUNDDOWN(D447-G447-H447,0)",0]
["I448","R448C9"," =ROUNDDOWN(D448-G448-H448,0)",0]
["I449","R449C9"," =ROUNDDOWN(D449-G449-H449,0)",0]
["I450","R450C9"," =ROUNDDOWN(D450-G450-H450,0)",0]
["I451","R451C9"," =ROUNDDOWN(D451-G451-H451,0)",0]
["I452","R452C9"," =ROUNDDOWN(D452-G452-H452,0)",0]
["I453","R453C9"," =ROUNDDOWN(D453-G453-H453,0)",0]
["I454","R454C9"," =ROUNDDOWN(D454-G454-H454,0)",0]
["I455","R455C9"," =ROUNDDOWN(D455-G455-H455,0)",0]
["I456","R456C9"," =ROUNDDOWN(D456-G456-H456,0)",0]
["I457","R457C9"," =ROUNDDOWN(D457-G457-H457,0)",0]
["I458","R458C9"," =ROUNDDOWN(D458-G458-H458,0)",0]
["I459","R459C9"," =ROUNDDOWN(D459-G459-H459,0)",0]
["I460","R460C9"," =ROUNDDOWN(D460-G460-H460,0)",0]
["I461","R461C9"," =ROUNDDOWN(D461-G461-H461,0)",0]
["I462","R462C9"," =ROUNDDOWN(D462-G462-H462,0)",0]
["I463","R463C9"," =ROUNDDOWN(D463-G463-H463,0)",0]
["I464","R464C9"," =ROUNDDOWN(D464-G464-H464,0)",0]
["I465","R465C9"," =ROUNDDOWN(D465-G465-H465,0)",0]
["I466","R466C9"," =ROUNDDOWN(D466-G466-H466,0)",0]
["I467","R467C9"," =ROUNDDOWN(D467-G467-H467,0)",0]
["I468","R468C9"," =ROUNDDOWN(D468-G468-H468,0)",0]
["I469","R469C9"," =ROUNDDOWN(D469-G469-H469,0)",0]
["I470","R470C9"," =ROUNDDOWN(D470-G470-H470,0)",0]
["I471","R471C9"," =ROUNDDOWN(D471-G471-H471,0)",0]
["I472","R472C9"," =ROUNDDOWN(D472-G472-H472,0)",0]
["I473","R473C9"," =ROUNDDOWN(D473-G473-H473,0)",0]
["I474","R474C9"," =ROUNDDOWN(D474-G474-H474,0)",0]
["I475","R475C9"," =ROUNDDOWN(D475-G475-H475,0)",0]
["I476","R476C9"," =ROUNDDOWN(D476-G476-H476,0)",0]
["I477","R477C9"," =ROUNDDOWN(D477-G477-H477,0)",0]
["I478","R478C9"," =ROUNDDOWN(D478-G478-H478,0)",0]
["I479","R479C9"," =ROUNDDOWN(D479-G479-H479,0)",0]
["I480","R480C9"," =ROUNDDOWN(D480-G480-H480,0)",0]
["I481","R481C9"," =ROUNDDOWN(D481-G481-H481,0)",0]
["I482","R482C9"," =ROUNDDOWN(D482-G482-H482,0)",0]
["I483","R483C9"," =ROUNDDOWN(D483-G483-H483,0)",0]
["I484","R484C9"," =ROUNDDOWN(D484-G484-H484,0)",0]
["I485","R485C9"," =ROUNDDOWN(D485-G485-H485,0)",0]
["I486","R486C9"," =ROUNDDOWN(D486-G486-H486,0)",0]
["I487","R487C9"," =ROUNDDOWN(D487-G487-H487,0)",0]
["I488","R488C9"," =ROUNDDOWN(D488-G488-H488,0)",0]
["I489","R489C9"," =ROUNDDOWN(D489-G489-H489,0)",0]
["I490","R490C9"," =ROUNDDOWN(D490-G490-H490,0)",0]
["I491","R491C9"," =ROUNDDOWN(D491-G491-H491,0)",0]
["I492","R492C9"," =ROUNDDOWN(D492-G492-H492,0)",0]
["I493","R493C9"," =ROUNDDOWN(D493-G493-H493,0)",0]
["I494","R494C9"," =ROUNDDOWN(D494-G494-H494,0)",0]
["I495","R495C9"," =ROUNDDOWN(D495-G495-H495,0)",0]
["I496","R496C9"," =ROUNDDOWN(D496-G496-H496,0)",0]
["I497","R497C9"," =ROUNDDOWN(D497-G497-H497,0)",0]

{"sheet":"20 Year Proforma Formulas","index":11,"n_rows":2042,"n_cols":5,"rows_kept":2042,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["K3","R3C11"," =IF(_LoanSizing_Dashboard_SupportableLoanAmt=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_SupportableLoanAmt)",5000000]
["L3","R3C12"," "]
["K4","R4C11"," =_FirstMortgageLoan_ProjectedInterestRate",0.05]
["L4","R4C12"," "]
["K5","R5C11"," =_FirstMortgageLoan_Term",40]
["L5","R5C12"," "]
["O5","R5C15"," =IF(Dashboard_BalloonPayment_YesNo=\"YES\",HLOOKUP(Dashboard_BalloonPayment_Year,$J$12:$AC$81,COUNTIF(J12:J81,\"<>\"\"\"),FALSE),0)",0,"Dashboard_BalloonPayment_RemainingPrincipal"]
["A6","R6C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B6","R6C2"," "]
["C6","R6C3"," "]
["D6","R6C4"," "]
["E6","R6C5"," "]
["F6","R6C6"," "]
["A7","R7C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B7","R7C2"," "]
["C7","R7C3"," "]
["D7","R7C4"," "]
["E7","R7C5"," "]
["F7","R7C6"," "]
["K7","R7C11"," =_Calculations_NOI_Year2"]
["L7","R7C12"," =_Calculations_NOI_Year3"]
["M7","R7C13"," =_Calculations_NOI_Year4"]
["N7","R7C14"," =_Calculations_NOI_Year5"]
["O7","R7C15"," =_Calculations_NOI_Year6"]
["P7","R7C16"," =_Calculations_NOI_Year7"]
["Q7","R7C17"," =_Calculations_NOI_Year8"]
["R7","R7C18"," =_Calculations_NOI_Year9"]
["S7","R7C19"," =_Calculations_NOI_Year10"]
["T7","R7C20"," =_Calculations_NOI_Year11"]
["U7","R7C21"," =_Calculations_NOI_Year12"]
["V7","R7C22"," =_Calculations_NOI_Year13"]
["W7","R7C23"," =_Calculations_NOI_Year14"]
["X7","R7C24"," =_Calculations_NOI_Year15"]
["Y7","R7C25"," =_Calculations_NOI_Year16"]
["Z7","R7C26"," =_Calculations_NOI_Year17"]
["AA7","R7C27"," =_Calculations_NOI_Year18"]
["AB7","R7C28"," =_Calculations_NOI_Year19"]
["AC7","R7C29"," =_Calculations_NOI_Year20"]
["K8","R8C11"," =_FirstMortgage_DSCR_Year2"]
["L8","R8C12"," =_FirstMortgage_DSCR_Year3"]
["M8","R8C13"," =_FirstMortgage_DSCR_Year4"]
["N8","R8C14"," =_FirstMortgage_DSCR_Year5"]
["O8","R8C15"," =_FirstMortgage_DSCR_Year6"]
["P8","R8C16"," =_FirstMortgage_DSCR_Year7"]
["Q8","R8C17"," =_FirstMortgage_DSCR_Year8"]
["R8","R8C18"," =_FirstMortgage_DSCR_Year9"]
["S8","R8C19"," =_FirstMortgage_DSCR_Year10"]
["T8","R8C20"," =_FirstMortgage_DSCR_Year11"]
["U8","R8C21"," =_FirstMortgage_DSCR_Year12"]
["V8","R8C22"," =_FirstMortgage_DSCR_Year13"]
["W8","R8C23"," =_FirstMortgage_DSCR_Year14"]
["X8","R8C24"," =_FirstMortgage_DSCR_Year15"]
["Y8","R8C25"," =_FirstMortgage_DSCR_Year16"]
["Z8","R8C26"," =_FirstMortgage_DSCR_Year17"]
["AA8","R8C27"," =_FirstMortgage_DSCR_Year18"]
["AB8","R8C28"," =_FirstMortgage_DSCR_Year19"]
["AC8","R8C29"," =_FirstMortgage_DSCR_Year20"]
["K9","R9C11"," =_Combined_DSCR_Year2"]
["L9","R9C12"," =_Combined_DSCR_Year3"]
["M9","R9C13"," =_Combined_DSCR_Year4"]
["N9","R9C14"," =_Combined_DSCR_Year5"]
["O9","R9C15"," =_Combined_DSCR_Year6"]
["P9","R9C16"," =_Combined_DSCR_Year7"]
["Q9","R9C17"," =_Combined_DSCR_Year8"]
["R9","R9C18"," =_Combined_DSCR_Year9"]
["S9","R9C19"," =_Combined_DSCR_Year10"]
["T9","R9C20"," =_Combined_DSCR_Year11"]
["U9","R9C21"," =_Combined_DSCR_Year12"]
["V9","R9C22"," =_Combined_DSCR_Year13"]
["W9","R9C23"," =_Combined_DSCR_Year14"]
["X9","R9C24"," =_Combined_DSCR_Year15"]
["Y9","R9C25"," =_Combined_DSCR_Year16"]
["Z9","R9C26"," =_Combined_DSCR_Year17"]
["AA9","R9C27"," =_Combined_DSCR_Year18"]
["AB9","R9C28"," =_Combined_DSCR_Year19"]
["AC9","R9C29"," =_Combined_DSCR_Year20"]
["J7","R7C10"," =_Calculations_NOI_Year1"]
["J8","R8C10"," =_FirstMortgage_DSCR_Year1"]
["J9","R9C10"," =_Combined_DSCR_Year1"]
["J10","R10C10"," =MIN(J9:AC9)",0,"Minimum_CombinedDSCR_20Years"]
["K12","R12C11"," =J12+1",2]
["L12","R12C12"," =K12+1",3]
["M12","R12C13"," =L12+1",4]
["N12","R12C14"," =M12+1",5]
["O12","R12C15"," =N12+1",6]
["P12","R12C16"," =O12+1",7]
["Q12","R12C17"," =P12+1",8]
["R12","R12C18"," =Q12+1",9]
["S12","R12C19"," =R12+1",10]
["T12","R12C20"," =S12+1",11]
["U12","R12C21"," =T12+1",12]
["V12","R12C22"," =U12+1",13]
["W12","R12C23"," =V12+1",14]
["X12","R12C24"," =W12+1",15]
["Y12","R12C25"," =X12+1",16]
["Z12","R12C26"," =Y12+1",17]
["AA12","R12C27"," =Z12+1",18]
["AB12","R12C28"," =AA12+1",19]
["AC12","R12C29"," =AB12+1",20]
["AD12","R12C30"," =AC12+1",21]
["AE12","R12C31"," =AD12+1",22]
["AF12","R12C32"," =AE12+1",23]
["AG12","R12C33"," =AF12+1",24]
["AH12","R12C34"," =AG12+1",25]
["AI12","R12C35"," =AH12+1",26]
["AJ12","R12C36"," =AI12+1",27]
["AK12","R12C37"," =AJ12+1",28]
["AL12","R12C38"," =AK12+1",29]
["AM12","R12C39"," =AL12+1",30]
["AN12","R12C40"," =AM12+1",31]
["AO12","R12C41"," =AN12+1",32]
["AP12","R12C42"," =AO12+1",33]
["AQ12","R12C43"," =AP12+1",34]
["AR12","R12C44"," =AQ12+1",35]
["AS12","R12C45"," =AR12+1",36]
["AT12","R12C46"," =AS12+1",37]
["AU12","R12C47"," =AT12+1",38]
["AV12","R12C48"," =AU12+1",39]
["AW12","R12C49"," =AV12+1",40]
["J13","R13C10"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!J12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!J12+1),\"\")),\"\")"]
["K13","R13C11"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!K12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!K12+1),\"\")),\"\")"]
["L13","R13C12"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!L12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!L12+1),\"\")),\"\")"]
["M13","R13C13"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!M12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!M12+1),\"\")),\"\")"]
["N13","R13C14"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!N12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!N12+1),\"\")),\"\")"]
["O13","R13C15"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!O12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!O12+1),\"\")),\"\")"]
["P13","R13C16"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!P12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!P12+1),\"\")),\"\")"]
["Q13","R13C17"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!Q12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!Q12+1),\"\")),\"\")"]
["R13","R13C18"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!R12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!R12+1),\"\")),\"\")"]
["S13","R13C19"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!S12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!S12+1),\"\")),\"\")"]
["T13","R13C20"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!T12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!T12+1),\"\")),\"\")"]
["U13","R13C21"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!U12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!U12+1),\"\")),\"\")"]
["V13","R13C22"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!V12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!V12+1),\"\")),\"\")"]
["W13","R13C23"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!W12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!W12+1),\"\")),\"\")"]
["X13","R13C24"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!X12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!X12+1),\"\")),\"\")"]
["Y13","R13C25"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!Y12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!Y12+1),\"\")),\"\")"]
["Z13","R13C26"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!Z12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!Z12+1),\"\")),\"\")"]
["AA13","R13C27"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AA12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AA12+1),\"\")),\"\")"]
["AB13","R13C28"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AB12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AB12+1),\"\")),\"\")"]
["AC13","R13C29"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AC12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AC12+1),\"\")),\"\")"]
["AD13","R13C30"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AD12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AD12+1),\"\")),\"\")",0]
["AE13","R13C31"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AE12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AE12+1),\"\")),\"\")",1]
["AF13","R13C32"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AF12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AF12+1),\"\")),\"\")",2]
["AG13","R13C33"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AG12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AG12+1),\"\")),\"\")",3]
["AH13","R13C34"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AH12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AH12+1),\"\")),\"\")",4]
["AI13","R13C35"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AI12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AI12+1),\"\")),\"\")",5]
["AJ13","R13C36"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AJ12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AJ12+1),\"\")),\"\")",6]
["AK13","R13C37"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AK12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AK12+1),\"\")),\"\")",7]
["AL13","R13C38"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AL12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AL12+1),\"\")),\"\")",8]
["AM13","R13C39"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AM12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AM12+1),\"\")),\"\")",9]
["AN13","R13C40"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AN12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AN12+1),\"\")),\"\")",10]
["AO13","R13C41"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AO12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AO12+1),\"\")),\"\")",11]
["AP13","R13C42"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AP12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AP12+1),\"\")),\"\")",12]
["AQ13","R13C43"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AQ12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AQ12+1),\"\")),\"\")",13]
["AR13","R13C44"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AR12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AR12+1),\"\")),\"\")",14]
["AS13","R13C45"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AS12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AS12+1),\"\")),\"\")",15]
["AT13","R13C46"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AT12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AT12+1),\"\")),\"\")",16]
["AU13","R13C47"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AU12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AU12+1),\"\")),\"\")",17]
["AV13","R13C48"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AV12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AV12+1),\"\")),\"\")",18]
["AW13","R13C49"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",(IF(-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AW12+1)>=0,-(FirstMortgageLoan_Term-JuniorLoan_One_Term-'20 Year Proforma'!AW12+1),\"\")),\"\")",19]
["J14","R14C10"," =_AuditTrending_SourceSelection_FirstYearOps",0,"Select_StartYear_FirstYearOps"]
["K14","R14C11"," =IF(J14=\"\",\"\",J14+1)",1]
["L14","R14C12"," =IF(K14=\"\",\"\",K14+1)",2]
["M14","R14C13"," =IF(L14=\"\",\"\",L14+1)",3]
["N14","R14C14"," =IF(M14=\"\",\"\",M14+1)",4]
["O14","R14C15"," =IF(N14=\"\",\"\",N14+1)",5]
["P14","R14C16"," =IF(O14=\"\",\"\",O14+1)",6]
["Q14","R14C17"," =IF(P14=\"\",\"\",P14+1)",7]
["R14","R14C18"," =IF(Q14=\"\",\"\",Q14+1)",8]
["S14","R14C19"," =IF(R14=\"\",\"\",R14+1)",9]
["T14","R14C20"," =IF(S14=\"\",\"\",S14+1)",10]
["U14","R14C21"," =IF(T14=\"\",\"\",T14+1)",11]
["V14","R14C22"," =IF(U14=\"\",\"\",U14+1)",12]
["W14","R14C23"," =IF(V14=\"\",\"\",V14+1)",13]
["X14","R14C24"," =IF(W14=\"\",\"\",W14+1)",14]
["Y14","R14C25"," =IF(X14=\"\",\"\",X14+1)",15]
["Z14","R14C26"," =IF(Y14=\"\",\"\",Y14+1)",16]
["AA14","R14C27"," =IF(Z14=\"\",\"\",Z14+1)",17]
["AB14","R14C28"," =IF(AA14=\"\",\"\",AA14+1)",18]
["AC14","R14C29"," =IF(AB14=\"\",\"\",AB14+1)",19]
["AD14","R14C30"," =IF(AC14=\"\",\"\",AC14+1)",20]
["AE14","R14C31"," =IF(AD14=\"\",\"\",AD14+1)",21]
["AF14","R14C32"," =IF(AE14=\"\",\"\",AE14+1)",22]
["AG14","R14C33"," =IF(AF14=\"\",\"\",AF14+1)",23]
["AH14","R14C34"," =IF(AG14=\"\",\"\",AG14+1)",24]
["AI14","R14C35"," =IF(AH14=\"\",\"\",AH14+1)",25]
["AJ14","R14C36"," =IF(AI14=\"\",\"\",AI14+1)",26]
["AK14","R14C37"," =IF(AJ14=\"\",\"\",AJ14+1)",27]
["AL14","R14C38"," =IF(AK14=\"\",\"\",AK14+1)",28]
["AM14","R14C39"," =IF(AL14=\"\",\"\",AL14+1)",29]
["AN14","R14C40"," =IF(AM14=\"\",\"\",AM14+1)",30]
["AO14","R14C41"," =IF(AN14=\"\",\"\",AN14+1)",31]
["AP14","R14C42"," =IF(AO14=\"\",\"\",AO14+1)",32]
["AQ14","R14C43"," =IF(AP14=\"\",\"\",AP14+1)",33]
["AR14","R14C44"," =IF(AQ14=\"\",\"\",AQ14+1)",34]
["AS14","R14C45"," =IF(AR14=\"\",\"\",AR14+1)",35]
["AT14","R14C46"," =IF(AS14=\"\",\"\",AS14+1)",36]
["AU14","R14C47"," =IF(AT14=\"\",\"\",AT14+1)",37]
["AV14","R14C48"," =IF(AU14=\"\",\"\",AU14+1)",38]
["AW14","R14C49"," =IF(AV14=\"\",\"\",AV14+1)",39]
["J17","R17C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType01_TotalAnnualRent)"]
["K17","R17C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType01_TotalAnnualRent,J17*(1+_ResidentialIncome_MarketType1_TrendStart)))"]
["L17","R17C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["M17","R17C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["N17","R17C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["O17","R17C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["P17","R17C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["Q17","R17C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["R17","R17C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["S17","R17C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["T17","R17C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["U17","R17C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["V17","R17C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["W17","R17C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["X17","R17C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["Y17","R17C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["Z17","R17C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["AA17","R17C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["AB17","R17C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["AC17","R17C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB17*(1+_ResidentialIncome_MarketType1_TrendStart))))))"]
["AD17","R17C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AE17","R17C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AF17","R17C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AG17","R17C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AH17","R17C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AI17","R17C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AJ17","R17C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AK17","R17C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AL17","R17C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AM17","R17C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AN17","R17C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AO17","R17C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AP17","R17C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AQ17","R17C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AR17","R17C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AS17","R17C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AT17","R17C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AU17","R17C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AV17","R17C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["AW17","R17C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW$13=0,_UnitType01_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType1_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV17*(1+_ResidentialIncome_MarketType1_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV17*(1+_ResidentialIncome_MarketType1_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV17*(1+_ResidentialIncome_MarketType1_TrendStart))))))",0]
["J18","R18C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType02_TotalAnnualRent)"]
["K18","R18C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType02_TotalAnnualRent,J18*(1+_ResidentialIncome_MarketType2_TrendStart)))"]
["L18","R18C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["M18","R18C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["N18","R18C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["O18","R18C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["P18","R18C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["Q18","R18C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["R18","R18C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["S18","R18C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["T18","R18C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["U18","R18C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["V18","R18C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["W18","R18C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["X18","R18C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["Y18","R18C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["Z18","R18C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["AA18","R18C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["AB18","R18C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["AC18","R18C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB18*(1+_ResidentialIncome_MarketType2_TrendStart))))))"]
["AD18","R18C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AE18","R18C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AF18","R18C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AG18","R18C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AH18","R18C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AI18","R18C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AJ18","R18C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AK18","R18C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AL18","R18C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AM18","R18C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AN18","R18C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AO18","R18C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AP18","R18C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AQ18","R18C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AR18","R18C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AS18","R18C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AT18","R18C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AU18","R18C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AV18","R18C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["AW18","R18C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW13=0,_UnitType02_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType2_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV18*(1+_ResidentialIncome_MarketType2_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV18*(1+_ResidentialIncome_MarketType2_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV18*(1+_ResidentialIncome_MarketType2_TrendStart))))))",0]
["J19","R19C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType03_TotalAnnualRent)"]
["K19","R19C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType03_TotalAnnualRent,J19*(1+_ResidentialIncome_MarketType3_TrendStart)))"]
["L19","R19C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["M19","R19C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["N19","R19C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["O19","R19C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["P19","R19C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["Q19","R19C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["R19","R19C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["S19","R19C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["T19","R19C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["U19","R19C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["V19","R19C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["W19","R19C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["X19","R19C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["Y19","R19C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["Z19","R19C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["AA19","R19C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["AB19","R19C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["AC19","R19C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB19*(1+_ResidentialIncome_MarketType3_TrendStart))))))"]
["AD19","R19C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AE19","R19C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AF19","R19C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AG19","R19C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AH19","R19C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AI19","R19C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AJ19","R19C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AK19","R19C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AL19","R19C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AM19","R19C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AN19","R19C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AO19","R19C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AP19","R19C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AQ19","R19C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AR19","R19C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AS19","R19C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AT19","R19C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AU19","R19C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AV19","R19C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["AW19","R19C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW$13=0,_UnitType03_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType3_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV19*(1+_ResidentialIncome_MarketType3_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV19*(1+_ResidentialIncome_MarketType3_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV19*(1+_ResidentialIncome_MarketType3_TrendStart))))))",0]
["J20","R20C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType04_TotalAnnualRent)"]
["K20","R20C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType04_TotalAnnualRent,J20*(1+_ResidentialIncome_MarketType4_TrendStart)))"]
["L20","R20C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["M20","R20C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["N20","R20C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["O20","R20C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["P20","R20C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["Q20","R20C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["R20","R20C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["S20","R20C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["T20","R20C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["U20","R20C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["V20","R20C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["W20","R20C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["X20","R20C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["Y20","R20C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["Z20","R20C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["AA20","R20C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["AB20","R20C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["AC20","R20C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB20*(1+_ResidentialIncome_MarketType4_TrendStart))))))"]
["AD20","R20C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AE20","R20C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AF20","R20C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AG20","R20C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AH20","R20C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AI20","R20C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AJ20","R20C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AK20","R20C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AL20","R20C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AM20","R20C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AN20","R20C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AO20","R20C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AP20","R20C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AQ20","R20C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AR20","R20C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AS20","R20C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AT20","R20C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AU20","R20C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AV20","R20C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["AW20","R20C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW13=0,_UnitType04_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType4_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV20*(1+_ResidentialIncome_MarketType4_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV20*(1+_ResidentialIncome_MarketType4_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV20*(1+_ResidentialIncome_MarketType4_TrendStart))))))",0]
["J21","R21C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType05_TotalAnnualRent)"]
["K21","R21C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType05_TotalAnnualRent,J21*(1+_ResidentialIncome_MarketType5_TrendStart)))"]
["L21","R21C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["M21","R21C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["N21","R21C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["O21","R21C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["P21","R21C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["Q21","R21C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["R21","R21C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["S21","R21C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["T21","R21C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["U21","R21C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["V21","R21C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["W21","R21C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["X21","R21C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["Y21","R21C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["Z21","R21C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["AA21","R21C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["AB21","R21C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["AC21","R21C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB21*(1+_ResidentialIncome_MarketType5_TrendStart))))))"]
["AD21","R21C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AE21","R21C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AF21","R21C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AG21","R21C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AH21","R21C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AI21","R21C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AJ21","R21C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AK21","R21C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AL21","R21C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AM21","R21C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AN21","R21C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AO21","R21C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AP21","R21C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AQ21","R21C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AR21","R21C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AS21","R21C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AT21","R21C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AU21","R21C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AV21","R21C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["AW21","R21C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW$13=0,_UnitType05_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType5_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV21*(1+_ResidentialIncome_MarketType5_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV21*(1+_ResidentialIncome_MarketType5_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV21*(1+_ResidentialIncome_MarketType5_TrendStart))))))",0]
["J22","R22C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType06_TotalAnnualRent)"]
["K22","R22C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType06_TotalAnnualRent,J22*(1+_ResidentialIncome_MarketType6_TrendStart)))"]
["L22","R22C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["M22","R22C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["N22","R22C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["O22","R22C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["P22","R22C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["Q22","R22C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["R22","R22C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["S22","R22C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["T22","R22C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["U22","R22C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["V22","R22C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["W22","R22C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["X22","R22C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["Y22","R22C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["Z22","R22C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["AA22","R22C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["AB22","R22C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["AC22","R22C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB22*(1+_ResidentialIncome_MarketType6_TrendStart))))))"]
["AD22","R22C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AE22","R22C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AF22","R22C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AG22","R22C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AH22","R22C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AI22","R22C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AJ22","R22C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AK22","R22C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AL22","R22C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AM22","R22C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AN22","R22C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AO22","R22C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AP22","R22C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AQ22","R22C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AR22","R22C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AS22","R22C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AT22","R22C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AU22","R22C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AV22","R22C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["AW22","R22C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW$13=0,_UnitType06_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType6_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV22*(1+_ResidentialIncome_MarketType6_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV22*(1+_ResidentialIncome_MarketType6_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV22*(1+_ResidentialIncome_MarketType6_TrendStart))))))",0]
["J23","R23C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",J$13=\"\"),\"\",_UnitType07_TotalAnnualRent)"]
["K23","R23C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",K$13=\"\"),\"\",IF(K13=0,_UnitType07_TotalAnnualRent,J23*(1+_ResidentialIncome_MarketType7_TrendStart)))"]
["L23","R23C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",L13=\"\"),\"\",IF(L$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),K23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(K$12>=ResidentialIncome_SetYear_TrendChg1,K23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(K$12<ResidentialIncome_SetYear_TrendChg1,K23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["M23","R23C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",M13=\"\"),\"\",IF(M$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),L23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(L$12>=ResidentialIncome_SetYear_TrendChg1,L23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(L$12<ResidentialIncome_SetYear_TrendChg1,L23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["N23","R23C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",N13=\"\"),\"\",IF(N$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),M23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(M$12>=ResidentialIncome_SetYear_TrendChg1,M23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(M$12<ResidentialIncome_SetYear_TrendChg1,M23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["O23","R23C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",O13=\"\"),\"\",IF(O$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),N23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(N$12>=ResidentialIncome_SetYear_TrendChg1,N23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(N$12<ResidentialIncome_SetYear_TrendChg1,N23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["P23","R23C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",P13=\"\"),\"\",IF(P$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),O23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(O$12>=ResidentialIncome_SetYear_TrendChg1,O23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(O$12<ResidentialIncome_SetYear_TrendChg1,O23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["Q23","R23C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Q13=\"\"),\"\",IF(Q$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),P23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(P$12>=ResidentialIncome_SetYear_TrendChg1,P23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(P$12<ResidentialIncome_SetYear_TrendChg1,P23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["R23","R23C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",R13=\"\"),\"\",IF(R$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Q23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(Q$12>=ResidentialIncome_SetYear_TrendChg1,Q23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(Q$12<ResidentialIncome_SetYear_TrendChg1,Q23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["S23","R23C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",S13=\"\"),\"\",IF(S$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),R23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(R$12>=ResidentialIncome_SetYear_TrendChg1,R23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(R$12<ResidentialIncome_SetYear_TrendChg1,R23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["T23","R23C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",T13=\"\"),\"\",IF(T$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),S23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(S$12>=ResidentialIncome_SetYear_TrendChg1,S23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(S$12<ResidentialIncome_SetYear_TrendChg1,S23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["U23","R23C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",U13=\"\"),\"\",IF(U$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),T23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(T$12>=ResidentialIncome_SetYear_TrendChg1,T23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(T$12<ResidentialIncome_SetYear_TrendChg1,T23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["V23","R23C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",V13=\"\"),\"\",IF(V$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),U23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(U$12>=ResidentialIncome_SetYear_TrendChg1,U23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(U$12<ResidentialIncome_SetYear_TrendChg1,U23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["W23","R23C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",W13=\"\"),\"\",IF(W$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),V23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(V$12>=ResidentialIncome_SetYear_TrendChg1,V23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(V$12<ResidentialIncome_SetYear_TrendChg1,V23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["X23","R23C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",X13=\"\"),\"\",IF(X$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),W23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(W$12>=ResidentialIncome_SetYear_TrendChg1,W23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(W$12<ResidentialIncome_SetYear_TrendChg1,W23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["Y23","R23C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Y13=\"\"),\"\",IF(Y$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),X23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(X$12>=ResidentialIncome_SetYear_TrendChg1,X23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(X$12<ResidentialIncome_SetYear_TrendChg1,X23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["Z23","R23C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",Z13=\"\"),\"\",IF(Z$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Y23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(Y$12>=ResidentialIncome_SetYear_TrendChg1,Y23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(Y$12<ResidentialIncome_SetYear_TrendChg1,Y23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["AA23","R23C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AA13=\"\"),\"\",IF(AA$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),Z23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(Z$12>=ResidentialIncome_SetYear_TrendChg1,Z23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(Z$12<ResidentialIncome_SetYear_TrendChg1,Z23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["AB23","R23C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AB13=\"\"),\"\",IF(AB$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AA23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AA$12>=ResidentialIncome_SetYear_TrendChg1,AA23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AA$12<ResidentialIncome_SetYear_TrendChg1,AA23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["AC23","R23C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AC13=\"\"),\"\",IF(AC$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AB23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AB$12>=ResidentialIncome_SetYear_TrendChg1,AB23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AB$12<ResidentialIncome_SetYear_TrendChg1,AB23*(1+_ResidentialIncome_MarketType7_TrendStart))))))"]
["AD23","R23C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AD13=\"\"),\"\",IF(AD$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AC23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AC$12>=ResidentialIncome_SetYear_TrendChg1,AC23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AC$12<ResidentialIncome_SetYear_TrendChg1,AC23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AE23","R23C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AE13=\"\"),\"\",IF(AE$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AD23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AD$12>=ResidentialIncome_SetYear_TrendChg1,AD23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AD$12<ResidentialIncome_SetYear_TrendChg1,AD23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AF23","R23C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AF13=\"\"),\"\",IF(AF$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AE23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AE$12>=ResidentialIncome_SetYear_TrendChg1,AE23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AE$12<ResidentialIncome_SetYear_TrendChg1,AE23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AG23","R23C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AG13=\"\"),\"\",IF(AG$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AF23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AF$12>=ResidentialIncome_SetYear_TrendChg1,AF23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AF$12<ResidentialIncome_SetYear_TrendChg1,AF23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AH23","R23C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AH13=\"\"),\"\",IF(AH$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AG23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AG$12>=ResidentialIncome_SetYear_TrendChg1,AG23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AG$12<ResidentialIncome_SetYear_TrendChg1,AG23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AI23","R23C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AI13=\"\"),\"\",IF(AI$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AH23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AH$12>=ResidentialIncome_SetYear_TrendChg1,AH23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AH$12<ResidentialIncome_SetYear_TrendChg1,AH23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AJ23","R23C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AJ13=\"\"),\"\",IF(AJ$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AI23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AI$12>=ResidentialIncome_SetYear_TrendChg1,AI23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AI$12<ResidentialIncome_SetYear_TrendChg1,AI23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AK23","R23C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AK13=\"\"),\"\",IF(AK$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AJ23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AJ$12>=ResidentialIncome_SetYear_TrendChg1,AJ23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AJ$12<ResidentialIncome_SetYear_TrendChg1,AJ23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AL23","R23C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AL13=\"\"),\"\",IF(AL$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AK23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AK$12>=ResidentialIncome_SetYear_TrendChg1,AK23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AK$12<ResidentialIncome_SetYear_TrendChg1,AK23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AM23","R23C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AM13=\"\"),\"\",IF(AM$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AL23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AL$12>=ResidentialIncome_SetYear_TrendChg1,AL23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AL$12<ResidentialIncome_SetYear_TrendChg1,AL23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AN23","R23C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AN13=\"\"),\"\",IF(AN$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AM23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AM$12>=ResidentialIncome_SetYear_TrendChg1,AM23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AM$12<ResidentialIncome_SetYear_TrendChg1,AM23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AO23","R23C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AO13=\"\"),\"\",IF(AO$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AN23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AN$12>=ResidentialIncome_SetYear_TrendChg1,AN23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AN$12<ResidentialIncome_SetYear_TrendChg1,AN23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AP23","R23C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AP13=\"\"),\"\",IF(AP$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AO23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AO$12>=ResidentialIncome_SetYear_TrendChg1,AO23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AO$12<ResidentialIncome_SetYear_TrendChg1,AO23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AQ23","R23C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AQ13=\"\"),\"\",IF(AQ$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AP23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AP$12>=ResidentialIncome_SetYear_TrendChg1,AP23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AP$12<ResidentialIncome_SetYear_TrendChg1,AP23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AR23","R23C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AR13=\"\"),\"\",IF(AR$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AQ23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AQ$12>=ResidentialIncome_SetYear_TrendChg1,AQ23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AQ$12<ResidentialIncome_SetYear_TrendChg1,AQ23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AS23","R23C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AS13=\"\"),\"\",IF(AS$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AR23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AR$12>=ResidentialIncome_SetYear_TrendChg1,AR23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AR$12<ResidentialIncome_SetYear_TrendChg1,AR23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AT23","R23C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AT13=\"\"),\"\",IF(AT$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AS23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AS$12>=ResidentialIncome_SetYear_TrendChg1,AS23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AS$12<ResidentialIncome_SetYear_TrendChg1,AS23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AU23","R23C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AU13=\"\"),\"\",IF(AU$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AT23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AT$12>=ResidentialIncome_SetYear_TrendChg1,AT23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AT$12<ResidentialIncome_SetYear_TrendChg1,AT23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AV23","R23C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AV13=\"\"),\"\",IF(AV$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AU23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AU$12>=ResidentialIncome_SetYear_TrendChg1,AU23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AU$12<ResidentialIncome_SetYear_TrendChg1,AU23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["AW23","R23C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",AW13=\"\"),\"\",IF(AW$13=0,_UnitType07_TotalAnnualRent,IF(OR(_ResidentialIncome_MarketType7_TrendChg1=0,ResidentialIncome_SetYear_TrendChg1=0),AV23*(1+_ResidentialIncome_MarketType7_TrendStart),IF(AV$12>=ResidentialIncome_SetYear_TrendChg1,AV23*(1+_ResidentialIncome_MarketType7_TrendChg1),IF(AV$12<ResidentialIncome_SetYear_TrendChg1,AV23*(1+_ResidentialIncome_MarketType7_TrendStart))))))",0]
["J24","R24C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J$13=\"\"),IF(OR(J14='FOA Import'!$E$8,J14='FOA Import'!$F$8,J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!J17:J23))",{"$error":"#N/A"}]
["K24","R24C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K$13=\"\"),IF(OR(K14='FOA Import'!$E$8,K14='FOA Import'!$F$8,K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!K17:K23))"]
["L24","R24C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L$13=\"\"),IF(OR(L14='FOA Import'!$E$8,L14='FOA Import'!$F$8,L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!L17:L23))"]
["M24","R24C13"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!M$13=\"\"),IF(OR(M14='FOA Import'!$E$8,M14='FOA Import'!$F$8,M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!M17:M23))"]
["N24","R24C14"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!N$13=\"\"),IF(OR(N14='FOA Import'!$E$8,N14='FOA Import'!$F$8,N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!N17:N23))"]
["O24","R24C15"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!O$13=\"\"),IF(OR(O14='FOA Import'!$E$8,O14='FOA Import'!$F$8,O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!O17:O23))"]
["P24","R24C16"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!P$13=\"\"),IF(OR(P14='FOA Import'!$E$8,P14='FOA Import'!$F$8,P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!P17:P23))"]
["Q24","R24C17"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!Q$13=\"\"),IF(OR(Q14='FOA Import'!$E$8,Q14='FOA Import'!$F$8,Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!Q17:Q23))"]
["R24","R24C18"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!R$13=\"\"),IF(OR(R14='FOA Import'!$E$8,R14='FOA Import'!$F$8,R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!R17:R23))"]
["S24","R24C19"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!S$13=\"\"),IF(OR(S14='FOA Import'!$E$8,S14='FOA Import'!$F$8,S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!S17:S23))"]
["T24","R24C20"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!T$13=\"\"),IF(OR(T14='FOA Import'!$E$8,T14='FOA Import'!$F$8,T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!T17:T23))"]
["U24","R24C21"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!U$13=\"\"),IF(OR(U14='FOA Import'!$E$8,U14='FOA Import'!$F$8,U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!U17:U23))"]
["V24","R24C22"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!V$13=\"\"),IF(OR(V14='FOA Import'!$E$8,V14='FOA Import'!$F$8,V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!V17:V23))"]
["W24","R24C23"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!W$13=\"\"),IF(OR(W14='FOA Import'!$E$8,W14='FOA Import'!$F$8,W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!W17:W23))"]
["X24","R24C24"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!X$13=\"\"),IF(OR(X14='FOA Import'!$E$8,X14='FOA Import'!$F$8,X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!X17:X23))"]
["Y24","R24C25"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!Y$13=\"\"),IF(OR(Y14='FOA Import'!$E$8,Y14='FOA Import'!$F$8,Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!Y17:Y23))"]
["Z24","R24C26"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!Z$13=\"\"),IF(OR(Z14='FOA Import'!$E$8,Z14='FOA Import'!$F$8,Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!Z17:Z23))"]
["AA24","R24C27"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AA$13=\"\"),IF(OR(AA14='FOA Import'!$E$8,AA14='FOA Import'!$F$8,AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AA17:AA23))"]
["AB24","R24C28"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AB$13=\"\"),IF(OR(AB14='FOA Import'!$E$8,AB14='FOA Import'!$F$8,AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AB17:AB23))"]
["AC24","R24C29"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AC$13=\"\"),IF(OR(AC14='FOA Import'!$E$8,AC14='FOA Import'!$F$8,AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AC17:AC23))"]
["AD24","R24C30"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AD$13=\"\"),IF(OR(AD14='FOA Import'!$E$8,AD14='FOA Import'!$F$8,AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AD17:AD23))",0]
["AE24","R24C31"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AE$13=\"\"),IF(OR(AE14='FOA Import'!$E$8,AE14='FOA Import'!$F$8,AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AE17:AE23))",0]
["AF24","R24C32"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AF$13=\"\"),IF(OR(AF14='FOA Import'!$E$8,AF14='FOA Import'!$F$8,AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AF17:AF23))",0]
["AG24","R24C33"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AG$13=\"\"),IF(OR(AG14='FOA Import'!$E$8,AG14='FOA Import'!$F$8,AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AG17:AG23))",0]
["AH24","R24C34"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AH$13=\"\"),IF(OR(AH14='FOA Import'!$E$8,AH14='FOA Import'!$F$8,AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AH17:AH23))",0]
["AI24","R24C35"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AI$13=\"\"),IF(OR(AI14='FOA Import'!$E$8,AI14='FOA Import'!$F$8,AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AI17:AI23))",0]
["AJ24","R24C36"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AJ$13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,AJ14='FOA Import'!$F$8,AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AJ17:AJ23))",0]
["AK24","R24C37"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AK$13=\"\"),IF(OR(AK14='FOA Import'!$E$8,AK14='FOA Import'!$F$8,AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AK17:AK23))",0]
["AL24","R24C38"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AL$13=\"\"),IF(OR(AL14='FOA Import'!$E$8,AL14='FOA Import'!$F$8,AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AL17:AL23))",0]
["AM24","R24C39"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AM$13=\"\"),IF(OR(AM14='FOA Import'!$E$8,AM14='FOA Import'!$F$8,AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AM17:AM23))",0]
["AN24","R24C40"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AN$13=\"\"),IF(OR(AN14='FOA Import'!$E$8,AN14='FOA Import'!$F$8,AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AN17:AN23))",0]
["AO24","R24C41"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AO$13=\"\"),IF(OR(AO14='FOA Import'!$E$8,AO14='FOA Import'!$F$8,AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AO17:AO23))",0]
["AP24","R24C42"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AP$13=\"\"),IF(OR(AP14='FOA Import'!$E$8,AP14='FOA Import'!$F$8,AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AP17:AP23))",0]
["AQ24","R24C43"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AQ$13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,AQ14='FOA Import'!$F$8,AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AQ17:AQ23))",0]
["AR24","R24C44"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AR$13=\"\"),IF(OR(AR14='FOA Import'!$E$8,AR14='FOA Import'!$F$8,AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AR17:AR23))",0]
["AS24","R24C45"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AS$13=\"\"),IF(OR(AS14='FOA Import'!$E$8,AS14='FOA Import'!$F$8,AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AS17:AS23))",0]
["AT24","R24C46"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AT$13=\"\"),IF(OR(AT14='FOA Import'!$E$8,AT14='FOA Import'!$F$8,AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AT17:AT23))",0]
["AU24","R24C47"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AU$13=\"\"),IF(OR(AU14='FOA Import'!$E$8,AU14='FOA Import'!$F$8,AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AU17:AU23))",0]
["AV24","R24C48"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AV$13=\"\"),IF(OR(AV14='FOA Import'!$E$8,AV14='FOA Import'!$F$8,AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AV17:AV23))",0]
["AW24","R24C49"," =IF(AND(JuniorLoan_One_Term<FirstMortgageLoan_Term,JuniorLoan_One_Term>=1,'20 Year Proforma'!AW$13=\"\"),IF(OR(AW14='FOA Import'!$E$8,AW14='FOA Import'!$F$8,AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,5,0),\"\"),SUM('20 Year Proforma'!AW17:AW23))",0]
["C17","R17C3"," =IF(_UnitType01_Name=0,\"\",\"Base Rental - \"&_UnitType01_Name)"]
["C18","R18C3"," =IF(_UnitType02_Name=0,\"\",\"Base Rental - \"&_UnitType02_Name)"]
["C19","R19C3"," =IF(_UnitType03_Name=0,\"\",\"Base Rental - \"&_UnitType03_Name)"]
["C20","R20C3"," =IF(_UnitType04_Name=0,\"\",\"Base Rental - \"&_UnitType04_Name)"]
["C21","R21C3"," =IF(_UnitType05_Name=0,\"\",\"Base Rental - \"&_UnitType05_Name)"]
["C22","R22C3"," =IF(_UnitType06_Name=0,\"\",\"Base Rental - \"&_UnitType06_Name)"]
["C23","R23C3"," =IF(_UnitType07_Name=0,\"\",\"Base Rental - \"&_UnitType07_Name)"]
["E17","R17C5"," =IF(_UnitType01_UnitsCount_ALLBR=0,\"\",_UnitType01_UnitsCount_ALLBR)"]
["E18","R18C5"," =IF(_UnitType02_UnitsCount_ALLBR=0,\"\",_UnitType02_UnitsCount_ALLBR)"]
["E19","R19C5"," =IF(_UnitType03_UnitsCount_ALLBR=0,\"\",_UnitType03_UnitsCount_ALLBR)"]
["E20","R20C5"," =IF(_UnitType04_UnitsCount_ALLBR=0,\"\",_UnitType04_UnitsCount_ALLBR)"]
["E21","R21C5"," =IF(_UnitType05_UnitsCount_ALLBR=0,\"\",_UnitType05_UnitsCount_ALLBR)"]
["E22","R22C5"," =IF(_UnitType06_UnitsCount_ALLBR=0,\"\",_UnitType06_UnitsCount_ALLBR)"]
["E23","R23C5"," =IF(_UnitType07_UnitsCount_ALLBR=0,\"\",_UnitType07_UnitsCount_ALLBR)"]
["E24","R24C5"," =SUM(E17:E23)",0]
["J27","R27C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J$13=\"\"),IF(OR(J14='FOA Import'!$E$8,J14='FOA Import'!$F$8,J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP(J14,'FOA Import'!$E$8:$I$103,6,0),\"\"),_OtherIncome_CommercialSpace_Income)",{"$error":"#N/A"}]
["K27","R27C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K$13=\"\"),IF(OR(K14='FOA Import'!$E$8,K14='FOA Import'!$F$8,K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP(K14,'FOA Import'!$E$8:$I$103,6,0),\"\"),J27*(1+CommercialIncome_Commercial_TrendStart))"]
["L27","R27C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L$13=\"\"),IF(OR(L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!L$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),K27*(1+CommercialIncome_Commercial_TrendStart),IF(K$12>=CommercialIncome_SetYear_TrendChg1,K27*(1+CommercialIncome_Commercial_TrendChg1),IF(K$12<CommercialIncome_SetYear_TrendChg1,K27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["M27","R27C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M$13=\"\"),IF(OR(M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!M$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),L27*(1+CommercialIncome_Commercial_TrendStart),IF(L$12>=CommercialIncome_SetYear_TrendChg1,L27*(1+CommercialIncome_Commercial_TrendChg1),IF(L$12<CommercialIncome_SetYear_TrendChg1,L27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["N27","R27C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N$13=\"\"),IF(OR(N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!N$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),M27*(1+CommercialIncome_Commercial_TrendStart),IF(M$12>=CommercialIncome_SetYear_TrendChg1,M27*(1+CommercialIncome_Commercial_TrendChg1),IF(M$12<CommercialIncome_SetYear_TrendChg1,M27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["O27","R27C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O$13=\"\"),IF(OR(O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!O$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),N27*(1+CommercialIncome_Commercial_TrendStart),IF(N$12>=CommercialIncome_SetYear_TrendChg1,N27*(1+CommercialIncome_Commercial_TrendChg1),IF(N$12<CommercialIncome_SetYear_TrendChg1,N27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["P27","R27C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P$13=\"\"),IF(OR(P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!P$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),O27*(1+CommercialIncome_Commercial_TrendStart),IF(O$12>=CommercialIncome_SetYear_TrendChg1,O27*(1+CommercialIncome_Commercial_TrendChg1),IF(O$12<CommercialIncome_SetYear_TrendChg1,O27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["Q27","R27C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q$13=\"\"),IF(OR(Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!Q$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),P27*(1+CommercialIncome_Commercial_TrendStart),IF(P$12>=CommercialIncome_SetYear_TrendChg1,P27*(1+CommercialIncome_Commercial_TrendChg1),IF(P$12<CommercialIncome_SetYear_TrendChg1,P27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["R27","R27C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R$13=\"\"),IF(OR(R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!R$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),Q27*(1+CommercialIncome_Commercial_TrendStart),IF(Q$12>=CommercialIncome_SetYear_TrendChg1,Q27*(1+CommercialIncome_Commercial_TrendChg1),IF(Q$12<CommercialIncome_SetYear_TrendChg1,Q27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["S27","R27C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S$13=\"\"),IF(OR(S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!S$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),R27*(1+CommercialIncome_Commercial_TrendStart),IF(R$12>=CommercialIncome_SetYear_TrendChg1,R27*(1+CommercialIncome_Commercial_TrendChg1),IF(R$12<CommercialIncome_SetYear_TrendChg1,R27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["T27","R27C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T$13=\"\"),IF(OR(T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!T$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),S27*(1+CommercialIncome_Commercial_TrendStart),IF(S$12>=CommercialIncome_SetYear_TrendChg1,S27*(1+CommercialIncome_Commercial_TrendChg1),IF(S$12<CommercialIncome_SetYear_TrendChg1,S27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["U27","R27C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U$13=\"\"),IF(OR(U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!U$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),T27*(1+CommercialIncome_Commercial_TrendStart),IF(T$12>=CommercialIncome_SetYear_TrendChg1,T27*(1+CommercialIncome_Commercial_TrendChg1),IF(T$12<CommercialIncome_SetYear_TrendChg1,T27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["V27","R27C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V$13=\"\"),IF(OR(V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!V$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),U27*(1+CommercialIncome_Commercial_TrendStart),IF(U$12>=CommercialIncome_SetYear_TrendChg1,U27*(1+CommercialIncome_Commercial_TrendChg1),IF(U$12<CommercialIncome_SetYear_TrendChg1,U27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["W27","R27C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W$13=\"\"),IF(OR(W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!W$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),V27*(1+CommercialIncome_Commercial_TrendStart),IF(V$12>=CommercialIncome_SetYear_TrendChg1,V27*(1+CommercialIncome_Commercial_TrendChg1),IF(V$12<CommercialIncome_SetYear_TrendChg1,V27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["X27","R27C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X$13=\"\"),IF(OR(X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!X$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),W27*(1+CommercialIncome_Commercial_TrendStart),IF(W$12>=CommercialIncome_SetYear_TrendChg1,W27*(1+CommercialIncome_Commercial_TrendChg1),IF(W$12<CommercialIncome_SetYear_TrendChg1,W27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["Y27","R27C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y$13=\"\"),IF(OR(Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!Y$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),X27*(1+CommercialIncome_Commercial_TrendStart),IF(X$12>=CommercialIncome_SetYear_TrendChg1,X27*(1+CommercialIncome_Commercial_TrendChg1),IF(X$12<CommercialIncome_SetYear_TrendChg1,X27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["Z27","R27C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z$13=\"\"),IF(OR(Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!Z$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),Y27*(1+CommercialIncome_Commercial_TrendStart),IF(Y$12>=CommercialIncome_SetYear_TrendChg1,Y27*(1+CommercialIncome_Commercial_TrendChg1),IF(Y$12<CommercialIncome_SetYear_TrendChg1,Y27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["AA27","R27C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA$13=\"\"),IF(OR(AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AA$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),Z27*(1+CommercialIncome_Commercial_TrendStart),IF(Z$12>=CommercialIncome_SetYear_TrendChg1,Z27*(1+CommercialIncome_Commercial_TrendChg1),IF(Z$12<CommercialIncome_SetYear_TrendChg1,Z27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["AB27","R27C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB$13=\"\"),IF(OR(AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AB$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AA27*(1+CommercialIncome_Commercial_TrendStart),IF(AA$12>=CommercialIncome_SetYear_TrendChg1,AA27*(1+CommercialIncome_Commercial_TrendChg1),IF(AA$12<CommercialIncome_SetYear_TrendChg1,AA27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["AC27","R27C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC$13=\"\"),IF(OR(AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AC$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AB27*(1+CommercialIncome_Commercial_TrendStart),IF(AB$12>=CommercialIncome_SetYear_TrendChg1,AB27*(1+CommercialIncome_Commercial_TrendChg1),IF(AB$12<CommercialIncome_SetYear_TrendChg1,AB27*(1+CommercialIncome_Commercial_TrendStart))))))"]
["AD27","R27C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD$13=\"\"),IF(OR(AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AD$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AC27*(1+CommercialIncome_Commercial_TrendStart),IF(AC$12>=CommercialIncome_SetYear_TrendChg1,AC27*(1+CommercialIncome_Commercial_TrendChg1),IF(AC$12<CommercialIncome_SetYear_TrendChg1,AC27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AE27","R27C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE$13=\"\"),IF(OR(AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AE$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AD27*(1+CommercialIncome_Commercial_TrendStart),IF(AD$12>=CommercialIncome_SetYear_TrendChg1,AD27*(1+CommercialIncome_Commercial_TrendChg1),IF(AD$12<CommercialIncome_SetYear_TrendChg1,AD27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AF27","R27C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF$13=\"\"),IF(OR(AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AF$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AE27*(1+CommercialIncome_Commercial_TrendStart),IF(AE$12>=CommercialIncome_SetYear_TrendChg1,AE27*(1+CommercialIncome_Commercial_TrendChg1),IF(AE$12<CommercialIncome_SetYear_TrendChg1,AE27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AG27","R27C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG$13=\"\"),IF(OR(AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AG$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AF27*(1+CommercialIncome_Commercial_TrendStart),IF(AF$12>=CommercialIncome_SetYear_TrendChg1,AF27*(1+CommercialIncome_Commercial_TrendChg1),IF(AF$12<CommercialIncome_SetYear_TrendChg1,AF27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AH27","R27C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH$13=\"\"),IF(OR(AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AH$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AG27*(1+CommercialIncome_Commercial_TrendStart),IF(AG$12>=CommercialIncome_SetYear_TrendChg1,AG27*(1+CommercialIncome_Commercial_TrendChg1),IF(AG$12<CommercialIncome_SetYear_TrendChg1,AG27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AI27","R27C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI$13=\"\"),IF(OR(AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AI$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AH27*(1+CommercialIncome_Commercial_TrendStart),IF(AH$12>=CommercialIncome_SetYear_TrendChg1,AH27*(1+CommercialIncome_Commercial_TrendChg1),IF(AH$12<CommercialIncome_SetYear_TrendChg1,AH27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AJ27","R27C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ$13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AJ$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AI27*(1+CommercialIncome_Commercial_TrendStart),IF(AI$12>=CommercialIncome_SetYear_TrendChg1,AI27*(1+CommercialIncome_Commercial_TrendChg1),IF(AI$12<CommercialIncome_SetYear_TrendChg1,AI27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AK27","R27C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK$13=\"\"),IF(OR(AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AK$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AJ27*(1+CommercialIncome_Commercial_TrendStart),IF(AJ$12>=CommercialIncome_SetYear_TrendChg1,AJ27*(1+CommercialIncome_Commercial_TrendChg1),IF(AJ$12<CommercialIncome_SetYear_TrendChg1,AJ27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AL27","R27C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL$13=\"\"),IF(OR(AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AL$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AK27*(1+CommercialIncome_Commercial_TrendStart),IF(AK$12>=CommercialIncome_SetYear_TrendChg1,AK27*(1+CommercialIncome_Commercial_TrendChg1),IF(AK$12<CommercialIncome_SetYear_TrendChg1,AK27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AM27","R27C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM$13=\"\"),IF(OR(AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AM$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AL27*(1+CommercialIncome_Commercial_TrendStart),IF(AL$12>=CommercialIncome_SetYear_TrendChg1,AL27*(1+CommercialIncome_Commercial_TrendChg1),IF(AL$12<CommercialIncome_SetYear_TrendChg1,AL27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AN27","R27C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN$13=\"\"),IF(OR(AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AN$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AM27*(1+CommercialIncome_Commercial_TrendStart),IF(AM$12>=CommercialIncome_SetYear_TrendChg1,AM27*(1+CommercialIncome_Commercial_TrendChg1),IF(AM$12<CommercialIncome_SetYear_TrendChg1,AM27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AO27","R27C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO$13=\"\"),IF(OR(AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AO$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AN27*(1+CommercialIncome_Commercial_TrendStart),IF(AN$12>=CommercialIncome_SetYear_TrendChg1,AN27*(1+CommercialIncome_Commercial_TrendChg1),IF(AN$12<CommercialIncome_SetYear_TrendChg1,AN27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AP27","R27C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP$13=\"\"),IF(OR(AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AP$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AO27*(1+CommercialIncome_Commercial_TrendStart),IF(AO$12>=CommercialIncome_SetYear_TrendChg1,AO27*(1+CommercialIncome_Commercial_TrendChg1),IF(AO$12<CommercialIncome_SetYear_TrendChg1,AO27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AQ27","R27C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ$13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AQ$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AP27*(1+CommercialIncome_Commercial_TrendStart),IF(AP$12>=CommercialIncome_SetYear_TrendChg1,AP27*(1+CommercialIncome_Commercial_TrendChg1),IF(AP$12<CommercialIncome_SetYear_TrendChg1,AP27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AR27","R27C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR$13=\"\"),IF(OR(AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AR$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AQ27*(1+CommercialIncome_Commercial_TrendStart),IF(AQ$12>=CommercialIncome_SetYear_TrendChg1,AQ27*(1+CommercialIncome_Commercial_TrendChg1),IF(AQ$12<CommercialIncome_SetYear_TrendChg1,AQ27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AS27","R27C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS$13=\"\"),IF(OR(AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AS$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AR27*(1+CommercialIncome_Commercial_TrendStart),IF(AR$12>=CommercialIncome_SetYear_TrendChg1,AR27*(1+CommercialIncome_Commercial_TrendChg1),IF(AR$12<CommercialIncome_SetYear_TrendChg1,AR27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AT27","R27C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT$13=\"\"),IF(OR(AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AT$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AS27*(1+CommercialIncome_Commercial_TrendStart),IF(AS$12>=CommercialIncome_SetYear_TrendChg1,AS27*(1+CommercialIncome_Commercial_TrendChg1),IF(AS$12<CommercialIncome_SetYear_TrendChg1,AS27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AU27","R27C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU$13=\"\"),IF(OR(AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AU$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AT27*(1+CommercialIncome_Commercial_TrendStart),IF(AT$12>=CommercialIncome_SetYear_TrendChg1,AT27*(1+CommercialIncome_Commercial_TrendChg1),IF(AT$12<CommercialIncome_SetYear_TrendChg1,AT27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AV27","R27C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV$13=\"\"),IF(OR(AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AV$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AU27*(1+CommercialIncome_Commercial_TrendStart),IF(AU$12>=CommercialIncome_SetYear_TrendChg1,AU27*(1+CommercialIncome_Commercial_TrendChg1),IF(AU$12<CommercialIncome_SetYear_TrendChg1,AU27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["AW27","R27C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW$13=\"\"),IF(OR(AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$102,6,0),\"\"),IF('20 Year Proforma'!AW$13=0,OtherIncome_CommercialSpace_Income,IF(OR(CommercialIncome_Commercial_TrendChg1=0,CommercialIncome_SetYear_TrendChg1=0),AV27*(1+CommercialIncome_Commercial_TrendStart),IF(AV$12>=CommercialIncome_SetYear_TrendChg1,AV27*(1+CommercialIncome_Commercial_TrendChg1),IF(AV$12<CommercialIncome_SetYear_TrendChg1,AV27*(1+CommercialIncome_Commercial_TrendStart))))))",0]
["J28","R28C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J$13=\"\"),IF(OR(J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,8,0),\"\"),_OtherIncome_Parking_Income)",{"$error":"#N/A"}]
["K28","R28C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K$13=\"\"),IF(OR(K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,8,0),\"\"),J28*(1+CommercialIncome_Parking_TrendStart))"]
["L28","R28C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L$13=\"\"),IF(OR(L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(L$13=0,OtherIncome_Parking_Income,K28*(1+CommercialIncome_Parking_TrendStart)))"]
["M28","R28C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M$13=\"\"),IF(OR(M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(M$13=0,OtherIncome_Parking_Income,L28*(1+CommercialIncome_Parking_TrendStart)))"]
["N28","R28C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N$13=\"\"),IF(OR(N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(N$13=0,OtherIncome_Parking_Income,M28*(1+CommercialIncome_Parking_TrendStart)))"]
["O28","R28C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O$13=\"\"),IF(OR(O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(O$13=0,OtherIncome_Parking_Income,N28*(1+CommercialIncome_Parking_TrendStart)))"]
["P28","R28C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P$13=\"\"),IF(OR(P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(P$13=0,OtherIncome_Parking_Income,O28*(1+CommercialIncome_Parking_TrendStart)))"]
["Q28","R28C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q$13=\"\"),IF(OR(Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(Q$13=0,OtherIncome_Parking_Income,P28*(1+CommercialIncome_Parking_TrendStart)))"]
["R28","R28C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R$13=\"\"),IF(OR(R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(R$13=0,OtherIncome_Parking_Income,Q28*(1+CommercialIncome_Parking_TrendStart)))"]
["S28","R28C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S$13=\"\"),IF(OR(S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(S$13=0,OtherIncome_Parking_Income,R28*(1+CommercialIncome_Parking_TrendStart)))"]
["T28","R28C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T$13=\"\"),IF(OR(T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(T$13=0,OtherIncome_Parking_Income,S28*(1+CommercialIncome_Parking_TrendStart)))"]
["U28","R28C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U$13=\"\"),IF(OR(U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(U$13=0,OtherIncome_Parking_Income,T28*(1+CommercialIncome_Parking_TrendStart)))"]
["V28","R28C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V$13=\"\"),IF(OR(V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(V$13=0,OtherIncome_Parking_Income,U28*(1+CommercialIncome_Parking_TrendStart)))"]
["W28","R28C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W$13=\"\"),IF(OR(W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(W$13=0,OtherIncome_Parking_Income,V28*(1+CommercialIncome_Parking_TrendStart)))"]
["X28","R28C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X$13=\"\"),IF(OR(X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(X$13=0,OtherIncome_Parking_Income,W28*(1+CommercialIncome_Parking_TrendStart)))"]
["Y28","R28C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y$13=\"\"),IF(OR(Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(Y$13=0,OtherIncome_Parking_Income,X28*(1+CommercialIncome_Parking_TrendStart)))"]
["Z28","R28C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z$13=\"\"),IF(OR(Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(Z$13=0,OtherIncome_Parking_Income,Y28*(1+CommercialIncome_Parking_TrendStart)))"]
["AA28","R28C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA$13=\"\"),IF(OR(AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AA$13=0,OtherIncome_Parking_Income,Z28*(1+CommercialIncome_Parking_TrendStart)))"]
["AB28","R28C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB$13=\"\"),IF(OR(AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AB$13=0,OtherIncome_Parking_Income,AA28*(1+CommercialIncome_Parking_TrendStart)))"]
["AC28","R28C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC$13=\"\"),IF(OR(AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AC$13=0,OtherIncome_Parking_Income,AB28*(1+CommercialIncome_Parking_TrendStart)))"]
["AD28","R28C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD$13=\"\"),IF(OR(AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AD$13=0,OtherIncome_Parking_Income,AC28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AE28","R28C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE$13=\"\"),IF(OR(AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AE$13=0,OtherIncome_Parking_Income,AD28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AF28","R28C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF$13=\"\"),IF(OR(AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AF$13=0,OtherIncome_Parking_Income,AE28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AG28","R28C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG$13=\"\"),IF(OR(AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AG$13=0,OtherIncome_Parking_Income,AF28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AH28","R28C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH$13=\"\"),IF(OR(AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AH$13=0,OtherIncome_Parking_Income,AG28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AI28","R28C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI$13=\"\"),IF(OR(AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AI$13=0,OtherIncome_Parking_Income,AH28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AJ28","R28C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ$13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AJ$13=0,OtherIncome_Parking_Income,AI28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AK28","R28C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK$13=\"\"),IF(OR(AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AK$13=0,OtherIncome_Parking_Income,AJ28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AL28","R28C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL$13=\"\"),IF(OR(AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AL$13=0,OtherIncome_Parking_Income,AK28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AM28","R28C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM$13=\"\"),IF(OR(AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AM$13=0,OtherIncome_Parking_Income,AL28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AN28","R28C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN$13=\"\"),IF(OR(AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AN$13=0,OtherIncome_Parking_Income,AM28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AO28","R28C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO$13=\"\"),IF(OR(AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AO$13=0,OtherIncome_Parking_Income,AN28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AP28","R28C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP$13=\"\"),IF(OR(AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AP$13=0,OtherIncome_Parking_Income,AO28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AQ28","R28C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ$13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AQ$13=0,OtherIncome_Parking_Income,AP28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AR28","R28C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR$13=\"\"),IF(OR(AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AR$13=0,OtherIncome_Parking_Income,AQ28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AS28","R28C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS$13=\"\"),IF(OR(AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AS$13=0,OtherIncome_Parking_Income,AR28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AT28","R28C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT$13=\"\"),IF(OR(AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AT$13=0,OtherIncome_Parking_Income,AS28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AU28","R28C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU$13=\"\"),IF(OR(AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AU$13=0,OtherIncome_Parking_Income,AT28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AV28","R28C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV$13=\"\"),IF(OR(AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AV$13=0,OtherIncome_Parking_Income,AU28*(1+CommercialIncome_Parking_TrendStart)))",0]
["AW28","R28C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW$13=\"\"),IF(OR(AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,8,0),\"\"),IF(AW$13=0,OtherIncome_Parking_Income,AV28*(1+CommercialIncome_Parking_TrendStart)))",0]
["J31","R31C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(J17*_UnitType01_VacancyRate+J18*_UnitType02_VacancyRate+J19*_UnitType03_VacancyRate+J20*_UnitType04_VacancyRate+J21*_UnitType05_VacancyRate+J22*_UnitType06_VacancyRate+J23*_UnitType07_VacancyRate))",{"$error":"#N/A"}]
["K31","R31C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(K17*_UnitType01_VacancyRate+K18*_UnitType02_VacancyRate+K19*_UnitType03_VacancyRate+K20*_UnitType04_VacancyRate+K21*_UnitType05_VacancyRate+K22*_UnitType06_VacancyRate+K23*_UnitType07_VacancyRate))"]
["L31","R31C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(L17*_UnitType01_VacancyRate+L18*_UnitType02_VacancyRate+L19*_UnitType03_VacancyRate+L20*_UnitType04_VacancyRate+L21*_UnitType05_VacancyRate+L22*_UnitType06_VacancyRate+L23*_UnitType07_VacancyRate))"]
["M31","R31C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(M17*_UnitType01_VacancyRate+M18*_UnitType02_VacancyRate+M19*_UnitType03_VacancyRate+M20*_UnitType04_VacancyRate+M21*_UnitType05_VacancyRate+M22*_UnitType06_VacancyRate+M23*_UnitType07_VacancyRate))"]
["N31","R31C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(N17*_UnitType01_VacancyRate+N18*_UnitType02_VacancyRate+N19*_UnitType03_VacancyRate+N20*_UnitType04_VacancyRate+N21*_UnitType05_VacancyRate+N22*_UnitType06_VacancyRate+N23*_UnitType07_VacancyRate))"]
["O31","R31C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(O17*_UnitType01_VacancyRate+O18*_UnitType02_VacancyRate+O19*_UnitType03_VacancyRate+O20*_UnitType04_VacancyRate+O21*_UnitType05_VacancyRate+O22*_UnitType06_VacancyRate+O23*_UnitType07_VacancyRate))"]
["P31","R31C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(P17*_UnitType01_VacancyRate+P18*_UnitType02_VacancyRate+P19*_UnitType03_VacancyRate+P20*_UnitType04_VacancyRate+P21*_UnitType05_VacancyRate+P22*_UnitType06_VacancyRate+P23*_UnitType07_VacancyRate))"]
["Q31","R31C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(Q17*_UnitType01_VacancyRate+Q18*_UnitType02_VacancyRate+Q19*_UnitType03_VacancyRate+Q20*_UnitType04_VacancyRate+Q21*_UnitType05_VacancyRate+Q22*_UnitType06_VacancyRate+Q23*_UnitType07_VacancyRate))"]
["R31","R31C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(R17*_UnitType01_VacancyRate+R18*_UnitType02_VacancyRate+R19*_UnitType03_VacancyRate+R20*_UnitType04_VacancyRate+R21*_UnitType05_VacancyRate+R22*_UnitType06_VacancyRate+R23*_UnitType07_VacancyRate))"]
["S31","R31C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(S17*_UnitType01_VacancyRate+S18*_UnitType02_VacancyRate+S19*_UnitType03_VacancyRate+S20*_UnitType04_VacancyRate+S21*_UnitType05_VacancyRate+S22*_UnitType06_VacancyRate+S23*_UnitType07_VacancyRate))"]
["T31","R31C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(T17*_UnitType01_VacancyRate+T18*_UnitType02_VacancyRate+T19*_UnitType03_VacancyRate+T20*_UnitType04_VacancyRate+T21*_UnitType05_VacancyRate+T22*_UnitType06_VacancyRate+T23*_UnitType07_VacancyRate))"]
["U31","R31C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(U17*_UnitType01_VacancyRate+U18*_UnitType02_VacancyRate+U19*_UnitType03_VacancyRate+U20*_UnitType04_VacancyRate+U21*_UnitType05_VacancyRate+U22*_UnitType06_VacancyRate+U23*_UnitType07_VacancyRate))"]
["V31","R31C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(V17*_UnitType01_VacancyRate+V18*_UnitType02_VacancyRate+V19*_UnitType03_VacancyRate+V20*_UnitType04_VacancyRate+V21*_UnitType05_VacancyRate+V22*_UnitType06_VacancyRate+V23*_UnitType07_VacancyRate))"]
["W31","R31C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(W17*_UnitType01_VacancyRate+W18*_UnitType02_VacancyRate+W19*_UnitType03_VacancyRate+W20*_UnitType04_VacancyRate+W21*_UnitType05_VacancyRate+W22*_UnitType06_VacancyRate+W23*_UnitType07_VacancyRate))"]
["X31","R31C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(X17*_UnitType01_VacancyRate+X18*_UnitType02_VacancyRate+X19*_UnitType03_VacancyRate+X20*_UnitType04_VacancyRate+X21*_UnitType05_VacancyRate+X22*_UnitType06_VacancyRate+X23*_UnitType07_VacancyRate))"]
["Y31","R31C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(Y17*_UnitType01_VacancyRate+Y18*_UnitType02_VacancyRate+Y19*_UnitType03_VacancyRate+Y20*_UnitType04_VacancyRate+Y21*_UnitType05_VacancyRate+Y22*_UnitType06_VacancyRate+Y23*_UnitType07_VacancyRate))"]
["Z31","R31C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(Z17*_UnitType01_VacancyRate+Z18*_UnitType02_VacancyRate+Z19*_UnitType03_VacancyRate+Z20*_UnitType04_VacancyRate+Z21*_UnitType05_VacancyRate+Z22*_UnitType06_VacancyRate+Z23*_UnitType07_VacancyRate))"]
["AA31","R31C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AA17*_UnitType01_VacancyRate+AA18*_UnitType02_VacancyRate+AA19*_UnitType03_VacancyRate+AA20*_UnitType04_VacancyRate+AA21*_UnitType05_VacancyRate+AA22*_UnitType06_VacancyRate+AA23*_UnitType07_VacancyRate))"]
["AB31","R31C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AB17*_UnitType01_VacancyRate+AB18*_UnitType02_VacancyRate+AB19*_UnitType03_VacancyRate+AB20*_UnitType04_VacancyRate+AB21*_UnitType05_VacancyRate+AB22*_UnitType06_VacancyRate+AB23*_UnitType07_VacancyRate))"]
["AC31","R31C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AC17*_UnitType01_VacancyRate+AC18*_UnitType02_VacancyRate+AC19*_UnitType03_VacancyRate+AC20*_UnitType04_VacancyRate+AC21*_UnitType05_VacancyRate+AC22*_UnitType06_VacancyRate+AC23*_UnitType07_VacancyRate))"]
["AD31","R31C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AD17*_UnitType01_VacancyRate+AD18*_UnitType02_VacancyRate+AD19*_UnitType03_VacancyRate+AD20*_UnitType04_VacancyRate+AD21*_UnitType05_VacancyRate+AD22*_UnitType06_VacancyRate+AD23*_UnitType07_VacancyRate))",0]
["AE31","R31C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AE17*_UnitType01_VacancyRate+AE18*_UnitType02_VacancyRate+AE19*_UnitType03_VacancyRate+AE20*_UnitType04_VacancyRate+AE21*_UnitType05_VacancyRate+AE22*_UnitType06_VacancyRate+AE23*_UnitType07_VacancyRate))",0]
["AF31","R31C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AF17*_UnitType01_VacancyRate+AF18*_UnitType02_VacancyRate+AF19*_UnitType03_VacancyRate+AF20*_UnitType04_VacancyRate+AF21*_UnitType05_VacancyRate+AF22*_UnitType06_VacancyRate+AF23*_UnitType07_VacancyRate))",0]
["AG31","R31C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AG17*_UnitType01_VacancyRate+AG18*_UnitType02_VacancyRate+AG19*_UnitType03_VacancyRate+AG20*_UnitType04_VacancyRate+AG21*_UnitType05_VacancyRate+AG22*_UnitType06_VacancyRate+AG23*_UnitType07_VacancyRate))",0]
["AH31","R31C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AH17*_UnitType01_VacancyRate+AH18*_UnitType02_VacancyRate+AH19*_UnitType03_VacancyRate+AH20*_UnitType04_VacancyRate+AH21*_UnitType05_VacancyRate+AH22*_UnitType06_VacancyRate+AH23*_UnitType07_VacancyRate))",0]
["AI31","R31C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AI17*_UnitType01_VacancyRate+AI18*_UnitType02_VacancyRate+AI19*_UnitType03_VacancyRate+AI20*_UnitType04_VacancyRate+AI21*_UnitType05_VacancyRate+AI22*_UnitType06_VacancyRate+AI23*_UnitType07_VacancyRate))",0]
["AJ31","R31C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AJ17*_UnitType01_VacancyRate+AJ18*_UnitType02_VacancyRate+AJ19*_UnitType03_VacancyRate+AJ20*_UnitType04_VacancyRate+AJ21*_UnitType05_VacancyRate+AJ22*_UnitType06_VacancyRate+AJ23*_UnitType07_VacancyRate))",0]
["AK31","R31C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AK17*_UnitType01_VacancyRate+AK18*_UnitType02_VacancyRate+AK19*_UnitType03_VacancyRate+AK20*_UnitType04_VacancyRate+AK21*_UnitType05_VacancyRate+AK22*_UnitType06_VacancyRate+AK23*_UnitType07_VacancyRate))",0]
["AL31","R31C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AL17*_UnitType01_VacancyRate+AL18*_UnitType02_VacancyRate+AL19*_UnitType03_VacancyRate+AL20*_UnitType04_VacancyRate+AL21*_UnitType05_VacancyRate+AL22*_UnitType06_VacancyRate+AL23*_UnitType07_VacancyRate))",0]
["AM31","R31C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AM17*_UnitType01_VacancyRate+AM18*_UnitType02_VacancyRate+AM19*_UnitType03_VacancyRate+AM20*_UnitType04_VacancyRate+AM21*_UnitType05_VacancyRate+AM22*_UnitType06_VacancyRate+AM23*_UnitType07_VacancyRate))",0]
["AN31","R31C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AN17*_UnitType01_VacancyRate+AN18*_UnitType02_VacancyRate+AN19*_UnitType03_VacancyRate+AN20*_UnitType04_VacancyRate+AN21*_UnitType05_VacancyRate+AN22*_UnitType06_VacancyRate+AN23*_UnitType07_VacancyRate))",0]
["AO31","R31C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AO17*_UnitType01_VacancyRate+AO18*_UnitType02_VacancyRate+AO19*_UnitType03_VacancyRate+AO20*_UnitType04_VacancyRate+AO21*_UnitType05_VacancyRate+AO22*_UnitType06_VacancyRate+AO23*_UnitType07_VacancyRate))",0]
["AP31","R31C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AP17*_UnitType01_VacancyRate+AP18*_UnitType02_VacancyRate+AP19*_UnitType03_VacancyRate+AP20*_UnitType04_VacancyRate+AP21*_UnitType05_VacancyRate+AP22*_UnitType06_VacancyRate+AP23*_UnitType07_VacancyRate))",0]
["AQ31","R31C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AQ17*_UnitType01_VacancyRate+AQ18*_UnitType02_VacancyRate+AQ19*_UnitType03_VacancyRate+AQ20*_UnitType04_VacancyRate+AQ21*_UnitType05_VacancyRate+AQ22*_UnitType06_VacancyRate+AQ23*_UnitType07_VacancyRate))",0]
["AR31","R31C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AR17*_UnitType01_VacancyRate+AR18*_UnitType02_VacancyRate+AR19*_UnitType03_VacancyRate+AR20*_UnitType04_VacancyRate+AR21*_UnitType05_VacancyRate+AR22*_UnitType06_VacancyRate+AR23*_UnitType07_VacancyRate))",0]
["AS31","R31C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AS17*_UnitType01_VacancyRate+AS18*_UnitType02_VacancyRate+AS19*_UnitType03_VacancyRate+AS20*_UnitType04_VacancyRate+AS21*_UnitType05_VacancyRate+AS22*_UnitType06_VacancyRate+AS23*_UnitType07_VacancyRate))",0]
["AT31","R31C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AT17*_UnitType01_VacancyRate+AT18*_UnitType02_VacancyRate+AT19*_UnitType03_VacancyRate+AT20*_UnitType04_VacancyRate+AT21*_UnitType05_VacancyRate+AT22*_UnitType06_VacancyRate+AT23*_UnitType07_VacancyRate))",0]
["AU31","R31C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AU17*_UnitType01_VacancyRate+AU18*_UnitType02_VacancyRate+AU19*_UnitType03_VacancyRate+AU20*_UnitType04_VacancyRate+AU21*_UnitType05_VacancyRate+AU22*_UnitType06_VacancyRate+AU23*_UnitType07_VacancyRate))",0]
["AV31","R31C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AV17*_UnitType01_VacancyRate+AV18*_UnitType02_VacancyRate+AV19*_UnitType03_VacancyRate+AV20*_UnitType04_VacancyRate+AV21*_UnitType05_VacancyRate+AV22*_UnitType06_VacancyRate+AV23*_UnitType07_VacancyRate))",0]
["AW31","R31C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,10,0),\"\"),(AW17*_UnitType01_VacancyRate+AW18*_UnitType02_VacancyRate+AW19*_UnitType03_VacancyRate+AW20*_UnitType04_VacancyRate+AW21*_UnitType05_VacancyRate+AW22*_UnitType06_VacancyRate+AW23*_UnitType07_VacancyRate))",0]
["J32","R32C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR(J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),0,\"\"),J27*$E32)",0]
["K32","R32C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR(K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),0,\"\"),K27*$E32)"]
["L32","R32C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR(L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),0,\"\"),L27*$E32)"]
["M32","R32C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR(M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),0,\"\"),M27*$E32)"]
["N32","R32C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR(N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),0,\"\"),N27*$E32)"]
["O32","R32C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR(O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),0,\"\"),O27*$E32)"]
["P32","R32C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR(P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),0,\"\"),P27*$E32)"]
["Q32","R32C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR(Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),0,\"\"),Q27*$E32)"]
["R32","R32C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR(R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),0,\"\"),R27*$E32)"]
["S32","R32C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR(S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),0,\"\"),S27*$E32)"]
["T32","R32C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR(T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),0,\"\"),T27*$E32)"]
["U32","R32C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR(U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),0,\"\"),U27*$E32)"]
["V32","R32C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR(V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),0,\"\"),V27*$E32)"]
["W32","R32C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR(W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),0,\"\"),W27*$E32)"]
["X32","R32C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR(X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),0,\"\"),X27*$E32)"]
["Y32","R32C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR(Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),0,\"\"),Y27*$E32)"]
["Z32","R32C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR(Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),0,\"\"),Z27*$E32)"]
["AA32","R32C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR(AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),0,\"\"),AA27*$E32)"]
["AB32","R32C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR(AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),0,\"\"),AB27*$E32)"]
["AC32","R32C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR(AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),0,\"\"),AC27*$E32)"]
["AD32","R32C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR(AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),0,\"\"),AD27*$E32)",0]
["AE32","R32C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR(AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),0,\"\"),AE27*$E32)",0]
["AF32","R32C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR(AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),0,\"\"),AF27*$E32)",0]
["AG32","R32C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR(AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),0,\"\"),AG27*$E32)",0]
["AH32","R32C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR(AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),0,\"\"),AH27*$E32)",0]
["AI32","R32C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR(AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),0,\"\"),AI27*$E32)",0]
["AJ32","R32C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),0,\"\"),AJ27*$E32)",0]
["AK32","R32C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR(AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),0,\"\"),AK27*$E32)",0]
["AL32","R32C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR(AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),0,\"\"),AL27*$E32)",0]
["AM32","R32C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR(AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),0,\"\"),AM27*$E32)",0]
["AN32","R32C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR(AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),0,\"\"),AN27*$E32)",0]
["AO32","R32C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR(AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),0,\"\"),AO27*$E32)",0]
["AP32","R32C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR(AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),0,\"\"),AP27*$E32)",0]
["AQ32","R32C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),0,\"\"),AQ27*$E32)",0]
["AR32","R32C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR(AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),0,\"\"),AR27*$E32)",0]
["AS32","R32C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR(AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),0,\"\"),AS27*$E32)",0]
["AT32","R32C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR(AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),0,\"\"),AT27*$E32)",0]
["AU32","R32C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR(AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),0,\"\"),AU27*$E32)",0]
["AV32","R32C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR(AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),0,\"\"),AV27*$E32)",0]
["AW32","R32C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR(AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),0,\"\"),AW27*$E32)",0]
["J33","R33C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,11,0),\"\"),J28*$E33)",{"$error":"#N/A"}]
["K33","R33C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,11,0),\"\"),K28*$E33)"]
["L33","R33C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,11,0),\"\"),L28*$E33)"]
["M33","R33C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,11,0),\"\"),M28*$E33)"]
["N33","R33C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,11,0),\"\"),N28*$E33)"]
["O33","R33C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,11,0),\"\"),O28*$E33)"]
["P33","R33C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,11,0),\"\"),P28*$E33)"]
["Q33","R33C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,11,0),\"\"),Q28*$E33)"]
["R33","R33C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,11,0),\"\"),R28*$E33)"]
["S33","R33C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,11,0),\"\"),S28*$E33)"]
["T33","R33C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,11,0),\"\"),T28*$E33)"]
["U33","R33C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,11,0),\"\"),U28*$E33)"]
["V33","R33C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,11,0),\"\"),V28*$E33)"]
["W33","R33C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,11,0),\"\"),W28*$E33)"]
["X33","R33C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,11,0),\"\"),X28*$E33)"]
["Y33","R33C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,11,0),\"\"),Y28*$E33)"]
["Z33","R33C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,11,0),\"\"),Z28*$E33)"]
["AA33","R33C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AA28*$E33)"]
["AB33","R33C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AB28*$E33)"]
["AC33","R33C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AC28*$E33)"]
["AD33","R33C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AD28*$E33)",0]
["AE33","R33C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AE28*$E33)",0]
["AF33","R33C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AF28*$E33)",0]
["AG33","R33C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AG28*$E33)",0]
["AH33","R33C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AH28*$E33)",0]
["AI33","R33C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AI28*$E33)",0]
["AJ33","R33C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AJ28*$E33)",0]
["AK33","R33C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AK28*$E33)",0]
["AL33","R33C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AL28*$E33)",0]
["AM33","R33C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AM28*$E33)",0]
["AN33","R33C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AN28*$E33)",0]
["AO33","R33C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AO28*$E33)",0]
["AP33","R33C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AP28*$E33)",0]
["AQ33","R33C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AQ28*$E33)",0]
["AR33","R33C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AR28*$E33)",0]
["AS33","R33C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AS28*$E33)",0]
["AT33","R33C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AT28*$E33)",0]
["AU33","R33C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AU28*$E33)",0]
["AV33","R33C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AV28*$E33)",0]
["AW33","R33C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,11,0),\"\"),AW28*$E33)",0]
["J34","R34C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,15,0)-J31-J32-J33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,J38*_OtherIncome_Laundry_VacancyRate+J39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+J39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",{"$error":"#N/A"}]
["K34","R34C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,15,0)-K31-K32-K33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,K38*_OtherIncome_Laundry_VacancyRate+K39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+K39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["L34","R34C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,15,0)-L31-L32-L33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,L38*_OtherIncome_Laundry_VacancyRate+L39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+L39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["M34","R34C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,15,0)-M31-M32-M33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,M38*_OtherIncome_Laundry_VacancyRate+M39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+M39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["N34","R34C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,15,0)-N31-N32-N33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,N38*_OtherIncome_Laundry_VacancyRate+N39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+N39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["O34","R34C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,15,0)-O31-O32-O33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,O38*_OtherIncome_Laundry_VacancyRate+O39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+O39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["P34","R34C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,15,0)-P31-P32-P33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,P38*_OtherIncome_Laundry_VacancyRate+P39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+P39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["Q34","R34C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,15,0)-Q31-Q32-Q33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,Q38*_OtherIncome_Laundry_VacancyRate+Q39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+Q39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["R34","R34C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,15,0)-R31-R32-R33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,R38*_OtherIncome_Laundry_VacancyRate+R39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+R39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["S34","R34C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,15,0)-S31-S32-S33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,S38*_OtherIncome_Laundry_VacancyRate+S39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+S39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["T34","R34C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,15,0)-T31-T32-T33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,T38*_OtherIncome_Laundry_VacancyRate+T39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+T39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["U34","R34C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,15,0)-U31-U32-U33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,U38*_OtherIncome_Laundry_VacancyRate+U39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+U39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["V34","R34C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,15,0)-V31-V32-V33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,V38*_OtherIncome_Laundry_VacancyRate+V39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+V39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["W34","R34C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,15,0)-W31-W32-W33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,W38*_OtherIncome_Laundry_VacancyRate+W39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+W39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["X34","R34C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,15,0)-X31-X32-X33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,X38*_OtherIncome_Laundry_VacancyRate+X39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+X39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["Y34","R34C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,15,0)-Y31-Y32-Y33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,Y38*_OtherIncome_Laundry_VacancyRate+Y39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+Y39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["Z34","R34C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,15,0)-Z31-Z32-Z33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,Z38*_OtherIncome_Laundry_VacancyRate+Z39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+Z39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["AA34","R34C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,15,0)-AA31-AA32-AA33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AA38*_OtherIncome_Laundry_VacancyRate+AA39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AA39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["AB34","R34C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,15,0)-AB31-AB32-AB33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AB38*_OtherIncome_Laundry_VacancyRate+AB39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AB39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["AC34","R34C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,15,0)-AC31-AC32-AC33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AC38*_OtherIncome_Laundry_VacancyRate+AC39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AC39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))"]
["AD34","R34C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,15,0)-AD31-AD32-AD33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AD38*_OtherIncome_Laundry_VacancyRate+AD39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AD39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AE34","R34C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,15,0)-AE31-AE32-AE33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AE38*_OtherIncome_Laundry_VacancyRate+AE39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AE39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AF34","R34C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,15,0)-AF31-AF32-AF33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AF38*_OtherIncome_Laundry_VacancyRate+AF39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AF39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AG34","R34C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,15,0)-AG31-AG32-AG33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AG38*_OtherIncome_Laundry_VacancyRate+AG39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AG39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AH34","R34C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,15,0)-AH31-AH32-AH33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AH38*_OtherIncome_Laundry_VacancyRate+AH39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AH39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AI34","R34C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,15,0)-AI31-AI32-AI33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AI38*_OtherIncome_Laundry_VacancyRate+AI39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AI39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AJ34","R34C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,15,0)-AJ31-AJ32-AJ33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AJ38*_OtherIncome_Laundry_VacancyRate+AJ39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AJ39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AK34","R34C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,15,0)-AK31-AK32-AK33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AK38*_OtherIncome_Laundry_VacancyRate+AK39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AK39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AL34","R34C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,15,0)-AL31-AL32-AL33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AL38*_OtherIncome_Laundry_VacancyRate+AL39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AL39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AM34","R34C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,15,0)-AM31-AM32-AM33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AM38*_OtherIncome_Laundry_VacancyRate+AM39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AM39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AN34","R34C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,15,0)-AN31-AN32-AN33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AN38*_OtherIncome_Laundry_VacancyRate+AN39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AN39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AO34","R34C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,15,0)-AO31-AO32-AO33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AO38*_OtherIncome_Laundry_VacancyRate+AO39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AO39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AP34","R34C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,15,0)-AP31-AP32-AP33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AP38*_OtherIncome_Laundry_VacancyRate+AP39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AP39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AQ34","R34C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,15,0)-AQ31-AQ32-AQ33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AQ38*_OtherIncome_Laundry_VacancyRate+AQ39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AQ39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AR34","R34C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,15,0)-AR31-AR32-AR33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AR38*_OtherIncome_Laundry_VacancyRate+AR39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AR39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AS34","R34C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,15,0)-AS31-AS32-AS33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AS38*_OtherIncome_Laundry_VacancyRate+AS39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AS39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AT34","R34C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,15,0)-AT31-AT32-AT33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AT38*_OtherIncome_Laundry_VacancyRate+AT39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AT39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AU34","R34C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,15,0)-AU31-AU32-AU33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AU38*_OtherIncome_Laundry_VacancyRate+AU39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AU39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AV34","R34C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,15,0)-AV31-AV32-AV33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AV38*_OtherIncome_Laundry_VacancyRate+AV39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AV39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["AW34","R34C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,15,0)-AW31-AW32-AW33,\"\"),IF((_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income)=0,0,AW38*_OtherIncome_Laundry_VacancyRate+AW39*((_OtherIncome_CommunitySpace_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_CommunitySpace_VacancyRate)+AW39*((_OtherIncome_AncillaryOther_Income/(_OtherIncome_CommunitySpace_Income+_OtherIncome_AncillaryOther_Income))*_OtherIncome_AncillaryOther_VacancyRate)))",0]
["E31","R31C5"," =IF(_Deductions_Vacancy_VacanciesResidential=\"\",0,_Deductions_Vacancy_VacanciesResidential)",0]
["E32","R32C5"," =_OtherIncome_CommercialSpace_VacancyRate",0]
["E33","R33C5"," =_OtherIncome_Parking_VacancyRate",0]
["E34","R34C5"," =IFERROR(AVERAGE(_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate),0)",0]
["J38","R38C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J$13=\"\"),IF(OR(J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,21,0),\"\"),_OtherIncome_Laundry_Income+OtherIncome_Laundry_Vacancy)",{"$error":"#N/A"}]
["K38","R38C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K$13=\"\"),IF(OR(K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,21,0),\"\"),J38*(1+FinancialRevenue_LaundryVending_TrendStart))"]
["L38","R38C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L$13=\"\"),IF(OR(L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!L$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),K38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(K$12>=FinancialRevenue_SetYear_TrendChg1,K38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(K$12<FinancialRevenue_SetYear_TrendChg1,K38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["M38","R38C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M$13=\"\"),IF(OR(M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!M$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),L38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(L$12>=FinancialRevenue_SetYear_TrendChg1,L38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(L$12<FinancialRevenue_SetYear_TrendChg1,L38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["N38","R38C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N$13=\"\"),IF(OR(N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!N$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),M38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(M$12>=FinancialRevenue_SetYear_TrendChg1,M38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(M$12<FinancialRevenue_SetYear_TrendChg1,M38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["O38","R38C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O$13=\"\"),IF(OR(O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!O$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),N38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(N$12>=FinancialRevenue_SetYear_TrendChg1,N38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(N$12<FinancialRevenue_SetYear_TrendChg1,N38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["P38","R38C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P$13=\"\"),IF(OR(P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!P$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),O38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(O$12>=FinancialRevenue_SetYear_TrendChg1,O38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(O$12<FinancialRevenue_SetYear_TrendChg1,O38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["Q38","R38C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q$13=\"\"),IF(OR(Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!Q$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),P38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(P$12>=FinancialRevenue_SetYear_TrendChg1,P38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(P$12<FinancialRevenue_SetYear_TrendChg1,P38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["R38","R38C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R$13=\"\"),IF(OR(R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!R$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),Q38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(Q$12>=FinancialRevenue_SetYear_TrendChg1,Q38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(Q$12<FinancialRevenue_SetYear_TrendChg1,Q38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["S38","R38C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S$13=\"\"),IF(OR(S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!S$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),R38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(R$12>=FinancialRevenue_SetYear_TrendChg1,R38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(R$12<FinancialRevenue_SetYear_TrendChg1,R38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["T38","R38C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T$13=\"\"),IF(OR(T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!T$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),S38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(S$12>=FinancialRevenue_SetYear_TrendChg1,S38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(S$12<FinancialRevenue_SetYear_TrendChg1,S38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["U38","R38C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U$13=\"\"),IF(OR(U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!U$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),T38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(T$12>=FinancialRevenue_SetYear_TrendChg1,T38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(T$12<FinancialRevenue_SetYear_TrendChg1,T38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["V38","R38C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V$13=\"\"),IF(OR(V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!V$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),U38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(U$12>=FinancialRevenue_SetYear_TrendChg1,U38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(U$12<FinancialRevenue_SetYear_TrendChg1,U38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["W38","R38C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W$13=\"\"),IF(OR(W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!W$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),V38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(V$12>=FinancialRevenue_SetYear_TrendChg1,V38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(V$12<FinancialRevenue_SetYear_TrendChg1,V38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["X38","R38C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X$13=\"\"),IF(OR(X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!X$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),W38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(W$12>=FinancialRevenue_SetYear_TrendChg1,W38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(W$12<FinancialRevenue_SetYear_TrendChg1,W38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["Y38","R38C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y$13=\"\"),IF(OR(Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!Y$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),X38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(X$12>=FinancialRevenue_SetYear_TrendChg1,X38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(X$12<FinancialRevenue_SetYear_TrendChg1,X38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["Z38","R38C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z$13=\"\"),IF(OR(Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!Z$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),Y38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(Y$12>=FinancialRevenue_SetYear_TrendChg1,Y38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(Y$12<FinancialRevenue_SetYear_TrendChg1,Y38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["AA38","R38C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA$13=\"\"),IF(OR(AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AA$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),Z38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(Z$12>=FinancialRevenue_SetYear_TrendChg1,Z38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(Z$12<FinancialRevenue_SetYear_TrendChg1,Z38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["AB38","R38C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB$13=\"\"),IF(OR(AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AB$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AA38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AA$12>=FinancialRevenue_SetYear_TrendChg1,AA38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AA$12<FinancialRevenue_SetYear_TrendChg1,AA38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["AC38","R38C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC$13=\"\"),IF(OR(AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AC$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AB38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AB$12>=FinancialRevenue_SetYear_TrendChg1,AB38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AB$12<FinancialRevenue_SetYear_TrendChg1,AB38*(1+FinancialRevenue_LaundryVending_TrendStart))))))"]
["AD38","R38C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD$13=\"\"),IF(OR(AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AD$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AC38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AC$12>=FinancialRevenue_SetYear_TrendChg1,AC38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AC$12<FinancialRevenue_SetYear_TrendChg1,AC38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AE38","R38C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE$13=\"\"),IF(OR(AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AE$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AD38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AD$12>=FinancialRevenue_SetYear_TrendChg1,AD38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AD$12<FinancialRevenue_SetYear_TrendChg1,AD38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AF38","R38C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF$13=\"\"),IF(OR(AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AF$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AE38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AE$12>=FinancialRevenue_SetYear_TrendChg1,AE38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AE$12<FinancialRevenue_SetYear_TrendChg1,AE38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AG38","R38C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG$13=\"\"),IF(OR(AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AG$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AF38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AF$12>=FinancialRevenue_SetYear_TrendChg1,AF38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AF$12<FinancialRevenue_SetYear_TrendChg1,AF38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AH38","R38C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH$13=\"\"),IF(OR(AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AH$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AG38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AG$12>=FinancialRevenue_SetYear_TrendChg1,AG38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AG$12<FinancialRevenue_SetYear_TrendChg1,AG38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AI38","R38C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI$13=\"\"),IF(OR(AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AI$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AH38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AH$12>=FinancialRevenue_SetYear_TrendChg1,AH38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AH$12<FinancialRevenue_SetYear_TrendChg1,AH38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AJ38","R38C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ$13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AJ$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AI38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AI$12>=FinancialRevenue_SetYear_TrendChg1,AI38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AI$12<FinancialRevenue_SetYear_TrendChg1,AI38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AK38","R38C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK$13=\"\"),IF(OR(AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AK$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AJ38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AJ$12>=FinancialRevenue_SetYear_TrendChg1,AJ38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AJ$12<FinancialRevenue_SetYear_TrendChg1,AJ38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AL38","R38C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL$13=\"\"),IF(OR(AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AL$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AK38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AK$12>=FinancialRevenue_SetYear_TrendChg1,AK38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AK$12<FinancialRevenue_SetYear_TrendChg1,AK38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AM38","R38C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM$13=\"\"),IF(OR(AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AM$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AL38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AL$12>=FinancialRevenue_SetYear_TrendChg1,AL38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AL$12<FinancialRevenue_SetYear_TrendChg1,AL38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AN38","R38C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN$13=\"\"),IF(OR(AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AN$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AM38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AM$12>=FinancialRevenue_SetYear_TrendChg1,AM38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AM$12<FinancialRevenue_SetYear_TrendChg1,AM38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AO38","R38C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO$13=\"\"),IF(OR(AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AO$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AN38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AN$12>=FinancialRevenue_SetYear_TrendChg1,AN38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AN$12<FinancialRevenue_SetYear_TrendChg1,AN38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AP38","R38C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP$13=\"\"),IF(OR(AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AP$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AO38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AO$12>=FinancialRevenue_SetYear_TrendChg1,AO38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AO$12<FinancialRevenue_SetYear_TrendChg1,AO38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AQ38","R38C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ$13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AQ$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AP38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AP$12>=FinancialRevenue_SetYear_TrendChg1,AP38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AP$12<FinancialRevenue_SetYear_TrendChg1,AP38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AR38","R38C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR$13=\"\"),IF(OR(AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AR$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AQ38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AQ$12>=FinancialRevenue_SetYear_TrendChg1,AQ38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AQ$12<FinancialRevenue_SetYear_TrendChg1,AQ38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AS38","R38C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS$13=\"\"),IF(OR(AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AS$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AR38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AR$12>=FinancialRevenue_SetYear_TrendChg1,AR38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AR$12<FinancialRevenue_SetYear_TrendChg1,AR38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AT38","R38C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT$13=\"\"),IF(OR(AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AT$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AS38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AS$12>=FinancialRevenue_SetYear_TrendChg1,AS38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AS$12<FinancialRevenue_SetYear_TrendChg1,AS38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AU38","R38C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU$13=\"\"),IF(OR(AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AU$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AT38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AT$12>=FinancialRevenue_SetYear_TrendChg1,AT38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AT$12<FinancialRevenue_SetYear_TrendChg1,AT38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AV38","R38C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV$13=\"\"),IF(OR(AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AV$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AU38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AU$12>=FinancialRevenue_SetYear_TrendChg1,AU38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AU$12<FinancialRevenue_SetYear_TrendChg1,AU38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["AW38","R38C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW$13=\"\"),IF(OR(AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,21,0),\"\"),IF('20 Year Proforma'!AW$13=0,OtherIncome_Laundry_Income,IF(OR(FinancialRevenue_LaundryVending_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AV38*(1+FinancialRevenue_LaundryVending_TrendStart),IF(AV$12>=FinancialRevenue_SetYear_TrendChg1,AV38*(1+FinancialRevenue_LaundryVending_TrendChg1),IF(AV$12<FinancialRevenue_SetYear_TrendChg1,AV38*(1+FinancialRevenue_LaundryVending_TrendStart))))))",0]
["J39","R39C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J$13=\"\"),IF(OR(J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!J38,\"\"),IF('20 Year Proforma'!J$13=0,OtherIncome_AncillaryOther_Income,_TotalOtherIncome_Income-OtherIncome_Laundry_Income-OtherIncome_CommercialSpace_Income-OtherIncome_Parking_Income))",{"$error":"#N/A"}]
["K39","R39C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K$13=\"\"),IF(OR(K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,'20 Year Proforma'!K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!K38,\"\"),IF('20 Year Proforma'!K$13=0,OtherIncome_AncillaryOther_Income,J39*(1+FinancialRevenue_OtherIncome_TrendStart)))"]
["L39","R39C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L$13=\"\"),IF(OR(L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,'20 Year Proforma'!L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!L38,\"\"),IF('20 Year Proforma'!L$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),K39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(K$12>=FinancialRevenue_SetYear_TrendChg1,K39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(K$12<FinancialRevenue_SetYear_TrendChg1,K39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["M39","R39C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M$13=\"\"),IF(OR(M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,'20 Year Proforma'!M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!M38,\"\"),IF('20 Year Proforma'!M$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),L39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(L$12>=FinancialRevenue_SetYear_TrendChg1,L39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(L$12<FinancialRevenue_SetYear_TrendChg1,L39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["N39","R39C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N$13=\"\"),IF(OR(N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,'20 Year Proforma'!N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!N38,\"\"),IF('20 Year Proforma'!N$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),M39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(M$12>=FinancialRevenue_SetYear_TrendChg1,M39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(M$12<FinancialRevenue_SetYear_TrendChg1,M39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["O39","R39C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O$13=\"\"),IF(OR(O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,'20 Year Proforma'!O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!O38,\"\"),IF('20 Year Proforma'!O$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),N39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(N$12>=FinancialRevenue_SetYear_TrendChg1,N39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(N$12<FinancialRevenue_SetYear_TrendChg1,N39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["P39","R39C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P$13=\"\"),IF(OR(P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,'20 Year Proforma'!P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!P38,\"\"),IF('20 Year Proforma'!P$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),O39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(O$12>=FinancialRevenue_SetYear_TrendChg1,O39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(O$12<FinancialRevenue_SetYear_TrendChg1,O39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["Q39","R39C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q$13=\"\"),IF(OR(Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,'20 Year Proforma'!Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!Q38,\"\"),IF('20 Year Proforma'!Q$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),P39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(P$12>=FinancialRevenue_SetYear_TrendChg1,P39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(P$12<FinancialRevenue_SetYear_TrendChg1,P39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["R39","R39C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R$13=\"\"),IF(OR(R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,'20 Year Proforma'!R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!R38,\"\"),IF('20 Year Proforma'!R$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),Q39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(Q$12>=FinancialRevenue_SetYear_TrendChg1,Q39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(Q$12<FinancialRevenue_SetYear_TrendChg1,Q39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["S39","R39C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S$13=\"\"),IF(OR(S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,'20 Year Proforma'!S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!S38,\"\"),IF('20 Year Proforma'!S$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),R39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(R$12>=FinancialRevenue_SetYear_TrendChg1,R39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(R$12<FinancialRevenue_SetYear_TrendChg1,R39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["T39","R39C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T$13=\"\"),IF(OR(T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,'20 Year Proforma'!T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!T38,\"\"),IF('20 Year Proforma'!T$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),S39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(S$12>=FinancialRevenue_SetYear_TrendChg1,S39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(S$12<FinancialRevenue_SetYear_TrendChg1,S39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["U39","R39C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U$13=\"\"),IF(OR(U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,'20 Year Proforma'!U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!U38,\"\"),IF('20 Year Proforma'!U$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),T39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(T$12>=FinancialRevenue_SetYear_TrendChg1,T39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(T$12<FinancialRevenue_SetYear_TrendChg1,T39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["V39","R39C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V$13=\"\"),IF(OR(V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,'20 Year Proforma'!V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!V38,\"\"),IF('20 Year Proforma'!V$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),U39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(U$12>=FinancialRevenue_SetYear_TrendChg1,U39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(U$12<FinancialRevenue_SetYear_TrendChg1,U39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["W39","R39C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W$13=\"\"),IF(OR(W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,'20 Year Proforma'!W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!W38,\"\"),IF('20 Year Proforma'!W$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),V39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(V$12>=FinancialRevenue_SetYear_TrendChg1,V39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(V$12<FinancialRevenue_SetYear_TrendChg1,V39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["X39","R39C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X$13=\"\"),IF(OR(X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,'20 Year Proforma'!X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!X38,\"\"),IF('20 Year Proforma'!X$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),W39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(W$12>=FinancialRevenue_SetYear_TrendChg1,W39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(W$12<FinancialRevenue_SetYear_TrendChg1,W39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["Y39","R39C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y$13=\"\"),IF(OR(Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,'20 Year Proforma'!Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!Y38,\"\"),IF('20 Year Proforma'!Y$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),X39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(X$12>=FinancialRevenue_SetYear_TrendChg1,X39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(X$12<FinancialRevenue_SetYear_TrendChg1,X39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["Z39","R39C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z$13=\"\"),IF(OR(Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,'20 Year Proforma'!Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!Z38,\"\"),IF('20 Year Proforma'!Z$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),Y39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(Y$12>=FinancialRevenue_SetYear_TrendChg1,Y39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(Y$12<FinancialRevenue_SetYear_TrendChg1,Y39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["AA39","R39C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA$13=\"\"),IF(OR(AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,'20 Year Proforma'!AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AA38,\"\"),IF('20 Year Proforma'!AA$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),Z39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(Z$12>=FinancialRevenue_SetYear_TrendChg1,Z39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(Z$12<FinancialRevenue_SetYear_TrendChg1,Z39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["AB39","R39C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB$13=\"\"),IF(OR(AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,'20 Year Proforma'!AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AB38,\"\"),IF('20 Year Proforma'!AB$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AA39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AA$12>=FinancialRevenue_SetYear_TrendChg1,AA39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AA$12<FinancialRevenue_SetYear_TrendChg1,AA39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["AC39","R39C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC$13=\"\"),IF(OR(AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,'20 Year Proforma'!AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AC38,\"\"),IF('20 Year Proforma'!AC$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AB39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AB$12>=FinancialRevenue_SetYear_TrendChg1,AB39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AB$12<FinancialRevenue_SetYear_TrendChg1,AB39*(1+FinancialRevenue_OtherIncome_TrendStart))))))"]
["AD39","R39C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD$13=\"\"),IF(OR(AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,'20 Year Proforma'!AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AD38,\"\"),IF('20 Year Proforma'!AD$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AC39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AC$12>=FinancialRevenue_SetYear_TrendChg1,AC39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AC$12<FinancialRevenue_SetYear_TrendChg1,AC39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AE39","R39C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE$13=\"\"),IF(OR(AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,'20 Year Proforma'!AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AE38,\"\"),IF('20 Year Proforma'!AE$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AD39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AD$12>=FinancialRevenue_SetYear_TrendChg1,AD39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AD$12<FinancialRevenue_SetYear_TrendChg1,AD39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AF39","R39C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF$13=\"\"),IF(OR(AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,'20 Year Proforma'!AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AF38,\"\"),IF('20 Year Proforma'!AF$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AE39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AE$12>=FinancialRevenue_SetYear_TrendChg1,AE39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AE$12<FinancialRevenue_SetYear_TrendChg1,AE39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AG39","R39C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG$13=\"\"),IF(OR(AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,'20 Year Proforma'!AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AG38,\"\"),IF('20 Year Proforma'!AG$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AF39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AF$12>=FinancialRevenue_SetYear_TrendChg1,AF39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AF$12<FinancialRevenue_SetYear_TrendChg1,AF39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AH39","R39C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH$13=\"\"),IF(OR(AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,'20 Year Proforma'!AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AH38,\"\"),IF('20 Year Proforma'!AH$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AG39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AG$12>=FinancialRevenue_SetYear_TrendChg1,AG39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AG$12<FinancialRevenue_SetYear_TrendChg1,AG39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AI39","R39C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI$13=\"\"),IF(OR(AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,'20 Year Proforma'!AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AI38,\"\"),IF('20 Year Proforma'!AI$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AH39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AH$12>=FinancialRevenue_SetYear_TrendChg1,AH39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AH$12<FinancialRevenue_SetYear_TrendChg1,AH39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AJ39","R39C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ$13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,'20 Year Proforma'!AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AJ38,\"\"),IF('20 Year Proforma'!AJ$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AI39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AI$12>=FinancialRevenue_SetYear_TrendChg1,AI39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AI$12<FinancialRevenue_SetYear_TrendChg1,AI39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AK39","R39C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK$13=\"\"),IF(OR(AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,'20 Year Proforma'!AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AK38,\"\"),IF('20 Year Proforma'!AK$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AJ39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AJ$12>=FinancialRevenue_SetYear_TrendChg1,AJ39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AJ$12<FinancialRevenue_SetYear_TrendChg1,AJ39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AL39","R39C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL$13=\"\"),IF(OR(AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,'20 Year Proforma'!AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AL38,\"\"),IF('20 Year Proforma'!AL$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AK39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AK$12>=FinancialRevenue_SetYear_TrendChg1,AK39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AK$12<FinancialRevenue_SetYear_TrendChg1,AK39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AM39","R39C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM$13=\"\"),IF(OR(AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,'20 Year Proforma'!AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AM38,\"\"),IF('20 Year Proforma'!AM$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AL39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AL$12>=FinancialRevenue_SetYear_TrendChg1,AL39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AL$12<FinancialRevenue_SetYear_TrendChg1,AL39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AN39","R39C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN$13=\"\"),IF(OR(AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,'20 Year Proforma'!AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AN38,\"\"),IF('20 Year Proforma'!AN$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AM39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AM$12>=FinancialRevenue_SetYear_TrendChg1,AM39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AM$12<FinancialRevenue_SetYear_TrendChg1,AM39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AO39","R39C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO$13=\"\"),IF(OR(AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,'20 Year Proforma'!AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AO38,\"\"),IF('20 Year Proforma'!AO$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AN39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AN$12>=FinancialRevenue_SetYear_TrendChg1,AN39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AN$12<FinancialRevenue_SetYear_TrendChg1,AN39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AP39","R39C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP$13=\"\"),IF(OR(AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,'20 Year Proforma'!AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AP38,\"\"),IF('20 Year Proforma'!AP$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AO39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AO$12>=FinancialRevenue_SetYear_TrendChg1,AO39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AO$12<FinancialRevenue_SetYear_TrendChg1,AO39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AQ39","R39C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ$13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,'20 Year Proforma'!AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AQ38,\"\"),IF('20 Year Proforma'!AQ$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AP39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AP$12>=FinancialRevenue_SetYear_TrendChg1,AP39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AP$12<FinancialRevenue_SetYear_TrendChg1,AP39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AR39","R39C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR$13=\"\"),IF(OR(AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,'20 Year Proforma'!AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AR38,\"\"),IF('20 Year Proforma'!AR$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AQ39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AQ$12>=FinancialRevenue_SetYear_TrendChg1,AQ39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AQ$12<FinancialRevenue_SetYear_TrendChg1,AQ39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AS39","R39C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS$13=\"\"),IF(OR(AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,'20 Year Proforma'!AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AS38,\"\"),IF('20 Year Proforma'!AS$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AR39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AR$12>=FinancialRevenue_SetYear_TrendChg1,AR39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AR$12<FinancialRevenue_SetYear_TrendChg1,AR39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AT39","R39C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT$13=\"\"),IF(OR(AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,'20 Year Proforma'!AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AT38,\"\"),IF('20 Year Proforma'!AT$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AS39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AS$12>=FinancialRevenue_SetYear_TrendChg1,AS39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AS$12<FinancialRevenue_SetYear_TrendChg1,AS39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AU39","R39C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU$13=\"\"),IF(OR(AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,'20 Year Proforma'!AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AU38,\"\"),IF('20 Year Proforma'!AU$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AT39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AT$12>=FinancialRevenue_SetYear_TrendChg1,AT39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AT$12<FinancialRevenue_SetYear_TrendChg1,AT39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AV39","R39C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV$13=\"\"),IF(OR(AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,'20 Year Proforma'!AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AV38,\"\"),IF('20 Year Proforma'!AV$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AU39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AU$12>=FinancialRevenue_SetYear_TrendChg1,AU39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AU$12<FinancialRevenue_SetYear_TrendChg1,AU39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["AW39","R39C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW$13=\"\"),IF(OR(AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,'20 Year Proforma'!AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,25,0)-'20 Year Proforma'!AW38,\"\"),IF('20 Year Proforma'!AW$13=0,OtherIncome_AncillaryOther_Income,IF(OR(FinancialRevenue_OtherIncome_TrendChg1=0,FinancialRevenue_SetYear_TrendChg1=0),AV39*(1+FinancialRevenue_OtherIncome_TrendStart),IF(AV$12>=FinancialRevenue_SetYear_TrendChg1,AV39*(1+FinancialRevenue_OtherIncome_TrendChg1),IF(AV$12<FinancialRevenue_SetYear_TrendChg1,AV39*(1+FinancialRevenue_OtherIncome_TrendStart))))))",0]
["J41","R41C10"," =IFERROR(J24+J27+J28-J31-J32-J33-J34+J38+J39,\"\")",null,"Calculations_TotalEffectiveIncome_Year1"]
["K41","R41C11"," =IFERROR(K24+K27+K28-K31-K32-K33-K34+K38+K39,\"\")",null,"Calculations_TotalEffectiveIncome_Year2"]
["L41","R41C12"," =IFERROR(L24+L27+L28-L31-L32-L33-L34+L38+L39,\"\")",null,"Calculations_TotalEffectiveIncome_Year3"]
["M41","R41C13"," =IFERROR(M24+M27+M28-M31-M32-M33-M34+M38+M39,\"\")",null,"Calculations_TotalEffectiveIncome_Year4"]
["N41","R41C14"," =IFERROR(N24+N27+N28-N31-N32-N33-N34+N38+N39,\"\")",null,"Calculations_TotalEffectiveIncome_Year5"]
["O41","R41C15"," =IFERROR(O24+O27+O28-O31-O32-O33-O34+O38+O39,\"\")",null,"Calculations_TotalEffectiveIncome_Year6"]
["P41","R41C16"," =IFERROR(P24+P27+P28-P31-P32-P33-P34+P38+P39,\"\")",null,"Calculations_TotalEffectiveIncome_Year7"]
["Q41","R41C17"," =IFERROR(Q24+Q27+Q28-Q31-Q32-Q33-Q34+Q38+Q39,\"\")",null,"Calculations_TotalEffectiveIncome_Year8"]
["R41","R41C18"," =IFERROR(R24+R27+R28-R31-R32-R33-R34+R38+R39,\"\")",null,"Calculations_TotalEffectiveIncome_Year9"]
["S41","R41C19"," =IFERROR(S24+S27+S28-S31-S32-S33-S34+S38+S39,\"\")",null,"Calculations_TotalEffectiveIncome_Year10"]
["T41","R41C20"," =IFERROR(T24+T27+T28-T31-T32-T33-T34+T38+T39,\"\")",null,"Calculations_TotalEffectiveIncome_Year11"]
["U41","R41C21"," =IFERROR(U24+U27+U28-U31-U32-U33-U34+U38+U39,\"\")",null,"Calculations_TotalEffectiveIncome_Year12"]
["V41","R41C22"," =IFERROR(V24+V27+V28-V31-V32-V33-V34+V38+V39,\"\")",null,"Calculations_TotalEffectiveIncome_Year13"]
["W41","R41C23"," =IFERROR(W24+W27+W28-W31-W32-W33-W34+W38+W39,\"\")",null,"Calculations_TotalEffectiveIncome_Year14"]
["X41","R41C24"," =IFERROR(X24+X27+X28-X31-X32-X33-X34+X38+X39,\"\")",null,"Calculations_TotalEffectiveIncome_Year15"]
["Y41","R41C25"," =IFERROR(Y24+Y27+Y28-Y31-Y32-Y33-Y34+Y38+Y39,\"\")",null,"Calculations_TotalEffectiveIncome_Year16"]
["Z41","R41C26"," =IFERROR(Z24+Z27+Z28-Z31-Z32-Z33-Z34+Z38+Z39,\"\")",null,"Calculations_TotalEffectiveIncome_Year17"]
["AA41","R41C27"," =IFERROR(AA24+AA27+AA28-AA31-AA32-AA33-AA34+AA38+AA39,\"\")",null,"Calculations_TotalEffectiveIncome_Year18"]
["AB41","R41C28"," =IFERROR(AB24+AB27+AB28-AB31-AB32-AB33-AB34+AB38+AB39,\"\")",null,"Calculations_TotalEffectiveIncome_Year19"]
["AC41","R41C29"," =IFERROR(AC24+AC27+AC28-AC31-AC32-AC33-AC34+AC38+AC39,\"\")",null,"Calculations_TotalEffectiveIncome_Year20"]
["AD41","R41C30"," =IFERROR(AD24+AD27+AD28-AD31-AD32-AD33-AD34+AD38+AD39,\"\")",0]
["AE41","R41C31"," =IFERROR(AE24+AE27+AE28-AE31-AE32-AE33-AE34+AE38+AE39,\"\")",0]
["AF41","R41C32"," =IFERROR(AF24+AF27+AF28-AF31-AF32-AF33-AF34+AF38+AF39,\"\")",0]
["AG41","R41C33"," =IFERROR(AG24+AG27+AG28-AG31-AG32-AG33-AG34+AG38+AG39,\"\")",0]
["AH41","R41C34"," =IFERROR(AH24+AH27+AH28-AH31-AH32-AH33-AH34+AH38+AH39,\"\")",0]
["AI41","R41C35"," =IFERROR(AI24+AI27+AI28-AI31-AI32-AI33-AI34+AI38+AI39,\"\")",0]
["AJ41","R41C36"," =IFERROR(AJ24+AJ27+AJ28-AJ31-AJ32-AJ33-AJ34+AJ38+AJ39,\"\")",0]
["AK41","R41C37"," =IFERROR(AK24+AK27+AK28-AK31-AK32-AK33-AK34+AK38+AK39,\"\")",0]
["AL41","R41C38"," =IFERROR(AL24+AL27+AL28-AL31-AL32-AL33-AL34+AL38+AL39,\"\")",0]
["AM41","R41C39"," =IFERROR(AM24+AM27+AM28-AM31-AM32-AM33-AM34+AM38+AM39,\"\")",0]
["AN41","R41C40"," =IFERROR(AN24+AN27+AN28-AN31-AN32-AN33-AN34+AN38+AN39,\"\")",0]
["AO41","R41C41"," =IFERROR(AO24+AO27+AO28-AO31-AO32-AO33-AO34+AO38+AO39,\"\")",0]
["AP41","R41C42"," =IFERROR(AP24+AP27+AP28-AP31-AP32-AP33-AP34+AP38+AP39,\"\")",0]
["AQ41","R41C43"," =IFERROR(AQ24+AQ27+AQ28-AQ31-AQ32-AQ33-AQ34+AQ38+AQ39,\"\")",0]
["AR41","R41C44"," =IFERROR(AR24+AR27+AR28-AR31-AR32-AR33-AR34+AR38+AR39,\"\")",0]
["AS41","R41C45"," =IFERROR(AS24+AS27+AS28-AS31-AS32-AS33-AS34+AS38+AS39,\"\")",0]
["AT41","R41C46"," =IFERROR(AT24+AT27+AT28-AT31-AT32-AT33-AT34+AT38+AT39,\"\")",0]
["AU41","R41C47"," =IFERROR(AU24+AU27+AU28-AU31-AU32-AU33-AU34+AU38+AU39,\"\")",0]
["AV41","R41C48"," =IFERROR(AV24+AV27+AV28-AV31-AV32-AV33-AV34+AV38+AV39,\"\")",0]
["AW41","R41C49"," =IFERROR(AW24+AW27+AW28-AW31-AW32-AW33-AW34+AW38+AW39,\"\")",0]
["E44","R44C5"," =_AdministrativeExpenses_Input_ManagementFee",0]
["J44","R44C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR(J14='FOA Import'!$E$8,J14='FOA Import'!$F$8,J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP(J14,'FOA Import'!$E$8:$I$103,31,0),\"\"),J41*$E$44)",{"$error":"#N/A"}]
["K44","R44C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR(K14='FOA Import'!$E$8,K14='FOA Import'!$F$8,K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP(K14,'FOA Import'!$E$8:$I$103,31,0),\"\"),K41*$E$44)"]
["L44","R44C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR(L14='FOA Import'!$E$8,L14='FOA Import'!$F$8,L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP(L14,'FOA Import'!$E$8:$I$103,31,0),\"\"),L41*$E$44)"]
["M44","R44C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR(M14='FOA Import'!$E$8,M14='FOA Import'!$F$8,M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP(M14,'FOA Import'!$E$8:$I$103,31,0),\"\"),M41*$E$44)"]
["N44","R44C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR(N14='FOA Import'!$E$8,N14='FOA Import'!$F$8,N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP(N14,'FOA Import'!$E$8:$I$103,31,0),\"\"),N41*$E$44)"]
["O44","R44C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR(O14='FOA Import'!$E$8,O14='FOA Import'!$F$8,O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP(O14,'FOA Import'!$E$8:$I$103,31,0),\"\"),O41*$E$44)"]
["P44","R44C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR(P14='FOA Import'!$E$8,P14='FOA Import'!$F$8,P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP(P14,'FOA Import'!$E$8:$I$103,31,0),\"\"),P41*$E$44)"]
["Q44","R44C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR(Q14='FOA Import'!$E$8,Q14='FOA Import'!$F$8,Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP(Q14,'FOA Import'!$E$8:$I$103,31,0),\"\"),Q41*$E$44)"]
["R44","R44C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR(R14='FOA Import'!$E$8,R14='FOA Import'!$F$8,R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP(R14,'FOA Import'!$E$8:$I$103,31,0),\"\"),R41*$E$44)"]
["S44","R44C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR(S14='FOA Import'!$E$8,S14='FOA Import'!$F$8,S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP(S14,'FOA Import'!$E$8:$I$103,31,0),\"\"),S41*$E$44)"]
["T44","R44C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR(T14='FOA Import'!$E$8,T14='FOA Import'!$F$8,T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP(T14,'FOA Import'!$E$8:$I$103,31,0),\"\"),T41*$E$44)"]
["U44","R44C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR(U14='FOA Import'!$E$8,U14='FOA Import'!$F$8,U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP(U14,'FOA Import'!$E$8:$I$103,31,0),\"\"),U41*$E$44)"]
["V44","R44C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR(V14='FOA Import'!$E$8,V14='FOA Import'!$F$8,V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP(V14,'FOA Import'!$E$8:$I$103,31,0),\"\"),V41*$E$44)"]
["W44","R44C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR(W14='FOA Import'!$E$8,W14='FOA Import'!$F$8,W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP(W14,'FOA Import'!$E$8:$I$103,31,0),\"\"),W41*$E$44)"]
["X44","R44C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR(X14='FOA Import'!$E$8,X14='FOA Import'!$F$8,X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP(X14,'FOA Import'!$E$8:$I$103,31,0),\"\"),X41*$E$44)"]
["Y44","R44C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR(Y14='FOA Import'!$E$8,Y14='FOA Import'!$F$8,Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP(Y14,'FOA Import'!$E$8:$I$103,31,0),\"\"),Y41*$E$44)"]
["Z44","R44C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR(Z14='FOA Import'!$E$8,Z14='FOA Import'!$F$8,Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP(Z14,'FOA Import'!$E$8:$I$103,31,0),\"\"),Z41*$E$44)"]
["AA44","R44C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR(AA14='FOA Import'!$E$8,AA14='FOA Import'!$F$8,AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP(AA14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AA41*$E$44)"]
["AB44","R44C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR(AB14='FOA Import'!$E$8,AB14='FOA Import'!$F$8,AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP(AB14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AB41*$E$44)"]
["AC44","R44C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR(AC14='FOA Import'!$E$8,AC14='FOA Import'!$F$8,AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP(AC14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AC41*$E$44)"]
["AD44","R44C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR(AD14='FOA Import'!$E$8,AD14='FOA Import'!$F$8,AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP(AD14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AD41*$E$44)",0]
["AE44","R44C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR(AE14='FOA Import'!$E$8,AE14='FOA Import'!$F$8,AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP(AE14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AE41*$E$44)",0]
["AF44","R44C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR(AF14='FOA Import'!$E$8,AF14='FOA Import'!$F$8,AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP(AF14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AF41*$E$44)",0]
["AG44","R44C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR(AG14='FOA Import'!$E$8,AG14='FOA Import'!$F$8,AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP(AG14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AG41*$E$44)",0]
["AH44","R44C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR(AH14='FOA Import'!$E$8,AH14='FOA Import'!$F$8,AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP(AH14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AH41*$E$44)",0]
["AI44","R44C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR(AI14='FOA Import'!$E$8,AI14='FOA Import'!$F$8,AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP(AI14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AI41*$E$44)",0]
["AJ44","R44C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR(AJ14='FOA Import'!$E$8,AJ14='FOA Import'!$F$8,AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP(AJ14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AJ41*$E$44)",0]
["AK44","R44C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR(AK14='FOA Import'!$E$8,AK14='FOA Import'!$F$8,AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP(AK14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AK41*$E$44)",0]
["AL44","R44C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR(AL14='FOA Import'!$E$8,AL14='FOA Import'!$F$8,AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP(AL14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AL41*$E$44)",0]
["AM44","R44C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR(AM14='FOA Import'!$E$8,AM14='FOA Import'!$F$8,AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP(AM14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AM41*$E$44)",0]
["AN44","R44C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR(AN14='FOA Import'!$E$8,AN14='FOA Import'!$F$8,AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP(AN14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AN41*$E$44)",0]
["AO44","R44C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR(AO14='FOA Import'!$E$8,AO14='FOA Import'!$F$8,AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP(AO14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AO41*$E$44)",0]
["AP44","R44C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR(AP14='FOA Import'!$E$8,AP14='FOA Import'!$F$8,AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP(AP14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AP41*$E$44)",0]
["AQ44","R44C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR(AQ14='FOA Import'!$E$8,AQ14='FOA Import'!$F$8,AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP(AQ14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AQ41*$E$44)",0]
["AR44","R44C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR(AR14='FOA Import'!$E$8,AR14='FOA Import'!$F$8,AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP(AR14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AR41*$E$44)",0]
["AS44","R44C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR(AS14='FOA Import'!$E$8,AS14='FOA Import'!$F$8,AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP(AS14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AS41*$E$44)",0]
["AT44","R44C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR(AT14='FOA Import'!$E$8,AT14='FOA Import'!$F$8,AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP(AT14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AT41*$E$44)",0]
["AU44","R44C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR(AU14='FOA Import'!$E$8,AU14='FOA Import'!$F$8,AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP(AU14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AU41*$E$44)",0]
["AV44","R44C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR(AV14='FOA Import'!$E$8,AV14='FOA Import'!$F$8,AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP(AV14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AV41*$E$44)",0]
["AW44","R44C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR(AW14='FOA Import'!$E$8,AW14='FOA Import'!$F$8,AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP(AW14,'FOA Import'!$E$8:$I$103,31,0),\"\"),AW41*$E$44)",0]
["J45","R45C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!J44,\"\"),_AdministrativeExpenses_MHSelected_TotalExpense-_AdministrativeExpenses_MHSelected_ManagementFee)",{"$error":"#N/A"}]
["K45","R45C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!K44,\"\"),IF(K$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J45*(1+Expenses_Administrative_TrendStart)))"]
["L45","R45C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!H8,L14='FOA Import'!I8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!L44,\"\"),IF(L$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K45*(1+Expenses_Administrative_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K45*(1+Expenses_Administrative_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K45*(1+Expenses_Administrative_TrendStart))))))"]
["M45","R45C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!I8,M14='FOA Import'!J8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!M44,\"\"),IF(M$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L45*(1+Expenses_Administrative_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L45*(1+Expenses_Administrative_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L45*(1+Expenses_Administrative_TrendStart))))))"]
["N45","R45C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!J8,N14='FOA Import'!K8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!N44,\"\"),IF(N$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M45*(1+Expenses_Administrative_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M45*(1+Expenses_Administrative_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M45*(1+Expenses_Administrative_TrendStart))))))"]
["O45","R45C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!K8,O14='FOA Import'!L8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!O44,\"\"),IF(O$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N45*(1+Expenses_Administrative_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N45*(1+Expenses_Administrative_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N45*(1+Expenses_Administrative_TrendStart))))))"]
["P45","R45C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!L8,P14='FOA Import'!M8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!P44,\"\"),IF(P$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O45*(1+Expenses_Administrative_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O45*(1+Expenses_Administrative_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O45*(1+Expenses_Administrative_TrendStart))))))"]
["Q45","R45C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!M8,Q14='FOA Import'!N8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!Q44,\"\"),IF(Q$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P45*(1+Expenses_Administrative_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P45*(1+Expenses_Administrative_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P45*(1+Expenses_Administrative_TrendStart))))))"]
["R45","R45C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!N8,R14='FOA Import'!O8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!R44,\"\"),IF(R$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q45*(1+Expenses_Administrative_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q45*(1+Expenses_Administrative_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q45*(1+Expenses_Administrative_TrendStart))))))"]
["S45","R45C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!O8,S14='FOA Import'!P8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!S44,\"\"),IF(S$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R45*(1+Expenses_Administrative_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R45*(1+Expenses_Administrative_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R45*(1+Expenses_Administrative_TrendStart))))))"]
["T45","R45C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!P8,T14='FOA Import'!Q8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!T44,\"\"),IF(T$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S45*(1+Expenses_Administrative_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S45*(1+Expenses_Administrative_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S45*(1+Expenses_Administrative_TrendStart))))))"]
["U45","R45C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!Q8,U14='FOA Import'!R8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!U44,\"\"),IF(U$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T45*(1+Expenses_Administrative_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T45*(1+Expenses_Administrative_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T45*(1+Expenses_Administrative_TrendStart))))))"]
["V45","R45C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!R8,V14='FOA Import'!S8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!V44,\"\"),IF(V$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U45*(1+Expenses_Administrative_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U45*(1+Expenses_Administrative_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U45*(1+Expenses_Administrative_TrendStart))))))"]
["W45","R45C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!S8,W14='FOA Import'!T8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!W44,\"\"),IF(W$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V45*(1+Expenses_Administrative_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V45*(1+Expenses_Administrative_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V45*(1+Expenses_Administrative_TrendStart))))))"]
["X45","R45C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!T8,X14='FOA Import'!U8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!X44,\"\"),IF(X$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W45*(1+Expenses_Administrative_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W45*(1+Expenses_Administrative_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W45*(1+Expenses_Administrative_TrendStart))))))"]
["Y45","R45C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!U8,Y14='FOA Import'!V8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!Y44,\"\"),IF(Y$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X45*(1+Expenses_Administrative_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X45*(1+Expenses_Administrative_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X45*(1+Expenses_Administrative_TrendStart))))))"]
["Z45","R45C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!V8,Z14='FOA Import'!W8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!Z44,\"\"),IF(Z$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y45*(1+Expenses_Administrative_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y45*(1+Expenses_Administrative_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y45*(1+Expenses_Administrative_TrendStart))))))"]
["AA45","R45C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!W8,AA14='FOA Import'!X8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AA44,\"\"),IF(AA$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z45*(1+Expenses_Administrative_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z45*(1+Expenses_Administrative_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z45*(1+Expenses_Administrative_TrendStart))))))"]
["AB45","R45C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!X8,AB14='FOA Import'!Y8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AB44,\"\"),IF(AB$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA45*(1+Expenses_Administrative_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA45*(1+Expenses_Administrative_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA45*(1+Expenses_Administrative_TrendStart))))))"]
["AC45","R45C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!Y8,AC14='FOA Import'!Z8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AC44,\"\"),IF(AC$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB45*(1+Expenses_Administrative_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB45*(1+Expenses_Administrative_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB45*(1+Expenses_Administrative_TrendStart))))))"]
["AD45","R45C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!Z8,AD14='FOA Import'!AA8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AD44,\"\"),IF(AD$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC45*(1+Expenses_Administrative_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC45*(1+Expenses_Administrative_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC45*(1+Expenses_Administrative_TrendStart))))))",0]
["AE45","R45C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!AA8,AE14='FOA Import'!AB8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AE44,\"\"),IF(AE$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD45*(1+Expenses_Administrative_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD45*(1+Expenses_Administrative_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD45*(1+Expenses_Administrative_TrendStart))))))",0]
["AF45","R45C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!AB8,AF14='FOA Import'!AC8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AF44,\"\"),IF(AF$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE45*(1+Expenses_Administrative_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE45*(1+Expenses_Administrative_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE45*(1+Expenses_Administrative_TrendStart))))))",0]
["AG45","R45C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!AC8,AG14='FOA Import'!AD8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AG44,\"\"),IF(AG$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF45*(1+Expenses_Administrative_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF45*(1+Expenses_Administrative_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF45*(1+Expenses_Administrative_TrendStart))))))",0]
["AH45","R45C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!AD8,AH14='FOA Import'!AE8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AH44,\"\"),IF(AH$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG45*(1+Expenses_Administrative_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG45*(1+Expenses_Administrative_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG45*(1+Expenses_Administrative_TrendStart))))))",0]
["AI45","R45C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!AE8,AI14='FOA Import'!AF8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AI44,\"\"),IF(AI$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH45*(1+Expenses_Administrative_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH45*(1+Expenses_Administrative_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH45*(1+Expenses_Administrative_TrendStart))))))",0]
["AJ45","R45C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!AF8,AJ14='FOA Import'!AG8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AJ44,\"\"),IF(AJ$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI45*(1+Expenses_Administrative_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI45*(1+Expenses_Administrative_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI45*(1+Expenses_Administrative_TrendStart))))))",0]
["AK45","R45C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!AG8,AK14='FOA Import'!AH8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AK44,\"\"),IF(AK$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ45*(1+Expenses_Administrative_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ45*(1+Expenses_Administrative_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ45*(1+Expenses_Administrative_TrendStart))))))",0]
["AL45","R45C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!AH8,AL14='FOA Import'!AI8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AL44,\"\"),IF(AL$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK45*(1+Expenses_Administrative_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK45*(1+Expenses_Administrative_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK45*(1+Expenses_Administrative_TrendStart))))))",0]
["AM45","R45C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!AI8,AM14='FOA Import'!AJ8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AM44,\"\"),IF(AM$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL45*(1+Expenses_Administrative_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL45*(1+Expenses_Administrative_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL45*(1+Expenses_Administrative_TrendStart))))))",0]
["AN45","R45C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!AJ8,AN14='FOA Import'!AK8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AN44,\"\"),IF(AN$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM45*(1+Expenses_Administrative_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM45*(1+Expenses_Administrative_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM45*(1+Expenses_Administrative_TrendStart))))))",0]
["AO45","R45C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!AK8,AO14='FOA Import'!AL8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AO44,\"\"),IF(AO$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN45*(1+Expenses_Administrative_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN45*(1+Expenses_Administrative_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN45*(1+Expenses_Administrative_TrendStart))))))",0]
["AP45","R45C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!AL8,AP14='FOA Import'!AM8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AP44,\"\"),IF(AP$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO45*(1+Expenses_Administrative_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO45*(1+Expenses_Administrative_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO45*(1+Expenses_Administrative_TrendStart))))))",0]
["AQ45","R45C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!AM8,AQ14='FOA Import'!AN8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AQ44,\"\"),IF(AQ$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP45*(1+Expenses_Administrative_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP45*(1+Expenses_Administrative_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP45*(1+Expenses_Administrative_TrendStart))))))",0]
["AR45","R45C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!AN8,AR14='FOA Import'!AO8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AR44,\"\"),IF(AR$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ45*(1+Expenses_Administrative_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ45*(1+Expenses_Administrative_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ45*(1+Expenses_Administrative_TrendStart))))))",0]
["AS45","R45C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!AO8,AS14='FOA Import'!AP8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AS44,\"\"),IF(AS$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR45*(1+Expenses_Administrative_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR45*(1+Expenses_Administrative_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR45*(1+Expenses_Administrative_TrendStart))))))",0]
["AT45","R45C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!AP8,AT14='FOA Import'!AQ8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AT44,\"\"),IF(AT$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS45*(1+Expenses_Administrative_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS45*(1+Expenses_Administrative_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS45*(1+Expenses_Administrative_TrendStart))))))",0]
["AU45","R45C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!AQ8,AU14='FOA Import'!AR8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AU44,\"\"),IF(AU$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT45*(1+Expenses_Administrative_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT45*(1+Expenses_Administrative_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT45*(1+Expenses_Administrative_TrendStart))))))",0]
["AV45","R45C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!AR8,AV14='FOA Import'!AS8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AV44,\"\"),IF(AV$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU45*(1+Expenses_Administrative_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU45*(1+Expenses_Administrative_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU45*(1+Expenses_Administrative_TrendStart))))))",0]
["AW45","R45C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!AS8,AW14='FOA Import'!AT8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,42,0)-'20 Year Proforma'!AW44,\"\"),IF(AW$13=0,('FOA Import'!$E$49-'FOA Import'!$E$38)*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV45*(1+Expenses_Administrative_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV45*(1+Expenses_Administrative_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV45*(1+Expenses_Administrative_TrendStart))))))",0]
["J46","R46C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,55,0),\"\"),_MaintenanceExpenses_MHSelected_TotalExpense)",{"$error":"#N/A"}]
["K46","R46C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(K$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J46*(1+Expenses_Maintenance_TrendStart)))"]
["L46","R46C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(L$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K46*(1+Expenses_Maintenance_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K46*(1+Expenses_Maintenance_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K46*(1+Expenses_Maintenance_TrendStart))))))"]
["M46","R46C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(M$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L46*(1+Expenses_Maintenance_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L46*(1+Expenses_Maintenance_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L46*(1+Expenses_Maintenance_TrendStart))))))"]
["N46","R46C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(N$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M46*(1+Expenses_Maintenance_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M46*(1+Expenses_Maintenance_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M46*(1+Expenses_Maintenance_TrendStart))))))"]
["O46","R46C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(O$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N46*(1+Expenses_Maintenance_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N46*(1+Expenses_Maintenance_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N46*(1+Expenses_Maintenance_TrendStart))))))"]
["P46","R46C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(P$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O46*(1+Expenses_Maintenance_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O46*(1+Expenses_Maintenance_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O46*(1+Expenses_Maintenance_TrendStart))))))"]
["Q46","R46C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(Q$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P46*(1+Expenses_Maintenance_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P46*(1+Expenses_Maintenance_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P46*(1+Expenses_Maintenance_TrendStart))))))"]
["R46","R46C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(R$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q46*(1+Expenses_Maintenance_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q46*(1+Expenses_Maintenance_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q46*(1+Expenses_Maintenance_TrendStart))))))"]
["S46","R46C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(S$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R46*(1+Expenses_Maintenance_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R46*(1+Expenses_Maintenance_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R46*(1+Expenses_Maintenance_TrendStart))))))"]
["T46","R46C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(T$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S46*(1+Expenses_Maintenance_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S46*(1+Expenses_Maintenance_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S46*(1+Expenses_Maintenance_TrendStart))))))"]
["U46","R46C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(U$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T46*(1+Expenses_Maintenance_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T46*(1+Expenses_Maintenance_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T46*(1+Expenses_Maintenance_TrendStart))))))"]
["V46","R46C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(V$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U46*(1+Expenses_Maintenance_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U46*(1+Expenses_Maintenance_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U46*(1+Expenses_Maintenance_TrendStart))))))"]
["W46","R46C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(W$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V46*(1+Expenses_Maintenance_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V46*(1+Expenses_Maintenance_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V46*(1+Expenses_Maintenance_TrendStart))))))"]
["X46","R46C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(X$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W46*(1+Expenses_Maintenance_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W46*(1+Expenses_Maintenance_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W46*(1+Expenses_Maintenance_TrendStart))))))"]
["Y46","R46C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(Y$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X46*(1+Expenses_Maintenance_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X46*(1+Expenses_Maintenance_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X46*(1+Expenses_Maintenance_TrendStart))))))"]
["Z46","R46C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(Z$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y46*(1+Expenses_Maintenance_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y46*(1+Expenses_Maintenance_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y46*(1+Expenses_Maintenance_TrendStart))))))"]
["AA46","R46C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AA$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z46*(1+Expenses_Maintenance_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z46*(1+Expenses_Maintenance_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z46*(1+Expenses_Maintenance_TrendStart))))))"]
["AB46","R46C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AB$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA46*(1+Expenses_Maintenance_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA46*(1+Expenses_Maintenance_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA46*(1+Expenses_Maintenance_TrendStart))))))"]
["AC46","R46C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AC$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB46*(1+Expenses_Maintenance_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB46*(1+Expenses_Maintenance_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB46*(1+Expenses_Maintenance_TrendStart))))))"]
["AD46","R46C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AD$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC46*(1+Expenses_Maintenance_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC46*(1+Expenses_Maintenance_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AE46","R46C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AE$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD46*(1+Expenses_Maintenance_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD46*(1+Expenses_Maintenance_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AF46","R46C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AF$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE46*(1+Expenses_Maintenance_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE46*(1+Expenses_Maintenance_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AG46","R46C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AG$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF46*(1+Expenses_Maintenance_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF46*(1+Expenses_Maintenance_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AH46","R46C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AH$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG46*(1+Expenses_Maintenance_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG46*(1+Expenses_Maintenance_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AI46","R46C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AI$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH46*(1+Expenses_Maintenance_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH46*(1+Expenses_Maintenance_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AJ46","R46C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI46*(1+Expenses_Maintenance_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI46*(1+Expenses_Maintenance_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AK46","R46C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AK$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ46*(1+Expenses_Maintenance_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ46*(1+Expenses_Maintenance_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AL46","R46C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AL$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK46*(1+Expenses_Maintenance_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK46*(1+Expenses_Maintenance_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AM46","R46C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AM$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL46*(1+Expenses_Maintenance_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL46*(1+Expenses_Maintenance_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AN46","R46C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AN$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM46*(1+Expenses_Maintenance_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM46*(1+Expenses_Maintenance_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AO46","R46C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AO$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN46*(1+Expenses_Maintenance_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN46*(1+Expenses_Maintenance_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AP46","R46C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AP$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO46*(1+Expenses_Maintenance_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO46*(1+Expenses_Maintenance_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AQ46","R46C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP46*(1+Expenses_Maintenance_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP46*(1+Expenses_Maintenance_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AR46","R46C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AR$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ46*(1+Expenses_Maintenance_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ46*(1+Expenses_Maintenance_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AS46","R46C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AS$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR46*(1+Expenses_Maintenance_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR46*(1+Expenses_Maintenance_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AT46","R46C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AT$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS46*(1+Expenses_Maintenance_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS46*(1+Expenses_Maintenance_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AU46","R46C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AU$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT46*(1+Expenses_Maintenance_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT46*(1+Expenses_Maintenance_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AV46","R46C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AV$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU46*(1+Expenses_Maintenance_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU46*(1+Expenses_Maintenance_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU46*(1+Expenses_Maintenance_TrendStart))))))",0]
["AW46","R46C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,55,0),\"\"),IF(AW$13=0,'FOA Import'!$E$62*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Maintenance_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV46*(1+Expenses_Maintenance_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV46*(1+Expenses_Maintenance_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV46*(1+Expenses_Maintenance_TrendStart))))))",0]
["J47","R47C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,56,0),\"\"),_GeneralExpenses_MHSelected_ResidentServices)",{"$error":"#N/A"}]
["K47","R47C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(K$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J47*(1+Expenses_ResidentServices_TrendStart)))"]
["L47","R47C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(L$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K47*(1+Expenses_ResidentServices_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K47*(1+Expenses_ResidentServices_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K47*(1+Expenses_ResidentServices_TrendStart))))))"]
["M47","R47C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(M$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L47*(1+Expenses_ResidentServices_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L47*(1+Expenses_ResidentServices_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L47*(1+Expenses_ResidentServices_TrendStart))))))"]
["N47","R47C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(N$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M47*(1+Expenses_ResidentServices_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M47*(1+Expenses_ResidentServices_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M47*(1+Expenses_ResidentServices_TrendStart))))))"]
["O47","R47C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(O$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N47*(1+Expenses_ResidentServices_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N47*(1+Expenses_ResidentServices_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N47*(1+Expenses_ResidentServices_TrendStart))))))"]
["P47","R47C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(P$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O47*(1+Expenses_ResidentServices_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O47*(1+Expenses_ResidentServices_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O47*(1+Expenses_ResidentServices_TrendStart))))))"]
["Q47","R47C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(Q$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P47*(1+Expenses_ResidentServices_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P47*(1+Expenses_ResidentServices_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P47*(1+Expenses_ResidentServices_TrendStart))))))"]
["R47","R47C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(R$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q47*(1+Expenses_ResidentServices_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q47*(1+Expenses_ResidentServices_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q47*(1+Expenses_ResidentServices_TrendStart))))))"]
["S47","R47C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(S$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R47*(1+Expenses_ResidentServices_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R47*(1+Expenses_ResidentServices_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R47*(1+Expenses_ResidentServices_TrendStart))))))"]
["T47","R47C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(T$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S47*(1+Expenses_ResidentServices_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S47*(1+Expenses_ResidentServices_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S47*(1+Expenses_ResidentServices_TrendStart))))))"]
["U47","R47C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(U$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T47*(1+Expenses_ResidentServices_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T47*(1+Expenses_ResidentServices_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T47*(1+Expenses_ResidentServices_TrendStart))))))"]
["V47","R47C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(V$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U47*(1+Expenses_ResidentServices_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U47*(1+Expenses_ResidentServices_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U47*(1+Expenses_ResidentServices_TrendStart))))))"]
["W47","R47C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(W$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V47*(1+Expenses_ResidentServices_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V47*(1+Expenses_ResidentServices_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V47*(1+Expenses_ResidentServices_TrendStart))))))"]
["X47","R47C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(X$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W47*(1+Expenses_ResidentServices_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W47*(1+Expenses_ResidentServices_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W47*(1+Expenses_ResidentServices_TrendStart))))))"]
["Y47","R47C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(Y$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X47*(1+Expenses_ResidentServices_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X47*(1+Expenses_ResidentServices_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X47*(1+Expenses_ResidentServices_TrendStart))))))"]
["Z47","R47C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(Z$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y47*(1+Expenses_ResidentServices_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y47*(1+Expenses_ResidentServices_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y47*(1+Expenses_ResidentServices_TrendStart))))))"]
["AA47","R47C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AA$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z47*(1+Expenses_ResidentServices_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z47*(1+Expenses_ResidentServices_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z47*(1+Expenses_ResidentServices_TrendStart))))))"]
["AB47","R47C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AB$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA47*(1+Expenses_ResidentServices_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA47*(1+Expenses_ResidentServices_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA47*(1+Expenses_ResidentServices_TrendStart))))))"]
["AC47","R47C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AC$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB47*(1+Expenses_ResidentServices_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB47*(1+Expenses_ResidentServices_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB47*(1+Expenses_ResidentServices_TrendStart))))))"]
["AD47","R47C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AD$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC47*(1+Expenses_ResidentServices_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC47*(1+Expenses_ResidentServices_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AE47","R47C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AE$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD47*(1+Expenses_ResidentServices_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD47*(1+Expenses_ResidentServices_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AF47","R47C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AF$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE47*(1+Expenses_ResidentServices_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE47*(1+Expenses_ResidentServices_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AG47","R47C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AG$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF47*(1+Expenses_ResidentServices_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF47*(1+Expenses_ResidentServices_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AH47","R47C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AH$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG47*(1+Expenses_ResidentServices_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG47*(1+Expenses_ResidentServices_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AI47","R47C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AI$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH47*(1+Expenses_ResidentServices_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH47*(1+Expenses_ResidentServices_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AJ47","R47C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI47*(1+Expenses_ResidentServices_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI47*(1+Expenses_ResidentServices_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AK47","R47C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AK$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ47*(1+Expenses_ResidentServices_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ47*(1+Expenses_ResidentServices_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AL47","R47C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AL$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK47*(1+Expenses_ResidentServices_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK47*(1+Expenses_ResidentServices_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AM47","R47C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AM$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL47*(1+Expenses_ResidentServices_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL47*(1+Expenses_ResidentServices_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AN47","R47C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AN$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM47*(1+Expenses_ResidentServices_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM47*(1+Expenses_ResidentServices_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AO47","R47C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AO$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN47*(1+Expenses_ResidentServices_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN47*(1+Expenses_ResidentServices_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AP47","R47C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AP$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO47*(1+Expenses_ResidentServices_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO47*(1+Expenses_ResidentServices_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AQ47","R47C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP47*(1+Expenses_ResidentServices_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP47*(1+Expenses_ResidentServices_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AR47","R47C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AR$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ47*(1+Expenses_ResidentServices_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ47*(1+Expenses_ResidentServices_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AS47","R47C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AS$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR47*(1+Expenses_ResidentServices_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR47*(1+Expenses_ResidentServices_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AT47","R47C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AT$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS47*(1+Expenses_ResidentServices_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS47*(1+Expenses_ResidentServices_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AU47","R47C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AU$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT47*(1+Expenses_ResidentServices_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT47*(1+Expenses_ResidentServices_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AV47","R47C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AV$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU47*(1+Expenses_ResidentServices_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU47*(1+Expenses_ResidentServices_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["AW47","R47C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,56,0),\"\"),IF(AW$13=0,'FOA Import'!$E$63*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_ResidentServices_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV47*(1+Expenses_ResidentServices_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV47*(1+Expenses_ResidentServices_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV47*(1+Expenses_ResidentServices_TrendStart))))))",0]
["J48","R48C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,57,0),\"\"),_GeneralExpenses_MHSelected_Security)",{"$error":"#N/A"}]
["K48","R48C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(K$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J48*(1+Expenses_Security_TrendStart)))"]
["L48","R48C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(L$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K48*(1+Expenses_Security_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K48*(1+Expenses_Security_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K48*(1+Expenses_Security_TrendStart))))))"]
["M48","R48C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(M$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L48*(1+Expenses_Security_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L48*(1+Expenses_Security_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L48*(1+Expenses_Security_TrendStart))))))"]
["N48","R48C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(N$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M48*(1+Expenses_Security_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M48*(1+Expenses_Security_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M48*(1+Expenses_Security_TrendStart))))))"]
["O48","R48C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(O$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N48*(1+Expenses_Security_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N48*(1+Expenses_Security_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N48*(1+Expenses_Security_TrendStart))))))"]
["P48","R48C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(P$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O48*(1+Expenses_Security_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O48*(1+Expenses_Security_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O48*(1+Expenses_Security_TrendStart))))))"]
["Q48","R48C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(Q$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P48*(1+Expenses_Security_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P48*(1+Expenses_Security_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P48*(1+Expenses_Security_TrendStart))))))"]
["R48","R48C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(R$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q48*(1+Expenses_Security_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q48*(1+Expenses_Security_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q48*(1+Expenses_Security_TrendStart))))))"]
["S48","R48C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(S$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R48*(1+Expenses_Security_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R48*(1+Expenses_Security_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R48*(1+Expenses_Security_TrendStart))))))"]
["T48","R48C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(T$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S48*(1+Expenses_Security_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S48*(1+Expenses_Security_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S48*(1+Expenses_Security_TrendStart))))))"]
["U48","R48C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(U$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T48*(1+Expenses_Security_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T48*(1+Expenses_Security_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T48*(1+Expenses_Security_TrendStart))))))"]
["V48","R48C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(V$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U48*(1+Expenses_Security_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U48*(1+Expenses_Security_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U48*(1+Expenses_Security_TrendStart))))))"]
["W48","R48C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(W$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V48*(1+Expenses_Security_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V48*(1+Expenses_Security_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V48*(1+Expenses_Security_TrendStart))))))"]
["X48","R48C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(X$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W48*(1+Expenses_Security_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W48*(1+Expenses_Security_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W48*(1+Expenses_Security_TrendStart))))))"]
["Y48","R48C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(Y$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X48*(1+Expenses_Security_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X48*(1+Expenses_Security_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X48*(1+Expenses_Security_TrendStart))))))"]
["Z48","R48C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(Z$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y48*(1+Expenses_Security_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y48*(1+Expenses_Security_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y48*(1+Expenses_Security_TrendStart))))))"]
["AA48","R48C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AA$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z48*(1+Expenses_Security_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z48*(1+Expenses_Security_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z48*(1+Expenses_Security_TrendStart))))))"]
["AB48","R48C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AB$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA48*(1+Expenses_Security_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA48*(1+Expenses_Security_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA48*(1+Expenses_Security_TrendStart))))))"]
["AC48","R48C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AC$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB48*(1+Expenses_Security_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB48*(1+Expenses_Security_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB48*(1+Expenses_Security_TrendStart))))))"]
["AD48","R48C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AD$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC48*(1+Expenses_Security_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC48*(1+Expenses_Security_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC48*(1+Expenses_Security_TrendStart))))))",0]
["AE48","R48C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AE$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD48*(1+Expenses_Security_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD48*(1+Expenses_Security_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD48*(1+Expenses_Security_TrendStart))))))",0]
["AF48","R48C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AF$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE48*(1+Expenses_Security_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE48*(1+Expenses_Security_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE48*(1+Expenses_Security_TrendStart))))))",0]
["AG48","R48C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AG$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF48*(1+Expenses_Security_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF48*(1+Expenses_Security_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF48*(1+Expenses_Security_TrendStart))))))",0]
["AH48","R48C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AH$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG48*(1+Expenses_Security_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG48*(1+Expenses_Security_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG48*(1+Expenses_Security_TrendStart))))))",0]
["AI48","R48C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AI$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH48*(1+Expenses_Security_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH48*(1+Expenses_Security_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH48*(1+Expenses_Security_TrendStart))))))",0]
["AJ48","R48C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI48*(1+Expenses_Security_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI48*(1+Expenses_Security_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI48*(1+Expenses_Security_TrendStart))))))",0]
["AK48","R48C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AK$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ48*(1+Expenses_Security_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ48*(1+Expenses_Security_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ48*(1+Expenses_Security_TrendStart))))))",0]
["AL48","R48C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AL$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK48*(1+Expenses_Security_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK48*(1+Expenses_Security_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK48*(1+Expenses_Security_TrendStart))))))",0]
["AM48","R48C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AM$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL48*(1+Expenses_Security_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL48*(1+Expenses_Security_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL48*(1+Expenses_Security_TrendStart))))))",0]
["AN48","R48C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AN$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM48*(1+Expenses_Security_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM48*(1+Expenses_Security_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM48*(1+Expenses_Security_TrendStart))))))",0]
["AO48","R48C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AO$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN48*(1+Expenses_Security_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN48*(1+Expenses_Security_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN48*(1+Expenses_Security_TrendStart))))))",0]
["AP48","R48C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AP$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO48*(1+Expenses_Security_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO48*(1+Expenses_Security_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO48*(1+Expenses_Security_TrendStart))))))",0]
["AQ48","R48C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP48*(1+Expenses_Security_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP48*(1+Expenses_Security_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP48*(1+Expenses_Security_TrendStart))))))",0]
["AR48","R48C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AR$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ48*(1+Expenses_Security_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ48*(1+Expenses_Security_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ48*(1+Expenses_Security_TrendStart))))))",0]
["AS48","R48C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AS$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR48*(1+Expenses_Security_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR48*(1+Expenses_Security_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR48*(1+Expenses_Security_TrendStart))))))",0]
["AT48","R48C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AT$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS48*(1+Expenses_Security_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS48*(1+Expenses_Security_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS48*(1+Expenses_Security_TrendStart))))))",0]
["AU48","R48C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AU$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT48*(1+Expenses_Security_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT48*(1+Expenses_Security_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT48*(1+Expenses_Security_TrendStart))))))",0]
["AV48","R48C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AV$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU48*(1+Expenses_Security_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU48*(1+Expenses_Security_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU48*(1+Expenses_Security_TrendStart))))))",0]
["AW48","R48C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,57,0),\"\"),IF(AW$13=0,'FOA Import'!$E$64*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Security_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV48*(1+Expenses_Security_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV48*(1+Expenses_Security_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV48*(1+Expenses_Security_TrendStart))))))",0]
["J49","R49C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,58,0),\"\"),_UtilityExpenses_MHSelected_Electricity)",{"$error":"#N/A"}]
["K49","R49C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(K$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J49*(1+Expenses_Electricity_TrendStart)))"]
["L49","R49C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(L$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K49*(1+Expenses_Electricity_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K49*(1+Expenses_Electricity_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K49*(1+Expenses_Electricity_TrendStart))))))"]
["M49","R49C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(M$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L49*(1+Expenses_Electricity_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L49*(1+Expenses_Electricity_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L49*(1+Expenses_Electricity_TrendStart))))))"]
["N49","R49C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(N$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M49*(1+Expenses_Electricity_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M49*(1+Expenses_Electricity_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M49*(1+Expenses_Electricity_TrendStart))))))"]
["O49","R49C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(O$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N49*(1+Expenses_Electricity_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N49*(1+Expenses_Electricity_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N49*(1+Expenses_Electricity_TrendStart))))))"]
["P49","R49C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(P$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O49*(1+Expenses_Electricity_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O49*(1+Expenses_Electricity_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O49*(1+Expenses_Electricity_TrendStart))))))"]
["Q49","R49C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(Q$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P49*(1+Expenses_Electricity_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P49*(1+Expenses_Electricity_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P49*(1+Expenses_Electricity_TrendStart))))))"]
["R49","R49C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(R$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q49*(1+Expenses_Electricity_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q49*(1+Expenses_Electricity_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q49*(1+Expenses_Electricity_TrendStart))))))"]
["S49","R49C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(S$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R49*(1+Expenses_Electricity_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R49*(1+Expenses_Electricity_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R49*(1+Expenses_Electricity_TrendStart))))))"]
["T49","R49C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(T$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S49*(1+Expenses_Electricity_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S49*(1+Expenses_Electricity_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S49*(1+Expenses_Electricity_TrendStart))))))"]
["U49","R49C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(U$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T49*(1+Expenses_Electricity_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T49*(1+Expenses_Electricity_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T49*(1+Expenses_Electricity_TrendStart))))))"]
["V49","R49C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(V$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U49*(1+Expenses_Electricity_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U49*(1+Expenses_Electricity_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U49*(1+Expenses_Electricity_TrendStart))))))"]
["W49","R49C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(W$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V49*(1+Expenses_Electricity_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V49*(1+Expenses_Electricity_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V49*(1+Expenses_Electricity_TrendStart))))))"]
["X49","R49C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(X$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W49*(1+Expenses_Electricity_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W49*(1+Expenses_Electricity_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W49*(1+Expenses_Electricity_TrendStart))))))"]
["Y49","R49C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(Y$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X49*(1+Expenses_Electricity_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X49*(1+Expenses_Electricity_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X49*(1+Expenses_Electricity_TrendStart))))))"]
["Z49","R49C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(Z$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y49*(1+Expenses_Electricity_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y49*(1+Expenses_Electricity_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y49*(1+Expenses_Electricity_TrendStart))))))"]
["AA49","R49C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AA$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z49*(1+Expenses_Electricity_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z49*(1+Expenses_Electricity_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z49*(1+Expenses_Electricity_TrendStart))))))"]
["AB49","R49C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AB$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA49*(1+Expenses_Electricity_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA49*(1+Expenses_Electricity_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA49*(1+Expenses_Electricity_TrendStart))))))"]
["AC49","R49C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AC$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB49*(1+Expenses_Electricity_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB49*(1+Expenses_Electricity_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB49*(1+Expenses_Electricity_TrendStart))))))"]
["AD49","R49C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AD$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC49*(1+Expenses_Electricity_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC49*(1+Expenses_Electricity_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC49*(1+Expenses_Electricity_TrendStart))))))",0]
["AE49","R49C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AE$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD49*(1+Expenses_Electricity_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD49*(1+Expenses_Electricity_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD49*(1+Expenses_Electricity_TrendStart))))))",0]
["AF49","R49C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AF$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE49*(1+Expenses_Electricity_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE49*(1+Expenses_Electricity_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE49*(1+Expenses_Electricity_TrendStart))))))",0]
["AG49","R49C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AG$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF49*(1+Expenses_Electricity_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF49*(1+Expenses_Electricity_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF49*(1+Expenses_Electricity_TrendStart))))))",0]
["AH49","R49C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AH$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG49*(1+Expenses_Electricity_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG49*(1+Expenses_Electricity_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG49*(1+Expenses_Electricity_TrendStart))))))",0]
["AI49","R49C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AI$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH49*(1+Expenses_Electricity_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH49*(1+Expenses_Electricity_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH49*(1+Expenses_Electricity_TrendStart))))))",0]
["AJ49","R49C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI49*(1+Expenses_Electricity_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI49*(1+Expenses_Electricity_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI49*(1+Expenses_Electricity_TrendStart))))))",0]
["AK49","R49C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AK$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ49*(1+Expenses_Electricity_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ49*(1+Expenses_Electricity_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ49*(1+Expenses_Electricity_TrendStart))))))",0]
["AL49","R49C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AL$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK49*(1+Expenses_Electricity_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK49*(1+Expenses_Electricity_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK49*(1+Expenses_Electricity_TrendStart))))))",0]
["AM49","R49C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AM$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL49*(1+Expenses_Electricity_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL49*(1+Expenses_Electricity_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL49*(1+Expenses_Electricity_TrendStart))))))",0]
["AN49","R49C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AN$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM49*(1+Expenses_Electricity_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM49*(1+Expenses_Electricity_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM49*(1+Expenses_Electricity_TrendStart))))))",0]
["AO49","R49C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AO$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN49*(1+Expenses_Electricity_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN49*(1+Expenses_Electricity_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN49*(1+Expenses_Electricity_TrendStart))))))",0]
["AP49","R49C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AP$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO49*(1+Expenses_Electricity_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO49*(1+Expenses_Electricity_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO49*(1+Expenses_Electricity_TrendStart))))))",0]
["AQ49","R49C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP49*(1+Expenses_Electricity_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP49*(1+Expenses_Electricity_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP49*(1+Expenses_Electricity_TrendStart))))))",0]
["AR49","R49C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AR$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ49*(1+Expenses_Electricity_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ49*(1+Expenses_Electricity_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ49*(1+Expenses_Electricity_TrendStart))))))",0]
["AS49","R49C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AS$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR49*(1+Expenses_Electricity_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR49*(1+Expenses_Electricity_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR49*(1+Expenses_Electricity_TrendStart))))))",0]
["AT49","R49C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AT$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS49*(1+Expenses_Electricity_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS49*(1+Expenses_Electricity_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS49*(1+Expenses_Electricity_TrendStart))))))",0]
["AU49","R49C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AU$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT49*(1+Expenses_Electricity_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT49*(1+Expenses_Electricity_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT49*(1+Expenses_Electricity_TrendStart))))))",0]
["AV49","R49C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AV$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU49*(1+Expenses_Electricity_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU49*(1+Expenses_Electricity_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU49*(1+Expenses_Electricity_TrendStart))))))",0]
["AW49","R49C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,58,0),\"\"),IF(AW$13=0,'FOA Import'!$E$65*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Electricity_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV49*(1+Expenses_Electricity_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV49*(1+Expenses_Electricity_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV49*(1+Expenses_Electricity_TrendStart))))))",0]
["J50","R50C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,59,0),\"\"),_UtilityExpenses_MHSelected_Gas)",{"$error":"#N/A"}]
["K50","R50C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(K$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J50*(1+Expenses_Gas_TrendStart)))"]
["L50","R50C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(L$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K50*(1+Expenses_Gas_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K50*(1+Expenses_Gas_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K50*(1+Expenses_Gas_TrendStart))))))"]
["M50","R50C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(M$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L50*(1+Expenses_Gas_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L50*(1+Expenses_Gas_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L50*(1+Expenses_Gas_TrendStart))))))"]
["N50","R50C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(N$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M50*(1+Expenses_Gas_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M50*(1+Expenses_Gas_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M50*(1+Expenses_Gas_TrendStart))))))"]
["O50","R50C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(O$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N50*(1+Expenses_Gas_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N50*(1+Expenses_Gas_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N50*(1+Expenses_Gas_TrendStart))))))"]
["P50","R50C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(P$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O50*(1+Expenses_Gas_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O50*(1+Expenses_Gas_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O50*(1+Expenses_Gas_TrendStart))))))"]
["Q50","R50C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(Q$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P50*(1+Expenses_Gas_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P50*(1+Expenses_Gas_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P50*(1+Expenses_Gas_TrendStart))))))"]
["R50","R50C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(R$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q50*(1+Expenses_Gas_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q50*(1+Expenses_Gas_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q50*(1+Expenses_Gas_TrendStart))))))"]
["S50","R50C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(S$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R50*(1+Expenses_Gas_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R50*(1+Expenses_Gas_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R50*(1+Expenses_Gas_TrendStart))))))"]
["T50","R50C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(T$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S50*(1+Expenses_Gas_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S50*(1+Expenses_Gas_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S50*(1+Expenses_Gas_TrendStart))))))"]
["U50","R50C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(U$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T50*(1+Expenses_Gas_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T50*(1+Expenses_Gas_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T50*(1+Expenses_Gas_TrendStart))))))"]
["V50","R50C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(V$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U50*(1+Expenses_Gas_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U50*(1+Expenses_Gas_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U50*(1+Expenses_Gas_TrendStart))))))"]
["W50","R50C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(W$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V50*(1+Expenses_Gas_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V50*(1+Expenses_Gas_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V50*(1+Expenses_Gas_TrendStart))))))"]
["X50","R50C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(X$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W50*(1+Expenses_Gas_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W50*(1+Expenses_Gas_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W50*(1+Expenses_Gas_TrendStart))))))"]
["Y50","R50C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(Y$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X50*(1+Expenses_Gas_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X50*(1+Expenses_Gas_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X50*(1+Expenses_Gas_TrendStart))))))"]
["Z50","R50C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(Z$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y50*(1+Expenses_Gas_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y50*(1+Expenses_Gas_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y50*(1+Expenses_Gas_TrendStart))))))"]
["AA50","R50C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AA$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z50*(1+Expenses_Gas_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z50*(1+Expenses_Gas_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z50*(1+Expenses_Gas_TrendStart))))))"]
["AB50","R50C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AB$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA50*(1+Expenses_Gas_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA50*(1+Expenses_Gas_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA50*(1+Expenses_Gas_TrendStart))))))"]
["AC50","R50C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AC$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB50*(1+Expenses_Gas_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB50*(1+Expenses_Gas_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB50*(1+Expenses_Gas_TrendStart))))))"]
["AD50","R50C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AD$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC50*(1+Expenses_Gas_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC50*(1+Expenses_Gas_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC50*(1+Expenses_Gas_TrendStart))))))",0]
["AE50","R50C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AE$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD50*(1+Expenses_Gas_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD50*(1+Expenses_Gas_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD50*(1+Expenses_Gas_TrendStart))))))",0]
["AF50","R50C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AF$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE50*(1+Expenses_Gas_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE50*(1+Expenses_Gas_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE50*(1+Expenses_Gas_TrendStart))))))",0]
["AG50","R50C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AG$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF50*(1+Expenses_Gas_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF50*(1+Expenses_Gas_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF50*(1+Expenses_Gas_TrendStart))))))",0]
["AH50","R50C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AH$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG50*(1+Expenses_Gas_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG50*(1+Expenses_Gas_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG50*(1+Expenses_Gas_TrendStart))))))",0]
["AI50","R50C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AI$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH50*(1+Expenses_Gas_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH50*(1+Expenses_Gas_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH50*(1+Expenses_Gas_TrendStart))))))",0]
["AJ50","R50C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI50*(1+Expenses_Gas_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI50*(1+Expenses_Gas_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI50*(1+Expenses_Gas_TrendStart))))))",0]
["AK50","R50C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AK$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ50*(1+Expenses_Gas_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ50*(1+Expenses_Gas_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ50*(1+Expenses_Gas_TrendStart))))))",0]
["AL50","R50C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AL$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK50*(1+Expenses_Gas_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK50*(1+Expenses_Gas_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK50*(1+Expenses_Gas_TrendStart))))))",0]
["AM50","R50C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AM$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL50*(1+Expenses_Gas_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL50*(1+Expenses_Gas_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL50*(1+Expenses_Gas_TrendStart))))))",0]
["AN50","R50C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AN$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM50*(1+Expenses_Gas_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM50*(1+Expenses_Gas_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM50*(1+Expenses_Gas_TrendStart))))))",0]
["AO50","R50C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AO$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN50*(1+Expenses_Gas_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN50*(1+Expenses_Gas_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN50*(1+Expenses_Gas_TrendStart))))))",0]
["AP50","R50C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AP$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO50*(1+Expenses_Gas_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO50*(1+Expenses_Gas_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO50*(1+Expenses_Gas_TrendStart))))))",0]
["AQ50","R50C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP50*(1+Expenses_Gas_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP50*(1+Expenses_Gas_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP50*(1+Expenses_Gas_TrendStart))))))",0]
["AR50","R50C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AR$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ50*(1+Expenses_Gas_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ50*(1+Expenses_Gas_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ50*(1+Expenses_Gas_TrendStart))))))",0]
["AS50","R50C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AS$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR50*(1+Expenses_Gas_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR50*(1+Expenses_Gas_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR50*(1+Expenses_Gas_TrendStart))))))",0]
["AT50","R50C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AT$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS50*(1+Expenses_Gas_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS50*(1+Expenses_Gas_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS50*(1+Expenses_Gas_TrendStart))))))",0]
["AU50","R50C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AU$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT50*(1+Expenses_Gas_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT50*(1+Expenses_Gas_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT50*(1+Expenses_Gas_TrendStart))))))",0]
["AV50","R50C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AV$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU50*(1+Expenses_Gas_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU50*(1+Expenses_Gas_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU50*(1+Expenses_Gas_TrendStart))))))",0]
["AW50","R50C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,59,0),\"\"),IF(AW$13=0,'FOA Import'!$E$66*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Gas_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV50*(1+Expenses_Gas_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV50*(1+Expenses_Gas_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV50*(1+Expenses_Gas_TrendStart))))))",0]
["J51","R51C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,60,0),\"\"),_UtilityExpenses_MHSelected_Oil)",{"$error":"#N/A"}]
["K51","R51C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(K$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J51*(1+Expenses_Oil_TrendStart)))"]
["L51","R51C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(L$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K51*(1+Expenses_Oil_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K51*(1+Expenses_Oil_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K51*(1+Expenses_Oil_TrendStart))))))"]
["M51","R51C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(M$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L51*(1+Expenses_Oil_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L51*(1+Expenses_Oil_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L51*(1+Expenses_Oil_TrendStart))))))"]
["N51","R51C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(N$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M51*(1+Expenses_Oil_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M51*(1+Expenses_Oil_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M51*(1+Expenses_Oil_TrendStart))))))"]
["O51","R51C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(O$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N51*(1+Expenses_Oil_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N51*(1+Expenses_Oil_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N51*(1+Expenses_Oil_TrendStart))))))"]
["P51","R51C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(P$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O51*(1+Expenses_Oil_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O51*(1+Expenses_Oil_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O51*(1+Expenses_Oil_TrendStart))))))"]
["Q51","R51C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(Q$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P51*(1+Expenses_Oil_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P51*(1+Expenses_Oil_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P51*(1+Expenses_Oil_TrendStart))))))"]
["R51","R51C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(R$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q51*(1+Expenses_Oil_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q51*(1+Expenses_Oil_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q51*(1+Expenses_Oil_TrendStart))))))"]
["S51","R51C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(S$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R51*(1+Expenses_Oil_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R51*(1+Expenses_Oil_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R51*(1+Expenses_Oil_TrendStart))))))"]
["T51","R51C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(T$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S51*(1+Expenses_Oil_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S51*(1+Expenses_Oil_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S51*(1+Expenses_Oil_TrendStart))))))"]
["U51","R51C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(U$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T51*(1+Expenses_Oil_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T51*(1+Expenses_Oil_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T51*(1+Expenses_Oil_TrendStart))))))"]
["V51","R51C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(V$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U51*(1+Expenses_Oil_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U51*(1+Expenses_Oil_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U51*(1+Expenses_Oil_TrendStart))))))"]
["W51","R51C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(W$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V51*(1+Expenses_Oil_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V51*(1+Expenses_Oil_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V51*(1+Expenses_Oil_TrendStart))))))"]
["X51","R51C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(X$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W51*(1+Expenses_Oil_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W51*(1+Expenses_Oil_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W51*(1+Expenses_Oil_TrendStart))))))"]
["Y51","R51C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(Y$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X51*(1+Expenses_Oil_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X51*(1+Expenses_Oil_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X51*(1+Expenses_Oil_TrendStart))))))"]
["Z51","R51C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(Z$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y51*(1+Expenses_Oil_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y51*(1+Expenses_Oil_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y51*(1+Expenses_Oil_TrendStart))))))"]
["AA51","R51C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AA$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z51*(1+Expenses_Oil_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z51*(1+Expenses_Oil_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z51*(1+Expenses_Oil_TrendStart))))))"]
["AB51","R51C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AB$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA51*(1+Expenses_Oil_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA51*(1+Expenses_Oil_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA51*(1+Expenses_Oil_TrendStart))))))"]
["AC51","R51C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AC$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB51*(1+Expenses_Oil_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB51*(1+Expenses_Oil_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB51*(1+Expenses_Oil_TrendStart))))))"]
["AD51","R51C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AD$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC51*(1+Expenses_Oil_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC51*(1+Expenses_Oil_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC51*(1+Expenses_Oil_TrendStart))))))",0]
["AE51","R51C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AE$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD51*(1+Expenses_Oil_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD51*(1+Expenses_Oil_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD51*(1+Expenses_Oil_TrendStart))))))",0]
["AF51","R51C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AF$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE51*(1+Expenses_Oil_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE51*(1+Expenses_Oil_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE51*(1+Expenses_Oil_TrendStart))))))",0]
["AG51","R51C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AG$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF51*(1+Expenses_Oil_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF51*(1+Expenses_Oil_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF51*(1+Expenses_Oil_TrendStart))))))",0]
["AH51","R51C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AH$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG51*(1+Expenses_Oil_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG51*(1+Expenses_Oil_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG51*(1+Expenses_Oil_TrendStart))))))",0]
["AI51","R51C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AI$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH51*(1+Expenses_Oil_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH51*(1+Expenses_Oil_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH51*(1+Expenses_Oil_TrendStart))))))",0]
["AJ51","R51C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI51*(1+Expenses_Oil_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI51*(1+Expenses_Oil_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI51*(1+Expenses_Oil_TrendStart))))))",0]
["AK51","R51C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AK$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ51*(1+Expenses_Oil_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ51*(1+Expenses_Oil_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ51*(1+Expenses_Oil_TrendStart))))))",0]
["AL51","R51C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AL$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK51*(1+Expenses_Oil_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK51*(1+Expenses_Oil_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK51*(1+Expenses_Oil_TrendStart))))))",0]
["AM51","R51C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AM$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL51*(1+Expenses_Oil_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL51*(1+Expenses_Oil_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL51*(1+Expenses_Oil_TrendStart))))))",0]
["AN51","R51C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AN$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM51*(1+Expenses_Oil_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM51*(1+Expenses_Oil_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM51*(1+Expenses_Oil_TrendStart))))))",0]
["AO51","R51C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AO$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN51*(1+Expenses_Oil_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN51*(1+Expenses_Oil_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN51*(1+Expenses_Oil_TrendStart))))))",0]
["AP51","R51C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AP$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO51*(1+Expenses_Oil_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO51*(1+Expenses_Oil_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO51*(1+Expenses_Oil_TrendStart))))))",0]
["AQ51","R51C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP51*(1+Expenses_Oil_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP51*(1+Expenses_Oil_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP51*(1+Expenses_Oil_TrendStart))))))",0]
["AR51","R51C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AR$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ51*(1+Expenses_Oil_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ51*(1+Expenses_Oil_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ51*(1+Expenses_Oil_TrendStart))))))",0]
["AS51","R51C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AS$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR51*(1+Expenses_Oil_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR51*(1+Expenses_Oil_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR51*(1+Expenses_Oil_TrendStart))))))",0]
["AT51","R51C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AT$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS51*(1+Expenses_Oil_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS51*(1+Expenses_Oil_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS51*(1+Expenses_Oil_TrendStart))))))",0]
["AU51","R51C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AU$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT51*(1+Expenses_Oil_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT51*(1+Expenses_Oil_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT51*(1+Expenses_Oil_TrendStart))))))",0]
["AV51","R51C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AV$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU51*(1+Expenses_Oil_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU51*(1+Expenses_Oil_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU51*(1+Expenses_Oil_TrendStart))))))",0]
["AW51","R51C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,60,0),\"\"),IF(AW$13=0,'FOA Import'!$E$67*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Oil_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV51*(1+Expenses_Oil_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV51*(1+Expenses_Oil_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV51*(1+Expenses_Oil_TrendStart))))))",0]
["J52","R52C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,61,0),\"\"),_UtilityExpenses_MHSelected_WaterSewer)",{"$error":"#N/A"}]
["K52","R52C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(K$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J52*(1+Expenses_WaterSewer_TrendStart)))"]
["L52","R52C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(L$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K52*(1+Expenses_WaterSewer_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K52*(1+Expenses_Administrative_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K52*(1+Expenses_WaterSewer_TrendStart))))))"]
["M52","R52C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(M$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L52*(1+Expenses_WaterSewer_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L52*(1+Expenses_Administrative_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L52*(1+Expenses_WaterSewer_TrendStart))))))"]
["N52","R52C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(N$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M52*(1+Expenses_WaterSewer_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M52*(1+Expenses_Administrative_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M52*(1+Expenses_WaterSewer_TrendStart))))))"]
["O52","R52C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(O$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N52*(1+Expenses_WaterSewer_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N52*(1+Expenses_Administrative_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N52*(1+Expenses_WaterSewer_TrendStart))))))"]
["P52","R52C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(P$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O52*(1+Expenses_WaterSewer_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O52*(1+Expenses_Administrative_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O52*(1+Expenses_WaterSewer_TrendStart))))))"]
["Q52","R52C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(Q$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P52*(1+Expenses_WaterSewer_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P52*(1+Expenses_Administrative_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P52*(1+Expenses_WaterSewer_TrendStart))))))"]
["R52","R52C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(R$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q52*(1+Expenses_WaterSewer_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q52*(1+Expenses_Administrative_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q52*(1+Expenses_WaterSewer_TrendStart))))))"]
["S52","R52C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(S$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R52*(1+Expenses_WaterSewer_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R52*(1+Expenses_Administrative_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R52*(1+Expenses_WaterSewer_TrendStart))))))"]
["T52","R52C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(T$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S52*(1+Expenses_WaterSewer_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S52*(1+Expenses_Administrative_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S52*(1+Expenses_WaterSewer_TrendStart))))))"]
["U52","R52C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(U$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T52*(1+Expenses_WaterSewer_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T52*(1+Expenses_Administrative_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T52*(1+Expenses_WaterSewer_TrendStart))))))"]
["V52","R52C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(V$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U52*(1+Expenses_WaterSewer_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U52*(1+Expenses_Administrative_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U52*(1+Expenses_WaterSewer_TrendStart))))))"]
["W52","R52C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(W$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V52*(1+Expenses_WaterSewer_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V52*(1+Expenses_Administrative_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V52*(1+Expenses_WaterSewer_TrendStart))))))"]
["X52","R52C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(X$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W52*(1+Expenses_WaterSewer_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W52*(1+Expenses_Administrative_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W52*(1+Expenses_WaterSewer_TrendStart))))))"]
["Y52","R52C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(Y$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X52*(1+Expenses_WaterSewer_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X52*(1+Expenses_Administrative_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X52*(1+Expenses_WaterSewer_TrendStart))))))"]
["Z52","R52C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(Z$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y52*(1+Expenses_WaterSewer_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y52*(1+Expenses_Administrative_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y52*(1+Expenses_WaterSewer_TrendStart))))))"]
["AA52","R52C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AA$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z52*(1+Expenses_WaterSewer_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z52*(1+Expenses_Administrative_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z52*(1+Expenses_WaterSewer_TrendStart))))))"]
["AB52","R52C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AB$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA52*(1+Expenses_WaterSewer_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA52*(1+Expenses_Administrative_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA52*(1+Expenses_WaterSewer_TrendStart))))))"]
["AC52","R52C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AC$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB52*(1+Expenses_WaterSewer_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB52*(1+Expenses_Administrative_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB52*(1+Expenses_WaterSewer_TrendStart))))))"]
["AD52","R52C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AD$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC52*(1+Expenses_WaterSewer_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC52*(1+Expenses_Administrative_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AE52","R52C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AE$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD52*(1+Expenses_WaterSewer_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD52*(1+Expenses_Administrative_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AF52","R52C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AF$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE52*(1+Expenses_WaterSewer_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE52*(1+Expenses_Administrative_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AG52","R52C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AG$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF52*(1+Expenses_WaterSewer_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF52*(1+Expenses_Administrative_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AH52","R52C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AH$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG52*(1+Expenses_WaterSewer_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG52*(1+Expenses_Administrative_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AI52","R52C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AI$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH52*(1+Expenses_WaterSewer_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH52*(1+Expenses_Administrative_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AJ52","R52C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI52*(1+Expenses_WaterSewer_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI52*(1+Expenses_Administrative_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AK52","R52C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AK$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ52*(1+Expenses_WaterSewer_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ52*(1+Expenses_Administrative_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AL52","R52C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AL$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK52*(1+Expenses_WaterSewer_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK52*(1+Expenses_Administrative_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AM52","R52C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AM$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL52*(1+Expenses_WaterSewer_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL52*(1+Expenses_Administrative_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AN52","R52C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AN$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM52*(1+Expenses_WaterSewer_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM52*(1+Expenses_Administrative_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AO52","R52C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AO$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN52*(1+Expenses_WaterSewer_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN52*(1+Expenses_Administrative_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AP52","R52C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AP$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO52*(1+Expenses_WaterSewer_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO52*(1+Expenses_Administrative_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AQ52","R52C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP52*(1+Expenses_WaterSewer_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP52*(1+Expenses_Administrative_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AR52","R52C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AR$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ52*(1+Expenses_WaterSewer_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ52*(1+Expenses_Administrative_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AS52","R52C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AS$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR52*(1+Expenses_WaterSewer_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR52*(1+Expenses_Administrative_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AT52","R52C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AT$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS52*(1+Expenses_WaterSewer_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS52*(1+Expenses_Administrative_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AU52","R52C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AU$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT52*(1+Expenses_WaterSewer_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT52*(1+Expenses_Administrative_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AV52","R52C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AV$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU52*(1+Expenses_WaterSewer_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU52*(1+Expenses_Administrative_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["AW52","R52C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,61,0),\"\"),IF(AW$13=0,'FOA Import'!$E$68*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_WaterSewer_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV52*(1+Expenses_WaterSewer_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV52*(1+Expenses_Administrative_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV52*(1+Expenses_WaterSewer_TrendStart))))))",0]
["J53","R53C10"," =SUM(J49:J52)",{"$error":"#N/A"}]
["K53","R53C11"," =SUM(K49:K52)",0]
["L53","R53C12"," =SUM(L49:L52)",0]
["M53","R53C13"," =SUM(M49:M52)",0]
["N53","R53C14"," =SUM(N49:N52)",0]
["O53","R53C15"," =SUM(O49:O52)",0]
["P53","R53C16"," =SUM(P49:P52)",0]
["Q53","R53C17"," =SUM(Q49:Q52)",0]
["R53","R53C18"," =SUM(R49:R52)",0]
["S53","R53C19"," =SUM(S49:S52)",0]
["T53","R53C20"," =SUM(T49:T52)",0]
["U53","R53C21"," =SUM(U49:U52)",0]
["V53","R53C22"," =SUM(V49:V52)",0]
["W53","R53C23"," =SUM(W49:W52)",0]
["X53","R53C24"," =SUM(X49:X52)",0]
["Y53","R53C25"," =SUM(Y49:Y52)",0]
["Z53","R53C26"," =SUM(Z49:Z52)",0]
["AA53","R53C27"," =SUM(AA49:AA52)",0]
["AB53","R53C28"," =SUM(AB49:AB52)",0]
["AC53","R53C29"," =SUM(AC49:AC52)",0]
["AD53","R53C30"," =SUM(AD49:AD52)",0]
["AE53","R53C31"," =SUM(AE49:AE52)",0]
["AF53","R53C32"," =SUM(AF49:AF52)",0]
["AG53","R53C33"," =SUM(AG49:AG52)",0]
["AH53","R53C34"," =SUM(AH49:AH52)",0]
["AI53","R53C35"," =SUM(AI49:AI52)",0]
["AJ53","R53C36"," =SUM(AJ49:AJ52)",0]
["AK53","R53C37"," =SUM(AK49:AK52)",0]
["AL53","R53C38"," =SUM(AL49:AL52)",0]
["AM53","R53C39"," =SUM(AM49:AM52)",0]
["AN53","R53C40"," =SUM(AN49:AN52)",0]
["AO53","R53C41"," =SUM(AO49:AO52)",0]
["AP53","R53C42"," =SUM(AP49:AP52)",0]
["AQ53","R53C43"," =SUM(AQ49:AQ52)",0]
["AR53","R53C44"," =SUM(AR49:AR52)",0]
["AS53","R53C45"," =SUM(AS49:AS52)",0]
["AT53","R53C46"," =SUM(AT49:AT52)",0]
["AU53","R53C47"," =SUM(AU49:AU52)",0]
["AV53","R53C48"," =SUM(AV49:AV52)",0]
["AW53","R53C49"," =SUM(AW49:AW52)",0]
["J54","R54C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,64,0),\"\"),_GeneralExpenses_MHSelected_SpecialEscrowDeposits)",{"$error":"#N/A"}]
["K54","R54C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(K$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J54*(1+Expenses_OperatingReserve_TrendStart)))"]
["L54","R54C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(L$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K54*(1+Expenses_OperatingReserve_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K54*(1+Expenses_OperatingReserve_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["M54","R54C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(M$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L54*(1+Expenses_OperatingReserve_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L54*(1+Expenses_OperatingReserve_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["N54","R54C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(N$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M54*(1+Expenses_OperatingReserve_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M54*(1+Expenses_OperatingReserve_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["O54","R54C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(O$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N54*(1+Expenses_OperatingReserve_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N54*(1+Expenses_OperatingReserve_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["P54","R54C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(P$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O54*(1+Expenses_OperatingReserve_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O54*(1+Expenses_OperatingReserve_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["Q54","R54C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(Q$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P54*(1+Expenses_OperatingReserve_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P54*(1+Expenses_OperatingReserve_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["R54","R54C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(R$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q54*(1+Expenses_OperatingReserve_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q54*(1+Expenses_OperatingReserve_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["S54","R54C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(S$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R54*(1+Expenses_OperatingReserve_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R54*(1+Expenses_OperatingReserve_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["T54","R54C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(T$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S54*(1+Expenses_OperatingReserve_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S54*(1+Expenses_OperatingReserve_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["U54","R54C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(U$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T54*(1+Expenses_OperatingReserve_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T54*(1+Expenses_OperatingReserve_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["V54","R54C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(V$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U54*(1+Expenses_OperatingReserve_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U54*(1+Expenses_OperatingReserve_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["W54","R54C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(W$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V54*(1+Expenses_OperatingReserve_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V54*(1+Expenses_OperatingReserve_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["X54","R54C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(X$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W54*(1+Expenses_OperatingReserve_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W54*(1+Expenses_OperatingReserve_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["Y54","R54C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(Y$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X54*(1+Expenses_OperatingReserve_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X54*(1+Expenses_OperatingReserve_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["Z54","R54C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(Z$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y54*(1+Expenses_OperatingReserve_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y54*(1+Expenses_OperatingReserve_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["AA54","R54C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AA$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z54*(1+Expenses_OperatingReserve_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z54*(1+Expenses_OperatingReserve_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["AB54","R54C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AB$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA54*(1+Expenses_OperatingReserve_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA54*(1+Expenses_OperatingReserve_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["AC54","R54C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AC$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB54*(1+Expenses_OperatingReserve_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB54*(1+Expenses_OperatingReserve_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB54*(1+Expenses_OperatingReserve_TrendStart))))))"]
["AD54","R54C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AD$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC54*(1+Expenses_OperatingReserve_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC54*(1+Expenses_OperatingReserve_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AE54","R54C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AE$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD54*(1+Expenses_OperatingReserve_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD54*(1+Expenses_OperatingReserve_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AF54","R54C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AF$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE54*(1+Expenses_OperatingReserve_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE54*(1+Expenses_OperatingReserve_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AG54","R54C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AG$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF54*(1+Expenses_OperatingReserve_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF54*(1+Expenses_OperatingReserve_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AH54","R54C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AH$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG54*(1+Expenses_OperatingReserve_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG54*(1+Expenses_OperatingReserve_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AI54","R54C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AI$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH54*(1+Expenses_OperatingReserve_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH54*(1+Expenses_OperatingReserve_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AJ54","R54C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI54*(1+Expenses_OperatingReserve_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI54*(1+Expenses_OperatingReserve_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AK54","R54C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AK$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ54*(1+Expenses_OperatingReserve_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ54*(1+Expenses_OperatingReserve_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AL54","R54C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AL$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK54*(1+Expenses_OperatingReserve_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK54*(1+Expenses_OperatingReserve_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AM54","R54C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AM$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL54*(1+Expenses_OperatingReserve_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL54*(1+Expenses_OperatingReserve_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AN54","R54C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AN$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM54*(1+Expenses_OperatingReserve_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM54*(1+Expenses_OperatingReserve_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AO54","R54C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AO$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN54*(1+Expenses_OperatingReserve_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN54*(1+Expenses_OperatingReserve_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AP54","R54C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AP$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO54*(1+Expenses_OperatingReserve_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO54*(1+Expenses_OperatingReserve_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AQ54","R54C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP54*(1+Expenses_OperatingReserve_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP54*(1+Expenses_OperatingReserve_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AR54","R54C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AR$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ54*(1+Expenses_OperatingReserve_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ54*(1+Expenses_OperatingReserve_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AS54","R54C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AS$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR54*(1+Expenses_OperatingReserve_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR54*(1+Expenses_OperatingReserve_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AT54","R54C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AT$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS54*(1+Expenses_OperatingReserve_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS54*(1+Expenses_OperatingReserve_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AU54","R54C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AU$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT54*(1+Expenses_OperatingReserve_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT54*(1+Expenses_OperatingReserve_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AV54","R54C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AV$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU54*(1+Expenses_OperatingReserve_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU54*(1+Expenses_OperatingReserve_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["AW54","R54C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,64,0),\"\"),IF(AW$13=0,'FOA Import'!$E$71*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_OperatingReserve_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV54*(1+Expenses_OperatingReserve_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV54*(1+Expenses_OperatingReserve_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV54*(1+Expenses_OperatingReserve_TrendStart))))))",0]
["J55","R55C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,65,0),\"\"),_TaxInsuranceExpenses_MHSelected_TaxesRealEstate)",{"$error":"#N/A"}]
["K55","R55C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(K$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J55*(1+Expenses_TaxesRealEstate_TrendStart)))"]
["L55","R55C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(L$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K55*(1+Expenses_TaxesRealEstate_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["M55","R55C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(M$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L55*(1+Expenses_TaxesRealEstate_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["N55","R55C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(N$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M55*(1+Expenses_TaxesRealEstate_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["O55","R55C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(O$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N55*(1+Expenses_TaxesRealEstate_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["P55","R55C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(P$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O55*(1+Expenses_TaxesRealEstate_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["Q55","R55C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(Q$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P55*(1+Expenses_TaxesRealEstate_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["R55","R55C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(R$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q55*(1+Expenses_TaxesRealEstate_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["S55","R55C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(S$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R55*(1+Expenses_TaxesRealEstate_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["T55","R55C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(T$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S55*(1+Expenses_TaxesRealEstate_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["U55","R55C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(U$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T55*(1+Expenses_TaxesRealEstate_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["V55","R55C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(V$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U55*(1+Expenses_TaxesRealEstate_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["W55","R55C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(W$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V55*(1+Expenses_TaxesRealEstate_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["X55","R55C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(X$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W55*(1+Expenses_TaxesRealEstate_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["Y55","R55C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(Y$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X55*(1+Expenses_TaxesRealEstate_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["Z55","R55C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(Z$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y55*(1+Expenses_TaxesRealEstate_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["AA55","R55C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AA$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z55*(1+Expenses_TaxesRealEstate_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["AB55","R55C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AB$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["AC55","R55C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AC$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB55*(1+Expenses_TaxesRealEstate_TrendStart))))))"]
["AD55","R55C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AD$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AE55","R55C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AE$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AF55","R55C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AF$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AG55","R55C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AG$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AH55","R55C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AH$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AI55","R55C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AI$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AJ55","R55C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AK55","R55C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AK$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AL55","R55C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AL$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AM55","R55C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AM$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AN55","R55C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AN$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AO55","R55C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AO$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AP55","R55C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AP$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AQ55","R55C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AR55","R55C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AR$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AS55","R55C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AS$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AT55","R55C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AT$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AU55","R55C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AU$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AV55","R55C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AV$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["AW55","R55C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,65,0),\"\"),IF(AW$13=0,'FOA Import'!$E$72*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesRealEstate_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV55*(1+Expenses_TaxesRealEstate_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV55*(1+Expenses_TaxesRealEstate_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV55*(1+Expenses_TaxesRealEstate_TrendStart))))))",0]
["J56","R56C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!J55,\"\"),_TaxInsuranceExpenses_MHSelected_TaxesOther+_TaxInsuranceExpenses_MHSelected_Insurance+_TaxInsuranceExpenses_MHSelected_Interest)",{"$error":"#N/A"}]
["K56","R56C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!K55,\"\"),IF(K$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J56*(1+Expenses_TaxesOther_TrendStart)))"]
["L56","R56C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!L55,\"\"),IF(L$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K56*(1+Expenses_TaxesOther_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K56*(1+Expenses_TaxesOther_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K56*(1+Expenses_TaxesOther_TrendStart))))))"]
["M56","R56C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!M55,\"\"),IF(M$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L56*(1+Expenses_TaxesOther_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L56*(1+Expenses_TaxesOther_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L56*(1+Expenses_TaxesOther_TrendStart))))))"]
["N56","R56C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!N55,\"\"),IF(N$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M56*(1+Expenses_TaxesOther_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M56*(1+Expenses_TaxesOther_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M56*(1+Expenses_TaxesOther_TrendStart))))))"]
["O56","R56C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!O55,\"\"),IF(O$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N56*(1+Expenses_TaxesOther_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N56*(1+Expenses_TaxesOther_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N56*(1+Expenses_TaxesOther_TrendStart))))))"]
["P56","R56C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!P55,\"\"),IF(P$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O56*(1+Expenses_TaxesOther_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O56*(1+Expenses_TaxesOther_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O56*(1+Expenses_TaxesOther_TrendStart))))))"]
["Q56","R56C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!Q55,\"\"),IF(Q$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P56*(1+Expenses_TaxesOther_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P56*(1+Expenses_TaxesOther_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P56*(1+Expenses_TaxesOther_TrendStart))))))"]
["R56","R56C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!R55,\"\"),IF(R$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q56*(1+Expenses_TaxesOther_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q56*(1+Expenses_TaxesOther_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q56*(1+Expenses_TaxesOther_TrendStart))))))"]
["S56","R56C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!S55,\"\"),IF(S$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R56*(1+Expenses_TaxesOther_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R56*(1+Expenses_TaxesOther_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R56*(1+Expenses_TaxesOther_TrendStart))))))"]
["T56","R56C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!T55,\"\"),IF(T$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S56*(1+Expenses_TaxesOther_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S56*(1+Expenses_TaxesOther_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S56*(1+Expenses_TaxesOther_TrendStart))))))"]
["U56","R56C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!U55,\"\"),IF(U$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T56*(1+Expenses_TaxesOther_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T56*(1+Expenses_TaxesOther_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T56*(1+Expenses_TaxesOther_TrendStart))))))"]
["V56","R56C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!V55,\"\"),IF(V$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U56*(1+Expenses_TaxesOther_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U56*(1+Expenses_TaxesOther_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U56*(1+Expenses_TaxesOther_TrendStart))))))"]
["W56","R56C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!W55,\"\"),IF(W$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V56*(1+Expenses_TaxesOther_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V56*(1+Expenses_TaxesOther_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V56*(1+Expenses_TaxesOther_TrendStart))))))"]
["X56","R56C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!X55,\"\"),IF(X$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W56*(1+Expenses_TaxesOther_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W56*(1+Expenses_TaxesOther_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W56*(1+Expenses_TaxesOther_TrendStart))))))"]
["Y56","R56C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!Y55,\"\"),IF(Y$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X56*(1+Expenses_TaxesOther_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X56*(1+Expenses_TaxesOther_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X56*(1+Expenses_TaxesOther_TrendStart))))))"]
["Z56","R56C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!Z55,\"\"),IF(Z$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y56*(1+Expenses_TaxesOther_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y56*(1+Expenses_TaxesOther_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y56*(1+Expenses_TaxesOther_TrendStart))))))"]
["AA56","R56C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AA55,\"\"),IF(AA$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z56*(1+Expenses_TaxesOther_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z56*(1+Expenses_TaxesOther_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z56*(1+Expenses_TaxesOther_TrendStart))))))"]
["AB56","R56C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AB55,\"\"),IF(AB$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA56*(1+Expenses_TaxesOther_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA56*(1+Expenses_TaxesOther_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA56*(1+Expenses_TaxesOther_TrendStart))))))"]
["AC56","R56C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AC55,\"\"),IF(AC$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB56*(1+Expenses_TaxesOther_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB56*(1+Expenses_TaxesOther_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB56*(1+Expenses_TaxesOther_TrendStart))))))"]
["AD56","R56C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AD55,\"\"),IF(AD$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC56*(1+Expenses_TaxesOther_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC56*(1+Expenses_TaxesOther_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AE56","R56C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AE55,\"\"),IF(AE$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD56*(1+Expenses_TaxesOther_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD56*(1+Expenses_TaxesOther_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AF56","R56C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AF55,\"\"),IF(AF$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE56*(1+Expenses_TaxesOther_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE56*(1+Expenses_TaxesOther_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AG56","R56C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AG55,\"\"),IF(AG$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF56*(1+Expenses_TaxesOther_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF56*(1+Expenses_TaxesOther_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AH56","R56C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AH55,\"\"),IF(AH$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG56*(1+Expenses_TaxesOther_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG56*(1+Expenses_TaxesOther_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AI56","R56C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AI55,\"\"),IF(AI$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH56*(1+Expenses_TaxesOther_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH56*(1+Expenses_TaxesOther_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AJ56","R56C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AJ55,\"\"),IF(AJ$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI56*(1+Expenses_TaxesOther_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI56*(1+Expenses_TaxesOther_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AK56","R56C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AK55,\"\"),IF(AK$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ56*(1+Expenses_TaxesOther_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ56*(1+Expenses_TaxesOther_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AL56","R56C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AL55,\"\"),IF(AL$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK56*(1+Expenses_TaxesOther_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK56*(1+Expenses_TaxesOther_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AM56","R56C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AM55,\"\"),IF(AM$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL56*(1+Expenses_TaxesOther_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL56*(1+Expenses_TaxesOther_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AN56","R56C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AN55,\"\"),IF(AN$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM56*(1+Expenses_TaxesOther_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM56*(1+Expenses_TaxesOther_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AO56","R56C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AO55,\"\"),IF(AO$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN56*(1+Expenses_TaxesOther_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN56*(1+Expenses_TaxesOther_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AP56","R56C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AP55,\"\"),IF(AP$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO56*(1+Expenses_TaxesOther_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO56*(1+Expenses_TaxesOther_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AQ56","R56C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AQ55,\"\"),IF(AQ$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP56*(1+Expenses_TaxesOther_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP56*(1+Expenses_TaxesOther_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AR56","R56C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AR55,\"\"),IF(AR$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ56*(1+Expenses_TaxesOther_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ56*(1+Expenses_TaxesOther_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AS56","R56C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AS55,\"\"),IF(AS$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR56*(1+Expenses_TaxesOther_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR56*(1+Expenses_TaxesOther_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AT56","R56C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AT55,\"\"),IF(AT$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS56*(1+Expenses_TaxesOther_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS56*(1+Expenses_TaxesOther_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AU56","R56C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AU55,\"\"),IF(AU$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT56*(1+Expenses_TaxesOther_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT56*(1+Expenses_TaxesOther_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AV56","R56C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AV55,\"\"),IF(AV$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU56*(1+Expenses_TaxesOther_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU56*(1+Expenses_TaxesOther_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["AW56","R56C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,69,0)-'20 Year Proforma'!AW55,\"\"),IF(AW$13=0,('FOA Import'!$E$73+'FOA Import'!$E$74+'FOA Import'!$E$75)*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_TaxesOther_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV56*(1+Expenses_TaxesOther_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV56*(1+Expenses_TaxesOther_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV56*(1+Expenses_TaxesOther_TrendStart))))))",0]
["J57","R57C10"," =_GeneralExpenses_MHSelected_MortgageInsurancePremium",0]
["K57","R57C11"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,J81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["L57","R57C12"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,K81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["M57","R57C13"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,L81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["N57","R57C14"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,M81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["O57","R57C15"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,N81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["P57","R57C16"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,O81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["Q57","R57C17"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,P81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["R57","R57C18"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,Q81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["S57","R57C19"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,R81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["T57","R57C20"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,S81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["U57","R57C21"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,T81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["V57","R57C22"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,U81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["W57","R57C23"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,V81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["X57","R57C24"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,W81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["Y57","R57C25"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,X81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["Z57","R57C26"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,Y81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AA57","R57C27"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,Z81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AB57","R57C28"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AA81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AC57","R57C29"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AB81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AD57","R57C30"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AC81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AE57","R57C31"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AD81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AF57","R57C32"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AE81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AG57","R57C33"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AF81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AH57","R57C34"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AG81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AI57","R57C35"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AH81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AJ57","R57C36"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AI81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AK57","R57C37"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AJ81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AL57","R57C38"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AK81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AM57","R57C39"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AL81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AN57","R57C40"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AM81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AO57","R57C41"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AN81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AP57","R57C42"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AO81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AQ57","R57C43"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AP81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AR57","R57C44"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AQ81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AS57","R57C45"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AR81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AT57","R57C46"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AS81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AU57","R57C47"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AT81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AV57","R57C48"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AU81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["AW57","R57C49"," =IF(_GeneralExpenses_MHSelected_MortgageInsurancePremium>0,AV81*_TaxInsuranceExpenses_Input_MortgageInsurancePremium,0)",0]
["J58","R58C10"," =SUM(J42:J57)-J53",{"$error":"#N/A"}]
["K58","R58C11"," =SUM(K42:K57)-K53",0]
["L58","R58C12"," =SUM(L42:L57)-L53",0]
["M58","R58C13"," =SUM(M42:M57)-M53",0]
["N58","R58C14"," =SUM(N42:N57)-N53",0]
["O58","R58C15"," =SUM(O42:O57)-O53",0]
["P58","R58C16"," =SUM(P42:P57)-P53",0]
["Q58","R58C17"," =SUM(Q42:Q57)-Q53",0]
["R58","R58C18"," =SUM(R42:R57)-R53",0]
["S58","R58C19"," =SUM(S42:S57)-S53",0]
["T58","R58C20"," =SUM(T42:T57)-T53",0]
["U58","R58C21"," =SUM(U42:U57)-U53",0]
["V58","R58C22"," =SUM(V42:V57)-V53",0]
["W58","R58C23"," =SUM(W42:W57)-W53",0]
["X58","R58C24"," =SUM(X42:X57)-X53",0]
["Y58","R58C25"," =SUM(Y42:Y57)-Y53",0]
["Z58","R58C26"," =SUM(Z42:Z57)-Z53",0]
["AA58","R58C27"," =SUM(AA42:AA57)-AA53",0]
["AB58","R58C28"," =SUM(AB42:AB57)-AB53",0]
["AC58","R58C29"," =SUM(AC42:AC57)-AC53",0]
["AD58","R58C30"," =SUM(AD42:AD57)-AD53",0]
["AE58","R58C31"," =SUM(AE42:AE57)-AE53",0]
["AF58","R58C32"," =SUM(AF42:AF57)-AF53",0]
["AG58","R58C33"," =SUM(AG42:AG57)-AG53",0]
["AH58","R58C34"," =SUM(AH42:AH57)-AH53",0]
["AI58","R58C35"," =SUM(AI42:AI57)-AI53",0]
["AJ58","R58C36"," =SUM(AJ42:AJ57)-AJ53",0]
["AK58","R58C37"," =SUM(AK42:AK57)-AK53",0]
["AL58","R58C38"," =SUM(AL42:AL57)-AL53",0]
["AM58","R58C39"," =SUM(AM42:AM57)-AM53",0]
["AN58","R58C40"," =SUM(AN42:AN57)-AN53",0]
["AO58","R58C41"," =SUM(AO42:AO57)-AO53",0]
["AP58","R58C42"," =SUM(AP42:AP57)-AP53",0]
["AQ58","R58C43"," =SUM(AQ42:AQ57)-AQ53",0]
["AR58","R58C44"," =SUM(AR42:AR57)-AR53",0]
["AS58","R58C45"," =SUM(AS42:AS57)-AS53",0]
["AT58","R58C46"," =SUM(AT42:AT57)-AT53",0]
["AU58","R58C47"," =SUM(AU42:AU57)-AU53",0]
["AV58","R58C48"," =SUM(AV42:AV57)-AV53",0]
["AW58","R58C49"," =SUM(AW42:AW57)-AW53",0]
["E57","R57C5"," =_TaxInsuranceExpenses_Input_MortgageInsurancePremium",0]
["J60","R60C10"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!J13=\"\"),IF(OR('20 Year Proforma'!J14='FOA Import'!$E$8,'20 Year Proforma'!J14='FOA Import'!$F$8,'20 Year Proforma'!J14='FOA Import'!$G$8,J14='FOA Import'!$H$8,J14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!J14,'FOA Import'!$E$8:$I$103,63,0),\"\"),_GeneralExpenses_MHSelected_ReplacementReserveDeposits)",{"$error":"#N/A"}]
["K60","R60C11"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!K13=\"\"),IF(OR('20 Year Proforma'!K14='FOA Import'!$E$8,'20 Year Proforma'!K14='FOA Import'!$F$8,'20 Year Proforma'!K14='FOA Import'!$G$8,K14='FOA Import'!$H$8,K14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!K14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(K$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(K$14-'FOA Import'!$E$8)),J60*(1+Expenses_RRD_TrendStart)))"]
["L60","R60C12"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!L13=\"\"),IF(OR('20 Year Proforma'!L14='FOA Import'!$E$8,'20 Year Proforma'!L14='FOA Import'!$F$8,'20 Year Proforma'!L14='FOA Import'!$G$8,L14='FOA Import'!$H$8,L14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!L14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(L$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(L$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),K60*(1+Expenses_Administrative_TrendStart),IF(K$12>=Expenses_SetYear_TrendChg1,K60*(1+Expenses_Administrative_TrendChg1),IF(K$12<Expenses_SetYear_TrendChg1,K60*(1+Expenses_Administrative_TrendStart))))))"]
["M60","R60C13"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!M13=\"\"),IF(OR('20 Year Proforma'!M14='FOA Import'!$E$8,'20 Year Proforma'!M14='FOA Import'!$F$8,'20 Year Proforma'!M14='FOA Import'!$G$8,M14='FOA Import'!$H$8,M14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!M14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(M$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(M$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),L60*(1+Expenses_Administrative_TrendStart),IF(L$12>=Expenses_SetYear_TrendChg1,L60*(1+Expenses_Administrative_TrendChg1),IF(L$12<Expenses_SetYear_TrendChg1,L60*(1+Expenses_Administrative_TrendStart))))))"]
["N60","R60C14"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!N13=\"\"),IF(OR('20 Year Proforma'!N14='FOA Import'!$E$8,'20 Year Proforma'!N14='FOA Import'!$F$8,'20 Year Proforma'!N14='FOA Import'!$G$8,N14='FOA Import'!$H$8,N14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!N14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(N$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(N$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),M60*(1+Expenses_Administrative_TrendStart),IF(M$12>=Expenses_SetYear_TrendChg1,M60*(1+Expenses_Administrative_TrendChg1),IF(M$12<Expenses_SetYear_TrendChg1,M60*(1+Expenses_Administrative_TrendStart))))))"]
["O60","R60C15"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!O13=\"\"),IF(OR('20 Year Proforma'!O14='FOA Import'!$E$8,'20 Year Proforma'!O14='FOA Import'!$F$8,'20 Year Proforma'!O14='FOA Import'!$G$8,O14='FOA Import'!$H$8,O14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!O14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(O$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(O$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),N60*(1+Expenses_Administrative_TrendStart),IF(N$12>=Expenses_SetYear_TrendChg1,N60*(1+Expenses_Administrative_TrendChg1),IF(N$12<Expenses_SetYear_TrendChg1,N60*(1+Expenses_Administrative_TrendStart))))))"]
["P60","R60C16"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!P13=\"\"),IF(OR('20 Year Proforma'!P14='FOA Import'!$E$8,'20 Year Proforma'!P14='FOA Import'!$F$8,'20 Year Proforma'!P14='FOA Import'!$G$8,P14='FOA Import'!$H$8,P14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!P14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(P$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(P$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),O60*(1+Expenses_Administrative_TrendStart),IF(O$12>=Expenses_SetYear_TrendChg1,O60*(1+Expenses_Administrative_TrendChg1),IF(O$12<Expenses_SetYear_TrendChg1,O60*(1+Expenses_Administrative_TrendStart))))))"]
["Q60","R60C17"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Q13=\"\"),IF(OR('20 Year Proforma'!Q14='FOA Import'!$E$8,'20 Year Proforma'!Q14='FOA Import'!$F$8,'20 Year Proforma'!Q14='FOA Import'!$G$8,Q14='FOA Import'!$H$8,Q14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Q14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(Q$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(Q$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),P60*(1+Expenses_Administrative_TrendStart),IF(P$12>=Expenses_SetYear_TrendChg1,P60*(1+Expenses_Administrative_TrendChg1),IF(P$12<Expenses_SetYear_TrendChg1,P60*(1+Expenses_Administrative_TrendStart))))))"]
["R60","R60C18"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!R13=\"\"),IF(OR('20 Year Proforma'!R14='FOA Import'!$E$8,'20 Year Proforma'!R14='FOA Import'!$F$8,'20 Year Proforma'!R14='FOA Import'!$G$8,R14='FOA Import'!$H$8,R14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!R14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(R$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(R$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Q60*(1+Expenses_Administrative_TrendStart),IF(Q$12>=Expenses_SetYear_TrendChg1,Q60*(1+Expenses_Administrative_TrendChg1),IF(Q$12<Expenses_SetYear_TrendChg1,Q60*(1+Expenses_Administrative_TrendStart))))))"]
["S60","R60C19"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!S13=\"\"),IF(OR('20 Year Proforma'!S14='FOA Import'!$E$8,'20 Year Proforma'!S14='FOA Import'!$F$8,'20 Year Proforma'!S14='FOA Import'!$G$8,S14='FOA Import'!$H$8,S14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!S14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(S$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(S$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),R60*(1+Expenses_Administrative_TrendStart),IF(R$12>=Expenses_SetYear_TrendChg1,R60*(1+Expenses_Administrative_TrendChg1),IF(R$12<Expenses_SetYear_TrendChg1,R60*(1+Expenses_Administrative_TrendStart))))))"]
["T60","R60C20"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!T13=\"\"),IF(OR('20 Year Proforma'!T14='FOA Import'!$E$8,'20 Year Proforma'!T14='FOA Import'!$F$8,'20 Year Proforma'!T14='FOA Import'!$G$8,T14='FOA Import'!$H$8,T14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!T14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(T$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(T$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),S60*(1+Expenses_Administrative_TrendStart),IF(S$12>=Expenses_SetYear_TrendChg1,S60*(1+Expenses_Administrative_TrendChg1),IF(S$12<Expenses_SetYear_TrendChg1,S60*(1+Expenses_Administrative_TrendStart))))))"]
["U60","R60C21"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!U13=\"\"),IF(OR('20 Year Proforma'!U14='FOA Import'!$E$8,'20 Year Proforma'!U14='FOA Import'!$F$8,'20 Year Proforma'!U14='FOA Import'!$G$8,U14='FOA Import'!$H$8,U14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!U14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(U$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(U$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),T60*(1+Expenses_Administrative_TrendStart),IF(T$12>=Expenses_SetYear_TrendChg1,T60*(1+Expenses_Administrative_TrendChg1),IF(T$12<Expenses_SetYear_TrendChg1,T60*(1+Expenses_Administrative_TrendStart))))))"]
["V60","R60C22"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!V13=\"\"),IF(OR('20 Year Proforma'!V14='FOA Import'!$E$8,'20 Year Proforma'!V14='FOA Import'!$F$8,'20 Year Proforma'!V14='FOA Import'!$G$8,V14='FOA Import'!$H$8,V14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!V14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(V$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(V$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),U60*(1+Expenses_Administrative_TrendStart),IF(U$12>=Expenses_SetYear_TrendChg1,U60*(1+Expenses_Administrative_TrendChg1),IF(U$12<Expenses_SetYear_TrendChg1,U60*(1+Expenses_Administrative_TrendStart))))))"]
["W60","R60C23"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!W13=\"\"),IF(OR('20 Year Proforma'!W14='FOA Import'!$E$8,'20 Year Proforma'!W14='FOA Import'!$F$8,'20 Year Proforma'!W14='FOA Import'!$G$8,W14='FOA Import'!$H$8,W14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!W14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(W$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(W$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),V60*(1+Expenses_Administrative_TrendStart),IF(V$12>=Expenses_SetYear_TrendChg1,V60*(1+Expenses_Administrative_TrendChg1),IF(V$12<Expenses_SetYear_TrendChg1,V60*(1+Expenses_Administrative_TrendStart))))))"]
["X60","R60C24"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!X13=\"\"),IF(OR('20 Year Proforma'!X14='FOA Import'!$E$8,'20 Year Proforma'!X14='FOA Import'!$F$8,'20 Year Proforma'!X14='FOA Import'!$G$8,X14='FOA Import'!$H$8,X14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!X14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(X$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(X$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),W60*(1+Expenses_Administrative_TrendStart),IF(W$12>=Expenses_SetYear_TrendChg1,W60*(1+Expenses_Administrative_TrendChg1),IF(W$12<Expenses_SetYear_TrendChg1,W60*(1+Expenses_Administrative_TrendStart))))))"]
["Y60","R60C25"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Y13=\"\"),IF(OR('20 Year Proforma'!Y14='FOA Import'!$E$8,'20 Year Proforma'!Y14='FOA Import'!$F$8,'20 Year Proforma'!Y14='FOA Import'!$G$8,Y14='FOA Import'!$H$8,Y14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Y14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(Y$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(Y$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),X60*(1+Expenses_Administrative_TrendStart),IF(X$12>=Expenses_SetYear_TrendChg1,X60*(1+Expenses_Administrative_TrendChg1),IF(X$12<Expenses_SetYear_TrendChg1,X60*(1+Expenses_Administrative_TrendStart))))))"]
["Z60","R60C26"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!Z13=\"\"),IF(OR('20 Year Proforma'!Z14='FOA Import'!$E$8,'20 Year Proforma'!Z14='FOA Import'!$F$8,'20 Year Proforma'!Z14='FOA Import'!$G$8,Z14='FOA Import'!$H$8,Z14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!Z14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(Z$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(Z$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Y60*(1+Expenses_Administrative_TrendStart),IF(Y$12>=Expenses_SetYear_TrendChg1,Y60*(1+Expenses_Administrative_TrendChg1),IF(Y$12<Expenses_SetYear_TrendChg1,Y60*(1+Expenses_Administrative_TrendStart))))))"]
["AA60","R60C27"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AA13=\"\"),IF(OR('20 Year Proforma'!AA14='FOA Import'!$E$8,'20 Year Proforma'!AA14='FOA Import'!$F$8,'20 Year Proforma'!AA14='FOA Import'!$G$8,AA14='FOA Import'!$H$8,AA14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AA14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AA$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AA$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),Z60*(1+Expenses_Administrative_TrendStart),IF(Z$12>=Expenses_SetYear_TrendChg1,Z60*(1+Expenses_Administrative_TrendChg1),IF(Z$12<Expenses_SetYear_TrendChg1,Z60*(1+Expenses_Administrative_TrendStart))))))"]
["AB60","R60C28"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AB13=\"\"),IF(OR('20 Year Proforma'!AB14='FOA Import'!$E$8,'20 Year Proforma'!AB14='FOA Import'!$F$8,'20 Year Proforma'!AB14='FOA Import'!$G$8,AB14='FOA Import'!$H$8,AB14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AB14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AB$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AB$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AA60*(1+Expenses_Administrative_TrendStart),IF(AA$12>=Expenses_SetYear_TrendChg1,AA60*(1+Expenses_Administrative_TrendChg1),IF(AA$12<Expenses_SetYear_TrendChg1,AA60*(1+Expenses_Administrative_TrendStart))))))"]
["AC60","R60C29"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AC13=\"\"),IF(OR('20 Year Proforma'!AC14='FOA Import'!$E$8,'20 Year Proforma'!AC14='FOA Import'!$F$8,'20 Year Proforma'!AC14='FOA Import'!$G$8,AC14='FOA Import'!$H$8,AC14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AC14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AC$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AC$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AB60*(1+Expenses_Administrative_TrendStart),IF(AB$12>=Expenses_SetYear_TrendChg1,AB60*(1+Expenses_Administrative_TrendChg1),IF(AB$12<Expenses_SetYear_TrendChg1,AB60*(1+Expenses_Administrative_TrendStart))))))"]
["AD60","R60C30"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AD13=\"\"),IF(OR('20 Year Proforma'!AD14='FOA Import'!$E$8,'20 Year Proforma'!AD14='FOA Import'!$F$8,'20 Year Proforma'!AD14='FOA Import'!$G$8,AD14='FOA Import'!$H$8,AD14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AD14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AD$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AD$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AC60*(1+Expenses_Administrative_TrendStart),IF(AC$12>=Expenses_SetYear_TrendChg1,AC60*(1+Expenses_Administrative_TrendChg1),IF(AC$12<Expenses_SetYear_TrendChg1,AC60*(1+Expenses_Administrative_TrendStart))))))",0]
["AE60","R60C31"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AE13=\"\"),IF(OR('20 Year Proforma'!AE14='FOA Import'!$E$8,'20 Year Proforma'!AE14='FOA Import'!$F$8,'20 Year Proforma'!AE14='FOA Import'!$G$8,AE14='FOA Import'!$H$8,AE14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AE14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AE$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AE$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AD60*(1+Expenses_Administrative_TrendStart),IF(AD$12>=Expenses_SetYear_TrendChg1,AD60*(1+Expenses_Administrative_TrendChg1),IF(AD$12<Expenses_SetYear_TrendChg1,AD60*(1+Expenses_Administrative_TrendStart))))))",0]
["AF60","R60C32"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AF13=\"\"),IF(OR('20 Year Proforma'!AF14='FOA Import'!$E$8,'20 Year Proforma'!AF14='FOA Import'!$F$8,'20 Year Proforma'!AF14='FOA Import'!$G$8,AF14='FOA Import'!$H$8,AF14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AF14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AF$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AF$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AE60*(1+Expenses_Administrative_TrendStart),IF(AE$12>=Expenses_SetYear_TrendChg1,AE60*(1+Expenses_Administrative_TrendChg1),IF(AE$12<Expenses_SetYear_TrendChg1,AE60*(1+Expenses_Administrative_TrendStart))))))",0]
["AG60","R60C33"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AG13=\"\"),IF(OR('20 Year Proforma'!AG14='FOA Import'!$E$8,'20 Year Proforma'!AG14='FOA Import'!$F$8,'20 Year Proforma'!AG14='FOA Import'!$G$8,AG14='FOA Import'!$H$8,AG14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AG14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AG$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AG$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AF60*(1+Expenses_Administrative_TrendStart),IF(AF$12>=Expenses_SetYear_TrendChg1,AF60*(1+Expenses_Administrative_TrendChg1),IF(AF$12<Expenses_SetYear_TrendChg1,AF60*(1+Expenses_Administrative_TrendStart))))))",0]
["AH60","R60C34"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AH13=\"\"),IF(OR('20 Year Proforma'!AH14='FOA Import'!$E$8,'20 Year Proforma'!AH14='FOA Import'!$F$8,'20 Year Proforma'!AH14='FOA Import'!$G$8,AH14='FOA Import'!$H$8,AH14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AH14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AH$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AH$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AG60*(1+Expenses_Administrative_TrendStart),IF(AG$12>=Expenses_SetYear_TrendChg1,AG60*(1+Expenses_Administrative_TrendChg1),IF(AG$12<Expenses_SetYear_TrendChg1,AG60*(1+Expenses_Administrative_TrendStart))))))",0]
["AI60","R60C35"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AI13=\"\"),IF(OR('20 Year Proforma'!AI14='FOA Import'!$E$8,'20 Year Proforma'!AI14='FOA Import'!$F$8,'20 Year Proforma'!AI14='FOA Import'!$G$8,AI14='FOA Import'!$H$8,AI14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AI14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AI$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AI$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AH60*(1+Expenses_Administrative_TrendStart),IF(AH$12>=Expenses_SetYear_TrendChg1,AH60*(1+Expenses_Administrative_TrendChg1),IF(AH$12<Expenses_SetYear_TrendChg1,AH60*(1+Expenses_Administrative_TrendStart))))))",0]
["AJ60","R60C36"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AJ13=\"\"),IF(OR('20 Year Proforma'!AJ14='FOA Import'!$E$8,'20 Year Proforma'!AJ14='FOA Import'!$F$8,'20 Year Proforma'!AJ14='FOA Import'!$G$8,AJ14='FOA Import'!$H$8,AJ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AJ14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AJ$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AJ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AI60*(1+Expenses_Administrative_TrendStart),IF(AI$12>=Expenses_SetYear_TrendChg1,AI60*(1+Expenses_Administrative_TrendChg1),IF(AI$12<Expenses_SetYear_TrendChg1,AI60*(1+Expenses_Administrative_TrendStart))))))",0]
["AK60","R60C37"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AK13=\"\"),IF(OR('20 Year Proforma'!AK14='FOA Import'!$E$8,'20 Year Proforma'!AK14='FOA Import'!$F$8,'20 Year Proforma'!AK14='FOA Import'!$G$8,AK14='FOA Import'!$H$8,AK14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AK14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AK$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AK$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AJ60*(1+Expenses_Administrative_TrendStart),IF(AJ$12>=Expenses_SetYear_TrendChg1,AJ60*(1+Expenses_Administrative_TrendChg1),IF(AJ$12<Expenses_SetYear_TrendChg1,AJ60*(1+Expenses_Administrative_TrendStart))))))",0]
["AL60","R60C38"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AL13=\"\"),IF(OR('20 Year Proforma'!AL14='FOA Import'!$E$8,'20 Year Proforma'!AL14='FOA Import'!$F$8,'20 Year Proforma'!AL14='FOA Import'!$G$8,AL14='FOA Import'!$H$8,AL14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AL14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AL$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AL$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AK60*(1+Expenses_Administrative_TrendStart),IF(AK$12>=Expenses_SetYear_TrendChg1,AK60*(1+Expenses_Administrative_TrendChg1),IF(AK$12<Expenses_SetYear_TrendChg1,AK60*(1+Expenses_Administrative_TrendStart))))))",0]
["AM60","R60C39"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AM13=\"\"),IF(OR('20 Year Proforma'!AM14='FOA Import'!$E$8,'20 Year Proforma'!AM14='FOA Import'!$F$8,'20 Year Proforma'!AM14='FOA Import'!$G$8,AM14='FOA Import'!$H$8,AM14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AM14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AM$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AM$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AL60*(1+Expenses_Administrative_TrendStart),IF(AL$12>=Expenses_SetYear_TrendChg1,AL60*(1+Expenses_Administrative_TrendChg1),IF(AL$12<Expenses_SetYear_TrendChg1,AL60*(1+Expenses_Administrative_TrendStart))))))",0]
["AN60","R60C40"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AN13=\"\"),IF(OR('20 Year Proforma'!AN14='FOA Import'!$E$8,'20 Year Proforma'!AN14='FOA Import'!$F$8,'20 Year Proforma'!AN14='FOA Import'!$G$8,AN14='FOA Import'!$H$8,AN14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AN14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AN$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AN$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AM60*(1+Expenses_Administrative_TrendStart),IF(AM$12>=Expenses_SetYear_TrendChg1,AM60*(1+Expenses_Administrative_TrendChg1),IF(AM$12<Expenses_SetYear_TrendChg1,AM60*(1+Expenses_Administrative_TrendStart))))))",0]
["AO60","R60C41"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AO13=\"\"),IF(OR('20 Year Proforma'!AO14='FOA Import'!$E$8,'20 Year Proforma'!AO14='FOA Import'!$F$8,'20 Year Proforma'!AO14='FOA Import'!$G$8,AO14='FOA Import'!$H$8,AO14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AO14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AO$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AO$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AN60*(1+Expenses_Administrative_TrendStart),IF(AN$12>=Expenses_SetYear_TrendChg1,AN60*(1+Expenses_Administrative_TrendChg1),IF(AN$12<Expenses_SetYear_TrendChg1,AN60*(1+Expenses_Administrative_TrendStart))))))",0]
["AP60","R60C42"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AP13=\"\"),IF(OR('20 Year Proforma'!AP14='FOA Import'!$E$8,'20 Year Proforma'!AP14='FOA Import'!$F$8,'20 Year Proforma'!AP14='FOA Import'!$G$8,AP14='FOA Import'!$H$8,AP14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AP14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AP$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AP$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AO60*(1+Expenses_Administrative_TrendStart),IF(AO$12>=Expenses_SetYear_TrendChg1,AO60*(1+Expenses_Administrative_TrendChg1),IF(AO$12<Expenses_SetYear_TrendChg1,AO60*(1+Expenses_Administrative_TrendStart))))))",0]
["AQ60","R60C43"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AQ13=\"\"),IF(OR('20 Year Proforma'!AQ14='FOA Import'!$E$8,'20 Year Proforma'!AQ14='FOA Import'!$F$8,'20 Year Proforma'!AQ14='FOA Import'!$G$8,AQ14='FOA Import'!$H$8,AQ14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AQ14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AQ$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AQ$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AP60*(1+Expenses_Administrative_TrendStart),IF(AP$12>=Expenses_SetYear_TrendChg1,AP60*(1+Expenses_Administrative_TrendChg1),IF(AP$12<Expenses_SetYear_TrendChg1,AP60*(1+Expenses_Administrative_TrendStart))))))",0]
["AR60","R60C44"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AR13=\"\"),IF(OR('20 Year Proforma'!AR14='FOA Import'!$E$8,'20 Year Proforma'!AR14='FOA Import'!$F$8,'20 Year Proforma'!AR14='FOA Import'!$G$8,AR14='FOA Import'!$H$8,AR14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AR14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AR$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AR$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AQ60*(1+Expenses_Administrative_TrendStart),IF(AQ$12>=Expenses_SetYear_TrendChg1,AQ60*(1+Expenses_Administrative_TrendChg1),IF(AQ$12<Expenses_SetYear_TrendChg1,AQ60*(1+Expenses_Administrative_TrendStart))))))",0]
["AS60","R60C45"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AS13=\"\"),IF(OR('20 Year Proforma'!AS14='FOA Import'!$E$8,'20 Year Proforma'!AS14='FOA Import'!$F$8,'20 Year Proforma'!AS14='FOA Import'!$G$8,AS14='FOA Import'!$H$8,AS14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AS14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AS$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AS$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AR60*(1+Expenses_Administrative_TrendStart),IF(AR$12>=Expenses_SetYear_TrendChg1,AR60*(1+Expenses_Administrative_TrendChg1),IF(AR$12<Expenses_SetYear_TrendChg1,AR60*(1+Expenses_Administrative_TrendStart))))))",0]
["AT60","R60C46"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AT13=\"\"),IF(OR('20 Year Proforma'!AT14='FOA Import'!$E$8,'20 Year Proforma'!AT14='FOA Import'!$F$8,'20 Year Proforma'!AT14='FOA Import'!$G$8,AT14='FOA Import'!$H$8,AT14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AT14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AT$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AT$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AS60*(1+Expenses_Administrative_TrendStart),IF(AS$12>=Expenses_SetYear_TrendChg1,AS60*(1+Expenses_Administrative_TrendChg1),IF(AS$12<Expenses_SetYear_TrendChg1,AS60*(1+Expenses_Administrative_TrendStart))))))",0]
["AU60","R60C47"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AU13=\"\"),IF(OR('20 Year Proforma'!AU14='FOA Import'!$E$8,'20 Year Proforma'!AU14='FOA Import'!$F$8,'20 Year Proforma'!AU14='FOA Import'!$G$8,AU14='FOA Import'!$H$8,AU14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AU14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AU$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AU$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AT60*(1+Expenses_Administrative_TrendStart),IF(AT$12>=Expenses_SetYear_TrendChg1,AT60*(1+Expenses_Administrative_TrendChg1),IF(AT$12<Expenses_SetYear_TrendChg1,AT60*(1+Expenses_Administrative_TrendStart))))))",0]
["AV60","R60C48"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AV13=\"\"),IF(OR('20 Year Proforma'!AV14='FOA Import'!$E$8,'20 Year Proforma'!AV14='FOA Import'!$F$8,'20 Year Proforma'!AV14='FOA Import'!$G$8,AV14='FOA Import'!$H$8,AV14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AV14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AV$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AV$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AU60*(1+Expenses_Administrative_TrendStart),IF(AU$12>=Expenses_SetYear_TrendChg1,AU60*(1+Expenses_Administrative_TrendChg1),IF(AU$12<Expenses_SetYear_TrendChg1,AU60*(1+Expenses_Administrative_TrendStart))))))",0]
["AW60","R60C49"," =IF(AND(JuniorLoan_One_Name=\"Supplemental Loan\",'20 Year Proforma'!AW13=\"\"),IF(OR('20 Year Proforma'!AW14='FOA Import'!$E$8,'20 Year Proforma'!AW14='FOA Import'!$F$8,'20 Year Proforma'!AW14='FOA Import'!$G$8,AW14='FOA Import'!$H$8,AW14='FOA Import'!$I$8),HLOOKUP('20 Year Proforma'!AW14,'FOA Import'!$E$8:$I$103,63,0),\"\"),IF(AW$13=0,'FOA Import'!$E$70*((1+AuditTrending_SourceSelection_Expenses)^(AW$14-'FOA Import'!$E$8)),IF(OR(Expenses_Administrative_TrendChg1=0,Expenses_SetYear_TrendChg1=0),AV60*(1+Expenses_Administrative_TrendStart),IF(AV$12>=Expenses_SetYear_TrendChg1,AV60*(1+Expenses_Administrative_TrendChg1),IF(AV$12<Expenses_SetYear_TrendChg1,AV60*(1+Expenses_Administrative_TrendStart))))))",0]
["J61","R61C10"," =IFERROR(J60+J58,\"\")",null,"Calculations_TotalOperatingExpenses_Year1"]
["K61","R61C11"," =IFERROR(K60+K58,\"\")",null,"Calculations_TotalOperatingExpenses_Year2"]
["L61","R61C12"," =IFERROR(L60+L58,\"\")",null,"Calculations_TotalOperatingExpenses_Year3"]
["M61","R61C13"," =IFERROR(M60+M58,\"\")",null,"Calculations_TotalOperatingExpenses_Year4"]
["N61","R61C14"," =IFERROR(N60+N58,\"\")",null,"Calculations_TotalOperatingExpenses_Year5"]
["O61","R61C15"," =IFERROR(O60+O58,\"\")",null,"Calculations_TotalOperatingExpenses_Year6"]
["P61","R61C16"," =IFERROR(P60+P58,\"\")",null,"Calculations_TotalOperatingExpenses_Year7"]
["Q61","R61C17"," =IFERROR(Q60+Q58,\"\")",null,"Calculations_TotalOperatingExpenses_Year8"]
["R61","R61C18"," =IFERROR(R60+R58,\"\")",null,"Calculations_TotalOperatingExpenses_Year9"]
["S61","R61C19"," =IFERROR(S60+S58,\"\")",null,"Calculations_TotalOperatingExpenses_Year10"]
["T61","R61C20"," =IFERROR(T60+T58,\"\")",null,"Calculations_TotalOperatingExpenses_Year11"]
["U61","R61C21"," =IFERROR(U60+U58,\"\")",null,"Calculations_TotalOperatingExpenses_Year12"]
["V61","R61C22"," =IFERROR(V60+V58,\"\")",null,"Calculations_TotalOperatingExpenses_Year13"]
["W61","R61C23"," =IFERROR(W60+W58,\"\")",null,"Calculations_TotalOperatingExpenses_Year14"]
["X61","R61C24"," =IFERROR(X60+X58,\"\")",null,"Calculations_TotalOperatingExpenses_Year15"]
["Y61","R61C25"," =IFERROR(Y60+Y58,\"\")",null,"Calculations_TotalOperatingExpenses_Year16"]
["Z61","R61C26"," =IFERROR(Z60+Z58,\"\")",null,"Calculations_TotalOperatingExpenses_Year17"]
["AA61","R61C27"," =IFERROR(AA60+AA58,\"\")",null,"Calculations_TotalOperatingExpenses_Year18"]
["AB61","R61C28"," =IFERROR(AB60+AB58,\"\")",null,"Calculations_TotalOperatingExpenses_Year19"]
["AC61","R61C29"," =IFERROR(AC60+AC58,\"\")",null,"Calculations_TotalOperatingExpenses_Year20"]
["AD61","R61C30"," =IFERROR(AD60+AD58,\"\")",0]
["AE61","R61C31"," =IFERROR(AE60+AE58,\"\")",0]
["AF61","R61C32"," =IFERROR(AF60+AF58,\"\")",0]
["AG61","R61C33"," =IFERROR(AG60+AG58,\"\")",0]
["AH61","R61C34"," =IFERROR(AH60+AH58,\"\")",0]
["AI61","R61C35"," =IFERROR(AI60+AI58,\"\")",0]
["AJ61","R61C36"," =IFERROR(AJ60+AJ58,\"\")",0]
["AK61","R61C37"," =IFERROR(AK60+AK58,\"\")",0]
["AL61","R61C38"," =IFERROR(AL60+AL58,\"\")",0]
["AM61","R61C39"," =IFERROR(AM60+AM58,\"\")",0]
["AN61","R61C40"," =IFERROR(AN60+AN58,\"\")",0]
["AO61","R61C41"," =IFERROR(AO60+AO58,\"\")",0]
["AP61","R61C42"," =IFERROR(AP60+AP58,\"\")",0]
["AQ61","R61C43"," =IFERROR(AQ60+AQ58,\"\")",0]
["AR61","R61C44"," =IFERROR(AR60+AR58,\"\")",0]
["AS61","R61C45"," =IFERROR(AS60+AS58,\"\")",0]
["AT61","R61C46"," =IFERROR(AT60+AT58,\"\")",0]
["AU61","R61C47"," =IFERROR(AU60+AU58,\"\")",0]
["AV61","R61C48"," =IFERROR(AV60+AV58,\"\")",0]
["AW61","R61C49"," =IFERROR(AW60+AW58,\"\")",0]
["J62","R62C10"," =IFERROR(Calculations_TotalOperatingExpenses_Year1/$E$24,0)",0]
["K62","R62C11"," =IFERROR(Calculations_TotalOperatingExpenses_Year2/$E$24,0)",0]
["L62","R62C12"," =IFERROR(Calculations_TotalOperatingExpenses_Year3/$E$24,0)",0]
["M62","R62C13"," =IFERROR(Calculations_TotalOperatingExpenses_Year4/$E$24,0)",0]
["N62","R62C14"," =IFERROR(Calculations_TotalOperatingExpenses_Year5/$E$24,0)",0]
["O62","R62C15"," =IFERROR(Calculations_TotalOperatingExpenses_Year6/$E$24,0)",0]
["P62","R62C16"," =IFERROR(Calculations_TotalOperatingExpenses_Year7/$E$24,0)",0]
["Q62","R62C17"," =IFERROR(Calculations_TotalOperatingExpenses_Year8/$E$24,0)",0]
["R62","R62C18"," =IFERROR(Calculations_TotalOperatingExpenses_Year9/$E$24,0)",0]
["S62","R62C19"," =IFERROR(Calculations_TotalOperatingExpenses_Year10/$E$24,0)",0]
["T62","R62C20"," =IFERROR(Calculations_TotalOperatingExpenses_Year11/$E$24,0)",0]
["U62","R62C21"," =IFERROR(Calculations_TotalOperatingExpenses_Year12/$E$24,0)",0]
["V62","R62C22"," =IFERROR(Calculations_TotalOperatingExpenses_Year13/$E$24,0)",0]
["W62","R62C23"," =IFERROR(Calculations_TotalOperatingExpenses_Year14/$E$24,0)",0]
["X62","R62C24"," =IFERROR(Calculations_TotalOperatingExpenses_Year15/$E$24,0)",0]
["Y62","R62C25"," =IFERROR(Calculations_TotalOperatingExpenses_Year16/$E$24,0)",0]
["Z62","R62C26"," =IFERROR(Calculations_TotalOperatingExpenses_Year17/$E$24,0)",0]
["AA62","R62C27"," =IFERROR(Calculations_TotalOperatingExpenses_Year18/$E$24,0)",0]
["AB62","R62C28"," =IFERROR(Calculations_TotalOperatingExpenses_Year19/$E$24,0)",0]
["AC62","R62C29"," =IFERROR(Calculations_TotalOperatingExpenses_Year20/$E$24,0)",0]
["J63","R63C10"," =IFERROR(Calculations_TotalEffectiveIncome_Year1/(J58+Calculations_TotalDebtService_Year1),\"\")"]
["K63","R63C11"," =IFERROR(Calculations_TotalEffectiveIncome_Year2/(K58+Calculations_TotalDebtService_Year2),\"\")"]
["L63","R63C12"," =IFERROR(Calculations_TotalEffectiveIncome_Year3/(L58+Calculations_TotalDebtService_Year3),\"\")"]
["M63","R63C13"," =IFERROR(Calculations_TotalEffectiveIncome_Year4/(M58+Calculations_TotalDebtService_Year4),\"\")"]
["N63","R63C14"," =IFERROR(Calculations_TotalEffectiveIncome_Year5/(N58+Calculations_TotalDebtService_Year5),\"\")"]
["O63","R63C15"," =IFERROR(Calculations_TotalEffectiveIncome_Year6/(O58+Calculations_TotalDebtService_Year6),\"\")"]
["P63","R63C16"," =IFERROR(Calculations_TotalEffectiveIncome_Year7/(P58+Calculations_TotalDebtService_Year7),\"\")"]
["Q63","R63C17"," =IFERROR(Calculations_TotalEffectiveIncome_Year8/(Q58+Calculations_TotalDebtService_Year8),\"\")"]
["R63","R63C18"," =IFERROR(Calculations_TotalEffectiveIncome_Year9/(R58+Calculations_TotalDebtService_Year9),\"\")"]
["S63","R63C19"," =IFERROR(Calculations_TotalEffectiveIncome_Year10/(S58+Calculations_TotalDebtService_Year10),\"\")"]
["T63","R63C20"," =IFERROR(Calculations_TotalEffectiveIncome_Year11/(T58+Calculations_TotalDebtService_Year11),\"\")"]
["U63","R63C21"," =IFERROR(Calculations_TotalEffectiveIncome_Year12/(U58+Calculations_TotalDebtService_Year12),\"\")"]
["V63","R63C22"," =IFERROR(Calculations_TotalEffectiveIncome_Year13/(V58+Calculations_TotalDebtService_Year13),\"\")"]
["W63","R63C23"," =IFERROR(Calculations_TotalEffectiveIncome_Year14/(W58+Calculations_TotalDebtService_Year14),\"\")"]
["X63","R63C24"," =IFERROR(Calculations_TotalEffectiveIncome_Year15/(X58+Calculations_TotalDebtService_Year15),\"\")"]
["Y63","R63C25"," =IFERROR(Calculations_TotalEffectiveIncome_Year16/(Y58+Calculations_TotalDebtService_Year16),\"\")"]
["Z63","R63C26"," =IFERROR(Calculations_TotalEffectiveIncome_Year17/(Z58+Calculations_TotalDebtService_Year17),\"\")"]
["AA63","R63C27"," =IFERROR(Calculations_TotalEffectiveIncome_Year18/(AA58+Calculations_TotalDebtService_Year18),\"\")"]
["AB63","R63C28"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AB58+Calculations_TotalDebtService_Year19),\"\")"]
["AC63","R63C29"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AC58+Calculations_TotalDebtService_Year20),\"\")"]
["AD63","R63C30"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AD58+Calculations_TotalDebtService_Year19),\"\")"]
["AE63","R63C31"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AE58+Calculations_TotalDebtService_Year20),\"\")"]
["AF63","R63C32"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AF58+Calculations_TotalDebtService_Year19),\"\")"]
["AG63","R63C33"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AG58+Calculations_TotalDebtService_Year20),\"\")"]
["AH63","R63C34"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AH58+Calculations_TotalDebtService_Year19),\"\")"]
["AI63","R63C35"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AI58+Calculations_TotalDebtService_Year20),\"\")"]
["AJ63","R63C36"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AJ58+Calculations_TotalDebtService_Year19),\"\")"]
["AK63","R63C37"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AK58+Calculations_TotalDebtService_Year20),\"\")"]
["AL63","R63C38"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AL58+Calculations_TotalDebtService_Year19),\"\")"]
["AM63","R63C39"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AM58+Calculations_TotalDebtService_Year20),\"\")"]
["AN63","R63C40"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AN58+Calculations_TotalDebtService_Year19),\"\")"]
["AO63","R63C41"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AO58+Calculations_TotalDebtService_Year20),\"\")"]
["AP63","R63C42"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AP58+Calculations_TotalDebtService_Year19),\"\")"]
["AQ63","R63C43"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AQ58+Calculations_TotalDebtService_Year20),\"\")"]
["AR63","R63C44"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AR58+Calculations_TotalDebtService_Year19),\"\")"]
["AS63","R63C45"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AS58+Calculations_TotalDebtService_Year20),\"\")"]
["AT63","R63C46"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AT58+Calculations_TotalDebtService_Year19),\"\")"]
["AU63","R63C47"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AU58+Calculations_TotalDebtService_Year20),\"\")"]
["AV63","R63C48"," =IFERROR(Calculations_TotalEffectiveIncome_Year19/(AV58+Calculations_TotalDebtService_Year19),\"\")"]
["AW63","R63C49"," =IFERROR(Calculations_TotalEffectiveIncome_Year20/(AW58+Calculations_TotalDebtService_Year20),\"\")"]
["J66","R66C10"," =IFERROR(Calculations_TotalEffectiveIncome_Year1-Calculations_TotalOperatingExpenses_Year1,\"\")",null,"Calculations_NOI_Year1"]
["K66","R66C11"," =IFERROR(Calculations_TotalEffectiveIncome_Year2-Calculations_TotalOperatingExpenses_Year2,\"\")",null,"Calculations_NOI_Year2"]
["L66","R66C12"," =IFERROR(Calculations_TotalEffectiveIncome_Year3-Calculations_TotalOperatingExpenses_Year3,\"\")",null,"Calculations_NOI_Year3"]
["M66","R66C13"," =IFERROR(Calculations_TotalEffectiveIncome_Year4-Calculations_TotalOperatingExpenses_Year4,\"\")",null,"Calculations_NOI_Year4"]
["N66","R66C14"," =IFERROR(Calculations_TotalEffectiveIncome_Year5-Calculations_TotalOperatingExpenses_Year5,\"\")",null,"Calculations_NOI_Year5"]
["O66","R66C15"," =IFERROR(Calculations_TotalEffectiveIncome_Year6-Calculations_TotalOperatingExpenses_Year6,\"\")",null,"Calculations_NOI_Year6"]
["P66","R66C16"," =IFERROR(Calculations_TotalEffectiveIncome_Year7-Calculations_TotalOperatingExpenses_Year7,\"\")",null,"Calculations_NOI_Year7"]
["Q66","R66C17"," =IFERROR(Calculations_TotalEffectiveIncome_Year8-Calculations_TotalOperatingExpenses_Year8,\"\")",null,"Calculations_NOI_Year8"]
["R66","R66C18"," =IFERROR(Calculations_TotalEffectiveIncome_Year9-Calculations_TotalOperatingExpenses_Year9,\"\")",null,"Calculations_NOI_Year9"]
["S66","R66C19"," =IFERROR(Calculations_TotalEffectiveIncome_Year10-Calculations_TotalOperatingExpenses_Year10,\"\")",null,"Calculations_NOI_Year10"]
["T66","R66C20"," =IFERROR(Calculations_TotalEffectiveIncome_Year11-Calculations_TotalOperatingExpenses_Year11,\"\")",null,"Calculations_NOI_Year11"]
["U66","R66C21"," =IFERROR(Calculations_TotalEffectiveIncome_Year12-Calculations_TotalOperatingExpenses_Year12,\"\")",null,"Calculations_NOI_Year12"]
["V66","R66C22"," =IFERROR(Calculations_TotalEffectiveIncome_Year13-Calculations_TotalOperatingExpenses_Year13,\"\")",null,"Calculations_NOI_Year13"]
["W66","R66C23"," =IFERROR(Calculations_TotalEffectiveIncome_Year14-Calculations_TotalOperatingExpenses_Year14,\"\")",null,"Calculations_NOI_Year14"]
["X66","R66C24"," =IFERROR(Calculations_TotalEffectiveIncome_Year15-Calculations_TotalOperatingExpenses_Year15,\"\")",null,"Calculations_NOI_Year15"]
["Y66","R66C25"," =IFERROR(Calculations_TotalEffectiveIncome_Year16-Calculations_TotalOperatingExpenses_Year16,\"\")",null,"Calculations_NOI_Year16"]
["Z66","R66C26"," =IFERROR(Calculations_TotalEffectiveIncome_Year17-Calculations_TotalOperatingExpenses_Year17,\"\")",null,"Calculations_NOI_Year17"]
["AA66","R66C27"," =IFERROR(Calculations_TotalEffectiveIncome_Year18-Calculations_TotalOperatingExpenses_Year18,\"\")",null,"Calculations_NOI_Year18"]
["AB66","R66C28"," =IFERROR(Calculations_TotalEffectiveIncome_Year19-Calculations_TotalOperatingExpenses_Year19,\"\")",null,"Calculations_NOI_Year19"]
["AC66","R66C29"," =IFERROR(Calculations_TotalEffectiveIncome_Year20-Calculations_TotalOperatingExpenses_Year20,\"\")",null,"Calculations_NOI_Year20"]
["AD66","R66C30"," =IFERROR(AD41-AD61,\"\")",0]
["AE66","R66C31"," =IFERROR(AE41-AE61,\"\")",0]
["AF66","R66C32"," =IFERROR(AF41-AF61,\"\")",0]
["AG66","R66C33"," =IFERROR(AG41-AG61,\"\")",0]
["AH66","R66C34"," =IFERROR(AH41-AH61,\"\")",0]
["AI66","R66C35"," =IFERROR(AI41-AI61,\"\")",0]
["AJ66","R66C36"," =IFERROR(AJ41-AJ61,\"\")",0]
["AK66","R66C37"," =IFERROR(AK41-AK61,\"\")",0]
["AL66","R66C38"," =IFERROR(AL41-AL61,\"\")",0]
["AM66","R66C39"," =IFERROR(AM41-AM61,\"\")",0]
["AN66","R66C40"," =IFERROR(AN41-AN61,\"\")",0]
["AO66","R66C41"," =IFERROR(AO41-AO61,\"\")",0]
["AP66","R66C42"," =IFERROR(AP41-AP61,\"\")",0]
["AQ66","R66C43"," =IFERROR(AQ41-AQ61,\"\")",0]
["AR66","R66C44"," =IFERROR(AR41-AR61,\"\")",0]
["AS66","R66C45"," =IFERROR(AS41-AS61,\"\")",0]
["AT66","R66C46"," =IFERROR(AT41-AT61,\"\")",0]
["AU66","R66C47"," =IFERROR(AU41-AU61,\"\")",0]
["AV66","R66C48"," =IFERROR(AV41-AV61,\"\")",0]
["AW66","R66C49"," =IFERROR(AW41-AW61,\"\")",0]
["J70","R70C10"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["K70","R70C11"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["L70","R70C12"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["M70","R70C13"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["N70","R70C14"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["O70","R70C15"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["P70","R70C16"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["Q70","R70C17"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["R70","R70C18"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["S70","R70C19"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["T70","R70C20"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["U70","R70C21"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["V70","R70C22"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["W70","R70C23"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["X70","R70C24"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["Y70","R70C25"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["Z70","R70C26"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AA70","R70C27"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AB70","R70C28"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AC70","R70C29"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AD70","R70C30"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AE70","R70C31"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AF70","R70C32"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AG70","R70C33"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AH70","R70C34"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AI70","R70C35"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AJ70","R70C36"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AK70","R70C37"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AL70","R70C38"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AM70","R70C39"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AN70","R70C40"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AO70","R70C41"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AP70","R70C42"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AQ70","R70C43"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AR70","R70C44"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AS70","R70C45"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AT70","R70C46"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AU70","R70C47"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AV70","R70C48"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["AW70","R70C49"," =IF(_LoanSizing_Dashboard_DebtServiceFirstMortgage=\"Set Fixed Loan Amt or DSC\",0,_LoanSizing_Dashboard_DebtServiceFirstMortgage)",350754.02490478748]
["J71","R71C10"," =IFERROR(IF(J$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(J$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["K71","R71C11"," =IFERROR(IF(K$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(K$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["L71","R71C12"," =IFERROR(IF(L$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(L$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["M71","R71C13"," =IFERROR(IF(M$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(M$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["N71","R71C14"," =IFERROR(IF(N$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(N$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["O71","R71C15"," =IFERROR(IF(O$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(O$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["P71","R71C16"," =IFERROR(IF(P$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(P$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["Q71","R71C17"," =IFERROR(IF(Q$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(Q$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["R71","R71C18"," =IFERROR(IF(R$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(R$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["S71","R71C19"," =IFERROR(IF(S$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(S$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["T71","R71C20"," =IFERROR(IF(T$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(T$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["U71","R71C21"," =IFERROR(IF(U$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(U$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["V71","R71C22"," =IFERROR(IF(V$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(V$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["W71","R71C23"," =IFERROR(IF(W$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(W$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["X71","R71C24"," =IFERROR(IF(X$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(X$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["Y71","R71C25"," =IFERROR(IF(Y$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(Y$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["Z71","R71C26"," =IFERROR(IF(Z$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(Z$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AA71","R71C27"," =IFERROR(IF(AA$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AA$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AB71","R71C28"," =IFERROR(IF(AB$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AB$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AC71","R71C29"," =IFERROR(IF(AC$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AC$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AD71","R71C30"," =IFERROR(IF(AD$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AD$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AE71","R71C31"," =IFERROR(IF(AE$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AE$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AF71","R71C32"," =IFERROR(IF(AF$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AF$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AG71","R71C33"," =IFERROR(IF(AG$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AG$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AH71","R71C34"," =IFERROR(IF(AH$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AH$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AI71","R71C35"," =IFERROR(IF(AI$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AI$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AJ71","R71C36"," =IFERROR(IF(AJ$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AJ$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AK71","R71C37"," =IFERROR(IF(AK$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AK$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AL71","R71C38"," =IFERROR(IF(AL$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AL$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AM71","R71C39"," =IFERROR(IF(AM$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AM$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AN71","R71C40"," =IFERROR(IF(AN$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AN$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AO71","R71C41"," =IFERROR(IF(AO$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AO$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AP71","R71C42"," =IFERROR(IF(AP$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AP$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AQ71","R71C43"," =IFERROR(IF(AQ$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AQ$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AR71","R71C44"," =IFERROR(IF(AR$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AR$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AS71","R71C45"," =IFERROR(IF(AS$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AS$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AT71","R71C46"," =IFERROR(IF(AT$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AT$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AU71","R71C47"," =IFERROR(IF(AU$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AU$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AV71","R71C48"," =IFERROR(IF(AV$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AV$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["AW71","R71C49"," =IFERROR(IF(AW$13=0,JuniorLoan_One_DebtServicePaymentAnnual,VLOOKUP(AW$13,'Junior Loan'!$B$18:$E$497,4)*12),0)",0]
["J72","R72C10"," =J70+J71",350754.02490478748,"Calculations_TotalDebtService_Year1"]
["K72","R72C11"," =K70+K71",350754.02490478748,"Calculations_TotalDebtService_Year2"]
["L72","R72C12"," =L70+L71",350754.02490478748,"Calculations_TotalDebtService_Year3"]
["M72","R72C13"," =M70+M71",350754.02490478748,"Calculations_TotalDebtService_Year4"]
["N72","R72C14"," =N70+N71",350754.02490478748,"Calculations_TotalDebtService_Year5"]
["O72","R72C15"," =O70+O71",350754.02490478748,"Calculations_TotalDebtService_Year6"]
["P72","R72C16"," =P70+P71",350754.02490478748,"Calculations_TotalDebtService_Year7"]
["Q72","R72C17"," =Q70+Q71",350754.02490478748,"Calculations_TotalDebtService_Year8"]
["R72","R72C18"," =R70+R71",350754.02490478748,"Calculations_TotalDebtService_Year9"]
["S72","R72C19"," =S70+S71",350754.02490478748,"Calculations_TotalDebtService_Year10"]
["T72","R72C20"," =T70+T71",350754.02490478748,"Calculations_TotalDebtService_Year11"]
["U72","R72C21"," =U70+U71",350754.02490478748,"Calculations_TotalDebtService_Year12"]
["V72","R72C22"," =V70+V71",350754.02490478748,"Calculations_TotalDebtService_Year13"]
["W72","R72C23"," =W70+W71",350754.02490478748,"Calculations_TotalDebtService_Year14"]
["X72","R72C24"," =X70+X71",350754.02490478748,"Calculations_TotalDebtService_Year15"]
["Y72","R72C25"," =Y70+Y71",350754.02490478748,"Calculations_TotalDebtService_Year16"]
["Z72","R72C26"," =Z70+Z71",350754.02490478748,"Calculations_TotalDebtService_Year17"]
["AA72","R72C27"," =AA70+AA71",350754.02490478748,"Calculations_TotalDebtService_Year18"]
["AB72","R72C28"," =AB70+AB71",350754.02490478748,"Calculations_TotalDebtService_Year19"]
["AC72","R72C29"," =AC70+AC71",350754.02490478748,"Calculations_TotalDebtService_Year20"]
["AD72","R72C30"," =AD70+AD71",350754.02490478748]
["AE72","R72C31"," =AE70+AE71",350754.02490478748]
["AF72","R72C32"," =AF70+AF71",350754.02490478748]
["AG72","R72C33"," =AG70+AG71",350754.02490478748]
["AH72","R72C34"," =AH70+AH71",350754.02490478748]
["AI72","R72C35"," =AI70+AI71",350754.02490478748]
["AJ72","R72C36"," =AJ70+AJ71",350754.02490478748]
["AK72","R72C37"," =AK70+AK71",350754.02490478748]
["AL72","R72C38"," =AL70+AL71",350754.02490478748]
["AM72","R72C39"," =AM70+AM71",350754.02490478748]
["AN72","R72C40"," =AN70+AN71",350754.02490478748]
["AO72","R72C41"," =AO70+AO71",350754.02490478748]
["AP72","R72C42"," =AP70+AP71",350754.02490478748]
["AQ72","R72C43"," =AQ70+AQ71",350754.02490478748]
["AR72","R72C44"," =AR70+AR71",350754.02490478748]
["AS72","R72C45"," =AS70+AS71",350754.02490478748]
["AT72","R72C46"," =AT70+AT71",350754.02490478748]
["AU72","R72C47"," =AU70+AU71",350754.02490478748]
["AV72","R72C48"," =AV70+AV71",350754.02490478748]
["AW72","R72C49"," =AW70+AW71",350754.02490478748]
["J75","R75C10"," =IFERROR(Calculations_NOI_Year1-Calculations_TotalDebtService_Year1,\"\")",null,"Calculations_IncomeAvailable_Year1"]
["K75","R75C11"," =IFERROR(Calculations_NOI_Year2-Calculations_TotalDebtService_Year2,\"\")",null,"Calculations_IncomeAvailable_Year2"]
["L75","R75C12"," =IFERROR(Calculations_NOI_Year3-Calculations_TotalDebtService_Year3,\"\")",null,"Calculations_IncomeAvailable_Year3"]
["M75","R75C13"," =IFERROR(Calculations_NOI_Year4-Calculations_TotalDebtService_Year4,\"\")",null,"Calculations_IncomeAvailable_Year4"]
["N75","R75C14"," =IFERROR(Calculations_NOI_Year5-Calculations_TotalDebtService_Year5,\"\")",null,"Calculations_IncomeAvailable_Year5"]
["O75","R75C15"," =IFERROR(Calculations_NOI_Year6-Calculations_TotalDebtService_Year6,\"\")",null,"Calculations_IncomeAvailable_Year6"]
["P75","R75C16"," =IFERROR(Calculations_NOI_Year7-Calculations_TotalDebtService_Year7,\"\")",null,"Calculations_IncomeAvailable_Year7"]
["Q75","R75C17"," =IFERROR(Calculations_NOI_Year8-Calculations_TotalDebtService_Year8,\"\")",null,"Calculations_IncomeAvailable_Year8"]
["R75","R75C18"," =IFERROR(Calculations_NOI_Year9-Calculations_TotalDebtService_Year9,\"'\")","","Calculations_IncomeAvailable_Year9"]
["S75","R75C19"," =IFERROR(Calculations_NOI_Year10-Calculations_TotalDebtService_Year10,\"\")",null,"Calculations_IncomeAvailable_Year10"]
["T75","R75C20"," =IFERROR(Calculations_NOI_Year11-Calculations_TotalDebtService_Year11,\"\")",null,"Calculations_IncomeAvailable_Year11"]
["U75","R75C21"," =IFERROR(Calculations_NOI_Year12-Calculations_TotalDebtService_Year12,\"\")",null,"Calculations_IncomeAvailable_Year12"]
["V75","R75C22"," =IFERROR(Calculations_NOI_Year13-Calculations_TotalDebtService_Year13,\"\")",null,"Calculations_IncomeAvailable_Year13"]
["W75","R75C23"," =IFERROR(Calculations_NOI_Year14-Calculations_TotalDebtService_Year14,\"\")",null,"Calculations_IncomeAvailable_Year14"]
["X75","R75C24"," =IFERROR(Calculations_NOI_Year15-Calculations_TotalDebtService_Year15,\"\")",null,"Calculations_IncomeAvailable_Year15"]
["Y75","R75C25"," =IFERROR(Calculations_NOI_Year16-Calculations_TotalDebtService_Year16,\"\")",null,"Calculations_IncomeAvailable_Year16"]
["Z75","R75C26"," =IFERROR(Calculations_NOI_Year17-Calculations_TotalDebtService_Year17,\"\")",null,"Calculations_IncomeAvailable_Year17"]
["AA75","R75C27"," =IFERROR(Calculations_NOI_Year18-Calculations_TotalDebtService_Year18,\"\")",null,"Calculations_IncomeAvailable_Year18"]
["AB75","R75C28"," =IFERROR(Calculations_NOI_Year19-Calculations_TotalDebtService_Year19,\"\")",null,"Calculations_IncomeAvailable_Year19"]
["AC75","R75C29"," =IFERROR(Calculations_NOI_Year20-Calculations_TotalDebtService_Year20,\"\")",null,"Calculations_IncomeAvailable_Year20"]
["AD75","R75C30"," =IFERROR(AD66-AD72,\"\")",-350754.02490478748]
["AE75","R75C31"," =IFERROR(AE66-AE72,\"\")",-350754.02490478748]
["AF75","R75C32"," =IFERROR(AF66-AF72,\"\")",-350754.02490478748]
["AG75","R75C33"," =IFERROR(AG66-AG72,\"\")",-350754.02490478748]
["AH75","R75C34"," =IFERROR(AH66-AH72,\"\")",-350754.02490478748]
["AI75","R75C35"," =IFERROR(AI66-AI72,\"\")",-350754.02490478748]
["AJ75","R75C36"," =IFERROR(AJ66-AJ72,\"\")",-350754.02490478748]
["AK75","R75C37"," =IFERROR(AK66-AK72,\"\")",-350754.02490478748]
["AL75","R75C38"," =IFERROR(AL66-AL72,\"\")",-350754.02490478748]
["AM75","R75C39"," =IFERROR(AM66-AM72,\"\")",-350754.02490478748]
["AN75","R75C40"," =IFERROR(AN66-AN72,\"\")",-350754.02490478748]
["AO75","R75C41"," =IFERROR(AO66-AO72,\"\")",-350754.02490478748]
["AP75","R75C42"," =IFERROR(AP66-AP72,\"\")",-350754.02490478748]
["AQ75","R75C43"," =IFERROR(AQ66-AQ72,\"\")",-350754.02490478748]
["AR75","R75C44"," =IFERROR(AR66-AR72,\"\")",-350754.02490478748]
["AS75","R75C45"," =IFERROR(AS66-AS72,\"\")",-350754.02490478748]
["AT75","R75C46"," =IFERROR(AT66-AT72,\"\")",-350754.02490478748]
["AU75","R75C47"," =IFERROR(AU66-AU72,\"\")",-350754.02490478748]
["AV75","R75C48"," =IFERROR(AV66-AV72,\"\")",-350754.02490478748]
["AW75","R75C49"," =IFERROR(AW66-AW72,\"\")",-350754.02490478748]
["J76","R76C10"," =IFERROR(Calculations_NOI_Year1/J70,\"\")",null,"FirstMortgage_DSCR_Year1"]
["K76","R76C11"," =IFERROR(Calculations_NOI_Year2/K70,\"\")",null,"FirstMortgage_DSCR_Year2"]
["L76","R76C12"," =IFERROR(Calculations_NOI_Year3/L70,\"\")",null,"FirstMortgage_DSCR_Year3"]
["M76","R76C13"," =IFERROR(Calculations_NOI_Year4/M70,\"\")",null,"FirstMortgage_DSCR_Year4"]
["N76","R76C14"," =IFERROR(Calculations_NOI_Year5/N70,\"\")",null,"FirstMortgage_DSCR_Year5"]
["O76","R76C15"," =IFERROR(Calculations_NOI_Year6/O70,\"\")",null,"FirstMortgage_DSCR_Year6"]
["P76","R76C16"," =IFERROR(Calculations_NOI_Year7/P70,\"\")",null,"FirstMortgage_DSCR_Year7"]
["Q76","R76C17"," =IFERROR(Calculations_NOI_Year8/Q70,\"\")",null,"FirstMortgage_DSCR_Year8"]
["R76","R76C18"," =IFERROR(Calculations_NOI_Year9/R70,\"\")",null,"FirstMortgage_DSCR_Year9"]
["S76","R76C19"," =IFERROR(Calculations_NOI_Year10/S70,\"\")",null,"FirstMortgage_DSCR_Year10"]
["T76","R76C20"," =IFERROR(Calculations_NOI_Year11/T70,\"\")",null,"FirstMortgage_DSCR_Year11"]
["U76","R76C21"," =IFERROR(Calculations_NOI_Year12/U70,\"\")",null,"FirstMortgage_DSCR_Year12"]
["V76","R76C22"," =IFERROR(Calculations_NOI_Year13/V70,\"\")",null,"FirstMortgage_DSCR_Year13"]
["W76","R76C23"," =IFERROR(Calculations_NOI_Year14/W70,\"\")",null,"FirstMortgage_DSCR_Year14"]
["X76","R76C24"," =IFERROR(Calculations_NOI_Year15/X70,\"\")",null,"FirstMortgage_DSCR_Year15"]
["Y76","R76C25"," =IFERROR(Calculations_NOI_Year16/Y70,\"\")",null,"FirstMortgage_DSCR_Year16"]
["Z76","R76C26"," =IFERROR(Calculations_NOI_Year17/Z70,\"\")",null,"FirstMortgage_DSCR_Year17"]
["AA76","R76C27"," =IFERROR(Calculations_NOI_Year18/AA70,\"\")",null,"FirstMortgage_DSCR_Year18"]
["AB76","R76C28"," =IFERROR(Calculations_NOI_Year19/AB70,\"\")",null,"FirstMortgage_DSCR_Year19"]
["AC76","R76C29"," =IFERROR(Calculations_NOI_Year20/AC70,\"\")",null,"FirstMortgage_DSCR_Year20"]
["AD76","R76C30"," =IFERROR(Calculations_NOI_Year19/AD70,\"\")"]
["AE76","R76C31"," =IFERROR(Calculations_NOI_Year20/AE70,\"\")"]
["AF76","R76C32"," =IFERROR(Calculations_NOI_Year19/AF70,\"\")"]
["AG76","R76C33"," =IFERROR(Calculations_NOI_Year20/AG70,\"\")"]
["AH76","R76C34"," =IFERROR(Calculations_NOI_Year19/AH70,\"\")"]
["AI76","R76C35"," =IFERROR(Calculations_NOI_Year20/AI70,\"\")"]
["AJ76","R76C36"," =IFERROR(Calculations_NOI_Year19/AJ70,\"\")"]
["AK76","R76C37"," =IFERROR(Calculations_NOI_Year20/AK70,\"\")"]
["AL76","R76C38"," =IFERROR(Calculations_NOI_Year19/AL70,\"\")"]
["AM76","R76C39"," =IFERROR(Calculations_NOI_Year20/AM70,\"\")"]
["AN76","R76C40"," =IFERROR(Calculations_NOI_Year19/AN70,\"\")"]
["AO76","R76C41"," =IFERROR(Calculations_NOI_Year20/AO70,\"\")"]
["AP76","R76C42"," =IFERROR(Calculations_NOI_Year19/AP70,\"\")"]
["AQ76","R76C43"," =IFERROR(Calculations_NOI_Year20/AQ70,\"\")"]
["AR76","R76C44"," =IFERROR(Calculations_NOI_Year19/AR70,\"\")"]
["AS76","R76C45"," =IFERROR(Calculations_NOI_Year20/AS70,\"\")"]
["AT76","R76C46"," =IFERROR(Calculations_NOI_Year19/AT70,\"\")"]
["AU76","R76C47"," =IFERROR(Calculations_NOI_Year20/AU70,\"\")"]
["AV76","R76C48"," =IFERROR(Calculations_NOI_Year19/AV70,\"\")"]
["AW76","R76C49"," =IFERROR(Calculations_NOI_Year20/AW70,\"\")"]
["J77","R77C10"," =IFERROR(Calculations_NOI_Year1/Calculations_TotalDebtService_Year1,\"\")",null,"Combined_DSCR_Year1"]
["K77","R77C11"," =IFERROR(Calculations_NOI_Year2/Calculations_TotalDebtService_Year2,\"\")",null,"Combined_DSCR_Year2"]
["L77","R77C12"," =IFERROR(Calculations_NOI_Year3/Calculations_TotalDebtService_Year3,\"\")",null,"Combined_DSCR_Year3"]
["M77","R77C13"," =IFERROR(Calculations_NOI_Year4/Calculations_TotalDebtService_Year4,\"\")",null,"Combined_DSCR_Year4"]
["N77","R77C14"," =IFERROR(Calculations_NOI_Year5/Calculations_TotalDebtService_Year5,\"\")",null,"Combined_DSCR_Year5"]
["O77","R77C15"," =IFERROR(Calculations_NOI_Year6/Calculations_TotalDebtService_Year6,\"\")",null,"Combined_DSCR_Year6"]
["P77","R77C16"," =IFERROR(Calculations_NOI_Year7/Calculations_TotalDebtService_Year7,\"\")",null,"Combined_DSCR_Year7"]
["Q77","R77C17"," =IFERROR(Calculations_NOI_Year8/Calculations_TotalDebtService_Year8,\"\")",null,"Combined_DSCR_Year8"]
["R77","R77C18"," =IFERROR(Calculations_NOI_Year9/Calculations_TotalDebtService_Year9,\"\")",null,"Combined_DSCR_Year9"]
["S77","R77C19"," =IFERROR(Calculations_NOI_Year10/Calculations_TotalDebtService_Year10,\"\")",null,"Combined_DSCR_Year10"]
["T77","R77C20"," =IFERROR(Calculations_NOI_Year11/Calculations_TotalDebtService_Year11,\"\")",null,"Combined_DSCR_Year11"]
["U77","R77C21"," =IFERROR(Calculations_NOI_Year12/Calculations_TotalDebtService_Year12,\"\")",null,"Combined_DSCR_Year12"]
["V77","R77C22"," =IFERROR(Calculations_NOI_Year13/Calculations_TotalDebtService_Year13,\"\")",null,"Combined_DSCR_Year13"]
["W77","R77C23"," =IFERROR(Calculations_NOI_Year14/Calculations_TotalDebtService_Year14,\"\")",null,"Combined_DSCR_Year14"]
["X77","R77C24"," =IFERROR(Calculations_NOI_Year15/Calculations_TotalDebtService_Year15,\"\")",null,"Combined_DSCR_Year15"]
["Y77","R77C25"," =IFERROR(Calculations_NOI_Year16/Calculations_TotalDebtService_Year16,\"\")",null,"Combined_DSCR_Year16"]
["Z77","R77C26"," =IFERROR(Calculations_NOI_Year17/Calculations_TotalDebtService_Year17,\"\")",null,"Combined_DSCR_Year17"]
["AA77","R77C27"," =IFERROR(Calculations_NOI_Year18/Calculations_TotalDebtService_Year18,\"\")",null,"Combined_DSCR_Year18"]
["AB77","R77C28"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")",null,"Combined_DSCR_Year19"]
["AC77","R77C29"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")",null,"Combined_DSCR_Year20"]
["AD77","R77C30"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AE77","R77C31"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AF77","R77C32"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AG77","R77C33"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AH77","R77C34"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AI77","R77C35"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AJ77","R77C36"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AK77","R77C37"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AL77","R77C38"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AM77","R77C39"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AN77","R77C40"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AO77","R77C41"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AP77","R77C42"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AQ77","R77C43"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AR77","R77C44"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AS77","R77C45"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AT77","R77C46"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AU77","R77C47"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["AV77","R77C48"," =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"]
["AW77","R77C49"," =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"]
["J78","R78C10"," =IFERROR(IF(Calculations_IncomeAvailable_Year1<0,0,Calculations_IncomeAvailable_Year1*$E$78),0)",0,"CashFlow_JuniorLoan_Year1"]
["K78","R78C11"," =IFERROR(IF(Calculations_IncomeAvailable_Year2<0,0,Calculations_IncomeAvailable_Year2*$E$78),0)",0,"CashFlow_JuniorLoan_Year2"]
["L78","R78C12"," =IFERROR(IF(Calculations_IncomeAvailable_Year3<0,0,Calculations_IncomeAvailable_Year3*$E$78),0)",0,"CashFlow_JuniorLoan_Year3"]
["M78","R78C13"," =IFERROR(IF(Calculations_IncomeAvailable_Year4<0,0,Calculations_IncomeAvailable_Year4*$E$78),0)",0,"CashFlow_JuniorLoan_Year4"]
["N78","R78C14"," =IFERROR(IF(Calculations_IncomeAvailable_Year5<0,0,Calculations_IncomeAvailable_Year5*$E$78),0)",0,"CashFlow_JuniorLoan_Year5"]
["O78","R78C15"," =IFERROR(IF(Calculations_IncomeAvailable_Year6<0,0,Calculations_IncomeAvailable_Year6*$E$78),0)",0,"CashFlow_JuniorLoan_Year6"]
["P78","R78C16"," =IFERROR(IF(Calculations_IncomeAvailable_Year7<0,0,Calculations_IncomeAvailable_Year7*$E$78),0)",0,"CashFlow_JuniorLoan_Year7"]
["Q78","R78C17"," =IFERROR(IF(Calculations_IncomeAvailable_Year8<0,0,Calculations_IncomeAvailable_Year8*$E$78),0)",0,"CashFlow_JuniorLoan_Year8"]
["R78","R78C18"," =IFERROR(IF(Calculations_IncomeAvailable_Year9<0,0,Calculations_IncomeAvailable_Year9*$E$78),0)",0,"CashFlow_JuniorLoan_Year9"]
["S78","R78C19"," =IFERROR(IF(Calculations_IncomeAvailable_Year10<0,0,Calculations_IncomeAvailable_Year10*$E$78),0)",0,"CashFlow_JuniorLoan_Year10"]
["T78","R78C20"," =IFERROR(IF(Calculations_IncomeAvailable_Year11<0,0,Calculations_IncomeAvailable_Year11*$E$78),0)",0,"CashFlow_JuniorLoan_Year11"]
["U78","R78C21"," =IFERROR(IF(Calculations_IncomeAvailable_Year12<0,0,Calculations_IncomeAvailable_Year12*$E$78),0)",0,"CashFlow_JuniorLoan_Year12"]
["V78","R78C22"," =IFERROR(IF(Calculations_IncomeAvailable_Year13<0,0,Calculations_IncomeAvailable_Year13*$E$78),0)",0,"CashFlow_JuniorLoan_Year13"]
["W78","R78C23"," =IFERROR(IF(Calculations_IncomeAvailable_Year14<0,0,Calculations_IncomeAvailable_Year14*$E$78),0)",0,"CashFlow_JuniorLoan_Year14"]
["X78","R78C24"," =IFERROR(IF(Calculations_IncomeAvailable_Year15<0,0,Calculations_IncomeAvailable_Year15*$E$78),0)",0,"CashFlow_JuniorLoan_Year15"]
["Y78","R78C25"," =IFERROR(IF(Calculations_IncomeAvailable_Year16<0,0,Calculations_IncomeAvailable_Year16*$E$78),0)",0,"CashFlow_JuniorLoan_Year16"]
["Z78","R78C26"," =IFERROR(IF(Calculations_IncomeAvailable_Year17<0,0,Calculations_IncomeAvailable_Year17*$E$78),0)",0,"CashFlow_JuniorLoan_Year17"]
["AA78","R78C27"," =IFERROR(IF(Calculations_IncomeAvailable_Year18<0,0,Calculations_IncomeAvailable_Year18*$E$78),0)",0,"CashFlow_JuniorLoan_Year18"]
["AB78","R78C28"," =IFERROR(IF(Calculations_IncomeAvailable_Year19<0,0,Calculations_IncomeAvailable_Year19*$E$78),0)",0,"CashFlow_JuniorLoan_Year19"]
["AC78","R78C29"," =IFERROR(IF(Calculations_IncomeAvailable_Year20<0,0,Calculations_IncomeAvailable_Year20*$E$78),0)",0,"CashFlow_JuniorLoan_Year20"]
["AD78","R78C30"," =IFERROR($E$78*AD75,0)",0]
["AE78","R78C31"," =IFERROR($E$78*AE75,0)",0]
["AF78","R78C32"," =IFERROR($E$78*AF75,0)",0]
["AG78","R78C33"," =IFERROR($E$78*AG75,0)",0]
["AH78","R78C34"," =IFERROR($E$78*AH75,0)",0]
["AI78","R78C35"," =IFERROR($E$78*AI75,0)",0]
["AJ78","R78C36"," =IFERROR($E$78*AJ75,0)",0]
["AK78","R78C37"," =IFERROR($E$78*AK75,0)",0]
["AL78","R78C38"," =IFERROR($E$78*AL75,0)",0]
["AM78","R78C39"," =IFERROR($E$78*AM75,0)",0]
["AN78","R78C40"," =IFERROR($E$78*AN75,0)",0]
["AO78","R78C41"," =IFERROR($E$78*AO75,0)",0]
["AP78","R78C42"," =IFERROR($E$78*AP75,0)",0]
["AQ78","R78C43"," =IFERROR($E$78*AQ75,0)",0]
["AR78","R78C44"," =IFERROR($E$78*AR75,0)",0]
["AS78","R78C45"," =IFERROR($E$78*AS75,0)",0]
["AT78","R78C46"," =IFERROR($E$78*AT75,0)",0]
["AU78","R78C47"," =IFERROR($E$78*AU75,0)",0]
["AV78","R78C48"," =IFERROR($E$78*AV75,0)",0]
["AW78","R78C49"," =IFERROR($E$78*AW75,0)",0]
["E78","R78C5"," =_JuniorLoan_One_CashFlowSharing",0]
["J81","R81C10"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,J12*12,0),0)",4896904.6573329531]
["K81","R81C11"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,K12*12,0),0)",4788534.7612722926]
["L81","R81C12"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,L12*12,0),0)",4674620.4556559231]
["M81","R81C13"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,M12*12,0),0)",4554878.0779683394]
["N81","R81C14"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,N12*12,0),0)",4429009.4529813882]
["O81","R81C15"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,O12*12,0),0)",4296701.1502563404]
["P81","R81C16"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,P12*12,0),0)",4157623.703658368]
["Q81","R81C17"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,Q12*12,0),0)",4011430.7909398978]
["R81","R81C18"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,R12*12,0),0)",3857758.3713498926]
["S81","R81C19"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,S12*12,0),0)",3696223.7791215843]
["T81","R81C20"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,T12*12,0),0)",3526424.7705813241]
["U81","R81C21"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,U12*12,0),0)",3347938.5225057076]
["V81","R81C22"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,V12*12,0),0)",3160320.5792327528]
["W81","R81C23"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,W12*12,0),0)",2963103.7459052857]
["X81","R81C24"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,X12*12,0),0)",2755796.9250905602]
["Y81","R81C25"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,Y12*12,0),0)",2537883.8938791254]
["Z81","R81C26"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,Z12*12,0),0)",2308822.0184177519]
["AA81","R81C27"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AA12*12,0),0)",2068040.9026754256]
["AB81","R81C28"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AB12*12,0),0)",1814940.96807764]
["AC81","R81C29"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AC12*12,0),0)",1548891.9604720897]
["AD81","R81C30"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AD12*12,0),0)",1269231.3807078865]
["AE81","R81C31"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AE12*12,0),0)",975262.83492024289]
["AF81","R81C32"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AF12*12,0),0)",666254.3004125692]
["AG81","R81C33"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AG12*12,0),0)",341436.30281783082]
["AH81","R81C34"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AH12*12,0),0)",0]
["AI81","R81C35"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AI12*12,0),0)",0]
["AJ81","R81C36"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AJ12*12,0),0)",0]
["AK81","R81C37"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AK12*12,0),0)",0]
["AL81","R81C38"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AL12*12,0),0)",0]
["AM81","R81C39"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AM12*12,0),0)",0]
["AN81","R81C40"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AN12*12,0),0)",0]
["AO81","R81C41"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AO12*12,0),0)",0]
["AP81","R81C42"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AP12*12,0),0)",0]
["AQ81","R81C43"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AQ12*12,0),0)",0]
["AR81","R81C44"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AR12*12,0),0)",0]
["AS81","R81C45"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AS12*12,0),0)",0]
["AT81","R81C46"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AT12*12,0),0)",0]
["AU81","R81C47"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AU12*12,0),0)",0]
["AV81","R81C48"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AV12*12,0),0)",0]
["AW81","R81C49"," =IFERROR(_LoanSizing_Dashboard_SupportableLoanAmt+CUMPRINC(_FirstMortgageLoan_ProjectedInterestRate/12,_FirstMortgageLoan_Amortization*12,_LoanSizing_Dashboard_SupportableLoanAmt,1,AW12*12,0),0)",0]
["J82","R82C10"," =IF(J13=\"\",0,IF(J13=0,'Junior Loan'!$D$18,VLOOKUP(J13,'Junior Loan'!$B$18:$L$497,8)))",0]
["K82","R82C11"," =IF(K13=\"\",0,IF(K13=0,'Junior Loan'!$D$18,VLOOKUP(K13,'Junior Loan'!$B$18:$L$497,8)))",0]
["L82","R82C12"," =IF(L13=\"\",0,IF(L13=0,'Junior Loan'!$D$18,VLOOKUP(L13,'Junior Loan'!$B$18:$L$497,8)))",0]
["M82","R82C13"," =IF(M13=\"\",0,IF(M13=0,'Junior Loan'!$D$18,VLOOKUP(M13,'Junior Loan'!$B$18:$L$497,8)))",0]
["N82","R82C14"," =IF(N13=\"\",0,IF(N13=0,'Junior Loan'!$D$18,VLOOKUP(N13,'Junior Loan'!$B$18:$L$497,8)))",0]
["O82","R82C15"," =IF(O13=\"\",0,IF(O13=0,'Junior Loan'!$D$18,VLOOKUP(O13,'Junior Loan'!$B$18:$L$497,8)))",0]
["P82","R82C16"," =IF(P13=\"\",0,IF(P13=0,'Junior Loan'!$D$18,VLOOKUP(P13,'Junior Loan'!$B$18:$L$497,8)))",0]
["Q82","R82C17"," =IF(Q13=\"\",0,IF(Q13=0,'Junior Loan'!$D$18,VLOOKUP(Q13,'Junior Loan'!$B$18:$L$497,8)))",0]
["R82","R82C18"," =IF(R13=\"\",0,IF(R13=0,'Junior Loan'!$D$18,VLOOKUP(R13,'Junior Loan'!$B$18:$L$497,8)))",0]
["S82","R82C19"," =IF(S13=\"\",0,IF(S13=0,'Junior Loan'!$D$18,VLOOKUP(S13,'Junior Loan'!$B$18:$L$497,8)))",0]
["T82","R82C20"," =IF(T13=\"\",0,IF(T13=0,'Junior Loan'!$D$18,VLOOKUP(T13,'Junior Loan'!$B$18:$L$497,8)))",0]
["U82","R82C21"," =IF(U13=\"\",0,IF(U13=0,'Junior Loan'!$D$18,VLOOKUP(U13,'Junior Loan'!$B$18:$L$497,8)))",0]
["V82","R82C22"," =IF(V13=\"\",0,IF(V13=0,'Junior Loan'!$D$18,VLOOKUP(V13,'Junior Loan'!$B$18:$L$497,8)))",0]
["W82","R82C23"," =IF(W13=\"\",0,IF(W13=0,'Junior Loan'!$D$18,VLOOKUP(W13,'Junior Loan'!$B$18:$L$497,8)))",0]
["X82","R82C24"," =IF(X13=\"\",0,IF(X13=0,'Junior Loan'!$D$18,VLOOKUP(X13,'Junior Loan'!$B$18:$L$497,8)))",0]
["Y82","R82C25"," =IF(Y13=\"\",0,IF(Y13=0,'Junior Loan'!$D$18,VLOOKUP(Y13,'Junior Loan'!$B$18:$L$497,8)))",0]
["Z82","R82C26"," =IF(Z13=\"\",0,IF(Z13=0,'Junior Loan'!$D$18,VLOOKUP(Z13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AA82","R82C27"," =IF(AA13=\"\",0,IF(AA13=0,'Junior Loan'!$D$18,VLOOKUP(AA13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AB82","R82C28"," =IF(AB13=\"\",0,IF(AB13=0,'Junior Loan'!$D$18,VLOOKUP(AB13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AC82","R82C29"," =IF(AC13=\"\",0,IF(AC13=0,'Junior Loan'!$D$18,VLOOKUP(AC13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AD82","R82C30"," =IF(AD13=\"\",0,IF(AD13=0,'Junior Loan'!$D$18,VLOOKUP(AD13,'Junior Loan'!$B$18:$L$497,8)))",-5270398.247036403]
["AE82","R82C31"," =IF(AE13=\"\",0,IF(AE13=0,'Junior Loan'!$D$18,VLOOKUP(AE13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AF82","R82C32"," =IF(AF13=\"\",0,IF(AF13=0,'Junior Loan'!$D$18,VLOOKUP(AF13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AG82","R82C33"," =IF(AG13=\"\",0,IF(AG13=0,'Junior Loan'!$D$18,VLOOKUP(AG13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AH82","R82C34"," =IF(AH13=\"\",0,IF(AH13=0,'Junior Loan'!$D$18,VLOOKUP(AH13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AI82","R82C35"," =IF(AI13=\"\",0,IF(AI13=0,'Junior Loan'!$D$18,VLOOKUP(AI13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AJ82","R82C36"," =IF(AJ13=\"\",0,IF(AJ13=0,'Junior Loan'!$D$18,VLOOKUP(AJ13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AK82","R82C37"," =IF(AK13=\"\",0,IF(AK13=0,'Junior Loan'!$D$18,VLOOKUP(AK13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AL82","R82C38"," =IF(AL13=\"\",0,IF(AL13=0,'Junior Loan'!$D$18,VLOOKUP(AL13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AM82","R82C39"," =IF(AM13=\"\",0,IF(AM13=0,'Junior Loan'!$D$18,VLOOKUP(AM13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AN82","R82C40"," =IF(AN13=\"\",0,IF(AN13=0,'Junior Loan'!$D$18,VLOOKUP(AN13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AO82","R82C41"," =IF(AO13=\"\",0,IF(AO13=0,'Junior Loan'!$D$18,VLOOKUP(AO13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AP82","R82C42"," =IF(AP13=\"\",0,IF(AP13=0,'Junior Loan'!$D$18,VLOOKUP(AP13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AQ82","R82C43"," =IF(AQ13=\"\",0,IF(AQ13=0,'Junior Loan'!$D$18,VLOOKUP(AQ13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AR82","R82C44"," =IF(AR13=\"\",0,IF(AR13=0,'Junior Loan'!$D$18,VLOOKUP(AR13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AS82","R82C45"," =IF(AS13=\"\",0,IF(AS13=0,'Junior Loan'!$D$18,VLOOKUP(AS13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AT82","R82C46"," =IF(AT13=\"\",0,IF(AT13=0,'Junior Loan'!$D$18,VLOOKUP(AT13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AU82","R82C47"," =IF(AU13=\"\",0,IF(AU13=0,'Junior Loan'!$D$18,VLOOKUP(AU13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AV82","R82C48"," =IF(AV13=\"\",0,IF(AV13=0,'Junior Loan'!$D$18,VLOOKUP(AV13,'Junior Loan'!$B$18:$L$497,8)))",0]
["AW82","R82C49"," =IF(AW13=\"\",0,IF(AW13=0,'Junior Loan'!$D$18,VLOOKUP(AW13,'Junior Loan'!$B$18:$L$497,8)))",0]

{"sheet":"20 Year Proforma Names","index":12,"n_rows":230,"n_cols":22,"rows_kept":230,"cut":false,"hidden":true,"merged":[]}
["R1C1","Name","FieldName1","Fieldname2","Fieldname3","TotalFieldName"]
["R14C7","20 Year Proforma","ResidentialIncome","SetYear","TrendStart",{"$f":"C2&\"_\"&D2&\"_\"&E2","v":"ResidentialIncome_SetYear_TrendStart"}]
["R16C7","20 Year Proforma","ResidentialIncome","MarketType1","TrendStart",{"$f":"C3&\"_\"&D3&\"_\"&E3","v":"ResidentialIncome_MarketType1_TrendStart"}]
["R17C7","20 Year Proforma","ResidentialIncome","MarketType2","TrendStart","ResidentialIncome_MarketType2_TrendStart"]
["R18C7","20 Year Proforma","ResidentialIncome","MarketType3","TrendStart","ResidentialIncome_MarketType3_TrendStart"]
["R19C7","20 Year Proforma","ResidentialIncome","MarketType4","TrendStart","ResidentialIncome_MarketType4_TrendStart"]
["R20C7","20 Year Proforma","ResidentialIncome","MarketType5","TrendStart","ResidentialIncome_MarketType5_TrendStart"]
["R21C7","20 Year Proforma","ResidentialIncome","MarketType6","TrendStart","ResidentialIncome_MarketType6_TrendStart"]
["R22C7","20 Year Proforma","ResidentialIncome","MarketType7","TrendStart","ResidentialIncome_MarketType7_TrendStart"]
["R25C7","20 Year Proforma","CommercialIncome","SetYear","TrendStart","CommercialIncome_SetYear_TrendStart"]
["R26C7","20 Year Proforma","CommercialIncome","Commercial","TrendStart","CommercialIncome_Commercial_TrendStart"]
["R27C7","20 Year Proforma","CommercialIncome","Parking","TrendStart","CommercialIncome_Parking_TrendStart"]
["R34C7","20 Year Proforma","Deductions","BadDebt","TrendStart","Deductions_BadDebt_TrendStart"]
["R36C7","20 Year Proforma","FinancialRevenue","SetYear","TrendStart","FinancialRevenue_SetYear_TrendStart"]
["R37C7","20 Year Proforma","FinancialRevenue","LaundryVending","TrendStart","FinancialRevenue_LaundryVending_TrendStart"]
["R38C7","20 Year Proforma","FinancialRevenue","OtherIncome","TrendStart","FinancialRevenue_OtherIncome_TrendStart"]
["R42C7","20 Year Proforma","Expenses","SetYear","TrendStart","Expenses_SetYear_TrendStart"]
["R44C7","20 Year Proforma","Expenses","Administrative","TrendStart","Expenses_Administrative_TrendStart"]
["R45C7","20 Year Proforma","Expenses","Maintenance","TrendStart","Expenses_Maintenance_TrendStart"]
["R46C7","20 Year Proforma","Expenses","ResidentServices","TrendStart","Expenses_ResidentServices_TrendStart"]
["R47C7","20 Year Proforma","Expenses","Security","TrendStart","Expenses_Security_TrendStart"]
["R48C7","20 Year Proforma","Expenses","Electricity","TrendStart","Expenses_Electricity_TrendStart"]
["R49C7","20 Year Proforma","Expenses","Gas","TrendStart","Expenses_Gas_TrendStart"]
["R50C7","20 Year Proforma","Expenses","Oil","TrendStart","Expenses_Oil_TrendStart"]
["R51C7","20 Year Proforma","Expenses","WaterSewer","TrendStart","Expenses_WaterSewer_TrendStart"]
["R53C7","20 Year Proforma","Expenses","OperatingReserve","TrendStart","Expenses_OperatingReserve_TrendStart"]
["R54C7","20 Year Proforma","Expenses","TaxesRealEstate","TrendStart","Expenses_TaxesRealEstate_TrendStart"]
["R55C7","20 Year Proforma","Expenses","TaxesOther","TrendStart","Expenses_TaxesOther_TrendStart"]
["R59C7","20 Year Proforma","Expenses","RRD","TrendStart","Expenses_RRD_TrendStart"]
["R14C8","20 Year Proforma","ResidentialIncome","SetYear","TrendChg1","ResidentialIncome_SetYear_TrendChg1"]
["R16C8","20 Year Proforma","ResidentialIncome","MarketType1","TrendChg1","ResidentialIncome_MarketType1_TrendChg1"]
["R17C8","20 Year Proforma","ResidentialIncome","MarketType2","TrendChg1","ResidentialIncome_MarketType2_TrendChg1"]
["R18C8","20 Year Proforma","ResidentialIncome","MarketType3","TrendChg1","ResidentialIncome_MarketType3_TrendChg1"]
["R19C8","20 Year Proforma","ResidentialIncome","MarketType4","TrendChg1","ResidentialIncome_MarketType4_TrendChg1"]
["R20C8","20 Year Proforma","ResidentialIncome","MarketType5","TrendChg1","ResidentialIncome_MarketType5_TrendChg1"]
["R21C8","20 Year Proforma","ResidentialIncome","MarketType6","TrendChg1","ResidentialIncome_MarketType6_TrendChg1"]
["R22C8","20 Year Proforma","ResidentialIncome","MarketType7","TrendChg1","ResidentialIncome_MarketType7_TrendChg1"]
["R25C8","20 Year Proforma","CommercialIncome","SetYear","TrendChg1","CommercialIncome_SetYear_TrendChg1"]
["R26C8","20 Year Proforma","CommercialIncome","Commercial","TrendChg1","CommercialIncome_Commercial_TrendChg1"]
["R27C8","20 Year Proforma","CommercialIncome","Parking","TrendChg1","CommercialIncome_Parking_TrendChg1"]
["R34C8","20 Year Proforma","Deductions","BadDebt","TrendChg1","Deductions_BadDebt_TrendChg1"]
["R36C8","20 Year Proforma","FinancialRevenue","SetYear","TrendChg1","FinancialRevenue_SetYear_TrendChg1"]
["R37C8","20 Year Proforma","FinancialRevenue","LaundryVending","TrendChg1","FinancialRevenue_LaundryVending_TrendChg1"]
["R38C8","20 Year Proforma","FinancialRevenue","OtherIncome","TrendChg1","FinancialRevenue_OtherIncome_TrendChg1"]
["R42C8","20 Year Proforma","Expenses","SetYear","TrendChg1","Expenses_SetYear_TrendChg1"]
["R44C8","20 Year Proforma","Expenses","Administrative","TrendChg1","Expenses_Administrative_TrendChg1"]
["R45C8","20 Year Proforma","Expenses","Maintenance","TrendChg1","Expenses_Maintenance_TrendChg1"]
["R46C8","20 Year Proforma","Expenses","ResidentServices","TrendChg1","Expenses_ResidentServices_TrendChg1"]
["R47C8","20 Year Proforma","Expenses","Security","TrendChg1","Expenses_Security_TrendChg1"]
["R48C8","20 Year Proforma","Expenses","Electricity","TrendChg1","Expenses_Electricity_TrendChg1"]
["R49C8","20 Year Proforma","Expenses","Gas","TrendChg1","Expenses_Gas_TrendChg1"]
["R50C8","20 Year Proforma","Expenses","Oil","TrendChg1","Expenses_Oil_TrendChg1"]
["R51C8","20 Year Proforma","Expenses","WaterSewer","TrendChg1","Expenses_WaterSewer_TrendChg1"]
["R53C8","20 Year Proforma","Expenses","OperatingReserve","TrendChg1","Expenses_OperatingReserve_TrendChg1"]
["R54C8","20 Year Proforma","Expenses","TaxesRealEstate","TrendChg1","Expenses_TaxesRealEstate_TrendChg1"]
["R55C8","20 Year Proforma","Expenses","TaxesOther","TrendChg1","Expenses_TaxesOther_TrendChg1"]
["R59C8","20 Year Proforma","Expenses","RRD","TrendChg1","Expenses_RRD_TrendChg1"]
["R3C15","20 Year Proforma","Dashboard","BalloonPayment","YesNo","Dashboard_BalloonPayment_YesNo"]
["R4C15","20 Year Proforma","Dashboard","BalloonPayment","Year","Dashboard_BalloonPayment_Year"]
["R5C15","20 Year Proforma","Dashboard","BalloonPayment","RemainingPrincipal","Dashboard_BalloonPayment_RemainingPrincipal"]
["R10C10","20 Year Proforma","Minimum","CombinedDSCR","20Years","Minimum_CombinedDSCR_20Years",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R13C10","20 Year Proforma","Select","StartYear","Proforma","Select_StartYear_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C10","20 Year Proforma","Calculations","TotalEffectiveIncome","Proforma","Calculations_TotalEffectiveIncome_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C10","20 Year Proforma","Calculations","TotalOperatingExpenses","Proforma","Calculations_TotalOperatingExpenses_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C10","20 Year Proforma","Calculations","NOI","Proforma","Calculations_NOI_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C10","20 Year Proforma","Calculations","TotalDebtService","Proforma","Calculations_TotalDebtService_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C10","20 Year Proforma","Calculations","IncomeAvailable","Proforma",{"$f":"C67&\"_\"&D67&\"_\"&E67","v":"Calculations_IncomeAvailable_Proforma"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C10","20 Year Proforma","Primary","DSCR","Proforma","Primary_DSCR_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C10","20 Year Proforma","Combined","DSCR","Proforma","Combined_DSCR_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C10","20 Year Proforma","CashFlow","JuniorLoan","Proforma","CashFlow_JuniorLoan_Proforma",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C11","20 Year Proforma","Calculations","TotalEffectiveIncome","Year1","Calculations_TotalEffectiveIncome_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C11","20 Year Proforma","Calculations","TotalOperatingExpenses","Year1","Calculations_TotalOperatingExpenses_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C11","20 Year Proforma","Calculations","NOI","Year1","Calculations_NOI_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C11","20 Year Proforma","Calculations","TotalDebtService","Year1","Calculations_TotalDebtService_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C11","20 Year Proforma","Calculations","IncomeAvailable","Year1","Calculations_IncomeAvailable_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C11","20 Year Proforma","Primary","DSCR","Year1","Primary_DSCR_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C11","20 Year Proforma","Combined","DSCR","Year1","Combined_DSCR_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C11","20 Year Proforma","CashFlow","JuniorLoan","Year1","CashFlow_JuniorLoan_Year1",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C12","20 Year Proforma","Calculations","TotalEffectiveIncome","Year2","Calculations_TotalEffectiveIncome_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C12","20 Year Proforma","Calculations","TotalOperatingExpenses","Year2","Calculations_TotalOperatingExpenses_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C12","20 Year Proforma","Calculations","NOI","Year2","Calculations_NOI_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C12","20 Year Proforma","Calculations","TotalDebtService","Year2","Calculations_TotalDebtService_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C12","20 Year Proforma","Calculations","IncomeAvailable","Year2","Calculations_IncomeAvailable_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C12","20 Year Proforma","Primary","DSCR","Year2","Primary_DSCR_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C12","20 Year Proforma","Combined","DSCR","Year2","Combined_DSCR_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C12","20 Year Proforma","CashFlow","JuniorLoan","Year2","CashFlow_JuniorLoan_Year2",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C13","20 Year Proforma","Calculations","TotalEffectiveIncome","Year3","Calculations_TotalEffectiveIncome_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C13","20 Year Proforma","Calculations","TotalOperatingExpenses","Year3","Calculations_TotalOperatingExpenses_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C13","20 Year Proforma","Calculations","NOI","Year3","Calculations_NOI_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C13","20 Year Proforma","Calculations","TotalDebtService","Year3","Calculations_TotalDebtService_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C13","20 Year Proforma","Calculations","IncomeAvailable","Year3","Calculations_IncomeAvailable_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C13","20 Year Proforma","Primary","DSCR","Year3","Primary_DSCR_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C13","20 Year Proforma","Combined","DSCR","Year3","Combined_DSCR_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C13","20 Year Proforma","CashFlow","JuniorLoan","Year3","CashFlow_JuniorLoan_Year3",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C14","20 Year Proforma","Calculations","TotalEffectiveIncome","Year4","Calculations_TotalEffectiveIncome_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C14","20 Year Proforma","Calculations","TotalOperatingExpenses","Year4","Calculations_TotalOperatingExpenses_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C14","20 Year Proforma","Calculations","NOI","Year4","Calculations_NOI_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C14","20 Year Proforma","Calculations","TotalDebtService","Year4","Calculations_TotalDebtService_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C14","20 Year Proforma","Calculations","IncomeAvailable","Year4","Calculations_IncomeAvailable_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C14","20 Year Proforma","Primary","DSCR","Year4","Primary_DSCR_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C14","20 Year Proforma","Combined","DSCR","Year4","Combined_DSCR_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C14","20 Year Proforma","CashFlow","JuniorLoan","Year4","CashFlow_JuniorLoan_Year4",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C15","20 Year Proforma","Calculations","TotalEffectiveIncome","Year5","Calculations_TotalEffectiveIncome_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C15","20 Year Proforma","Calculations","TotalOperatingExpenses","Year5","Calculations_TotalOperatingExpenses_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C15","20 Year Proforma","Calculations","NOI","Year5","Calculations_NOI_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C15","20 Year Proforma","Calculations","TotalDebtService","Year5","Calculations_TotalDebtService_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C15","20 Year Proforma","Calculations","IncomeAvailable","Year5","Calculations_IncomeAvailable_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C15","20 Year Proforma","Primary","DSCR","Year5","Primary_DSCR_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C15","20 Year Proforma","Combined","DSCR","Year5","Combined_DSCR_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C15","20 Year Proforma","CashFlow","JuniorLoan","Year5","CashFlow_JuniorLoan_Year5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C16","20 Year Proforma","Calculations","TotalEffectiveIncome","Year6","Calculations_TotalEffectiveIncome_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C16","20 Year Proforma","Calculations","TotalOperatingExpenses","Year6","Calculations_TotalOperatingExpenses_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C16","20 Year Proforma","Calculations","NOI","Year6","Calculations_NOI_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C16","20 Year Proforma","Calculations","TotalDebtService","Year6","Calculations_TotalDebtService_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C16","20 Year Proforma","Calculations","IncomeAvailable","Year6","Calculations_IncomeAvailable_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C16","20 Year Proforma","Primary","DSCR","Year6","Primary_DSCR_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C16","20 Year Proforma","Combined","DSCR","Year6","Combined_DSCR_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C16","20 Year Proforma","CashFlow","JuniorLoan","Year6","CashFlow_JuniorLoan_Year6",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C17","20 Year Proforma","Calculations","TotalEffectiveIncome","Year7","Calculations_TotalEffectiveIncome_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C17","20 Year Proforma","Calculations","TotalOperatingExpenses","Year7","Calculations_TotalOperatingExpenses_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C17","20 Year Proforma","Calculations","NOI","Year7","Calculations_NOI_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C17","20 Year Proforma","Calculations","TotalDebtService","Year7","Calculations_TotalDebtService_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C17","20 Year Proforma","Calculations","IncomeAvailable","Year7","Calculations_IncomeAvailable_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C17","20 Year Proforma","Primary","DSCR","Year7","Primary_DSCR_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C17","20 Year Proforma","Combined","DSCR","Year7","Combined_DSCR_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C17","20 Year Proforma","CashFlow","JuniorLoan","Year7","CashFlow_JuniorLoan_Year7",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C18","20 Year Proforma","Calculations","TotalEffectiveIncome","Year8","Calculations_TotalEffectiveIncome_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C18","20 Year Proforma","Calculations","TotalOperatingExpenses","Year8","Calculations_TotalOperatingExpenses_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C18","20 Year Proforma","Calculations","NOI","Year8","Calculations_NOI_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C18","20 Year Proforma","Calculations","TotalDebtService","Year8","Calculations_TotalDebtService_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C18","20 Year Proforma","Calculations","IncomeAvailable","Year8",{"$f":"C131&\"_\"&D131&\"_\"&E131","v":"Calculations_IncomeAvailable_Year8"},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C18","20 Year Proforma","Primary","DSCR","Year8","Primary_DSCR_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C18","20 Year Proforma","Combined","DSCR","Year8","Combined_DSCR_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C18","20 Year Proforma","CashFlow","JuniorLoan","Year8","CashFlow_JuniorLoan_Year8",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C19","20 Year Proforma","Calculations","TotalEffectiveIncome","Year9","Calculations_TotalEffectiveIncome_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C19","20 Year Proforma","Calculations","TotalOperatingExpenses","Year9","Calculations_TotalOperatingExpenses_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C19","20 Year Proforma","Calculations","NOI","Year9","Calculations_NOI_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C19","20 Year Proforma","Calculations","TotalDebtService","Year9","Calculations_TotalDebtService_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C19","20 Year Proforma","Calculations","IncomeAvailable","Year9","Calculations_IncomeAvailable_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C19","20 Year Proforma","Primary","DSCR","Year9","Primary_DSCR_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C19","20 Year Proforma","Combined","DSCR","Year9","Combined_DSCR_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C19","20 Year Proforma","CashFlow","JuniorLoan","Year9","CashFlow_JuniorLoan_Year9",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C20","20 Year Proforma","Calculations","TotalEffectiveIncome","Year10","Calculations_TotalEffectiveIncome_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C20","20 Year Proforma","Calculations","TotalOperatingExpenses","Year10","Calculations_TotalOperatingExpenses_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C20","20 Year Proforma","Calculations","NOI","Year10","Calculations_NOI_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C20","20 Year Proforma","Calculations","TotalDebtService","Year10","Calculations_TotalDebtService_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C20","20 Year Proforma","Calculations","IncomeAvailable","Year10","Calculations_IncomeAvailable_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C20","20 Year Proforma","Primary","DSCR","Year10","Primary_DSCR_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C20","20 Year Proforma","Combined","DSCR","Year10","Combined_DSCR_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C20","20 Year Proforma","CashFlow","JuniorLoan","Year10","CashFlow_JuniorLoan_Year10",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C21","20 Year Proforma","Calculations","TotalEffectiveIncome","Year11","Calculations_TotalEffectiveIncome_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C21","20 Year Proforma","Calculations","TotalOperatingExpenses","Year11","Calculations_TotalOperatingExpenses_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C21","20 Year Proforma","Calculations","NOI","Year11","Calculations_NOI_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C21","20 Year Proforma","Calculations","TotalDebtService","Year11","Calculations_TotalDebtService_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C21","20 Year Proforma","Calculations","IncomeAvailable","Year11","Calculations_IncomeAvailable_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C21","20 Year Proforma","Primary","DSCR","Year11","Primary_DSCR_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C21","20 Year Proforma","Combined","DSCR","Year11","Combined_DSCR_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C21","20 Year Proforma","CashFlow","JuniorLoan","Year11","CashFlow_JuniorLoan_Year11",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C22","20 Year Proforma","Calculations","TotalEffectiveIncome","Year12","Calculations_TotalEffectiveIncome_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C22","20 Year Proforma","Calculations","TotalOperatingExpenses","Year12","Calculations_TotalOperatingExpenses_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C22","20 Year Proforma","Calculations","NOI","Year12","Calculations_NOI_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C22","20 Year Proforma","Calculations","TotalDebtService","Year12","Calculations_TotalDebtService_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C22","20 Year Proforma","Calculations","IncomeAvailable","Year12","Calculations_IncomeAvailable_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C22","20 Year Proforma","Primary","DSCR","Year12","Primary_DSCR_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C22","20 Year Proforma","Combined","DSCR","Year12","Combined_DSCR_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C22","20 Year Proforma","CashFlow","JuniorLoan","Year12","CashFlow_JuniorLoan_Year12",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C23","20 Year Proforma","Calculations","TotalEffectiveIncome","Year13","Calculations_TotalEffectiveIncome_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C23","20 Year Proforma","Calculations","TotalOperatingExpenses","Year13","Calculations_TotalOperatingExpenses_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C23","20 Year Proforma","Calculations","NOI","Year13","Calculations_NOI_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C23","20 Year Proforma","Calculations","TotalDebtService","Year13","Calculations_TotalDebtService_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C23","20 Year Proforma","Calculations","IncomeAvailable","Year13","Calculations_IncomeAvailable_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C23","20 Year Proforma","Primary","DSCR","Year13","Primary_DSCR_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C23","20 Year Proforma","Combined","DSCR","Year13","Combined_DSCR_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C23","20 Year Proforma","CashFlow","JuniorLoan","Year13","CashFlow_JuniorLoan_Year13",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C24","20 Year Proforma","Calculations","TotalEffectiveIncome","Year14","Calculations_TotalEffectiveIncome_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C24","20 Year Proforma","Calculations","TotalOperatingExpenses","Year14","Calculations_TotalOperatingExpenses_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C24","20 Year Proforma","Calculations","NOI","Year14","Calculations_NOI_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C24","20 Year Proforma","Calculations","TotalDebtService","Year14","Calculations_TotalDebtService_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C24","20 Year Proforma","Calculations","IncomeAvailable","Year14","Calculations_IncomeAvailable_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C24","20 Year Proforma","Primary","DSCR","Year14","Primary_DSCR_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C24","20 Year Proforma","Combined","DSCR","Year14","Combined_DSCR_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C24","20 Year Proforma","CashFlow","JuniorLoan","Year14","CashFlow_JuniorLoan_Year14",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C25","20 Year Proforma","Calculations","TotalEffectiveIncome","Year15","Calculations_TotalEffectiveIncome_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C25","20 Year Proforma","Calculations","TotalOperatingExpenses","Year15","Calculations_TotalOperatingExpenses_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C25","20 Year Proforma","Calculations","NOI","Year15","Calculations_NOI_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C25","20 Year Proforma","Calculations","TotalDebtService","Year15","Calculations_TotalDebtService_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C25","20 Year Proforma","Calculations","IncomeAvailable","Year15","Calculations_IncomeAvailable_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C25","20 Year Proforma","Primary","DSCR","Year15","Primary_DSCR_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C25","20 Year Proforma","Combined","DSCR","Year15","Combined_DSCR_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C25","20 Year Proforma","CashFlow","JuniorLoan","Year15","CashFlow_JuniorLoan_Year15",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C26","20 Year Proforma","Calculations","TotalEffectiveIncome","Year16","Calculations_TotalEffectiveIncome_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C26","20 Year Proforma","Calculations","TotalOperatingExpenses","Year16","Calculations_TotalOperatingExpenses_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C26","20 Year Proforma","Calculations","NOI","Year16","Calculations_NOI_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C26","20 Year Proforma","Calculations","TotalDebtService","Year16","Calculations_TotalDebtService_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C26","20 Year Proforma","Calculations","IncomeAvailable","Year16",{"$f":"C195&\"_\"&D195&\"_\"&E195","v":"Calculations_IncomeAvailable_Year16"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C26","20 Year Proforma","Primary","DSCR","Year16","Primary_DSCR_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C26","20 Year Proforma","Combined","DSCR","Year16","Combined_DSCR_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C26","20 Year Proforma","CashFlow","JuniorLoan","Year16","CashFlow_JuniorLoan_Year16",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C27","20 Year Proforma","Calculations","TotalEffectiveIncome","Year17","Calculations_TotalEffectiveIncome_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C27","20 Year Proforma","Calculations","TotalOperatingExpenses","Year17","Calculations_TotalOperatingExpenses_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C27","20 Year Proforma","Calculations","NOI","Year17","Calculations_NOI_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C27","20 Year Proforma","Calculations","TotalDebtService","Year17","Calculations_TotalDebtService_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C27","20 Year Proforma","Calculations","IncomeAvailable","Year17","Calculations_IncomeAvailable_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C27","20 Year Proforma","Primary","DSCR","Year17","Primary_DSCR_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C27","20 Year Proforma","Combined","DSCR","Year17","Combined_DSCR_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C27","20 Year Proforma","CashFlow","JuniorLoan","Year17","CashFlow_JuniorLoan_Year17",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C28","20 Year Proforma","Calculations","TotalEffectiveIncome","Year18","Calculations_TotalEffectiveIncome_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C28","20 Year Proforma","Calculations","TotalOperatingExpenses","Year18","Calculations_TotalOperatingExpenses_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C28","20 Year Proforma","Calculations","NOI","Year18","Calculations_NOI_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C28","20 Year Proforma","Calculations","TotalDebtService","Year18","Calculations_TotalDebtService_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C28","20 Year Proforma","Calculations","IncomeAvailable","Year18","Calculations_IncomeAvailable_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C28","20 Year Proforma","Primary","DSCR","Year18","Primary_DSCR_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C28","20 Year Proforma","Combined","DSCR","Year18","Combined_DSCR_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C28","20 Year Proforma","CashFlow","JuniorLoan","Year18","CashFlow_JuniorLoan_Year18",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C29","20 Year Proforma","Calculations","TotalEffectiveIncome","Year19","Calculations_TotalEffectiveIncome_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C29","20 Year Proforma","Calculations","TotalOperatingExpenses","Year19","Calculations_TotalOperatingExpenses_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C29","20 Year Proforma","Calculations","NOI","Year19","Calculations_NOI_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C29","20 Year Proforma","Calculations","TotalDebtService","Year19","Calculations_TotalDebtService_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C29","20 Year Proforma","Calculations","IncomeAvailable","Year19","Calculations_IncomeAvailable_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C29","20 Year Proforma","Primary","DSCR","Year19","Primary_DSCR_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C29","20 Year Proforma","Combined","DSCR","Year19","Combined_DSCR_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C29","20 Year Proforma","CashFlow","JuniorLoan","Year19","CashFlow_JuniorLoan_Year19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R40C30","20 Year Proforma","Calculations","TotalEffectiveIncome","Year20","Calculations_TotalEffectiveIncome_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R60C30","20 Year Proforma","Calculations","TotalOperatingExpenses","Year20","Calculations_TotalOperatingExpenses_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R65C30","20 Year Proforma","Calculations","NOI","Year20","Calculations_NOI_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R71C30","20 Year Proforma","Calculations","TotalDebtService","Year20","Calculations_TotalDebtService_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R74C30","20 Year Proforma","Calculations","IncomeAvailable","Year20","Calculations_IncomeAvailable_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R75C30","20 Year Proforma","Primary","DSCR","Year20","Primary_DSCR_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R76C30","20 Year Proforma","Combined","DSCR","Year20","Combined_DSCR_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["R77C30","20 Year Proforma","CashFlow","JuniorLoan","Year20","CashFlow_JuniorLoan_Year20",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Sources and Uses Formulas","index":13,"n_rows":420,"n_cols":5,"rows_kept":420,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["A5","R5C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)",null,"SourcesandUses_Header_DevelopmentName"]
["B5","R5C2"," "]
["C5","R5C3"," "]
["A6","R6C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)",null,"SourcesandUses_Header_DeveloperName"]
["B6","R6C2"," "]
["C6","R6C3"," "]
["E3","R3C5"," =_MHSelected_Line81_Value+_MHSelected_Line82_Value+_MHSelected_Line83_Value+_MHSelected_Line84_Value",0,"SnUDashboard_PrivateEquity"]
["E4","R4C5"," =_MHSelected_Line88_Value",0,"SnUDashboard_PublicEquity"]
["E5","R5C5"," =_MHSelected_Line94_Value",0,"SnUDashboard_SubordinateDebt"]
["E6","R6C5"," =_MHSelected_Line100_Value",0,"SnUDashboard_SeniorDebt"]
["E7","R7C5"," =_MHSelected_Line101_Value",0,"SnUDashboard_TotalPermanentSources"]
["H3","R3C8"," =_MHSelected_Line163_Value",0,"SnUDashboard_AcquisitionCosts"]
["H4","R4C8"," =_MHSelected_Line166_Value",0,"SnUDashboard_ConstructionCosts"]
["H5","R5C8"," =_MHSelected_Line193_Value",0,"SnUDashboard_GeneralDevCosts"]
["H6","R6C8"," =_MHSelected_Line194_Value",0,"SnUDashboard_TotalAcqConGen"]
["H7","R7C8"," =_MHSelected_Line198_Value",0,"SnUDashboard_TDCGross"]
["H9","R9C8"," =_MHSelected_Line101_Value-_MHSelected_Line198_Value",0,"SnUDashboard_Shortfall"]
["C10","R10C3"," =IF(_CurrentPhase=0,\"\",_CurrentPhase)",null,"SourcesandUses_Header_CurrentPhase"]
["C11","R11C3"," =IF(_DateLastSaved=0,\"\",_DateLastSaved)",null,"SourcesandUses_Header_DateLastUpdated"]
["D15","R15C4"," =IF(_OneStop_Line81_Desc=0,\"\",_OneStop_Line81_Desc)",null,"MHSelected_Line81_Desc"]
["E15","R15C5"," =IF(J15<>0,J15,_OneStop_Line81_Value)",0,"MHSelected_Line81_Value"]
["F15","R15C6"," =IF(E15=0,0,E15/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G15","R15C7"," =_OneStop_Line81_Value",0]
["H15","R15C8"," =E15-G15",0,"SourcesandUses_Variance_Line81"]
["D16","R16C4"," =IF(_OneStop_Line82_Desc=0,\"\",_OneStop_Line82_Desc)",null,"MHSelected_Line82_Desc"]
["E16","R16C5"," =IF(J16<>0,J16,_OneStop_Line82_Value)",0,"MHSelected_Line82_Value"]
["F16","R16C6"," =IF(E16=0,0,E16/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G16","R16C7"," =_OneStop_Line82_Value",0]
["H16","R16C8"," =E16-G16",0,"SourcesandUses_Variance_Line82"]
["D17","R17C4"," =IF(_OneStop_Line83_Desc=0,\"\",_OneStop_Line83_Desc)",null,"MHSelected_Line83_Desc"]
["E17","R17C5"," =IF(J17<>0,J17,_OneStop_Line83_Value)",0,"MHSelected_Line83_Value"]
["F17","R17C6"," =IF(E17=0,0,E17/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G17","R17C7"," =_OneStop_Line83_Value",0]
["H17","R17C8"," =E17-G17",0,"SourcesandUses_Variance_Line83"]
["D18","R18C4"," =IF(_OneStop_Line84_Desc=0,\"\",_OneStop_Line84_Desc)",null,"MHSelected_Line84_Desc"]
["E18","R18C5"," =IF(J18<>0,J18,_OneStop_Line84_Value)",0,"MHSelected_Line84_Value"]
["F18","R18C6"," =IF(E18=0,0,E18/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G18","R18C7"," =_OneStop_Line84_Value",0]
["H18","R18C8"," =E18-G18",0,"SourcesandUses_Variance_Line84"]
["B15","R15C2"," =_OneStop_Line81_Title","Developer's Cash Equity "]
["B16","R16C2"," =_OneStop_Line82_Title","Tax Credit Equity (net amount)"]
["B17","R17C2"," =_OneStop_Line83_Title","Developer's Fee/Overhead, Contributed or Loaned"]
["B18","R18C2"," =_OneStop_Line84_Title","Other Source:"]
["E20","R20C5"," =IF(J20<>0,J20,_OneStop_Line85_Value)",0,"MHSelected_Line85_Value"]
["F20","R20C6"," =IF(E20=0,,E20/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G20","R20C7"," =_OneStop_Line85_Value",0]
["H20","R20C8"," =E20-G20",0,"SourcesandUses_Variance_Line85"]
["E21","R21C5"," =IF(J21<>0,J21,_OneStop_Line86_Value)",0,"MHSelected_Line86_Value"]
["F21","R21C6"," =IF(E21=0,0,E21/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G21","R21C7"," =_OneStop_Line86_Value",0]
["H21","R21C8"," =E21-G21",0,"SourcesandUses_Variance_Line86"]
["E22","R22C5"," =IF(J22<>0,J22,_OneStop_Line87_Value)",0,"MHSelected_Line87_Value"]
["F22","R22C6"," =IF(E22=0,0,E22/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G22","R22C7"," =_OneStop_Line87_Value",0]
["H22","R22C8"," =E22-G22",0,"SourcesandUses_Variance_Line87"]
["E23","R23C5"," =SUM(E20:E22)",0,"MHSelected_Line88_Value"]
["F23","R23C6"," =IF(E23=0,0,E23/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G23","R23C7"," =_OneStop_Line88_Value",0]
["H23","R23C8"," =E23-G23",0,"SourcesandUses_Variance_Line88"]
["D20","R20C4"," =IF(_OneStop_Line85_Desc=0,\"\",_OneStop_Line85_Desc)",null,"MHSelected_Line85_Desc"]
["D21","R21C4"," =IF(_OneStop_Line86_Desc=0,\"\",_OneStop_Line86_Desc)",null,"MHSelected_Line86_Desc"]
["D22","R22C4"," =IF(_OneStop_Line87_Desc=0,\"\",_OneStop_Line87_Desc)",null,"MHSelected_Line87_Desc"]
["B20","R20C2"," =_OneStop_Line85_Title","HOME Funds, as Grant"]
["B21","R21C2"," =_OneStop_Line86_Title","Grant:"]
["B22","R22C2"," =_OneStop_Line87_Title","Grant:"]
["B23","R23C2"," =_OneStop_Line88_Title","Total Public Equity"]
["E25","R25C5"," =IF(J25<>0,J25,_OneStop_Line89_Value)",0,"MHSelected_Line89_Value"]
["F25","R25C6"," =IF(E25=0,0,E25/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G25","R25C7"," =_OneStop_Line89_Value",0]
["H25","R25C8"," =E25-G25",0,"SourcesandUses_Variance_Line89"]
["E26","R26C5"," =IF(J26<>0,J26,_OneStop_Line90_Value)",0,"MHSelected_Line90_Value"]
["F26","R26C6"," =IF(E26=0,0,E26/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G26","R26C7"," =_OneStop_Line90_Value",0]
["H26","R26C8"," =E26-G26",0,"SourcesandUses_Variance_Line90"]
["E27","R27C5"," =IF(J27<>0,J27,_OneStop_Line91_Value)",0,"MHSelected_Line91_Value"]
["F27","R27C6"," =IF(E27=0,0,E27/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G27","R27C7"," =_OneStop_Line91_Value",0]
["H27","R27C8"," =E27-G27",0,"SourcesandUses_Variance_Line91"]
["E28","R28C5"," =IF(J28<>0,J28,_OneStop_Line92_Value)",0,"MHSelected_Line92_Value"]
["F28","R28C6"," =IF(E28=0,0,E28/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G28","R28C7"," =_OneStop_Line92_Value",0]
["H28","R28C8"," =E28-G28",0,"SourcesandUses_Variance_Line92"]
["E29","R29C5"," =IF(J29<>0,J29,_OneStop_Line93_Value)",0,"MHSelected_Line93_Value"]
["F29","R29C6"," =IF(E29=0,0,E29/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G29","R29C7"," =_OneStop_Line93_Value",0]
["H29","R29C8"," =E29-G29",0,"SourcesandUses_Variance_Line93"]
["E30","R30C5"," =SUM(E25:E29)",0,"MHSelected_Line94_Value"]
["F30","R30C6"," =IF(E30=0,0,E30/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G30","R30C7"," =_OneStop_Line94_Value",0]
["H30","R30C8"," =E30-G30",0,"SourcesandUses_Variance_Line94"]
["P16","R16C16"," =IF(O16=\"\",\"\",O16/_MarketAnalysis_TotalUnits_ALLBR)"]
["P17","R17C16"," =IF(O17=\"\",\"\",O17/_MarketAnalysis_TotalUnits_ALLBR)"]
["P18","R18C16"," =IF(O18=\"\",\"\",O18/_MarketAnalysis_TotalUnits_ALLBR)"]
["P19","R19C16"," =IF(O19=\"\",\"\",O19/_MarketAnalysis_TotalUnits_ALLBR)"]
["P20","R20C16"," =IF(O20=\"\",\"\",O20/_MarketAnalysis_TotalUnits_ALLBR)"]
["P21","R21C16"," =IF(O21=\"\",\"\",O21/_MarketAnalysis_TotalUnits_ALLBR)"]
["P22","R22C16"," =IF(O22=\"\",\"\",O22/_MarketAnalysis_TotalUnits_ALLBR)"]
["P23","R23C16"," =IF(O23=\"\",\"\",O23/_MarketAnalysis_TotalUnits_ALLBR)"]
["P24","R24C16"," =IF(O24=\"\",\"\",O24/_MarketAnalysis_TotalUnits_ALLBR)"]
["P25","R25C16"," =IF(O25=\"\",\"\",O25/_MarketAnalysis_TotalUnits_ALLBR)"]
["P26","R26C16"," =IF(O26=\"\",\"\",O26/_MarketAnalysis_TotalUnits_ALLBR)"]
["P27","R27C16"," =IF(O27=\"\",\"\",O27/_MarketAnalysis_TotalUnits_ALLBR)"]
["N28","R28C14"," =SUM(N16:N27)",0]
["O28","R28C15"," =SUM(O16:O27)",0,"SourcesUses_PermanentSources_GrandTotal"]
["P28","R28C16"," =IF(O28=\"\",\"\",O28/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["D25","R25C4"," =IF(_OneStop_Line89_Desc=0,\"\",_OneStop_Line89_Desc)",null,"MHSelected_Line89_Desc"]
["D26","R26C4"," =IF(_OneStop_Line90_Desc=0,\"\",_OneStop_Line90_Desc)",null,"MHSelected_Line90_Desc"]
["D27","R27C4"," =IF(_OneStop_Line91_Desc=0,\"\",_OneStop_Line91_Desc)",null,"MHSelected_Line91_Desc"]
["D28","R28C4"," =IF(_OneStop_Line92_Desc=0,\"\",_OneStop_Line92_Desc)",null,"MHSelected_Line92_Desc"]
["D29","R29C4"," =IF(_OneStop_Line93_Desc=0,\"\",_OneStop_Line93_Desc)",null,"MHSelected_Line93_Desc"]
["B25","R25C2"," =_OneStop_Line89_Title","Home Funds-DHCD, as Subordinate Debt"]
["B26","R26C2"," =_OneStop_Line90_Title","Subordinate Debt"]
["B27","R27C2"," =_OneStop_Line91_Title","Subordinate Debt "]
["B28","R28C2"," =_OneStop_Line92_Title","Subordinate Debt"]
["B29","R29C2"," =_OneStop_Line93_Title","Subordinate Debt "]
["B30","R30C2"," =_OneStop_Line94_Title","Total Subordinate Debt"]
["E32","R32C5"," =IF(J32<>0,J32,_OneStop_Line95_Value)",0,"MHSelected_Line95_Value"]
["F32","R32C6"," =IF(E32=0,0,E32/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G32","R32C7"," =_OneStop_Line95_Value",0]
["H32","R32C8"," =E32-G32",0,"SourcesandUses_Variance_Line95"]
["E33","R33C5"," =IF(J33<>0,J33,_OneStop_Line96_Value)",0,"MHSelected_Line96_Value"]
["F33","R33C6"," =IF(E33=0,0,E33/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G33","R33C7"," =_OneStop_Line96_Value",0]
["H33","R33C8"," =E33-G33",0,"SourcesandUses_Variance_Line96"]
["E34","R34C5"," =IF(J34<>0,J34,_OneStop_Line97_Value)",0,"MHSelected_Line97_Value"]
["F34","R34C6"," =IF(E34=0,0,E34/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G34","R34C7"," =_OneStop_Line97_Value",0]
["H34","R34C8"," =E34-G34",0,"SourcesandUses_Variance_Line97"]
["E35","R35C5"," =IF(J35<>0,J35,_OneStop_Line98_Value)",0,"MHSelected_Line98_Value"]
["F35","R35C6"," =IF(E35=0,0,E35/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G35","R35C7"," =_OneStop_Line98_Value",0]
["H35","R35C8"," =E35-G35",0,"SourcesandUses_Variance_Line98"]
["E36","R36C5"," =IF(J36<>0,J36,_OneStop_Line99_Value)",0,"MHSelected_Line99_Value"]
["F36","R36C6"," =IF(E36=0,0,E36/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G36","R36C7"," =_OneStop_Line99_Value",0]
["H36","R36C8"," =E36-G36",0,"SourcesandUses_Variance_Line99"]
["E37","R37C5"," =SUM(E32:E36)",0,"MHSelected_Line100_Value"]
["F37","R37C6"," =IF(E37=0,0,E37/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G37","R37C7"," =_OneStop_Line100_Value",0]
["H37","R37C8"," =E37-G37",0,"SourcesandUses_Variance_Line100"]
["E38","R38C5"," =SUM(E15:E18)+MHSelected_Line88_Value+MHSelected_Line94_Value+MHSelected_Line100_Value",0,"MHSelected_Line101_Value"]
["F38","R38C6"," =IF(E38=0,0,E38/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G38","R38C7"," =_OneStop_Line101_Value",0]
["H38","R38C8"," =E38-G38",0,"SourcesandUses_Variance_Line101"]
["D32","R32C4"," =IF(_OneStop_Line95_Desc=0,\"\",_OneStop_Line95_Desc)",null,"MHSelected_Line95_Desc"]
["D33","R33C4"," =IF(_OneStop_Line96_Desc=0,\"\",_OneStop_Line96_Desc)",null,"MHSelected_Line96_Desc"]
["D34","R34C4"," =IF(_OneStop_Line97_Desc=0,\"\",_OneStop_Line97_Desc)",null,"MHSelected_Line97_Desc"]
["D35","R35C4"," =IF(_OneStop_Line98_Desc=0,\"\",_OneStop_Line98_Desc)",null,"MHSelected_Line98_Desc"]
["D36","R36C4"," =IF(_OneStop_Line99_Desc=0,\"\",_OneStop_Line99_Desc)",null,"MHSelected_Line99_Desc"]
["B32","R32C2"," =_OneStop_Line95_Title","MHFA"]
["B33","R33C2"," =_OneStop_Line96_Title","MHFA"]
["B34","R34C2"," =_OneStop_Line97_Title","MHP Fund Permanent Loan"]
["B35","R35C2"," =_OneStop_Line98_Title","Other Permanent Senior Mortgage"]
["B36","R36C2"," =_OneStop_Line99_Title","Other Permanent Senior Mortgage "]
["B37","R37C2"," =_OneStop_Line100_Title","Total Permanent Senior Debt"]
["B38","R38C2"," =_OneStop_Line101_Title","Total Permanent Sources"]
["E43","R43C5"," =IF(J43<>0,J43,_OneStop_Line161_Value)",0,"MHSelected_Line161_Value"]
["F43","R43C6"," =IF(E43=0,0,E43/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G43","R43C7"," =_OneStop_Line161_Value",0]
["H43","R43C8"," =E43-G43",0,"SourcesandUses_Variance_Line161"]
["E44","R44C5"," =IF(J44<>0,J44,_OneStop_Line162_Value)",0,"MHSelected_Line162_Value"]
["F44","R44C6"," =IF(E44=0,0,E44/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G44","R44C7"," =_OneStop_Line162_Value",0]
["H44","R44C8"," =E44-G44",0,"SourcesandUses_Variance_Line162"]
["E45","R45C5"," =SUM(E43:E44)",0,"MHSelected_Line163_Value"]
["F45","R45C6"," =IF(E45=0,0,E45/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G45","R45C7"," =_OneStop_Line163_Value",0]
["H45","R45C8"," =E45-G45",0,"SourcesandUses_Variance_Line163"]
["D43","R43C4"," =IF(_OneStop_Line161_Desc=0,\"\",_OneStop_Line161_Desc)",null,"MHSelected_Line161_Desc"]
["D44","R44C4"," =IF(_OneStop_Line162_Desc=0,\"\",_OneStop_Line162_Desc)",null,"MHSelected_Line162_Desc"]
["B43","R43C2"," =_OneStop_Line161_Title","Acquisition:  Land"]
["B44","R44C2"," =_OneStop_Line162_Title","Acquisition:  Building"]
["B45","R45C2"," =_OneStop_Line163_Title","Acquisition "]
["E47","R47C5"," =IF(J47<>0,J47,_OneStop_Line164_Value)",0,"MHSelected_Line164_Value"]
["F47","R47C6"," =IF(E47=0,0,E47/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G47","R47C7"," =_OneStop_Line164_Value",0]
["H47","R47C8"," =E47-G47",0,"SourcesandUses_Variance_Line164"]
["E48","R48C5"," =IF(J48<>0,J48,_OneStop_Line165_Value)",0,"MHSelected_Line165_Value"]
["F48","R48C6"," =IF(E48=0,0,E48/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G48","R48C7"," =_OneStop_Line165_Value",0]
["H48","R48C8"," =E48-G48",0,"SourcesandUses_Variance_Line165"]
["E49","R49C5"," =SUM(E47:E48)",0,"MHSelected_Line166_Value"]
["F49","R49C6"," =IF(E49=0,0,E49/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G49","R49C7"," =_OneStop_Line166_Value",0]
["H49","R49C8"," =E49-G49",0,"SourcesandUses_Variance_Line166"]
["D47","R47C4"," =IF(_OneStop_Line164_Desc=0,\"\",_OneStop_Line164_Desc)",null,"MHSelected_Line164_Desc"]
["D48","R48C4"," =IF(_OneStop_Line165_Desc=0,\"\",_OneStop_Line165_Desc)",null,"MHSelected_Line165_Desc"]
["B47","R47C2"," =_OneStop_Line164_Title","Direct Construction Budget"]
["B48","R48C2"," =_OneStop_Line165_Title","Construction Contingency"]
["B49","R49C2"," =_OneStop_Line166_Title","Subtotal: Construction"]
["E51","R51C5"," =IF(J51<>0,J51,_OneStop_Line167_Value)",0,"MHSelected_Line167_Value"]
["F51","R51C6"," =IF(E51=\"\",\"\",E51/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G51","R51C7"," =_OneStop_Line167_Value",0]
["H51","R51C8"," =E51-G51",0,"SourcesandUses_Variance_Line167"]
["E52","R52C5"," =IF(J52<>0,J52,_OneStop_Line168_Value)",0,"MHSelected_Line168_Value"]
["F52","R52C6"," =IF(E52=\"\",\"\",E52/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G52","R52C7"," =_OneStop_Line168_Value",0]
["H52","R52C8"," =E52-G52",0,"SourcesandUses_Variance_Line168"]
["E53","R53C5"," =IF(J53<>0,J53,_OneStop_Line169_Value)",0,"MHSelected_Line169_Value"]
["F53","R53C6"," =IF(E53=\"\",\"\",E53/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G53","R53C7"," =_OneStop_Line169_Value",0]
["H53","R53C8"," =E53-G53",0,"SourcesandUses_Variance_Line169"]
["E54","R54C5"," =IF(J54<>0,J54,_OneStop_Line170_Value)",0,"MHSelected_Line170_Value"]
["F54","R54C6"," =IF(E54=\"\",\"\",E54/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G54","R54C7"," =_OneStop_Line170_Value",0]
["H54","R54C8"," =E54-G54",0,"SourcesandUses_Variance_Line170"]
["E55","R55C5"," =IF(J55<>0,J55,_OneStop_Line171_Value)",0,"MHSelected_Line171_Value"]
["F55","R55C6"," =IF(E55=\"\",\"\",E55/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G55","R55C7"," =_OneStop_Line171_Value",0]
["H55","R55C8"," =E55-G55",0,"SourcesandUses_Variance_Line171"]
["E56","R56C5"," =IF(J56<>0,J56,_OneStop_Line172_Value)",0,"MHSelected_Line172_Value"]
["F56","R56C6"," =IF(E56=\"\",\"\",E56/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G56","R56C7"," =_OneStop_Line172_Value",0]
["H56","R56C8"," =E56-G56",0,"SourcesandUses_Variance_Line172"]
["E57","R57C5"," =IF(J57<>0,J57,_OneStop_Line173_Value)",0,"MHSelected_Line173_Value"]
["F57","R57C6"," =IF(E57=\"\",\"\",E57/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G57","R57C7"," =_OneStop_Line173_Value",0]
["H57","R57C8"," =E57-G57",0,"SourcesandUses_Variance_Line173"]
["E58","R58C5"," =IF(J58<>0,J58,_OneStop_Line174_Value)",0,"MHSelected_Line174_Value"]
["F58","R58C6"," =IF(E58=\"\",\"\",E58/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G58","R58C7"," =_OneStop_Line174_Value",0]
["H58","R58C8"," =E58-G58",0,"SourcesandUses_Variance_Line174"]
["E59","R59C5"," =IF(J59<>0,J59,_OneStop_Line175_Value)",0,"MHSelected_Line175_Value"]
["F59","R59C6"," =IF(E59=\"\",\"\",E59/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G59","R59C7"," =_OneStop_Line175_Value",0]
["H59","R59C8"," =E59-G59",0,"SourcesandUses_Variance_Line175"]
["E60","R60C5"," =IF(J60<>0,J60,_OneStop_Line176_Value)",0,"MHSelected_Line176_Value"]
["F60","R60C6"," =IF(E60=\"\",\"\",E60/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G60","R60C7"," =_OneStop_Line176_Value",0]
["H60","R60C8"," =E60-G60",0,"SourcesandUses_Variance_Line176"]
["E61","R61C5"," =IF(J61<>0,J61,_OneStop_Line177_Value)",0,"MHSelected_Line177_Value"]
["F61","R61C6"," =IF(E61=\"\",\"\",E61/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G61","R61C7"," =_OneStop_Line177_Value",0]
["H61","R61C8"," =E61-G61",0,"SourcesandUses_Variance_Line177"]
["E62","R62C5"," =IF(J62<>0,J62,_OneStop_Line178_Value)",0,"MHSelected_Line178_Value"]
["F62","R62C6"," =IF(E62=\"\",\"\",E62/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G62","R62C7"," =_OneStop_Line178_Value",0]
["H62","R62C8"," =E62-G62",0,"SourcesandUses_Variance_Line178"]
["E63","R63C5"," =IF(J63<>0,J63,_OneStop_Line179_Value)",0,"MHSelected_Line179_Value"]
["F63","R63C6"," =IF(E63=\"\",\"\",E63/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G63","R63C7"," =_OneStop_Line179_Value",0]
["H63","R63C8"," =E63-G63",0,"SourcesandUses_Variance_Line179"]
["E64","R64C5"," =IF(J64<>0,J64,_OneStop_Line180_Value)",0,"MHSelected_Line180_Value"]
["F64","R64C6"," =IF(E64=\"\",\"\",E64/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G64","R64C7"," =_OneStop_Line180_Value",0]
["H64","R64C8"," =E64-G64",0,"SourcesandUses_Variance_Line180"]
["E65","R65C5"," =IF(J65<>0,J65,_OneStop_Line181_Value)",0,"MHSelected_Line181_Value"]
["F65","R65C6"," =IF(E65=\"\",\"\",E65/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G65","R65C7"," =_OneStop_Line181_Value",0]
["H65","R65C8"," =E65-G65",0,"SourcesandUses_Variance_Line181"]
["E66","R66C5"," =IF(J66<>0,J66,_OneStop_Line182_Value)",0,"MHSelected_Line182_Value"]
["F66","R66C6"," =IF(E66=\"\",\"\",E66/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G66","R66C7"," =_OneStop_Line182_Value",0]
["H66","R66C8"," =E66-G66",0,"SourcesandUses_Variance_Line182"]
["E67","R67C5"," =IF(J67<>0,J67,_OneStop_Line183_Value)",0,"MHSelected_Line183_Value"]
["F67","R67C6"," =IF(E67=\"\",\"\",E67/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G67","R67C7"," =_OneStop_Line183_Value",0]
["H67","R67C8"," =E67-G67",0,"SourcesandUses_Variance_Line183"]
["E68","R68C5"," =IF(J68<>0,J68,_OneStop_Line184_Value)",0,"MHSelected_Line184_Value"]
["F68","R68C6"," =IF(E68=\"\",\"\",E68/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G68","R68C7"," =_OneStop_Line184_Value",0]
["H68","R68C8"," =E68-G68",0,"SourcesandUses_Variance_Line184"]
["E69","R69C5"," =_GeneralExpenses_MHSelected_MortgageInsurancePremium",0,"MHSelected_Line185_Value"]
["F69","R69C6"," =IF(OR(E69=\"\",E69=0),\"\",E69/_MarketAnalysis_TotalUnits_ALLBR)"]
["G69","R69C7"," =_OneStop_Line185_Value",0]
["H69","R69C8"," =E69-G69",0,"SourcesandUses_Variance_Line185"]
["E70","R70C5"," =IF(J70<>0,J70,_OneStop_Line186_Value)",0,"MHSelected_Line186_Value"]
["F70","R70C6"," =IF(E70=\"\",\"\",E70/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G70","R70C7"," =_OneStop_Line186_Value",0]
["H70","R70C8"," =E70-G70",0,"SourcesandUses_Variance_Line186"]
["E71","R71C5"," =IF(J71<>0,J71,_OneStop_Line187_Value)",0,"MHSelected_Line187_Value"]
["F71","R71C6"," =IF(E71=\"\",\"\",E71/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G71","R71C7"," =_OneStop_Line187_Value",0]
["H71","R71C8"," =E71-G71",0,"SourcesandUses_Variance_Line187"]
["E72","R72C5"," =IF(J72<>0,J72,_OneStop_Line188_Value)",0,"MHSelected_Line188_Value"]
["F72","R72C6"," =IF(E72=\"\",\"\",E72/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G72","R72C7"," =_OneStop_Line188_Value",0]
["H72","R72C8"," =E72-G72",0,"SourcesandUses_Variance_Line188"]
["E73","R73C5"," =IF(J73<>0,J73,_OneStop_Line189_Value)",0,"MHSelected_Line189_Value"]
["F73","R73C6"," =IF(E73=\"\",\"\",E73/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G73","R73C7"," =_OneStop_Line189_Value",0]
["H73","R73C8"," =E73-G73",0,"SourcesandUses_Variance_Line189"]
["E74","R74C5"," =IF(J74<>0,J74,_OneStop_Line190_Value)",0,"MHSelected_Line190_Value"]
["F74","R74C6"," =IF(E74=\"\",\"\",E74/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G74","R74C7"," =_OneStop_Line190_Value",0]
["H74","R74C8"," =E74-G74",0,"SourcesandUses_Variance_Line190"]
["E75","R75C5"," =IF(J75<>0,J75,_OneStop_Line191_Value)",0,"MHSelected_Line191_Value"]
["F75","R75C6"," =IF(E75=\"\",\"\",E75/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G75","R75C7"," =_OneStop_Line191_Value",0]
["H75","R75C8"," =E75-G75",0,"SourcesandUses_Variance_Line191"]
["E76","R76C5"," =IF(J76<>0,J76,_OneStop_Line192_Value)",0,"MHSelected_Line192_Value"]
["F76","R76C6"," =IF(E76=\"\",\"\",E76/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G76","R76C7"," =_OneStop_Line192_Value",0]
["H76","R76C8"," =E76-G76",0,"SourcesandUses_Variance_Line192"]
["E77","R77C5"," =SUM(E51:E76)",0,"MHSelected_Line193_Value"]
["F77","R77C6"," =IF(E77=\"\",\"\",E77/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G77","R77C7"," =_OneStop_Line193_Value",0]
["H77","R77C8"," =E77-G77",0,"SourcesandUses_Variance_Line193"]
["E78","R78C5"," =MHSelected_Line193_Value+MHSelected_Line166_Value+MHSelected_Line163_Value",0,"MHSelected_Line194_Value"]
["F78","R78C6"," =IF(E78=\"\",\"\",E78/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G78","R78C7"," =_OneStop_Line194_Value",0]
["H78","R78C8"," =E78-G78",0,"SourcesandUses_Variance_Line194"]
["O48","R48C15"," =MHSelected_Line163_Value",0,"SourcesUses_Use1_Total"]
["O49","R49C15"," =MHSelected_Line164_Value",0,"SourcesUses_Use2_Total"]
["O50","R50C15"," =MHSelected_Line165_Value",0,"SourcesUses_Use3_Total"]
["O51","R51C15"," =MHSelected_Line193_Value",0,"SourcesUses_Use4_Total"]
["O52","R52C15"," =MHSelected_Line196_Value+MHSelected_Line197_Value",0,"SourcesUses_Use5_Total"]
["P48","R48C16"," =IF(O48=0,0,O48/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P49","R49C16"," =IF(O49=0,0,O49/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P50","R50C16"," =IF(O50=0,0,O50/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P51","R51C16"," =IF(O51=0,0,O51/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P52","R52C16"," =IF(O52=0,0,O52/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P53","R53C16"," =IF(O53=0,0,O53/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P54","R54C16"," =IF(O54=0,0,O54/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P55","R55C16"," =IF(O55=0,0,O55/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P56","R56C16"," =IF(O56=0,0,O56/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P57","R57C16"," =IF(O57=0,0,O57/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P58","R58C16"," =IF(O58=0,0,O58/_MarketAnalysis_TotalUnits_ALLBR)",0]
["P59","R59C16"," =IF(O59=0,0,O59/_MarketAnalysis_TotalUnits_ALLBR)",0]
["N60","R60C14"," =SUM(N48:N59)",0]
["O60","R60C15"," =SUM(O48:O59)",0,"SourcesUses_DevCosts_GrandTotal"]
["P60","R60C16"," =IF(O60=0,0,O60/_MarketAnalysis_TotalUnits_ALLBR)",0]
["D51","R51C4"," =IF(_OneStop_Line167_Desc=0,\"\",_OneStop_Line167_Desc)",null,"MHSelected_Line167_Desc"]
["D52","R52C4"," =IF(_OneStop_Line168_Desc=0,\"\",_OneStop_Line168_Desc)",null,"MHSelected_Line168_Desc"]
["D53","R53C4"," =IF(_OneStop_Line169_Desc=0,\"\",_OneStop_Line169_Desc)",null,"MHSelected_Line169_Desc"]
["D54","R54C4"," =IF(_OneStop_Line170_Desc=0,\"\",_OneStop_Line170_Desc)",null,"MHSelected_Line170_Desc"]
["D55","R55C4"," =IF(_OneStop_Line171_Desc=0,\"\",_OneStop_Line171_Desc)",null,"MHSelected_Line171_Desc"]
["D56","R56C4"," =IF(_OneStop_Line172_Desc=0,\"\",_OneStop_Line172_Desc)",null,"MHSelected_Line172_Desc"]
["D57","R57C4"," =IF(_OneStop_Line173_Desc=0,\"\",_OneStop_Line173_Desc)",null,"MHSelected_Line173_Desc"]
["D58","R58C4"," =IF(_OneStop_Line174_Desc=0,\"\",_OneStop_Line174_Desc)",null,"MHSelected_Line174_Desc"]
["D59","R59C4"," =IF(_OneStop_Line175_Desc=0,\"\",_OneStop_Line175_Desc)",null,"MHSelected_Line175_Desc"]
["D60","R60C4"," =IF(_OneStop_Line176_Desc=0,\"\",_OneStop_Line176_Desc)",null,"MHSelected_Line176_Desc"]
["D61","R61C4"," =IF(_OneStop_Line177_Desc=0,\"\",_OneStop_Line177_Desc)",null,"MHSelected_Line177_Desc"]
["D62","R62C4"," =IF(_OneStop_Line178_Desc=0,\"\",_OneStop_Line178_Desc)",null,"MHSelected_Line178_Desc"]
["D63","R63C4"," =IF(_OneStop_Line179_Desc=0,\"\",_OneStop_Line179_Desc)",null,"MHSelected_Line179_Desc"]
["D64","R64C4"," =IF(_OneStop_Line180_Desc=0,\"\",_OneStop_Line180_Desc)",null,"MHSelected_Line180_Desc"]
["D65","R65C4"," =IF(_OneStop_Line181_Desc=0,\"\",_OneStop_Line181_Desc)",null,"MHSelected_Line181_Desc"]
["D66","R66C4"," =IF(_OneStop_Line182_Desc=0,\"\",_OneStop_Line182_Desc)",null,"MHSelected_Line182_Desc"]
["D67","R67C4"," =IF(_OneStop_Line183_Desc=0,\"\",_OneStop_Line183_Desc)",null,"MHSelected_Line183_Desc"]
["D68","R68C4"," =IF(_OneStop_Line184_Desc=0,\"\",_OneStop_Line184_Desc)",null,"MHSelected_Line184_Desc"]
["D69","R69C4"," =IF(_OneStop_Line185_Desc=0,\"\",_OneStop_Line185_Desc)",null,"MHSelected_Line185_Desc"]
["D70","R70C4"," =IF(_OneStop_Line186_Desc=0,\"\",_OneStop_Line186_Desc)",null,"MHSelected_Line186_Desc"]
["D71","R71C4"," =IF(_OneStop_Line187_Desc=0,\"\",_OneStop_Line187_Desc)",null,"MHSelected_Line187_Desc"]
["D72","R72C4"," =IF(_OneStop_Line188_Desc=0,\"\",_OneStop_Line188_Desc)",null,"MHSelected_Line188_Desc"]
["D73","R73C4"," =IF(_OneStop_Line189_Desc=0,\"\",_OneStop_Line189_Desc)",null,"MHSelected_Line189_Desc"]
["D74","R74C4"," =IF(_OneStop_Line190_Desc=0,\"\",_OneStop_Line190_Desc)",null,"MHSelected_Line190_Desc"]
["D75","R75C4"," =IF(_OneStop_Line191_Desc=0,\"\",_OneStop_Line191_Desc)",null,"MHSelected_Line191_Desc"]
["D76","R76C4"," =IF(_OneStop_Line192_Desc=0,\"\",_OneStop_Line192_Desc)",null,"MHSelected_Line192_Desc"]
["B51","R51C2"," =_OneStop_Line167_Title","Architecture & Engineering"]
["B52","R52C2"," =_OneStop_Line168_Title","Survey and Permits"]
["B53","R53C2"," =_OneStop_Line169_Title","Clerk of the Works"]
["B54","R54C2"," =_OneStop_Line170_Title","Environmental Engineer"]
["B55","R55C2"," =_OneStop_Line171_Title","FF&E Owner Paid"]
["B56","R56C2"," =_OneStop_Line172_Title","Legal"]
["B57","R57C2"," =_OneStop_Line173_Title","Title and Recording"]
["B58","R58C2"," =_OneStop_Line174_Title","Accounting & Cost Cert."]
["B59","R59C2"," =_OneStop_Line175_Title","Marketing and Rent Up"]
["B60","R60C2"," =_OneStop_Line176_Title","Real Estate Taxes"]
["B61","R61C2"," =_OneStop_Line177_Title","Insurance"]
["B62","R62C2"," =_OneStop_Line178_Title","Relocation"]
["B63","R63C2"," =_OneStop_Line179_Title","Appraisal"]
["B64","R64C2"," =_OneStop_Line180_Title","Security"]
["B65","R65C2"," =_OneStop_Line181_Title","Construction Loan Interest"]
["B66","R66C2"," =_OneStop_Line182_Title","Inspecting Engineer"]
["B67","R67C2"," =_OneStop_Line183_Title","Fees to:"]
["B68","R68C2"," =_OneStop_Line184_Title","Fees to:"]
["B69","R69C2"," =_OneStop_Line185_Title","MIP"]
["B70","R70C2"," =_OneStop_Line186_Title","Bridge Loan Interest"]
["B71","R71C2"," =_OneStop_Line187_Title","Letter of Credit Fees"]
["B72","R72C2"," =_OneStop_Line188_Title","Other Financing Fees"]
["B73","R73C2"," =_OneStop_Line189_Title","Development Consultant"]
["B74","R74C2"," =_OneStop_Line190_Title","Tax Credit Fees"]
["B75","R75C2"," =_OneStop_Line191_Title","Syndication"]
["B76","R76C2"," =_OneStop_Line192_Title","Soft Cost Contingency"]
["B77","R77C2"," =_OneStop_Line193_Title","Subtotal:  Gen. Dev."]
["B78","R78C2"," =_OneStop_Line194_Title","Subtotal: Acquis., Const.,"]
["E80","R80C5"," =IF(J80<>0,J80,_OneStop_Line195_Value)",0,"MHSelected_Line195_Value"]
["F80","R80C6"," =IF(E80=\"\",\"\",E80/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G80","R80C7"," =_OneStop_Line195_Value",0]
["H80","R80C8"," =E80-G80",0,"SourcesandUses_Variance_Line195"]
["E81","R81C5"," =IF(J81<>0,J81,_OneStop_Line196_Value)",0,"MHSelected_Line196_Value"]
["F81","R81C6"," =IF(E81=\"\",\"\",E81/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G81","R81C7"," =_OneStop_Line196_Value",0]
["H81","R81C8"," =E81-G81",0,"SourcesandUses_Variance_Line196"]
["E82","R82C5"," =IF(J82<>0,J82,_OneStop_Line197_Value)",0,"MHSelected_Line197_Value"]
["F82","R82C6"," =IF(E82=\"\",\"\",E82/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G82","R82C7"," =_OneStop_Line197_Value",0]
["H82","R82C8"," =E82-G82",0,"SourcesandUses_Variance_Line197"]
["E83","R83C5"," =E78+SUM(E80:E82)",0,"MHSelected_Line198_Value"]
["F83","R83C6"," =IF(E83=\"\",\"\",E83/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G83","R83C7"," =_OneStop_Line198_Value",0]
["H83","R83C8"," =E83-G83",0,"SourcesandUses_Variance_Line198"]
["E84","R84C5"," =IF(J84<>0,J84,_OneStop_Line199_Value)",0,"MHSelected_Line199_Value"]
["F84","R84C6"," =IF(E84=\"\",\"\",E84/_MarketAnalysis_TotalUnits_ALLBR)",{"$error":"#DIV/0!"}]
["G84","R84C7"," =_OneStop_Line199_Value",0]
["H84","R84C8"," =E84-G84",0,"SourcesandUses_Variance_Line199"]
["D80","R80C4"," =IF(_OneStop_Line195_Desc=0,\"\",_OneStop_Line195_Desc)",null,"MHSelected_Line195_Desc"]
["D81","R81C4"," =IF(_OneStop_Line196_Desc=0,\"\",_OneStop_Line196_Desc)",null,"MHSelected_Line196_Desc"]
["D82","R82C4"," =IF(_OneStop_Line197_Desc=0,\"\",_OneStop_Line197_Desc)"]
["B80","R80C2"," =_OneStop_Line195_Title","Capitalized Reserves"]
["B81","R81C2"," =_OneStop_Line196_Title","Developer Overhead"]
["B82","R82C2"," =_OneStop_Line197_Title","Developer Fee"]
["B83","R83C2"," =_OneStop_Line198_Title","Total Development Cost"]
["B84","R84C2"," =_OneStop_Line199_Title","TDC, Net"]
["D88","R88C4"," =IF(_OneStop_Line102_Desc=0,\"\",_OneStop_Line102_Desc)",null,"MHSelected_Line102_Desc"]
["E88","R88C5"," =IF(_OneStop_Line102_Value=0,\"\",_OneStop_Line102_Value)",null,"MHSelected_Line102_Value"]
["F88","R88C6"," =IF(_OneStop_Line102_Value1=0,\"\",_OneStop_Line102_Value1)",null,"MHSelected_Line102_Value1"]
["G88","R88C7"," =IF(_OneStop_Line102_Value2=0,\"\",_OneStop_Line102_Value2)",null,"MHSelected_Line102_Value2"]
["D89","R89C4"," =IF(_OneStop_Line103_Desc=0,\"\",_OneStop_Line103_Desc)",null,"MHSelected_Line103_Desc"]
["E89","R89C5"," =IF(_OneStop_Line103_Value=0,\"\",_OneStop_Line103_Value)",null,"MHSelected_Line103_Value"]
["F89","R89C6"," =IF(_OneStop_Line103_Value1=0,\"\",_OneStop_Line103_Value1)",null,"MHSelected_Line103_Value1"]
["G89","R89C7"," =IF(_OneStop_Line103_Value2=0,\"\",_OneStop_Line103_Value2)",null,"MHSelected_Line103_Value2"]
["D90","R90C4"," =IF(_OneStop_Line104_Desc=0,\"\",_OneStop_Line104_Desc)",null,"MHSelected_Line104_Desc"]
["E90","R90C5"," =IF(_OneStop_Line104_Value=0,\"\",_OneStop_Line104_Value)",null,"MHSelected_Line104_Value"]
["F90","R90C6"," =IF(_OneStop_Line104_Value1=0,\"\",_OneStop_Line104_Value1)",null,"MHSelected_Line104_Value1"]
["G90","R90C7"," =IF(_OneStop_Line104_Value2=0,\"\",_OneStop_Line104_Value2)",null,"MHSelected_Line104_Value2"]
["B88","R88C2"," =_OneStop_Line102_Title","Construction Loan"]
["B89","R89C2"," =_OneStop_Line103_Title","Other Interim Loan "]
["B90","R90C2"," =_OneStop_Line104_Title","Syndication Bridge Loan "]

{"sheet":"Construction Interest Formulas","index":14,"n_rows":335,"n_cols":5,"rows_kept":335,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["F3","R3C6"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",\"Construction\",_BridgeLoan_One_Name)",0]
["G3","R3C7"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_BridgeLoan_One_Name,_BridgeLoan_Two_Name)",0]
["H3","R3C8"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_BridgeLoan_Two_Name,\"\")"]
["F4","R4C6"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_LoanSizing_Dashboard_SupportableLoanAmt,_BridgeLoan_One_LoanAmount)",0]
["G4","R4C7"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_BridgeLoan_One_LoanAmount,_BridgeLoan_Two_LoanAmount)",0]
["H4","R4C8"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_BridgeLoan_Two_LoanAmount,0)",0]
["F5","R5C6"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_FirstMortgageLoan_ProjectedInterestRate,_BridgeLoan_One_ProjectedInterestRate)",0]
["G5","R5C7"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_BridgeLoan_One_ProjectedInterestRate,_BridgeLoan_Two_ProjectedInterestRate)",0]
["H5","R5C8"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",_BridgeLoan_Two_ProjectedInterestRate,0)",0]
["F6","R6C6"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",CONCAT(_FirstMortgageLoan_Term,\" Years\"),CONCAT(_BridgeLoan_One_Term,\" Months\"))","0 Months"]
["G6","R6C7"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",CONCAT(_BridgeLoan_One_Term,\" Months\"),CONCAT(_BridgeLoan_Two_Term,\" Months\"))","0 Months"]
["H6","R6C8"," =IF(_FirstMortgageLoan_ProductType=\"Construction / Permanent\",CONCAT(_BridgeLoan_Two_Term,\" Months\"),\"\")"]
["A5","R5C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B5","R5C2"," "]
["A6","R6C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B6","R6C2"," "]
["F7","R7C6"," =_ConstructionInterest_LoanOne_Amount",0]
["G7","R7C7"," =_ConstructionInterest_LoanTwo_Amount",0]
["H7","R7C8"," =_ConstructionInterest_LoanThree_Amount",0]
["I7","R7C9"," =SUM(F7:H7)",0]
["F9","R9C6"," =E9+1",2]
["G9","R9C7"," =F9+1",3]
["H9","R9C8"," =G9+1",4]
["I9","R9C9"," =H9+1",5]
["J9","R9C10"," =I9+1",6]
["K9","R9C11"," =J9+1",7]
["L9","R9C12"," =K9+1",8]
["M9","R9C13"," =L9+1",9]
["N9","R9C14"," =M9+1",10]
["O9","R9C15"," =N9+1",11]
["P9","R9C16"," =O9+1",12]
["Q9","R9C17"," =P9+1",13]
["R9","R9C18"," =Q9+1",14]
["S9","R9C19"," =R9+1",15]
["T9","R9C20"," =S9+1",16]
["U9","R9C21"," =T9+1",17]
["V9","R9C22"," =U9+1",18]
["W9","R9C23"," =V9+1",19]
["X9","R9C24"," =W9+1",20]
["Y9","R9C25"," =X9+1",21]
["Z9","R9C26"," =Y9+1",22]
["AA9","R9C27"," =Z9+1",23]
["AB9","R9C28"," =AA9+1",24]
["AC9","R9C29"," =AB9+1",25]
["AD9","R9C30"," =AC9+1",26]
["AE9","R9C31"," =AD9+1",27]
["AF9","R9C32"," =AE9+1",28]
["AG9","R9C33"," =AF9+1",29]
["AH9","R9C34"," =AG9+1",30]
["B10","R10C2"," =IF(F3=0,\"\",F3)"]
["C11","R11C3"," =F4",0]
["D12","R12C4"," =D11",0]
["E12","R12C5"," =D12+E11",0]
["F12","R12C6"," =E12+F11",0]
["G12","R12C7"," =F12+G11",0]
["H12","R12C8"," =G12+H11",0]
["I12","R12C9"," =H12+I11",0]
["J12","R12C10"," =I12+J11",0]
["K12","R12C11"," =J12+K11",0]
["L12","R12C12"," =K12+L11",0]
["M12","R12C13"," =L12+M11",0]
["N12","R12C14"," =M12+N11",0]
["O12","R12C15"," =N12+O11",0]
["P12","R12C16"," =O12+P11",0]
["Q12","R12C17"," =P12+Q11",0]
["R12","R12C18"," =Q12+R11",0]
["S12","R12C19"," =R12+S11",0]
["T12","R12C20"," =S12+T11",0]
["U12","R12C21"," =T12+U11",0]
["V12","R12C22"," =U12+V11",0]
["W12","R12C23"," =V12+W11",0]
["X12","R12C24"," =W12+X11",0]
["Y12","R12C25"," =X12+Y11",0]
["Z12","R12C26"," =Y12+Z11",0]
["AA12","R12C27"," =Z12+AA11",0]
["AB12","R12C28"," =AA12+AB11",0]
["AC12","R12C29"," =AB12+AC11",0]
["AD12","R12C30"," =AC12+AD11",0]
["AE12","R12C31"," =AD12+AE11",0]
["AF12","R12C32"," =AE12+AF11",0]
["AG12","R12C33"," =AF12+AG11",0]
["AH12","R12C34"," =AG12+AH11",0]
["D13","R13C4"," =$F$4-D12",0]
["E13","R13C5"," =$F$4-E12",0]
["F13","R13C6"," =$F$4-F12",0]
["G13","R13C7"," =$F$4-G12",0]
["H13","R13C8"," =$F$4-H12",0]
["I13","R13C9"," =$F$4-I12",0]
["J13","R13C10"," =$F$4-J12",0]
["K13","R13C11"," =$F$4-K12",0]
["L13","R13C12"," =$F$4-L12",0]
["M13","R13C13"," =$F$4-M12",0]
["N13","R13C14"," =$F$4-N12",0]
["O13","R13C15"," =$F$4-O12",0]
["P13","R13C16"," =$F$4-P12",0]
["Q13","R13C17"," =$F$4-Q12",0]
["R13","R13C18"," =$F$4-R12",0]
["S13","R13C19"," =$F$4-S12",0]
["T13","R13C20"," =$F$4-T12",0]
["U13","R13C21"," =$F$4-U12",0]
["V13","R13C22"," =$F$4-V12",0]
["W13","R13C23"," =$F$4-W12",0]
["X13","R13C24"," =$F$4-X12",0]
["Y13","R13C25"," =$F$4-Y12",0]
["Z13","R13C26"," =$F$4-Z12",0]
["AA13","R13C27"," =$F$4-AA12",0]
["AB13","R13C28"," =$F$4-AB12",0]
["AC13","R13C29"," =$F$4-AC12",0]
["AD13","R13C30"," =$F$4-AD12",0]
["AE13","R13C31"," =$F$4-AE12",0]
["AF13","R13C32"," =$F$4-AF12",0]
["AG13","R13C33"," =$F$4-AG12",0]
["AH13","R13C34"," =$F$4-AH12",0]
["E14","R14C5"," =D12*($F$5/12)",0]
["F14","R14C6"," =E12*($F$5/12)",0]
["G14","R14C7"," =F12*($F$5/12)",0]
["H14","R14C8"," =G12*($F$5/12)",0]
["I14","R14C9"," =H12*($F$5/12)",0]
["J14","R14C10"," =I12*($F$5/12)",0]
["K14","R14C11"," =J12*($F$5/12)",0]
["L14","R14C12"," =K12*($F$5/12)",0]
["M14","R14C13"," =L12*($F$5/12)",0]
["N14","R14C14"," =M12*($F$5/12)",0]
["O14","R14C15"," =N12*($F$5/12)",0]
["P14","R14C16"," =O12*($F$5/12)",0]
["Q14","R14C17"," =P12*($F$5/12)",0]
["R14","R14C18"," =Q12*($F$5/12)",0]
["S14","R14C19"," =R12*($F$5/12)",0]
["T14","R14C20"," =S12*($F$5/12)",0]
["U14","R14C21"," =T12*($F$5/12)",0]
["V14","R14C22"," =U12*($F$5/12)",0]
["W14","R14C23"," =V12*($F$5/12)",0]
["X14","R14C24"," =W12*($F$5/12)",0]
["Y14","R14C25"," =X12*($F$5/12)",0]
["Z14","R14C26"," =Y12*($F$5/12)",0]
["AA14","R14C27"," =Z12*($F$5/12)",0]
["AB14","R14C28"," =AA12*($F$5/12)",0]
["AC14","R14C29"," =AB12*($F$5/12)",0]
["AD14","R14C30"," =AC12*($F$5/12)",0]
["AE14","R14C31"," =AD12*($F$5/12)",0]
["AF14","R14C32"," =AE12*($F$5/12)",0]
["AG14","R14C33"," =AF12*($F$5/12)",0]
["AH14","R14C34"," =AG12*($F$5/12)",0]
["AI14","R14C35"," =SUM(E14:AH14)",0,"ConstructionInterest_LoanOne_Amount"]
["B16","R16C2"," =IF(G3=0,\"\",G3)"]
["C17","R17C3"," =G4",0]
["D18","R18C4"," =D17",0]
["E18","R18C5"," =D18+E17",0]
["F18","R18C6"," =E18+F17",0]
["G18","R18C7"," =F18+G17",0]
["H18","R18C8"," =G18+H17",0]
["I18","R18C9"," =H18+I17",0]
["J18","R18C10"," =I18+J17",0]
["K18","R18C11"," =J18+K17",0]
["L18","R18C12"," =K18+L17",0]
["M18","R18C13"," =L18+M17",0]
["N18","R18C14"," =M18+N17",0]
["O18","R18C15"," =N18+O17",0]
["P18","R18C16"," =O18+P17",0]
["Q18","R18C17"," =P18+Q17",0]
["R18","R18C18"," =Q18+R17",0]
["S18","R18C19"," =R18+S17",0]
["T18","R18C20"," =S18+T17",0]
["U18","R18C21"," =T18+U17",0]
["V18","R18C22"," =U18+V17",0]
["W18","R18C23"," =V18+W17",0]
["X18","R18C24"," =W18+X17",0]
["Y18","R18C25"," =X18+Y17",0]
["Z18","R18C26"," =Y18+Z17",0]
["AA18","R18C27"," =Z18+AA17",0]
["AB18","R18C28"," =AA18+AB17",0]
["AC18","R18C29"," =AB18+AC17",0]
["AD18","R18C30"," =AC18+AD17",0]
["AE18","R18C31"," =AD18+AE17",0]
["AF18","R18C32"," =AE18+AF17",0]
["AG18","R18C33"," =AF18+AG17",0]
["AH18","R18C34"," =AG18+AH17",0]
["D19","R19C4"," =$G$4-D18",0]
["E19","R19C5"," =$G$4-E18",0]
["F19","R19C6"," =$G$4-F18",0]
["G19","R19C7"," =$G$4-G18",0]
["H19","R19C8"," =$G$4-H18",0]
["I19","R19C9"," =$G$4-I18",0]
["J19","R19C10"," =$G$4-J18",0]
["K19","R19C11"," =$G$4-K18",0]
["L19","R19C12"," =$G$4-L18",0]
["M19","R19C13"," =$G$4-M18",0]
["N19","R19C14"," =$G$4-N18",0]
["O19","R19C15"," =$G$4-O18",0]
["P19","R19C16"," =$G$4-P18",0]
["Q19","R19C17"," =$G$4-Q18",0]
["R19","R19C18"," =$G$4-R18",0]
["S19","R19C19"," =$G$4-S18",0]
["T19","R19C20"," =$G$4-T18",0]
["U19","R19C21"," =$G$4-U18",0]
["V19","R19C22"," =$G$4-V18",0]
["W19","R19C23"," =$G$4-W18",0]
["X19","R19C24"," =$G$4-X18",0]
["Y19","R19C25"," =$G$4-Y18",0]
["Z19","R19C26"," =$G$4-Z18",0]
["AA19","R19C27"," =$G$4-AA18",0]
["AB19","R19C28"," =$G$4-AB18",0]
["AC19","R19C29"," =$G$4-AC18",0]
["AD19","R19C30"," =$G$4-AD18",0]
["AE19","R19C31"," =$G$4-AE18",0]
["AF19","R19C32"," =$G$4-AF18",0]
["AG19","R19C33"," =$G$4-AG18",0]
["AH19","R19C34"," =$G$4-AH18",0]
["E20","R20C5"," =D18*($G$5/12)",0]
["F20","R20C6"," =E18*($G$5/12)",0]
["G20","R20C7"," =F18*($G$5/12)",0]
["H20","R20C8"," =G18*($G$5/12)",0]
["I20","R20C9"," =H18*($G$5/12)",0]
["J20","R20C10"," =I18*($G$5/12)",0]
["K20","R20C11"," =J18*($G$5/12)",0]
["L20","R20C12"," =K18*($G$5/12)",0]
["M20","R20C13"," =L18*($G$5/12)",0]
["N20","R20C14"," =M18*($G$5/12)",0]
["O20","R20C15"," =N18*($G$5/12)",0]
["P20","R20C16"," =O18*($G$5/12)",0]
["Q20","R20C17"," =P18*($G$5/12)",0]
["R20","R20C18"," =Q18*($G$5/12)",0]
["S20","R20C19"," =R18*($G$5/12)",0]
["T20","R20C20"," =S18*($G$5/12)",0]
["U20","R20C21"," =T18*($G$5/12)",0]
["V20","R20C22"," =U18*($G$5/12)",0]
["W20","R20C23"," =V18*($G$5/12)",0]
["X20","R20C24"," =W18*($G$5/12)",0]
["Y20","R20C25"," =X18*($G$5/12)",0]
["Z20","R20C26"," =Y18*($G$5/12)",0]
["AA20","R20C27"," =Z18*($G$5/12)",0]
["AB20","R20C28"," =AA18*($G$5/12)",0]
["AC20","R20C29"," =AB18*($G$5/12)",0]
["AD20","R20C30"," =AC18*($G$5/12)",0]
["AE20","R20C31"," =AD18*($G$5/12)",0]
["AF20","R20C32"," =AE18*($G$5/12)",0]
["AG20","R20C33"," =AF18*($G$5/12)",0]
["AH20","R20C34"," =AG18*($G$5/12)",0]
["AI20","R20C35"," =SUM(E20:AH20)",0,"ConstructionInterest_LoanTwo_Amount"]
["B22","R22C2"," =IF(H3=0,\"\",H3)"]
["C23","R23C3"," =H4",0]
["D24","R24C4"," =D23",0]
["E24","R24C5"," =D24+E23",0]
["F24","R24C6"," =E24+F23",0]
["G24","R24C7"," =F24+G23",0]
["H24","R24C8"," =G24+H23",0]
["I24","R24C9"," =H24+I23",0]
["J24","R24C10"," =I24+J23",0]
["K24","R24C11"," =J24+K23",0]
["L24","R24C12"," =K24+L23",0]
["M24","R24C13"," =L24+M23",0]
["N24","R24C14"," =M24+N23",0]
["O24","R24C15"," =N24+O23",0]
["P24","R24C16"," =O24+P23",0]
["Q24","R24C17"," =P24+Q23",0]
["R24","R24C18"," =Q24+R23",0]
["S24","R24C19"," =R24+S23",0]
["T24","R24C20"," =S24+T23",0]
["U24","R24C21"," =T24+U23",0]
["V24","R24C22"," =U24+V23",0]
["W24","R24C23"," =V24+W23",0]
["X24","R24C24"," =W24+X23",0]
["Y24","R24C25"," =X24+Y23",0]
["Z24","R24C26"," =Y24+Z23",0]
["AA24","R24C27"," =Z24+AA23",0]
["AB24","R24C28"," =AA24+AB23",0]
["AC24","R24C29"," =AB24+AC23",0]
["AD24","R24C30"," =AC24+AD23",0]
["AE24","R24C31"," =AD24+AE23",0]
["AF24","R24C32"," =AE24+AF23",0]
["AG24","R24C33"," =AF24+AG23",0]
["AH24","R24C34"," =AG24+AH23",0]
["D25","R25C4"," =$H$4-D24",0]
["E25","R25C5"," =$H$4-E24",0]
["F25","R25C6"," =$H$4-F24",0]
["G25","R25C7"," =$H$4-G24",0]
["H25","R25C8"," =$H$4-H24",0]
["I25","R25C9"," =$H$4-I24",0]
["J25","R25C10"," =$H$4-J24",0]
["K25","R25C11"," =$H$4-K24",0]
["L25","R25C12"," =$H$4-L24",0]
["M25","R25C13"," =$H$4-M24",0]
["N25","R25C14"," =$H$4-N24",0]
["O25","R25C15"," =$H$4-O24",0]
["P25","R25C16"," =$H$4-P24",0]
["Q25","R25C17"," =$H$4-Q24",0]
["R25","R25C18"," =$H$4-R24",0]
["S25","R25C19"," =$H$4-S24",0]
["T25","R25C20"," =$H$4-T24",0]
["U25","R25C21"," =$H$4-U24",0]
["V25","R25C22"," =$H$4-V24",0]
["W25","R25C23"," =$H$4-W24",0]
["X25","R25C24"," =$H$4-X24",0]
["Y25","R25C25"," =$H$4-Y24",0]
["Z25","R25C26"," =$H$4-Z24",0]
["AA25","R25C27"," =$H$4-AA24",0]
["AB25","R25C28"," =$H$4-AB24",0]
["AC25","R25C29"," =$H$4-AC24",0]
["AD25","R25C30"," =$H$4-AD24",0]
["AE25","R25C31"," =$H$4-AE24",0]
["AF25","R25C32"," =$H$4-AF24",0]
["AG25","R25C33"," =$H$4-AG24",0]
["AH25","R25C34"," =$H$4-AH24",0]
["E26","R26C5"," =D24*($H$5/12)",0]
["F26","R26C6"," =E24*($H$5/12)",0]
["G26","R26C7"," =F24*($H$5/12)",0]
["H26","R26C8"," =G24*($H$5/12)",0]
["I26","R26C9"," =H24*($H$5/12)",0]
["J26","R26C10"," =I24*($H$5/12)",0]
["K26","R26C11"," =J24*($H$5/12)",0]
["L26","R26C12"," =K24*($H$5/12)",0]
["M26","R26C13"," =L24*($H$5/12)",0]
["N26","R26C14"," =M24*($H$5/12)",0]
["O26","R26C15"," =N24*($H$5/12)",0]
["P26","R26C16"," =O24*($H$5/12)",0]
["Q26","R26C17"," =P24*($H$5/12)",0]
["R26","R26C18"," =Q24*($H$5/12)",0]
["S26","R26C19"," =R24*($H$5/12)",0]
["T26","R26C20"," =S24*($H$5/12)",0]
["U26","R26C21"," =T24*($H$5/12)",0]
["V26","R26C22"," =U24*($H$5/12)",0]
["W26","R26C23"," =V24*($H$5/12)",0]
["X26","R26C24"," =W24*($H$5/12)",0]
["Y26","R26C25"," =X24*($H$5/12)",0]
["Z26","R26C26"," =Y24*($H$5/12)",0]
["AA26","R26C27"," =Z24*($H$5/12)",0]
["AB26","R26C28"," =AA24*($H$5/12)",0]
["AC26","R26C29"," =AB24*($H$5/12)",0]
["AD26","R26C30"," =AC24*($H$5/12)",0]
["AE26","R26C31"," =AD24*($H$5/12)",0]
["AF26","R26C32"," =AE24*($H$5/12)",0]
["AG26","R26C33"," =AF24*($H$5/12)",0]
["AH26","R26C34"," =AG24*($H$5/12)",0]
["AI26","R26C35"," =SUM(E26:AH26)",0,"ConstructionInterest_LoanThree_Amount"]

{"sheet":"Exit Analysis Formulas","index":15,"n_rows":851,"n_cols":5,"rows_kept":851,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["J2","R2C10"," =IRPlusBasisPoints_BasisPoints * 10000",200]
["A3","R3C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B3","R3C2"," "]
["C3","R3C3"," "]
["A4","R4C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B4","R4C2"," "]
["C4","R4C3"," "]
["F2","R2C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,LoanSizing_Dashboard_SupportableLoanAmt)",0,"Dash_InitialLoan_LoanAmount"]
["F3","R3C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_ProjectedInterestRate)",0,"Dash_InitialLoan_CapRate"]
["F4","R4C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,InitialLoan_Term)",0,"Dash_InitialLoan_Term"]
["F5","R5C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,(IFERROR((CUMPRINC(InitialLoan_InterestRate/12,(12*InitialLoan_Amortization),_ExitAnalysis_InitialLoan_LoanSize,1,(12*InitialLoan_Term),0))+ExitAnalysis_InitialLoan_LoanSize,0)))",0,"Dash_InitialLoan_LoanBalanceatTermYear"]
["K2","R2C11"," =C31",0.02,"Dash_IRBasisPoints_BasisPoints"]
["K3","R3C11"," =IRPlusBasisPoints_InterestRate",0.02]
["K4","R4C11"," =C28",1,"Dash_IRBasisPoints_RefiYear"]
["K5","R5C11"," =C47",0,"Dash_IRBasisPoints_TransactionSurplusGap"]
["P2","R2C16"," =MaxIncreaseIR_BasisPoints",0,"Dash_MaxIncreaseIR_BasisPoints"]
["P3","R3C16"," =MaxIncreaseIR_InterestRate",0]
["P4","R4C16"," =MaxIncreaseIR_RefinanceYear",1,"Dash_MaxIncreaseIR_RefiYear"]
["P5","R5C16"," =C73",0]
["E6","R6C5"," =IFNA((HLOOKUP(MIN(G25:Z25),G25:Z27,3,FALSE)),\"-\")","-"]
["F6","R6C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,MIN(G25:Z25))",0,"Dash_InitialLoan_LowestDSCR"]
["J6","R6C10"," =IFNA(HLOOKUP(MIN(G45:Z45),G45:AT49,5,FALSE),\"-\")","-","Dash_IRBasisPoints_LowestDSCRYear"]
["K6","R6C11"," =MIN(G45:Z45)",0,"Dash_IRBasisPoints_LowestDSCR"]
["O6","R6C15"," =IFNA(HLOOKUP(MIN(G67:Z67),G67:Z68,2,FALSE),\"-\")","-"]
["P6","R6C16"," =MIN(G67:Z67)",0,"Dash_MaxIncreaseIR_LowestDSCR"]
["F9","R9C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_GrandTotal_EffectiveRentalIncome)",0,"InitialLoanPF_RentalIncome"]
["G9","R9C7"," =InitialLoanPF_RentalIncome",0]
["H9","R9C8"," =IFERROR(G$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["I9","R9C9"," =IFERROR(H$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["J9","R9C10"," =IFERROR(I$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["K9","R9C11"," =IFERROR(J$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["L9","R9C12"," =IFERROR(K$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["M9","R9C13"," =IFERROR(L$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["N9","R9C14"," =IFERROR(M$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["O9","R9C15"," =IFERROR(N$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["P9","R9C16"," =IFERROR(O$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["Q9","R9C17"," =IFERROR(P$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["R9","R9C18"," =IFERROR(Q$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["S9","R9C19"," =IFERROR(R$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["T9","R9C20"," =IFERROR(S$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["U9","R9C21"," =IFERROR(T$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["V9","R9C22"," =IFERROR(U$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["W9","R9C23"," =IFERROR(V$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["X9","R9C24"," =IFERROR(W$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["Y9","R9C25"," =IFERROR(X$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["Z9","R9C26"," =IFERROR(Y$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["AA9","R9C27"," =IFERROR(Z$9*(1+InitialLoan_RentalIncomeTrend),0)",0]
["F10","R10C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_OtherIncome_CommercialSpace_Income+OtherIncome_CommercialSpace_Vacancy)",0,"InitialLoanPF_CommercialIncome"]
["G10","R10C7"," =InitialLoanPF_CommercialIncome",0]
["H10","R10C8"," =IFERROR(G$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["I10","R10C9"," =IFERROR(H$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["J10","R10C10"," =IFERROR(I$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["K10","R10C11"," =IFERROR(J$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["L10","R10C12"," =IFERROR(K$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["M10","R10C13"," =IFERROR(L$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["N10","R10C14"," =IFERROR(M$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["O10","R10C15"," =IFERROR(N$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["P10","R10C16"," =IFERROR(O$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["Q10","R10C17"," =IFERROR(P$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["R10","R10C18"," =IFERROR(Q$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["S10","R10C19"," =IFERROR(R$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["T10","R10C20"," =IFERROR(S$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["U10","R10C21"," =IFERROR(T$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["V10","R10C22"," =IFERROR(U$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["W10","R10C23"," =IFERROR(V$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["X10","R10C24"," =IFERROR(W$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["Y10","R10C25"," =IFERROR(X$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["Z10","R10C26"," =IFERROR(Y$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["AA10","R10C27"," =IFERROR(Z$10*(1+InitialLoan_CommercialIncomeTrend),0)",0]
["F11","R11C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,TotalOtherIncome_Income-(OtherIncome_CommercialSpace_Income+OtherIncome_CommercialSpace_Vacancy)+TotalOtherIncome_Vacancy)",0,"InitialLoanPF_OtherIncome"]
["G11","R11C7"," =InitialLoanPF_OtherIncome",0]
["H11","R11C8"," =IFERROR(G$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["I11","R11C9"," =IFERROR(H$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["J11","R11C10"," =IFERROR(I$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["K11","R11C11"," =IFERROR(J$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["L11","R11C12"," =IFERROR(K$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["M11","R11C13"," =IFERROR(L$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["N11","R11C14"," =IFERROR(M$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["O11","R11C15"," =IFERROR(N$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["P11","R11C16"," =IFERROR(O$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["Q11","R11C17"," =IFERROR(P$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["R11","R11C18"," =IFERROR(Q$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["S11","R11C19"," =IFERROR(R$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["T11","R11C20"," =IFERROR(S$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["U11","R11C21"," =IFERROR(T$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["V11","R11C22"," =IFERROR(U$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["W11","R11C23"," =IFERROR(V$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["X11","R11C24"," =IFERROR(W$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["Y11","R11C25"," =IFERROR(X$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["Z11","R11C26"," =IFERROR(Y$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["AA11","R11C27"," =IFERROR(Z$11*(1+InitialLoan_OtherIncomeTrend),0)",0]
["F12","R12C6"," =SUM(F9:F11)",0]
["G12","R12C7"," =SUM(G9:G11)",0]
["H12","R12C8"," =SUM(H9:H11)",0]
["I12","R12C9"," =SUM(I9:I11)",0]
["J12","R12C10"," =SUM(J9:J11)",0]
["K12","R12C11"," =SUM(K9:K11)",0]
["L12","R12C12"," =SUM(L9:L11)",0]
["M12","R12C13"," =SUM(M9:M11)",0]
["N12","R12C14"," =SUM(N9:N11)",0]
["O12","R12C15"," =SUM(O9:O11)",0]
["P12","R12C16"," =SUM(P9:P11)",0]
["Q12","R12C17"," =SUM(Q9:Q11)",0]
["R12","R12C18"," =SUM(R9:R11)",0]
["S12","R12C19"," =SUM(S9:S11)",0]
["T12","R12C20"," =SUM(T9:T11)",0]
["U12","R12C21"," =SUM(U9:U11)",0]
["V12","R12C22"," =SUM(V9:V11)",0]
["W12","R12C23"," =SUM(W9:W11)",0]
["X12","R12C24"," =SUM(X9:X11)",0]
["Y12","R12C25"," =SUM(Y9:Y11)",0]
["Z12","R12C26"," =SUM(Z9:Z11)",0]
["AA12","R12C27"," =SUM(AA9:AA11)",0]
["G14","R14C7"," =InitialLoanPF_ManagementFee",0]
["H14","R14C8"," =IFERROR(InitialLoan_ManagementFeeRate*H$12,0)",0]
["I14","R14C9"," =IFERROR(InitialLoan_ManagementFeeRate*I$12,0)",0]
["J14","R14C10"," =IFERROR(InitialLoan_ManagementFeeRate*J$12,0)",0]
["K14","R14C11"," =IFERROR(InitialLoan_ManagementFeeRate*K$12,0)",0]
["L14","R14C12"," =IFERROR(InitialLoan_ManagementFeeRate*L$12,0)",0]
["M14","R14C13"," =IFERROR(InitialLoan_ManagementFeeRate*M$12,0)",0]
["N14","R14C14"," =IFERROR(InitialLoan_ManagementFeeRate*N$12,0)",0]
["O14","R14C15"," =IFERROR(InitialLoan_ManagementFeeRate*O$12,0)",0]
["P14","R14C16"," =IFERROR(InitialLoan_ManagementFeeRate*P$12,0)",0]
["Q14","R14C17"," =IFERROR(InitialLoan_ManagementFeeRate*Q$12,0)",0]
["R14","R14C18"," =IFERROR(InitialLoan_ManagementFeeRate*R$12,0)",0]
["S14","R14C19"," =IFERROR(InitialLoan_ManagementFeeRate*S$12,0)",0]
["T14","R14C20"," =IFERROR(InitialLoan_ManagementFeeRate*T$12,0)",0]
["U14","R14C21"," =IFERROR(InitialLoan_ManagementFeeRate*U$12,0)",0]
["V14","R14C22"," =IFERROR(InitialLoan_ManagementFeeRate*V$12,0)",0]
["W14","R14C23"," =IFERROR(InitialLoan_ManagementFeeRate*W$12,0)",0]
["X14","R14C24"," =IFERROR(InitialLoan_ManagementFeeRate*X$12,0)",0]
["Y14","R14C25"," =IFERROR(InitialLoan_ManagementFeeRate*Y$12,0)",0]
["Z14","R14C26"," =IFERROR(InitialLoan_ManagementFeeRate*Z$12,0)",0]
["AA14","R14C27"," =IFERROR(InitialLoan_ManagementFeeRate*AA$12,0)",0]
["G15","R15C7"," =InitialLoanPF_OperatingExpenses",0]
["H15","R15C8"," =IFERROR(G$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["I15","R15C9"," =IFERROR(H$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["J15","R15C10"," =IFERROR(I$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["K15","R15C11"," =IFERROR(J$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["L15","R15C12"," =IFERROR(K$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["M15","R15C13"," =IFERROR(L$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["N15","R15C14"," =IFERROR(M$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["O15","R15C15"," =IFERROR(N$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["P15","R15C16"," =IFERROR(O$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["Q15","R15C17"," =IFERROR(P$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["R15","R15C18"," =IFERROR(Q$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["S15","R15C19"," =IFERROR(R$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["T15","R15C20"," =IFERROR(S$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["U15","R15C21"," =IFERROR(T$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["V15","R15C22"," =IFERROR(U$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["W15","R15C23"," =IFERROR(V$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["X15","R15C24"," =IFERROR(W$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["Y15","R15C25"," =IFERROR(X$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["Z15","R15C26"," =IFERROR(Y$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["AA15","R15C27"," =IFERROR(Z$15*(1+InitialLoan_OperatingExpensesRate),0)",0]
["G16","R16C7"," =InitialLoanPF_MIPremium",0]
["H16","R16C8"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,G8*12,0)),0)",0]
["I16","R16C9"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,H8*12,0)),0)",0]
["J16","R16C10"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,I8*12,0)),0)",0]
["K16","R16C11"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,J8*12,0)),0)",0]
["L16","R16C12"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,K8*12,0)),0)",0]
["M16","R16C13"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,L8*12,0)),0)",0]
["N16","R16C14"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,M8*12,0)),0)",0]
["O16","R16C15"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,N8*12,0)),0)",0]
["P16","R16C16"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,O8*12,0)),0)",0]
["Q16","R16C17"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,P8*12,0)),0)",0]
["R16","R16C18"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,Q8*12,0)),0)",0]
["S16","R16C19"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,R8*12,0)),0)",0]
["T16","R16C20"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,S8*12,0)),0)",0]
["U16","R16C21"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,T8*12,0)),0)",0]
["V16","R16C22"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,U8*12,0)),0)",0]
["W16","R16C23"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,V8*12,0)),0)",0]
["X16","R16C24"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,W8*12,0)),0)",0]
["Y16","R16C25"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,X8*12,0)),0)",0]
["Z16","R16C26"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,Y8*12,0)),0)",0]
["AA16","R16C27"," =IFERROR(InitialLoan_MIPremiumRate*(ExitAnalysis_InitialLoan_LoanSize + CUMPRINC(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,ExitAnalysis_InitialLoan_LoanSize,1,Z8*12,0)),0)",0]
["C9","R9C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,'Loan Sizing'!T1)",0,"InitialLoan_CapRate"]
["C10","R10C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,'Loan Sizing'!T4)",0]
["C11","R11C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_ProjectedInterestRate)",0,"InitialLoan_InterestRate"]
["C12","R12C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_Amortization)",0,"InitialLoan_Amortization"]
["C13","R13C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_Term)",0,"InitialLoan_Term"]
["C14","R14C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,LoanSizing_Dashboard_FixedDSCRatio)",0,"InitialLoan_RequiredDSCR"]
["C15","R15C3"," =IF(InitialLoan_Amortization=0,InitialLoan_InterestRate,PMT(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,-1)*12)",0,"InitialLoan_LoanConstant"]
["F14","R14C6"," =F12*InitialLoan_ManagementFeeRate",0,"InitialLoanPF_ManagementFee"]
["F15","R15C6"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_Expense_MHSelected_TotalDisbursement - _GeneralExpenses_MHSelected_MortgageInsurancePremium - _AdministrativeExpenses_MHSelected_ManagementFee)",0,"InitialLoanPF_OperatingExpenses"]
["F17","R17C6"," =SUM(F14:F16)",0]
["G17","R17C7"," =SUM(G14:G16)",0]
["H17","R17C8"," =SUM(H14:H16)",0]
["I17","R17C9"," =SUM(I14:I16)",0]
["J17","R17C10"," =SUM(J14:J16)",0]
["K17","R17C11"," =SUM(K14:K16)",0]
["L17","R17C12"," =SUM(L14:L16)",0]
["M17","R17C13"," =SUM(M14:M16)",0]
["N17","R17C14"," =SUM(N14:N16)",0]
["O17","R17C15"," =SUM(O14:O16)",0]
["P17","R17C16"," =SUM(P14:P16)",0]
["Q17","R17C17"," =SUM(Q14:Q16)",0]
["R17","R17C18"," =SUM(R14:R16)",0]
["S17","R17C19"," =SUM(S14:S16)",0]
["T17","R17C20"," =SUM(T14:T16)",0]
["U17","R17C21"," =SUM(U14:U16)",0]
["V17","R17C22"," =SUM(V14:V16)",0]
["W17","R17C23"," =SUM(W14:W16)",0]
["X17","R17C24"," =SUM(X14:X16)",0]
["Y17","R17C25"," =SUM(Y14:Y16)",0]
["Z17","R17C26"," =SUM(Z14:Z16)",0]
["AA17","R17C27"," =SUM(AA14:AA16)",0]
["C17","R17C3"," =IF(G21=0,0,G19/G21)",0,"InitialLoan_ActualY1DSCR"]
["C18","R18C3"," =Z25","-","InitialLoan_ActualY20DSCR"]
["F19","R19C6"," =F12-F17",0]
["G19","R19C7"," =G12-G17",0]
["H19","R19C8"," =H12-H17",0]
["I19","R19C9"," =I12-I17",0]
["J19","R19C10"," =J12-J17",0]
["K19","R19C11"," =K12-K17",0]
["L19","R19C12"," =L12-L17",0]
["M19","R19C13"," =M12-M17",0]
["N19","R19C14"," =N12-N17",0]
["O19","R19C15"," =O12-O17",0]
["P19","R19C16"," =P12-P17",0]
["Q19","R19C17"," =Q12-Q17",0]
["R19","R19C18"," =R12-R17",0]
["S19","R19C19"," =S12-S17",0]
["T19","R19C20"," =T12-T17",0]
["U19","R19C21"," =U12-U17",0]
["V19","R19C22"," =V12-V17",0]
["W19","R19C23"," =W12-W17",0]
["X19","R19C24"," =X12-X17",0]
["Y19","R19C25"," =Y12-Y17",0]
["Z19","R19C26"," =Z12-Z17",0]
["AA19","R19C27"," =AA12-AA17",0]
["C20","R20C3"," =InitialLoan_LoanConstant*ExitAnalysis_InitialLoan_LoanSize",0,"InitialLoan_AnnualDS"]
["C21","R21C3"," =InitialLoan_AnnualDS/12",0,"InitialLoan_MonthlyDS"]
["G21","R21C7"," =InitialLoan_AnnualDS",0]
["H21","R21C8"," =InitialLoan_AnnualDS",0]
["I21","R21C9"," =InitialLoan_AnnualDS",0]
["J21","R21C10"," =InitialLoan_AnnualDS",0]
["K21","R21C11"," =InitialLoan_AnnualDS",0]
["L21","R21C12"," =InitialLoan_AnnualDS",0]
["M21","R21C13"," =InitialLoan_AnnualDS",0]
["N21","R21C14"," =InitialLoan_AnnualDS",0]
["O21","R21C15"," =InitialLoan_AnnualDS",0]
["P21","R21C16"," =InitialLoan_AnnualDS",0]
["Q21","R21C17"," =InitialLoan_AnnualDS",0]
["R21","R21C18"," =InitialLoan_AnnualDS",0]
["S21","R21C19"," =InitialLoan_AnnualDS",0]
["T21","R21C20"," =InitialLoan_AnnualDS",0]
["U21","R21C21"," =InitialLoan_AnnualDS",0]
["V21","R21C22"," =InitialLoan_AnnualDS",0]
["W21","R21C23"," =InitialLoan_AnnualDS",0]
["X21","R21C24"," =InitialLoan_AnnualDS",0]
["Y21","R21C25"," =InitialLoan_AnnualDS",0]
["Z21","R21C26"," =InitialLoan_AnnualDS",0]
["AA21","R21C27"," =InitialLoan_AnnualDS",0]
["C23","R23C3"," =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_LoanSizing_Dashboard_SupportableLoanAmt)",0,"ExitAnalysis_InitialLoan_LoanSize"]
["G23","R23C7"," =G19-G21",0]
["H23","R23C8"," =H19-H21",0]
["I23","R23C9"," =I19-I21",0]
["J23","R23C10"," =J19-J21",0]
["K23","R23C11"," =K19-K21",0]
["L23","R23C12"," =L19-L21",0]
["M23","R23C13"," =M19-M21",0]
["N23","R23C14"," =N19-N21",0]
["O23","R23C15"," =O19-O21",0]
["P23","R23C16"," =P19-P21",0]
["Q23","R23C17"," =Q19-Q21",0]
["R23","R23C18"," =R19-R21",0]
["S23","R23C19"," =S19-S21",0]
["T23","R23C20"," =T19-T21",0]
["U23","R23C21"," =U19-U21",0]
["V23","R23C22"," =V19-V21",0]
["W23","R23C23"," =W19-W21",0]
["X23","R23C24"," =X19-X21",0]
["Y23","R23C25"," =Y19-Y21",0]
["Z23","R23C26"," =Z19-Z21",0]
["AA23","R23C27"," =AA19-AA21",0]
["G25","R25C7"," =IF(OR(G19=0,G21=0),\"-\",G19/G21)","-"]
["H25","R25C8"," =IF(OR(H19=0,H21=0),\"-\",H19/H21)","-"]
["I25","R25C9"," =IF(OR(I19=0,I21=0),\"-\",I19/I21)","-"]
["J25","R25C10"," =IF(OR(J19=0,J21=0),\"-\",J19/J21)","-"]
["K25","R25C11"," =IF(OR(K19=0,K21=0),\"-\",K19/K21)","-"]
["L25","R25C12"," =IF(OR(L19=0,L21=0),\"-\",L19/L21)","-"]
["M25","R25C13"," =IF(OR(M19=0,M21=0),\"-\",M19/M21)","-"]
["N25","R25C14"," =IF(OR(N19=0,N21=0),\"-\",N19/N21)","-"]
["O25","R25C15"," =IF(OR(O19=0,O21=0),\"-\",O19/O21)","-"]
["P25","R25C16"," =IF(OR(P19=0,P21=0),\"-\",P19/P21)","-"]
["Q25","R25C17"," =IF(OR(Q19=0,Q21=0),\"-\",Q19/Q21)","-"]
["R25","R25C18"," =IF(OR(R19=0,R21=0),\"-\",R19/R21)","-"]
["S25","R25C19"," =IF(OR(S19=0,S21=0),\"-\",S19/S21)","-"]
["T25","R25C20"," =IF(OR(T19=0,T21=0),\"-\",T19/T21)","-"]
["U25","R25C21"," =IF(OR(U19=0,U21=0),\"-\",U19/U21)","-"]
["V25","R25C22"," =IF(OR(V19=0,V21=0),\"-\",V19/V21)","-"]
["W25","R25C23"," =IF(OR(W19=0,W21=0),\"-\",W19/W21)","-"]
["X25","R25C24"," =IF(OR(X19=0,X21=0),\"-\",X19/X21)","-"]
["Y25","R25C25"," =IF(OR(Y19=0,Y21=0),\"-\",Y19/Y21)","-"]
["Z25","R25C26"," =IF(OR(Z19=0,Z21=0),\"-\",Z19/Z21)","-"]
["AA25","R25C27"," =IF(OR(AA19=0,AA21=0),\"-\",AA19/AA21)","-"]
["F28","R28C6"," =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,2,FALSE)),0)",0,"IRPlusBasisPointsPF_RentalIncome"]
["G28","R28C7"," =F28",0]
["H28","R28C8"," =IFERROR(G28*(1+$E28),0)",0]
["I28","R28C9"," =IFERROR(H28*(1+$E28),0)",0]
["J28","R28C10"," =IFERROR(I28*(1+$E28),0)",0]
["K28","R28C11"," =IFERROR(J28*(1+$E28),0)",0]
["L28","R28C12"," =IFERROR(K28*(1+$E28),0)",0]
["M28","R28C13"," =IFERROR(L28*(1+$E28),0)",0]
["N28","R28C14"," =IFERROR(M28*(1+$E28),0)",0]
["O28","R28C15"," =IFERROR(N28*(1+$E28),0)",0]
["P28","R28C16"," =IFERROR(O28*(1+$E28),0)",0]
["Q28","R28C17"," =IFERROR(P28*(1+$E28),0)",0]
["R28","R28C18"," =IFERROR(Q28*(1+$E28),0)",0]
["S28","R28C19"," =IFERROR(R28*(1+$E28),0)",0]
["T28","R28C20"," =IFERROR(S28*(1+$E28),0)",0]
["U28","R28C21"," =IFERROR(T28*(1+$E28),0)",0]
["V28","R28C22"," =IFERROR(U28*(1+$E28),0)",0]
["W28","R28C23"," =IFERROR(V28*(1+$E28),0)",0]
["X28","R28C24"," =IFERROR(W28*(1+$E28),0)",0]
["Y28","R28C25"," =IFERROR(X28*(1+$E28),0)",0]
["Z28","R28C26"," =IFERROR(Y28*(1+$E28),0)",0]
["AA28","R28C27"," =IFERROR(Z28*(1+$E28),0)",0]
["F29","R29C6"," =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,3,FALSE)),0)",0,"IRPlusBasisPointsPF_CommercialIncome"]
["G29","R29C7"," =F29",0]
["H29","R29C8"," =IFERROR(G$29*(1+$E$29),0)",0]
["I29","R29C9"," =IFERROR(H$29*(1+$E$29),0)",0]
["J29","R29C10"," =IFERROR(I$29*(1+$E$29),0)",0]
["K29","R29C11"," =IFERROR(J$29*(1+$E$29),0)",0]
["L29","R29C12"," =IFERROR(K$29*(1+$E$29),0)",0]
["M29","R29C13"," =IFERROR(L$29*(1+$E$29),0)",0]
["N29","R29C14"," =IFERROR(M$29*(1+$E$29),0)",0]
["O29","R29C15"," =IFERROR(N$29*(1+$E$29),0)",0]
["P29","R29C16"," =IFERROR(O$29*(1+$E$29),0)",0]
["Q29","R29C17"," =IFERROR(P$29*(1+$E$29),0)",0]
["R29","R29C18"," =IFERROR(Q$29*(1+$E$29),0)",0]
["S29","R29C19"," =IFERROR(R$29*(1+$E$29),0)",0]
["T29","R29C20"," =IFERROR(S$29*(1+$E$29),0)",0]
["U29","R29C21"," =IFERROR(T$29*(1+$E$29),0)",0]
["V29","R29C22"," =IFERROR(U$29*(1+$E$29),0)",0]
["W29","R29C23"," =IFERROR(V$29*(1+$E$29),0)",0]
["X29","R29C24"," =IFERROR(W$29*(1+$E$29),0)",0]
["Y29","R29C25"," =IFERROR(X$29*(1+$E$29),0)",0]
["Z29","R29C26"," =IFERROR(Y$29*(1+$E$29),0)",0]
["AA29","R29C27"," =IFERROR(Z$29*(1+$E$29),0)",0]
["F30","R30C6"," =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,4,FALSE)),0)",0,"IRPlusBasisPointsPF_OtherIncome"]
["G30","R30C7"," =F30",0]
["H30","R30C8"," =IFERROR(G30*(1+$E$30),0)",0]
["I30","R30C9"," =IFERROR(H30*(1+$E$30),0)",0]
["J30","R30C10"," =IFERROR(I30*(1+$E$30),0)",0]
["K30","R30C11"," =IFERROR(J30*(1+$E$30),0)",0]
["L30","R30C12"," =IFERROR(K30*(1+$E$30),0)",0]
["M30","R30C13"," =IFERROR(L30*(1+$E$30),0)",0]
["N30","R30C14"," =IFERROR(M30*(1+$E$30),0)",0]
["O30","R30C15"," =IFERROR(N30*(1+$E$30),0)",0]
["P30","R30C16"," =IFERROR(O30*(1+$E$30),0)",0]
["Q30","R30C17"," =IFERROR(P30*(1+$E$30),0)",0]
["R30","R30C18"," =IFERROR(Q30*(1+$E$30),0)",0]
["S30","R30C19"," =IFERROR(R30*(1+$E$30),0)",0]
["T30","R30C20"," =IFERROR(S30*(1+$E$30),0)",0]
["U30","R30C21"," =IFERROR(T30*(1+$E$30),0)",0]
["V30","R30C22"," =IFERROR(U30*(1+$E$30),0)",0]
["W30","R30C23"," =IFERROR(V30*(1+$E$30),0)",0]
["X30","R30C24"," =IFERROR(W30*(1+$E$30),0)",0]
["Y30","R30C25"," =IFERROR(X30*(1+$E$30),0)",0]
["Z30","R30C26"," =IFERROR(Y30*(1+$E$30),0)",0]
["AA30","R30C27"," =IFERROR(Z30*(1+$E$30),0)",0]
["F31","R31C6"," =SUM(F28:F30)",0]
["G31","R31C7"," =SUM(G28:G30)",0]
["H31","R31C8"," =SUM(H28:H30)",0]
["I31","R31C9"," =SUM(I28:I30)",0]
["J31","R31C10"," =SUM(J28:J30)",0]
["K31","R31C11"," =SUM(K28:K30)",0]
["L31","R31C12"," =SUM(L28:L30)",0]
["M31","R31C13"," =SUM(M28:M30)",0]
["N31","R31C14"," =SUM(N28:N30)",0]
["O31","R31C15"," =SUM(O28:O30)",0]
["P31","R31C16"," =SUM(P28:P30)",0]
["Q31","R31C17"," =SUM(Q28:Q30)",0]
["R31","R31C18"," =SUM(R28:R30)",0]
["S31","R31C19"," =SUM(S28:S30)",0]
["T31","R31C20"," =SUM(T28:T30)",0]
["U31","R31C21"," =SUM(U28:U30)",0]
["V31","R31C22"," =SUM(V28:V30)",0]
["W31","R31C23"," =SUM(W28:W30)",0]
["X31","R31C24"," =SUM(X28:X30)",0]
["Y31","R31C25"," =SUM(Y28:Y30)",0]
["Z31","R31C26"," =SUM(Z28:Z30)",0]
["AA31","R31C27"," =SUM(AA28:AA30)",0]
["C28","R28C3"," =InitialLoan_Term+1",1,"IRPlusBasisPoints_RefinanceYear"]
["C29","R29C3"," =InitialLoan_CapRate",0,"IRPlusBasisPoints_CapRate"]
["C32","R32C3"," =C11+C31",0.02,"IRPlusBasisPoints_InterestRate"]
["E33","R33C5"," =AdministrativeExpenses_Input_ManagementFee",0,"IRPlusBasisPoints_ManagementFeeRate"]
["G33","R33C7"," =F33",0]
["H33","R33C8"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*H31,0)",0]
["I33","R33C9"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*I31,0)",0]
["J33","R33C10"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*J31,0)",0]
["K33","R33C11"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*K31,0)",0]
["L33","R33C12"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*L31,0)",0]
["M33","R33C13"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*M31,0)",0]
["N33","R33C14"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*N31,0)",0]
["O33","R33C15"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*O31,0)",0]
["P33","R33C16"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*P31,0)",0]
["Q33","R33C17"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*Q31,0)",0]
["R33","R33C18"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*R31,0)",0]
["S33","R33C19"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*S31,0)",0]
["T33","R33C20"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*T31,0)",0]
["U33","R33C21"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*U31,0)",0]
["V33","R33C22"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*V31,0)",0]
["W33","R33C23"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*W31,0)",0]
["X33","R33C24"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*X31,0)",0]
["Y33","R33C25"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*Y31,0)",0]
["Z33","R33C26"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*Z31,0)",0]
["AA33","R33C27"," =IFERROR(IRPlusBasisPoints_ManagementFeeRate*AA31,0)",0]
["G34","R34C7"," =F34",0]
["H34","R34C8"," =IFERROR(G34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["I34","R34C9"," =IFERROR(H34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["J34","R34C10"," =IFERROR(I34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["K34","R34C11"," =IFERROR(J34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["L34","R34C12"," =IFERROR(K34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["M34","R34C13"," =IFERROR(L34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["N34","R34C14"," =IFERROR(M34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["O34","R34C15"," =IFERROR(N34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["P34","R34C16"," =IFERROR(O34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["Q34","R34C17"," =IFERROR(P34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["R34","R34C18"," =IFERROR(Q34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["S34","R34C19"," =IFERROR(R34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["T34","R34C20"," =IFERROR(S34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["U34","R34C21"," =IFERROR(T34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["V34","R34C22"," =IFERROR(U34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["W34","R34C23"," =IFERROR(V34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["X34","R34C24"," =IFERROR(W34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["Y34","R34C25"," =IFERROR(X34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["Z34","R34C26"," =IFERROR(Y34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["AA34","R34C27"," =IFERROR(Z34*(1+IRPlusBasisPoints_OperatingExpensesRate),0)",0]
["G35","R35C7"," =F35",0]
["H35","R35C8"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,G27*12,0)),0)",0]
["I35","R35C9"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,H27*12,0)),0)",0]
["J35","R35C10"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,I27*12,0)),0)",0]
["K35","R35C11"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,J27*12,0)),0)",0]
["L35","R35C12"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,K27*12,0)),0)",0]
["M35","R35C13"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,L27*12,0)),0)",0]
["N35","R35C14"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,M27*12,0)),0)",0]
["O35","R35C15"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,N27*12,0)),0)",0]
["P35","R35C16"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,O27*12,0)),0)",0]
["Q35","R35C17"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,P27*12,0)),0)",0]
["R35","R35C18"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,Q27*12,0)),0)",0]
["S35","R35C19"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,R27*12,0)),0)",0]
["T35","R35C20"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,S27*12,0)),0)",0]
["U35","R35C21"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,T27*12,0)),0)",0]
["V35","R35C22"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,U27*12,0)),0)",0]
["W35","R35C23"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,V27*12,0)),0)",0]
["X35","R35C24"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,W27*12,0)),0)",0]
["Y35","R35C25"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,X27*12,0)),0)",0]
["Z35","R35C26"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,Y27*12,0)),0)",0]
["AA35","R35C27"," =IFERROR(IRPlusBasisPoints_MIPremiumRate*(IRPlusBasisPoints_LoanSize+CUMPRINC(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,IRPlusBasisPoints_LoanSize,1,Z27*12,0)),0)",0]
["F33","R33C6"," =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,7,FALSE)),0)",0,"IRPlusBasisPointsPF_ManagementFee"]
["F34","R34C6"," =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,8,FALSE)),0)",0,"IRPlusBasisPointsPF_OperatingExpenses"]
["C36","R36C3"," =IF(IRPlusBasisPoints_Amortization=0,IRPlusBasisPoints_InterestRate,PMT(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,-1)*12)",0.02,"IRPlusBasisPoints_LoanConstant"]
["F36","R36C6"," =SUM(F33:F35)",0]
["G36","R36C7"," =SUM(G33:G35)",0]
["H36","R36C8"," =SUM(H33:H35)",0]
["I36","R36C9"," =SUM(I33:I35)",0]
["J36","R36C10"," =SUM(J33:J35)",0]
["K36","R36C11"," =SUM(K33:K35)",0]
["L36","R36C12"," =SUM(L33:L35)",0]
["M36","R36C13"," =SUM(M33:M35)",0]
["N36","R36C14"," =SUM(N33:N35)",0]
["O36","R36C15"," =SUM(O33:O35)",0]
["P36","R36C16"," =SUM(P33:P35)",0]
["Q36","R36C17"," =SUM(Q33:Q35)",0]
["R36","R36C18"," =SUM(R33:R35)",0]
["S36","R36C19"," =SUM(S33:S35)",0]
["T36","R36C20"," =SUM(T33:T35)",0]
["U36","R36C21"," =SUM(U33:U35)",0]
["V36","R36C22"," =SUM(V33:V35)",0]
["W36","R36C23"," =SUM(W33:W35)",0]
["X36","R36C24"," =SUM(X33:X35)",0]
["Y36","R36C25"," =SUM(Y33:Y35)",0]
["Z36","R36C26"," =SUM(Z33:Z35)",0]
["AA36","R36C27"," =SUM(AA33:AA35)",0]
["F39","R39C6"," =F31-F36",0,"IRPlusBasisPointsPF_NOI"]
["G39","R39C7"," =G31-G36",0]
["H39","R39C8"," =H31-H36",0]
["I39","R39C9"," =I31-I36",0]
["J39","R39C10"," =J31-J36",0]
["K39","R39C11"," =K31-K36",0]
["L39","R39C12"," =L31-L36",0]
["M39","R39C13"," =M31-M36",0]
["N39","R39C14"," =N31-N36",0]
["O39","R39C15"," =O31-O36",0]
["P39","R39C16"," =P31-P36",0]
["Q39","R39C17"," =Q31-Q36",0]
["R39","R39C18"," =R31-R36",0]
["S39","R39C19"," =S31-S36",0]
["T39","R39C20"," =T31-T36",0]
["U39","R39C21"," =U31-U36",0]
["V39","R39C22"," =V31-V36",0]
["W39","R39C23"," =W31-W36",0]
["X39","R39C24"," =X31-X36",0]
["Y39","R39C25"," =Y31-Y36",0]
["Z39","R39C26"," =Z31-Z36",0]
["AA39","R39C27"," =AA31-AA36",0]
["C38","R38C3"," =IF(G41=0,0,G39/G41)",0,"IRPlusBasisPoints_ActualY1DSCR"]
["C39","R39C3"," =Z45","-","IRPlusBasisPoints_ActualY20DSCR"]
["C40","R40C3"," =IRPlusBasisPoints_LoanConstant*IRPlusBasisPoints_LoanSize",0,"IRPlusBasisPoints_AnnualDS"]
["C41","R41C3"," =IRPlusBasisPoints_AnnualDS/12",0,"IRPlusBasisPoints_MonthlyDS"]
["G41","R41C7"," =IRPlusBasisPoints_AnnualDS",0]
["H41","R41C8"," =IRPlusBasisPoints_AnnualDS",0]
["I41","R41C9"," =IRPlusBasisPoints_AnnualDS",0]
["J41","R41C10"," =IRPlusBasisPoints_AnnualDS",0]
["K41","R41C11"," =IRPlusBasisPoints_AnnualDS",0]
["L41","R41C12"," =IRPlusBasisPoints_AnnualDS",0]
["M41","R41C13"," =IRPlusBasisPoints_AnnualDS",0]
["N41","R41C14"," =IRPlusBasisPoints_AnnualDS",0]
["O41","R41C15"," =IRPlusBasisPoints_AnnualDS",0]
["P41","R41C16"," =IRPlusBasisPoints_AnnualDS",0]
["Q41","R41C17"," =IRPlusBasisPoints_AnnualDS",0]
["R41","R41C18"," =IRPlusBasisPoints_AnnualDS",0]
["S41","R41C19"," =IRPlusBasisPoints_AnnualDS",0]
["T41","R41C20"," =IRPlusBasisPoints_AnnualDS",0]
["U41","R41C21"," =IRPlusBasisPoints_AnnualDS",0]
["V41","R41C22"," =IRPlusBasisPoints_AnnualDS",0]
["W41","R41C23"," =IRPlusBasisPoints_AnnualDS",0]
["X41","R41C24"," =IRPlusBasisPoints_AnnualDS",0]
["Y41","R41C25"," =IRPlusBasisPoints_AnnualDS",0]
["Z41","R41C26"," =IRPlusBasisPoints_AnnualDS",0]
["AA41","R41C27"," =IRPlusBasisPoints_AnnualDS",0]
["C43","R43C3"," =IFERROR(MIN(((IRPlusBasisPointsPF_NOI/IRPlusBasisPoints_CapRate)*C30),(-PV(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,((IRPlusBasisPointsPF_NOI/IRPlusBasisPoints_RequiredDSCR)/12)))),0)",0,"IRPlusBasisPoints_LoanSize"]
["G43","R43C7"," =G39-G41",0]
["H43","R43C8"," =H39-H41",0]
["I43","R43C9"," =I39-I41",0]
["J43","R43C10"," =J39-J41",0]
["K43","R43C11"," =K39-K41",0]
["L43","R43C12"," =L39-L41",0]
["M43","R43C13"," =M39-M41",0]
["N43","R43C14"," =N39-N41",0]
["O43","R43C15"," =O39-O41",0]
["P43","R43C16"," =P39-P41",0]
["Q43","R43C17"," =Q39-Q41",0]
["R43","R43C18"," =R39-R41",0]
["S43","R43C19"," =S39-S41",0]
["T43","R43C20"," =T39-T41",0]
["U43","R43C21"," =U39-U41",0]
["V43","R43C22"," =V39-V41",0]
["W43","R43C23"," =W39-W41",0]
["X43","R43C24"," =X39-X41",0]
["Y43","R43C25"," =Y39-Y41",0]
["Z43","R43C26"," =Z39-Z41",0]
["AA43","R43C27"," =AA39-AA41",0]
["B44","R44C2"," =IFERROR(IF(AND(IRPlusBasisPoints_TransactionSurplusGap>=0,(-PV(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,(((HLOOKUP(MIN(IRPlusBasisPoints_Term,20),G27:AT35,5,FALSE))-(HLOOKUP(MIN(IRPlusBasisPoints_Term,20),G27:AT35,7,FALSE))-(HLOOKUP(MIN(IRPlusBasisPoints_Term,20),G27:AT35,8,FALSE))-IRPlusBasisPointsPF_MIPremium)/IRPlusBasisPoints_RequiredDSCR)/12))<IRPlusBasisPoints_LoanSize,(-PV(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,(((HLOOKUP(MIN(IRPlusBasisPoints_Term,20),G27:AT35,5,FALSE))-(HLOOKUP(MIN(IRPlusBasisPoints_Term,20),G27:AT35,7,FALSE))-(HLOOKUP(MIN(IRPlusBasisPoints_Term,20),G27:AT35,8,FALSE))-IRPlusBasisPointsPF_MIPremium)/IRPlusBasisPoints_RequiredDSCR)/12))<IRPlusBasisPoints_BalloonPayment),\"Declining NOI, does not pass test with min DSCR through Year 20\",\"\"),\"\")"]
["C44","R44C3"," "]
["C45","R45C3"," =Dash_InitialLoan_LoanBalanceatTermYear",0,"IRPlusBasisPoints_BalloonPayment"]
["G45","R45C7"," =IF(OR(G39=0,G41=0),\"-\",G39/G41)","-"]
["H45","R45C8"," =IF(OR(H39=0,H41=0),\"-\",H39/H41)","-"]
["I45","R45C9"," =IF(OR(I39=0,I41=0),\"-\",I39/I41)","-"]
["J45","R45C10"," =IF(OR(J39=0,J41=0),\"-\",J39/J41)","-"]
["K45","R45C11"," =IF(OR(K39=0,K41=0),\"-\",K39/K41)","-"]
["L45","R45C12"," =IF(OR(L39=0,L41=0),\"-\",L39/L41)","-"]
["M45","R45C13"," =IF(OR(M39=0,M41=0),\"-\",M39/M41)","-"]
["N45","R45C14"," =IF(OR(N39=0,N41=0),\"-\",N39/N41)","-"]
["O45","R45C15"," =IF(OR(O39=0,O41=0),\"-\",O39/O41)","-"]
["P45","R45C16"," =IF(OR(P39=0,P41=0),\"-\",P39/P41)","-"]
["Q45","R45C17"," =IF(OR(Q39=0,Q41=0),\"-\",Q39/Q41)","-"]
["R45","R45C18"," =IF(OR(R39=0,R41=0),\"-\",R39/R41)","-"]
["S45","R45C19"," =IF(OR(S39=0,S41=0),\"-\",S39/S41)","-"]
["T45","R45C20"," =IF(OR(T39=0,T41=0),\"-\",T39/T41)","-"]
["U45","R45C21"," =IF(OR(U39=0,U41=0),\"-\",U39/U41)","-"]
["V45","R45C22"," =IF(OR(V39=0,V41=0),\"-\",V39/V41)","-"]
["W45","R45C23"," =IF(OR(W39=0,W41=0),\"-\",W39/W41)","-"]
["X45","R45C24"," =IF(OR(X39=0,X41=0),\"-\",X39/X41)","-"]
["Y45","R45C25"," =IF(OR(Y39=0,Y41=0),\"-\",Y39/Y41)","-"]
["Z45","R45C26"," =IF(OR(Z39=0,Z41=0),\"-\",Z39/Z41)","-"]
["AA45","R45C27"," =IF(OR(AA39=0,AA41=0),\"-\",AA39/AA41)","-"]
["C47","R47C3"," =IF(OR(IRPlusBasisPoints_LoanSize=0,IRPlusBasisPoints_BalloonPayment=0),0,IRPlusBasisPoints_LoanSize-IRPlusBasisPoints_BalloonPayment)",0,"IRPlusBasisPoints_TransactionSurplusGap"]
["F50","R50C6"," =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,2,FALSE)),0)",0,"MaxIncreaseIRPF_RentalIncome"]
["G50","R50C7"," =F50",0]
["H50","R50C8"," =IFERROR(G50*(1+$E$50),0)",0]
["I50","R50C9"," =IFERROR(H50*(1+$E$50),0)",0]
["J50","R50C10"," =IFERROR(I50*(1+$E$50),0)",0]
["K50","R50C11"," =IFERROR(J50*(1+$E$50),0)",0]
["L50","R50C12"," =IFERROR(K50*(1+$E$50),0)",0]
["M50","R50C13"," =IFERROR(L50*(1+$E$50),0)",0]
["N50","R50C14"," =IFERROR(M50*(1+$E$50),0)",0]
["O50","R50C15"," =IFERROR(N50*(1+$E$50),0)",0]
["P50","R50C16"," =IFERROR(O50*(1+$E$50),0)",0]
["Q50","R50C17"," =IFERROR(P50*(1+$E$50),0)",0]
["R50","R50C18"," =IFERROR(Q50*(1+$E$50),0)",0]
["S50","R50C19"," =IFERROR(R50*(1+$E$50),0)",0]
["T50","R50C20"," =IFERROR(S50*(1+$E$50),0)",0]
["U50","R50C21"," =IFERROR(T50*(1+$E$50),0)",0]
["V50","R50C22"," =IFERROR(U50*(1+$E$50),0)",0]
["W50","R50C23"," =IFERROR(V50*(1+$E$50),0)",0]
["X50","R50C24"," =IFERROR(W50*(1+$E$50),0)",0]
["Y50","R50C25"," =IFERROR(X50*(1+$E$50),0)",0]
["Z50","R50C26"," =IFERROR(Y50*(1+$E$50),0)",0]
["AA50","R50C27"," =IFERROR(Z50*(1+$E$50),0)",0]
["F51","R51C6"," =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,3,FALSE)),0)",0,"MaxIncreaseIRPF_CommercialIncome"]
["G51","R51C7"," =F51",0]
["H51","R51C8"," =IFERROR(G$51*(1+$E$51),0)",0]
["I51","R51C9"," =IFERROR(H$51*(1+$E$51),0)",0]
["J51","R51C10"," =IFERROR(I$51*(1+$E$51),0)",0]
["K51","R51C11"," =IFERROR(J$51*(1+$E$51),0)",0]
["L51","R51C12"," =IFERROR(K$51*(1+$E$51),0)",0]
["M51","R51C13"," =IFERROR(L$51*(1+$E$51),0)",0]
["N51","R51C14"," =IFERROR(M$51*(1+$E$51),0)",0]
["O51","R51C15"," =IFERROR(N$51*(1+$E$51),0)",0]
["P51","R51C16"," =IFERROR(O$51*(1+$E$51),0)",0]
["Q51","R51C17"," =IFERROR(P$51*(1+$E$51),0)",0]
["R51","R51C18"," =IFERROR(Q$51*(1+$E$51),0)",0]
["S51","R51C19"," =IFERROR(R$51*(1+$E$51),0)",0]
["T51","R51C20"," =IFERROR(S$51*(1+$E$51),0)",0]
["U51","R51C21"," =IFERROR(T$51*(1+$E$51),0)",0]
["V51","R51C22"," =IFERROR(U$51*(1+$E$51),0)",0]
["W51","R51C23"," =IFERROR(V$51*(1+$E$51),0)",0]
["X51","R51C24"," =IFERROR(W$51*(1+$E$51),0)",0]
["Y51","R51C25"," =IFERROR(X$51*(1+$E$51),0)",0]
["Z51","R51C26"," =IFERROR(Y$51*(1+$E$51),0)",0]
["AA51","R51C27"," =IFERROR(Z$51*(1+$E$51),0)",0]
["F52","R52C6"," =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,4,FALSE)),0)",0,"MaxIncreaseIRPF_OtherIncome"]
["G52","R52C7"," =F52",0]
["H52","R52C8"," =IFERROR(G52*(1+$E$52),0)",0]
["I52","R52C9"," =IFERROR(H52*(1+$E$52),0)",0]
["J52","R52C10"," =IFERROR(I52*(1+$E$52),0)",0]
["K52","R52C11"," =IFERROR(J52*(1+$E$52),0)",0]
["L52","R52C12"," =IFERROR(K52*(1+$E$52),0)",0]
["M52","R52C13"," =IFERROR(L52*(1+$E$52),0)",0]
["N52","R52C14"," =IFERROR(M52*(1+$E$52),0)",0]
["O52","R52C15"," =IFERROR(N52*(1+$E$52),0)",0]
["P52","R52C16"," =IFERROR(O52*(1+$E$52),0)",0]
["Q52","R52C17"," =IFERROR(P52*(1+$E$52),0)",0]
["R52","R52C18"," =IFERROR(Q52*(1+$E$52),0)",0]
["S52","R52C19"," =IFERROR(R52*(1+$E$52),0)",0]
["T52","R52C20"," =IFERROR(S52*(1+$E$52),0)",0]
["U52","R52C21"," =IFERROR(T52*(1+$E$52),0)",0]
["V52","R52C22"," =IFERROR(U52*(1+$E$52),0)",0]
["W52","R52C23"," =IFERROR(V52*(1+$E$52),0)",0]
["X52","R52C24"," =IFERROR(W52*(1+$E$52),0)",0]
["Y52","R52C25"," =IFERROR(X52*(1+$E$52),0)",0]
["Z52","R52C26"," =IFERROR(Y52*(1+$E$52),0)",0]
["AA52","R52C27"," =IFERROR(Z52*(1+$E$52),0)",0]
["F53","R53C6"," =SUM(F50:F52)",0]
["G53","R53C7"," =SUM(G50:G52)",0]
["H53","R53C8"," =SUM(H50:H52)",0]
["I53","R53C9"," =SUM(I50:I52)",0]
["J53","R53C10"," =SUM(J50:J52)",0]
["K53","R53C11"," =SUM(K50:K52)",0]
["L53","R53C12"," =SUM(L50:L52)",0]
["M53","R53C13"," =SUM(M50:M52)",0]
["N53","R53C14"," =SUM(N50:N52)",0]
["O53","R53C15"," =SUM(O50:O52)",0]
["P53","R53C16"," =SUM(P50:P52)",0]
["Q53","R53C17"," =SUM(Q50:Q52)",0]
["R53","R53C18"," =SUM(R50:R52)",0]
["S53","R53C19"," =SUM(S50:S52)",0]
["T53","R53C20"," =SUM(T50:T52)",0]
["U53","R53C21"," =SUM(U50:U52)",0]
["V53","R53C22"," =SUM(V50:V52)",0]
["W53","R53C23"," =SUM(W50:W52)",0]
["X53","R53C24"," =SUM(X50:X52)",0]
["Y53","R53C25"," =SUM(Y50:Y52)",0]
["Z53","R53C26"," =SUM(Z50:Z52)",0]
["AA53","R53C27"," =SUM(AA50:AA52)",0]
["C50","R50C3"," =InitialLoan_Term+1",1,"MaxIncreaseIR_RefinanceYear"]
["C51","R51C3"," =InitialLoan_CapRate",0,"MaxIncreaseIR_CapRate"]
["D54","R54C4"," =IFERROR(IF(MaxIncreaseIR_InterestRate>F72,\"Declining NOI, see 20-Year test below\",\"\"),\"\")"]
["E55","R55C5"," =AdministrativeExpenses_Input_ManagementFee",0,"MaxIncreaseIR_ManagementFeeRate"]
["G55","R55C7"," =F55",0]
["H55","R55C8"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*H53,0)",0]
["I55","R55C9"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*I53,0)",0]
["J55","R55C10"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*J53,0)",0]
["K55","R55C11"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*K53,0)",0]
["L55","R55C12"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*L53,0)",0]
["M55","R55C13"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*M53,0)",0]
["N55","R55C14"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*N53,0)",0]
["O55","R55C15"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*O53,0)",0]
["P55","R55C16"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*P53,0)",0]
["Q55","R55C17"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*Q53,0)",0]
["R55","R55C18"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*R53,0)",0]
["S55","R55C19"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*S53,0)",0]
["T55","R55C20"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*T53,0)",0]
["U55","R55C21"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*U53,0)",0]
["V55","R55C22"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*V53,0)",0]
["W55","R55C23"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*W53,0)",0]
["X55","R55C24"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*X53,0)",0]
["Y55","R55C25"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*Y53,0)",0]
["Z55","R55C26"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*Z53,0)",0]
["AA55","R55C27"," =IFERROR(MaxIncreaseIR_ManagementFeeRate*AA53,0)",0]
["G56","R56C7"," =F56",0]
["H56","R56C8"," =IFERROR(G56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["I56","R56C9"," =IFERROR(H56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["J56","R56C10"," =IFERROR(I56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["K56","R56C11"," =IFERROR(J56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["L56","R56C12"," =IFERROR(K56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["M56","R56C13"," =IFERROR(L56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["N56","R56C14"," =IFERROR(M56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["O56","R56C15"," =IFERROR(N56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["P56","R56C16"," =IFERROR(O56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["Q56","R56C17"," =IFERROR(P56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["R56","R56C18"," =IFERROR(Q56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["S56","R56C19"," =IFERROR(R56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["T56","R56C20"," =IFERROR(S56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["U56","R56C21"," =IFERROR(T56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["V56","R56C22"," =IFERROR(U56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["W56","R56C23"," =IFERROR(V56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["X56","R56C24"," =IFERROR(W56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["Y56","R56C25"," =IFERROR(X56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["Z56","R56C26"," =IFERROR(Y56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["AA56","R56C27"," =IFERROR(Z56*(1+MaxIncreaseIR_OperatingExpensesRate),0)",0]
["G57","R57C7"," =MaxIncreaseIRPF_MIPremium",0]
["H57","R57C8"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,G49*12,0))),0)",0]
["I57","R57C9"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,H49*12,0))),0)",0]
["J57","R57C10"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,I49*12,0))),0)",0]
["K57","R57C11"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,J49*12,0))),0)",0]
["L57","R57C12"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,K49*12,0))),0)",0]
["M57","R57C13"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,L49*12,0))),0)",0]
["N57","R57C14"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,M49*12,0))),0)",0]
["O57","R57C15"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,N49*12,0))),0)",0]
["P57","R57C16"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,O49*12,0))),0)",0]
["Q57","R57C17"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,P49*12,0))),0)",0]
["R57","R57C18"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,Q49*12,0))),0)",0]
["S57","R57C19"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,R49*12,0))),0)",0]
["T57","R57C20"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,S49*12,0))),0)",0]
["U57","R57C21"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,T49*12,0))),0)",0]
["V57","R57C22"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,U49*12,0))),0)",0]
["W57","R57C23"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,V49*12,0))),0)",0]
["X57","R57C24"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,W49*12,0))),0)",0]
["Y57","R57C25"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,X49*12,0))),0)",0]
["Z57","R57C26"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,Y49*12,0))),0)",0]
["AA57","R57C27"," =IFERROR((MaxIncreaseIR_MIPremiumRate*(MaxIncreaseIR_NecessaryLoan + CUMPRINC(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,MaxIncreaseIR_NecessaryLoan,1,Z49*12,0))),0)",0]
["F55","R55C6"," =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,7,FALSE)),0)",0,"MaxIncreaseIRPF_ManagementFee"]
["F56","R56C6"," =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,8,FALSE)),0)",0,"MaxIncreaseIRPF_OperatingExpenses"]
["C56","R56C3"," =IF(MaxIncreaseIR_Amortization=0,MaxIncreaseIR_InterestRate,PMT(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,-1)*12)",0,"MaxIncreaseIR_LoanConstant"]
["C57","R57C3"," =IFERROR(IF(MaxIncreaseIR_AnnualDS<=0,0,MaxIncreaseIRPF_NOI/MaxIncreaseIR_AnnualDS),0)",0,"MaxIncreaseIR_ActualY1DSCR"]
["C58","R58C3"," =IFERROR(IF(Z63<=0,0,Z61/Z63),0)",0,"MaxIncreaseIR_ActualY20DSCR"]
["F58","R58C6"," =SUM(F55:F57)",0]
["G58","R58C7"," =SUM(G55:G57)",0]
["H58","R58C8"," =SUM(H55:H57)",0]
["I58","R58C9"," =SUM(I55:I57)",0]
["J58","R58C10"," =SUM(J55:J57)",0]
["K58","R58C11"," =SUM(K55:K57)",0]
["L58","R58C12"," =SUM(L55:L57)",0]
["M58","R58C13"," =SUM(M55:M57)",0]
["N58","R58C14"," =SUM(N55:N57)",0]
["O58","R58C15"," =SUM(O55:O57)",0]
["P58","R58C16"," =SUM(P55:P57)",0]
["Q58","R58C17"," =SUM(Q55:Q57)",0]
["R58","R58C18"," =SUM(R55:R57)",0]
["S58","R58C19"," =SUM(S55:S57)",0]
["T58","R58C20"," =SUM(T55:T57)",0]
["U58","R58C21"," =SUM(U55:U57)",0]
["V58","R58C22"," =SUM(V55:V57)",0]
["W58","R58C23"," =SUM(W55:W57)",0]
["X58","R58C24"," =SUM(X55:X57)",0]
["Y58","R58C25"," =SUM(Y55:Y57)",0]
["Z58","R58C26"," =SUM(Z55:Z57)",0]
["AA58","R58C27"," =SUM(AA55:AA57)",0]
["F61","R61C6"," =F53-F58",0,"MaxIncreaseIRPF_NOI"]
["G61","R61C7"," =G53-G58",0]
["H61","R61C8"," =H53-H58",0]
["I61","R61C9"," =I53-I58",0]
["J61","R61C10"," =J53-J58",0]
["K61","R61C11"," =K53-K58",0]
["L61","R61C12"," =L53-L58",0]
["M61","R61C13"," =M53-M58",0]
["N61","R61C14"," =N53-N58",0]
["O61","R61C15"," =O53-O58",0]
["P61","R61C16"," =P53-P58",0]
["Q61","R61C17"," =Q53-Q58",0]
["R61","R61C18"," =R53-R58",0]
["S61","R61C19"," =S53-S58",0]
["T61","R61C20"," =T53-T58",0]
["U61","R61C21"," =U53-U58",0]
["V61","R61C22"," =V53-V58",0]
["W61","R61C23"," =W53-W58",0]
["X61","R61C24"," =X53-X58",0]
["Y61","R61C25"," =Y53-Y58",0]
["Z61","R61C26"," =Z53-Z58",0]
["AA61","R61C27"," =AA53-AA58",0]
["G63","R63C7"," =MaxIncreaseIR_AnnualDS",0]
["H63","R63C8"," =MaxIncreaseIR_AnnualDS",0]
["I63","R63C9"," =MaxIncreaseIR_AnnualDS",0]
["J63","R63C10"," =MaxIncreaseIR_AnnualDS",0]
["K63","R63C11"," =MaxIncreaseIR_AnnualDS",0]
["L63","R63C12"," =MaxIncreaseIR_AnnualDS",0]
["M63","R63C13"," =MaxIncreaseIR_AnnualDS",0]
["N63","R63C14"," =MaxIncreaseIR_AnnualDS",0]
["O63","R63C15"," =MaxIncreaseIR_AnnualDS",0]
["P63","R63C16"," =MaxIncreaseIR_AnnualDS",0]
["Q63","R63C17"," =MaxIncreaseIR_AnnualDS",0]
["R63","R63C18"," =MaxIncreaseIR_AnnualDS",0]
["S63","R63C19"," =MaxIncreaseIR_AnnualDS",0]
["T63","R63C20"," =MaxIncreaseIR_AnnualDS",0]
["U63","R63C21"," =MaxIncreaseIR_AnnualDS",0]
["V63","R63C22"," =MaxIncreaseIR_AnnualDS",0]
["W63","R63C23"," =MaxIncreaseIR_AnnualDS",0]
["X63","R63C24"," =MaxIncreaseIR_AnnualDS",0]
["Y63","R63C25"," =MaxIncreaseIR_AnnualDS",0]
["Z63","R63C26"," =MaxIncreaseIR_AnnualDS",0]
["AA63","R63C27"," =MaxIncreaseIR_AnnualDS",0]
["C60","R60C3"," =IFERROR(MaxIncreaseIRPF_NOI/MaxIncreaseIR_RequiredDSCR,0)",0,"MaxIncreaseIR_AnnualDS"]
["C61","R61C3"," =MaxIncreaseIR_AnnualDS/12",0,"MaxIncreaseIR_MonthlyDS"]
["C62","R62C3"," =FirstMortgageLoan_ProjectedInterestRate",0]
["C63","R63C3"," =IFERROR(RATE(MaxIncreaseIR_Amortization*12,-MaxIncreaseIR_MonthlyDS,MaxIncreaseIR_NecessaryLoan,0)*12,0)",0,"MaxIncreaseIR_InterestRate"]
["C64","R64C3"," =IFERROR(MaxIncreaseIR_InterestRate-InitialLoan_InterestRate,0)",0,"MaxIncreaseIR_BasisPoints"]
["G65","R65C7"," =G61-G63",0]
["H65","R65C8"," =H61-H63",0]
["I65","R65C9"," =I61-I63",0]
["J65","R65C10"," =J61-J63",0]
["K65","R65C11"," =K61-K63",0]
["L65","R65C12"," =L61-L63",0]
["M65","R65C13"," =M61-M63",0]
["N65","R65C14"," =N61-N63",0]
["O65","R65C15"," =O61-O63",0]
["P65","R65C16"," =P61-P63",0]
["Q65","R65C17"," =Q61-Q63",0]
["R65","R65C18"," =R61-R63",0]
["S65","R65C19"," =S61-S63",0]
["T65","R65C20"," =T61-T63",0]
["U65","R65C21"," =U61-U63",0]
["V65","R65C22"," =V61-V63",0]
["W65","R65C23"," =W61-W63",0]
["X65","R65C24"," =X61-X63",0]
["Y65","R65C25"," =Y61-Y63",0]
["Z65","R65C26"," =Z61-Z63",0]
["AA65","R65C27"," =AA61-AA63",0]
["C66","R66C3"," =IFERROR(MIN((MaxIncreaseIRPF_NOI/MaxIncreaseIR_CapRate)*C52,MaxIncreaseIR_BalloonPayment*(1+MaxIncreaseIR_TransactionCostRate)),0)",0,"MaxIncreaseIR_NecessaryLoan"]
["G67","R67C7"," =IF(G63<=0,\"-\",G61/G63)","-"]
["H67","R67C8"," =IF(H63<=0,\"-\",H61/H63)","-"]
["I67","R67C9"," =IF(I63<=0,\"-\",I61/I63)","-"]
["J67","R67C10"," =IF(J63<=0,\"-\",J61/J63)","-"]
["K67","R67C11"," =IF(K63<=0,\"-\",K61/K63)","-"]
["L67","R67C12"," =IF(L63<=0,\"-\",L61/L63)","-"]
["M67","R67C13"," =IF(M63<=0,\"-\",M61/M63)","-"]
["N67","R67C14"," =IF(N63<=0,\"-\",N61/N63)","-"]
["O67","R67C15"," =IF(O63<=0,\"-\",O61/O63)","-"]
["P67","R67C16"," =IF(P63<=0,\"-\",P61/P63)","-"]
["Q67","R67C17"," =IF(Q63<=0,\"-\",Q61/Q63)","-"]
["R67","R67C18"," =IF(R63<=0,\"-\",R61/R63)","-"]
["S67","R67C19"," =IF(S63<=0,\"-\",S61/S63)","-"]
["T67","R67C20"," =IF(T63<=0,\"-\",T61/T63)","-"]
["U67","R67C21"," =IF(U63<=0,\"-\",U61/U63)","-"]
["V67","R67C22"," =IF(V63<=0,\"-\",V61/V63)","-"]
["W67","R67C23"," =IF(W63<=0,\"-\",W61/W63)","-"]
["X67","R67C24"," =IF(X63<=0,\"-\",X61/X63)","-"]
["Y67","R67C25"," =IF(Y63<=0,\"-\",Y61/Y63)","-"]
["Z67","R67C26"," =IF(Z63<=0,\"-\",Z61/Z63)","-"]
["AA67","R67C27"," =IF(AA63<=0,\"-\",AA61/AA63)","-"]
["C69","R69C3"," =MaxIncreaseIR_TransactionCostRate*MaxIncreaseIR_BalloonPayment",0,"MaxIncreaseIR_TransactionCosts"]
["C71","R71C3"," =Dash_InitialLoan_LoanBalanceatTermYear",0,"MaxIncreaseIR_BalloonPayment"]
["C73","R73C3"," =MaxIncreaseIR_NecessaryLoan-MaxIncreaseIR_TransactionCosts-MaxIncreaseIR_BalloonPayment",0,"MaxIncreaseIR_TransactionSurplusGap"]
["F71","R71C6"," =IFERROR(((((HLOOKUP(MIN(MaxIncreaseIR_Term,20),G49:Z58,5,FALSE))-(HLOOKUP(MIN(MaxIncreaseIR_Term,20),G49:Z58,7,FALSE))-HLOOKUP(MIN(MaxIncreaseIR_Term,20),G49:Z58,8,FALSE))-MaxIncreaseIRPF_MIPremium)/MaxIncreaseIR_RequiredDSCR),0)",0]
["F72","R72C6"," =IFERROR(RATE(MaxIncreaseIR_Amortization*12,-F71/12,MaxIncreaseIR_NecessaryLoan,0)*12,0)",0]
["F73","R73C6"," =F72-InitialLoan_InterestRate",0]

{"sheet":"Manifest","index":16,"n_rows":3919,"n_cols":9,"rows_kept":3919,"cut":false,"hidden":true,"merged":[]}
["ID","Worksheet","Field_Name","A1Address","R1C1Address","Formula","InputYN","SourceYN","CurrentValue"]
[null,"Project Profile","UWBenchmarks_OfferExtended_Date",null,"R8C2",{"$f":"IF(G2=\"NA\",\"NA\",MID(G2,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E2,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_Underwriting_Date",null,"R9C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_Commitment_Date",null,"R10C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E4,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_FirstClosing",null,"R11C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E5,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_SecondClosing",null,"R12C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E6,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_OfferExtended_Staff",null,"R8C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E7,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_Underwriting_Staff",null,"R9C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E8,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_Commitment_Staff",null,"R10C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E9,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_FirstClosing_Staff",null,"R11C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E10,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","UWBenchmarks_SecondClosing_Staff",null,"R12C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E11,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","CurrentPhase",null,"R8C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E12,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","DateLastSaved",null,"R9C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E13,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","LastUpdatedBy",null,"R10C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E14,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","ProjectProfile_Notes",null,"R14C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E15,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","DevelopmentName",null,"R19C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E16,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","Address",null,"R20C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E17,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","CityTown",null,"R21C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E18,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","MHLoanNumber_Primary",null,"R22C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E19,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","DeveloperName",null,"R23C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E20,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","FirstYearStabilizedOps",null,"R24C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E21,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","MSA",null,"R19C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E22,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","MSA_AreaMedianIncome",null,"R20C5",{"$f":"IF(G23=\"NA\",\"NA\",MID(G23,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E23,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","MSA_AMI_Date",null,"R21C5",{"$f":"IF(G24=\"NA\",\"NA\",MID(G24,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E24,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","DDA_QCT",null,"R22C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E25,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","DevelopmentType",null,"R23C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E26,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","NumberofBuildings",null,"R29C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E27,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","NumberofStories",null,"R30C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E28,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","NumberofElevators",null,"R31C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E29,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","GrossSF_Land",null,"R29C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E30,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","GrossSF_Buildings",null,"R30C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E31,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_0Bedroom",null,"R34C2",{"$f":"IF(G32=\"NA\",\"NA\",MID(G32,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E32,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_1Bedroom",null,"R35C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E33,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_2Bedroom",null,"R36C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E34,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_3Bedroom",null,"R37C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E35,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_4Bedroom",null,"R38C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E36,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_5Bedroom",null,"R39C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E37,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","AverageSF_6Bedroom",null,"R40C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E38,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_0Bedroom",null,"R34C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E39,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_1Bedroom",null,"R35C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E40,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_2Bedroom",null,"R36C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E41,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_3Bedroom",null,"R37C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E42,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_4Bedroom",null,"R38C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E43,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_5Bedroom",null,"R39C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E44,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","HasElevator_6Bedroom",null,"R40C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E45,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","GrossSF_Residential",null,"R34C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E46,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","GrossSF_Residential_Percentage",null,"R35C5","=IF(GrossSF_Total =0,\"\",GrossSF_Residential/GrossSF_Total)",{"$f":"_xlfn.IFNA(VLOOKUP(E47,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(GrossSF_Total =0,\"\",GrossSF_Residential/GrossSF_Total)"}]
[null,"Project Profile","GrossSF_Commercial",null,"R36C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E48,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","GrossSF_Commercial_Percentage",null,"R37C5","=IF(GrossSF_Total=0,\"\",GrossSF_Commercial/GrossSF_Total)",{"$f":"_xlfn.IFNA(VLOOKUP(E49,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(GrossSF_Total=0,\"\",GrossSF_Commercial/GrossSF_Total)"}]
[null,"Project Profile","GrossSF_Total",null,"R39C5","=GrossSF_Residential+GrossSF_Commercial",{"$f":"_xlfn.IFNA(VLOOKUP(E50,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =GrossSF_Residential+GrossSF_Commercial"}]
[null,"Project Profile","NetRentableSF_Residential",null,"R34C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E51,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","NetRentableSF_Residential_Percentage",null,"R35C6","=IF(NetRentableSF_Total=0,\"\",NetRentableSF_Residential/NetRentableSF_Total)",{"$f":"_xlfn.IFNA(VLOOKUP(E52,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(NetRentableSF_Total=0,\"\",NetRentableSF_Residential/NetRentableSF_Total)"}]
[null,"Project Profile","NetRentableSF_Commercial",null,"R36C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E53,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Project Profile","NetRentableSF_Commercial_Percentage",null,"R37C6","=IF(NetRentableSF_Total=0,\"\",NetRentableSF_Commercial/NetRentableSF_Total)",{"$f":"_xlfn.IFNA(VLOOKUP(E54,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(NetRentableSF_Total=0,\"\",NetRentableSF_Commercial/NetRentableSF_Total)"}]
[null,"Project Profile","NetRentableSF_Total",null,"R39C6","=NetRentableSF_Residential+NetRentableSF_Commercial",{"$f":"_xlfn.IFNA(VLOOKUP(E55,'Project Profile Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =NetRentableSF_Residential+NetRentableSF_Commercial"}]
[null,"DataModel",{"$f":"\"_\"&C2","v":"_UWBenchmarks_OfferExtended_Date"},2,{"$f":"CONCATENATE(\"R\",D56,\"C3\")","v":"R2C3"},{"$f":"\"=\"&C2","v":"=UWBenchmarks_OfferExtended_Date"}]
[null,"DataModel",{"$f":"\"_\"&C3","v":"_UWBenchmarks_Underwriting_Date"},{"$f":"D56+1","v":3},{"$f":"CONCATENATE(\"R\",D57,\"C3\")","v":"R3C3"},{"$f":"\"=\"&C3","v":"=UWBenchmarks_Underwriting_Date"}]
[null,"DataModel",{"$f":"\"_\"&C4","v":"_UWBenchmarks_Commitment_Date"},{"$f":"D57+1","v":4},{"$f":"CONCATENATE(\"R\",D58,\"C3\")","v":"R4C3"},{"$f":"\"=\"&C4","v":"=UWBenchmarks_Commitment_Date"}]
[null,"DataModel","_UWBenchmarks_FirstClosing",5,"R5C3","=UWBenchmarks_FirstClosing"]
[null,"DataModel","_UWBenchmarks_SecondClosing",6,"R6C3","=UWBenchmarks_SecondClosing"]
[null,"DataModel","_UWBenchmarks_OfferExtended_Staff",7,"R7C3","=UWBenchmarks_OfferExtended_Staff"]
[null,"DataModel","_UWBenchmarks_Underwriting_Staff",8,"R8C3","=UWBenchmarks_Underwriting_Staff"]
[null,"DataModel","_UWBenchmarks_Commitment_Staff",9,"R9C3","=UWBenchmarks_Commitment_Staff"]
[null,"DataModel","_UWBenchmarks_FirstClosing_Staff",10,"R10C3","=UWBenchmarks_FirstClosing_Staff"]
[null,"DataModel","_UWBenchmarks_SecondClosing_Staff",11,"R11C3","=UWBenchmarks_SecondClosing_Staff"]
[null,"DataModel","_CurrentPhase",12,"R12C3","=CurrentPhase"]
[null,"DataModel","_DateLastSaved",13,"R13C3","=DateLastSaved"]
[null,"DataModel","_LastUpdatedBy",14,"R14C3","=LastUpdatedBy"]
[null,"DataModel","_ProjectProfile_Notes",15,"R15C3","=ProjectProfile_Notes"]
[null,"DataModel","_DevelopmentName",16,"R16C3","=DevelopmentName"]
[null,"DataModel","_Address",17,"R17C3","=Address"]
[null,"DataModel","_CityTown",18,"R18C3","=CityTown"]
[null,"DataModel","_MHLoanNumber_Primary",19,"R19C3","=MHLoanNumber_Primary"]
[null,"DataModel","_DeveloperName",20,"R20C3","=DeveloperName"]
[null,"DataModel","_FirstYearStabilizedOps",21,"R21C3","=FirstYearStabilizedOps"]
[null,"DataModel","_MSA",22,"R22C3","=MSA"]
[null,"DataModel","_MSA_AreaMedianIncome",23,"R23C3","=MSA_AreaMedianIncome"]
[null,"DataModel","_MSA_AMI_Date",24,"R24C3","=MSA_AMI_Date"]
[null,"DataModel","_DDA_QCT",25,"R25C3","=DDA_QCT"]
[null,"DataModel","_DevelopmentType",26,"R26C3","=DevelopmentType"]
[null,"DataModel","_NumberofBuildings",27,"R27C3","=NumberofBuildings"]
[null,"DataModel","_NumberofStories",28,"R28C3","=NumberofStories"]
[null,"DataModel","_NumberofElevators",29,"R29C3","=NumberofElevators"]
[null,"DataModel","_GrossSF_Land",30,"R30C3","=GrossSF_Land"]
[null,"DataModel","_GrossSF_Buildings",31,"R31C3","=GrossSF_Buildings"]
[null,"DataModel","_AverageSF_0Bedroom",32,"R32C3","=AverageSF_0Bedroom"]
[null,"DataModel","_AverageSF_1Bedroom",33,"R33C3","=AverageSF_1Bedroom"]
[null,"DataModel","_AverageSF_2Bedroom",34,"R34C3","=AverageSF_2Bedroom"]
[null,"DataModel","_AverageSF_3Bedroom",35,"R35C3","=AverageSF_3Bedroom"]
[null,"DataModel","_AverageSF_4Bedroom",36,"R36C3","=AverageSF_4Bedroom"]
[null,"DataModel","_AverageSF_5Bedroom",37,"R37C3","=AverageSF_5Bedroom"]
[null,"DataModel","_AverageSF_6Bedroom",38,"R38C3","=AverageSF_6Bedroom"]
[null,"DataModel","_HasElevator_0Bedroom",39,"R39C3","=HasElevator_0Bedroom"]
[null,"DataModel","_HasElevator_1Bedroom",40,"R40C3","=HasElevator_1Bedroom"]
[null,"DataModel","_HasElevator_2Bedroom",41,"R41C3","=HasElevator_2Bedroom"]
[null,"DataModel","_HasElevator_3Bedroom",42,"R42C3","=HasElevator_3Bedroom"]
[null,"DataModel","_HasElevator_4Bedroom",43,"R43C3","=HasElevator_4Bedroom"]
[null,"DataModel","_HasElevator_5Bedroom",44,"R44C3","=HasElevator_5Bedroom"]
[null,"DataModel","_HasElevator_6Bedroom",45,"R45C3","=HasElevator_6Bedroom"]
[null,"DataModel","_GrossSF_Residential",46,"R46C3","=GrossSF_Residential"]
[null,"DataModel","_GrossSF_Residential_Percentage",47,"R47C3","=GrossSF_Residential_Percentage"]
[null,"DataModel","_GrossSF_Commercial",48,"R48C3","=GrossSF_Commercial"]
[null,"DataModel","_GrossSF_Commercial_Percentage",49,"R49C3","=GrossSF_Commercial_Percentage"]
[null,"DataModel","_GrossSF_Total",50,"R50C3","=GrossSF_Total"]
[null,"DataModel","_NetRentableSF_Residential",51,"R51C3","=NetRentableSF_Residential"]
[null,"DataModel","_NetRentableSF_Residential_Percentage",52,"R52C3","=NetRentableSF_Residential_Percentage"]
[null,"DataModel","_NetRentableSF_Commercial",53,"R53C3","=NetRentableSF_Commercial"]
[null,"DataModel","_NetRentableSF_Commercial_Percentage",54,"R54C3","=NetRentableSF_Commercial_Percentage"]
[null,"DataModel","_NetRentableSF_Total",55,"R55C3","=NetRentableSF_Total"]
[null,"Loan Terms","FirstMortgageLoan_InsuranceType",null,"R7C2",{"$f":"IF(G110=\"NA\",\"NA\",MID(G110,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E110,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_MortgageInsuranceRate",null,"R8C2",{"$f":"IF(G111=\"NA\",\"NA\",MID(G111,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E111,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_TaxType",null,"R9C2",{"$f":"IF(G112=\"NA\",\"NA\",MID(G112,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E112,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_ProductType",null,"R11C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E113,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_ProductType_OtherDescription",null,"R12C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E114,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_IndexName",null,"R7C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E115,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_IndexDate",null,"R8C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E116,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_IndexRate",null,"R9C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E117,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_Spread",null,"R10C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E118,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_Cushion",null,"R11C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E119,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_ProjectedInterestRate",null,"R12C4","=SUM(D9:D11)",{"$f":"_xlfn.IFNA(VLOOKUP(E120,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(D9:D11)"}]
[null,"Loan Terms","FirstMortgageLoan_Term",null,"R7C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E121,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","FirstMortgageLoan_Amortization",null,"R8C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E122,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_Name",null,"R17C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E123,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_IndexName",null,"R18C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E124,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_IndexDate",null,"R19C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E125,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_ProjectedInterestRate",null,"R20C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E126,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_Term",null,"R21C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E127,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_Amortization",null,"R22C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E128,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_InterestOnlyPaymentYear1",null,"R23C2","=_JuniorLoan_One_DebtServicePaymentAnnual",{"$f":"_xlfn.IFNA(VLOOKUP(E129,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_DebtServicePaymentAnnual"}]
[null,"Loan Terms","JuniorLoan_One_CashFlowSharing",null,"R24C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E130,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_One_LoanAmount",null,"R25C2","=_JuniorLoan_One_SupportableLoanAmt",{"$f":"_xlfn.IFNA(VLOOKUP(E131,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_SupportableLoanAmt"}]
[null,"Loan Terms","JuniorLoan_One_Notes",null,"R26C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E132,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_Name",null,"R17C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E133,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_IndexName",null,"R18C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E134,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_IndexDate",null,"R19C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E135,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_ProjectedInterestRate",null,"R20C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E136,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_Term",null,"R21C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E137,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_Amortization",null,"R22C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E138,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_InterestOnlyPaymentYear1",null,"R23C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E139,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_CashFlowSharing",null,"R24C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E140,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_LoanAmount",null,"R25C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E141,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","JuniorLoan_Two_Notes",null,"R26C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E142,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_Name",null,"R30C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E143,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_IndexName",null,"R31C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E144,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_IndexDate",null,"R32C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E145,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_IndexRate",null,"R33C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E146,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_Spread",null,"R34C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E147,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_ProjectedInterestRate",null,"R35C2","=BridgeLoan_One_IndexRate+BridgeLoan_One_Spread",{"$f":"_xlfn.IFNA(VLOOKUP(E148,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =BridgeLoan_One_IndexRate+BridgeLoan_One_Spread"}]
[null,"Loan Terms","BridgeLoan_One_Term",null,"R36C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E149,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_One_LoanAmount",null,"R37C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E150,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_Name",null,"R30C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E151,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_IndexName",null,"R31C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E152,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_IndexDate",null,"R32C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E153,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_IndexRate",null,"R33C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E154,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_Spread",null,"R34C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E155,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_ProjectedInterestRate",null,"R35C3","=BridgeLoan_Two_IndexRate+BridgeLoan_Two_Spread",{"$f":"_xlfn.IFNA(VLOOKUP(E156,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =BridgeLoan_Two_IndexRate+BridgeLoan_Two_Spread"}]
[null,"Loan Terms","BridgeLoan_Two_Term",null,"R36C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E157,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Terms","BridgeLoan_Two_LoanAmount",null,"R37C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E158,'Loan Terms Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"DataModel",{"$f":"\"_\"&C110","v":"_FirstMortgageLoan_InsuranceType"},70,{"$f":"CONCATENATE(\"R\",D159,\"C3\")","v":"R70C3"},{"$f":"CONCATENATE(\"=\",C110)","v":"=FirstMortgageLoan_InsuranceType"},null,{"$f":"IF(G159=\"NA\",\"NA\",MID(G159,2,10000))","v":""}]
[null,"DataModel","_FirstMortgageLoan_MortgageInsuranceRate",{"$f":"D159+1","v":71},{"$f":"CONCATENATE(\"R\",D160,\"C3\")","v":"R71C3"},{"$f":"CONCATENATE(\"=\",C111)","v":"=FirstMortgageLoan_MortgageInsuranceRate"}]
[null,"DataModel",{"$f":"\"_\"&C112","v":"_FirstMortgageLoan_TaxType"},{"$f":"D160+1","v":72},{"$f":"CONCATENATE(\"R\",D161,\"C3\")","v":"R72C3"},{"$f":"CONCATENATE(\"=\",C112)","v":"=FirstMortgageLoan_TaxType"}]
[null,"DataModel","_FirstMortgageLoan_ProductType",73,"R73C3","=FirstMortgageLoan_ProductType"]
[null,"DataModel","_FirstMortgageLoan_ProductType_OtherDescription",74,"R74C3","=FirstMortgageLoan_ProductType_OtherDescription"]
[null,"DataModel","_FirstMortgageLoan_IndexName",75,"R75C3","=FirstMortgageLoan_IndexName"]
[null,"DataModel","_FirstMortgageLoan_IndexDate",76,"R76C3","=FirstMortgageLoan_IndexDate"]
[null,"DataModel","_FirstMortgageLoan_IndexRate",77,"R77C3","=FirstMortgageLoan_IndexRate"]
[null,"DataModel","_FirstMortgageLoan_Spread",78,"R78C3","=FirstMortgageLoan_Spread"]
[null,"DataModel","_FirstMortgageLoan_Cushion",79,"R79C3","=FirstMortgageLoan_Cushion"]
[null,"DataModel","_FirstMortgageLoan_ProjectedInterestRate",80,"R80C3","=FirstMortgageLoan_ProjectedInterestRate"]
[null,"DataModel","_FirstMortgageLoan_Term",81,"R81C3","=FirstMortgageLoan_Term"]
[null,"DataModel","_FirstMortgageLoan_Amortization",82,"R82C3","=FirstMortgageLoan_Amortization"]
[null,"DataModel","_JuniorLoan_One_Name",83,"R83C3","=JuniorLoan_One_Name"]
[null,"DataModel","_JuniorLoan_One_IndexName",84,"R84C3","=JuniorLoan_One_IndexName"]
[null,"DataModel","_JuniorLoan_One_IndexDate",85,"R85C3","=JuniorLoan_One_IndexDate"]
[null,"DataModel","_JuniorLoan_One_ProjectedInterestRate",86,"R86C3","=JuniorLoan_One_ProjectedInterestRate"]
[null,"DataModel","_JuniorLoan_One_Term",87,"R87C3","=JuniorLoan_One_Term"]
[null,"DataModel","_JuniorLoan_One_Amortization",88,"R88C3","=JuniorLoan_One_Amortization"]
[null,"DataModel","_JuniorLoan_One_InterestOnlyPaymentYear1",89,"R89C3","=JuniorLoan_One_InterestOnlyPaymentYear1"]
[null,"DataModel","_JuniorLoan_One_CashFlowSharing",90,"R90C3","=JuniorLoan_One_CashFlowSharing"]
[null,"DataModel","_JuniorLoan_One_LoanAmount",91,"R91C3","=JuniorLoan_One_LoanAmount"]
[null,"DataModel","_JuniorLoan_One_Notes",92,"R92C3","=JuniorLoan_One_Notes"]
[null,"DataModel","_JuniorLoan_Two_Name",93,"R93C3","=JuniorLoan_Two_Name"]
[null,"DataModel","_JuniorLoan_Two_IndexName",94,"R94C3","=JuniorLoan_Two_IndexName"]
[null,"DataModel","_JuniorLoan_Two_IndexDate",95,"R95C3","=JuniorLoan_Two_IndexDate"]
[null,"DataModel","_JuniorLoan_Two_ProjectedInterestRate",96,"R96C3","=JuniorLoan_Two_ProjectedInterestRate"]
[null,"DataModel","_JuniorLoan_Two_Term",97,"R97C3","=JuniorLoan_Two_Term"]
[null,"DataModel","_JuniorLoan_Two_Amortization",98,"R98C3","=JuniorLoan_Two_Amortization"]
[null,"DataModel","_JuniorLoan_Two_InterestOnlyPaymentYear1",99,"R99C3","=JuniorLoan_Two_InterestOnlyPaymentYear1"]
[null,"DataModel","_JuniorLoan_Two_CashFlowSharing",100,"R100C3","=JuniorLoan_Two_CashFlowSharing"]
[null,"DataModel","_JuniorLoan_Two_LoanAmount",101,"R101C3","=JuniorLoan_Two_LoanAmount"]
[null,"DataModel","_JuniorLoan_Two_Notes",102,"R102C3","=JuniorLoan_Two_Notes"]
[null,"DataModel","_BridgeLoan_One_Name",103,"R103C3","=BridgeLoan_One_Name"]
[null,"DataModel","_BridgeLoan_One_IndexName",104,"R104C3","=BridgeLoan_One_IndexName"]
[null,"DataModel","_BridgeLoan_One_IndexDate",105,"R105C3","=BridgeLoan_One_IndexDate"]
[null,"DataModel","_BridgeLoan_One_IndexRate",106,"R106C3","=BridgeLoan_One_IndexRate"]
[null,"DataModel","_BridgeLoan_One_Spread",107,"R107C3","=BridgeLoan_One_Spread"]
[null,"DataModel","_BridgeLoan_One_ProjectedInterestRate",108,"R108C3","=BridgeLoan_One_ProjectedInterestRate"]
[null,"DataModel","_BridgeLoan_One_Term",109,"R109C3","=BridgeLoan_One_Term"]
[null,"DataModel","_BridgeLoan_One_LoanAmount",110,"R110C3","=BridgeLoan_One_LoanAmount"]
[null,"DataModel","_BridgeLoan_Two_Name",111,"R111C3","=BridgeLoan_Two_Name"]
[null,"DataModel","_BridgeLoan_Two_IndexName",112,"R112C3","=BridgeLoan_Two_IndexName"]
[null,"DataModel","_BridgeLoan_Two_IndexDate",113,"R113C3","=BridgeLoan_Two_IndexDate"]
[null,"DataModel","_BridgeLoan_Two_IndexRate",114,"R114C3","=BridgeLoan_Two_IndexRate"]
[null,"DataModel","_BridgeLoan_Two_Spread",115,"R115C3","=BridgeLoan_Two_Spread"]
[null,"DataModel","_BridgeLoan_Two_ProjectedInterestRate",116,"R116C3","=BridgeLoan_Two_ProjectedInterestRate"]
[null,"DataModel","_BridgeLoan_Two_Term",117,"R117C3","=BridgeLoan_Two_Term"]
[null,"DataModel","_BridgeLoan_Two_LoanAmount",118,"R118C3","=BridgeLoan_Two_LoanAmount"]
[null,"Market Analysis","RentTypes",null,"R2C9:R2C20","NA"]
[null,"Market Analysis","RentTypesTable",null,"R2C9:R9C20","NA"]
[null,"Market Analysis","MarketAnalysis_TotalUnits_0BR",null,"R3C4",{"$f":"IF(G210=\"NA\",\"NA\",MID(G210,2,10000))","v":"=SUM(UnitType01_UnitsCount_0BR,UnitType02_UnitsCount_0BR,UnitType03_UnitsCount_0BR,UnitType04_UnitsCount_0BR,UnitType05_UnitsCount_0BR,UnitType06_UnitsCount_0BR,UnitType07_UnitsCount_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E210,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_0BR,UnitType02_UnitsCount_0BR,UnitType03_UnitsCount_0BR,UnitType04_UnitsCount_0BR,UnitType05_UnitsCount_0BR,UnitType06_UnitsCount_0BR,UnitType07_UnitsCount_0BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_1BR",null,"R4C4","=SUM(UnitType01_UnitsCount_1BR,UnitType02_UnitsCount_1BR,UnitType03_UnitsCount_1BR,UnitType04_UnitsCount_1BR,UnitType05_UnitsCount_1BR,UnitType06_UnitsCount_1BR,UnitType07_UnitsCount_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E211,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_1BR,UnitType02_UnitsCount_1BR,UnitType03_UnitsCount_1BR,UnitType04_UnitsCount_1BR,UnitType05_UnitsCount_1BR,UnitType06_UnitsCount_1BR,UnitType07_UnitsCount_1BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_2BR",null,"R5C4","=SUM(UnitType01_UnitsCount_2BR,UnitType02_UnitsCount_2BR,UnitType03_UnitsCount_2BR,UnitType04_UnitsCount_2BR,UnitType05_UnitsCount_2BR,UnitType06_UnitsCount_2BR,UnitType07_UnitsCount_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E212,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_2BR,UnitType02_UnitsCount_2BR,UnitType03_UnitsCount_2BR,UnitType04_UnitsCount_2BR,UnitType05_UnitsCount_2BR,UnitType06_UnitsCount_2BR,UnitType07_UnitsCount_2BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_3BR",null,"R6C4","=SUM(UnitType01_UnitsCount_3BR,UnitType02_UnitsCount_3BR,UnitType03_UnitsCount_3BR,UnitType04_UnitsCount_3BR,UnitType05_UnitsCount_3BR,UnitType06_UnitsCount_3BR,UnitType07_UnitsCount_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E213,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_3BR,UnitType02_UnitsCount_3BR,UnitType03_UnitsCount_3BR,UnitType04_UnitsCount_3BR,UnitType05_UnitsCount_3BR,UnitType06_UnitsCount_3BR,UnitType07_UnitsCount_3BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_4BR",null,"R7C4","=SUM(UnitType01_UnitsCount_4BR,UnitType02_UnitsCount_4BR,UnitType03_UnitsCount_4BR,UnitType04_UnitsCount_4BR,UnitType05_UnitsCount_4BR,UnitType06_UnitsCount_4BR,UnitType07_UnitsCount_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E214,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_4BR,UnitType02_UnitsCount_4BR,UnitType03_UnitsCount_4BR,UnitType04_UnitsCount_4BR,UnitType05_UnitsCount_4BR,UnitType06_UnitsCount_4BR,UnitType07_UnitsCount_4BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_5BR",null,"R8C4","=SUM(UnitType01_UnitsCount_5BR,UnitType02_UnitsCount_5BR,UnitType03_UnitsCount_5BR,UnitType04_UnitsCount_5BR,UnitType05_UnitsCount_5BR,UnitType06_UnitsCount_5BR,UnitType07_UnitsCount_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E215,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_5BR,UnitType02_UnitsCount_5BR,UnitType03_UnitsCount_5BR,UnitType04_UnitsCount_5BR,UnitType05_UnitsCount_5BR,UnitType06_UnitsCount_5BR,UnitType07_UnitsCount_5BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_6BR",null,"R9C4","=SUM(UnitType01_UnitsCount_6BR,UnitType02_UnitsCount_6BR,UnitType03_UnitsCount_6BR,UnitType04_UnitsCount_6BR,UnitType05_UnitsCount_6BR,UnitType06_UnitsCount_6BR,UnitType07_UnitsCount_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E216,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(UnitType01_UnitsCount_6BR,UnitType02_UnitsCount_6BR,UnitType03_UnitsCount_6BR,UnitType04_UnitsCount_6BR,UnitType05_UnitsCount_6BR,UnitType06_UnitsCount_6BR,UnitType07_UnitsCount_6BR)"}]
[null,"Market Analysis","MarketAnalysis_TotalUnits_ALLBR",null,"R10C4","=SUM(D3:D9)",{"$f":"_xlfn.IFNA(VLOOKUP(E217,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(D3:D9)"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_0BR",null,"R3C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E218,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_1BR",null,"R4C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E219,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_2BR",null,"R5C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E220,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_3BR",null,"R6C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E221,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_4BR",null,"R7C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E222,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_5BR",null,"R8C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E223,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_UtilityAllowance_6BR",null,"R9C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E224,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_AreaMedianIncome",null,"R11C16","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E225,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_Name",null,"R2C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E226,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_0BR",null,"R3C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E227,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_1BR",null,"R4C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E228,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_2BR",null,"R5C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E229,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_3BR",null,"R6C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E230,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_4BR",null,"R7C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E231,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_5BR",null,"R8C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E232,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType01_6BR",null,"R9C9","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E233,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_Name",null,"R2C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E234,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_0BR",null,"R3C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E235,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_1BR",null,"R4C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E236,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_2BR",null,"R5C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E237,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_3BR",null,"R6C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E238,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_4BR",null,"R7C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E239,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_5BR",null,"R8C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E240,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType02_6BR",null,"R9C10","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E241,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_Name",null,"R2C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E242,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_0BR",null,"R3C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E243,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_1BR",null,"R4C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E244,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_2BR",null,"R5C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E245,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_3BR",null,"R6C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E246,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_4BR",null,"R7C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E247,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_5BR",null,"R8C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E248,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType03_6BR",null,"R9C11","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E249,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_Name",null,"R2C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E250,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_0BR",null,"R3C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E251,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_1BR",null,"R4C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E252,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_2BR",null,"R5C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E253,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_3BR",null,"R6C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E254,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_4BR",null,"R7C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E255,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_5BR",null,"R8C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E256,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType04_6BR",null,"R9C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E257,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_Name",null,"R2C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E258,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_0BR",null,"R3C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E259,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_1BR",null,"R4C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E260,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_2BR",null,"R5C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E261,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_3BR",null,"R6C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E262,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_4BR",null,"R7C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E263,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_5BR",null,"R8C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E264,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType05_6BR",null,"R9C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E265,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_Name",null,"R2C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E266,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_0BR",null,"R3C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E267,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_1BR",null,"R4C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E268,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_2BR",null,"R5C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E269,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_3BR",null,"R6C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E270,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_4BR",null,"R7C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E271,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_5BR",null,"R8C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E272,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType06_6BR",null,"R9C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E273,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_Name",null,"R2C15",{"$f":"IF(G274=\"NA\",\"NA\",MID(G274,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E274,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_0BR",null,"R3C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E275,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_1BR",null,"R4C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E276,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_2BR",null,"R5C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E277,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_3BR",null,"R6C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E278,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_4BR",null,"R7C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E279,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_5BR",null,"R8C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E280,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","MarketAnalysis_RentType07_6BR",null,"R9C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E281,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Name",null,"R14C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E282,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentBasis",null,"R15C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E283,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_LessUtilityAllowance",null,"R16C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E284,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_VacancyRate",null,"R17C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E285,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_AMIMaxRate",null,"R18C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E286,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_LIHTCEligible",null,"R19C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E287,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_0BR",null,"R14C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E288,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_1BR",null,"R15C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E289,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_2BR",null,"R16C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E290,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_3BR",null,"R17C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E291,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_4BR",null,"R18C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E292,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_5BR",null,"R19C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E293,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_6BR",null,"R20C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E294,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnitsCount_ALLBR",null,"R21C4","=UnitType01_UnitsCount_0BR+UnitType01_UnitsCount_1BR+UnitType01_UnitsCount_2BR+UnitType01_UnitsCount_3BR+UnitType01_UnitsCount_4BR+UnitType01_UnitsCount_5BR+UnitType01_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E295,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType01_UnitsCount_0BR+UnitType01_UnitsCount_1BR+UnitType01_UnitsCount_2BR+UnitType01_UnitsCount_3BR+UnitType01_UnitsCount_4BR+UnitType01_UnitsCount_5BR+UnitType01_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType01_GrossRent_0BR",null,"R14C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P14*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,2,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E296,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P14*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_GrossRent_1BR",null,"R15C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P15*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E297,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P15*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_GrossRent_2BR",null,"R16C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P16*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,4,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E298,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P16*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_GrossRent_3BR",null,"R17C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P17*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E299,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P17*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_GrossRent_4BR",null,"R18C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P18*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E300,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P18*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_GrossRent_5BR",null,"R19C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P19*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E301,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P19*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_GrossRent_6BR",null,"R20C5","=IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P20*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E302,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType01_RentBasis=\"AMI Rents\",($P20*30%)/12,HLOOKUP(UnitType01_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType01_RentManualOverride_0BR",null,"R14C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E303,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentManualOverride_1BR",null,"R15C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E304,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentManualOverride_2BR",null,"R16C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E305,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentManualOverride_3BR",null,"R17C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E306,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentManualOverride_4BR",null,"R18C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E307,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentManualOverride_5BR",null,"R19C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E308,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_RentManualOverride_6BR",null,"R20C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E309,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_0BR",null,"R14C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E310,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_1BR",null,"R15C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E311,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_2BR",null,"R16C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E312,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_3BR",null,"R17C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E313,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_4BR",null,"R18C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E314,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_5BR",null,"R19C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E315,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_Comments_6BR",null,"R20C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E316,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_0BR",null,"R14C8",{"$f":"IF(G317=\"NA\",\"NA\",MID(G317,2,10000))","v":"=IF(UnitType01_RentManualOverride_0BR>0,UnitType01_RentManualOverride_0BR,UnitType01_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E317,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_0BR>0,UnitType01_RentManualOverride_0BR,UnitType01_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_1BR",null,"R15C8","=IF(UnitType01_RentManualOverride_1BR>0,UnitType01_RentManualOverride_1BR,UnitType01_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E318,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_1BR>0,UnitType01_RentManualOverride_1BR,UnitType01_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_2BR",null,"R16C8","=IF(UnitType01_RentManualOverride_2BR>0,UnitType01_RentManualOverride_2BR,UnitType01_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E319,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_2BR>0,UnitType01_RentManualOverride_2BR,UnitType01_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_3BR",null,"R17C8","=IF(UnitType01_RentManualOverride_3BR>0,UnitType01_RentManualOverride_3BR,UnitType01_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E320,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_3BR>0,UnitType01_RentManualOverride_3BR,UnitType01_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_4BR",null,"R18C8","=IF(UnitType01_RentManualOverride_4BR>0,UnitType01_RentManualOverride_4BR,UnitType01_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E321,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_4BR>0,UnitType01_RentManualOverride_4BR,UnitType01_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_5BR",null,"R19C8","=IF(UnitType01_RentManualOverride_5BR>0,UnitType01_RentManualOverride_5BR,UnitType01_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E322,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_5BR>0,UnitType01_RentManualOverride_5BR,UnitType01_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType01_UnderwrittenRent_6BR",null,"R20C8","=IF(UnitType01_RentManualOverride_6BR>0,UnitType01_RentManualOverride_6BR,UnitType01_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E323,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_RentManualOverride_6BR>0,UnitType01_RentManualOverride_6BR,UnitType01_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType01_NetRent_0BR",null,"R14C10","=IFERROR($H14-$I14,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E324,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H14-$I14,0)"}]
[null,"Market Analysis","UnitType01_NetRent_1BR",null,"R15C10","=IFERROR($H15-$I15,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E325,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H15-$I15,0)"}]
[null,"Market Analysis","UnitType01_NetRent_2BR",null,"R16C10","=IFERROR($H16-$I16,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E326,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H16-$I16,0)"}]
[null,"Market Analysis","UnitType01_NetRent_3BR",null,"R17C10","=IFERROR($H17-$I17,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E327,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H17-$I17,0)"}]
[null,"Market Analysis","UnitType01_NetRent_4BR",null,"R18C10","=IFERROR($H18-$I18,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E328,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H18-$I18,0)"}]
[null,"Market Analysis","UnitType01_NetRent_5BR",null,"R19C10","=IFERROR($H19-$I19,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E329,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H19-$I19,0)"}]
[null,"Market Analysis","UnitType01_NetRent_6BR",null,"R20C10","=IFERROR($H20-$I20,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E330,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H20-$I20,0)"}]
[null,"Market Analysis","UnitType02_Name",null,"R22C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E331,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentBasis",null,"R23C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E332,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_LessUtilityAllowance",null,"R24C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E333,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_VacancyRate",null,"R25C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E334,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_AMIMaxRate",null,"R26C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E335,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_LIHTCEligible",null,"R27C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E336,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_0BR",null,"R22C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E337,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_1BR",null,"R23C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E338,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_2BR",null,"R24C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E339,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_3BR",null,"R25C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E340,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_4BR",null,"R26C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E341,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_5BR",null,"R27C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E342,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_6BR",null,"R28C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E343,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnitsCount_ALLBR",null,"R29C4","=UnitType02_UnitsCount_0BR+UnitType02_UnitsCount_1BR+UnitType02_UnitsCount_2BR+UnitType02_UnitsCount_3BR+UnitType02_UnitsCount_4BR+UnitType02_UnitsCount_5BR+UnitType02_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E344,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType02_UnitsCount_0BR+UnitType02_UnitsCount_1BR+UnitType02_UnitsCount_2BR+UnitType02_UnitsCount_3BR+UnitType02_UnitsCount_4BR+UnitType02_UnitsCount_5BR+UnitType02_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType02_GrossRent_0BR",null,"R22C5",{"$f":"IF(G345=\"NA\",\"NA\",MID(G345,2,10000))","v":"=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P22*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,2,FALSE)),\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E345,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P22*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_GrossRent_1BR",null,"R23C5","=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P23*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E346,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P23*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_GrossRent_2BR",null,"R24C5","=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P24*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,4,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E347,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P24*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_GrossRent_3BR",null,"R25C5","=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P25*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E348,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P25*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_GrossRent_4BR",null,"R26C5","=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P26*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E349,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P26*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_GrossRent_5BR",null,"R27C5","=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P27*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E350,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P27*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_GrossRent_6BR",null,"R28C5","=IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P28*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E351,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType02_RentBasis=\"AMI Rents\",($P28*30%)/12,HLOOKUP(UnitType02_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType02_RentManualOverride_0BR",null,"R22C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E352,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentManualOverride_1BR",null,"R23C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E353,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentManualOverride_2BR",null,"R24C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E354,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentManualOverride_3BR",null,"R25C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E355,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentManualOverride_4BR",null,"R26C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E356,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentManualOverride_5BR",null,"R27C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E357,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_RentManualOverride_6BR",null,"R28C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E358,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_0BR",null,"R22C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E359,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_1BR",null,"R23C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E360,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_2BR",null,"R24C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E361,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_3BR",null,"R25C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E362,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_4BR",null,"R26C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E363,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_5BR",null,"R27C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E364,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_Comments_6BR",null,"R28C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E365,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_0BR",null,"R22C8",{"$f":"IF(G366=\"NA\",\"NA\",MID(G366,2,10000))","v":"=IF(UnitType02_RentManualOverride_0BR>0,UnitType02_RentManualOverride_0BR,UnitType02_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E366,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_0BR>0,UnitType02_RentManualOverride_0BR,UnitType02_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_1BR",null,"R23C8","=IF(UnitType02_RentManualOverride_1BR>0,UnitType02_RentManualOverride_1BR,UnitType02_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E367,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_1BR>0,UnitType02_RentManualOverride_1BR,UnitType02_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_2BR",null,"R24C8","=IF(UnitType02_RentManualOverride_2BR>0,UnitType02_RentManualOverride_2BR,UnitType02_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E368,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_2BR>0,UnitType02_RentManualOverride_2BR,UnitType02_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_3BR",null,"R25C8","=IF(UnitType02_RentManualOverride_3BR>0,UnitType02_RentManualOverride_3BR,UnitType02_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E369,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_3BR>0,UnitType02_RentManualOverride_3BR,UnitType02_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_4BR",null,"R26C8","=IF(UnitType02_RentManualOverride_4BR>0,UnitType02_RentManualOverride_4BR,UnitType02_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E370,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_4BR>0,UnitType02_RentManualOverride_4BR,UnitType02_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_5BR",null,"R27C8","=IF(UnitType02_RentManualOverride_5BR>0,UnitType02_RentManualOverride_5BR,UnitType02_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E371,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_5BR>0,UnitType02_RentManualOverride_5BR,UnitType02_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType02_UnderwrittenRent_6BR",null,"R28C8","=IF(UnitType02_RentManualOverride_6BR>0,UnitType02_RentManualOverride_6BR,UnitType02_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E372,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType02_RentManualOverride_6BR>0,UnitType02_RentManualOverride_6BR,UnitType02_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType02_NetRent_0BR",null,"R22C10","=IFERROR($H22-$I22,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E373,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H22-$I22,0)"}]
[null,"Market Analysis","UnitType02_NetRent_1BR",null,"R23C10","=IFERROR($H23-$I23,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E374,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H23-$I23,0)"}]
[null,"Market Analysis","UnitType02_NetRent_2BR",null,"R24C10","=IFERROR($H24-$I24,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E375,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H24-$I24,0)"}]
[null,"Market Analysis","UnitType02_NetRent_3BR",null,"R25C10","=IFERROR($H25-$I25,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E376,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H25-$I25,0)"}]
[null,"Market Analysis","UnitType02_NetRent_4BR",null,"R26C10","=IFERROR($H26-$I26,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E377,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H26-$I26,0)"}]
[null,"Market Analysis","UnitType02_NetRent_5BR",null,"R27C10","=IFERROR($H27-$I27,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E378,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H27-$I27,0)"}]
[null,"Market Analysis","UnitType02_NetRent_6BR",null,"R28C10","=IFERROR($H28-$I28,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E379,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H28-$I28,0)"}]
[null,"Market Analysis","UnitType03_Name",null,"R30C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E380,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentBasis",null,"R31C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E381,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_LessUtilityAllowance",null,"R32C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E382,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_VacancyRate",null,"R33C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E383,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_AMIMaxRate",null,"R34C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E384,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_LIHTCEligible",null,"R35C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E385,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_0BR",null,"R30C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E386,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_1BR",null,"R31C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E387,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_2BR",null,"R32C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E388,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_3BR",null,"R33C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E389,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_4BR",null,"R34C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E390,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_5BR",null,"R35C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E391,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_6BR",null,"R36C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E392,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnitsCount_ALLBR",null,"R37C4","=UnitType03_UnitsCount_0BR+UnitType03_UnitsCount_1BR+UnitType03_UnitsCount_2BR+UnitType03_UnitsCount_3BR+UnitType03_UnitsCount_4BR+UnitType03_UnitsCount_5BR+UnitType03_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E393,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType03_UnitsCount_0BR+UnitType03_UnitsCount_1BR+UnitType03_UnitsCount_2BR+UnitType03_UnitsCount_3BR+UnitType03_UnitsCount_4BR+UnitType03_UnitsCount_5BR+UnitType03_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType03_GrossRent_0BR",null,"R30C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P30*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,2,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E394,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P30*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_GrossRent_1BR",null,"R31C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P31*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E395,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P31*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_GrossRent_2BR",null,"R32C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P32*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,4,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E396,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P32*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_GrossRent_3BR",null,"R33C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P33*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E397,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P33*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_GrossRent_4BR",null,"R34C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P34*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E398,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P34*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_GrossRent_5BR",null,"R35C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P35*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E399,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P35*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_GrossRent_6BR",null,"R36C5","=IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P36*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E400,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType03_RentBasis=\"AMI Rents\",($P36*30%)/12,HLOOKUP(UnitType03_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType03_RentManualOverride_0BR",null,"R30C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E401,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentManualOverride_1BR",null,"R31C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E402,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentManualOverride_2BR",null,"R32C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E403,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentManualOverride_3BR",null,"R33C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E404,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentManualOverride_4BR",null,"R34C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E405,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentManualOverride_5BR",null,"R35C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E406,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_RentManualOverride_6BR",null,"R36C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E407,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_0BR",null,"R30C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E408,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_1BR",null,"R31C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E409,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_2BR",null,"R32C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E410,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_3BR",null,"R33C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E411,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_4BR",null,"R34C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E412,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_5BR",null,"R35C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E413,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_Comments_6BR",null,"R36C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E414,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_0BR",null,"R30C8",{"$f":"IF(G415=\"NA\",\"NA\",MID(G415,2,10000))","v":"=IF(UnitType03_RentManualOverride_0BR>0,UnitType03_RentManualOverride_0BR,UnitType03_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E415,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_0BR>0,UnitType03_RentManualOverride_0BR,UnitType03_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_1BR",null,"R31C8","=IF(UnitType03_RentManualOverride_1BR>0,UnitType03_RentManualOverride_1BR,UnitType03_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E416,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_1BR>0,UnitType03_RentManualOverride_1BR,UnitType03_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_2BR",null,"R32C8","=IF(UnitType03_RentManualOverride_2BR>0,UnitType03_RentManualOverride_2BR,UnitType03_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E417,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_2BR>0,UnitType03_RentManualOverride_2BR,UnitType03_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_3BR",null,"R33C8","=IF(UnitType03_RentManualOverride_3BR>0,UnitType03_RentManualOverride_3BR,UnitType03_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E418,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_3BR>0,UnitType03_RentManualOverride_3BR,UnitType03_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_4BR",null,"R34C8","=IF(UnitType03_RentManualOverride_4BR>0,UnitType03_RentManualOverride_4BR,UnitType03_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E419,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_4BR>0,UnitType03_RentManualOverride_4BR,UnitType03_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_5BR",null,"R35C8","=IF(UnitType03_RentManualOverride_5BR>0,UnitType03_RentManualOverride_5BR,UnitType03_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E420,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_5BR>0,UnitType03_RentManualOverride_5BR,UnitType03_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType03_UnderwrittenRent_6BR",null,"R36C8","=IF(UnitType03_RentManualOverride_6BR>0,UnitType03_RentManualOverride_6BR,UnitType03_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E421,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType03_RentManualOverride_6BR>0,UnitType03_RentManualOverride_6BR,UnitType03_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType03_NetRent_0BR",null,"R30C10","=IFERROR($H30-$I30,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E422,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H30-$I30,0)"}]
[null,"Market Analysis","UnitType03_NetRent_1BR",null,"R31C10",{"$f":"IF(G423=\"NA\",\"NA\",MID(G423,2,10000))","v":"=IFERROR($H31-$I31,0)"},{"$f":"_xlfn.IFNA(VLOOKUP(E423,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H31-$I31,0)"}]
[null,"Market Analysis","UnitType03_NetRent_2BR",null,"R32C10","=IFERROR($H32-$I32,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E424,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H32-$I32,0)"}]
[null,"Market Analysis","UnitType03_NetRent_3BR",null,"R33C10","=IFERROR($H33-$I33,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E425,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H33-$I33,0)"}]
[null,"Market Analysis","UnitType03_NetRent_4BR",null,"R34C10","=IFERROR($H34-$I34,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E426,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H34-$I34,0)"}]
[null,"Market Analysis","UnitType03_NetRent_5BR",null,"R35C10","=IFERROR($H35-$I35,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E427,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H35-$I35,0)"}]
[null,"Market Analysis","UnitType03_NetRent_6BR",null,"R36C10","=IFERROR($H36-$I36,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E428,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H36-$I36,0)"}]
[null,"Market Analysis","UnitType04_Name",null,"R38C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E429,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentBasis",null,"R39C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E430,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_LessUtilityAllowance",null,"R40C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E431,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_VacancyRate",null,"R41C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E432,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_AMIMaxRate",null,"R42C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E433,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_LIHTCEligible",null,"R43C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E434,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_0BR",null,"R38C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E435,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_1BR",null,"R39C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E436,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_2BR",null,"R40C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E437,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_3BR",null,"R41C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E438,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_4BR",null,"R42C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E439,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_5BR",null,"R43C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E440,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_6BR",null,"R44C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E441,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnitsCount_ALLBR",null,"R45C4","=UnitType04_UnitsCount_0BR+UnitType04_UnitsCount_1BR+UnitType04_UnitsCount_2BR+UnitType04_UnitsCount_3BR+UnitType04_UnitsCount_4BR+UnitType04_UnitsCount_5BR+UnitType04_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E442,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType04_UnitsCount_0BR+UnitType04_UnitsCount_1BR+UnitType04_UnitsCount_2BR+UnitType04_UnitsCount_3BR+UnitType04_UnitsCount_4BR+UnitType04_UnitsCount_5BR+UnitType04_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType04_GrossRent_0BR",null,"R38C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P38*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,2,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E443,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P38*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_GrossRent_1BR",null,"R39C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P39*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E444,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P39*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_GrossRent_2BR",null,"R40C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P40*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,4,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E445,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P40*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_GrossRent_3BR",null,"R41C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P41*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E446,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P41*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_GrossRent_4BR",null,"R42C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P42*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E447,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P42*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_GrossRent_5BR",null,"R43C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P43*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E448,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P43*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_GrossRent_6BR",null,"R44C5","=IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P44*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E449,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType04_RentBasis=\"AMI Rents\",($P44*30%)/12,HLOOKUP(UnitType04_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType04_RentManualOverride_0BR",null,"R38C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E450,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentManualOverride_1BR",null,"R39C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E451,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentManualOverride_2BR",null,"R40C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E452,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentManualOverride_3BR",null,"R41C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E453,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentManualOverride_4BR",null,"R42C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E454,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentManualOverride_5BR",null,"R43C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E455,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_RentManualOverride_6BR",null,"R44C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E456,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_0BR",null,"R38C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E457,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_1BR",null,"R39C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E458,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_2BR",null,"R40C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E459,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_3BR",null,"R41C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E460,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_4BR",null,"R42C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E461,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_5BR",null,"R43C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E462,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_Comments_6BR",null,"R44C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E463,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_0BR",null,"R38C8",{"$f":"IF(G464=\"NA\",\"NA\",MID(G464,2,10000))","v":"=IF(UnitType04_RentManualOverride_0BR>0,UnitType04_RentManualOverride_0BR,UnitType04_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E464,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_0BR>0,UnitType04_RentManualOverride_0BR,UnitType04_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_1BR",null,"R39C8","=IF(UnitType04_RentManualOverride_1BR>0,UnitType04_RentManualOverride_1BR,UnitType04_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E465,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_1BR>0,UnitType04_RentManualOverride_1BR,UnitType04_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_2BR",null,"R40C8","=IF(UnitType04_RentManualOverride_2BR>0,UnitType04_RentManualOverride_2BR,UnitType04_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E466,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_2BR>0,UnitType04_RentManualOverride_2BR,UnitType04_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_3BR",null,"R41C8","=IF(UnitType04_RentManualOverride_3BR>0,UnitType04_RentManualOverride_3BR,UnitType04_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E467,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_3BR>0,UnitType04_RentManualOverride_3BR,UnitType04_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_4BR",null,"R42C8","=IF(UnitType04_RentManualOverride_4BR>0,UnitType04_RentManualOverride_4BR,UnitType04_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E468,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_4BR>0,UnitType04_RentManualOverride_4BR,UnitType04_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_5BR",null,"R43C8","=IF(UnitType04_RentManualOverride_5BR>0,UnitType04_RentManualOverride_5BR,UnitType04_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E469,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_5BR>0,UnitType04_RentManualOverride_5BR,UnitType04_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType04_UnderwrittenRent_6BR",null,"R44C8","=IF(UnitType04_RentManualOverride_6BR>0,UnitType04_RentManualOverride_6BR,UnitType04_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E470,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType04_RentManualOverride_6BR>0,UnitType04_RentManualOverride_6BR,UnitType04_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType04_NetRent_0BR",null,"R38C10","=IFERROR($H38-$I38,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E471,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H38-$I38,0)"}]
[null,"Market Analysis","UnitType04_NetRent_1BR",null,"R39C10","=IFERROR($H39-$I39,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E472,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H39-$I39,0)"}]
[null,"Market Analysis","UnitType04_NetRent_2BR",null,"R40C10","=IFERROR($H40-$I40,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E473,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H40-$I40,0)"}]
[null,"Market Analysis","UnitType04_NetRent_3BR",null,"R41C10","=IFERROR($H41-$I41,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E474,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H41-$I41,0)"}]
[null,"Market Analysis","UnitType04_NetRent_4BR",null,"R42C10","=IFERROR($H42-$I42,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E475,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H42-$I42,0)"}]
[null,"Market Analysis","UnitType04_NetRent_5BR",null,"R43C10","=IFERROR($H43-$I43,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E476,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H43-$I43,0)"}]
[null,"Market Analysis","UnitType04_NetRent_6BR",null,"R44C10","=IFERROR($H44-$I44,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E477,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H44-$I44,0)"}]
[null,"Market Analysis","UnitType05_Name",null,"R46C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E478,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentBasis",null,"R47C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E479,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_LessUtilityAllowance",null,"R48C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E480,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_VacancyRate",null,"R49C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E481,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_AMIMaxRate",null,"R50C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E482,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_LIHTCEligible",null,"R51C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E483,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_0BR",null,"R46C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E484,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_1BR",null,"R47C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E485,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_2BR",null,"R48C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E486,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_3BR",null,"R49C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E487,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_4BR",null,"R50C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E488,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_5BR",null,"R51C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E489,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_6BR",null,"R52C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E490,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnitsCount_ALLBR",null,"R53C4","=UnitType05_UnitsCount_0BR+UnitType05_UnitsCount_1BR+UnitType05_UnitsCount_2BR+UnitType05_UnitsCount_3BR+UnitType05_UnitsCount_4BR+UnitType05_UnitsCount_5BR+UnitType05_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E491,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType05_UnitsCount_0BR+UnitType05_UnitsCount_1BR+UnitType05_UnitsCount_2BR+UnitType05_UnitsCount_3BR+UnitType05_UnitsCount_4BR+UnitType05_UnitsCount_5BR+UnitType05_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType05_GrossRent_0BR",null,"R46C5","=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P46*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,2,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E492,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P46*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_GrossRent_1BR",null,"R47C5","=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P47*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E493,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P47*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_GrossRent_2BR",null,"R48C5",{"$f":"IF(G494=\"NA\",\"NA\",MID(G494,2,10000))","v":"=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P48*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,4,FALSE)),\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E494,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P48*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_GrossRent_3BR",null,"R49C5","=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P49*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E495,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P49*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_GrossRent_4BR",null,"R50C5","=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P50*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E496,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P50*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_GrossRent_5BR",null,"R51C5","=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P51*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E497,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P51*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_GrossRent_6BR",null,"R52C5","=IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P52*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E498,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType05_RentBasis=\"AMI Rents\",($P52*30%)/12,HLOOKUP(UnitType05_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType05_RentManualOverride_0BR",null,"R46C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E499,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentManualOverride_1BR",null,"R47C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E500,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentManualOverride_2BR",null,"R48C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E501,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentManualOverride_3BR",null,"R49C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E502,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentManualOverride_4BR",null,"R50C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E503,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentManualOverride_5BR",null,"R51C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E504,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_RentManualOverride_6BR",null,"R52C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E505,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_0BR",null,"R46C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E506,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_1BR",null,"R47C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E507,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_2BR",null,"R48C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E508,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_3BR",null,"R49C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E509,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_4BR",null,"R50C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E510,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_5BR",null,"R51C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E511,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_Comments_6BR",null,"R52C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E512,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_0BR",null,"R46C8",{"$f":"IF(G513=\"NA\",\"NA\",MID(G513,2,10000))","v":"=IF(UnitType05_RentManualOverride_0BR>0,UnitType05_RentManualOverride_0BR,UnitType05_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E513,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_0BR>0,UnitType05_RentManualOverride_0BR,UnitType05_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_1BR",null,"R47C8","=IF(UnitType05_RentManualOverride_1BR>0,UnitType05_RentManualOverride_1BR,UnitType05_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E514,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_1BR>0,UnitType05_RentManualOverride_1BR,UnitType05_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_2BR",null,"R48C8","=IF(UnitType05_RentManualOverride_2BR>0,UnitType05_RentManualOverride_2BR,UnitType05_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E515,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_2BR>0,UnitType05_RentManualOverride_2BR,UnitType05_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_3BR",null,"R49C8","=IF(UnitType05_RentManualOverride_3BR>0,UnitType05_RentManualOverride_3BR,UnitType05_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E516,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_3BR>0,UnitType05_RentManualOverride_3BR,UnitType05_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_4BR",null,"R50C8","=IF(UnitType05_RentManualOverride_4BR>0,UnitType05_RentManualOverride_4BR,UnitType05_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E517,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_4BR>0,UnitType05_RentManualOverride_4BR,UnitType05_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_5BR",null,"R51C8","=IF(UnitType05_RentManualOverride_5BR>0,UnitType05_RentManualOverride_5BR,UnitType05_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E518,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_5BR>0,UnitType05_RentManualOverride_5BR,UnitType05_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType05_UnderwrittenRent_6BR",null,"R52C8","=IF(UnitType05_RentManualOverride_6BR>0,UnitType05_RentManualOverride_6BR,UnitType05_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E519,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType05_RentManualOverride_6BR>0,UnitType05_RentManualOverride_6BR,UnitType05_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType05_NetRent_0BR",null,"R46C10","=IFERROR($H46-$I46,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E520,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H46-$I46,0)"}]
[null,"Market Analysis","UnitType05_NetRent_1BR",null,"R47C10","=IFERROR($H47-$I47,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E521,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H47-$I47,0)"}]
[null,"Market Analysis","UnitType05_NetRent_2BR",null,"R48C10","=IFERROR($H48-$I48,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E522,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H48-$I48,0)"}]
[null,"Market Analysis","UnitType05_NetRent_3BR",null,"R49C10","=IFERROR($H49-$I49,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E523,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H49-$I49,0)"}]
[null,"Market Analysis","UnitType05_NetRent_4BR",null,"R50C10","=IFERROR($H50-$I50,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E524,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H50-$I50,0)"}]
[null,"Market Analysis","UnitType05_NetRent_5BR",null,"R51C10","=IFERROR($H51-$I51,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E525,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H51-$I51,0)"}]
[null,"Market Analysis","UnitType05_NetRent_6BR",null,"R52C10","=IFERROR($H52-$I52,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E526,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H52-$I52,0)"}]
[null,"Market Analysis","UnitType06_Name",null,"R54C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E527,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentBasis",null,"R55C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E528,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_LessUtilityAllowance",null,"R56C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E529,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_VacancyRate",null,"R57C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E530,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_AMIMaxRate",null,"R58C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E531,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_LIHTCEligible",null,"R59C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E532,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_0BR",null,"R54C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E533,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_1BR",null,"R55C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E534,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_2BR",null,"R56C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E535,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_3BR",null,"R57C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E536,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_4BR",null,"R58C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E537,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_5BR",null,"R59C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E538,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_6BR",null,"R60C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E539,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnitsCount_ALLBR",null,"R61C4","=UnitType06_UnitsCount_0BR+UnitType06_UnitsCount_1BR+UnitType06_UnitsCount_2BR+UnitType06_UnitsCount_3BR+UnitType06_UnitsCount_4BR+UnitType06_UnitsCount_5BR+UnitType06_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E540,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType06_UnitsCount_0BR+UnitType06_UnitsCount_1BR+UnitType06_UnitsCount_2BR+UnitType06_UnitsCount_3BR+UnitType06_UnitsCount_4BR+UnitType06_UnitsCount_5BR+UnitType06_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType06_GrossRent_0BR",null,"R54C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P54*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,2,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E541,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P54*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_GrossRent_1BR",null,"R55C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P55*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E542,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P55*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_GrossRent_2BR",null,"R56C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P56*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,4,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E543,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P56*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_GrossRent_3BR",null,"R57C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P57*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E544,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P57*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_GrossRent_4BR",null,"R58C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P58*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E545,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P58*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_GrossRent_5BR",null,"R59C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P59*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E546,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P59*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_GrossRent_6BR",null,"R60C5","=IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P60*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E547,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType06_RentBasis=\"AMI Rents\",($P60*30%)/12,HLOOKUP(UnitType06_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType06_RentManualOverride_0BR",null,"R54C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E548,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentManualOverride_1BR",null,"R55C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E549,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentManualOverride_2BR",null,"R56C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E550,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentManualOverride_3BR",null,"R57C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E551,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentManualOverride_4BR",null,"R58C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E552,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentManualOverride_5BR",null,"R59C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E553,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_RentManualOverride_6BR",null,"R60C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E554,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_0BR",null,"R54C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E555,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_1BR",null,"R55C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E556,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_2BR",null,"R56C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E557,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_3BR",null,"R57C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E558,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_4BR",null,"R58C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E559,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_5BR",null,"R59C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E560,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_Comments_6BR",null,"R60C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E561,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_0BR",null,"R54C8",{"$f":"IF(G562=\"NA\",\"NA\",MID(G562,2,10000))","v":"=IF(UnitType06_RentManualOverride_0BR>0,UnitType06_RentManualOverride_0BR,UnitType06_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E562,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_0BR>0,UnitType06_RentManualOverride_0BR,UnitType06_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_1BR",null,"R55C8","=IF(UnitType06_RentManualOverride_1BR>0,UnitType06_RentManualOverride_1BR,UnitType06_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E563,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_1BR>0,UnitType06_RentManualOverride_1BR,UnitType06_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_2BR",null,"R56C8","=IF(UnitType06_RentManualOverride_2BR>0,UnitType06_RentManualOverride_2BR,UnitType06_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E564,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_2BR>0,UnitType06_RentManualOverride_2BR,UnitType06_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_3BR",null,"R57C8","=IF(UnitType06_RentManualOverride_3BR>0,UnitType06_RentManualOverride_3BR,UnitType06_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E565,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_3BR>0,UnitType06_RentManualOverride_3BR,UnitType06_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_4BR",null,"R58C8","=IF(UnitType06_RentManualOverride_4BR>0,UnitType06_RentManualOverride_4BR,UnitType06_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E566,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_4BR>0,UnitType06_RentManualOverride_4BR,UnitType06_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_5BR",null,"R59C8","=IF(UnitType06_RentManualOverride_5BR>0,UnitType06_RentManualOverride_5BR,UnitType06_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E567,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_5BR>0,UnitType06_RentManualOverride_5BR,UnitType06_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType06_UnderwrittenRent_6BR",null,"R60C8","=IF(UnitType06_RentManualOverride_6BR>0,UnitType06_RentManualOverride_6BR,UnitType06_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E568,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType06_RentManualOverride_6BR>0,UnitType06_RentManualOverride_6BR,UnitType06_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType06_NetRent_0BR",null,"R54C10","=IFERROR($H54-$I54,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E569,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H54-$I54,0)"}]
[null,"Market Analysis","UnitType06_NetRent_1BR",null,"R55C10","=IFERROR($H55-$I55,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E570,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H55-$I55,0)"}]
[null,"Market Analysis","UnitType06_NetRent_2BR",null,"R56C10","=IFERROR($H56-$I56,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E571,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H56-$I56,0)"}]
[null,"Market Analysis","UnitType06_NetRent_3BR",null,"R57C10",{"$f":"IF(G572=\"NA\",\"NA\",MID(G572,2,10000))","v":"=IFERROR($H57-$I57,0)"},{"$f":"_xlfn.IFNA(VLOOKUP(E572,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H57-$I57,0)"}]
[null,"Market Analysis","UnitType06_NetRent_4BR",null,"R58C10","=IFERROR($H58-$I58,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E573,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H58-$I58,0)"}]
[null,"Market Analysis","UnitType06_NetRent_5BR",null,"R59C10","=IFERROR($H59-$I59,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E574,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H59-$I59,0)"}]
[null,"Market Analysis","UnitType06_NetRent_6BR",null,"R60C10","=IFERROR($H60-$I60,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E575,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H60-$I60,0)"}]
[null,"Market Analysis","UnitType07_Name",null,"R62C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E576,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentBasis",null,"R63C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E577,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_LessUtilityAllowance",null,"R64C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E578,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_VacancyRate",null,"R65C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E579,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_AMIMaxRate",null,"R66C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E580,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_LIHTCEligible",null,"R67C2","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E581,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_0BR",null,"R62C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E582,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_1BR",null,"R63C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E583,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_2BR",null,"R64C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E584,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_3BR",null,"R65C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E585,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_4BR",null,"R66C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E586,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_5BR",null,"R67C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E587,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_6BR",null,"R68C4","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E588,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnitsCount_ALLBR",null,"R69C4","=UnitType07_UnitsCount_0BR+UnitType07_UnitsCount_1BR+UnitType07_UnitsCount_2BR+UnitType07_UnitsCount_3BR+UnitType07_UnitsCount_4BR+UnitType07_UnitsCount_5BR+UnitType07_UnitsCount_6BR",{"$f":"_xlfn.IFNA(VLOOKUP(E589,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =UnitType07_UnitsCount_0BR+UnitType07_UnitsCount_1BR+UnitType07_UnitsCount_2BR+UnitType07_UnitsCount_3BR+UnitType07_UnitsCount_4BR+UnitType07_UnitsCount_5BR+UnitType07_UnitsCount_6BR"}]
[null,"Market Analysis","UnitType07_GrossRent_0BR",null,"R62C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P62*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,2,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E590,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P62*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,2,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_GrossRent_1BR",null,"R63C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P63*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,3,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E591,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P63*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,3,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_GrossRent_2BR",null,"R64C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P64*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,4,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E592,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P64*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,4,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_GrossRent_3BR",null,"R65C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P65*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,5,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E593,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P65*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,5,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_GrossRent_4BR",null,"R66C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P66*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,6,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E594,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P66*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,6,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_GrossRent_5BR",null,"R67C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P67*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,7,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E595,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P67*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,7,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_GrossRent_6BR",null,"R68C5","=IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P68*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,8,FALSE)),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E596,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(IF(UnitType07_RentBasis=\"AMI Rents\",($P68*30%)/12,HLOOKUP(UnitType07_RentBasis,RentTypesTable,8,FALSE)),\"\")"}]
[null,"Market Analysis","UnitType07_RentManualOverride_0BR",null,"R62C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E597,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentManualOverride_1BR",null,"R63C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E598,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentManualOverride_2BR",null,"R64C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E599,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentManualOverride_3BR",null,"R65C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E600,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentManualOverride_4BR",null,"R66C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E601,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentManualOverride_5BR",null,"R67C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E602,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_RentManualOverride_6BR",null,"R68C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E603,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_0BR",null,"R62C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E604,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_1BR",null,"R63C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E605,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_2BR",null,"R64C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E606,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_3BR",null,"R65C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E607,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_4BR",null,"R66C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E608,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_5BR",null,"R67C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E609,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_Comments_6BR",null,"R68C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E610,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_0BR",null,"R62C8",{"$f":"IF(G611=\"NA\",\"NA\",MID(G611,2,10000))","v":"=IF(UnitType07_RentManualOverride_0BR>0,UnitType07_RentManualOverride_0BR,UnitType07_GrossRent_0BR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E611,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_0BR>0,UnitType07_RentManualOverride_0BR,UnitType07_GrossRent_0BR)"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_1BR",null,"R63C8","=IF(UnitType07_RentManualOverride_1BR>0,UnitType07_RentManualOverride_1BR,UnitType07_GrossRent_1BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E612,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_1BR>0,UnitType07_RentManualOverride_1BR,UnitType07_GrossRent_1BR)"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_2BR",null,"R64C8","=IF(UnitType07_RentManualOverride_2BR>0,UnitType07_RentManualOverride_2BR,UnitType07_GrossRent_2BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E613,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_2BR>0,UnitType07_RentManualOverride_2BR,UnitType07_GrossRent_2BR)"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_3BR",null,"R65C8","=IF(UnitType07_RentManualOverride_3BR>0,UnitType07_RentManualOverride_3BR,UnitType07_GrossRent_3BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E614,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_3BR>0,UnitType07_RentManualOverride_3BR,UnitType07_GrossRent_3BR)"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_4BR",null,"R66C8","=IF(UnitType07_RentManualOverride_4BR>0,UnitType07_RentManualOverride_4BR,UnitType07_GrossRent_4BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E615,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_4BR>0,UnitType07_RentManualOverride_4BR,UnitType07_GrossRent_4BR)"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_5BR",null,"R67C8","=IF(UnitType07_RentManualOverride_5BR>0,UnitType07_RentManualOverride_5BR,UnitType07_GrossRent_5BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E616,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_5BR>0,UnitType07_RentManualOverride_5BR,UnitType07_GrossRent_5BR)"}]
[null,"Market Analysis","UnitType07_UnderwrittenRent_6BR",null,"R68C8","=IF(UnitType07_RentManualOverride_6BR>0,UnitType07_RentManualOverride_6BR,UnitType07_GrossRent_6BR)",{"$f":"_xlfn.IFNA(VLOOKUP(E617,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType07_RentManualOverride_6BR>0,UnitType07_RentManualOverride_6BR,UnitType07_GrossRent_6BR)"}]
[null,"Market Analysis","UnitType07_NetRent_0BR",null,"R62C10","=IFERROR($H62-$I62,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E618,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H62-$I62,0)"}]
[null,"Market Analysis","UnitType07_NetRent_1BR",null,"R63C10","=IFERROR($H63-$I63,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E619,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H63-$I63,0)"}]
[null,"Market Analysis","UnitType07_NetRent_2BR",null,"R64C10","=IFERROR($H64-$I64,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E620,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H64-$I64,0)"}]
[null,"Market Analysis","UnitType07_NetRent_3BR",null,"R65C10","=IFERROR($H65-$I65,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E621,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H65-$I65,0)"}]
[null,"Market Analysis","UnitType07_NetRent_4BR",null,"R66C10","=IFERROR($H66-$I66,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E622,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H66-$I66,0)"}]
[null,"Market Analysis","UnitType07_NetRent_5BR",null,"R67C10","=IFERROR($H67-$I67,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E623,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H67-$I67,0)"}]
[null,"Market Analysis","UnitType07_NetRent_6BR",null,"R68C10","=IFERROR($H68-$I68,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E624,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR($H68-$I68,0)"}]
[null,"Market Analysis","UnitType01_TotalAnnualRent",null,"R21C11","=SUM(K14:K20)",{"$f":"_xlfn.IFNA(VLOOKUP(E625,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K14:K20)"}]
[null,"Market Analysis","UnitType02_TotalAnnualRent",null,"R29C11","=SUM(K22:K28)",{"$f":"_xlfn.IFNA(VLOOKUP(E626,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K22:K28)"}]
[null,"Market Analysis","UnitType03_TotalAnnualRent",null,"R37C11","=SUM(K30:K36)",{"$f":"_xlfn.IFNA(VLOOKUP(E627,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K30:K36)"}]
[null,"Market Analysis","UnitType04_TotalAnnualRent",null,"R45C11","=SUM(K38:K44)",{"$f":"_xlfn.IFNA(VLOOKUP(E628,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K38:K44)"}]
[null,"Market Analysis","UnitType05_TotalAnnualRent",null,"R53C11","=SUM(K46:K52)",{"$f":"_xlfn.IFNA(VLOOKUP(E629,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K46:K52)"}]
[null,"Market Analysis","UnitType06_TotalAnnualRent",null,"R61C11","=SUM(K54:K60)",{"$f":"_xlfn.IFNA(VLOOKUP(E630,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K54:K60)"}]
[null,"Market Analysis","UnitType07_TotalAnnualRent",null,"R69C11","=SUM(K62:K68)",{"$f":"_xlfn.IFNA(VLOOKUP(E631,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K62:K68)"}]
[null,"Market Analysis","UnitType01_Vacancy",null,"R21C12","=SUM(L14:L20)",{"$f":"_xlfn.IFNA(VLOOKUP(E632,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L14:L20)"}]
[null,"Market Analysis","UnitType02_Vacancy",null,"R29C12","=SUM(L22:L28)",{"$f":"_xlfn.IFNA(VLOOKUP(E633,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L22:L28)"}]
[null,"Market Analysis","UnitType03_Vacancy",null,"R37C12","=SUM(L30:L36)",{"$f":"_xlfn.IFNA(VLOOKUP(E634,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L30:L36)"}]
[null,"Market Analysis","UnitType04_Vacancy",null,"R45C12","=SUM(L38:L44)",{"$f":"_xlfn.IFNA(VLOOKUP(E635,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L38:L44)"}]
[null,"Market Analysis","UnitType05_Vacancy",null,"R53C12","=SUM(L46:L52)",{"$f":"_xlfn.IFNA(VLOOKUP(E636,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L46:L52)"}]
[null,"Market Analysis","UnitType06_Vacancy",null,"R61C12","=SUM(L54:L60)",{"$f":"_xlfn.IFNA(VLOOKUP(E637,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L54:L60)"}]
[null,"Market Analysis","UnitType07_Vacancy",null,"R69C12","=SUM(L62:L68)",{"$f":"_xlfn.IFNA(VLOOKUP(E638,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L62:L68)"}]
[null,"Market Analysis","UnitType02_EffectiveRentalIncome",null,"R29C13","=SUM(M22:M28)",{"$f":"_xlfn.IFNA(VLOOKUP(E639,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M22:M28)"}]
[null,"Market Analysis","UnitType03_EffectiveRentalIncome",null,"R37C13","=SUM(M30:M36)",{"$f":"_xlfn.IFNA(VLOOKUP(E640,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M30:M36)"}]
[null,"Market Analysis","UnitType04_EffectiveRentalIncome",null,"R45C13","=SUM(M38:M44)",{"$f":"_xlfn.IFNA(VLOOKUP(E641,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M38:M44)"}]
[null,"Market Analysis","UnitType05_EffectiveRentalIncome",null,"R53C13","=SUM(M46:M52)",{"$f":"_xlfn.IFNA(VLOOKUP(E642,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M46:M52)"}]
[null,"Market Analysis","UnitType06_EffectiveRentalIncome",null,"R61C13",{"$f":"IF(G643=\"NA\",\"NA\",MID(G643,2,10000))","v":"=SUM(M54:M60)"},{"$f":"_xlfn.IFNA(VLOOKUP(E643,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M54:M60)"}]
[null,"Market Analysis","UnitType07_EffectiveRentalIncome",null,"R69C13","=SUM(M62:M68)",{"$f":"_xlfn.IFNA(VLOOKUP(E644,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M62:M68)"}]
[null,"Market Analysis","MarketAnalysis_GrandTotal_TotalAnnualRent",null,"R71C11","=SUM(K69,K61,K53,K45,K37,K29,K21)",{"$f":"_xlfn.IFNA(VLOOKUP(E645,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(K69,K61,K53,K45,K37,K29,K21)"}]
[null,"Market Analysis","GrandTotal_TotalVacancy",null,"R71C12","=SUM(L69,L61,L53,L45,L37,L29,L21)",{"$f":"_xlfn.IFNA(VLOOKUP(E646,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(L69,L61,L53,L45,L37,L29,L21)"}]
[null,"Market Analysis","GrandTotal_EffectiveRentalIncome",null,"R71C13","=SUM(M69,M61,M53,M45,M37,M29,M21)",{"$f":"_xlfn.IFNA(VLOOKUP(E647,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(M69,M61,M53,M45,M37,M29,M21)"}]
[null,"Market Analysis","OtherIncome_Parking_VacancyRate",null,"R77C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E648,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_CommercialSpace_VacancyRate",null,"R78C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E649,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_CommunitySpace_VacancyRate",null,"R79C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E650,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_Laundry_VacancyRate",null,"R80C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E651,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_AncillaryOther_VacancyRate",null,"R81C3",{"$f":"IF(G652=\"NA\",\"NA\",MID(G652,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E652,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_Parking_Vacancy",null,"R77C4","=-(OtherIncome_Parking_Income*OtherIncome_Parking_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E653,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =-(OtherIncome_Parking_Income*OtherIncome_Parking_VacancyRate)"}]
[null,"Market Analysis","OtherIncome_CommercialSpace_Vacancy",null,"R78C4","=-(OtherIncome_CommercialSpace_Income*OtherIncome_CommercialSpace_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E654,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =-(OtherIncome_CommercialSpace_Income*OtherIncome_CommercialSpace_VacancyRate)"}]
[null,"Market Analysis","OtherIncome_CommunitySpace_Vacancy",null,"R79C4","=-(OtherIncome_CommunitySpace_Income*OtherIncome_CommunitySpace_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E655,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =-(OtherIncome_CommunitySpace_Income*OtherIncome_CommunitySpace_VacancyRate)"}]
[null,"Market Analysis","OtherIncome_Laundry_Vacancy",null,"R80C4","=-OtherIncome_Laundry_Income*OtherIncome_Laundry_VacancyRate",{"$f":"_xlfn.IFNA(VLOOKUP(E656,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =-OtherIncome_Laundry_Income*OtherIncome_Laundry_VacancyRate"}]
[null,"Market Analysis","OtherIncome_AncillaryOther_Vacancy",null,"R81C4",{"$f":"IF(G657=\"NA\",\"NA\",MID(G657,2,10000))","v":"=-OtherIncome_AncillaryOther_Income*OtherIncome_AncillaryOther_VacancyRate"},{"$f":"_xlfn.IFNA(VLOOKUP(E657,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =-OtherIncome_AncillaryOther_Income*OtherIncome_AncillaryOther_VacancyRate"}]
[null,"Market Analysis","TotalOtherIncome_Vacancy",null,"R82C4","=SUM(D77:D81)",{"$f":"_xlfn.IFNA(VLOOKUP(E658,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(D77:D81)"}]
[null,"Market Analysis","OtherIncome_Parking_Income",null,"R77C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E659,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_CommercialSpace_Income",null,"R78C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E660,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_CommunitySpace_Income",null,"R79C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E661,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_Laundry_Income",null,"R80C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E662,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","OtherIncome_AncillaryOther_Income",null,"R81C5",{"$f":"IF(G663=\"NA\",\"NA\",MID(G663,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E663,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Market Analysis","TotalOtherIncome_Income",null,"R82C5","=SUM(E77:E81)",{"$f":"_xlfn.IFNA(VLOOKUP(E664,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(E77:E81)"}]
[null,"Market Analysis","LIHTCRestricted_Number",null,"R77C8","=IF(UnitType01_LIHTCEligible=\"Yes\",UnitType01_UnitsCount_ALLBR,0)+IF(UnitType02_LIHTCEligible=\"Yes\",UnitType02_UnitsCount_ALLBR,0)+IF(UnitType03_LIHTCEligible=\"Yes\",UnitType03_UnitsCount_ALLBR,0)+IF(UnitType04_LIHTCEligible=\"Yes\",UnitType04_UnitsCount_ALLBR,0)+IF(UnitType05_LIHTCEligible=\"Yes\",UnitType05_UnitsCount_ALLBR,0)+IF(UnitType06_LIHTCEligible=\"Yes\",UnitType06_UnitsCount_ALLBR,0)+IF(UnitType07_LIHTCEligible=\"Yes\",UnitType07_UnitsCount_ALLBR,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E665,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_LIHTCEligible=\"Yes\",UnitType01_UnitsCount_ALLBR,0)+IF(UnitType02_LIHTCEligible=\"Yes\",UnitType02_UnitsCount_ALLBR,0)+IF(UnitType03_LIHTCEligible=\"Yes\",UnitType03_UnitsCount_ALLBR,0)+IF(UnitType04_LIHTCEligible=\"Yes\",UnitType04_UnitsCount_ALLBR,0)+IF(UnitType05_LIHTCEligible=\"Yes\",UnitType05_UnitsCount_ALLBR,0)+IF(UnitType06_LIHTCEligible=\"Yes\",UnitType06_UnitsCount_ALLBR,0)+IF(UnitType07_LIHTCEligible=\"Yes\",UnitType07_UnitsCount_ALLBR,0)"}]
[null,"Market Analysis","LIHTCRestricted_Percent",null,"R77C9","=IF(MarketAnalysis_TotalUnits_ALLBR=0,0,LIHTCRestricted_Number/MarketAnalysis_TotalUnits_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E666,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,LIHTCRestricted_Number/MarketAnalysis_TotalUnits_ALLBR)"}]
[null,"Market Analysis","LIHTCRestricted_AvgIncome",null,"R77C10","=IF(UnitType01_LIHTCEligible=\"Yes\",(UnitType01_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType01_AMIMaxRate,0)+IF(UnitType02_LIHTCEligible=\"Yes\",(UnitType02_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType02_AMIMaxRate,0)+IF(UnitType03_LIHTCEligible=\"Yes\",(UnitType03_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType03_AMIMaxRate,0)+IF(UnitType04_LIHTCEligible=\"Yes\",(UnitType04_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType04_AMIMaxRate,0)+IF(UnitType05_LIHTCEligible=\"Yes\",(UnitType05_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType05_AMIMaxRate,0)+IF(UnitType06_LIHTCEligible=\"Yes\",(UnitType06_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType06_AMIMaxRate,0)+IF(UnitType07_LIHTCEligible=\"Yes\",(UnitType07_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType07_AMIMaxRate,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E667,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(UnitType01_LIHTCEligible=\"Yes\",(UnitType01_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType01_AMIMaxRate,0)+IF(UnitType02_LIHTCEligible=\"Yes\",(UnitType02_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType02_AMIMaxRate,0)+IF(UnitType03_LIHTCEligible=\"Yes\",(UnitType03_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType03_AMIMaxRate,0)+IF(UnitType04_LIHTCEligible=\"Yes\",(UnitType04_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType04_AMIMaxRate,0)+IF(UnitType05_LIHTCEligible=\"Yes\",(UnitType05_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType05_AMIMaxRate,0)+IF(UnitType06_LIHTCEligible=\"Yes\",(UnitType06_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType06_AMIMaxRate,0)+IF(UnitType07_LIHTCEligible=\"Yes\",(UnitType07_UnitsCount_ALLBR/LIHTCRestricted_Number)*UnitType07_AMIMaxRate,0)"}]
[null,"Market Analysis","TotalOtherIncome_xCommercial",null,"R86C5",{"$f":"IF(G668=\"NA\",\"NA\",MID(G668,2,10000))","v":"=(TotalOtherIncome_Income-OtherIncome_CommercialSpace_Income)+(TotalOtherIncome_Vacancy-OtherIncome_CommercialSpace_Vacancy)"},{"$f":"_xlfn.IFNA(VLOOKUP(E668,'Market Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =(TotalOtherIncome_Income-OtherIncome_CommercialSpace_Income)+(TotalOtherIncome_Vacancy-OtherIncome_CommercialSpace_Vacancy)"}]
[null,"DataModel",{"$f":"\"_\"&C210","v":"_MarketAnalysis_TotalUnits_0BR"},120,{"$f":"CONCATENATE(\"R\",D669,\"C3\")","v":"R120C3"},{"$f":"CONCATENATE(\"=\",C210)","v":"=MarketAnalysis_TotalUnits_0BR"}]
[null,"DataModel","_MarketAnalysis_TotalUnits_1BR",{"$f":"D669+1","v":121},{"$f":"CONCATENATE(\"R\",D670,\"C3\")","v":"R121C3"},"=MarketAnalysis_TotalUnits_1BR"]
[null,"DataModel","_MarketAnalysis_TotalUnits_2BR",122,{"$f":"CONCATENATE(\"R\",D671,\"C3\")","v":"R122C3"},"=MarketAnalysis_TotalUnits_2BR"]
[null,"DataModel","_MarketAnalysis_TotalUnits_3BR",123,"R123C3","=MarketAnalysis_TotalUnits_3BR"]
[null,"DataModel","_MarketAnalysis_TotalUnits_4BR",124,"R124C3","=MarketAnalysis_TotalUnits_4BR"]
[null,"DataModel","_MarketAnalysis_TotalUnits_5BR",125,"R125C3","=MarketAnalysis_TotalUnits_5BR"]
[null,"DataModel","_MarketAnalysis_TotalUnits_6BR",126,"R126C3","=MarketAnalysis_TotalUnits_6BR"]
[null,"DataModel","_MarketAnalysis_TotalUnits_ALLBR",127,"R127C3","=MarketAnalysis_TotalUnits_ALLBR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_0BR",128,"R128C3","=MarketAnalysis_UtilityAllowance_0BR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_1BR",129,"R129C3","=MarketAnalysis_UtilityAllowance_1BR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_2BR",130,"R130C3","=MarketAnalysis_UtilityAllowance_2BR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_3BR",131,"R131C3","=MarketAnalysis_UtilityAllowance_3BR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_4BR",132,"R132C3","=MarketAnalysis_UtilityAllowance_4BR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_5BR",133,"R133C3","=MarketAnalysis_UtilityAllowance_5BR"]
[null,"DataModel","_MarketAnalysis_UtilityAllowance_6BR",134,"R134C3","=MarketAnalysis_UtilityAllowance_6BR"]
[null,"DataModel","_MarketAnalysis_AreaMedianIncome",135,"R135C3","=MarketAnalysis_AreaMedianIncome"]
[null,"DataModel","_MarketAnalysis_RentType01_Name",136,"R136C3","=MarketAnalysis_RentType01_Name"]
[null,"DataModel","_MarketAnalysis_RentType01_0BR",137,"R137C3","=MarketAnalysis_RentType01_0BR"]
[null,"DataModel","_MarketAnalysis_RentType01_1BR",138,"R138C3","=MarketAnalysis_RentType01_1BR"]
[null,"DataModel","_MarketAnalysis_RentType01_2BR",139,"R139C3","=MarketAnalysis_RentType01_2BR"]
[null,"DataModel","_MarketAnalysis_RentType01_3BR",140,"R140C3","=MarketAnalysis_RentType01_3BR"]
[null,"DataModel","_MarketAnalysis_RentType01_4BR",141,"R141C3","=MarketAnalysis_RentType01_4BR"]
[null,"DataModel","_MarketAnalysis_RentType01_5BR",142,"R142C3","=MarketAnalysis_RentType01_5BR"]
[null,"DataModel","_MarketAnalysis_RentType01_6BR",143,"R143C3","=MarketAnalysis_RentType01_6BR"]
[null,"DataModel","_MarketAnalysis_RentType02_Name",144,"R144C3","=MarketAnalysis_RentType02_Name"]
[null,"DataModel","_MarketAnalysis_RentType02_0BR",145,"R145C3","=MarketAnalysis_RentType02_0BR"]
[null,"DataModel","_MarketAnalysis_RentType02_1BR",146,"R146C3","=MarketAnalysis_RentType02_1BR"]
[null,"DataModel","_MarketAnalysis_RentType02_2BR",147,"R147C3","=MarketAnalysis_RentType02_2BR"]
[null,"DataModel","_MarketAnalysis_RentType02_3BR",148,"R148C3","=MarketAnalysis_RentType02_3BR"]
[null,"DataModel","_MarketAnalysis_RentType02_4BR",149,"R149C3","=MarketAnalysis_RentType02_4BR"]
[null,"DataModel","_MarketAnalysis_RentType02_5BR",150,"R150C3","=MarketAnalysis_RentType02_5BR"]
[null,"DataModel","_MarketAnalysis_RentType02_6BR",151,"R151C3","=MarketAnalysis_RentType02_6BR"]
[null,"DataModel","_MarketAnalysis_RentType03_Name",152,"R152C3","=MarketAnalysis_RentType03_Name"]
[null,"DataModel","_MarketAnalysis_RentType03_0BR",153,"R153C3","=MarketAnalysis_RentType03_0BR"]
[null,"DataModel","_MarketAnalysis_RentType03_1BR",154,"R154C3","=MarketAnalysis_RentType03_1BR"]
[null,"DataModel","_MarketAnalysis_RentType03_2BR",155,"R155C3","=MarketAnalysis_RentType03_2BR"]
[null,"DataModel","_MarketAnalysis_RentType03_3BR",156,"R156C3","=MarketAnalysis_RentType03_3BR"]
[null,"DataModel","_MarketAnalysis_RentType03_4BR",157,"R157C3","=MarketAnalysis_RentType03_4BR"]
[null,"DataModel","_MarketAnalysis_RentType03_5BR",158,"R158C3","=MarketAnalysis_RentType03_5BR"]
[null,"DataModel","_MarketAnalysis_RentType03_6BR",159,"R159C3","=MarketAnalysis_RentType03_6BR"]
[null,"DataModel","_MarketAnalysis_RentType04_Name",160,"R160C3","=MarketAnalysis_RentType04_Name"]
[null,"DataModel","_MarketAnalysis_RentType04_0BR",161,"R161C3","=MarketAnalysis_RentType04_0BR"]
[null,"DataModel","_MarketAnalysis_RentType04_1BR",162,"R162C3","=MarketAnalysis_RentType04_1BR"]
[null,"DataModel","_MarketAnalysis_RentType04_2BR",163,"R163C3","=MarketAnalysis_RentType04_2BR"]
[null,"DataModel","_MarketAnalysis_RentType04_3BR",164,"R164C3","=MarketAnalysis_RentType04_3BR"]
[null,"DataModel","_MarketAnalysis_RentType04_4BR",165,"R165C3","=MarketAnalysis_RentType04_4BR"]
[null,"DataModel","_MarketAnalysis_RentType04_5BR",166,"R166C3","=MarketAnalysis_RentType04_5BR"]
[null,"DataModel","_MarketAnalysis_RentType04_6BR",167,"R167C3","=MarketAnalysis_RentType04_6BR"]
[null,"DataModel","_MarketAnalysis_RentType05_Name",168,"R168C3","=MarketAnalysis_RentType05_Name"]
[null,"DataModel","_MarketAnalysis_RentType05_0BR",169,"R169C3","=MarketAnalysis_RentType05_0BR"]
[null,"DataModel","_MarketAnalysis_RentType05_1BR",170,"R170C3","=MarketAnalysis_RentType05_1BR"]
[null,"DataModel","_MarketAnalysis_RentType05_2BR",171,"R171C3","=MarketAnalysis_RentType05_2BR"]
[null,"DataModel","_MarketAnalysis_RentType05_3BR",172,"R172C3","=MarketAnalysis_RentType05_3BR"]
[null,"DataModel","_MarketAnalysis_RentType05_4BR",173,"R173C3","=MarketAnalysis_RentType05_4BR"]
[null,"DataModel","_MarketAnalysis_RentType05_5BR",174,"R174C3","=MarketAnalysis_RentType05_5BR"]
[null,"DataModel","_MarketAnalysis_RentType05_6BR",175,"R175C3","=MarketAnalysis_RentType05_6BR"]
[null,"DataModel","_MarketAnalysis_RentType06_Name",176,"R176C3","=MarketAnalysis_RentType06_Name"]
[null,"DataModel","_MarketAnalysis_RentType06_0BR",177,"R177C3","=MarketAnalysis_RentType06_0BR"]
[null,"DataModel","_MarketAnalysis_RentType06_1BR",178,"R178C3","=MarketAnalysis_RentType06_1BR"]
[null,"DataModel","_MarketAnalysis_RentType06_2BR",179,"R179C3","=MarketAnalysis_RentType06_2BR"]
[null,"DataModel","_MarketAnalysis_RentType06_3BR",180,"R180C3","=MarketAnalysis_RentType06_3BR"]
[null,"DataModel","_MarketAnalysis_RentType06_4BR",181,"R181C3","=MarketAnalysis_RentType06_4BR"]
[null,"DataModel","_MarketAnalysis_RentType06_5BR",182,"R182C3","=MarketAnalysis_RentType06_5BR"]
[null,"DataModel","_MarketAnalysis_RentType06_6BR",183,"R183C3","=MarketAnalysis_RentType06_6BR"]
[null,"DataModel",{"$f":"\"_\"&C274","v":"_MarketAnalysis_RentType07_Name"},184,"R184C3",{"$f":"CONCATENATE(\"=\",C274)","v":"=MarketAnalysis_RentType07_Name"}]
[null,"DataModel","_MarketAnalysis_RentType07_0BR",{"$f":"D733+1","v":185},"R185C3","=MarketAnalysis_RentType07_0BR"]
[null,"DataModel","_MarketAnalysis_RentType07_1BR",186,{"$f":"CONCATENATE(\"R\",D735,\"C3\")","v":"R186C3"},"=MarketAnalysis_RentType07_1BR"]
[null,"DataModel","_MarketAnalysis_RentType07_2BR",187,"R187C3","=MarketAnalysis_RentType07_2BR"]
[null,"DataModel","_MarketAnalysis_RentType07_3BR",188,"R188C3","=MarketAnalysis_RentType07_3BR"]
[null,"DataModel","_MarketAnalysis_RentType07_4BR",189,"R189C3","=MarketAnalysis_RentType07_4BR"]
[null,"DataModel","_MarketAnalysis_RentType07_5BR",190,"R190C3","=MarketAnalysis_RentType07_5BR"]
[null,"DataModel","_MarketAnalysis_RentType07_6BR",191,"R191C3","=MarketAnalysis_RentType07_6BR"]
[null,"DataModel","_UnitType01_Name",192,"R192C3","=UnitType01_Name"]
[null,"DataModel","_UnitType01_RentBasis",193,"R193C3","=UnitType01_RentBasis"]
[null,"DataModel","_UnitType01_LessUtilityAllowance",194,"R194C3","=UnitType01_LessUtilityAllowance"]
[null,"DataModel","_UnitType01_VacancyRate",195,"R195C3","=UnitType01_VacancyRate"]
[null,"DataModel","_UnitType01_AMIMaxRate",196,"R196C3","=UnitType01_AMIMaxRate"]
[null,"DataModel","_UnitType01_LIHTCEligible",197,"R197C3","=UnitType01_LIHTCEligible"]
[null,"DataModel","_UnitType01_UnitsCount_0BR",198,"R198C3","=UnitType01_UnitsCount_0BR"]
[null,"DataModel","_UnitType01_UnitsCount_1BR",199,"R199C3","=UnitType01_UnitsCount_1BR"]
[null,"DataModel","_UnitType01_UnitsCount_2BR",200,"R200C3","=UnitType01_UnitsCount_2BR"]
[null,"DataModel","_UnitType01_UnitsCount_3BR",201,"R201C3","=UnitType01_UnitsCount_3BR"]
[null,"DataModel","_UnitType01_UnitsCount_4BR",202,"R202C3","=UnitType01_UnitsCount_4BR"]
[null,"DataModel","_UnitType01_UnitsCount_5BR",203,"R203C3","=UnitType01_UnitsCount_5BR"]
[null,"DataModel","_UnitType01_UnitsCount_6BR",204,"R204C3","=UnitType01_UnitsCount_6BR"]
[null,"DataModel","_UnitType01_UnitsCount_ALLBR",205,"R205C3","=UnitType01_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType01_GrossRent_0BR",206,"R206C3","=UnitType01_GrossRent_0BR"]
[null,"DataModel","_UnitType01_GrossRent_1BR",207,"R207C3","=UnitType01_GrossRent_1BR"]
[null,"DataModel","_UnitType01_GrossRent_2BR",208,"R208C3","=UnitType01_GrossRent_2BR"]
[null,"DataModel","_UnitType01_GrossRent_3BR",209,"R209C3","=UnitType01_GrossRent_3BR"]
[null,"DataModel","_UnitType01_GrossRent_4BR",210,"R210C3","=UnitType01_GrossRent_4BR"]
[null,"DataModel","_UnitType01_GrossRent_5BR",211,"R211C3","=UnitType01_GrossRent_5BR"]
[null,"DataModel","_UnitType01_GrossRent_6BR",212,"R212C3","=UnitType01_GrossRent_6BR"]
[null,"DataModel","_UnitType01_RentManualOverride_0BR",213,"R213C3","=UnitType01_RentManualOverride_0BR"]
[null,"DataModel","_UnitType01_RentManualOverride_1BR",214,"R214C3","=UnitType01_RentManualOverride_1BR"]
[null,"DataModel","_UnitType01_RentManualOverride_2BR",215,"R215C3","=UnitType01_RentManualOverride_2BR"]
[null,"DataModel","_UnitType01_RentManualOverride_3BR",216,"R216C3","=UnitType01_RentManualOverride_3BR"]
[null,"DataModel","_UnitType01_RentManualOverride_4BR",217,"R217C3","=UnitType01_RentManualOverride_4BR"]
[null,"DataModel","_UnitType01_RentManualOverride_5BR",218,"R218C3","=UnitType01_RentManualOverride_5BR"]
[null,"DataModel","_UnitType01_RentManualOverride_6BR",219,"R219C3","=UnitType01_RentManualOverride_6BR"]
[null,"DataModel","_UnitType01_Comments_0BR",220,"R220C3","=UnitType01_Comments_0BR"]
[null,"DataModel","_UnitType01_Comments_1BR",221,"R221C3","=UnitType01_Comments_1BR"]
[null,"DataModel","_UnitType01_Comments_2BR",222,"R222C3","=UnitType01_Comments_2BR"]
[null,"DataModel","_UnitType01_Comments_3BR",223,"R223C3","=UnitType01_Comments_3BR"]
[null,"DataModel","_UnitType01_Comments_4BR",224,"R224C3","=UnitType01_Comments_4BR"]
[null,"DataModel","_UnitType01_Comments_5BR",225,"R225C3","=UnitType01_Comments_5BR"]
[null,"DataModel","_UnitType01_Comments_6BR",226,"R226C3","=UnitType01_Comments_6BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_0BR",227,"R227C3","=UnitType01_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_1BR",228,"R228C3","=UnitType01_UnderwrittenRent_1BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_2BR",229,"R229C3","=UnitType01_UnderwrittenRent_2BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_3BR",230,"R230C3","=UnitType01_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_4BR",231,"R231C3","=UnitType01_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_5BR",232,"R232C3","=UnitType01_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType01_UnderwrittenRent_6BR",233,"R233C3","=UnitType01_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType01_NetRent_0BR",234,"R234C3","=UnitType01_NetRent_0BR"]
[null,"DataModel","_UnitType01_NetRent_1BR",235,"R235C3","=UnitType01_NetRent_1BR"]
[null,"DataModel","_UnitType01_NetRent_2BR",236,"R236C3","=UnitType01_NetRent_2BR"]
[null,"DataModel","_UnitType01_NetRent_3BR",237,"R237C3","=UnitType01_NetRent_3BR"]
[null,"DataModel","_UnitType01_NetRent_4BR",238,"R238C3","=UnitType01_NetRent_4BR"]
[null,"DataModel","_UnitType01_NetRent_5BR",239,"R239C3","=UnitType01_NetRent_5BR"]
[null,"DataModel","_UnitType01_NetRent_6BR",240,"R240C3","=UnitType01_NetRent_6BR"]
[null,"DataModel","_UnitType02_Name",241,"R241C3","=UnitType02_Name"]
[null,"DataModel","_UnitType02_RentBasis",242,"R242C3","=UnitType02_RentBasis"]
[null,"DataModel","_UnitType02_LessUtilityAllowance",243,"R243C3","=UnitType02_LessUtilityAllowance"]
[null,"DataModel","_UnitType02_VacancyRate",244,"R244C3","=UnitType02_VacancyRate"]
[null,"DataModel","_UnitType02_AMIMaxRate",245,"R245C3","=UnitType02_AMIMaxRate"]
[null,"DataModel","_UnitType02_LIHTCEligible",246,"R246C3","=UnitType02_LIHTCEligible"]
[null,"DataModel","_UnitType02_UnitsCount_0BR",247,"R247C3","=UnitType02_UnitsCount_0BR"]
[null,"DataModel",{"$f":"\"_\"&C338","v":"_UnitType02_UnitsCount_1BR"},248,"R248C3",{"$f":"CONCATENATE(\"=\",C338)","v":"=UnitType02_UnitsCount_1BR"}]
[null,"DataModel","_UnitType02_UnitsCount_2BR",{"$f":"D797+1","v":249},"R249C3","=UnitType02_UnitsCount_2BR"]
[null,"DataModel","_UnitType02_UnitsCount_3BR",250,{"$f":"CONCATENATE(\"R\",D799,\"C3\")","v":"R250C3"},"=UnitType02_UnitsCount_3BR"]
[null,"DataModel","_UnitType02_UnitsCount_4BR",251,"R251C3","=UnitType02_UnitsCount_4BR"]
[null,"DataModel","_UnitType02_UnitsCount_5BR",252,"R252C3","=UnitType02_UnitsCount_5BR"]
[null,"DataModel","_UnitType02_UnitsCount_6BR",253,"R253C3","=UnitType02_UnitsCount_6BR"]
[null,"DataModel","_UnitType02_UnitsCount_ALLBR",254,"R254C3","=UnitType02_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType02_GrossRent_0BR",255,"R255C3","=UnitType02_GrossRent_0BR"]
[null,"DataModel","_UnitType02_GrossRent_1BR",256,"R256C3","=UnitType02_GrossRent_1BR"]
[null,"DataModel","_UnitType02_GrossRent_2BR",257,"R257C3","=UnitType02_GrossRent_2BR"]
[null,"DataModel","_UnitType02_GrossRent_3BR",258,"R258C3","=UnitType02_GrossRent_3BR"]
[null,"DataModel","_UnitType02_GrossRent_4BR",259,"R259C3","=UnitType02_GrossRent_4BR"]
[null,"DataModel","_UnitType02_GrossRent_5BR",260,"R260C3","=UnitType02_GrossRent_5BR"]
[null,"DataModel","_UnitType02_GrossRent_6BR",261,"R261C3","=UnitType02_GrossRent_6BR"]
[null,"DataModel","_UnitType02_RentManualOverride_0BR",262,"R262C3","=UnitType02_RentManualOverride_0BR"]
[null,"DataModel","_UnitType02_RentManualOverride_1BR",263,"R263C3","=UnitType02_RentManualOverride_1BR"]
[null,"DataModel","_UnitType02_RentManualOverride_2BR",264,"R264C3","=UnitType02_RentManualOverride_2BR"]
[null,"DataModel","_UnitType02_RentManualOverride_3BR",265,"R265C3","=UnitType02_RentManualOverride_3BR"]
[null,"DataModel","_UnitType02_RentManualOverride_4BR",266,"R266C3","=UnitType02_RentManualOverride_4BR"]
[null,"DataModel","_UnitType02_RentManualOverride_5BR",267,"R267C3","=UnitType02_RentManualOverride_5BR"]
[null,"DataModel","_UnitType02_RentManualOverride_6BR",268,"R268C3","=UnitType02_RentManualOverride_6BR"]
[null,"DataModel","_UnitType02_Comments_0BR",269,"R269C3","=UnitType02_Comments_0BR"]
[null,"DataModel","_UnitType02_Comments_1BR",270,"R270C3","=UnitType02_Comments_1BR"]
[null,"DataModel","_UnitType02_Comments_2BR",271,"R271C3","=UnitType02_Comments_2BR"]
[null,"DataModel","_UnitType02_Comments_3BR",272,"R272C3","=UnitType02_Comments_3BR"]
[null,"DataModel","_UnitType02_Comments_4BR",273,"R273C3","=UnitType02_Comments_4BR"]
[null,"DataModel","_UnitType02_Comments_5BR",274,"R274C3","=UnitType02_Comments_5BR"]
[null,"DataModel","_UnitType02_Comments_6BR",275,"R275C3","=UnitType02_Comments_6BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_0BR",276,"R276C3","=UnitType02_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_1BR",277,"R277C3","=UnitType02_UnderwrittenRent_1BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_2BR",278,"R278C3","=UnitType02_UnderwrittenRent_2BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_3BR",279,"R279C3","=UnitType02_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_4BR",280,"R280C3","=UnitType02_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_5BR",281,"R281C3","=UnitType02_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType02_UnderwrittenRent_6BR",282,"R282C3","=UnitType02_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType02_NetRent_0BR",283,"R283C3","=UnitType02_NetRent_0BR"]
[null,"DataModel","_UnitType02_NetRent_1BR",284,"R284C3","=UnitType02_NetRent_1BR"]
[null,"DataModel","_UnitType02_NetRent_2BR",285,"R285C3","=UnitType02_NetRent_2BR"]
[null,"DataModel","_UnitType02_NetRent_3BR",286,"R286C3","=UnitType02_NetRent_3BR"]
[null,"DataModel","_UnitType02_NetRent_4BR",287,"R287C3","=UnitType02_NetRent_4BR"]
[null,"DataModel","_UnitType02_NetRent_5BR",288,"R288C3","=UnitType02_NetRent_5BR"]
[null,"DataModel","_UnitType02_NetRent_6BR",289,"R289C3","=UnitType02_NetRent_6BR"]
[null,"DataModel","_UnitType03_Name",290,"R290C3","=UnitType03_Name"]
[null,"DataModel","_UnitType03_RentBasis",291,"R291C3","=UnitType03_RentBasis"]
[null,"DataModel","_UnitType03_LessUtilityAllowance",292,"R292C3","=UnitType03_LessUtilityAllowance"]
[null,"DataModel","_UnitType03_VacancyRate",293,"R293C3","=UnitType03_VacancyRate"]
[null,"DataModel","_UnitType03_AMIMaxRate",294,"R294C3","=UnitType03_AMIMaxRate"]
[null,"DataModel","_UnitType03_LIHTCEligible",295,"R295C3","=UnitType03_LIHTCEligible"]
[null,"DataModel","_UnitType03_UnitsCount_0BR",296,"R296C3","=UnitType03_UnitsCount_0BR"]
[null,"DataModel","_UnitType03_UnitsCount_1BR",297,"R297C3","=UnitType03_UnitsCount_1BR"]
[null,"DataModel","_UnitType03_UnitsCount_2BR",298,"R298C3","=UnitType03_UnitsCount_2BR"]
[null,"DataModel","_UnitType03_UnitsCount_3BR",299,"R299C3","=UnitType03_UnitsCount_3BR"]
[null,"DataModel","_UnitType03_UnitsCount_4BR",300,"R300C3","=UnitType03_UnitsCount_4BR"]
[null,"DataModel","_UnitType03_UnitsCount_5BR",301,"R301C3","=UnitType03_UnitsCount_5BR"]
[null,"DataModel","_UnitType03_UnitsCount_6BR",302,"R302C3","=UnitType03_UnitsCount_6BR"]
[null,"DataModel","_UnitType03_UnitsCount_ALLBR",303,"R303C3","=UnitType03_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType03_GrossRent_0BR",304,"R304C3","=UnitType03_GrossRent_0BR"]
[null,"DataModel","_UnitType03_GrossRent_1BR",305,"R305C3","=UnitType03_GrossRent_1BR"]
[null,"DataModel","_UnitType03_GrossRent_2BR",306,"R306C3","=UnitType03_GrossRent_2BR"]
[null,"DataModel","_UnitType03_GrossRent_3BR",307,"R307C3","=UnitType03_GrossRent_3BR"]
[null,"DataModel","_UnitType03_GrossRent_4BR",308,"R308C3","=UnitType03_GrossRent_4BR"]
[null,"DataModel","_UnitType03_GrossRent_5BR",309,"R309C3","=UnitType03_GrossRent_5BR"]
[null,"DataModel","_UnitType03_GrossRent_6BR",310,"R310C3","=UnitType03_GrossRent_6BR"]
[null,"DataModel","_UnitType03_RentManualOverride_0BR",311,"R311C3","=UnitType03_RentManualOverride_0BR"]
[null,"DataModel",{"$f":"\"_\"&C402","v":"_UnitType03_RentManualOverride_1BR"},312,"R312C3",{"$f":"CONCATENATE(\"=\",C402)","v":"=UnitType03_RentManualOverride_1BR"}]
[null,"DataModel","_UnitType03_RentManualOverride_2BR",{"$f":"D861+1","v":313},"R313C3","=UnitType03_RentManualOverride_2BR"]
[null,"DataModel","_UnitType03_RentManualOverride_3BR",314,{"$f":"CONCATENATE(\"R\",D863,\"C3\")","v":"R314C3"},"=UnitType03_RentManualOverride_3BR"]
[null,"DataModel","_UnitType03_RentManualOverride_4BR",315,"R315C3","=UnitType03_RentManualOverride_4BR"]
[null,"DataModel","_UnitType03_RentManualOverride_5BR",316,"R316C3","=UnitType03_RentManualOverride_5BR"]
[null,"DataModel","_UnitType03_RentManualOverride_6BR",317,"R317C3","=UnitType03_RentManualOverride_6BR"]
[null,"DataModel","_UnitType03_Comments_0BR",318,"R318C3","=UnitType03_Comments_0BR"]
[null,"DataModel","_UnitType03_Comments_1BR",319,"R319C3","=UnitType03_Comments_1BR"]
[null,"DataModel","_UnitType03_Comments_2BR",320,"R320C3","=UnitType03_Comments_2BR"]
[null,"DataModel","_UnitType03_Comments_3BR",321,"R321C3","=UnitType03_Comments_3BR"]
[null,"DataModel","_UnitType03_Comments_4BR",322,"R322C3","=UnitType03_Comments_4BR"]
[null,"DataModel","_UnitType03_Comments_5BR",323,"R323C3","=UnitType03_Comments_5BR"]
[null,"DataModel","_UnitType03_Comments_6BR",324,"R324C3","=UnitType03_Comments_6BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_0BR",325,"R325C3","=UnitType03_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_1BR",326,"R326C3","=UnitType03_UnderwrittenRent_1BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_2BR",327,"R327C3","=UnitType03_UnderwrittenRent_2BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_3BR",328,"R328C3","=UnitType03_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_4BR",329,"R329C3","=UnitType03_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_5BR",330,"R330C3","=UnitType03_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType03_UnderwrittenRent_6BR",331,"R331C3","=UnitType03_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType03_NetRent_0BR",332,"R332C3","=UnitType03_NetRent_0BR"]
[null,"DataModel","_UnitType03_NetRent_1BR",333,"R333C3","=UnitType03_NetRent_1BR"]
[null,"DataModel","_UnitType03_NetRent_2BR",334,"R334C3","=UnitType03_NetRent_2BR"]
[null,"DataModel","_UnitType03_NetRent_3BR",335,"R335C3","=UnitType03_NetRent_3BR"]
[null,"DataModel","_UnitType03_NetRent_4BR",336,"R336C3","=UnitType03_NetRent_4BR"]
[null,"DataModel","_UnitType03_NetRent_5BR",337,"R337C3","=UnitType03_NetRent_5BR"]
[null,"DataModel","_UnitType03_NetRent_6BR",338,"R338C3","=UnitType03_NetRent_6BR"]
[null,"DataModel","_UnitType04_Name",339,"R339C3","=UnitType04_Name"]
[null,"DataModel","_UnitType04_RentBasis",340,"R340C3","=UnitType04_RentBasis"]
[null,"DataModel","_UnitType04_LessUtilityAllowance",341,"R341C3","=UnitType04_LessUtilityAllowance"]
[null,"DataModel","_UnitType04_VacancyRate",342,"R342C3","=UnitType04_VacancyRate"]
[null,"DataModel","_UnitType04_AMIMaxRate",343,"R343C3","=UnitType04_AMIMaxRate"]
[null,"DataModel","_UnitType04_LIHTCEligible",344,"R344C3","=UnitType04_LIHTCEligible"]
[null,"DataModel","_UnitType04_UnitsCount_0BR",345,"R345C3","=UnitType04_UnitsCount_0BR"]
[null,"DataModel","_UnitType04_UnitsCount_1BR",346,"R346C3","=UnitType04_UnitsCount_1BR"]
[null,"DataModel","_UnitType04_UnitsCount_2BR",347,"R347C3","=UnitType04_UnitsCount_2BR"]
[null,"DataModel","_UnitType04_UnitsCount_3BR",348,"R348C3","=UnitType04_UnitsCount_3BR"]
[null,"DataModel","_UnitType04_UnitsCount_4BR",349,"R349C3","=UnitType04_UnitsCount_4BR"]
[null,"DataModel","_UnitType04_UnitsCount_5BR",350,"R350C3","=UnitType04_UnitsCount_5BR"]
[null,"DataModel","_UnitType04_UnitsCount_6BR",351,"R351C3","=UnitType04_UnitsCount_6BR"]
[null,"DataModel","_UnitType04_UnitsCount_ALLBR",352,"R352C3","=UnitType04_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType04_GrossRent_0BR",353,"R353C3","=UnitType04_GrossRent_0BR"]
[null,"DataModel","_UnitType04_GrossRent_1BR",354,"R354C3","=UnitType04_GrossRent_1BR"]
[null,"DataModel","_UnitType04_GrossRent_2BR",355,"R355C3","=UnitType04_GrossRent_2BR"]
[null,"DataModel","_UnitType04_GrossRent_3BR",356,"R356C3","=UnitType04_GrossRent_3BR"]
[null,"DataModel","_UnitType04_GrossRent_4BR",357,"R357C3","=UnitType04_GrossRent_4BR"]
[null,"DataModel","_UnitType04_GrossRent_5BR",358,"R358C3","=UnitType04_GrossRent_5BR"]
[null,"DataModel","_UnitType04_GrossRent_6BR",359,"R359C3","=UnitType04_GrossRent_6BR"]
[null,"DataModel","_UnitType04_RentManualOverride_0BR",360,"R360C3","=UnitType04_RentManualOverride_0BR"]
[null,"DataModel","_UnitType04_RentManualOverride_1BR",361,"R361C3","=UnitType04_RentManualOverride_1BR"]
[null,"DataModel","_UnitType04_RentManualOverride_2BR",362,"R362C3","=UnitType04_RentManualOverride_2BR"]
[null,"DataModel","_UnitType04_RentManualOverride_3BR",363,"R363C3","=UnitType04_RentManualOverride_3BR"]
[null,"DataModel","_UnitType04_RentManualOverride_4BR",364,"R364C3","=UnitType04_RentManualOverride_4BR"]
[null,"DataModel","_UnitType04_RentManualOverride_5BR",365,"R365C3","=UnitType04_RentManualOverride_5BR"]
[null,"DataModel","_UnitType04_RentManualOverride_6BR",366,"R366C3","=UnitType04_RentManualOverride_6BR"]
[null,"DataModel","_UnitType04_Comments_0BR",367,"R367C3","=UnitType04_Comments_0BR"]
[null,"DataModel","_UnitType04_Comments_1BR",368,"R368C3","=UnitType04_Comments_1BR"]
[null,"DataModel","_UnitType04_Comments_2BR",369,"R369C3","=UnitType04_Comments_2BR"]
[null,"DataModel","_UnitType04_Comments_3BR",370,"R370C3","=UnitType04_Comments_3BR"]
[null,"DataModel","_UnitType04_Comments_4BR",371,"R371C3","=UnitType04_Comments_4BR"]
[null,"DataModel","_UnitType04_Comments_5BR",372,"R372C3","=UnitType04_Comments_5BR"]
[null,"DataModel","_UnitType04_Comments_6BR",373,"R373C3","=UnitType04_Comments_6BR"]
[null,"DataModel","_UnitType04_UnderwrittenRent_0BR",374,"R374C3","=UnitType04_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType04_UnderwrittenRent_1BR",375,"R375C3","=UnitType04_UnderwrittenRent_1BR"]
[null,"DataModel",{"$f":"\"_\"&C466","v":"_UnitType04_UnderwrittenRent_2BR"},376,"R376C3",{"$f":"CONCATENATE(\"=\",C466)","v":"=UnitType04_UnderwrittenRent_2BR"}]
[null,"DataModel","_UnitType04_UnderwrittenRent_3BR",{"$f":"D925+1","v":377},"R377C3","=UnitType04_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType04_UnderwrittenRent_4BR",378,{"$f":"CONCATENATE(\"R\",D927,\"C3\")","v":"R378C3"},"=UnitType04_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType04_UnderwrittenRent_5BR",379,"R379C3","=UnitType04_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType04_UnderwrittenRent_6BR",380,"R380C3","=UnitType04_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType04_NetRent_0BR",381,"R381C3","=UnitType04_NetRent_0BR"]
[null,"DataModel","_UnitType04_NetRent_1BR",382,"R382C3","=UnitType04_NetRent_1BR"]
[null,"DataModel","_UnitType04_NetRent_2BR",383,"R383C3","=UnitType04_NetRent_2BR"]
[null,"DataModel","_UnitType04_NetRent_3BR",384,"R384C3","=UnitType04_NetRent_3BR"]
[null,"DataModel","_UnitType04_NetRent_4BR",385,"R385C3","=UnitType04_NetRent_4BR"]
[null,"DataModel","_UnitType04_NetRent_5BR",386,"R386C3","=UnitType04_NetRent_5BR"]
[null,"DataModel","_UnitType04_NetRent_6BR",387,"R387C3","=UnitType04_NetRent_6BR"]
[null,"DataModel","_UnitType05_Name",388,"R388C3","=UnitType05_Name"]
[null,"DataModel","_UnitType05_RentBasis",389,"R389C3","=UnitType05_RentBasis"]
[null,"DataModel","_UnitType05_LessUtilityAllowance",390,"R390C3","=UnitType05_LessUtilityAllowance"]
[null,"DataModel","_UnitType05_VacancyRate",391,"R391C3","=UnitType05_VacancyRate"]
[null,"DataModel","_UnitType05_AMIMaxRate",392,"R392C3","=UnitType05_AMIMaxRate"]
[null,"DataModel","_UnitType05_LIHTCEligible",393,"R393C3","=UnitType05_LIHTCEligible"]
[null,"DataModel","_UnitType05_UnitsCount_0BR",394,"R394C3","=UnitType05_UnitsCount_0BR"]
[null,"DataModel","_UnitType05_UnitsCount_1BR",395,"R395C3","=UnitType05_UnitsCount_1BR"]
[null,"DataModel","_UnitType05_UnitsCount_2BR",396,"R396C3","=UnitType05_UnitsCount_2BR"]
[null,"DataModel","_UnitType05_UnitsCount_3BR",397,"R397C3","=UnitType05_UnitsCount_3BR"]
[null,"DataModel","_UnitType05_UnitsCount_4BR",398,"R398C3","=UnitType05_UnitsCount_4BR"]
[null,"DataModel","_UnitType05_UnitsCount_5BR",399,"R399C3","=UnitType05_UnitsCount_5BR"]
[null,"DataModel","_UnitType05_UnitsCount_6BR",400,"R400C3","=UnitType05_UnitsCount_6BR"]
[null,"DataModel","_UnitType05_UnitsCount_ALLBR",401,"R401C3","=UnitType05_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType05_GrossRent_0BR",402,"R402C3","=UnitType05_GrossRent_0BR"]
[null,"DataModel","_UnitType05_GrossRent_1BR",403,"R403C3","=UnitType05_GrossRent_1BR"]
[null,"DataModel","_UnitType05_GrossRent_2BR",404,"R404C3","=UnitType05_GrossRent_2BR"]
[null,"DataModel","_UnitType05_GrossRent_3BR",405,"R405C3","=UnitType05_GrossRent_3BR"]
[null,"DataModel","_UnitType05_GrossRent_4BR",406,"R406C3","=UnitType05_GrossRent_4BR"]
[null,"DataModel","_UnitType05_GrossRent_5BR",407,"R407C3","=UnitType05_GrossRent_5BR"]
[null,"DataModel","_UnitType05_GrossRent_6BR",408,"R408C3","=UnitType05_GrossRent_6BR"]
[null,"DataModel","_UnitType05_RentManualOverride_0BR",409,"R409C3","=UnitType05_RentManualOverride_0BR"]
[null,"DataModel","_UnitType05_RentManualOverride_1BR",410,"R410C3","=UnitType05_RentManualOverride_1BR"]
[null,"DataModel","_UnitType05_RentManualOverride_2BR",411,"R411C3","=UnitType05_RentManualOverride_2BR"]
[null,"DataModel","_UnitType05_RentManualOverride_3BR",412,"R412C3","=UnitType05_RentManualOverride_3BR"]
[null,"DataModel","_UnitType05_RentManualOverride_4BR",413,"R413C3","=UnitType05_RentManualOverride_4BR"]
[null,"DataModel","_UnitType05_RentManualOverride_5BR",414,"R414C3","=UnitType05_RentManualOverride_5BR"]
[null,"DataModel","_UnitType05_RentManualOverride_6BR",415,"R415C3","=UnitType05_RentManualOverride_6BR"]
[null,"DataModel","_UnitType05_Comments_0BR",416,"R416C3","=UnitType05_Comments_0BR"]
[null,"DataModel","_UnitType05_Comments_1BR",417,"R417C3","=UnitType05_Comments_1BR"]
[null,"DataModel","_UnitType05_Comments_2BR",418,"R418C3","=UnitType05_Comments_2BR"]
[null,"DataModel","_UnitType05_Comments_3BR",419,"R419C3","=UnitType05_Comments_3BR"]
[null,"DataModel","_UnitType05_Comments_4BR",420,"R420C3","=UnitType05_Comments_4BR"]
[null,"DataModel","_UnitType05_Comments_5BR",421,"R421C3","=UnitType05_Comments_5BR"]
[null,"DataModel","_UnitType05_Comments_6BR",422,"R422C3","=UnitType05_Comments_6BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_0BR",423,"R423C3","=UnitType05_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_1BR",424,"R424C3","=UnitType05_UnderwrittenRent_1BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_2BR",425,"R425C3","=UnitType05_UnderwrittenRent_2BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_3BR",426,"R426C3","=UnitType05_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_4BR",427,"R427C3","=UnitType05_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_5BR",428,"R428C3","=UnitType05_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType05_UnderwrittenRent_6BR",429,"R429C3","=UnitType05_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType05_NetRent_0BR",430,"R430C3","=UnitType05_NetRent_0BR"]
[null,"DataModel","_UnitType05_NetRent_1BR",431,"R431C3","=UnitType05_NetRent_1BR"]
[null,"DataModel","_UnitType05_NetRent_2BR",432,"R432C3","=UnitType05_NetRent_2BR"]
[null,"DataModel","_UnitType05_NetRent_3BR",433,"R433C3","=UnitType05_NetRent_3BR"]
[null,"DataModel","_UnitType05_NetRent_4BR",434,"R434C3","=UnitType05_NetRent_4BR"]
[null,"DataModel","_UnitType05_NetRent_5BR",435,"R435C3","=UnitType05_NetRent_5BR"]
[null,"DataModel","_UnitType05_NetRent_6BR",436,"R436C3","=UnitType05_NetRent_6BR"]
[null,"DataModel","_UnitType06_Name",437,"R437C3","=UnitType06_Name"]
[null,"DataModel","_UnitType06_RentBasis",438,"R438C3","=UnitType06_RentBasis"]
[null,"DataModel","_UnitType06_LessUtilityAllowance",439,"R439C3","=UnitType06_LessUtilityAllowance"]
[null,"DataModel",{"$f":"\"_\"&C530","v":"_UnitType06_VacancyRate"},440,"R440C3",{"$f":"CONCATENATE(\"=\",C530)","v":"=UnitType06_VacancyRate"}]
[null,"DataModel","_UnitType06_AMIMaxRate",{"$f":"D989+1","v":441},"R441C3","=UnitType06_AMIMaxRate"]
[null,"DataModel","_UnitType06_LIHTCEligible",442,{"$f":"CONCATENATE(\"R\",D991,\"C3\")","v":"R442C3"},"=UnitType06_LIHTCEligible"]
[null,"DataModel","_UnitType06_UnitsCount_0BR",443,"R443C3","=UnitType06_UnitsCount_0BR"]
[null,"DataModel","_UnitType06_UnitsCount_1BR",444,"R444C3","=UnitType06_UnitsCount_1BR"]
[null,"DataModel","_UnitType06_UnitsCount_2BR",445,"R445C3","=UnitType06_UnitsCount_2BR"]
[null,"DataModel","_UnitType06_UnitsCount_3BR",446,"R446C3","=UnitType06_UnitsCount_3BR"]
[null,"DataModel","_UnitType06_UnitsCount_4BR",447,"R447C3","=UnitType06_UnitsCount_4BR"]
[null,"DataModel","_UnitType06_UnitsCount_5BR",448,"R448C3","=UnitType06_UnitsCount_5BR"]
[null,"DataModel","_UnitType06_UnitsCount_6BR",449,"R449C3","=UnitType06_UnitsCount_6BR"]
[null,"DataModel","_UnitType06_UnitsCount_ALLBR",450,"R450C3","=UnitType06_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType06_GrossRent_0BR",451,"R451C3","=UnitType06_GrossRent_0BR"]
[null,"DataModel","_UnitType06_GrossRent_1BR",452,"R452C3","=UnitType06_GrossRent_1BR"]
[null,"DataModel","_UnitType06_GrossRent_2BR",453,"R453C3","=UnitType06_GrossRent_2BR"]
[null,"DataModel","_UnitType06_GrossRent_3BR",454,"R454C3","=UnitType06_GrossRent_3BR"]
[null,"DataModel","_UnitType06_GrossRent_4BR",455,"R455C3","=UnitType06_GrossRent_4BR"]
[null,"DataModel","_UnitType06_GrossRent_5BR",456,"R456C3","=UnitType06_GrossRent_5BR"]
[null,"DataModel","_UnitType06_GrossRent_6BR",457,"R457C3","=UnitType06_GrossRent_6BR"]
[null,"DataModel","_UnitType06_RentManualOverride_0BR",458,"R458C3","=UnitType06_RentManualOverride_0BR"]
[null,"DataModel","_UnitType06_RentManualOverride_1BR",459,"R459C3","=UnitType06_RentManualOverride_1BR"]
[null,"DataModel","_UnitType06_RentManualOverride_2BR",460,"R460C3","=UnitType06_RentManualOverride_2BR"]
[null,"DataModel","_UnitType06_RentManualOverride_3BR",461,"R461C3","=UnitType06_RentManualOverride_3BR"]
[null,"DataModel","_UnitType06_RentManualOverride_4BR",462,"R462C3","=UnitType06_RentManualOverride_4BR"]
[null,"DataModel","_UnitType06_RentManualOverride_5BR",463,"R463C3","=UnitType06_RentManualOverride_5BR"]
[null,"DataModel","_UnitType06_RentManualOverride_6BR",464,"R464C3","=UnitType06_RentManualOverride_6BR"]
[null,"DataModel","_UnitType06_Comments_0BR",465,"R465C3","=UnitType06_Comments_0BR"]
[null,"DataModel","_UnitType06_Comments_1BR",466,"R466C3","=UnitType06_Comments_1BR"]
[null,"DataModel","_UnitType06_Comments_2BR",467,"R467C3","=UnitType06_Comments_2BR"]
[null,"DataModel","_UnitType06_Comments_3BR",468,"R468C3","=UnitType06_Comments_3BR"]
[null,"DataModel","_UnitType06_Comments_4BR",469,"R469C3","=UnitType06_Comments_4BR"]
[null,"DataModel","_UnitType06_Comments_5BR",470,"R470C3","=UnitType06_Comments_5BR"]
[null,"DataModel","_UnitType06_Comments_6BR",471,"R471C3","=UnitType06_Comments_6BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_0BR",472,"R472C3","=UnitType06_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_1BR",473,"R473C3","=UnitType06_UnderwrittenRent_1BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_2BR",474,"R474C3","=UnitType06_UnderwrittenRent_2BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_3BR",475,"R475C3","=UnitType06_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_4BR",476,"R476C3","=UnitType06_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_5BR",477,"R477C3","=UnitType06_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType06_UnderwrittenRent_6BR",478,"R478C3","=UnitType06_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType06_NetRent_0BR",479,"R479C3","=UnitType06_NetRent_0BR"]
[null,"DataModel","_UnitType06_NetRent_1BR",480,"R480C3","=UnitType06_NetRent_1BR"]
[null,"DataModel","_UnitType06_NetRent_2BR",481,"R481C3","=UnitType06_NetRent_2BR"]
[null,"DataModel","_UnitType06_NetRent_3BR",482,"R482C3","=UnitType06_NetRent_3BR"]
[null,"DataModel","_UnitType06_NetRent_4BR",483,"R483C3","=UnitType06_NetRent_4BR"]
[null,"DataModel","_UnitType06_NetRent_5BR",484,"R484C3","=UnitType06_NetRent_5BR"]
[null,"DataModel","_UnitType06_NetRent_6BR",485,"R485C3","=UnitType06_NetRent_6BR"]
[null,"DataModel","_UnitType07_Name",486,"R486C3","=UnitType07_Name"]
[null,"DataModel","_UnitType07_RentBasis",487,"R487C3","=UnitType07_RentBasis"]
[null,"DataModel","_UnitType07_LessUtilityAllowance",488,"R488C3","=UnitType07_LessUtilityAllowance"]
[null,"DataModel","_UnitType07_VacancyRate",489,"R489C3","=UnitType07_VacancyRate"]
[null,"DataModel","_UnitType07_AMIMaxRate",490,"R490C3","=UnitType07_AMIMaxRate"]
[null,"DataModel","_UnitType07_LIHTCEligible",491,"R491C3","=UnitType07_LIHTCEligible"]
[null,"DataModel","_UnitType07_UnitsCount_0BR",492,"R492C3","=UnitType07_UnitsCount_0BR"]
[null,"DataModel","_UnitType07_UnitsCount_1BR",493,"R493C3","=UnitType07_UnitsCount_1BR"]
[null,"DataModel","_UnitType07_UnitsCount_2BR",494,"R494C3","=UnitType07_UnitsCount_2BR"]
[null,"DataModel","_UnitType07_UnitsCount_3BR",495,"R495C3","=UnitType07_UnitsCount_3BR"]
[null,"DataModel","_UnitType07_UnitsCount_4BR",496,"R496C3","=UnitType07_UnitsCount_4BR"]
[null,"DataModel","_UnitType07_UnitsCount_5BR",497,"R497C3","=UnitType07_UnitsCount_5BR"]
[null,"DataModel","_UnitType07_UnitsCount_6BR",498,"R498C3","=UnitType07_UnitsCount_6BR"]
[null,"DataModel","_UnitType07_UnitsCount_ALLBR",499,"R499C3","=UnitType07_UnitsCount_ALLBR"]
[null,"DataModel","_UnitType07_GrossRent_0BR",500,"R500C3","=UnitType07_GrossRent_0BR"]
[null,"DataModel","_UnitType07_GrossRent_1BR",501,"R501C3","=UnitType07_GrossRent_1BR"]
[null,"DataModel","_UnitType07_GrossRent_2BR",502,"R502C3","=UnitType07_GrossRent_2BR"]
[null,"DataModel","_UnitType07_GrossRent_3BR",503,"R503C3","=UnitType07_GrossRent_3BR"]
[null,"DataModel",{"$f":"\"_\"&C594","v":"_UnitType07_GrossRent_4BR"},504,"R504C3",{"$f":"CONCATENATE(\"=\",C594)","v":"=UnitType07_GrossRent_4BR"}]
[null,"DataModel","_UnitType07_GrossRent_5BR",{"$f":"D1053+1","v":505},"R505C3","=UnitType07_GrossRent_5BR"]
[null,"DataModel","_UnitType07_GrossRent_6BR",506,{"$f":"CONCATENATE(\"R\",D1055,\"C3\")","v":"R506C3"},"=UnitType07_GrossRent_6BR"]
[null,"DataModel","_UnitType07_RentManualOverride_0BR",507,"R507C3","=UnitType07_RentManualOverride_0BR"]
[null,"DataModel","_UnitType07_RentManualOverride_1BR",508,"R508C3","=UnitType07_RentManualOverride_1BR"]
[null,"DataModel","_UnitType07_RentManualOverride_2BR",509,"R509C3","=UnitType07_RentManualOverride_2BR"]
[null,"DataModel","_UnitType07_RentManualOverride_3BR",510,"R510C3","=UnitType07_RentManualOverride_3BR"]
[null,"DataModel","_UnitType07_RentManualOverride_4BR",511,"R511C3","=UnitType07_RentManualOverride_4BR"]
[null,"DataModel","_UnitType07_RentManualOverride_5BR",512,"R512C3","=UnitType07_RentManualOverride_5BR"]
[null,"DataModel","_UnitType07_RentManualOverride_6BR",513,"R513C3","=UnitType07_RentManualOverride_6BR"]
[null,"DataModel","_UnitType07_Comments_0BR",514,"R514C3","=UnitType07_Comments_0BR"]
[null,"DataModel","_UnitType07_Comments_1BR",515,"R515C3","=UnitType07_Comments_1BR"]
[null,"DataModel","_UnitType07_Comments_2BR",516,"R516C3","=UnitType07_Comments_2BR"]
[null,"DataModel","_UnitType07_Comments_3BR",517,"R517C3","=UnitType07_Comments_3BR"]
[null,"DataModel","_UnitType07_Comments_4BR",518,"R518C3","=UnitType07_Comments_4BR"]
[null,"DataModel","_UnitType07_Comments_5BR",519,"R519C3","=UnitType07_Comments_5BR"]
[null,"DataModel","_UnitType07_Comments_6BR",520,"R520C3","=UnitType07_Comments_6BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_0BR",521,"R521C3","=UnitType07_UnderwrittenRent_0BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_1BR",522,"R522C3","=UnitType07_UnderwrittenRent_1BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_2BR",523,"R523C3","=UnitType07_UnderwrittenRent_2BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_3BR",524,"R524C3","=UnitType07_UnderwrittenRent_3BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_4BR",525,"R525C3","=UnitType07_UnderwrittenRent_4BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_5BR",526,"R526C3","=UnitType07_UnderwrittenRent_5BR"]
[null,"DataModel","_UnitType07_UnderwrittenRent_6BR",527,"R527C3","=UnitType07_UnderwrittenRent_6BR"]
[null,"DataModel","_UnitType07_NetRent_0BR",528,"R528C3","=UnitType07_NetRent_0BR"]
[null,"DataModel","_UnitType07_NetRent_1BR",529,"R529C3","=UnitType07_NetRent_1BR"]
[null,"DataModel","_UnitType07_NetRent_2BR",530,"R530C3","=UnitType07_NetRent_2BR"]
[null,"DataModel","_UnitType07_NetRent_3BR",531,"R531C3","=UnitType07_NetRent_3BR"]
[null,"DataModel","_UnitType07_NetRent_4BR",532,"R532C3","=UnitType07_NetRent_4BR"]
[null,"DataModel","_UnitType07_NetRent_5BR",533,"R533C3","=UnitType07_NetRent_5BR"]
[null,"DataModel","_UnitType07_NetRent_6BR",534,"R534C3","=UnitType07_NetRent_6BR"]
[null,"DataModel","_UnitType01_TotalAnnualRent",535,"R535C3","=UnitType01_TotalAnnualRent"]
[null,"DataModel","_UnitType02_TotalAnnualRent",536,"R536C3","=UnitType02_TotalAnnualRent"]
[null,"DataModel","_UnitType03_TotalAnnualRent",537,"R537C3","=UnitType03_TotalAnnualRent"]
[null,"DataModel","_UnitType04_TotalAnnualRent",538,"R538C3","=UnitType04_TotalAnnualRent"]
[null,"DataModel","_UnitType05_TotalAnnualRent",539,"R539C3","=UnitType05_TotalAnnualRent"]
[null,"DataModel","_UnitType06_TotalAnnualRent",540,"R540C3","=UnitType06_TotalAnnualRent"]
[null,"DataModel","_UnitType07_TotalAnnualRent",541,"R541C3","=UnitType07_TotalAnnualRent"]
[null,"DataModel","_UnitType01_Vacancy",542,"R542C3","=UnitType01_Vacancy"]
[null,"DataModel","_UnitType02_Vacancy",543,"R543C3","=UnitType02_Vacancy"]
[null,"DataModel","_UnitType03_Vacancy",544,"R544C3","=UnitType03_Vacancy"]
[null,"DataModel","_UnitType04_Vacancy",545,"R545C3","=UnitType04_Vacancy"]
[null,"DataModel","_UnitType05_Vacancy",546,"R546C3","=UnitType05_Vacancy"]
[null,"DataModel","_UnitType06_Vacancy",547,"R547C3","=UnitType06_Vacancy"]
[null,"DataModel","_UnitType07_Vacancy",548,"R548C3","=UnitType07_Vacancy"]
[null,"DataModel","_UnitType02_EffectiveRentalIncome",549,"R549C3","=UnitType02_EffectiveRentalIncome"]
[null,"DataModel","_UnitType03_EffectiveRentalIncome",550,"R550C3","=UnitType03_EffectiveRentalIncome"]
[null,"DataModel","_UnitType04_EffectiveRentalIncome",551,"R551C3","=UnitType04_EffectiveRentalIncome"]
[null,"DataModel","_UnitType05_EffectiveRentalIncome",552,"R552C3","=UnitType05_EffectiveRentalIncome"]
[null,"DataModel","_UnitType06_EffectiveRentalIncome",553,"R553C3","=UnitType06_EffectiveRentalIncome"]
[null,"DataModel","_UnitType07_EffectiveRentalIncome",554,"R554C3","=UnitType07_EffectiveRentalIncome"]
[null,"DataModel","_MarketAnalysis_GrandTotal_TotalAnnualRent",555,"R555C3","=MarketAnalysis_GrandTotal_TotalAnnualRent"]
[null,"DataModel","_GrandTotal_TotalVacancy",556,"R556C3","=GrandTotal_TotalVacancy"]
[null,"DataModel","_GrandTotal_EffectiveRentalIncome",557,"R557C3","=GrandTotal_EffectiveRentalIncome"]
[null,"DataModel","_OtherIncome_Parking_VacancyRate",558,"R558C3","=OtherIncome_Parking_VacancyRate"]
[null,"DataModel","_OtherIncome_CommercialSpace_VacancyRate",559,"R559C3","=OtherIncome_CommercialSpace_VacancyRate"]
[null,"DataModel","_OtherIncome_CommunitySpace_VacancyRate",560,"R560C3","=OtherIncome_CommunitySpace_VacancyRate"]
[null,"DataModel","_OtherIncome_Laundry_VacancyRate",561,"R561C3","=OtherIncome_Laundry_VacancyRate"]
[null,"DataModel","_OtherIncome_AncillaryOther_VacancyRate",562,"R562C3","=OtherIncome_AncillaryOther_VacancyRate"]
[null,"DataModel","_OtherIncome_Parking_Vacancy",563,"R563C3","=OtherIncome_Parking_Vacancy"]
[null,"DataModel","_OtherIncome_CommercialSpace_Vacancy",564,"R564C3","=OtherIncome_CommercialSpace_Vacancy"]
[null,"DataModel","_OtherIncome_CommunitySpace_Vacancy",565,"R565C3","=OtherIncome_CommunitySpace_Vacancy"]
[null,"DataModel","_OtherIncome_Laundry_Vacancy",566,"R566C3","=OtherIncome_Laundry_Vacancy"]
[null,"DataModel","_OtherIncome_AncillaryOther_Vacancy",567,"R567C3","=OtherIncome_AncillaryOther_Vacancy"]
[null,"DataModel",{"$f":"\"_\"&C658","v":"_TotalOtherIncome_Vacancy"},568,"R568C3",{"$f":"CONCATENATE(\"=\",C658)","v":"=TotalOtherIncome_Vacancy"}]
[null,"DataModel","_OtherIncome_Parking_Income",{"$f":"D1117+1","v":569},"R569C3","=OtherIncome_Parking_Income"]
[null,"DataModel","_OtherIncome_CommercialSpace_Income",570,{"$f":"CONCATENATE(\"R\",D1119,\"C3\")","v":"R570C3"},"=OtherIncome_CommercialSpace_Income"]
[null,"DataModel","_OtherIncome_CommunitySpace_Income",571,"R571C3","=OtherIncome_CommunitySpace_Income"]
[null,"DataModel","_OtherIncome_Laundry_Income",572,"R572C3","=OtherIncome_Laundry_Income"]
[null,"DataModel","_OtherIncome_AncillaryOther_Income",573,"R573C3","=OtherIncome_AncillaryOther_Income"]
[null,"DataModel","_TotalOtherIncome_Income",574,"R574C3","=TotalOtherIncome_Income"]
[null,"DataModel","_LIHTCRestricted_Number",575,"R575C3","=LIHTCRestricted_Number"]
[null,"DataModel","_LIHTCRestricted_Percent",576,"R576C3","=LIHTCRestricted_Percent"]
[null,"DataModel","_LIHTCRestricted_AvgIncome",577,"R577C3","=LIHTCRestricted_AvgIncome"]
[null,"DataModel","_TotalOtherIncome_xCommercial",578,{"$f":"CONCATENATE(\"R\",D1127,\"C3\")","v":"R578C3"},"=TotalOtherIncome_xCommercial"]
[null,"Junior Loan","JuniorLoan_One_LoanAmt",null,"R4C8",{"$f":"IF(G1128=\"NA\",\"NA\",MID(G1128,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E1128,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Junior Loan","JuniorLoan_One_CashFlowPercent",null,"R7C8","=_JuniorLoan_One_CashFlowSharing",{"$f":"_xlfn.IFNA(VLOOKUP(E1129,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_CashFlowSharing"}]
[null,"Junior Loan","JuniorLoan_One_TotalWFHUnits",null,"R9C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1130,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Junior Loan","JuniorLoan_One_WFHPerUnitSubsidy",null,"R10C8","=IF(H9=0,0,H4/H9)",{"$f":"_xlfn.IFNA(VLOOKUP(E1131,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(H9=0,0,H4/H9)"}]
[null,"Junior Loan","JuniorLoan_One_InterestRateAnnual",null,"R13C4","=_JuniorLoan_One_ProjectedInterestRate",{"$f":"_xlfn.IFNA(VLOOKUP(E1132,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_ProjectedInterestRate"}]
[null,"Junior Loan","JuniorLoan_One_InterestRateMonthly",null,"R14C4","=_JuniorLoan_One_InterestRateAnnual/12",{"$f":"_xlfn.IFNA(VLOOKUP(E1133,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_InterestRateAnnual/12"}]
[null,"Junior Loan","JuniorLoan_One_AmortizationPeriodAnnual",null,"R13C5","=JuniorLoan_One_Amortization",{"$f":"_xlfn.IFNA(VLOOKUP(E1134,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =JuniorLoan_One_Amortization"}]
[null,"Junior Loan","JuniorLoan_One_AmortizationPeriodMonthly",null,"R14C5","=_JuniorLoan_One_AmortizationPeriodAnnual*12",{"$f":"_xlfn.IFNA(VLOOKUP(E1135,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_AmortizationPeriodAnnual*12"}]
[null,"Junior Loan","JuniorLoan_One_DebtServiceConstantAnnual",null,"R13C7","=IF(_JuniorLoan_One_AmortizationPeriodAnnual=0,_JuniorLoan_One_InterestRateMonthly*12,PMT(_JuniorLoan_One_InterestRateMonthly,_JuniorLoan_One_AmortizationPeriodMonthly,-1)*12)",{"$f":"_xlfn.IFNA(VLOOKUP(E1136,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_JuniorLoan_One_AmortizationPeriodAnnual=0,_JuniorLoan_One_InterestRateMonthly*12,PMT(_JuniorLoan_One_InterestRateMonthly,_JuniorLoan_One_AmortizationPeriodMonthly,-1)*12)"}]
[null,"Junior Loan","JuniorLoan_One_DebtServiceConstantMonthly",null,"R14C7","=IF(_JuniorLoan_One_AmortizationPeriodAnnual=0,_JuniorLoan_One_InterestRateMonthly,PMT(_JuniorLoan_One_InterestRateMonthly,_JuniorLoan_One_AmortizationPeriodMonthly,-1))",{"$f":"_xlfn.IFNA(VLOOKUP(E1137,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_JuniorLoan_One_AmortizationPeriodAnnual=0,_JuniorLoan_One_InterestRateMonthly,PMT(_JuniorLoan_One_InterestRateMonthly,_JuniorLoan_One_AmortizationPeriodMonthly,-1))"}]
[null,"Junior Loan","JuniorLoan_One_DebtServicePaymentAnnual",null,"R13C8","=SUM(E18:E29)",{"$f":"_xlfn.IFNA(VLOOKUP(E1138,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(E18:E29)"}]
[null,"Junior Loan","JuniorLoan_One_SupportableLoanAmt",null,"R13C9",{"$f":"IF(G1139=\"NA\",\"NA\",MID(G1139,2,10000))","v":"=IFERROR(IF(H3=\"Yes\",JuniorLoan_One_LoanAmt,IF(H2=\"Supplemental Loan\",PV(JuniorLoan_One_InterestRateAnnual/12,JuniorLoan_One_AmortizationPeriodAnnual*12,-((HLOOKUP(0,'20 Year Proforma'!J13:AW66,54)/H5)-LoanSizing_Dashboard_DebtServiceFirstMortgage)/12),PV(JuniorLoan_One_InterestRateAnnual/12,JuniorLoan_One_AmortizationPeriodAnnual*12,-((Calculations_NOI_Year1/'Junior Loan'!H5)-LoanSizing_Dashboard_DebtServiceFirstMortgage)/12))),0)"},{"$f":"_xlfn.IFNA(VLOOKUP(E1139,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(H3=\"Yes\",JuniorLoan_One_LoanAmt,IF(H2=\"Supplemental Loan\",PV(JuniorLoan_One_InterestRateAnnual/12,JuniorLoan_One_AmortizationPeriodAnnual*12,-((HLOOKUP(0,'20 Year Proforma'!J13:AW66,54)/H5)-LoanSizing_Dashboard_DebtServiceFirstMortgage)/12),PV(JuniorLoan_One_InterestRateAnnual/12,JuniorLoan_One_AmortizationPeriodAnnual*12,-((Calculations_NOI_Year1/'Junior Loan'!H5)-LoanSizing_Dashboard_DebtServiceFirstMortgage)/12))),0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear1",null,"R29C9","=ROUNDDOWN(D29-G29-H29,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1140,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D29-G29-H29,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear2",null,"R41C9","=ROUNDDOWN(D41-G41-H41,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1141,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D41-G41-H41,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear3",null,"R53C9","=ROUNDDOWN(D53-G53-H53,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1142,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D53-G53-H53,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear4",null,"R65C9","=ROUNDDOWN(D65-G65-H65,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1143,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D65-G65-H65,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear5",null,"R77C9","=ROUNDDOWN(D77-G77-H77,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1144,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D77-G77-H77,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear6",null,"R89C9","=ROUNDDOWN(D89-G89-H89,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1145,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D89-G89-H89,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear7",null,"R101C9","=ROUNDDOWN(D101-G101-H101,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1146,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D101-G101-H101,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear8",null,"R113C9","=ROUNDDOWN(D113-G113-H113,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1147,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D113-G113-H113,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear9",null,"R125C9","=ROUNDDOWN(D125-G125-H125,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1148,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D125-G125-H125,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear10",null,"R137C9","=ROUNDDOWN(D137-G137-H137,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1149,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D137-G137-H137,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear11",null,"R149C9","=ROUNDDOWN(D149-G149-H149,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1150,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D149-G149-H149,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear12",null,"R161C9","=ROUNDDOWN(D161-G161-H161,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1151,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D161-G161-H161,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear13",null,"R173C9","=ROUNDDOWN(D173-G173-H173,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1152,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D173-G173-H173,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear14",null,"R185C9","=ROUNDDOWN(D185-G185-H185,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1153,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D185-G185-H185,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear15",null,"R197C9","=ROUNDDOWN(D197-G197-H197,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1154,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D197-G197-H197,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear16",null,"R209C9","=ROUNDDOWN(D209-G209-H209,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1155,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D209-G209-H209,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear17",null,"R221C9","=ROUNDDOWN(D221-G221-H221,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1156,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D221-G221-H221,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear18",null,"R233C9","=ROUNDDOWN(D233-G233-H233,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1157,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D233-G233-H233,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear19",null,"R245C9","=ROUNDDOWN(D245-G245-H245,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1158,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D245-G245-H245,0)"}]
[null,"Junior Loan","JuniorLoan_One_RemainingPrincipalYear20",null,"R257C9","=ROUNDDOWN(D257-G257-H257,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1159,'Junior Loan Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =ROUNDDOWN(D257-G257-H257,0)"}]
[null,"DataModel",{"$f":"\"_\"&C1128","v":"_JuniorLoan_One_LoanAmt"},1000,{"$f":"CONCATENATE(\"R\",D1160,\"C3\")","v":"R1000C3"},{"$f":"CONCATENATE(\"=\",C1128)","v":"=JuniorLoan_One_LoanAmt"}]
[null,"DataModel","_JuniorLoan_One_CashFlowPercent",{"$f":"D1160+1","v":1001},"R1001C3","=JuniorLoan_One_CashFlowPercent"]
[null,"DataModel","_JuniorLoan_One_TotalWFHUnits",1002,"R1002C3","=JuniorLoan_One_TotalWFHUnits"]
[null,"DataModel","_JuniorLoan_One_WFHPerUnitSubsidy",1003,"R1003C3","=JuniorLoan_One_WFHPerUnitSubsidy"]
[null,"DataModel","_JuniorLoan_One_InterestRateAnnual",1004,"R1004C3","=JuniorLoan_One_InterestRateAnnual"]
[null,"DataModel","_JuniorLoan_One_InterestRateMonthly",1005,"R1005C3","=JuniorLoan_One_InterestRateMonthly"]
[null,"DataModel","_JuniorLoan_One_AmortizationPeriodAnnual",1006,"R1006C3","=JuniorLoan_One_AmortizationPeriodAnnual"]
[null,"DataModel","_JuniorLoan_One_AmortizationPeriodMonthly",1007,"R1007C3","=JuniorLoan_One_AmortizationPeriodMonthly"]
[null,"DataModel","_JuniorLoan_One_DebtServiceConstantAnnual",1008,"R1008C3","=JuniorLoan_One_DebtServiceConstantAnnual"]
[null,"DataModel","_JuniorLoan_One_DebtServiceConstantMonthly",1009,"R1009C3","=JuniorLoan_One_DebtServiceConstantMonthly"]
[null,"DataModel","_JuniorLoan_One_DebtServicePaymentAnnual",1010,"R1010C3","=JuniorLoan_One_DebtServicePaymentAnnual"]
[null,"DataModel","_JuniorLoan_One_SupportableLoanAmt",1011,{"$f":"CONCATENATE(\"R\",D1171,\"C3\")","v":"R1011C3"},"=JuniorLoan_One_SupportableLoanAmt"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear1",1012,"R1012C3","=JuniorLoan_One_RemainingPrincipalYear1"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear2",1013,"R1013C3","=JuniorLoan_One_RemainingPrincipalYear2"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear3",1014,"R1014C3","=JuniorLoan_One_RemainingPrincipalYear3"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear4",1015,"R1015C3","=JuniorLoan_One_RemainingPrincipalYear4"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear5",1016,"R1016C3","=JuniorLoan_One_RemainingPrincipalYear5"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear6",1017,"R1017C3","=JuniorLoan_One_RemainingPrincipalYear6"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear7",1018,"R1018C3","=JuniorLoan_One_RemainingPrincipalYear7"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear8",1019,"R1019C3","=JuniorLoan_One_RemainingPrincipalYear8"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear9",1020,"R1020C3","=JuniorLoan_One_RemainingPrincipalYear9"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear10",1021,"R1021C3","=JuniorLoan_One_RemainingPrincipalYear10"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear11",1022,"R1022C3","=JuniorLoan_One_RemainingPrincipalYear11"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear12",1023,"R1023C3","=JuniorLoan_One_RemainingPrincipalYear12"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear13",1024,"R1024C3","=JuniorLoan_One_RemainingPrincipalYear13"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear14",1025,"R1025C3","=JuniorLoan_One_RemainingPrincipalYear14"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear15",1026,"R1026C3","=JuniorLoan_One_RemainingPrincipalYear15"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear16",1027,"R1027C3","=JuniorLoan_One_RemainingPrincipalYear16"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear17",1028,"R1028C3","=JuniorLoan_One_RemainingPrincipalYear17"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear18",1029,"R1029C3","=JuniorLoan_One_RemainingPrincipalYear18"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear19",1030,"R1030C3","=JuniorLoan_One_RemainingPrincipalYear19"]
[null,"DataModel","_JuniorLoan_One_RemainingPrincipalYear20",1031,"R1031C3","=JuniorLoan_One_RemainingPrincipalYear20"]
[null,"20 Year Proforma","ResidentialIncome_SetYear_TrendStart",null,"R15C7",{"$f":"IF(G1192=\"NA\",\"NA\",MID(G1192,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E1192,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType1_TrendStart",null,"R17C7",{"$f":"IF(G1193=\"NA\",\"NA\",MID(G1193,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E1193,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType2_TrendStart",null,"R18C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1194,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType3_TrendStart",null,"R19C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1195,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType4_TrendStart",null,"R20C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1196,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType5_TrendStart",null,"R21C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1197,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType6_TrendStart",null,"R22C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1198,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType7_TrendStart",null,"R23C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1199,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","CommercialIncome_SetYear_TrendStart",null,"R26C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1200,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","CommercialIncome_Commercial_TrendStart",null,"R27C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1201,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","CommercialIncome_Parking_TrendStart",null,"R28C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1202,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","FinancialRevenue_SetYear_TrendStart",null,"R37C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1203,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","FinancialRevenue_LaundryVending_TrendStart",null,"R38C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1204,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","FinancialRevenue_OtherIncome_TrendStart",null,"R39C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1205,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_SetYear_TrendStart",null,"R43C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1206,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Administrative_TrendStart",null,"R45C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1207,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Maintenance_TrendStart",null,"R46C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1208,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_ResidentServices_TrendStart",null,"R47C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1209,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Security_TrendStart",null,"R48C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1210,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Electricity_TrendStart",null,"R49C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1211,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Gas_TrendStart",null,"R50C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1212,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Oil_TrendStart",null,"R51C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1213,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_WaterSewer_TrendStart",null,"R52C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1214,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_OperatingReserve_TrendStart",null,"R54C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1215,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_TaxesRealEstate_TrendStart",null,"R55C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1216,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_TaxesOther_TrendStart",null,"R56C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1217,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_RRD_TrendStart",null,"R60C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1218,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_SetYear_TrendChg1",null,"R15C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1219,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType1_TrendChg1",null,"R17C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1220,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType2_TrendChg1",null,"R18C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1221,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType3_TrendChg1",null,"R19C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1222,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType4_TrendChg1",null,"R20C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1223,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType5_TrendChg1",null,"R21C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1224,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType6_TrendChg1",null,"R22C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1225,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","ResidentialIncome_MarketType7_TrendChg1",null,"R23C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1226,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","CommercialIncome_SetYear_TrendChg1",null,"R26C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1227,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","CommercialIncome_Commercial_TrendChg1",null,"R27C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1228,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","CommercialIncome_Parking_TrendChg1",null,"R28C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1229,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","FinancialRevenue_SetYear_TrendChg1",null,"R37C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1230,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","FinancialRevenue_LaundryVending_TrendChg1",null,"R38C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1231,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","FinancialRevenue_OtherIncome_TrendChg1",null,"R39C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1232,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_SetYear_TrendChg1",null,"R43C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1233,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Administrative_TrendChg1",null,"R45C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1234,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Maintenance_TrendChg1",null,"R46C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1235,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_ResidentServices_TrendChg1",null,"R47C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1236,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Security_TrendChg1",null,"R48C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1237,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Electricity_TrendChg1",null,"R49C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1238,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Gas_TrendChg1",null,"R50C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1239,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_Oil_TrendChg1",null,"R51C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1240,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_WaterSewer_TrendChg1",null,"R52C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1241,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_OperatingReserve_TrendChg1",null,"R54C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1242,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_TaxesRealEstate_TrendChg1",null,"R55C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1243,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_TaxesOther_TrendChg1",null,"R56C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1244,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Expenses_RRD_TrendChg1",null,"R60C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1245,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Dashboard_BalloonPayment_YesNo",null,"R3C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1246,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Dashboard_BalloonPayment_Year",null,"R4C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1247,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"20 Year Proforma","Dashboard_BalloonPayment_RemainingPrincipal",null,"R5C15","=IF(Dashboard_BalloonPayment_YesNo=\"YES\",HLOOKUP(Dashboard_BalloonPayment_Year,$J$12:$AC$81,COUNTIF(J12:J81,\"<>\"\"\"),FALSE),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1248,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Dashboard_BalloonPayment_YesNo=\"YES\",HLOOKUP(Dashboard_BalloonPayment_Year,$J$12:$AC$81,COUNTIF(J12:J81,\"<>\"\"\"),FALSE),0)"}]
[null,"20 Year Proforma","Minimum_CombinedDSCR_20Years",null,"R10C10","=MIN(J9:AC9)",{"$f":"_xlfn.IFNA(VLOOKUP(E1249,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =MIN(J9:AC9)"}]
[null,"20 Year Proforma","Select_StartYear_FirstYearOps",null,"R14C10","=_AuditTrending_SourceSelection_FirstYearOps",{"$f":"_xlfn.IFNA(VLOOKUP(E1250,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_AuditTrending_SourceSelection_FirstYearOps"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year1",null,"R41C10",{"$f":"IF(G1251=\"NA\",\"NA\",MID(G1251,2,10000))","v":"=IFERROR(J24+J27+J28-J31-J32-J33-J34+J38+J39,\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E1251,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(J24+J27+J28-J31-J32-J33-J34+J38+J39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year1",null,"R61C10","=IFERROR(J60+J58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1252,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(J60+J58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year1",null,"R66C10","=IFERROR(Calculations_TotalEffectiveIncome_Year1-Calculations_TotalOperatingExpenses_Year1,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1253,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year1-Calculations_TotalOperatingExpenses_Year1,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year1",null,"R72C10","=J70+J71",{"$f":"_xlfn.IFNA(VLOOKUP(E1254,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =J70+J71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year1",null,"R75C10","=IFERROR(Calculations_NOI_Year1-Calculations_TotalDebtService_Year1,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1255,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year1-Calculations_TotalDebtService_Year1,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year1",null,"R76C10","=IFERROR(Calculations_NOI_Year1/J70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1256,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year1/J70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year1",null,"R77C10","=IFERROR(Calculations_NOI_Year1/Calculations_TotalDebtService_Year1,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1257,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year1/Calculations_TotalDebtService_Year1,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year1",null,"R78C10","=IFERROR(IF(Calculations_IncomeAvailable_Year1<0,0,Calculations_IncomeAvailable_Year1*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1258,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year1<0,0,Calculations_IncomeAvailable_Year1*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year2",null,"R41C11","=IFERROR(K24+K27+K28-K31-K32-K33-K34+K38+K39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1259,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(K24+K27+K28-K31-K32-K33-K34+K38+K39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year2",null,"R61C11","=IFERROR(K60+K58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1260,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(K60+K58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year2",null,"R66C11","=IFERROR(Calculations_TotalEffectiveIncome_Year2-Calculations_TotalOperatingExpenses_Year2,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1261,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year2-Calculations_TotalOperatingExpenses_Year2,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year2",null,"R72C11","=K70+K71",{"$f":"_xlfn.IFNA(VLOOKUP(E1262,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =K70+K71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year2",null,"R75C11","=IFERROR(Calculations_NOI_Year2-Calculations_TotalDebtService_Year2,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1263,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year2-Calculations_TotalDebtService_Year2,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year2",null,"R76C11","=IFERROR(Calculations_NOI_Year2/K70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1264,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year2/K70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year2",null,"R77C11","=IFERROR(Calculations_NOI_Year2/Calculations_TotalDebtService_Year2,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1265,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year2/Calculations_TotalDebtService_Year2,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year2",null,"R78C11","=IFERROR(IF(Calculations_IncomeAvailable_Year2<0,0,Calculations_IncomeAvailable_Year2*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1266,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year2<0,0,Calculations_IncomeAvailable_Year2*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year3",null,"R41C12","=IFERROR(L24+L27+L28-L31-L32-L33-L34+L38+L39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1267,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(L24+L27+L28-L31-L32-L33-L34+L38+L39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year3",null,"R61C12","=IFERROR(L60+L58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1268,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(L60+L58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year3",null,"R66C12","=IFERROR(Calculations_TotalEffectiveIncome_Year3-Calculations_TotalOperatingExpenses_Year3,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1269,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year3-Calculations_TotalOperatingExpenses_Year3,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year3",null,"R72C12","=L70+L71",{"$f":"_xlfn.IFNA(VLOOKUP(E1270,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =L70+L71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year3",null,"R75C12","=IFERROR(Calculations_NOI_Year3-Calculations_TotalDebtService_Year3,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1271,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year3-Calculations_TotalDebtService_Year3,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year3",null,"R76C12","=IFERROR(Calculations_NOI_Year3/L70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1272,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year3/L70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year3",null,"R77C12","=IFERROR(Calculations_NOI_Year3/Calculations_TotalDebtService_Year3,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1273,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year3/Calculations_TotalDebtService_Year3,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year3",null,"R78C12","=IFERROR(IF(Calculations_IncomeAvailable_Year3<0,0,Calculations_IncomeAvailable_Year3*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1274,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year3<0,0,Calculations_IncomeAvailable_Year3*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year4",null,"R41C13","=IFERROR(M24+M27+M28-M31-M32-M33-M34+M38+M39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1275,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(M24+M27+M28-M31-M32-M33-M34+M38+M39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year4",null,"R61C13","=IFERROR(M60+M58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1276,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(M60+M58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year4",null,"R66C13","=IFERROR(Calculations_TotalEffectiveIncome_Year4-Calculations_TotalOperatingExpenses_Year4,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1277,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year4-Calculations_TotalOperatingExpenses_Year4,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year4",null,"R72C13","=M70+M71",{"$f":"_xlfn.IFNA(VLOOKUP(E1278,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =M70+M71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year4",null,"R75C13","=IFERROR(Calculations_NOI_Year4-Calculations_TotalDebtService_Year4,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1279,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year4-Calculations_TotalDebtService_Year4,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year4",null,"R76C13","=IFERROR(Calculations_NOI_Year4/M70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1280,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year4/M70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year4",null,"R77C13","=IFERROR(Calculations_NOI_Year4/Calculations_TotalDebtService_Year4,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1281,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year4/Calculations_TotalDebtService_Year4,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year4",null,"R78C13","=IFERROR(IF(Calculations_IncomeAvailable_Year4<0,0,Calculations_IncomeAvailable_Year4*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1282,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year4<0,0,Calculations_IncomeAvailable_Year4*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year5",null,"R41C14","=IFERROR(N24+N27+N28-N31-N32-N33-N34+N38+N39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1283,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(N24+N27+N28-N31-N32-N33-N34+N38+N39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year5",null,"R61C14","=IFERROR(N60+N58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1284,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(N60+N58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year5",null,"R66C14","=IFERROR(Calculations_TotalEffectiveIncome_Year5-Calculations_TotalOperatingExpenses_Year5,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1285,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year5-Calculations_TotalOperatingExpenses_Year5,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year5",null,"R72C14","=N70+N71",{"$f":"_xlfn.IFNA(VLOOKUP(E1286,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =N70+N71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year5",null,"R75C14","=IFERROR(Calculations_NOI_Year5-Calculations_TotalDebtService_Year5,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1287,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year5-Calculations_TotalDebtService_Year5,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year5",null,"R76C14","=IFERROR(Calculations_NOI_Year5/N70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1288,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year5/N70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year5",null,"R77C14","=IFERROR(Calculations_NOI_Year5/Calculations_TotalDebtService_Year5,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1289,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year5/Calculations_TotalDebtService_Year5,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year5",null,"R78C14","=IFERROR(IF(Calculations_IncomeAvailable_Year5<0,0,Calculations_IncomeAvailable_Year5*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1290,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year5<0,0,Calculations_IncomeAvailable_Year5*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year6",null,"R41C15","=IFERROR(O24+O27+O28-O31-O32-O33-O34+O38+O39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1291,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(O24+O27+O28-O31-O32-O33-O34+O38+O39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year6",null,"R61C15","=IFERROR(O60+O58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1292,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(O60+O58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year6",null,"R66C15","=IFERROR(Calculations_TotalEffectiveIncome_Year6-Calculations_TotalOperatingExpenses_Year6,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1293,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year6-Calculations_TotalOperatingExpenses_Year6,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year6",null,"R72C15","=O70+O71",{"$f":"_xlfn.IFNA(VLOOKUP(E1294,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =O70+O71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year6",null,"R75C15","=IFERROR(Calculations_NOI_Year6-Calculations_TotalDebtService_Year6,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1295,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year6-Calculations_TotalDebtService_Year6,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year6",null,"R76C15","=IFERROR(Calculations_NOI_Year6/O70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1296,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year6/O70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year6",null,"R77C15","=IFERROR(Calculations_NOI_Year6/Calculations_TotalDebtService_Year6,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1297,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year6/Calculations_TotalDebtService_Year6,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year6",null,"R78C15","=IFERROR(IF(Calculations_IncomeAvailable_Year6<0,0,Calculations_IncomeAvailable_Year6*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1298,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year6<0,0,Calculations_IncomeAvailable_Year6*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year7",null,"R41C16","=IFERROR(P24+P27+P28-P31-P32-P33-P34+P38+P39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1299,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(P24+P27+P28-P31-P32-P33-P34+P38+P39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year7",null,"R61C16","=IFERROR(P60+P58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1300,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(P60+P58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year7",null,"R66C16","=IFERROR(Calculations_TotalEffectiveIncome_Year7-Calculations_TotalOperatingExpenses_Year7,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1301,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year7-Calculations_TotalOperatingExpenses_Year7,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year7",null,"R72C16","=P70+P71",{"$f":"_xlfn.IFNA(VLOOKUP(E1302,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =P70+P71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year7",null,"R75C16","=IFERROR(Calculations_NOI_Year7-Calculations_TotalDebtService_Year7,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1303,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year7-Calculations_TotalDebtService_Year7,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year7",null,"R76C16","=IFERROR(Calculations_NOI_Year7/P70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1304,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year7/P70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year7",null,"R77C16","=IFERROR(Calculations_NOI_Year7/Calculations_TotalDebtService_Year7,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1305,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year7/Calculations_TotalDebtService_Year7,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year7",null,"R78C16","=IFERROR(IF(Calculations_IncomeAvailable_Year7<0,0,Calculations_IncomeAvailable_Year7*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1306,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year7<0,0,Calculations_IncomeAvailable_Year7*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year8",null,"R41C17","=IFERROR(Q24+Q27+Q28-Q31-Q32-Q33-Q34+Q38+Q39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1307,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Q24+Q27+Q28-Q31-Q32-Q33-Q34+Q38+Q39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year8",null,"R61C17","=IFERROR(Q60+Q58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1308,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Q60+Q58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year8",null,"R66C17","=IFERROR(Calculations_TotalEffectiveIncome_Year8-Calculations_TotalOperatingExpenses_Year8,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1309,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year8-Calculations_TotalOperatingExpenses_Year8,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year8",null,"R72C17",{"$f":"IF(G1310=\"NA\",\"NA\",MID(G1310,2,10000))","v":"=Q70+Q71"},{"$f":"_xlfn.IFNA(VLOOKUP(E1310,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Q70+Q71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year8",null,"R75C17","=IFERROR(Calculations_NOI_Year8-Calculations_TotalDebtService_Year8,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1311,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year8-Calculations_TotalDebtService_Year8,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year8",null,"R76C17","=IFERROR(Calculations_NOI_Year8/Q70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1312,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year8/Q70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year8",null,"R77C17","=IFERROR(Calculations_NOI_Year8/Calculations_TotalDebtService_Year8,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1313,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year8/Calculations_TotalDebtService_Year8,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year8",null,"R78C17","=IFERROR(IF(Calculations_IncomeAvailable_Year8<0,0,Calculations_IncomeAvailable_Year8*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1314,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year8<0,0,Calculations_IncomeAvailable_Year8*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year9",null,"R41C18","=IFERROR(R24+R27+R28-R31-R32-R33-R34+R38+R39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1315,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(R24+R27+R28-R31-R32-R33-R34+R38+R39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year9",null,"R61C18","=IFERROR(R60+R58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1316,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(R60+R58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year9",null,"R66C18","=IFERROR(Calculations_TotalEffectiveIncome_Year9-Calculations_TotalOperatingExpenses_Year9,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1317,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year9-Calculations_TotalOperatingExpenses_Year9,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year9",null,"R72C18","=R70+R71",{"$f":"_xlfn.IFNA(VLOOKUP(E1318,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =R70+R71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year9",null,"R75C18","=IFERROR(Calculations_NOI_Year9-Calculations_TotalDebtService_Year9,\"'\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1319,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year9-Calculations_TotalDebtService_Year9,\"'\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year9",null,"R76C18","=IFERROR(Calculations_NOI_Year9/R70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1320,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year9/R70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year9",null,"R77C18","=IFERROR(Calculations_NOI_Year9/Calculations_TotalDebtService_Year9,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1321,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year9/Calculations_TotalDebtService_Year9,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year9",null,"R78C18","=IFERROR(IF(Calculations_IncomeAvailable_Year9<0,0,Calculations_IncomeAvailable_Year9*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1322,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year9<0,0,Calculations_IncomeAvailable_Year9*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year10",null,"R41C19","=IFERROR(S24+S27+S28-S31-S32-S33-S34+S38+S39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1323,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(S24+S27+S28-S31-S32-S33-S34+S38+S39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year10",null,"R61C19","=IFERROR(S60+S58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1324,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(S60+S58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year10",null,"R66C19","=IFERROR(Calculations_TotalEffectiveIncome_Year10-Calculations_TotalOperatingExpenses_Year10,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1325,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year10-Calculations_TotalOperatingExpenses_Year10,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year10",null,"R72C19","=S70+S71",{"$f":"_xlfn.IFNA(VLOOKUP(E1326,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =S70+S71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year10",null,"R75C19","=IFERROR(Calculations_NOI_Year10-Calculations_TotalDebtService_Year10,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1327,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year10-Calculations_TotalDebtService_Year10,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year10",null,"R76C19","=IFERROR(Calculations_NOI_Year10/S70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1328,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year10/S70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year10",null,"R77C19","=IFERROR(Calculations_NOI_Year10/Calculations_TotalDebtService_Year10,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1329,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year10/Calculations_TotalDebtService_Year10,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year10",null,"R78C19","=IFERROR(IF(Calculations_IncomeAvailable_Year10<0,0,Calculations_IncomeAvailable_Year10*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1330,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year10<0,0,Calculations_IncomeAvailable_Year10*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year11",null,"R41C20","=IFERROR(T24+T27+T28-T31-T32-T33-T34+T38+T39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1331,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(T24+T27+T28-T31-T32-T33-T34+T38+T39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year11",null,"R61C20","=IFERROR(T60+T58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1332,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(T60+T58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year11",null,"R66C20","=IFERROR(Calculations_TotalEffectiveIncome_Year11-Calculations_TotalOperatingExpenses_Year11,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1333,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year11-Calculations_TotalOperatingExpenses_Year11,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year11",null,"R72C20","=T70+T71",{"$f":"_xlfn.IFNA(VLOOKUP(E1334,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =T70+T71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year11",null,"R75C20","=IFERROR(Calculations_NOI_Year11-Calculations_TotalDebtService_Year11,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1335,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year11-Calculations_TotalDebtService_Year11,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year11",null,"R76C20","=IFERROR(Calculations_NOI_Year11/T70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1336,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year11/T70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year11",null,"R77C20","=IFERROR(Calculations_NOI_Year11/Calculations_TotalDebtService_Year11,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1337,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year11/Calculations_TotalDebtService_Year11,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year11",null,"R78C20","=IFERROR(IF(Calculations_IncomeAvailable_Year11<0,0,Calculations_IncomeAvailable_Year11*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1338,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year11<0,0,Calculations_IncomeAvailable_Year11*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year12",null,"R41C21","=IFERROR(U24+U27+U28-U31-U32-U33-U34+U38+U39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1339,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(U24+U27+U28-U31-U32-U33-U34+U38+U39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year12",null,"R61C21","=IFERROR(U60+U58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1340,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(U60+U58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year12",null,"R66C21","=IFERROR(Calculations_TotalEffectiveIncome_Year12-Calculations_TotalOperatingExpenses_Year12,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1341,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year12-Calculations_TotalOperatingExpenses_Year12,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year12",null,"R72C21","=U70+U71",{"$f":"_xlfn.IFNA(VLOOKUP(E1342,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =U70+U71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year12",null,"R75C21","=IFERROR(Calculations_NOI_Year12-Calculations_TotalDebtService_Year12,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1343,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year12-Calculations_TotalDebtService_Year12,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year12",null,"R76C21","=IFERROR(Calculations_NOI_Year12/U70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1344,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year12/U70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year12",null,"R77C21","=IFERROR(Calculations_NOI_Year12/Calculations_TotalDebtService_Year12,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1345,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year12/Calculations_TotalDebtService_Year12,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year12",null,"R78C21","=IFERROR(IF(Calculations_IncomeAvailable_Year12<0,0,Calculations_IncomeAvailable_Year12*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1346,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year12<0,0,Calculations_IncomeAvailable_Year12*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year13",null,"R41C22","=IFERROR(V24+V27+V28-V31-V32-V33-V34+V38+V39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1347,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(V24+V27+V28-V31-V32-V33-V34+V38+V39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year13",null,"R61C22","=IFERROR(V60+V58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1348,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(V60+V58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year13",null,"R66C22","=IFERROR(Calculations_TotalEffectiveIncome_Year13-Calculations_TotalOperatingExpenses_Year13,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1349,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year13-Calculations_TotalOperatingExpenses_Year13,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year13",null,"R72C22","=V70+V71",{"$f":"_xlfn.IFNA(VLOOKUP(E1350,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =V70+V71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year13",null,"R75C22","=IFERROR(Calculations_NOI_Year13-Calculations_TotalDebtService_Year13,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1351,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year13-Calculations_TotalDebtService_Year13,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year13",null,"R76C22","=IFERROR(Calculations_NOI_Year13/V70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1352,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year13/V70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year13",null,"R77C22","=IFERROR(Calculations_NOI_Year13/Calculations_TotalDebtService_Year13,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1353,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year13/Calculations_TotalDebtService_Year13,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year13",null,"R78C22","=IFERROR(IF(Calculations_IncomeAvailable_Year13<0,0,Calculations_IncomeAvailable_Year13*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1354,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year13<0,0,Calculations_IncomeAvailable_Year13*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year14",null,"R41C23","=IFERROR(W24+W27+W28-W31-W32-W33-W34+W38+W39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1355,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(W24+W27+W28-W31-W32-W33-W34+W38+W39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year14",null,"R61C23","=IFERROR(W60+W58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1356,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(W60+W58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year14",null,"R66C23","=IFERROR(Calculations_TotalEffectiveIncome_Year14-Calculations_TotalOperatingExpenses_Year14,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1357,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year14-Calculations_TotalOperatingExpenses_Year14,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year14",null,"R72C23","=W70+W71",{"$f":"_xlfn.IFNA(VLOOKUP(E1358,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =W70+W71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year14",null,"R75C23","=IFERROR(Calculations_NOI_Year14-Calculations_TotalDebtService_Year14,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1359,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year14-Calculations_TotalDebtService_Year14,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year14",null,"R76C23","=IFERROR(Calculations_NOI_Year14/W70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1360,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year14/W70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year14",null,"R77C23","=IFERROR(Calculations_NOI_Year14/Calculations_TotalDebtService_Year14,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1361,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year14/Calculations_TotalDebtService_Year14,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year14",null,"R78C23","=IFERROR(IF(Calculations_IncomeAvailable_Year14<0,0,Calculations_IncomeAvailable_Year14*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1362,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year14<0,0,Calculations_IncomeAvailable_Year14*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year15",null,"R41C24","=IFERROR(X24+X27+X28-X31-X32-X33-X34+X38+X39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1363,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(X24+X27+X28-X31-X32-X33-X34+X38+X39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year15",null,"R61C24","=IFERROR(X60+X58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1364,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(X60+X58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year15",null,"R66C24","=IFERROR(Calculations_TotalEffectiveIncome_Year15-Calculations_TotalOperatingExpenses_Year15,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1365,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year15-Calculations_TotalOperatingExpenses_Year15,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year15",null,"R72C24","=X70+X71",{"$f":"_xlfn.IFNA(VLOOKUP(E1366,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =X70+X71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year15",null,"R75C24","=IFERROR(Calculations_NOI_Year15-Calculations_TotalDebtService_Year15,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1367,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year15-Calculations_TotalDebtService_Year15,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year15",null,"R76C24","=IFERROR(Calculations_NOI_Year15/X70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1368,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year15/X70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year15",null,"R77C24","=IFERROR(Calculations_NOI_Year15/Calculations_TotalDebtService_Year15,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1369,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year15/Calculations_TotalDebtService_Year15,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year15",null,"R78C24","=IFERROR(IF(Calculations_IncomeAvailable_Year15<0,0,Calculations_IncomeAvailable_Year15*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1370,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year15<0,0,Calculations_IncomeAvailable_Year15*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year16",null,"R41C25","=IFERROR(Y24+Y27+Y28-Y31-Y32-Y33-Y34+Y38+Y39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1371,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Y24+Y27+Y28-Y31-Y32-Y33-Y34+Y38+Y39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year16",null,"R61C25","=IFERROR(Y60+Y58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1372,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Y60+Y58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year16",null,"R66C25","=IFERROR(Calculations_TotalEffectiveIncome_Year16-Calculations_TotalOperatingExpenses_Year16,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1373,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year16-Calculations_TotalOperatingExpenses_Year16,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year16",null,"R72C25",{"$f":"IF(G1374=\"NA\",\"NA\",MID(G1374,2,10000))","v":"=Y70+Y71"},{"$f":"_xlfn.IFNA(VLOOKUP(E1374,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Y70+Y71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year16",null,"R75C25","=IFERROR(Calculations_NOI_Year16-Calculations_TotalDebtService_Year16,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1375,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year16-Calculations_TotalDebtService_Year16,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year16",null,"R76C25","=IFERROR(Calculations_NOI_Year16/Y70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1376,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year16/Y70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year16",null,"R77C25","=IFERROR(Calculations_NOI_Year16/Calculations_TotalDebtService_Year16,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1377,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year16/Calculations_TotalDebtService_Year16,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year16",null,"R78C25","=IFERROR(IF(Calculations_IncomeAvailable_Year16<0,0,Calculations_IncomeAvailable_Year16*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1378,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year16<0,0,Calculations_IncomeAvailable_Year16*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year17",null,"R41C26","=IFERROR(Z24+Z27+Z28-Z31-Z32-Z33-Z34+Z38+Z39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1379,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Z24+Z27+Z28-Z31-Z32-Z33-Z34+Z38+Z39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year17",null,"R61C26","=IFERROR(Z60+Z58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1380,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Z60+Z58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year17",null,"R66C26","=IFERROR(Calculations_TotalEffectiveIncome_Year17-Calculations_TotalOperatingExpenses_Year17,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1381,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year17-Calculations_TotalOperatingExpenses_Year17,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year17",null,"R72C26","=Z70+Z71",{"$f":"_xlfn.IFNA(VLOOKUP(E1382,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Z70+Z71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year17",null,"R75C26","=IFERROR(Calculations_NOI_Year17-Calculations_TotalDebtService_Year17,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1383,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year17-Calculations_TotalDebtService_Year17,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year17",null,"R76C26","=IFERROR(Calculations_NOI_Year17/Z70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1384,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year17/Z70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year17",null,"R77C26","=IFERROR(Calculations_NOI_Year17/Calculations_TotalDebtService_Year17,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1385,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year17/Calculations_TotalDebtService_Year17,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year17",null,"R78C26","=IFERROR(IF(Calculations_IncomeAvailable_Year17<0,0,Calculations_IncomeAvailable_Year17*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1386,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year17<0,0,Calculations_IncomeAvailable_Year17*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year18",null,"R41C27","=IFERROR(AA24+AA27+AA28-AA31-AA32-AA33-AA34+AA38+AA39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1387,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(AA24+AA27+AA28-AA31-AA32-AA33-AA34+AA38+AA39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year18",null,"R61C27","=IFERROR(AA60+AA58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1388,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(AA60+AA58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year18",null,"R66C27","=IFERROR(Calculations_TotalEffectiveIncome_Year18-Calculations_TotalOperatingExpenses_Year18,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1389,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year18-Calculations_TotalOperatingExpenses_Year18,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year18",null,"R72C27","=AA70+AA71",{"$f":"_xlfn.IFNA(VLOOKUP(E1390,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =AA70+AA71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year18",null,"R75C27","=IFERROR(Calculations_NOI_Year18-Calculations_TotalDebtService_Year18,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1391,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year18-Calculations_TotalDebtService_Year18,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year18",null,"R76C27","=IFERROR(Calculations_NOI_Year18/AA70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1392,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year18/AA70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year18",null,"R77C27","=IFERROR(Calculations_NOI_Year18/Calculations_TotalDebtService_Year18,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1393,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year18/Calculations_TotalDebtService_Year18,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year18",null,"R78C27","=IFERROR(IF(Calculations_IncomeAvailable_Year18<0,0,Calculations_IncomeAvailable_Year18*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1394,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year18<0,0,Calculations_IncomeAvailable_Year18*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year19",null,"R41C28","=IFERROR(AB24+AB27+AB28-AB31-AB32-AB33-AB34+AB38+AB39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1395,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(AB24+AB27+AB28-AB31-AB32-AB33-AB34+AB38+AB39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year19",null,"R61C28","=IFERROR(AB60+AB58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1396,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(AB60+AB58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year19",null,"R66C28","=IFERROR(Calculations_TotalEffectiveIncome_Year19-Calculations_TotalOperatingExpenses_Year19,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1397,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year19-Calculations_TotalOperatingExpenses_Year19,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year19",null,"R72C28","=AB70+AB71",{"$f":"_xlfn.IFNA(VLOOKUP(E1398,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =AB70+AB71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year19",null,"R75C28","=IFERROR(Calculations_NOI_Year19-Calculations_TotalDebtService_Year19,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1399,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year19-Calculations_TotalDebtService_Year19,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year19",null,"R76C28","=IFERROR(Calculations_NOI_Year19/AB70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1400,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year19/AB70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year19",null,"R77C28","=IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1401,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year19/Calculations_TotalDebtService_Year19,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year19",null,"R78C28","=IFERROR(IF(Calculations_IncomeAvailable_Year19<0,0,Calculations_IncomeAvailable_Year19*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1402,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year19<0,0,Calculations_IncomeAvailable_Year19*$E$78),0)"}]
[null,"20 Year Proforma","Calculations_TotalEffectiveIncome_Year20",null,"R41C29","=IFERROR(AC24+AC27+AC28-AC31-AC32-AC33-AC34+AC38+AC39,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1403,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(AC24+AC27+AC28-AC31-AC32-AC33-AC34+AC38+AC39,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalOperatingExpenses_Year20",null,"R61C29","=IFERROR(AC60+AC58,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1404,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(AC60+AC58,\"\")"}]
[null,"20 Year Proforma","Calculations_NOI_Year20",null,"R66C29","=IFERROR(Calculations_TotalEffectiveIncome_Year20-Calculations_TotalOperatingExpenses_Year20,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1405,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_TotalEffectiveIncome_Year20-Calculations_TotalOperatingExpenses_Year20,\"\")"}]
[null,"20 Year Proforma","Calculations_TotalDebtService_Year20",null,"R72C29","=AC70+AC71",{"$f":"_xlfn.IFNA(VLOOKUP(E1406,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =AC70+AC71"}]
[null,"20 Year Proforma","Calculations_IncomeAvailable_Year20",null,"R75C29","=IFERROR(Calculations_NOI_Year20-Calculations_TotalDebtService_Year20,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1407,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year20-Calculations_TotalDebtService_Year20,\"\")"}]
[null,"20 Year Proforma","FirstMortgage_DSCR_Year20",null,"R76C29","=IFERROR(Calculations_NOI_Year20/AC70,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1408,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year20/AC70,\"\")"}]
[null,"20 Year Proforma","Combined_DSCR_Year20",null,"R77C29","=IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1409,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(Calculations_NOI_Year20/Calculations_TotalDebtService_Year20,\"\")"}]
[null,"20 Year Proforma","CashFlow_JuniorLoan_Year20",null,"R78C29","=IFERROR(IF(Calculations_IncomeAvailable_Year20<0,0,Calculations_IncomeAvailable_Year20*$E$78),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1410,'20 Year Proforma Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Calculations_IncomeAvailable_Year20<0,0,Calculations_IncomeAvailable_Year20*$E$78),0)"}]
[null,"DataModel",{"$f":"\"_\"&C1192","v":"_ResidentialIncome_SetYear_TrendStart"},600,{"$f":"CONCATENATE(\"R\",D1411,\"C3\")","v":"R600C3"},{"$f":"\"=\"&C1192","v":"=ResidentialIncome_SetYear_TrendStart"}]
[null,"DataModel",{"$f":"\"_\"&C1193","v":"_ResidentialIncome_MarketType1_TrendStart"},{"$f":"D1411+1","v":601},{"$f":"CONCATENATE(\"R\",D1412,\"C3\")","v":"R601C3"},{"$f":"\"=\"&C1193","v":"=ResidentialIncome_MarketType1_TrendStart"}]
[null,"DataModel",{"$f":"\"_\"&C1194","v":"_ResidentialIncome_MarketType2_TrendStart"},{"$f":"D1412+1","v":602},"R602C3",{"$f":"\"=\"&C1194","v":"=ResidentialIncome_MarketType2_TrendStart"}]
[null,"DataModel","_ResidentialIncome_MarketType3_TrendStart",603,"R603C3","=ResidentialIncome_MarketType3_TrendStart"]
[null,"DataModel","_ResidentialIncome_MarketType4_TrendStart",604,"R604C3","=ResidentialIncome_MarketType4_TrendStart"]
[null,"DataModel","_ResidentialIncome_MarketType5_TrendStart",605,"R605C3","=ResidentialIncome_MarketType5_TrendStart"]
[null,"DataModel","_ResidentialIncome_MarketType6_TrendStart",606,"R606C3","=ResidentialIncome_MarketType6_TrendStart"]
[null,"DataModel","_ResidentialIncome_MarketType7_TrendStart",607,"R607C3","=ResidentialIncome_MarketType7_TrendStart"]
[null,"DataModel","_CommercialIncome_SetYear_TrendStart",608,"R608C3","=CommercialIncome_SetYear_TrendStart"]
[null,"DataModel","_CommercialIncome_Commercial_TrendStart",609,"R609C3","=CommercialIncome_Commercial_TrendStart"]
[null,"DataModel","_CommercialIncome_Parking_TrendStart",610,"R610C3","=CommercialIncome_Parking_TrendStart"]
[null,"DataModel","_FinancialRevenue_SetYear_TrendStart",611,"R611C3","=FinancialRevenue_SetYear_TrendStart"]
[null,"DataModel","_FinancialRevenue_LaundryVending_TrendStart",612,"R612C3","=FinancialRevenue_LaundryVending_TrendStart"]
[null,"DataModel","_FinancialRevenue_OtherIncome_TrendStart",613,"R613C3","=FinancialRevenue_OtherIncome_TrendStart"]
[null,"DataModel","_Expenses_SetYear_TrendStart",614,"R614C3","=Expenses_SetYear_TrendStart"]
[null,"DataModel","_Expenses_Administrative_TrendStart",615,"R615C3","=Expenses_Administrative_TrendStart"]
[null,"DataModel","_Expenses_Maintenance_TrendStart",616,"R616C3","=Expenses_Maintenance_TrendStart"]
[null,"DataModel","_Expenses_ResidentServices_TrendStart",617,"R617C3","=Expenses_ResidentServices_TrendStart"]
[null,"DataModel","_Expenses_Security_TrendStart",618,"R618C3","=Expenses_Security_TrendStart"]
[null,"DataModel","_Expenses_Electricity_TrendStart",619,"R619C3","=Expenses_Electricity_TrendStart"]
[null,"DataModel","_Expenses_Gas_TrendStart",620,"R620C3","=Expenses_Gas_TrendStart"]
[null,"DataModel","_Expenses_Oil_TrendStart",621,"R621C3","=Expenses_Oil_TrendStart"]
[null,"DataModel","_Expenses_WaterSewer_TrendStart",622,"R622C3","=Expenses_WaterSewer_TrendStart"]
[null,"DataModel","_Expenses_OperatingReserve_TrendStart",623,"R623C3","=Expenses_OperatingReserve_TrendStart"]
[null,"DataModel","_Expenses_TaxesRealEstate_TrendStart",624,"R624C3","=Expenses_TaxesRealEstate_TrendStart"]
[null,"DataModel","_Expenses_TaxesOther_TrendStart",625,"R625C3","=Expenses_TaxesOther_TrendStart"]
[null,"DataModel","_Expenses_RRD_TrendStart",626,"R626C3","=Expenses_RRD_TrendStart"]
[null,"DataModel","_ResidentialIncome_SetYear_TrendChg1",627,"R627C3","=ResidentialIncome_SetYear_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType1_TrendChg1",628,"R628C3","=ResidentialIncome_MarketType1_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType2_TrendChg1",629,"R629C3","=ResidentialIncome_MarketType2_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType3_TrendChg1",630,"R630C3","=ResidentialIncome_MarketType3_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType4_TrendChg1",631,"R631C3","=ResidentialIncome_MarketType4_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType5_TrendChg1",632,"R632C3","=ResidentialIncome_MarketType5_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType6_TrendChg1",633,"R633C3","=ResidentialIncome_MarketType6_TrendChg1"]
[null,"DataModel","_ResidentialIncome_MarketType7_TrendChg1",634,"R634C3","=ResidentialIncome_MarketType7_TrendChg1"]
[null,"DataModel","_CommercialIncome_SetYear_TrendChg1",635,"R635C3","=CommercialIncome_SetYear_TrendChg1"]
[null,"DataModel","_CommercialIncome_Commercial_TrendChg1",636,"R636C3","=CommercialIncome_Commercial_TrendChg1"]
[null,"DataModel","_CommercialIncome_Parking_TrendChg1",637,"R637C3","=CommercialIncome_Parking_TrendChg1"]
[null,"DataModel","_FinancialRevenue_SetYear_TrendChg1",638,"R638C3","=FinancialRevenue_SetYear_TrendChg1"]
[null,"DataModel","_FinancialRevenue_LaundryVending_TrendChg1",639,"R639C3","=FinancialRevenue_LaundryVending_TrendChg1"]
[null,"DataModel","_FinancialRevenue_OtherIncome_TrendChg1",640,"R640C3","=FinancialRevenue_OtherIncome_TrendChg1"]
[null,"DataModel","_Expenses_SetYear_TrendChg1",641,"R641C3","=Expenses_SetYear_TrendChg1"]
[null,"DataModel","_Expenses_Administrative_TrendChg1",642,"R642C3","=Expenses_Administrative_TrendChg1"]
[null,"DataModel","_Expenses_Maintenance_TrendChg1",643,"R643C3","=Expenses_Maintenance_TrendChg1"]
[null,"DataModel","_Expenses_ResidentServices_TrendChg1",644,"R644C3","=Expenses_ResidentServices_TrendChg1"]
[null,"DataModel","_Expenses_Security_TrendChg1",645,"R645C3","=Expenses_Security_TrendChg1"]
[null,"DataModel","_Expenses_Electricity_TrendChg1",646,"R646C3","=Expenses_Electricity_TrendChg1"]
[null,"DataModel","_Expenses_Gas_TrendChg1",647,"R647C3","=Expenses_Gas_TrendChg1"]
[null,"DataModel","_Expenses_Oil_TrendChg1",648,"R648C3","=Expenses_Oil_TrendChg1"]
[null,"DataModel","_Expenses_WaterSewer_TrendChg1",649,"R649C3","=Expenses_WaterSewer_TrendChg1"]
[null,"DataModel","_Expenses_OperatingReserve_TrendChg1",650,"R650C3","=Expenses_OperatingReserve_TrendChg1"]
[null,"DataModel","_Expenses_TaxesRealEstate_TrendChg1",651,"R651C3","=Expenses_TaxesRealEstate_TrendChg1"]
[null,"DataModel","_Expenses_TaxesOther_TrendChg1",652,"R652C3","=Expenses_TaxesOther_TrendChg1"]
[null,"DataModel","_Expenses_RRD_TrendChg1",653,"R653C3","=Expenses_RRD_TrendChg1"]
[null,"DataModel","_Dashboard_BalloonPayment_YesNo",654,"R654C3","=Dashboard_BalloonPayment_YesNo"]
[null,"DataModel","_Dashboard_BalloonPayment_Year",655,"R655C3","=Dashboard_BalloonPayment_Year"]
[null,"DataModel","_Dashboard_BalloonPayment_RemainingPrincipal",656,"R656C3","=Dashboard_BalloonPayment_RemainingPrincipal"]
[null,"DataModel","_Minimum_CombinedDSCR_20Years",657,"R657C3","=Minimum_CombinedDSCR_20Years"]
[null,"DataModel","_Select_StartYear_FirstYearOps",658,"R658C3","=Select_StartYear_FirstYearOps"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year1",659,"R659C3","=Calculations_TotalEffectiveIncome_Year1"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year1",660,"R660C3","=Calculations_TotalOperatingExpenses_Year1"]
[null,"DataModel","_Calculations_NOI_Year1",661,"R661C3","=Calculations_NOI_Year1"]
[null,"DataModel","_Calculations_TotalDebtService_Year1",662,"R662C3","=Calculations_TotalDebtService_Year1"]
[null,"DataModel","_Calculations_IncomeAvailable_Year1",663,"R663C3","=Calculations_IncomeAvailable_Year1"]
[null,"DataModel","_FirstMortgage_DSCR_Year1",664,"R664C3","=FirstMortgage_DSCR_Year1"]
[null,"DataModel","_Combined_DSCR_Year1",665,{"$f":"CONCATENATE(\"R\",D1476,\"C3\")","v":"R665C3"},"=Combined_DSCR_Year1"]
[null,"DataModel",{"$f":"\"_\"&C1258","v":"_CashFlow_JuniorLoan_Year1"},{"$f":"D1476+1","v":666},"R666C3",{"$f":"\"=\"&C1258","v":"=CashFlow_JuniorLoan_Year1"}]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year2",667,"R667C3","=Calculations_TotalEffectiveIncome_Year2"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year2",668,"R668C3","=Calculations_TotalOperatingExpenses_Year2"]
[null,"DataModel","_Calculations_NOI_Year2",669,"R669C3","=Calculations_NOI_Year2"]
[null,"DataModel","_Calculations_TotalDebtService_Year2",670,"R670C3","=Calculations_TotalDebtService_Year2"]
[null,"DataModel","_Calculations_IncomeAvailable_Year2",671,"R671C3","=Calculations_IncomeAvailable_Year2"]
[null,"DataModel","_FirstMortgage_DSCR_Year2",672,"R672C3","=FirstMortgage_DSCR_Year2"]
[null,"DataModel","_Combined_DSCR_Year2",673,"R673C3","=Combined_DSCR_Year2"]
[null,"DataModel","_CashFlow_JuniorLoan_Year2",674,"R674C3","=CashFlow_JuniorLoan_Year2"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year3",675,"R675C3","=Calculations_TotalEffectiveIncome_Year3"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year3",676,"R676C3","=Calculations_TotalOperatingExpenses_Year3"]
[null,"DataModel","_Calculations_NOI_Year3",677,"R677C3","=Calculations_NOI_Year3"]
[null,"DataModel","_Calculations_TotalDebtService_Year3",678,"R678C3","=Calculations_TotalDebtService_Year3"]
[null,"DataModel","_Calculations_IncomeAvailable_Year3",679,"R679C3","=Calculations_IncomeAvailable_Year3"]
[null,"DataModel","_FirstMortgage_DSCR_Year3",680,"R680C3","=FirstMortgage_DSCR_Year3"]
[null,"DataModel","_Combined_DSCR_Year3",681,"R681C3","=Combined_DSCR_Year3"]
[null,"DataModel","_CashFlow_JuniorLoan_Year3",682,"R682C3","=CashFlow_JuniorLoan_Year3"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year4",683,"R683C3","=Calculations_TotalEffectiveIncome_Year4"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year4",684,"R684C3","=Calculations_TotalOperatingExpenses_Year4"]
[null,"DataModel","_Calculations_NOI_Year4",685,"R685C3","=Calculations_NOI_Year4"]
[null,"DataModel","_Calculations_TotalDebtService_Year4",686,"R686C3","=Calculations_TotalDebtService_Year4"]
[null,"DataModel","_Calculations_IncomeAvailable_Year4",687,"R687C3","=Calculations_IncomeAvailable_Year4"]
[null,"DataModel","_FirstMortgage_DSCR_Year4",688,"R688C3","=FirstMortgage_DSCR_Year4"]
[null,"DataModel","_Combined_DSCR_Year4",689,"R689C3","=Combined_DSCR_Year4"]
[null,"DataModel","_CashFlow_JuniorLoan_Year4",690,"R690C3","=CashFlow_JuniorLoan_Year4"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year5",691,"R691C3","=Calculations_TotalEffectiveIncome_Year5"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year5",692,"R692C3","=Calculations_TotalOperatingExpenses_Year5"]
[null,"DataModel","_Calculations_NOI_Year5",693,"R693C3","=Calculations_NOI_Year5"]
[null,"DataModel","_Calculations_TotalDebtService_Year5",694,"R694C3","=Calculations_TotalDebtService_Year5"]
[null,"DataModel","_Calculations_IncomeAvailable_Year5",695,"R695C3","=Calculations_IncomeAvailable_Year5"]
[null,"DataModel","_FirstMortgage_DSCR_Year5",696,"R696C3","=FirstMortgage_DSCR_Year5"]
[null,"DataModel","_Combined_DSCR_Year5",697,"R697C3","=Combined_DSCR_Year5"]
[null,"DataModel","_CashFlow_JuniorLoan_Year5",698,"R698C3","=CashFlow_JuniorLoan_Year5"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year6",699,"R699C3","=Calculations_TotalEffectiveIncome_Year6"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year6",700,"R700C3","=Calculations_TotalOperatingExpenses_Year6"]
[null,"DataModel","_Calculations_NOI_Year6",701,"R701C3","=Calculations_NOI_Year6"]
[null,"DataModel","_Calculations_TotalDebtService_Year6",702,"R702C3","=Calculations_TotalDebtService_Year6"]
[null,"DataModel","_Calculations_IncomeAvailable_Year6",703,"R703C3","=Calculations_IncomeAvailable_Year6"]
[null,"DataModel","_FirstMortgage_DSCR_Year6",704,"R704C3","=FirstMortgage_DSCR_Year6"]
[null,"DataModel","_Combined_DSCR_Year6",705,"R705C3","=Combined_DSCR_Year6"]
[null,"DataModel","_CashFlow_JuniorLoan_Year6",706,"R706C3","=CashFlow_JuniorLoan_Year6"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year7",707,"R707C3","=Calculations_TotalEffectiveIncome_Year7"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year7",708,"R708C3","=Calculations_TotalOperatingExpenses_Year7"]
[null,"DataModel","_Calculations_NOI_Year7",709,"R709C3","=Calculations_NOI_Year7"]
[null,"DataModel","_Calculations_TotalDebtService_Year7",710,"R710C3","=Calculations_TotalDebtService_Year7"]
[null,"DataModel","_Calculations_IncomeAvailable_Year7",711,"R711C3","=Calculations_IncomeAvailable_Year7"]
[null,"DataModel","_FirstMortgage_DSCR_Year7",712,"R712C3","=FirstMortgage_DSCR_Year7"]
[null,"DataModel","_Combined_DSCR_Year7",713,"R713C3","=Combined_DSCR_Year7"]
[null,"DataModel","_CashFlow_JuniorLoan_Year7",714,"R714C3","=CashFlow_JuniorLoan_Year7"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year8",715,"R715C3","=Calculations_TotalEffectiveIncome_Year8"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year8",716,"R716C3","=Calculations_TotalOperatingExpenses_Year8"]
[null,"DataModel","_Calculations_NOI_Year8",717,"R717C3","=Calculations_NOI_Year8"]
[null,"DataModel","_Calculations_TotalDebtService_Year8",718,"R718C3","=Calculations_TotalDebtService_Year8"]
[null,"DataModel","_Calculations_IncomeAvailable_Year8",719,"R719C3","=Calculations_IncomeAvailable_Year8"]
[null,"DataModel","_FirstMortgage_DSCR_Year8",720,"R720C3","=FirstMortgage_DSCR_Year8"]
[null,"DataModel","_Combined_DSCR_Year8",721,"R721C3","=Combined_DSCR_Year8"]
[null,"DataModel","_CashFlow_JuniorLoan_Year8",722,"R722C3","=CashFlow_JuniorLoan_Year8"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year9",723,"R723C3","=Calculations_TotalEffectiveIncome_Year9"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year9",724,"R724C3","=Calculations_TotalOperatingExpenses_Year9"]
[null,"DataModel","_Calculations_NOI_Year9",725,"R725C3","=Calculations_NOI_Year9"]
[null,"DataModel","_Calculations_TotalDebtService_Year9",726,"R726C3","=Calculations_TotalDebtService_Year9"]
[null,"DataModel","_Calculations_IncomeAvailable_Year9",727,"R727C3","=Calculations_IncomeAvailable_Year9"]
[null,"DataModel","_FirstMortgage_DSCR_Year9",728,"R728C3","=FirstMortgage_DSCR_Year9"]
[null,"DataModel","_Combined_DSCR_Year9",729,{"$f":"CONCATENATE(\"R\",D1540,\"C3\")","v":"R729C3"},"=Combined_DSCR_Year9"]
[null,"DataModel",{"$f":"\"_\"&C1322","v":"_CashFlow_JuniorLoan_Year9"},{"$f":"D1540+1","v":730},"R730C3",{"$f":"\"=\"&C1322","v":"=CashFlow_JuniorLoan_Year9"}]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year10",731,"R731C3","=Calculations_TotalEffectiveIncome_Year10"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year10",732,"R732C3","=Calculations_TotalOperatingExpenses_Year10"]
[null,"DataModel","_Calculations_NOI_Year10",733,"R733C3","=Calculations_NOI_Year10"]
[null,"DataModel","_Calculations_TotalDebtService_Year10",734,"R734C3","=Calculations_TotalDebtService_Year10"]
[null,"DataModel","_Calculations_IncomeAvailable_Year10",735,"R735C3","=Calculations_IncomeAvailable_Year10"]
[null,"DataModel","_FirstMortgage_DSCR_Year10",736,"R736C3","=FirstMortgage_DSCR_Year10"]
[null,"DataModel","_Combined_DSCR_Year10",737,"R737C3","=Combined_DSCR_Year10"]
[null,"DataModel","_CashFlow_JuniorLoan_Year10",738,"R738C3","=CashFlow_JuniorLoan_Year10"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year11",739,"R739C3","=Calculations_TotalEffectiveIncome_Year11"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year11",740,"R740C3","=Calculations_TotalOperatingExpenses_Year11"]
[null,"DataModel","_Calculations_NOI_Year11",741,"R741C3","=Calculations_NOI_Year11"]
[null,"DataModel","_Calculations_TotalDebtService_Year11",742,"R742C3","=Calculations_TotalDebtService_Year11"]
[null,"DataModel","_Calculations_IncomeAvailable_Year11",743,"R743C3","=Calculations_IncomeAvailable_Year11"]
[null,"DataModel","_FirstMortgage_DSCR_Year11",744,"R744C3","=FirstMortgage_DSCR_Year11"]
[null,"DataModel","_Combined_DSCR_Year11",745,"R745C3","=Combined_DSCR_Year11"]
[null,"DataModel","_CashFlow_JuniorLoan_Year11",746,"R746C3","=CashFlow_JuniorLoan_Year11"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year12",747,"R747C3","=Calculations_TotalEffectiveIncome_Year12"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year12",748,"R748C3","=Calculations_TotalOperatingExpenses_Year12"]
[null,"DataModel","_Calculations_NOI_Year12",749,"R749C3","=Calculations_NOI_Year12"]
[null,"DataModel","_Calculations_TotalDebtService_Year12",750,"R750C3","=Calculations_TotalDebtService_Year12"]
[null,"DataModel","_Calculations_IncomeAvailable_Year12",751,"R751C3","=Calculations_IncomeAvailable_Year12"]
[null,"DataModel","_FirstMortgage_DSCR_Year12",752,"R752C3","=FirstMortgage_DSCR_Year12"]
[null,"DataModel","_Combined_DSCR_Year12",753,"R753C3","=Combined_DSCR_Year12"]
[null,"DataModel","_CashFlow_JuniorLoan_Year12",754,"R754C3","=CashFlow_JuniorLoan_Year12"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year13",755,"R755C3","=Calculations_TotalEffectiveIncome_Year13"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year13",756,"R756C3","=Calculations_TotalOperatingExpenses_Year13"]
[null,"DataModel","_Calculations_NOI_Year13",757,"R757C3","=Calculations_NOI_Year13"]
[null,"DataModel","_Calculations_TotalDebtService_Year13",758,"R758C3","=Calculations_TotalDebtService_Year13"]
[null,"DataModel","_Calculations_IncomeAvailable_Year13",759,"R759C3","=Calculations_IncomeAvailable_Year13"]
[null,"DataModel","_FirstMortgage_DSCR_Year13",760,"R760C3","=FirstMortgage_DSCR_Year13"]
[null,"DataModel","_Combined_DSCR_Year13",761,"R761C3","=Combined_DSCR_Year13"]
[null,"DataModel","_CashFlow_JuniorLoan_Year13",762,"R762C3","=CashFlow_JuniorLoan_Year13"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year14",763,"R763C3","=Calculations_TotalEffectiveIncome_Year14"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year14",764,"R764C3","=Calculations_TotalOperatingExpenses_Year14"]
[null,"DataModel","_Calculations_NOI_Year14",765,"R765C3","=Calculations_NOI_Year14"]
[null,"DataModel","_Calculations_TotalDebtService_Year14",766,"R766C3","=Calculations_TotalDebtService_Year14"]
[null,"DataModel","_Calculations_IncomeAvailable_Year14",767,"R767C3","=Calculations_IncomeAvailable_Year14"]
[null,"DataModel","_FirstMortgage_DSCR_Year14",768,"R768C3","=FirstMortgage_DSCR_Year14"]
[null,"DataModel","_Combined_DSCR_Year14",769,"R769C3","=Combined_DSCR_Year14"]
[null,"DataModel","_CashFlow_JuniorLoan_Year14",770,"R770C3","=CashFlow_JuniorLoan_Year14"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year15",771,"R771C3","=Calculations_TotalEffectiveIncome_Year15"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year15",772,"R772C3","=Calculations_TotalOperatingExpenses_Year15"]
[null,"DataModel","_Calculations_NOI_Year15",773,"R773C3","=Calculations_NOI_Year15"]
[null,"DataModel","_Calculations_TotalDebtService_Year15",774,"R774C3","=Calculations_TotalDebtService_Year15"]
[null,"DataModel","_Calculations_IncomeAvailable_Year15",775,"R775C3","=Calculations_IncomeAvailable_Year15"]
[null,"DataModel","_FirstMortgage_DSCR_Year15",776,"R776C3","=FirstMortgage_DSCR_Year15"]
[null,"DataModel","_Combined_DSCR_Year15",777,"R777C3","=Combined_DSCR_Year15"]
[null,"DataModel","_CashFlow_JuniorLoan_Year15",778,"R778C3","=CashFlow_JuniorLoan_Year15"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year16",779,"R779C3","=Calculations_TotalEffectiveIncome_Year16"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year16",780,"R780C3","=Calculations_TotalOperatingExpenses_Year16"]
[null,"DataModel","_Calculations_NOI_Year16",781,"R781C3","=Calculations_NOI_Year16"]
[null,"DataModel","_Calculations_TotalDebtService_Year16",782,"R782C3","=Calculations_TotalDebtService_Year16"]
[null,"DataModel","_Calculations_IncomeAvailable_Year16",783,"R783C3","=Calculations_IncomeAvailable_Year16"]
[null,"DataModel","_FirstMortgage_DSCR_Year16",784,"R784C3","=FirstMortgage_DSCR_Year16"]
[null,"DataModel","_Combined_DSCR_Year16",785,"R785C3","=Combined_DSCR_Year16"]
[null,"DataModel","_CashFlow_JuniorLoan_Year16",786,"R786C3","=CashFlow_JuniorLoan_Year16"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year17",787,"R787C3","=Calculations_TotalEffectiveIncome_Year17"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year17",788,"R788C3","=Calculations_TotalOperatingExpenses_Year17"]
[null,"DataModel","_Calculations_NOI_Year17",789,"R789C3","=Calculations_NOI_Year17"]
[null,"DataModel","_Calculations_TotalDebtService_Year17",790,"R790C3","=Calculations_TotalDebtService_Year17"]
[null,"DataModel","_Calculations_IncomeAvailable_Year17",791,"R791C3","=Calculations_IncomeAvailable_Year17"]
[null,"DataModel","_FirstMortgage_DSCR_Year17",792,"R792C3","=FirstMortgage_DSCR_Year17"]
[null,"DataModel","_Combined_DSCR_Year17",793,{"$f":"CONCATENATE(\"R\",D1604,\"C3\")","v":"R793C3"},"=Combined_DSCR_Year17"]
[null,"DataModel",{"$f":"\"_\"&C1386","v":"_CashFlow_JuniorLoan_Year17"},{"$f":"D1604+1","v":794},"R794C3",{"$f":"\"=\"&C1386","v":"=CashFlow_JuniorLoan_Year17"}]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year18",795,"R795C3","=Calculations_TotalEffectiveIncome_Year18"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year18",796,"R796C3","=Calculations_TotalOperatingExpenses_Year18"]
[null,"DataModel","_Calculations_NOI_Year18",797,"R797C3","=Calculations_NOI_Year18"]
[null,"DataModel","_Calculations_TotalDebtService_Year18",798,"R798C3","=Calculations_TotalDebtService_Year18"]
[null,"DataModel","_Calculations_IncomeAvailable_Year18",799,"R799C3","=Calculations_IncomeAvailable_Year18"]
[null,"DataModel","_FirstMortgage_DSCR_Year18",800,"R800C3","=FirstMortgage_DSCR_Year18"]
[null,"DataModel","_Combined_DSCR_Year18",801,"R801C3","=Combined_DSCR_Year18"]
[null,"DataModel","_CashFlow_JuniorLoan_Year18",802,"R802C3","=CashFlow_JuniorLoan_Year18"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year19",803,"R803C3","=Calculations_TotalEffectiveIncome_Year19"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year19",804,"R804C3","=Calculations_TotalOperatingExpenses_Year19"]
[null,"DataModel","_Calculations_NOI_Year19",805,"R805C3","=Calculations_NOI_Year19"]
[null,"DataModel","_Calculations_TotalDebtService_Year19",806,"R806C3","=Calculations_TotalDebtService_Year19"]
[null,"DataModel","_Calculations_IncomeAvailable_Year19",807,"R807C3","=Calculations_IncomeAvailable_Year19"]
[null,"DataModel","_FirstMortgage_DSCR_Year19",808,"R808C3","=FirstMortgage_DSCR_Year19"]
[null,"DataModel","_Combined_DSCR_Year19",809,"R809C3","=Combined_DSCR_Year19"]
[null,"DataModel","_CashFlow_JuniorLoan_Year19",810,"R810C3","=CashFlow_JuniorLoan_Year19"]
[null,"DataModel","_Calculations_TotalEffectiveIncome_Year20",811,"R811C3","=Calculations_TotalEffectiveIncome_Year20"]
[null,"DataModel","_Calculations_TotalOperatingExpenses_Year20",812,"R812C3","=Calculations_TotalOperatingExpenses_Year20"]
[null,"DataModel","_Calculations_NOI_Year20",813,"R813C3","=Calculations_NOI_Year20"]
[null,"DataModel","_Calculations_TotalDebtService_Year20",814,"R814C3","=Calculations_TotalDebtService_Year20"]
[null,"DataModel","_Calculations_IncomeAvailable_Year20",815,"R815C3","=Calculations_IncomeAvailable_Year20"]
[null,"DataModel","_FirstMortgage_DSCR_Year20",816,"R816C3","=FirstMortgage_DSCR_Year20"]
[null,"DataModel","_Combined_DSCR_Year20",817,"R817C3","=Combined_DSCR_Year20"]
[null,"DataModel","_CashFlow_JuniorLoan_Year20",818,"R818C3","=CashFlow_JuniorLoan_Year20"]
[null,"Loan Sizing","Expense_Dropdown_SourceSelection",null,"R12C4",{"$f":"IF(G1630=\"NA\",\"NA\",MID(G1630,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E1630,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType1",null,"R16C5",{"$f":"IF(G1631=\"NA\",\"NA\",MID(G1631,2,10000))","v":"=IF(_UnitType01_UnitsCount_ALLBR=0,\"\",_UnitType01_UnitsCount_ALLBR)"},{"$f":"_xlfn.IFNA(VLOOKUP(E1631,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType01_UnitsCount_ALLBR=0,\"\",_UnitType01_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType2",null,"R17C5","=IF(_UnitType02_UnitsCount_ALLBR=0,\"\",_UnitType02_UnitsCount_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E1632,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType02_UnitsCount_ALLBR=0,\"\",_UnitType02_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType3",null,"R18C5","=IF(_UnitType03_UnitsCount_ALLBR=0,\"\",_UnitType03_UnitsCount_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E1633,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType03_UnitsCount_ALLBR=0,\"\",_UnitType03_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType4",null,"R19C5","=IF(_UnitType04_UnitsCount_ALLBR=0,\"\",_UnitType04_UnitsCount_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E1634,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType04_UnitsCount_ALLBR=0,\"\",_UnitType04_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType5",null,"R20C5","=IF(_UnitType05_UnitsCount_ALLBR=0,\"\",_UnitType05_UnitsCount_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E1635,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType05_UnitsCount_ALLBR=0,\"\",_UnitType05_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType6",null,"R21C5","=IF(_UnitType06_UnitsCount_ALLBR=0,\"\",_UnitType06_UnitsCount_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E1636,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType06_UnitsCount_ALLBR=0,\"\",_UnitType06_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialMarketType7",null,"R22C5","=IF(_UnitType07_UnitsCount_ALLBR=0,\"\",_UnitType07_UnitsCount_ALLBR)",{"$f":"_xlfn.IFNA(VLOOKUP(E1637,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType07_UnitsCount_ALLBR=0,\"\",_UnitType07_UnitsCount_ALLBR)"}]
[null,"Loan Sizing","Income_UnitCount_ResidentialTotal",null,"R23C5","=SUM(E16:E22)",{"$f":"_xlfn.IFNA(VLOOKUP(E1638,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(E16:E22)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType1",null,"R16C6","=IF(_UnitType01_Name=0,\"\",_UnitType01_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1639,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType01_Name=0,\"\",_UnitType01_VacancyRate)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType2",null,"R17C6","=IF(_UnitType02_Name=0,\"\",_UnitType02_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1640,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType02_Name=0,\"\",_UnitType02_VacancyRate)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType3",null,"R18C6","=IF(_UnitType03_Name=0,\"\",_UnitType03_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1641,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType03_Name=0,\"\",_UnitType03_VacancyRate)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType4",null,"R19C6","=IF(_UnitType04_Name=0,\"\",_UnitType04_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1642,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType04_Name=0,\"\",_UnitType04_VacancyRate)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType5",null,"R20C6","=IF(_UnitType05_Name=0,\"\",_UnitType05_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1643,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType05_Name=0,\"\",_UnitType05_VacancyRate)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType6",null,"R21C6","=IF(_UnitType06_Name=0,\"\",_UnitType06_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1644,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType06_Name=0,\"\",_UnitType06_VacancyRate)"}]
[null,"Loan Sizing","Income_Vacancy_ResidentialMarketType7",null,"R22C6","=IF(_UnitType07_Name=0,\"\",_UnitType07_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1645,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType07_Name=0,\"\",_UnitType07_VacancyRate)"}]
[null,"Loan Sizing","Deductions_Vacancy_VacanciesResidential",null,"R29C6","=IFERROR(_UnitType01_VacancyRate*(_UnitType01_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType02_VacancyRate*(_UnitType02_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType03_VacancyRate*(_UnitType03_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType04_VacancyRate*(_UnitType04_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType05_VacancyRate*(_UnitType05_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType06_VacancyRate*(_UnitType06_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType07_VacancyRate*(_UnitType07_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1646,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(_UnitType01_VacancyRate*(_UnitType01_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType02_VacancyRate*(_UnitType02_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType03_VacancyRate*(_UnitType03_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType04_VacancyRate*(_UnitType04_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType05_VacancyRate*(_UnitType05_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType06_VacancyRate*(_UnitType06_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR)+_UnitType07_VacancyRate*(_UnitType07_UnitsCount_ALLBR/_MarketAnalysis_TotalUnits_ALLBR),\"\")"}]
[null,"Loan Sizing","Deductions_Vacancy_VacanciesCommercial",null,"R30C6","=IF(_OtherIncome_CommercialSpace_VacancyRate=0,\"\",_OtherIncome_CommercialSpace_VacancyRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1647,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_OtherIncome_CommercialSpace_VacancyRate=0,\"\",_OtherIncome_CommercialSpace_VacancyRate)"}]
[null,"Loan Sizing","Deductions_Vacancy_VacanciesParking",null,"R31C6","=IF(AVERAGE(_OtherIncome_Parking_VacancyRate,_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate)=0,\"\",AVERAGE(_OtherIncome_Parking_VacancyRate,_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate))",{"$f":"_xlfn.IFNA(VLOOKUP(E1648,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AVERAGE(_OtherIncome_Parking_VacancyRate,_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate)=0,\"\",AVERAGE(_OtherIncome_Parking_VacancyRate,_OtherIncome_CommunitySpace_VacancyRate,_OtherIncome_Laundry_VacancyRate,_OtherIncome_AncillaryOther_VacancyRate))"}]
[null,"Loan Sizing","AdministrativeExpenses_Input_ManagementFee",null,"R49C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1649,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_Input_MortgageInsurancePremium",null,"R93C6","=_FirstMortgageLoan_MortgageInsuranceRate",{"$f":"_xlfn.IFNA(VLOOKUP(E1650,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_FirstMortgageLoan_MortgageInsuranceRate"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType1",null,"R16C8","=IF(_UnitType01_TotalAnnualRent=0,\"\",_UnitType01_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1651,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType01_TotalAnnualRent=0,\"\",_UnitType01_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType2",null,"R17C8","=IF(_UnitType02_TotalAnnualRent=0,\"\",_UnitType02_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1652,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType02_TotalAnnualRent=0,\"\",_UnitType02_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType3",null,"R18C8","=IF(_UnitType03_TotalAnnualRent=0,\"\",_UnitType03_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1653,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType03_TotalAnnualRent=0,\"\",_UnitType03_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType4",null,"R19C8","=IF(_UnitType04_TotalAnnualRent=0,\"\",_UnitType04_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1654,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType04_TotalAnnualRent=0,\"\",_UnitType04_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType5",null,"R20C8","=IF(_UnitType05_TotalAnnualRent=0,\"\",_UnitType05_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1655,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType05_TotalAnnualRent=0,\"\",_UnitType05_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType6",null,"R21C8","=IF(_UnitType06_TotalAnnualRent=0,\"\",_UnitType06_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1656,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType06_TotalAnnualRent=0,\"\",_UnitType06_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialMarketType7",null,"R22C8","=IF(_UnitType07_TotalAnnualRent=0,\"\",_UnitType07_TotalAnnualRent)",{"$f":"_xlfn.IFNA(VLOOKUP(E1657,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_UnitType07_TotalAnnualRent=0,\"\",_UnitType07_TotalAnnualRent)"}]
[null,"Loan Sizing","Income_MHSelected_ResidentialTotal",null,"R23C8","=SUM(H16:H22)",{"$f":"_xlfn.IFNA(VLOOKUP(E1658,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H16:H22)"}]
[null,"Loan Sizing","Income_MHSelected_Commercial",null,"R25C8","=IF(_OtherIncome_CommercialSpace_Income=0,\"\",_OtherIncome_CommercialSpace_Income)",{"$f":"_xlfn.IFNA(VLOOKUP(E1659,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_OtherIncome_CommercialSpace_Income=0,\"\",_OtherIncome_CommercialSpace_Income)"}]
[null,"Loan Sizing","Income_MHSelected_Parking",null,"R26C8","=IF(_OtherIncome_Parking_Income=0,\"\",_OtherIncome_Parking_Income)",{"$f":"_xlfn.IFNA(VLOOKUP(E1660,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_OtherIncome_Parking_Income=0,\"\",_OtherIncome_Parking_Income)"}]
[null,"Loan Sizing","Income_MHSelected_TotalGrossRental",null,"R27C8","=SUM(H23:H26)",{"$f":"_xlfn.IFNA(VLOOKUP(E1661,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H23:H26)"}]
[null,"Loan Sizing","Deductions_MHSelected_VacanciesResidential",null,"R29C8","=-_GrandTotal_TotalVacancy",{"$f":"_xlfn.IFNA(VLOOKUP(E1662,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =-_GrandTotal_TotalVacancy"}]
[null,"Loan Sizing","Deductions_MHSelected_VacanciesCommercial",null,"R30C8","=IF(OtherIncome_CommercialSpace_Vacancy=0,\"\",-OtherIncome_CommercialSpace_Vacancy)",{"$f":"_xlfn.IFNA(VLOOKUP(E1663,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(OtherIncome_CommercialSpace_Vacancy=0,\"\",-OtherIncome_CommercialSpace_Vacancy)"}]
[null,"Loan Sizing","Deductions_MHSelected_VacanciesParking",null,"R31C8","=IF(_OtherIncome_Parking_Vacancy+OtherIncome_CommunitySpace_Vacancy+_OtherIncome_Laundry_Vacancy+_OtherIncome_AncillaryOther_Vacancy=0,\"\",-(_OtherIncome_Parking_Vacancy+OtherIncome_CommunitySpace_Vacancy+_OtherIncome_Laundry_Vacancy+_OtherIncome_AncillaryOther_Vacancy))",{"$f":"_xlfn.IFNA(VLOOKUP(E1664,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_OtherIncome_Parking_Vacancy+OtherIncome_CommunitySpace_Vacancy+_OtherIncome_Laundry_Vacancy+_OtherIncome_AncillaryOther_Vacancy=0,\"\",-(_OtherIncome_Parking_Vacancy+OtherIncome_CommunitySpace_Vacancy+_OtherIncome_Laundry_Vacancy+_OtherIncome_AncillaryOther_Vacancy))"}]
[null,"Loan Sizing","Deductions_MHSelected_TotalDeductions",null,"R33C8","=SUM(H29:H32)",{"$f":"_xlfn.IFNA(VLOOKUP(E1665,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H29:H32)"}]
[null,"Loan Sizing","Income_MHSelected_EffectiveRentalIncome",null,"R35C8","=Income_MHSelected_TotalGrossRental-Deductions_MHSelected_TotalDeductions",{"$f":"_xlfn.IFNA(VLOOKUP(E1666,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Income_MHSelected_TotalGrossRental-Deductions_MHSelected_TotalDeductions"}]
[null,"Loan Sizing","FinancialRevenue_MHSelected_LaundryVending",null,"R37C8","=IF(_OtherIncome_Laundry_Income=0,\"\",_OtherIncome_Laundry_Income)",{"$f":"_xlfn.IFNA(VLOOKUP(E1667,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_OtherIncome_Laundry_Income=0,\"\",_OtherIncome_Laundry_Income)"}]
[null,"Loan Sizing","FinancialRevenue_MHSelected_OtherIncome",null,"R38C8","=_TotalOtherIncome_Income-_OtherIncome_CommercialSpace_Income-_OtherIncome_Laundry_Income-_OtherIncome_Parking_Income",{"$f":"_xlfn.IFNA(VLOOKUP(E1668,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_TotalOtherIncome_Income-_OtherIncome_CommercialSpace_Income-_OtherIncome_Laundry_Income-_OtherIncome_Parking_Income"}]
[null,"Loan Sizing","FinancialRevenue_MHSelected_TotalOtherIncome",null,"R39C8","=SUM(H37:H38)",{"$f":"_xlfn.IFNA(VLOOKUP(E1669,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H37:H38)"}]
[null,"Loan Sizing","Income_MHSelected_TotalEffectiveIncome",null,"R40C8","=Income_MHSelected_EffectiveRentalIncome+FinancialRevenue_MHSelected_TotalOtherIncome",{"$f":"_xlfn.IFNA(VLOOKUP(E1670,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Income_MHSelected_EffectiveRentalIncome+FinancialRevenue_MHSelected_TotalOtherIncome"}]
[null,"Loan Sizing","Income_MHSelected_TotalFundsReceived",null,"R42C8","=Income_MHSelected_TotalEffectiveIncome",{"$f":"_xlfn.IFNA(VLOOKUP(E1671,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Income_MHSelected_TotalEffectiveIncome"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_ManagementFee",null,"R49C8","=IF(AdministrativeExpenses_ManualOverride_ManagementFee<>\"\",AdministrativeExpenses_ManualOverride_ManagementFee,Income_MHSelected_TotalFundsReceived*AdministrativeExpenses_Input_ManagementFee)",{"$f":"_xlfn.IFNA(VLOOKUP(E1672,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_ManagementFee<>\"\",AdministrativeExpenses_ManualOverride_ManagementFee,Income_MHSelected_TotalFundsReceived*AdministrativeExpenses_Input_ManagementFee)"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Payroll",null,"R50C8","=IF(AdministrativeExpenses_ManualOverride_Payroll<>\"\",AdministrativeExpenses_ManualOverride_Payroll,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Payroll,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Payroll,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1673,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Payroll<>\"\",AdministrativeExpenses_ManualOverride_Payroll,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Payroll,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Payroll,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_PayrollTaxes",null,"R51C8","=IF(AdministrativeExpenses_ManualOverride_PayrollTaxes<>\"\",AdministrativeExpenses_ManualOverride_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_PayrollTaxes,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1674,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_PayrollTaxes<>\"\",AdministrativeExpenses_ManualOverride_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_PayrollTaxes,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Legal",null,"R52C8","=IF(AdministrativeExpenses_ManualOverride_Legal<>\"\",AdministrativeExpenses_ManualOverride_Legal,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Legal,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Legal,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1675,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Legal<>\"\",AdministrativeExpenses_ManualOverride_Legal,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Legal,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Legal,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Audit",null,"R53C8","=IF(AdministrativeExpenses_ManualOverride_Audit<>\"\",AdministrativeExpenses_ManualOverride_Audit,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Audit,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Audit,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1676,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Audit<>\"\",AdministrativeExpenses_ManualOverride_Audit,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Audit,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Audit,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Marketing",null,"R54C8","=IF(AdministrativeExpenses_ManualOverride_Marketing<>\"\",AdministrativeExpenses_ManualOverride_Marketing,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Marketing,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Marketing,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1677,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Marketing<>\"\",AdministrativeExpenses_ManualOverride_Marketing,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Marketing,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Marketing,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Telephone",null,"R55C8","=IF(AdministrativeExpenses_ManualOverride_Telephone<>\"\",AdministrativeExpenses_ManualOverride_Telephone,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Telephone,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Telephone,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1678,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Telephone<>\"\",AdministrativeExpenses_ManualOverride_Telephone,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Telephone,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Telephone,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_OfficeSupplies",null,"R56C8","=IF(AdministrativeExpenses_ManualOverride_OfficeSupplies<>\"\",AdministrativeExpenses_ManualOverride_OfficeSupplies,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_OfficeSupplies,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_OfficeSupplies,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1679,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_OfficeSupplies<>\"\",AdministrativeExpenses_ManualOverride_OfficeSupplies,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_OfficeSupplies,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_OfficeSupplies,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Accounting",null,"R57C8","=IF(AdministrativeExpenses_ManualOverride_Accounting<>\"\",AdministrativeExpenses_ManualOverride_Accounting,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Accounting,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Accounting,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1680,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Accounting<>\"\",AdministrativeExpenses_ManualOverride_Accounting,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Accounting,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Accounting,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_CentralOffice",null,"R58C8","=IF(AdministrativeExpenses_ManualOverride_CentralOffice<>\"\",AdministrativeExpenses_ManualOverride_CentralOffice,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_CentralOffice,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_CentralOffice,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1681,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_CentralOffice<>\"\",AdministrativeExpenses_ManualOverride_CentralOffice,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_CentralOffice,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_CentralOffice,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_Miscellaneous",null,"R59C8","=IF(AdministrativeExpenses_ManualOverride_Miscellaneous<>\"\",AdministrativeExpenses_ManualOverride_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Miscellaneous,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1682,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(AdministrativeExpenses_ManualOverride_Miscellaneous<>\"\",AdministrativeExpenses_ManualOverride_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",AdministrativeExpenses_BorrowerBudget_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",AdministrativeExpenses_AuditTrended_Miscellaneous,\"ERROR\")))"}]
[null,"Loan Sizing","AdministrativeExpenses_MHSelected_TotalExpense",null,"R60C8","=SUM(H49:H59)",{"$f":"_xlfn.IFNA(VLOOKUP(E1683,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H49:H59)"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Payroll",null,"R62C8","=IF(MaintenanceExpenses_ManualOverride_Payroll<>\"\",MaintenanceExpenses_ManualOverride_Payroll,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Payroll,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Payroll,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1684,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Payroll<>\"\",MaintenanceExpenses_ManualOverride_Payroll,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Payroll,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Payroll,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_PayrollTaxes",null,"R63C8","=IF(MaintenanceExpenses_ManualOverride_PayrollTaxes<>\"\",MaintenanceExpenses_ManualOverride_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_PayrollTaxes,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1685,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_PayrollTaxes<>\"\",MaintenanceExpenses_ManualOverride_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_PayrollTaxes,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_PayrollTaxes,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Janitorial",null,"R64C8","=IF(MaintenanceExpenses_ManualOverride_Janitorial<>\"\",MaintenanceExpenses_ManualOverride_Janitorial,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Janitorial,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Janitorial,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1686,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Janitorial<>\"\",MaintenanceExpenses_ManualOverride_Janitorial,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Janitorial,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Janitorial,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Landscaping",null,"R65C8","=IF(MaintenanceExpenses_ManualOverride_Landscaping<>\"\",MaintenanceExpenses_ManualOverride_Landscaping,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Landscaping,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Landscaping,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1687,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Landscaping<>\"\",MaintenanceExpenses_ManualOverride_Landscaping,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Landscaping,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Landscaping,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_InteriorDecorating",null,"R66C8","=IF(MaintenanceExpenses_ManualOverride_InteriorDecorating<>\"\",MaintenanceExpenses_ManualOverride_InteriorDecorating,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_InteriorDecorating,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_InteriorDecorating,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1688,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_InteriorDecorating<>\"\",MaintenanceExpenses_ManualOverride_InteriorDecorating,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_InteriorDecorating,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_InteriorDecorating,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Repairs",null,"R67C8","=IF(MaintenanceExpenses_ManualOverride_Repairs<>\"\",MaintenanceExpenses_ManualOverride_Repairs,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Repairs,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Repairs,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1689,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Repairs<>\"\",MaintenanceExpenses_ManualOverride_Repairs,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Repairs,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Repairs,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Elevator",null,"R68C8","=IF(MaintenanceExpenses_ManualOverride_Elevator<>\"\",MaintenanceExpenses_ManualOverride_Elevator,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Elevator,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Elevator,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1690,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Elevator<>\"\",MaintenanceExpenses_ManualOverride_Elevator,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Elevator,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Elevator,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_GarbageRemoval",null,"R69C8","=IF(MaintenanceExpenses_ManualOverride_GarbageRemoval<>\"\",MaintenanceExpenses_ManualOverride_GarbageRemoval,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_GarbageRemoval,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_GarbageRemoval,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1691,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_GarbageRemoval<>\"\",MaintenanceExpenses_ManualOverride_GarbageRemoval,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_GarbageRemoval,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_GarbageRemoval,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_SnowRemoval",null,"R70C8","=IF(MaintenanceExpenses_ManualOverride_SnowRemoval<>\"\",MaintenanceExpenses_ManualOverride_SnowRemoval,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_SnowRemoval,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_SnowRemoval,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1692,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_SnowRemoval<>\"\",MaintenanceExpenses_ManualOverride_SnowRemoval,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_SnowRemoval,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_SnowRemoval,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Exterminating",null,"R71C8","=IF(MaintenanceExpenses_ManualOverride_Exterminating<>\"\",MaintenanceExpenses_ManualOverride_Exterminating,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Exterminating,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Exterminating,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1693,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Exterminating<>\"\",MaintenanceExpenses_ManualOverride_Exterminating,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Exterminating,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Exterminating,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Recreation",null,"R72C8",{"$f":"IF(G1694=\"NA\",\"NA\",MID(G1694,2,10000))","v":"=IF(MaintenanceExpenses_ManualOverride_Recreation<>\"\",MaintenanceExpenses_ManualOverride_Recreation,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Recreation,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Recreation,\"ERROR\")))"},{"$f":"_xlfn.IFNA(VLOOKUP(E1694,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Recreation<>\"\",MaintenanceExpenses_ManualOverride_Recreation,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Recreation,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Recreation,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_Miscellaneous",null,"R73C8","=IF(MaintenanceExpenses_ManualOverride_Miscellaneous<>\"\",MaintenanceExpenses_ManualOverride_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Miscellaneous,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1695,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(MaintenanceExpenses_ManualOverride_Miscellaneous<>\"\",MaintenanceExpenses_ManualOverride_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",MaintenanceExpenses_BorrowerBudget_Miscellaneous,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",MaintenanceExpenses_AuditTrended_Miscellaneous,\"ERROR\")))"}]
[null,"Loan Sizing","MaintenanceExpenses_MHSelected_TotalExpense",null,"R74C8","=SUM(H62:H73)",{"$f":"_xlfn.IFNA(VLOOKUP(E1696,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H62:H73)"}]
[null,"Loan Sizing","GeneralExpenses_MHSelected_ResidentServices",null,"R76C8","=IF(GeneralExpenses_ManualOverride_ResidentServices<>\"\",GeneralExpenses_ManualOverride_ResidentServices,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_ResidentServices,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_ResidentServices,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1697,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(GeneralExpenses_ManualOverride_ResidentServices<>\"\",GeneralExpenses_ManualOverride_ResidentServices,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_ResidentServices,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_ResidentServices,\"ERROR\")))"}]
[null,"Loan Sizing","GeneralExpenses_MHSelected_Security",null,"R77C8","=IF(GeneralExpenses_ManualOverride_Security<>\"\",GeneralExpenses_ManualOverride_Security,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_Security,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_Security,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1698,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(GeneralExpenses_ManualOverride_Security<>\"\",GeneralExpenses_ManualOverride_Security,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_Security,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_Security,\"ERROR\")))"}]
[null,"Loan Sizing","UtilityExpenses_MHSelected_Electricity",null,"R79C8","=IF(UtilityExpenses_ManualOverride_Electricity<>\"\",UtilityExpenses_ManualOverride_Electricity,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Electricity,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Electricity,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1699,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(UtilityExpenses_ManualOverride_Electricity<>\"\",UtilityExpenses_ManualOverride_Electricity,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Electricity,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Electricity,\"ERROR\")))"}]
[null,"Loan Sizing","UtilityExpenses_MHSelected_Gas",null,"R80C8","=IF(UtilityExpenses_ManualOverride_Gas<>\"\",UtilityExpenses_ManualOverride_Gas,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Gas,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Gas,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1700,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(UtilityExpenses_ManualOverride_Gas<>\"\",UtilityExpenses_ManualOverride_Gas,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Gas,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Gas,\"ERROR\")))"}]
[null,"Loan Sizing","UtilityExpenses_MHSelected_Oil",null,"R81C8","=IF(UtilityExpenses_ManualOverride_Oil<>\"\",UtilityExpenses_ManualOverride_Oil,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Oil,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Oil,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1701,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(UtilityExpenses_ManualOverride_Oil<>\"\",UtilityExpenses_ManualOverride_Oil,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_Oil,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_Oil,\"ERROR\")))"}]
[null,"Loan Sizing","UtilityExpenses_MHSelected_WaterSewer",null,"R82C8","=IF(UtilityExpenses_ManualOverride_WaterSewer<>\"\",UtilityExpenses_ManualOverride_WaterSewer,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_WaterSewer,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_WaterSewer,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1702,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(UtilityExpenses_ManualOverride_WaterSewer<>\"\",UtilityExpenses_ManualOverride_WaterSewer,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",UtilityExpenses_BorrowerBudget_WaterSewer,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",UtilityExpenses_AuditTrended_WaterSewer,\"ERROR\")))"}]
[null,"Loan Sizing","UtilityExpenses_MHSelected_TotalExpense",null,"R83C8","=SUM(H79:H82)",{"$f":"_xlfn.IFNA(VLOOKUP(E1703,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H79:H82)"}]
[null,"Loan Sizing","GeneralExpenses_MHSelected_ReplacementReserveDeposits",null,"R85C8","=IF(GeneralExpenses_ManualOverride_ReplacementReserveDeposits<>\"\",GeneralExpenses_ManualOverride_ReplacementReserveDeposits,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_ReplacementReserveDeposits,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1704,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(GeneralExpenses_ManualOverride_ReplacementReserveDeposits<>\"\",GeneralExpenses_ManualOverride_ReplacementReserveDeposits,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_ReplacementReserveDeposits,\"ERROR\")))"}]
[null,"Loan Sizing","GeneralExpenses_MHSelected_SpecialEscrowDeposits",null,"R86C8","=IF(GeneralExpenses_ManualOverride_SpecialEscrowDeposits<>\"\",GeneralExpenses_ManualOverride_SpecialEscrowDeposits,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_SpecialEscrowDeposits,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1705,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(GeneralExpenses_ManualOverride_SpecialEscrowDeposits<>\"\",GeneralExpenses_ManualOverride_SpecialEscrowDeposits,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",GeneralExpenses_AuditTrended_SpecialEscrowDeposits,\"ERROR\")))"}]
[null,"Loan Sizing","TaxInsuranceExpenses_MHSelected_TaxesRealEstate",null,"R88C8","=IF(TaxInsuranceExpenses_ManualOverride_TaxesRealEstate<>\"\",TaxInsuranceExpenses_ManualOverride_TaxesRealEstate,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_TaxesRealEstate,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1706,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(TaxInsuranceExpenses_ManualOverride_TaxesRealEstate<>\"\",TaxInsuranceExpenses_ManualOverride_TaxesRealEstate,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_TaxesRealEstate,\"ERROR\")))"}]
[null,"Loan Sizing","TaxInsuranceExpenses_MHSelected_TaxesOther",null,"R89C8","=IF(TaxInsuranceExpenses_ManualOverride_TaxesOther<>\"\",TaxInsuranceExpenses_ManualOverride_TaxesOther,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_TaxesOther,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_TaxesOther,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1707,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(TaxInsuranceExpenses_ManualOverride_TaxesOther<>\"\",TaxInsuranceExpenses_ManualOverride_TaxesOther,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_TaxesOther,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_TaxesOther,\"ERROR\")))"}]
[null,"Loan Sizing","TaxInsuranceExpenses_MHSelected_Insurance",null,"R90C8","=IF(TaxInsuranceExpenses_ManualOverride_Insurance<>\"\",TaxInsuranceExpenses_ManualOverride_Insurance,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_Insurance,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_Insurance,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1708,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(TaxInsuranceExpenses_ManualOverride_Insurance<>\"\",TaxInsuranceExpenses_ManualOverride_Insurance,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_Insurance,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_Insurance,\"ERROR\")))"}]
[null,"Loan Sizing","TaxInsuranceExpenses_MHSelected_Interest",null,"R91C8","=IF(TaxInsuranceExpenses_ManualOverride_Interest<>\"\",TaxInsuranceExpenses_ManualOverride_Interest,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_Interest,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_Interest,\"ERROR\")))",{"$f":"_xlfn.IFNA(VLOOKUP(E1709,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(TaxInsuranceExpenses_ManualOverride_Interest<>\"\",TaxInsuranceExpenses_ManualOverride_Interest,IF(Expense_Dropdown_SourceSelection = \"Borrower's Budget\",TaxInsuranceExpenses_BorrowerBudget_Interest,IF(Expense_Dropdown_SourceSelection = \"Final Audit Trended\",TaxInsuranceExpenses_AuditTrended_Interest,\"ERROR\")))"}]
[null,"Loan Sizing","TaxInsuranceExpenses_MHSelected_TotalExpense",null,"R92C8","=SUM(H88:H91)",{"$f":"_xlfn.IFNA(VLOOKUP(E1710,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(H88:H91)"}]
[null,"Loan Sizing","GeneralExpenses_MHSelected_MortgageInsurancePremium",null,"R93C8","=IF(GeneralExpenses_ManualOverride_MortgageInsurancePremium<>\"\",GeneralExpenses_ManualOverride_MortgageInsurancePremium,LoanSizing_Dashboard_SupportableLoanAmt*TaxInsuranceExpenses_Input_MortgageInsurancePremium)",{"$f":"_xlfn.IFNA(VLOOKUP(E1711,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(GeneralExpenses_ManualOverride_MortgageInsurancePremium<>\"\",GeneralExpenses_ManualOverride_MortgageInsurancePremium,LoanSizing_Dashboard_SupportableLoanAmt*TaxInsuranceExpenses_Input_MortgageInsurancePremium)"}]
[null,"Loan Sizing","Expense_MHSelected_TotalDisbursement",null,"R94C8","=AdministrativeExpenses_MHSelected_TotalExpense+MaintenanceExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_ResidentServices+GeneralExpenses_MHSelected_Security+UtilityExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_ReplacementReserveDeposits+GeneralExpenses_MHSelected_SpecialEscrowDeposits+TaxInsuranceExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_MortgageInsurancePremium",{"$f":"_xlfn.IFNA(VLOOKUP(E1712,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =AdministrativeExpenses_MHSelected_TotalExpense+MaintenanceExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_ResidentServices+GeneralExpenses_MHSelected_Security+UtilityExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_ReplacementReserveDeposits+GeneralExpenses_MHSelected_SpecialEscrowDeposits+TaxInsuranceExpenses_MHSelected_TotalExpense+GeneralExpenses_MHSelected_MortgageInsurancePremium"}]
[null,"Loan Sizing","UnderwritingNOI_MHSelected_UnderwritingNOI",null,"R96C8","=Income_MHSelected_TotalFundsReceived-Expense_MHSelected_TotalDisbursement",{"$f":"_xlfn.IFNA(VLOOKUP(E1713,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =Income_MHSelected_TotalFundsReceived-Expense_MHSelected_TotalDisbursement"}]
[null,"Loan Sizing","LoanSizing_Dashboard_UseFixedLoanAmt?",null,"R2C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1714,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_FixedLoanAmt",null,"R3C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1715,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_FixedDSCRatio",null,"R4C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1716,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_LoanRate",null,"R5C12","=_FirstMortgageLoan_ProjectedInterestRate",{"$f":"_xlfn.IFNA(VLOOKUP(E1717,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_FirstMortgageLoan_ProjectedInterestRate"}]
[null,"Loan Sizing","LoanSizing_Dashboard_LoanTerm",null,"R6C12","=_FirstMortgageLoan_Amortization",{"$f":"_xlfn.IFNA(VLOOKUP(E1718,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_FirstMortgageLoan_Amortization"}]
[null,"Loan Sizing","LoanSizing_Dashboard_LoanConstant",null,"R7C12","=IF(_FirstMortgageLoan_Amortization=0,LoanSizing_Dashboard_LoanRate,PMT(LoanSizing_Dashboard_LoanRate/12,LoanSizing_Dashboard_LoanTerm*12,-1)*12)",{"$f":"_xlfn.IFNA(VLOOKUP(E1719,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(_FirstMortgageLoan_Amortization=0,LoanSizing_Dashboard_LoanRate,PMT(LoanSizing_Dashboard_LoanRate/12,LoanSizing_Dashboard_LoanTerm*12,-1)*12)"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_ManagementFee",null,"R49C12","=_OneStop_Line250_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1720,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line250_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Payroll",null,"R50C12","=_OneStop_Line251_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1721,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line251_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_PayrollTaxes",null,"R51C12","=_OneStop_Line252_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1722,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line252_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Legal",null,"R52C12","=_OneStop_Line253_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1723,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line253_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Audit",null,"R53C12","=_OneStop_Line254_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1724,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line254_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Marketing",null,"R54C12","=_OneStop_Line255_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1725,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line255_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Telephone",null,"R55C12","=_OneStop_Line256_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1726,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line256_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_OfficeSupplies",null,"R56C12","=_OneStop_Line257_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1727,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line257_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Accounting",null,"R57C12","=_OneStop_Line258_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1728,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line258_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_CentralOffice",null,"R58C12","=_OneStop_Line259_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1729,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line259_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_Miscellaneous",null,"R59C12","=_OneStop_Line260_Value+_OneStop_Line261_Value+_OneStop_Line262_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1730,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line260_Value+_OneStop_Line261_Value+_OneStop_Line262_Value"}]
[null,"Loan Sizing","AdministrativeExpenses_BorrowerBudget_TotalExpense",null,"R60C12","=SUM(L49:L59)",{"$f":"_xlfn.IFNA(VLOOKUP(E1731,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(L49:L59)"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Payroll",null,"R62C12","=_OneStop_Line264_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1732,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line264_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_PayrollTaxes",null,"R63C12","=_OneStop_Line265_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1733,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line265_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Janitorial",null,"R64C12","=_OneStop_Line266_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1734,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line266_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Landscaping",null,"R65C12","=_OneStop_Line267_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1735,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line267_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_InteriorDecorating",null,"R66C12","=_OneStop_Line268_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1736,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line268_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Repairs",null,"R67C12","=_OneStop_Line269_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1737,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line269_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Elevator",null,"R68C12","=_OneStop_Line270_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1738,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line270_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_GarbageRemoval",null,"R69C12","=_OneStop_Line271_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1739,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line271_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_SnowRemoval",null,"R70C12","=_OneStop_Line272_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1740,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line272_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Exterminating",null,"R71C12","=_OneStop_Line273_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1741,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line273_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Recreation",null,"R72C12","=_OneStop_Line274_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1742,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line274_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_Miscellaneous",null,"R73C12","=_OneStop_Line275_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1743,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line275_Value"}]
[null,"Loan Sizing","MaintenanceExpenses_BorrowerBudget_TotalExpense",null,"R74C12","=SUM(L62:L73)",{"$f":"_xlfn.IFNA(VLOOKUP(E1744,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(L62:L73)"}]
[null,"Loan Sizing","GeneralExpenses_BorrowerBudget_ResidentServices",null,"R76C12","=_OneStop_Line277_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1745,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line277_Value"}]
[null,"Loan Sizing","GeneralExpenses_BorrowerBudget_Security",null,"R77C12","=_OneStop_Line278_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1746,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line278_Value"}]
[null,"Loan Sizing","UtilityExpenses_BorrowerBudget_Electricity",null,"R79C12","=_OneStop_Line279_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1747,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line279_Value"}]
[null,"Loan Sizing","UtilityExpenses_BorrowerBudget_Gas",null,"R80C12","=_OneStop_Line280_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1748,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line280_Value"}]
[null,"Loan Sizing","UtilityExpenses_BorrowerBudget_Oil",null,"R81C12","=_OneStop_Line281_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1749,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line281_Value"}]
[null,"Loan Sizing","UtilityExpenses_BorrowerBudget_WaterSewer",null,"R82C12","=_OneStop_Line282_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1750,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line282_Value"}]
[null,"Loan Sizing","UtilityExpenses_BorrowerBudget_TotalExpense",null,"R83C12","=SUM(L79:L82)",{"$f":"_xlfn.IFNA(VLOOKUP(E1751,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(L79:L82)"}]
[null,"Loan Sizing","GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits",null,"R85C12","=_OneStop_Line284_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1752,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line284_Value"}]
[null,"Loan Sizing","GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits",null,"R86C12","=_OneStop_Line285_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1753,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line285_Value"}]
[null,"Loan Sizing","TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate",null,"R88C12","=_OneStop_Line286_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1754,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line286_Value"}]
[null,"Loan Sizing","TaxInsuranceExpenses_BorrowerBudget_TaxesOther",null,"R89C12","=_OneStop_Line287_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1755,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line287_Value"}]
[null,"Loan Sizing","TaxInsuranceExpenses_BorrowerBudget_Insurance",null,"R90C12","=_OneStop_Line288_Value+_OneStop_Line290_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1756,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line288_Value+_OneStop_Line290_Value"}]
[null,"Loan Sizing","TaxInsuranceExpenses_BorrowerBudget_Interest",null,"R91C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1757,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_BorrowerBudget_TotalExpense",null,"R92C12",{"$f":"IF(G1758=\"NA\",\"NA\",MID(G1758,2,10000))","v":"=SUM(L88:L91)"},{"$f":"_xlfn.IFNA(VLOOKUP(E1758,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(L88:L91)"}]
[null,"Loan Sizing","GeneralExpenses_BorrowerBudget_MortgageInsurancePremium",null,"R93C12","=_OneStop_Line289_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E1759,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_OneStop_Line289_Value"}]
[null,"Loan Sizing","Expense_BorrowerBudget_TotalDisbursement",null,"R94C12","=AdministrativeExpenses_BorrowerBudget_TotalExpense+MaintenanceExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_ResidentServices+GeneralExpenses_BorrowerBudget_Security+UtilityExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits+GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits+TaxInsuranceExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_MortgageInsurancePremium",{"$f":"_xlfn.IFNA(VLOOKUP(E1760,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =AdministrativeExpenses_BorrowerBudget_TotalExpense+MaintenanceExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_ResidentServices+GeneralExpenses_BorrowerBudget_Security+UtilityExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits+GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits+TaxInsuranceExpenses_BorrowerBudget_TotalExpense+GeneralExpenses_BorrowerBudget_MortgageInsurancePremium"}]
[null,"Loan Sizing","UnderwritingNOI_BorrowerBudget_UnderwritingNOI",null,"R96C12","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1761,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_UnderwritingNOI",null,"R2C18","=UnderwritingNOI_MHSelected_UnderwritingNOI",{"$f":"_xlfn.IFNA(VLOOKUP(E1762,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =UnderwritingNOI_MHSelected_UnderwritingNOI"}]
[null,"Loan Sizing","LoanSizing_Dashboard_ExpenseEGI",null,"R3C18","=IF(Income_MHSelected_TotalFundsReceived=0,0,+Expense_MHSelected_TotalDisbursement/Income_MHSelected_TotalFundsReceived)",{"$f":"_xlfn.IFNA(VLOOKUP(E1763,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Income_MHSelected_TotalFundsReceived=0,0,+Expense_MHSelected_TotalDisbursement/Income_MHSelected_TotalFundsReceived)"}]
[null,"Loan Sizing","LoanSizing_Dashboard_SupportableLoanAmt",null,"R4C18","=IFERROR(+IF(LoanSizing_Dashboard_UseFixedLoanAmt?=\"YES\",LoanSizing_Dashboard_FixedLoanAmt,LoanSizing_Dashboard_DebtServiceFirstMortgage/LoanSizing_Dashboard_LoanConstant),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1764,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(+IF(LoanSizing_Dashboard_UseFixedLoanAmt?=\"YES\",LoanSizing_Dashboard_FixedLoanAmt,LoanSizing_Dashboard_DebtServiceFirstMortgage/LoanSizing_Dashboard_LoanConstant),0)"}]
[null,"Loan Sizing","LoanSizing_Dashboard_DebtServiceFirstMortgage",null,"R5C18","=IFERROR(IF(LoanSizing_Dashboard_UseFixedLoanAmt?=\"YES\",LoanSizing_Dashboard_FixedLoanAmt*LoanSizing_Dashboard_LoanConstant,UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_FixedDSCRatio-_JuniorLoan_One_DebtServicePaymentAnnual),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E1765,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(LoanSizing_Dashboard_UseFixedLoanAmt?=\"YES\",LoanSizing_Dashboard_FixedLoanAmt*LoanSizing_Dashboard_LoanConstant,UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_FixedDSCRatio-_JuniorLoan_One_DebtServicePaymentAnnual),0)"}]
[null,"Loan Sizing","LoanSizing_Dashboard_DebtServiceJunior",null,"R6C18","=_JuniorLoan_One_DebtServicePaymentAnnual",{"$f":"_xlfn.IFNA(VLOOKUP(E1766,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =_JuniorLoan_One_DebtServicePaymentAnnual"}]
[null,"Loan Sizing","LoanSizing_Dashboard_FirstMortgageDSCYear1",null,"R8C18","=IFERROR(UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_DebtServiceFirstMortgage,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1767,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_DebtServiceFirstMortgage,\"\")"}]
[null,"Loan Sizing","LoanSizing_Dashboard_CombinedDSCYear1",null,"R9C18","=IFERROR(_Combined_DSCR_Year1,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1768,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(_Combined_DSCR_Year1,\"\")"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_ManagementFee",null,"R49C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1769,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Payroll",null,"R50C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1770,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_PayrollTaxes",null,"R51C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1771,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Legal",null,"R52C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1772,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Audit",null,"R53C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1773,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Marketing",null,"R54C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1774,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Telephone",null,"R55C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1775,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_OfficeSupplies",null,"R56C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1776,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Accounting",null,"R57C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1777,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_CentralOffice",null,"R58C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1778,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_ManualOverride_Miscellaneous",null,"R59C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1779,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Payroll",null,"R62C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1780,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_PayrollTaxes",null,"R63C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1781,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Janitorial",null,"R64C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1782,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Landscaping",null,"R65C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1783,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_InteriorDecorating",null,"R66C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1784,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Repairs",null,"R67C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1785,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Elevator",null,"R68C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1786,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_GarbageRemoval",null,"R69C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1787,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_SnowRemoval",null,"R70C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1788,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Exterminating",null,"R71C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1789,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Recreation",null,"R72C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1790,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_ManualOverride_Miscellaneous",null,"R73C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1791,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_ManualOverride_ResidentServices",null,"R76C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1792,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_ManualOverride_Security",null,"R77C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1793,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_ManualOverride_Electricity",null,"R79C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1794,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_ManualOverride_Gas",null,"R80C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1795,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_ManualOverride_Oil",null,"R81C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1796,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_ManualOverride_WaterSewer",null,"R82C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1797,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_ManualOverride_ReplacementReserveDeposits",null,"R85C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1798,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_ManualOverride_SpecialEscrowDeposits",null,"R86C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1799,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_ManualOverride_TaxesRealEstate",null,"R88C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1800,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_ManualOverride_TaxesOther",null,"R89C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1801,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_ManualOverride_Insurance",null,"R90C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1802,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_ManualOverride_Interest",null,"R91C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1803,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_ManualOverride_MortgageInsurancePremium",null,"R93C18","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1804,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_FirstMortgageDSCYear15",null,"R8C19",{"$f":"IF(G1805=\"NA\",\"NA\",MID(G1805,2,10000))","v":"=IFERROR(MIN('20 Year Proforma'!J8:X8),\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E1805,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(MIN('20 Year Proforma'!J8:X8),\"\")"}]
[null,"Loan Sizing","LoanSizing_Dashboard_CombinedDSCYear15",null,"R9C19",{"$f":"IF(G1806=\"NA\",\"NA\",MID(G1806,2,10000))","v":"=IFERROR(MIN('20 Year Proforma'!J9:X9),\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E1806,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(MIN('20 Year Proforma'!J9:X9),\"\")"}]
[null,"Loan Sizing","LoanSizing_Dashboard_FirstMortgageDSCYear20",null,"R8C20",{"$f":"IF(G1807=\"NA\",\"NA\",MID(G1807,2,10000))","v":"=IFERROR(MIN('20 Year Proforma'!Y8:AC8),\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E1807,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(MIN('20 Year Proforma'!Y8:AC8),\"\")"}]
[null,"Loan Sizing","LoanSizing_Dashboard_CombinedDSCYear20",null,"R9C20",{"$f":"IF(G1808=\"NA\",\"NA\",MID(G1808,2,10000))","v":"=IFERROR(MIN('20 Year Proforma'!Y9:AC9),\"\")"},{"$f":"_xlfn.IFNA(VLOOKUP(E1808,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(MIN('20 Year Proforma'!Y9:AC9),\"\")"}]
[null,"Loan Sizing","LoanSizing_Dashboard_CapRate",null,"R1C20",{"$f":"IF(G1809=\"NA\",\"NA\",MID(G1809,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E1809,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_PrelimLTV",null,"R2C20","=IFERROR(LoanSizing_Dashboard_SupportableLoanAmt/(UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_CapRate),\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1810,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(LoanSizing_Dashboard_SupportableLoanAmt/(UnderwritingNOI_MHSelected_UnderwritingNOI/LoanSizing_Dashboard_CapRate),\"\")"}]
[null,"Loan Sizing","LoanSizing_Dashboard_AppraisedValue",null,"R3C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1811,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_MaxUWLTV",null,"R4C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1812,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","LoanSizing_Dashboard_MaxLoan",null,"R5C20","=LoanSizing_Dashboard_AppraisedValue*LoanSizing_Dashboard_MinUWLTV",{"$f":"_xlfn.IFNA(VLOOKUP(E1813,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =LoanSizing_Dashboard_AppraisedValue*LoanSizing_Dashboard_MinUWLTV"}]
[null,"Loan Sizing","LoanSizing_Dashboard_ActualLTV",null,"R6C20","=IFERROR(LoanSizing_Dashboard_SupportableLoanAmt/LoanSizing_Dashboard_AppraisedValue,\"\")",{"$f":"_xlfn.IFNA(VLOOKUP(E1814,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IFERROR(LoanSizing_Dashboard_SupportableLoanAmt/LoanSizing_Dashboard_AppraisedValue,\"\")"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType1",null,"R16C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1815,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType2",null,"R17C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1816,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType3",null,"R18C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1817,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType4",null,"R19C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1818,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType5",null,"R20C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1819,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType6",null,"R21C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1820,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialMarketType7",null,"R22C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1821,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_ResidentialTotal",null,"R23C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1822,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_Commercial",null,"R25C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1823,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_Parking",null,"R26C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1824,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_TotalGrossRental",null,"R27C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1825,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Deductions_Comments_VacanciesResidential",null,"R29C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1826,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Deductions_Comments_VacanciesCommercial",null,"R30C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1827,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Deductions_Comments_VacanciesParking",null,"R31C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1828,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Deductions_Comments_BadDebts",null,"R32C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1829,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Deductions_Comments_TotalDeductions",null,"R33C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1830,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_EffectiveRentalIncome",null,"R35C20",{"$f":"IF(G1831=\"NA\",\"NA\",MID(G1831,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E1831,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","FinancialRevenue_Comments_LaundryVending",null,"R37C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1832,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","FinancialRevenue_Comments_OtherIncome",null,"R38C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1833,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","FinancialRevenue_Comments_TotalOtherIncome",null,"R39C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1834,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_TotalEffectiveIncome",null,"R40C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1835,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Income_Comments_TotalFundsReceived",null,"R42C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1836,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_ManagementFee",null,"R49C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1837,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Payroll",null,"R50C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1838,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_PayrollTaxes",null,"R51C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1839,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Legal",null,"R52C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1840,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Audit",null,"R53C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1841,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Marketing",null,"R54C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1842,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Telephone",null,"R55C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1843,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_OfficeSupplies",null,"R56C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1844,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Accounting",null,"R57C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1845,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_CentralOffice",null,"R58C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1846,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_Miscellaneous",null,"R59C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1847,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_Comments_TotalExpense",null,"R60C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1848,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Payroll",null,"R62C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1849,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_PayrollTaxes",null,"R63C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1850,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Janitorial",null,"R64C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1851,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Landscaping",null,"R65C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1852,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_InteriorDecorating",null,"R66C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1853,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Repairs",null,"R67C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1854,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Elevator",null,"R68C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1855,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_GarbageRemoval",null,"R69C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1856,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_SnowRemoval",null,"R70C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1857,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Exterminating",null,"R71C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1858,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Recreation",null,"R72C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1859,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_Miscellaneous",null,"R73C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1860,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","MaintenanceExpenses_Comments_TotalExpense",null,"R74C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1861,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_Comments_ResidentServices",null,"R76C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1862,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_Comments_Security",null,"R77C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1863,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_Comments_Electricity",null,"R79C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1864,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_Comments_Gas",null,"R80C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1865,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_Comments_Oil",null,"R81C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1866,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_Comments_WaterSewer",null,"R82C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1867,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UtilityExpenses_Comments_TotalExpense",null,"R83C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1868,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_Comments_ReplacementReserveDeposits",null,"R85C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1869,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_Comments_SpecialEscrowDeposits",null,"R86C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1870,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_Comments_TaxesRealEstate",null,"R88C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1871,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_Comments_TaxesOther",null,"R89C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1872,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_Comments_Insurance",null,"R90C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1873,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_Comments_Interest",null,"R91C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1874,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","TaxInsuranceExpenses_Comments_TotalExpense",null,"R92C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1875,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","GeneralExpenses_Comments_MortgageInsurancePremium",null,"R93C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1876,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Expense_Comments_TotalDisbursement",null,"R94C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1877,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","UnderwritingNOI_Comments_UnderwritingNOI",null,"R96C20","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1878,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_ManagementFee",null,"R49C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_ManagementFee)",{"$f":"_xlfn.IFNA(VLOOKUP(E1879,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_ManagementFee)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Payroll",null,"R50C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Payroll)",{"$f":"_xlfn.IFNA(VLOOKUP(E1880,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Payroll)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_PayrollTaxes",null,"R51C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_PayrollTaxes)",{"$f":"_xlfn.IFNA(VLOOKUP(E1881,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_PayrollTaxes)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Legal",null,"R52C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Legal)",{"$f":"_xlfn.IFNA(VLOOKUP(E1882,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Legal)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Audit",null,"R53C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Audit)",{"$f":"_xlfn.IFNA(VLOOKUP(E1883,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Audit)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Marketing",null,"R54C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Marketing)",{"$f":"_xlfn.IFNA(VLOOKUP(E1884,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Marketing)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Telephone",null,"R55C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Telephone)",{"$f":"_xlfn.IFNA(VLOOKUP(E1885,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Telephone)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_OfficeSupplies",null,"R56C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_OfficeSupplies)",{"$f":"_xlfn.IFNA(VLOOKUP(E1886,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_OfficeSupplies)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Accounting",null,"R57C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Accounting)",{"$f":"_xlfn.IFNA(VLOOKUP(E1887,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Accounting)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_CentralOffice",null,"R58C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_CentralOffice)",{"$f":"_xlfn.IFNA(VLOOKUP(E1888,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_CentralOffice)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_Miscellaneous",null,"R59C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Miscellaneous)",{"$f":"_xlfn.IFNA(VLOOKUP(E1889,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*AdministrativeExpenses_AuditCY_Miscellaneous)"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditTrended_TotalExpense",null,"R60C23","=SUM(W49:W59)",{"$f":"_xlfn.IFNA(VLOOKUP(E1890,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(W49:W59)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Payroll",null,"R62C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Payroll)",{"$f":"_xlfn.IFNA(VLOOKUP(E1891,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Payroll)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_PayrollTaxes",null,"R63C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_PayrollTaxes)",{"$f":"_xlfn.IFNA(VLOOKUP(E1892,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_PayrollTaxes)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Janitorial",null,"R64C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Janitorial)",{"$f":"_xlfn.IFNA(VLOOKUP(E1893,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Janitorial)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Landscaping",null,"R65C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Landscaping)",{"$f":"_xlfn.IFNA(VLOOKUP(E1894,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Landscaping)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_InteriorDecorating",null,"R66C23",{"$f":"IF(G1895=\"NA\",\"NA\",MID(G1895,2,10000))","v":"=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_InteriorDecorating)"},{"$f":"_xlfn.IFNA(VLOOKUP(E1895,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_InteriorDecorating)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Repairs",null,"R67C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Repairs)",{"$f":"_xlfn.IFNA(VLOOKUP(E1896,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Repairs)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Elevator",null,"R68C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Elevator)",{"$f":"_xlfn.IFNA(VLOOKUP(E1897,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Elevator)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_GarbageRemoval",null,"R69C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_GarbageRemoval)",{"$f":"_xlfn.IFNA(VLOOKUP(E1898,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_GarbageRemoval)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_SnowRemoval",null,"R70C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_SnowRemoval)",{"$f":"_xlfn.IFNA(VLOOKUP(E1899,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_SnowRemoval)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Exterminating",null,"R71C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Exterminating)",{"$f":"_xlfn.IFNA(VLOOKUP(E1900,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Exterminating)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Recreation",null,"R72C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Recreation)",{"$f":"_xlfn.IFNA(VLOOKUP(E1901,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Recreation)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_Miscellaneous",null,"R73C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Miscellaneous)",{"$f":"_xlfn.IFNA(VLOOKUP(E1902,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*MaintenanceExpenses_AuditCY_Miscellaneous)"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditTrended_TotalExpense",null,"R74C23","=SUM(W62:W73)",{"$f":"_xlfn.IFNA(VLOOKUP(E1903,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(W62:W73)"}]
[null,"Loan Sizing","GeneralExpenses_AuditTrended_ResidentServices",null,"R76C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ResidentServices)",{"$f":"_xlfn.IFNA(VLOOKUP(E1904,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ResidentServices)"}]
[null,"Loan Sizing","GeneralExpenses_AuditTrended_Security",null,"R77C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_Security)",{"$f":"_xlfn.IFNA(VLOOKUP(E1905,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_Security)"}]
[null,"Loan Sizing","UtilityExpenses_AuditTrended_Electricity",null,"R79C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Electricity)",{"$f":"_xlfn.IFNA(VLOOKUP(E1906,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Electricity)"}]
[null,"Loan Sizing","UtilityExpenses_AuditTrended_Gas",null,"R80C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Gas)",{"$f":"_xlfn.IFNA(VLOOKUP(E1907,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Gas)"}]
[null,"Loan Sizing","UtilityExpenses_AuditTrended_Oil",null,"R81C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Oil)",{"$f":"_xlfn.IFNA(VLOOKUP(E1908,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_Oil)"}]
[null,"Loan Sizing","UtilityExpenses_AuditTrended_WaterSewer",null,"R82C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_WaterSewer)",{"$f":"_xlfn.IFNA(VLOOKUP(E1909,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*UtilityExpenses_AuditCY_WaterSewer)"}]
[null,"Loan Sizing","UtilityExpenses_AuditTrended_TotalExpense",null,"R83C23","=SUM(W79:W82)",{"$f":"_xlfn.IFNA(VLOOKUP(E1910,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(W79:W82)"}]
[null,"Loan Sizing","GeneralExpenses_AuditTrended_ReplacementReserveDeposits",null,"R85C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ReplacementReserveDeposits)",{"$f":"_xlfn.IFNA(VLOOKUP(E1911,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_ReplacementReserveDeposits)"}]
[null,"Loan Sizing","GeneralExpenses_AuditTrended_SpecialEscrowDeposits",null,"R86C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_SpecialEscrowDeposits)",{"$f":"_xlfn.IFNA(VLOOKUP(E1912,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*GeneralExpenses_AuditCY_SpecialEscrowDeposits)"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditTrended_TaxesRealEstate",null,"R88C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesRealEstate)",{"$f":"_xlfn.IFNA(VLOOKUP(E1913,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesRealEstate)"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditTrended_TaxesOther",null,"R89C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesOther)",{"$f":"_xlfn.IFNA(VLOOKUP(E1914,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_TaxesOther)"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditTrended_Insurance",null,"R90C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Insurance)",{"$f":"_xlfn.IFNA(VLOOKUP(E1915,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Insurance)"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditTrended_Interest",null,"R91C23","=IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Interest)",{"$f":"_xlfn.IFNA(VLOOKUP(E1916,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =IF(Heading_AuditCY_AuditYear=\"\",0,(1+AuditTrending_SourceSelection_Expenses)^(AuditTrending_SourceSelection_FirstYearOps - Heading_AuditCY_AuditYear)*TaxInsuranceExpenses_AuditCY_Interest)"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditTrended_TotalExpense",null,"R92C23","=SUM(W88:W91)",{"$f":"_xlfn.IFNA(VLOOKUP(E1917,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =SUM(W88:W91)"}]
[null,"Loan Sizing","Expense_AuditTrended_TotalDisbursement",null,"R94C23","=AdministrativeExpenses_AuditTrended_TotalExpense+MaintenanceExpenses_AuditTrended_TotalExpense+GeneralExpenses_AuditTrended_ResidentServices+GeneralExpenses_AuditTrended_Security+UtilityExpenses_AuditTrended_TotalExpense+GeneralExpenses_AuditTrended_ReplacementReserveDeposits+GeneralExpenses_AuditTrended_SpecialEscrowDeposits+TaxInsuranceExpenses_AuditTrended_TotalExpense",{"$f":"_xlfn.IFNA(VLOOKUP(E1918,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" =AdministrativeExpenses_AuditTrended_TotalExpense+MaintenanceExpenses_AuditTrended_TotalExpense+GeneralExpenses_AuditTrended_ResidentServices+GeneralExpenses_AuditTrended_Security+UtilityExpenses_AuditTrended_TotalExpense+GeneralExpenses_AuditTrended_ReplacementReserveDeposits+GeneralExpenses_AuditTrended_SpecialEscrowDeposits+TaxInsuranceExpenses_AuditTrended_TotalExpense"}]
[null,"Loan Sizing","AuditTrending_SourceSelection_Expenses",null,"R5C25","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1919,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","AuditTrending_SourceSelection_FirstYearOps",null,"R6C25","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E1920,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Loan Sizing","Heading_AuditCY_AuditYear",null,"R12C27","='FOA Import'!E10",{"$f":"_xlfn.IFNA(VLOOKUP(E1921,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E10"}]
[null,"Loan Sizing","Income_AuditCY_ResidentialTotal",null,"R23C27","='FOA Import'!E12",{"$f":"_xlfn.IFNA(VLOOKUP(E1922,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E12"}]
[null,"Loan Sizing","Income_AuditCY_Commercial",null,"R25C27","='FOA Import'!E13",{"$f":"_xlfn.IFNA(VLOOKUP(E1923,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E13"}]
[null,"Loan Sizing","Income_AuditCY_Parking",null,"R26C27","='FOA Import'!E15",{"$f":"_xlfn.IFNA(VLOOKUP(E1924,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E15"}]
[null,"Loan Sizing","Income_AuditCY_TotalGrossRental",null,"R27C27","='FOA Import'!E16",{"$f":"_xlfn.IFNA(VLOOKUP(E1925,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E16"}]
[null,"Loan Sizing","Deductions_AuditCY_VacanciesResidential",null,"R29C27","='FOA Import'!E17",{"$f":"_xlfn.IFNA(VLOOKUP(E1926,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E17"}]
[null,"Loan Sizing","Deductions_AuditCY_BadDebts",null,"R32C27","='FOA Import'!E19",{"$f":"_xlfn.IFNA(VLOOKUP(E1927,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E19"}]
[null,"Loan Sizing","Deductions_AuditCY_TotalDeductions",null,"R33C27","='FOA Import'!E22",{"$f":"_xlfn.IFNA(VLOOKUP(E1928,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E22"}]
[null,"Loan Sizing","Income_AuditCY_EffectiveRentalIncome",null,"R35C27","='FOA Import'!E23",{"$f":"_xlfn.IFNA(VLOOKUP(E1929,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E23"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY_LaundryVending",null,"R37C27","='FOA Import'!E29",{"$f":"_xlfn.IFNA(VLOOKUP(E1930,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E29"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY_TotalOtherIncome",null,"R39C27","='FOA Import'!E32",{"$f":"_xlfn.IFNA(VLOOKUP(E1931,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E32"}]
[null,"Loan Sizing","Income_AuditCY_TotalEffectiveIncome",null,"R40C27","='FOA Import'!E33",{"$f":"_xlfn.IFNA(VLOOKUP(E1932,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E33"}]
[null,"Loan Sizing","Income_AuditCY_TotalFundsReceived",null,"R42C27","='FOA Import'!E37",{"$f":"_xlfn.IFNA(VLOOKUP(E1933,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E37"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_ManagementFee",null,"R49C27","='FOA Import'!E38",{"$f":"_xlfn.IFNA(VLOOKUP(E1934,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E38"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Payroll",null,"R50C27","='FOA Import'!E39",{"$f":"_xlfn.IFNA(VLOOKUP(E1935,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E39"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_PayrollTaxes",null,"R51C27","='FOA Import'!E40",{"$f":"_xlfn.IFNA(VLOOKUP(E1936,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E40"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Legal",null,"R52C27","='FOA Import'!E41",{"$f":"_xlfn.IFNA(VLOOKUP(E1937,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E41"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Audit",null,"R53C27","='FOA Import'!E42",{"$f":"_xlfn.IFNA(VLOOKUP(E1938,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E42"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Marketing",null,"R54C27","='FOA Import'!E43",{"$f":"_xlfn.IFNA(VLOOKUP(E1939,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E43"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Telephone",null,"R55C27","='FOA Import'!E44",{"$f":"_xlfn.IFNA(VLOOKUP(E1940,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E44"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_OfficeSupplies",null,"R56C27","='FOA Import'!E45",{"$f":"_xlfn.IFNA(VLOOKUP(E1941,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E45"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Accounting",null,"R57C27","='FOA Import'!E46",{"$f":"_xlfn.IFNA(VLOOKUP(E1942,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E46"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_CentralOffice",null,"R58C27","='FOA Import'!E47",{"$f":"_xlfn.IFNA(VLOOKUP(E1943,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E47"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_Miscellaneous",null,"R59C27","='FOA Import'!E48",{"$f":"_xlfn.IFNA(VLOOKUP(E1944,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E48"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY_TotalExpense",null,"R60C27","='FOA Import'!E49",{"$f":"_xlfn.IFNA(VLOOKUP(E1945,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E49"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Payroll",null,"R62C27","='FOA Import'!E50",{"$f":"_xlfn.IFNA(VLOOKUP(E1946,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E50"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_PayrollTaxes",null,"R63C27","='FOA Import'!E51",{"$f":"_xlfn.IFNA(VLOOKUP(E1947,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E51"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Janitorial",null,"R64C27","='FOA Import'!E52",{"$f":"_xlfn.IFNA(VLOOKUP(E1948,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E52"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Landscaping",null,"R65C27","='FOA Import'!E53",{"$f":"_xlfn.IFNA(VLOOKUP(E1949,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E53"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_InteriorDecorating",null,"R66C27","='FOA Import'!E54",{"$f":"_xlfn.IFNA(VLOOKUP(E1950,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E54"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Repairs",null,"R67C27","='FOA Import'!E55",{"$f":"_xlfn.IFNA(VLOOKUP(E1951,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E55"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Elevator",null,"R68C27","='FOA Import'!E56",{"$f":"_xlfn.IFNA(VLOOKUP(E1952,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E56"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_GarbageRemoval",null,"R69C27","='FOA Import'!E57",{"$f":"_xlfn.IFNA(VLOOKUP(E1953,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E57"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_SnowRemoval",null,"R70C27","='FOA Import'!E58",{"$f":"_xlfn.IFNA(VLOOKUP(E1954,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E58"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Exterminating",null,"R71C27","='FOA Import'!E59",{"$f":"_xlfn.IFNA(VLOOKUP(E1955,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E59"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Recreation",null,"R72C27","='FOA Import'!E60",{"$f":"_xlfn.IFNA(VLOOKUP(E1956,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E60"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_Miscellaneous",null,"R73C27","='FOA Import'!E61",{"$f":"_xlfn.IFNA(VLOOKUP(E1957,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E61"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY_TotalExpense",null,"R74C27","='FOA Import'!E62",{"$f":"_xlfn.IFNA(VLOOKUP(E1958,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E62"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY_ResidentServices",null,"R76C27",{"$f":"IF(G1959=\"NA\",\"NA\",MID(G1959,2,10000))","v":"='FOA Import'!E63"},{"$f":"_xlfn.IFNA(VLOOKUP(E1959,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E63"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY_Security",null,"R77C27","='FOA Import'!E64",{"$f":"_xlfn.IFNA(VLOOKUP(E1960,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E64"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY_Electricity",null,"R79C27","='FOA Import'!E65",{"$f":"_xlfn.IFNA(VLOOKUP(E1961,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E65"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY_Gas",null,"R80C27","='FOA Import'!E66",{"$f":"_xlfn.IFNA(VLOOKUP(E1962,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E66"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY_Oil",null,"R81C27","='FOA Import'!E67",{"$f":"_xlfn.IFNA(VLOOKUP(E1963,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E67"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY_WaterSewer",null,"R82C27","='FOA Import'!E68",{"$f":"_xlfn.IFNA(VLOOKUP(E1964,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E68"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY_TotalExpense",null,"R83C27","='FOA Import'!E69",{"$f":"_xlfn.IFNA(VLOOKUP(E1965,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E69"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY_ReplacementReserveDeposits",null,"R85C27","='FOA Import'!E70",{"$f":"_xlfn.IFNA(VLOOKUP(E1966,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E70"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY_SpecialEscrowDeposits",null,"R86C27","='FOA Import'!E71",{"$f":"_xlfn.IFNA(VLOOKUP(E1967,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E71"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY_TaxesRealEstate",null,"R88C27","='FOA Import'!E72",{"$f":"_xlfn.IFNA(VLOOKUP(E1968,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E72"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY_TaxesOther",null,"R89C27","='FOA Import'!E73",{"$f":"_xlfn.IFNA(VLOOKUP(E1969,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E73"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY_Insurance",null,"R90C27","='FOA Import'!E74",{"$f":"_xlfn.IFNA(VLOOKUP(E1970,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E74"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY_Interest",null,"R91C27","='FOA Import'!E75",{"$f":"_xlfn.IFNA(VLOOKUP(E1971,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E75"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY_TotalExpense",null,"R92C27","='FOA Import'!E76",{"$f":"_xlfn.IFNA(VLOOKUP(E1972,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E76"}]
[null,"Loan Sizing","Expense_AuditCY_TotalDisbursement",null,"R94C27","='FOA Import'!E77",{"$f":"_xlfn.IFNA(VLOOKUP(E1973,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E77"}]
[null,"Loan Sizing","UnderwritingNOI_AuditCY_UnderwritingNOI",null,"R96C27","='FOA Import'!E78",{"$f":"_xlfn.IFNA(VLOOKUP(E1974,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!E78"}]
[null,"Loan Sizing","Heading_AuditCY1_AuditYear",null,"R12C30","='FOA Import'!F10",{"$f":"_xlfn.IFNA(VLOOKUP(E1975,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F10"}]
[null,"Loan Sizing","Income_AuditCY1_ResidentialTotal",null,"R23C30","='FOA Import'!F12",{"$f":"_xlfn.IFNA(VLOOKUP(E1976,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F12"}]
[null,"Loan Sizing","Income_AuditCY1_Commercial",null,"R25C30","='FOA Import'!F13",{"$f":"_xlfn.IFNA(VLOOKUP(E1977,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F13"}]
[null,"Loan Sizing","Income_AuditCY1_Parking",null,"R26C30","='FOA Import'!F15",{"$f":"_xlfn.IFNA(VLOOKUP(E1978,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F15"}]
[null,"Loan Sizing","Income_AuditCY1_TotalGrossRental",null,"R27C30","='FOA Import'!F16",{"$f":"_xlfn.IFNA(VLOOKUP(E1979,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F16"}]
[null,"Loan Sizing","Deductions_AuditCY1_VacanciesResidential",null,"R29C30","='FOA Import'!F17",{"$f":"_xlfn.IFNA(VLOOKUP(E1980,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F17"}]
[null,"Loan Sizing","Deductions_AuditCY1_BadDebts",null,"R32C30","='FOA Import'!F19",{"$f":"_xlfn.IFNA(VLOOKUP(E1981,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F19"}]
[null,"Loan Sizing","Deductions_AuditCY1_TotalDeductions",null,"R33C30","='FOA Import'!F22",{"$f":"_xlfn.IFNA(VLOOKUP(E1982,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F22"}]
[null,"Loan Sizing","Income_AuditCY1_EffectiveRentalIncome",null,"R35C30","='FOA Import'!F23",{"$f":"_xlfn.IFNA(VLOOKUP(E1983,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F23"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY1_LaundryVending",null,"R37C30","='FOA Import'!F29",{"$f":"_xlfn.IFNA(VLOOKUP(E1984,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F29"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY1_TotalOtherIncome",null,"R39C30","='FOA Import'!F32",{"$f":"_xlfn.IFNA(VLOOKUP(E1985,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F32"}]
[null,"Loan Sizing","Income_AuditCY1_TotalEffectiveIncome",null,"R40C30","='FOA Import'!F33",{"$f":"_xlfn.IFNA(VLOOKUP(E1986,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F33"}]
[null,"Loan Sizing","Income_AuditCY1_TotalFundsReceived",null,"R42C30","='FOA Import'!F37",{"$f":"_xlfn.IFNA(VLOOKUP(E1987,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F37"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_ManagementFee",null,"R49C30","='FOA Import'!F38",{"$f":"_xlfn.IFNA(VLOOKUP(E1988,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F38"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Payroll",null,"R50C30","='FOA Import'!F39",{"$f":"_xlfn.IFNA(VLOOKUP(E1989,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F39"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_PayrollTaxes",null,"R51C30","='FOA Import'!F40",{"$f":"_xlfn.IFNA(VLOOKUP(E1990,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F40"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Legal",null,"R52C30","='FOA Import'!F41",{"$f":"_xlfn.IFNA(VLOOKUP(E1991,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F41"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Audit",null,"R53C30","='FOA Import'!F42",{"$f":"_xlfn.IFNA(VLOOKUP(E1992,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F42"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Marketing",null,"R54C30","='FOA Import'!F43",{"$f":"_xlfn.IFNA(VLOOKUP(E1993,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F43"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Telephone",null,"R55C30","='FOA Import'!F44",{"$f":"_xlfn.IFNA(VLOOKUP(E1994,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F44"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_OfficeSupplies",null,"R56C30","='FOA Import'!F45",{"$f":"_xlfn.IFNA(VLOOKUP(E1995,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F45"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Accounting",null,"R57C30","='FOA Import'!F46",{"$f":"_xlfn.IFNA(VLOOKUP(E1996,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F46"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_CentralOffice",null,"R58C30","='FOA Import'!F47",{"$f":"_xlfn.IFNA(VLOOKUP(E1997,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F47"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_Miscellaneous",null,"R59C30","='FOA Import'!F48",{"$f":"_xlfn.IFNA(VLOOKUP(E1998,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F48"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY1_TotalExpense",null,"R60C30","='FOA Import'!F49",{"$f":"_xlfn.IFNA(VLOOKUP(E1999,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F49"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Payroll",null,"R62C30","='FOA Import'!F50",{"$f":"_xlfn.IFNA(VLOOKUP(E2000,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F50"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_PayrollTaxes",null,"R63C30","='FOA Import'!F51",{"$f":"_xlfn.IFNA(VLOOKUP(E2001,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F51"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Janitorial",null,"R64C30","='FOA Import'!F52",{"$f":"_xlfn.IFNA(VLOOKUP(E2002,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F52"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Landscaping",null,"R65C30","='FOA Import'!F53",{"$f":"_xlfn.IFNA(VLOOKUP(E2003,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F53"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_InteriorDecorating",null,"R66C30","='FOA Import'!F54",{"$f":"_xlfn.IFNA(VLOOKUP(E2004,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F54"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Repairs",null,"R67C30","='FOA Import'!F55",{"$f":"_xlfn.IFNA(VLOOKUP(E2005,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F55"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Elevator",null,"R68C30","='FOA Import'!F56",{"$f":"_xlfn.IFNA(VLOOKUP(E2006,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F56"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_GarbageRemoval",null,"R69C30","='FOA Import'!F57",{"$f":"_xlfn.IFNA(VLOOKUP(E2007,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F57"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_SnowRemoval",null,"R70C30","='FOA Import'!F58",{"$f":"_xlfn.IFNA(VLOOKUP(E2008,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F58"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Exterminating",null,"R71C30","='FOA Import'!F59",{"$f":"_xlfn.IFNA(VLOOKUP(E2009,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F59"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Recreation",null,"R72C30","='FOA Import'!F60",{"$f":"_xlfn.IFNA(VLOOKUP(E2010,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F60"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_Miscellaneous",null,"R73C30","='FOA Import'!F61",{"$f":"_xlfn.IFNA(VLOOKUP(E2011,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F61"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY1_TotalExpense",null,"R74C30","='FOA Import'!F62",{"$f":"_xlfn.IFNA(VLOOKUP(E2012,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F62"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY1_ResidentServices",null,"R76C30","='FOA Import'!F63",{"$f":"_xlfn.IFNA(VLOOKUP(E2013,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F63"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY1_Security",null,"R77C30","='FOA Import'!F64",{"$f":"_xlfn.IFNA(VLOOKUP(E2014,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F64"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY1_Electricity",null,"R79C30","='FOA Import'!F65",{"$f":"_xlfn.IFNA(VLOOKUP(E2015,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F65"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY1_Gas",null,"R80C30","='FOA Import'!F66",{"$f":"_xlfn.IFNA(VLOOKUP(E2016,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F66"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY1_Oil",null,"R81C30","='FOA Import'!F67",{"$f":"_xlfn.IFNA(VLOOKUP(E2017,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F67"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY1_WaterSewer",null,"R82C30","='FOA Import'!F68",{"$f":"_xlfn.IFNA(VLOOKUP(E2018,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F68"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY1_TotalExpense",null,"R83C30","='FOA Import'!F69",{"$f":"_xlfn.IFNA(VLOOKUP(E2019,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F69"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY1_ReplacementReserveDeposits",null,"R85C30","='FOA Import'!F70",{"$f":"_xlfn.IFNA(VLOOKUP(E2020,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F70"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY1_SpecialEscrowDeposits",null,"R86C30","='FOA Import'!F71",{"$f":"_xlfn.IFNA(VLOOKUP(E2021,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F71"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY1_TaxesRealEstate",null,"R88C30","='FOA Import'!F72",{"$f":"_xlfn.IFNA(VLOOKUP(E2022,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F72"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY1_TaxesOther",null,"R89C30",{"$f":"IF(G2023=\"NA\",\"NA\",MID(G2023,2,10000))","v":"='FOA Import'!F73"},{"$f":"_xlfn.IFNA(VLOOKUP(E2023,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F73"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY1_Insurance",null,"R90C30","='FOA Import'!F74",{"$f":"_xlfn.IFNA(VLOOKUP(E2024,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F74"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY1_Interest",null,"R91C30","='FOA Import'!F75",{"$f":"_xlfn.IFNA(VLOOKUP(E2025,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F75"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY1_TotalExpense",null,"R92C30","='FOA Import'!F76",{"$f":"_xlfn.IFNA(VLOOKUP(E2026,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F76"}]
[null,"Loan Sizing","Expense_AuditCY1_TotalDisbursement",null,"R94C30","='FOA Import'!F77",{"$f":"_xlfn.IFNA(VLOOKUP(E2027,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F77"}]
[null,"Loan Sizing","UnderwritingNOI_AuditCY1_UnderwritingNOI",null,"R96C30","='FOA Import'!F78",{"$f":"_xlfn.IFNA(VLOOKUP(E2028,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!F78"}]
[null,"Loan Sizing","Heading_AuditCY2_AuditYear",null,"R12C33","='FOA Import'!G10",{"$f":"_xlfn.IFNA(VLOOKUP(E2029,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G10"}]
[null,"Loan Sizing","Income_AuditCY2_ResidentialTotal",null,"R23C33","='FOA Import'!G12",{"$f":"_xlfn.IFNA(VLOOKUP(E2030,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G12"}]
[null,"Loan Sizing","Income_AuditCY2_Commercial",null,"R25C33","='FOA Import'!G13",{"$f":"_xlfn.IFNA(VLOOKUP(E2031,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G13"}]
[null,"Loan Sizing","Income_AuditCY2_Parking",null,"R26C33","='FOA Import'!G15",{"$f":"_xlfn.IFNA(VLOOKUP(E2032,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G15"}]
[null,"Loan Sizing","Income_AuditCY2_TotalGrossRental",null,"R27C33","='FOA Import'!G16",{"$f":"_xlfn.IFNA(VLOOKUP(E2033,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G16"}]
[null,"Loan Sizing","Deductions_AuditCY2_VacanciesResidential",null,"R29C33","='FOA Import'!G17",{"$f":"_xlfn.IFNA(VLOOKUP(E2034,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G17"}]
[null,"Loan Sizing","Deductions_AuditCY2_BadDebts",null,"R32C33","='FOA Import'!G19",{"$f":"_xlfn.IFNA(VLOOKUP(E2035,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G19"}]
[null,"Loan Sizing","Deductions_AuditCY2_TotalDeductions",null,"R33C33","='FOA Import'!G22",{"$f":"_xlfn.IFNA(VLOOKUP(E2036,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G22"}]
[null,"Loan Sizing","Income_AuditCY2_EffectiveRentalIncome",null,"R35C33","='FOA Import'!G23",{"$f":"_xlfn.IFNA(VLOOKUP(E2037,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G23"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY2_LaundryVending",null,"R37C33","='FOA Import'!G29",{"$f":"_xlfn.IFNA(VLOOKUP(E2038,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G29"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY2_TotalOtherIncome",null,"R39C33","='FOA Import'!G32",{"$f":"_xlfn.IFNA(VLOOKUP(E2039,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G32"}]
[null,"Loan Sizing","Income_AuditCY2_TotalEffectiveIncome",null,"R40C33","='FOA Import'!G33",{"$f":"_xlfn.IFNA(VLOOKUP(E2040,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G33"}]
[null,"Loan Sizing","Income_AuditCY2_TotalFundsReceived",null,"R42C33","='FOA Import'!G37",{"$f":"_xlfn.IFNA(VLOOKUP(E2041,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G37"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_ManagementFee",null,"R49C33","='FOA Import'!G38",{"$f":"_xlfn.IFNA(VLOOKUP(E2042,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G38"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Payroll",null,"R50C33","='FOA Import'!G39",{"$f":"_xlfn.IFNA(VLOOKUP(E2043,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G39"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_PayrollTaxes",null,"R51C33","='FOA Import'!G40",{"$f":"_xlfn.IFNA(VLOOKUP(E2044,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G40"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Legal",null,"R52C33","='FOA Import'!G41",{"$f":"_xlfn.IFNA(VLOOKUP(E2045,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G41"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Audit",null,"R53C33","='FOA Import'!G42",{"$f":"_xlfn.IFNA(VLOOKUP(E2046,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G42"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Marketing",null,"R54C33","='FOA Import'!G43",{"$f":"_xlfn.IFNA(VLOOKUP(E2047,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G43"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Telephone",null,"R55C33","='FOA Import'!G44",{"$f":"_xlfn.IFNA(VLOOKUP(E2048,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G44"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_OfficeSupplies",null,"R56C33","='FOA Import'!G45",{"$f":"_xlfn.IFNA(VLOOKUP(E2049,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G45"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Accounting",null,"R57C33","='FOA Import'!G46",{"$f":"_xlfn.IFNA(VLOOKUP(E2050,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G46"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_CentralOffice",null,"R58C33","='FOA Import'!G47",{"$f":"_xlfn.IFNA(VLOOKUP(E2051,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G47"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_Miscellaneous",null,"R59C33","='FOA Import'!G48",{"$f":"_xlfn.IFNA(VLOOKUP(E2052,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G48"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY2_TotalExpense",null,"R60C33","='FOA Import'!G49",{"$f":"_xlfn.IFNA(VLOOKUP(E2053,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G49"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Payroll",null,"R62C33","='FOA Import'!G50",{"$f":"_xlfn.IFNA(VLOOKUP(E2054,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G50"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_PayrollTaxes",null,"R63C33","='FOA Import'!G51",{"$f":"_xlfn.IFNA(VLOOKUP(E2055,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G51"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Janitorial",null,"R64C33","='FOA Import'!G52",{"$f":"_xlfn.IFNA(VLOOKUP(E2056,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G52"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Landscaping",null,"R65C33","='FOA Import'!G53",{"$f":"_xlfn.IFNA(VLOOKUP(E2057,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G53"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_InteriorDecorating",null,"R66C33","='FOA Import'!G54",{"$f":"_xlfn.IFNA(VLOOKUP(E2058,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G54"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Repairs",null,"R67C33","='FOA Import'!G55",{"$f":"_xlfn.IFNA(VLOOKUP(E2059,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G55"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Elevator",null,"R68C33","='FOA Import'!G56",{"$f":"_xlfn.IFNA(VLOOKUP(E2060,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G56"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_GarbageRemoval",null,"R69C33","='FOA Import'!G57",{"$f":"_xlfn.IFNA(VLOOKUP(E2061,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G57"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_SnowRemoval",null,"R70C33","='FOA Import'!G58",{"$f":"_xlfn.IFNA(VLOOKUP(E2062,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G58"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Exterminating",null,"R71C33","='FOA Import'!G59",{"$f":"_xlfn.IFNA(VLOOKUP(E2063,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G59"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Recreation",null,"R72C33","='FOA Import'!G60",{"$f":"_xlfn.IFNA(VLOOKUP(E2064,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G60"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_Miscellaneous",null,"R73C33","='FOA Import'!G61",{"$f":"_xlfn.IFNA(VLOOKUP(E2065,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G61"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY2_TotalExpense",null,"R74C33","='FOA Import'!G62",{"$f":"_xlfn.IFNA(VLOOKUP(E2066,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G62"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY2_ResidentServices",null,"R76C33","='FOA Import'!G63",{"$f":"_xlfn.IFNA(VLOOKUP(E2067,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G63"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY2_Security",null,"R77C33","='FOA Import'!G64",{"$f":"_xlfn.IFNA(VLOOKUP(E2068,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G64"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY2_Electricity",null,"R79C33","='FOA Import'!G65",{"$f":"_xlfn.IFNA(VLOOKUP(E2069,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G65"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY2_Gas",null,"R80C33","='FOA Import'!G66",{"$f":"_xlfn.IFNA(VLOOKUP(E2070,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G66"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY2_Oil",null,"R81C33","='FOA Import'!G67",{"$f":"_xlfn.IFNA(VLOOKUP(E2071,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G67"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY2_WaterSewer",null,"R82C33","='FOA Import'!G68",{"$f":"_xlfn.IFNA(VLOOKUP(E2072,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G68"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY2_TotalExpense",null,"R83C33","='FOA Import'!G69",{"$f":"_xlfn.IFNA(VLOOKUP(E2073,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G69"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY2_ReplacementReserveDeposits",null,"R85C33","='FOA Import'!G70",{"$f":"_xlfn.IFNA(VLOOKUP(E2074,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G70"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY2_SpecialEscrowDeposits",null,"R86C33","='FOA Import'!G71",{"$f":"_xlfn.IFNA(VLOOKUP(E2075,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G71"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY2_TaxesRealEstate",null,"R88C33","='FOA Import'!G72",{"$f":"_xlfn.IFNA(VLOOKUP(E2076,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G72"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY2_TaxesOther",null,"R89C33","='FOA Import'!G73",{"$f":"_xlfn.IFNA(VLOOKUP(E2077,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G73"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY2_Insurance",null,"R90C33","='FOA Import'!G74",{"$f":"_xlfn.IFNA(VLOOKUP(E2078,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G74"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY2_Interest",null,"R91C33","='FOA Import'!G75",{"$f":"_xlfn.IFNA(VLOOKUP(E2079,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G75"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY2_TotalExpense",null,"R92C33","='FOA Import'!G76",{"$f":"_xlfn.IFNA(VLOOKUP(E2080,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G76"}]
[null,"Loan Sizing","Expense_AuditCY2_TotalDisbursement",null,"R94C33","='FOA Import'!G77",{"$f":"_xlfn.IFNA(VLOOKUP(E2081,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G77"}]
[null,"Loan Sizing","UnderwritingNOI_AuditCY2_UnderwritingNOI",null,"R96C33","='FOA Import'!G78",{"$f":"_xlfn.IFNA(VLOOKUP(E2082,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!G78"}]
[null,"Loan Sizing","Heading_AuditCY3_AuditYear",null,"R12C36","='FOA Import'!H10",{"$f":"_xlfn.IFNA(VLOOKUP(E2083,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H10"}]
[null,"Loan Sizing","Income_AuditCY3_ResidentialTotal",null,"R23C36","='FOA Import'!H12",{"$f":"_xlfn.IFNA(VLOOKUP(E2084,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H12"}]
[null,"Loan Sizing","Income_AuditCY3_Commercial",null,"R25C36","='FOA Import'!H13",{"$f":"_xlfn.IFNA(VLOOKUP(E2085,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H13"}]
[null,"Loan Sizing","Income_AuditCY3_Parking",null,"R26C36","='FOA Import'!H15",{"$f":"_xlfn.IFNA(VLOOKUP(E2086,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H15"}]
[null,"Loan Sizing","Income_AuditCY3_TotalGrossRental",null,"R27C36",{"$f":"IF(G2087=\"NA\",\"NA\",MID(G2087,2,10000))","v":"='FOA Import'!H16"},{"$f":"_xlfn.IFNA(VLOOKUP(E2087,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H16"}]
[null,"Loan Sizing","Deductions_AuditCY3_VacanciesResidential",null,"R29C36","='FOA Import'!H17",{"$f":"_xlfn.IFNA(VLOOKUP(E2088,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H17"}]
[null,"Loan Sizing","Deductions_AuditCY3_BadDebts",null,"R32C36","='FOA Import'!H19",{"$f":"_xlfn.IFNA(VLOOKUP(E2089,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H19"}]
[null,"Loan Sizing","Deductions_AuditCY3_TotalDeductions",null,"R33C36","='FOA Import'!H22",{"$f":"_xlfn.IFNA(VLOOKUP(E2090,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H22"}]
[null,"Loan Sizing","Income_AuditCY3_EffectiveRentalIncome",null,"R35C36","='FOA Import'!H23",{"$f":"_xlfn.IFNA(VLOOKUP(E2091,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H23"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY3_LaundryVending",null,"R37C36","='FOA Import'!H29",{"$f":"_xlfn.IFNA(VLOOKUP(E2092,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H29"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY3_TotalOtherIncome",null,"R39C36","='FOA Import'!H32",{"$f":"_xlfn.IFNA(VLOOKUP(E2093,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H32"}]
[null,"Loan Sizing","Income_AuditCY3_TotalEffectiveIncome",null,"R40C36","='FOA Import'!H33",{"$f":"_xlfn.IFNA(VLOOKUP(E2094,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H33"}]
[null,"Loan Sizing","Income_AuditCY3_TotalFundsReceived",null,"R42C36","='FOA Import'!H37",{"$f":"_xlfn.IFNA(VLOOKUP(E2095,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H37"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_ManagementFee",null,"R49C36","='FOA Import'!H38",{"$f":"_xlfn.IFNA(VLOOKUP(E2096,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H38"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Payroll",null,"R50C36","='FOA Import'!H39",{"$f":"_xlfn.IFNA(VLOOKUP(E2097,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H39"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_PayrollTaxes",null,"R51C36","='FOA Import'!H40",{"$f":"_xlfn.IFNA(VLOOKUP(E2098,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H40"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Legal",null,"R52C36","='FOA Import'!H41",{"$f":"_xlfn.IFNA(VLOOKUP(E2099,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H41"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Audit",null,"R53C36","='FOA Import'!H42",{"$f":"_xlfn.IFNA(VLOOKUP(E2100,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H42"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Marketing",null,"R54C36","='FOA Import'!H43",{"$f":"_xlfn.IFNA(VLOOKUP(E2101,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H43"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Telephone",null,"R55C36","='FOA Import'!H44",{"$f":"_xlfn.IFNA(VLOOKUP(E2102,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H44"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_OfficeSupplies",null,"R56C36","='FOA Import'!H45",{"$f":"_xlfn.IFNA(VLOOKUP(E2103,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H45"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Accounting",null,"R57C36","='FOA Import'!H46",{"$f":"_xlfn.IFNA(VLOOKUP(E2104,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H46"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_CentralOffice",null,"R58C36","='FOA Import'!H47",{"$f":"_xlfn.IFNA(VLOOKUP(E2105,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H47"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_Miscellaneous",null,"R59C36","='FOA Import'!H48",{"$f":"_xlfn.IFNA(VLOOKUP(E2106,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H48"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY3_TotalExpense",null,"R60C36","='FOA Import'!H49",{"$f":"_xlfn.IFNA(VLOOKUP(E2107,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H49"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Payroll",null,"R62C36","='FOA Import'!H50",{"$f":"_xlfn.IFNA(VLOOKUP(E2108,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H50"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_PayrollTaxes",null,"R63C36","='FOA Import'!H51",{"$f":"_xlfn.IFNA(VLOOKUP(E2109,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H51"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Janitorial",null,"R64C36","='FOA Import'!H52",{"$f":"_xlfn.IFNA(VLOOKUP(E2110,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H52"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Landscaping",null,"R65C36","='FOA Import'!H53",{"$f":"_xlfn.IFNA(VLOOKUP(E2111,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H53"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_InteriorDecorating",null,"R66C36","='FOA Import'!H54",{"$f":"_xlfn.IFNA(VLOOKUP(E2112,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H54"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Repairs",null,"R67C36","='FOA Import'!H55",{"$f":"_xlfn.IFNA(VLOOKUP(E2113,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H55"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Elevator",null,"R68C36","='FOA Import'!H56",{"$f":"_xlfn.IFNA(VLOOKUP(E2114,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H56"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_GarbageRemoval",null,"R69C36","='FOA Import'!H57",{"$f":"_xlfn.IFNA(VLOOKUP(E2115,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H57"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_SnowRemoval",null,"R70C36","='FOA Import'!H58",{"$f":"_xlfn.IFNA(VLOOKUP(E2116,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H58"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Exterminating",null,"R71C36","='FOA Import'!H59",{"$f":"_xlfn.IFNA(VLOOKUP(E2117,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H59"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Recreation",null,"R72C36","='FOA Import'!H60",{"$f":"_xlfn.IFNA(VLOOKUP(E2118,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H60"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_Miscellaneous",null,"R73C36","='FOA Import'!H61",{"$f":"_xlfn.IFNA(VLOOKUP(E2119,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H61"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY3_TotalExpense",null,"R74C36","='FOA Import'!H62",{"$f":"_xlfn.IFNA(VLOOKUP(E2120,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H62"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY3_ResidentServices",null,"R76C36","='FOA Import'!H63",{"$f":"_xlfn.IFNA(VLOOKUP(E2121,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H63"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY3_Security",null,"R77C36","='FOA Import'!H64",{"$f":"_xlfn.IFNA(VLOOKUP(E2122,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H64"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY3_Electricity",null,"R79C36","='FOA Import'!H65",{"$f":"_xlfn.IFNA(VLOOKUP(E2123,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H65"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY3_Gas",null,"R80C36","='FOA Import'!H66",{"$f":"_xlfn.IFNA(VLOOKUP(E2124,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H66"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY3_Oil",null,"R81C36","='FOA Import'!H67",{"$f":"_xlfn.IFNA(VLOOKUP(E2125,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H67"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY3_WaterSewer",null,"R82C36","='FOA Import'!H68",{"$f":"_xlfn.IFNA(VLOOKUP(E2126,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H68"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY3_TotalExpense",null,"R83C36","='FOA Import'!H69",{"$f":"_xlfn.IFNA(VLOOKUP(E2127,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H69"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY3_ReplacementReserveDeposits",null,"R85C36","='FOA Import'!H70",{"$f":"_xlfn.IFNA(VLOOKUP(E2128,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H70"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY3_SpecialEscrowDeposits",null,"R86C36","='FOA Import'!H71",{"$f":"_xlfn.IFNA(VLOOKUP(E2129,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H71"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY3_TaxesRealEstate",null,"R88C36","='FOA Import'!H72",{"$f":"_xlfn.IFNA(VLOOKUP(E2130,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H72"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY3_TaxesOther",null,"R89C36","='FOA Import'!H73",{"$f":"_xlfn.IFNA(VLOOKUP(E2131,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H73"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY3_Insurance",null,"R90C36","='FOA Import'!H74",{"$f":"_xlfn.IFNA(VLOOKUP(E2132,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H74"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY3_Interest",null,"R91C36","='FOA Import'!H75",{"$f":"_xlfn.IFNA(VLOOKUP(E2133,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H75"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY3_TotalExpense",null,"R92C36","='FOA Import'!H76",{"$f":"_xlfn.IFNA(VLOOKUP(E2134,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H76"}]
[null,"Loan Sizing","Expense_AuditCY3_TotalDisbursement",null,"R94C36","='FOA Import'!H77",{"$f":"_xlfn.IFNA(VLOOKUP(E2135,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H77"}]
[null,"Loan Sizing","UnderwritingNOI_AuditCY3_UnderwritingNOI",null,"R96C36","='FOA Import'!H78",{"$f":"_xlfn.IFNA(VLOOKUP(E2136,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!H78"}]
[null,"Loan Sizing","Heading_AuditCY4_AuditYear",null,"R12C39","='FOA Import'!I10",{"$f":"_xlfn.IFNA(VLOOKUP(E2137,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I10"}]
[null,"Loan Sizing","Income_AuditCY4_ResidentialTotal",null,"R23C39","='FOA Import'!I12",{"$f":"_xlfn.IFNA(VLOOKUP(E2138,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I12"}]
[null,"Loan Sizing","Income_AuditCY4_Commercial",null,"R25C39","='FOA Import'!I13",{"$f":"_xlfn.IFNA(VLOOKUP(E2139,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I13"}]
[null,"Loan Sizing","Income_AuditCY4_Parking",null,"R26C39","='FOA Import'!I15",{"$f":"_xlfn.IFNA(VLOOKUP(E2140,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I15"}]
[null,"Loan Sizing","Income_AuditCY4_TotalGrossRental",null,"R27C39","='FOA Import'!I16",{"$f":"_xlfn.IFNA(VLOOKUP(E2141,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I16"}]
[null,"Loan Sizing","Deductions_AuditCY4_VacanciesResidential",null,"R29C39","='FOA Import'!I17",{"$f":"_xlfn.IFNA(VLOOKUP(E2142,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I17"}]
[null,"Loan Sizing","Deductions_AuditCY4_BadDebts",null,"R32C39","='FOA Import'!I19",{"$f":"_xlfn.IFNA(VLOOKUP(E2143,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I19"}]
[null,"Loan Sizing","Deductions_AuditCY4_TotalDeductions",null,"R33C39","='FOA Import'!I22",{"$f":"_xlfn.IFNA(VLOOKUP(E2144,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I22"}]
[null,"Loan Sizing","Income_AuditCY4_EffectiveRentalIncome",null,"R35C39","='FOA Import'!I23",{"$f":"_xlfn.IFNA(VLOOKUP(E2145,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I23"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY4_LaundryVending",null,"R37C39","='FOA Import'!I29",{"$f":"_xlfn.IFNA(VLOOKUP(E2146,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I29"}]
[null,"Loan Sizing","FinancialRevenue_AuditCY4_TotalOtherIncome",null,"R39C39","='FOA Import'!I32",{"$f":"_xlfn.IFNA(VLOOKUP(E2147,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I32"}]
[null,"Loan Sizing","Income_AuditCY4_TotalEffectiveIncome",null,"R40C39","='FOA Import'!I33",{"$f":"_xlfn.IFNA(VLOOKUP(E2148,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I33"}]
[null,"Loan Sizing","Income_AuditCY4_TotalFundsReceived",null,"R42C39","='FOA Import'!I37",{"$f":"_xlfn.IFNA(VLOOKUP(E2149,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I37"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_ManagementFee",null,"R49C39","='FOA Import'!I38",{"$f":"_xlfn.IFNA(VLOOKUP(E2150,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I38"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Payroll",null,"R50C39",{"$f":"IF(G2151=\"NA\",\"NA\",MID(G2151,2,10000))","v":"='FOA Import'!I39"},{"$f":"_xlfn.IFNA(VLOOKUP(E2151,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I39"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_PayrollTaxes",null,"R51C39","='FOA Import'!I40",{"$f":"_xlfn.IFNA(VLOOKUP(E2152,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I40"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Legal",null,"R52C39","='FOA Import'!I41",{"$f":"_xlfn.IFNA(VLOOKUP(E2153,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I41"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Audit",null,"R53C39","='FOA Import'!I42",{"$f":"_xlfn.IFNA(VLOOKUP(E2154,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I42"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Marketing",null,"R54C39","='FOA Import'!I43",{"$f":"_xlfn.IFNA(VLOOKUP(E2155,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I43"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Telephone",null,"R55C39","='FOA Import'!I44",{"$f":"_xlfn.IFNA(VLOOKUP(E2156,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I44"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_OfficeSupplies",null,"R56C39","='FOA Import'!I45",{"$f":"_xlfn.IFNA(VLOOKUP(E2157,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I45"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Accounting",null,"R57C39","='FOA Import'!I46",{"$f":"_xlfn.IFNA(VLOOKUP(E2158,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I46"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_CentralOffice",null,"R58C39","='FOA Import'!I47",{"$f":"_xlfn.IFNA(VLOOKUP(E2159,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I47"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_Miscellaneous",null,"R59C39","='FOA Import'!I48",{"$f":"_xlfn.IFNA(VLOOKUP(E2160,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I48"}]
[null,"Loan Sizing","AdministrativeExpenses_AuditCY4_TotalExpense",null,"R60C39","='FOA Import'!I49",{"$f":"_xlfn.IFNA(VLOOKUP(E2161,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I49"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Payroll",null,"R62C39","='FOA Import'!I50",{"$f":"_xlfn.IFNA(VLOOKUP(E2162,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I50"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_PayrollTaxes",null,"R63C39","='FOA Import'!I51",{"$f":"_xlfn.IFNA(VLOOKUP(E2163,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I51"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Janitorial",null,"R64C39","='FOA Import'!I52",{"$f":"_xlfn.IFNA(VLOOKUP(E2164,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I52"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Landscaping",null,"R65C39","='FOA Import'!I53",{"$f":"_xlfn.IFNA(VLOOKUP(E2165,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I53"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_InteriorDecorating",null,"R66C39","='FOA Import'!I54",{"$f":"_xlfn.IFNA(VLOOKUP(E2166,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I54"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Repairs",null,"R67C39","='FOA Import'!I55",{"$f":"_xlfn.IFNA(VLOOKUP(E2167,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I55"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Elevator",null,"R68C39","='FOA Import'!I56",{"$f":"_xlfn.IFNA(VLOOKUP(E2168,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I56"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_GarbageRemoval",null,"R69C39","='FOA Import'!I57",{"$f":"_xlfn.IFNA(VLOOKUP(E2169,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I57"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_SnowRemoval",null,"R70C39","='FOA Import'!I58",{"$f":"_xlfn.IFNA(VLOOKUP(E2170,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I58"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Exterminating",null,"R71C39","='FOA Import'!I59",{"$f":"_xlfn.IFNA(VLOOKUP(E2171,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I59"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Recreation",null,"R72C39","='FOA Import'!I60",{"$f":"_xlfn.IFNA(VLOOKUP(E2172,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I60"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_Miscellaneous",null,"R73C39","='FOA Import'!I61",{"$f":"_xlfn.IFNA(VLOOKUP(E2173,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I61"}]
[null,"Loan Sizing","MaintenanceExpenses_AuditCY4_TotalExpense",null,"R74C39","='FOA Import'!I62",{"$f":"_xlfn.IFNA(VLOOKUP(E2174,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I62"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY4_ResidentServices",null,"R76C39","='FOA Import'!I63",{"$f":"_xlfn.IFNA(VLOOKUP(E2175,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I63"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY4_Security",null,"R77C39","='FOA Import'!I64",{"$f":"_xlfn.IFNA(VLOOKUP(E2176,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I64"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY4_Electricity",null,"R79C39","='FOA Import'!I65",{"$f":"_xlfn.IFNA(VLOOKUP(E2177,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I65"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY4_Gas",null,"R80C39","='FOA Import'!I66",{"$f":"_xlfn.IFNA(VLOOKUP(E2178,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I66"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY4_Oil",null,"R81C39","='FOA Import'!I67",{"$f":"_xlfn.IFNA(VLOOKUP(E2179,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I67"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY4_WaterSewer",null,"R82C39","='FOA Import'!I68",{"$f":"_xlfn.IFNA(VLOOKUP(E2180,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I68"}]
[null,"Loan Sizing","UtilityExpenses_AuditCY4_TotalExpense",null,"R83C39","='FOA Import'!I69",{"$f":"_xlfn.IFNA(VLOOKUP(E2181,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I69"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY4_ReplacementReserveDeposits",null,"R85C39","='FOA Import'!I70",{"$f":"_xlfn.IFNA(VLOOKUP(E2182,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I70"}]
[null,"Loan Sizing","GeneralExpenses_AuditCY4_SpecialEscrowDeposits",null,"R86C39","='FOA Import'!I71",{"$f":"_xlfn.IFNA(VLOOKUP(E2183,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I71"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY4_TaxesRealEstate",null,"R88C39","='FOA Import'!I72",{"$f":"_xlfn.IFNA(VLOOKUP(E2184,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I72"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY4_TaxesOther",null,"R89C39","='FOA Import'!I73",{"$f":"_xlfn.IFNA(VLOOKUP(E2185,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I73"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY4_Insurance",null,"R90C39","='FOA Import'!I74",{"$f":"_xlfn.IFNA(VLOOKUP(E2186,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I74"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY4_Interest",null,"R91C39","='FOA Import'!I75",{"$f":"_xlfn.IFNA(VLOOKUP(E2187,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I75"}]
[null,"Loan Sizing","TaxInsuranceExpenses_AuditCY4_TotalExpense",null,"R92C39","='FOA Import'!I76",{"$f":"_xlfn.IFNA(VLOOKUP(E2188,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I76"}]
[null,"Loan Sizing","Expense_AuditCY4_TotalDisbursement",null,"R94C39","='FOA Import'!I77",{"$f":"_xlfn.IFNA(VLOOKUP(E2189,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I77"}]
[null,"Loan Sizing","UnderwritingNOI_AuditCY4_UnderwritingNOI",null,"R96C39","='FOA Import'!I78",{"$f":"_xlfn.IFNA(VLOOKUP(E2190,'Loan Sizing Formulas'!$B$1:$D$10000,2,FALSE),\"NA\")","v":" ='FOA Import'!I78"}]
[null,"DataModel",{"$f":"\"_\"&C1630","v":"_Expense_Dropdown_SourceSelection"},1100,{"$f":"CONCATENATE(\"R\",D2191,\"C3\")","v":"R1100C3"},{"$f":"\"=\"&MID(C2191,2,1000)","v":"=Expense_Dropdown_SourceSelection"}]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType1",{"$f":"D2191+1","v":1101},{"$f":"CONCATENATE(\"R\",D2192,\"C3\")","v":"R1101C3"},{"$f":"\"=\"&MID(C2192,2,1000)","v":"=Income_UnitCount_ResidentialMarketType1"}]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType2",{"$f":"D2192+1","v":1102},"R1102C3",{"$f":"\"=\"&MID(C2193,2,1000)","v":"=Income_UnitCount_ResidentialMarketType2"}]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType3",1103,"R1103C3","=Income_UnitCount_ResidentialMarketType3"]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType4",1104,"R1104C3","=Income_UnitCount_ResidentialMarketType4"]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType5",1105,"R1105C3","=Income_UnitCount_ResidentialMarketType5"]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType6",1106,"R1106C3","=Income_UnitCount_ResidentialMarketType6"]
[null,"DataModel","_Income_UnitCount_ResidentialMarketType7",1107,"R1107C3","=Income_UnitCount_ResidentialMarketType7"]
[null,"DataModel","_Income_UnitCount_ResidentialTotal",1108,"R1108C3","=Income_UnitCount_ResidentialTotal"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType1",1109,"R1109C3","=Income_Vacancy_ResidentialMarketType1"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType2",1110,"R1110C3","=Income_Vacancy_ResidentialMarketType2"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType3",1111,"R1111C3","=Income_Vacancy_ResidentialMarketType3"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType4",1112,"R1112C3","=Income_Vacancy_ResidentialMarketType4"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType5",1113,"R1113C3","=Income_Vacancy_ResidentialMarketType5"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType6",1114,"R1114C3","=Income_Vacancy_ResidentialMarketType6"]
[null,"DataModel","_Income_Vacancy_ResidentialMarketType7",1115,"R1115C3","=Income_Vacancy_ResidentialMarketType7"]
[null,"DataModel","_Deductions_Vacancy_VacanciesResidential",1116,"R1116C3","=Deductions_Vacancy_VacanciesResidential"]
[null,"DataModel","_Deductions_Vacancy_VacanciesCommercial",1117,"R1117C3","=Deductions_Vacancy_VacanciesCommercial"]
[null,"DataModel","_Deductions_Vacancy_VacanciesParking",1118,"R1118C3","=Deductions_Vacancy_VacanciesParking"]
[null,"DataModel","_AdministrativeExpenses_Input_ManagementFee",1119,"R1119C3","=AdministrativeExpenses_Input_ManagementFee"]
[null,"DataModel","_TaxInsuranceExpenses_Input_MortgageInsurancePremium",1120,"R1120C3","=TaxInsuranceExpenses_Input_MortgageInsurancePremium"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType1",1121,"R1121C3","=Income_MHSelected_ResidentialMarketType1"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType2",1122,"R1122C3","=Income_MHSelected_ResidentialMarketType2"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType3",1123,"R1123C3","=Income_MHSelected_ResidentialMarketType3"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType4",1124,"R1124C3","=Income_MHSelected_ResidentialMarketType4"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType5",1125,"R1125C3","=Income_MHSelected_ResidentialMarketType5"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType6",1126,"R1126C3","=Income_MHSelected_ResidentialMarketType6"]
[null,"DataModel","_Income_MHSelected_ResidentialMarketType7",1127,"R1127C3","=Income_MHSelected_ResidentialMarketType7"]
[null,"DataModel","_Income_MHSelected_ResidentialTotal",1128,"R1128C3","=Income_MHSelected_ResidentialTotal"]
[null,"DataModel","_Income_MHSelected_Commercial",1129,"R1129C3","=Income_MHSelected_Commercial"]
[null,"DataModel","_Income_MHSelected_Parking",1130,"R1130C3","=Income_MHSelected_Parking"]
[null,"DataModel","_Income_MHSelected_TotalGrossRental",1131,"R1131C3","=Income_MHSelected_TotalGrossRental"]
[null,"DataModel",{"$f":"\"_\"&C1662","v":"_Deductions_MHSelected_VacanciesResidential"},1132,"R1132C3","=Deductions_MHSelected_VacanciesResidential"]
[null,"DataModel","_Deductions_MHSelected_VacanciesCommercial",1133,"R1133C3","=Deductions_MHSelected_VacanciesCommercial"]
[null,"DataModel","_Deductions_MHSelected_VacanciesParking",1134,"R1134C3","=Deductions_MHSelected_VacanciesParking"]
[null,"DataModel","_Deductions_MHSelected_TotalDeductions",1135,"R1135C3","=Deductions_MHSelected_TotalDeductions"]
[null,"DataModel","_Income_MHSelected_EffectiveRentalIncome",1136,"R1136C3","=Income_MHSelected_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_MHSelected_LaundryVending",1137,"R1137C3","=FinancialRevenue_MHSelected_LaundryVending"]
[null,"DataModel","_FinancialRevenue_MHSelected_OtherIncome",1138,"R1138C3","=FinancialRevenue_MHSelected_OtherIncome"]
[null,"DataModel","_FinancialRevenue_MHSelected_TotalOtherIncome",1139,"R1139C3","=FinancialRevenue_MHSelected_TotalOtherIncome"]
[null,"DataModel","_Income_MHSelected_TotalEffectiveIncome",1140,"R1140C3","=Income_MHSelected_TotalEffectiveIncome"]
[null,"DataModel","_Income_MHSelected_TotalFundsReceived",1141,"R1141C3","=Income_MHSelected_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_ManagementFee",1142,"R1142C3","=AdministrativeExpenses_MHSelected_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Payroll",1143,"R1143C3","=AdministrativeExpenses_MHSelected_Payroll"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_PayrollTaxes",1144,"R1144C3","=AdministrativeExpenses_MHSelected_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Legal",1145,"R1145C3","=AdministrativeExpenses_MHSelected_Legal"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Audit",1146,"R1146C3","=AdministrativeExpenses_MHSelected_Audit"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Marketing",1147,"R1147C3","=AdministrativeExpenses_MHSelected_Marketing"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Telephone",1148,"R1148C3","=AdministrativeExpenses_MHSelected_Telephone"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_OfficeSupplies",1149,"R1149C3","=AdministrativeExpenses_MHSelected_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Accounting",1150,"R1150C3","=AdministrativeExpenses_MHSelected_Accounting"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_CentralOffice",1151,"R1151C3","=AdministrativeExpenses_MHSelected_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_Miscellaneous",1152,"R1152C3","=AdministrativeExpenses_MHSelected_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_MHSelected_TotalExpense",1153,"R1153C3","=AdministrativeExpenses_MHSelected_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Payroll",1154,"R1154C3","=MaintenanceExpenses_MHSelected_Payroll"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_PayrollTaxes",1155,"R1155C3","=MaintenanceExpenses_MHSelected_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Janitorial",1156,"R1156C3","=MaintenanceExpenses_MHSelected_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Landscaping",1157,"R1157C3","=MaintenanceExpenses_MHSelected_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_InteriorDecorating",1158,"R1158C3","=MaintenanceExpenses_MHSelected_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Repairs",1159,"R1159C3","=MaintenanceExpenses_MHSelected_Repairs"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Elevator",1160,"R1160C3","=MaintenanceExpenses_MHSelected_Elevator"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_GarbageRemoval",1161,"R1161C3","=MaintenanceExpenses_MHSelected_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_SnowRemoval",1162,"R1162C3","=MaintenanceExpenses_MHSelected_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Exterminating",1163,"R1163C3","=MaintenanceExpenses_MHSelected_Exterminating"]
[null,"DataModel",{"$f":"\"_\"&C1694","v":"_MaintenanceExpenses_MHSelected_Recreation"},1164,"R1164C3","=MaintenanceExpenses_MHSelected_Recreation"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_Miscellaneous",1165,{"$f":"CONCATENATE(\"R\",D2256,\"C3\")","v":"R1165C3"},"=MaintenanceExpenses_MHSelected_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_MHSelected_TotalExpense",{"$f":"D2256+1","v":1166},"R1166C3",{"$f":"\"=\"&MID(C2257,2,1000)","v":"=MaintenanceExpenses_MHSelected_TotalExpense"}]
[null,"DataModel","_GeneralExpenses_MHSelected_ResidentServices",1167,"R1167C3","=GeneralExpenses_MHSelected_ResidentServices"]
[null,"DataModel","_GeneralExpenses_MHSelected_Security",1168,"R1168C3","=GeneralExpenses_MHSelected_Security"]
[null,"DataModel","_UtilityExpenses_MHSelected_Electricity",1169,"R1169C3","=UtilityExpenses_MHSelected_Electricity"]
[null,"DataModel","_UtilityExpenses_MHSelected_Gas",1170,"R1170C3","=UtilityExpenses_MHSelected_Gas"]
[null,"DataModel","_UtilityExpenses_MHSelected_Oil",1171,"R1171C3","=UtilityExpenses_MHSelected_Oil"]
[null,"DataModel","_UtilityExpenses_MHSelected_WaterSewer",1172,"R1172C3","=UtilityExpenses_MHSelected_WaterSewer"]
[null,"DataModel","_UtilityExpenses_MHSelected_TotalExpense",1173,"R1173C3","=UtilityExpenses_MHSelected_TotalExpense"]
[null,"DataModel","_GeneralExpenses_MHSelected_ReplacementReserveDeposits",1174,"R1174C3","=GeneralExpenses_MHSelected_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_MHSelected_SpecialEscrowDeposits",1175,"R1175C3","=GeneralExpenses_MHSelected_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_MHSelected_TaxesRealEstate",1176,"R1176C3","=TaxInsuranceExpenses_MHSelected_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_MHSelected_TaxesOther",1177,"R1177C3","=TaxInsuranceExpenses_MHSelected_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_MHSelected_Insurance",1178,"R1178C3","=TaxInsuranceExpenses_MHSelected_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_MHSelected_Interest",1179,"R1179C3","=TaxInsuranceExpenses_MHSelected_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_MHSelected_TotalExpense",1180,"R1180C3","=TaxInsuranceExpenses_MHSelected_TotalExpense"]
[null,"DataModel","_GeneralExpenses_MHSelected_MortgageInsurancePremium",1181,"R1181C3","=GeneralExpenses_MHSelected_MortgageInsurancePremium"]
[null,"DataModel","_Expense_MHSelected_TotalDisbursement",1182,"R1182C3","=Expense_MHSelected_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_MHSelected_UnderwritingNOI",1183,"R1183C3","=UnderwritingNOI_MHSelected_UnderwritingNOI"]
[null,"DataModel","_LoanSizing_Dashboard_UseFixedLoanAmt?",1184,"R1184C3","=LoanSizing_Dashboard_UseFixedLoanAmt?"]
[null,"DataModel","_LoanSizing_Dashboard_FixedLoanAmt",1185,"R1185C3","=LoanSizing_Dashboard_FixedLoanAmt"]
[null,"DataModel","_LoanSizing_Dashboard_FixedDSCRatio",1186,"R1186C3","=LoanSizing_Dashboard_FixedDSCRatio"]
[null,"DataModel","_LoanSizing_Dashboard_LoanRate",1187,"R1187C3","=LoanSizing_Dashboard_LoanRate"]
[null,"DataModel","_LoanSizing_Dashboard_LoanTerm",1188,"R1188C3","=LoanSizing_Dashboard_LoanTerm"]
[null,"DataModel","_LoanSizing_Dashboard_LoanConstant",1189,"R1189C3","=LoanSizing_Dashboard_LoanConstant"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_ManagementFee",1190,"R1190C3","=AdministrativeExpenses_BorrowerBudget_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_Payroll",1191,"R1191C3","=AdministrativeExpenses_BorrowerBudget_Payroll"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_PayrollTaxes",1192,"R1192C3","=AdministrativeExpenses_BorrowerBudget_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_Legal",1193,"R1193C3","=AdministrativeExpenses_BorrowerBudget_Legal"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_Audit",1194,"R1194C3","=AdministrativeExpenses_BorrowerBudget_Audit"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_Marketing",1195,"R1195C3","=AdministrativeExpenses_BorrowerBudget_Marketing"]
[null,"DataModel",{"$f":"\"_\"&C1726","v":"_AdministrativeExpenses_BorrowerBudget_Telephone"},1196,"R1196C3","=AdministrativeExpenses_BorrowerBudget_Telephone"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_OfficeSupplies",1197,"R1197C3","=AdministrativeExpenses_BorrowerBudget_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_Accounting",1198,"R1198C3","=AdministrativeExpenses_BorrowerBudget_Accounting"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_CentralOffice",1199,"R1199C3","=AdministrativeExpenses_BorrowerBudget_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_Miscellaneous",1200,"R1200C3","=AdministrativeExpenses_BorrowerBudget_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_BorrowerBudget_TotalExpense",1201,"R1201C3","=AdministrativeExpenses_BorrowerBudget_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Payroll",1202,"R1202C3","=MaintenanceExpenses_BorrowerBudget_Payroll"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_PayrollTaxes",1203,"R1203C3","=MaintenanceExpenses_BorrowerBudget_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Janitorial",1204,"R1204C3","=MaintenanceExpenses_BorrowerBudget_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Landscaping",1205,"R1205C3","=MaintenanceExpenses_BorrowerBudget_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_InteriorDecorating",1206,"R1206C3","=MaintenanceExpenses_BorrowerBudget_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Repairs",1207,"R1207C3","=MaintenanceExpenses_BorrowerBudget_Repairs"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Elevator",1208,"R1208C3","=MaintenanceExpenses_BorrowerBudget_Elevator"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_GarbageRemoval",1209,"R1209C3","=MaintenanceExpenses_BorrowerBudget_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_SnowRemoval",1210,"R1210C3","=MaintenanceExpenses_BorrowerBudget_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Exterminating",1211,"R1211C3","=MaintenanceExpenses_BorrowerBudget_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Recreation",1212,"R1212C3","=MaintenanceExpenses_BorrowerBudget_Recreation"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_Miscellaneous",1213,"R1213C3","=MaintenanceExpenses_BorrowerBudget_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_BorrowerBudget_TotalExpense",1214,"R1214C3","=MaintenanceExpenses_BorrowerBudget_TotalExpense"]
[null,"DataModel","_GeneralExpenses_BorrowerBudget_ResidentServices",1215,"R1215C3","=GeneralExpenses_BorrowerBudget_ResidentServices"]
[null,"DataModel","_GeneralExpenses_BorrowerBudget_Security",1216,"R1216C3","=GeneralExpenses_BorrowerBudget_Security"]
[null,"DataModel","_UtilityExpenses_BorrowerBudget_Electricity",1217,"R1217C3","=UtilityExpenses_BorrowerBudget_Electricity"]
[null,"DataModel","_UtilityExpenses_BorrowerBudget_Gas",1218,"R1218C3","=UtilityExpenses_BorrowerBudget_Gas"]
[null,"DataModel","_UtilityExpenses_BorrowerBudget_Oil",1219,"R1219C3","=UtilityExpenses_BorrowerBudget_Oil"]
[null,"DataModel","_UtilityExpenses_BorrowerBudget_WaterSewer",1220,"R1220C3","=UtilityExpenses_BorrowerBudget_WaterSewer"]
[null,"DataModel","_UtilityExpenses_BorrowerBudget_TotalExpense",1221,"R1221C3","=UtilityExpenses_BorrowerBudget_TotalExpense"]
[null,"DataModel","_GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits",1222,"R1222C3","=GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits",1223,"R1223C3","=GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate",1224,"R1224C3","=TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_BorrowerBudget_TaxesOther",1225,"R1225C3","=TaxInsuranceExpenses_BorrowerBudget_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_BorrowerBudget_Insurance",1226,"R1226C3","=TaxInsuranceExpenses_BorrowerBudget_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_BorrowerBudget_Interest",1227,"R1227C3","=TaxInsuranceExpenses_BorrowerBudget_Interest"]
[null,"DataModel",{"$f":"\"_\"&C1758","v":"_TaxInsuranceExpenses_BorrowerBudget_TotalExpense"},1228,"R1228C3","=TaxInsuranceExpenses_BorrowerBudget_TotalExpense"]
[null,"DataModel","_GeneralExpenses_BorrowerBudget_MortgageInsurancePremium",1229,{"$f":"CONCATENATE(\"R\",D2320,\"C3\")","v":"R1229C3"},"=GeneralExpenses_BorrowerBudget_MortgageInsurancePremium"]
[null,"DataModel","_Expense_BorrowerBudget_TotalDisbursement",{"$f":"D2320+1","v":1230},"R1230C3",{"$f":"\"=\"&MID(C2321,2,1000)","v":"=Expense_BorrowerBudget_TotalDisbursement"}]
[null,"DataModel","_UnderwritingNOI_BorrowerBudget_UnderwritingNOI",1231,"R1231C3","=UnderwritingNOI_BorrowerBudget_UnderwritingNOI"]
[null,"DataModel","_LoanSizing_Dashboard_UnderwritingNOI",1232,"R1232C3","=LoanSizing_Dashboard_UnderwritingNOI"]
[null,"DataModel","_LoanSizing_Dashboard_ExpenseEGI",1233,"R1233C3","=LoanSizing_Dashboard_ExpenseEGI"]
[null,"DataModel","_LoanSizing_Dashboard_SupportableLoanAmt",1234,"R1234C3","=LoanSizing_Dashboard_SupportableLoanAmt"]
[null,"DataModel","_LoanSizing_Dashboard_DebtServiceFirstMortgage",1235,"R1235C3","=LoanSizing_Dashboard_DebtServiceFirstMortgage"]
[null,"DataModel","_LoanSizing_Dashboard_DebtServiceJunior",1236,"R1236C3","=LoanSizing_Dashboard_DebtServiceJunior"]
[null,"DataModel","_LoanSizing_Dashboard_FirstMortgageDSCYear1",1237,"R1237C3","=LoanSizing_Dashboard_FirstMortgageDSCYear1"]
[null,"DataModel","_LoanSizing_Dashboard_CombinedDSCYear1",1238,"R1238C3","=LoanSizing_Dashboard_CombinedDSCYear1"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_ManagementFee",1239,"R1239C3","=AdministrativeExpenses_ManualOverride_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Payroll",1240,"R1240C3","=AdministrativeExpenses_ManualOverride_Payroll"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_PayrollTaxes",1241,"R1241C3","=AdministrativeExpenses_ManualOverride_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Legal",1242,"R1242C3","=AdministrativeExpenses_ManualOverride_Legal"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Audit",1243,"R1243C3","=AdministrativeExpenses_ManualOverride_Audit"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Marketing",1244,"R1244C3","=AdministrativeExpenses_ManualOverride_Marketing"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Telephone",1245,"R1245C3","=AdministrativeExpenses_ManualOverride_Telephone"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_OfficeSupplies",1246,"R1246C3","=AdministrativeExpenses_ManualOverride_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Accounting",1247,"R1247C3","=AdministrativeExpenses_ManualOverride_Accounting"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_CentralOffice",1248,"R1248C3","=AdministrativeExpenses_ManualOverride_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_ManualOverride_Miscellaneous",1249,"R1249C3","=AdministrativeExpenses_ManualOverride_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Payroll",1250,"R1250C3","=MaintenanceExpenses_ManualOverride_Payroll"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_PayrollTaxes",1251,"R1251C3","=MaintenanceExpenses_ManualOverride_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Janitorial",1252,"R1252C3","=MaintenanceExpenses_ManualOverride_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Landscaping",1253,"R1253C3","=MaintenanceExpenses_ManualOverride_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_InteriorDecorating",1254,"R1254C3","=MaintenanceExpenses_ManualOverride_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Repairs",1255,"R1255C3","=MaintenanceExpenses_ManualOverride_Repairs"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Elevator",1256,"R1256C3","=MaintenanceExpenses_ManualOverride_Elevator"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_GarbageRemoval",1257,"R1257C3","=MaintenanceExpenses_ManualOverride_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_SnowRemoval",1258,"R1258C3","=MaintenanceExpenses_ManualOverride_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Exterminating",1259,"R1259C3","=MaintenanceExpenses_ManualOverride_Exterminating"]
[null,"DataModel",{"$f":"\"_\"&C1790","v":"_MaintenanceExpenses_ManualOverride_Recreation"},1260,"R1260C3","=MaintenanceExpenses_ManualOverride_Recreation"]
[null,"DataModel","_MaintenanceExpenses_ManualOverride_Miscellaneous",1261,"R1261C3","=MaintenanceExpenses_ManualOverride_Miscellaneous"]
[null,"DataModel","_GeneralExpenses_ManualOverride_ResidentServices",1262,"R1262C3","=GeneralExpenses_ManualOverride_ResidentServices"]
[null,"DataModel","_GeneralExpenses_ManualOverride_Security",1263,"R1263C3","=GeneralExpenses_ManualOverride_Security"]
[null,"DataModel","_UtilityExpenses_ManualOverride_Electricity",1264,"R1264C3","=UtilityExpenses_ManualOverride_Electricity"]
[null,"DataModel","_UtilityExpenses_ManualOverride_Gas",1265,"R1265C3","=UtilityExpenses_ManualOverride_Gas"]
[null,"DataModel","_UtilityExpenses_ManualOverride_Oil",1266,"R1266C3","=UtilityExpenses_ManualOverride_Oil"]
[null,"DataModel","_UtilityExpenses_ManualOverride_WaterSewer",1267,"R1267C3","=UtilityExpenses_ManualOverride_WaterSewer"]
[null,"DataModel","_GeneralExpenses_ManualOverride_ReplacementReserveDeposits",1268,"R1268C3","=GeneralExpenses_ManualOverride_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_ManualOverride_SpecialEscrowDeposits",1269,"R1269C3","=GeneralExpenses_ManualOverride_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_ManualOverride_TaxesRealEstate",1270,"R1270C3","=TaxInsuranceExpenses_ManualOverride_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_ManualOverride_TaxesOther",1271,"R1271C3","=TaxInsuranceExpenses_ManualOverride_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_ManualOverride_Insurance",1272,"R1272C3","=TaxInsuranceExpenses_ManualOverride_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_ManualOverride_Interest",1273,"R1273C3","=TaxInsuranceExpenses_ManualOverride_Interest"]
[null,"DataModel","_GeneralExpenses_ManualOverride_MortgageInsurancePremium",1274,"R1274C3","=GeneralExpenses_ManualOverride_MortgageInsurancePremium"]
[null,"DataModel","_LoanSizing_Dashboard_FirstMortgageDSCYear15",1275,"R1275C3","=LoanSizing_Dashboard_FirstMortgageDSCYear15"]
[null,"DataModel","_LoanSizing_Dashboard_CombinedDSCYear15",1276,"R1276C3","=LoanSizing_Dashboard_CombinedDSCYear15"]
[null,"DataModel","_LoanSizing_Dashboard_FirstMortgageDSCYear20",1277,"R1277C3","=LoanSizing_Dashboard_FirstMortgageDSCYear20"]
[null,"DataModel","_LoanSizing_Dashboard_CombinedDSCYear20",1278,"R1278C3","=LoanSizing_Dashboard_CombinedDSCYear20"]
[null,"DataModel",{"$f":"\"_\"&C1809","v":"_LoanSizing_Dashboard_CapRate"},1279,"R1279C3","=LoanSizing_Dashboard_CapRate"]
[null,"DataModel","_LoanSizing_Dashboard_PrelimLTV",1280,"R1280C3","=LoanSizing_Dashboard_PrelimLTV"]
[null,"DataModel","_LoanSizing_Dashboard_AppraisedValue",1281,"R1281C3","=LoanSizing_Dashboard_AppraisedValue"]
[null,"DataModel","_LoanSizing_Dashboard_MaxUWLTV",1282,"R1282C3","=LoanSizing_Dashboard_MaxUWLTV"]
[null,"DataModel","_LoanSizing_Dashboard_MaxLoan",1283,"R1283C3","=LoanSizing_Dashboard_MaxLoan"]
[null,"DataModel","_LoanSizing_Dashboard_ActualLTV",1284,"R1284C3","=LoanSizing_Dashboard_ActualLTV"]
[null,"DataModel",{"$f":"\"_\"&C1815","v":"_Income_Comments_ResidentialMarketType1"},1285,"R1285C3","=Income_Comments_ResidentialMarketType1"]
[null,"DataModel","_Income_Comments_ResidentialMarketType2",1286,"R1286C3","=Income_Comments_ResidentialMarketType2"]
[null,"DataModel","_Income_Comments_ResidentialMarketType3",1287,"R1287C3","=Income_Comments_ResidentialMarketType3"]
[null,"DataModel","_Income_Comments_ResidentialMarketType4",1288,"R1288C3","=Income_Comments_ResidentialMarketType4"]
[null,"DataModel","_Income_Comments_ResidentialMarketType5",1289,"R1289C3","=Income_Comments_ResidentialMarketType5"]
[null,"DataModel","_Income_Comments_ResidentialMarketType6",1290,"R1290C3","=Income_Comments_ResidentialMarketType6"]
[null,"DataModel","_Income_Comments_ResidentialMarketType7",1291,"R1291C3","=Income_Comments_ResidentialMarketType7"]
[null,"DataModel","_Income_Comments_ResidentialTotal",1292,"R1292C3","=Income_Comments_ResidentialTotal"]
[null,"DataModel","_Income_Comments_Commercial",1293,"R1293C3","=Income_Comments_Commercial"]
[null,"DataModel","_Income_Comments_Parking",1294,"R1294C3","=Income_Comments_Parking"]
[null,"DataModel","_Income_Comments_TotalGrossRental",1295,"R1295C3","=Income_Comments_TotalGrossRental"]
[null,"DataModel","_Deductions_Comments_VacanciesResidential",1296,"R1296C3","=Deductions_Comments_VacanciesResidential"]
[null,"DataModel","_Deductions_Comments_VacanciesCommercial",1297,"R1297C3","=Deductions_Comments_VacanciesCommercial"]
[null,"DataModel","_Deductions_Comments_VacanciesParking",1298,"R1298C3","=Deductions_Comments_VacanciesParking"]
[null,"DataModel","_Deductions_Comments_BadDebts",1299,{"$f":"CONCATENATE(\"R\",D2390,\"C3\")","v":"R1299C3"},"=Deductions_Comments_BadDebts"]
[null,"DataModel","_Deductions_Comments_TotalDeductions",{"$f":"D2390+1","v":1300},"R1300C3",{"$f":"\"=\"&MID(C2391,2,1000)","v":"=Deductions_Comments_TotalDeductions"}]
[null,"DataModel","_Income_Comments_EffectiveRentalIncome",1301,"R1301C3","=Income_Comments_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_Comments_LaundryVending",1302,"R1302C3","=FinancialRevenue_Comments_LaundryVending"]
[null,"DataModel","_FinancialRevenue_Comments_OtherIncome",1303,"R1303C3","=FinancialRevenue_Comments_OtherIncome"]
[null,"DataModel","_FinancialRevenue_Comments_TotalOtherIncome",1304,"R1304C3","=FinancialRevenue_Comments_TotalOtherIncome"]
[null,"DataModel","_Income_Comments_TotalEffectiveIncome",1305,"R1305C3","=Income_Comments_TotalEffectiveIncome"]
[null,"DataModel","_Income_Comments_TotalFundsReceived",1306,"R1306C3","=Income_Comments_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_Comments_ManagementFee",1307,"R1307C3","=AdministrativeExpenses_Comments_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_Comments_Payroll",1308,"R1308C3","=AdministrativeExpenses_Comments_Payroll"]
[null,"DataModel","_AdministrativeExpenses_Comments_PayrollTaxes",1309,"R1309C3","=AdministrativeExpenses_Comments_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_Comments_Legal",1310,"R1310C3","=AdministrativeExpenses_Comments_Legal"]
[null,"DataModel","_AdministrativeExpenses_Comments_Audit",1311,"R1311C3","=AdministrativeExpenses_Comments_Audit"]
[null,"DataModel","_AdministrativeExpenses_Comments_Marketing",1312,"R1312C3","=AdministrativeExpenses_Comments_Marketing"]
[null,"DataModel","_AdministrativeExpenses_Comments_Telephone",1313,"R1313C3","=AdministrativeExpenses_Comments_Telephone"]
[null,"DataModel","_AdministrativeExpenses_Comments_OfficeSupplies",1314,"R1314C3","=AdministrativeExpenses_Comments_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_Comments_Accounting",1315,"R1315C3","=AdministrativeExpenses_Comments_Accounting"]
[null,"DataModel","_AdministrativeExpenses_Comments_CentralOffice",1316,"R1316C3","=AdministrativeExpenses_Comments_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_Comments_Miscellaneous",1317,"R1317C3","=AdministrativeExpenses_Comments_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_Comments_TotalExpense",1318,"R1318C3","=AdministrativeExpenses_Comments_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_Comments_Payroll",1319,"R1319C3","=MaintenanceExpenses_Comments_Payroll"]
[null,"DataModel","_MaintenanceExpenses_Comments_PayrollTaxes",1320,"R1320C3","=MaintenanceExpenses_Comments_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_Comments_Janitorial",1321,"R1321C3","=MaintenanceExpenses_Comments_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_Comments_Landscaping",1322,"R1322C3","=MaintenanceExpenses_Comments_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_Comments_InteriorDecorating",1323,"R1323C3","=MaintenanceExpenses_Comments_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_Comments_Repairs",1324,"R1324C3","=MaintenanceExpenses_Comments_Repairs"]
[null,"DataModel","_MaintenanceExpenses_Comments_Elevator",1325,"R1325C3","=MaintenanceExpenses_Comments_Elevator"]
[null,"DataModel","_MaintenanceExpenses_Comments_GarbageRemoval",1326,"R1326C3","=MaintenanceExpenses_Comments_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_Comments_SnowRemoval",1327,"R1327C3","=MaintenanceExpenses_Comments_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_Comments_Exterminating",1328,"R1328C3","=MaintenanceExpenses_Comments_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_Comments_Recreation",1329,"R1329C3","=MaintenanceExpenses_Comments_Recreation"]
[null,"DataModel","_MaintenanceExpenses_Comments_Miscellaneous",1330,"R1330C3","=MaintenanceExpenses_Comments_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_Comments_TotalExpense",1331,"R1331C3","=MaintenanceExpenses_Comments_TotalExpense"]
[null,"DataModel","_GeneralExpenses_Comments_ResidentServices",1332,"R1332C3","=GeneralExpenses_Comments_ResidentServices"]
[null,"DataModel","_GeneralExpenses_Comments_Security",1333,"R1333C3","=GeneralExpenses_Comments_Security"]
[null,"DataModel","_UtilityExpenses_Comments_Electricity",1334,"R1334C3","=UtilityExpenses_Comments_Electricity"]
[null,"DataModel","_UtilityExpenses_Comments_Gas",1335,"R1335C3","=UtilityExpenses_Comments_Gas"]
[null,"DataModel","_UtilityExpenses_Comments_Oil",1336,"R1336C3","=UtilityExpenses_Comments_Oil"]
[null,"DataModel","_UtilityExpenses_Comments_WaterSewer",1337,"R1337C3","=UtilityExpenses_Comments_WaterSewer"]
[null,"DataModel","_UtilityExpenses_Comments_TotalExpense",1338,"R1338C3","=UtilityExpenses_Comments_TotalExpense"]
[null,"DataModel","_GeneralExpenses_Comments_ReplacementReserveDeposits",1339,"R1339C3","=GeneralExpenses_Comments_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_Comments_SpecialEscrowDeposits",1340,"R1340C3","=GeneralExpenses_Comments_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_Comments_TaxesRealEstate",1341,"R1341C3","=TaxInsuranceExpenses_Comments_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_Comments_TaxesOther",1342,"R1342C3","=TaxInsuranceExpenses_Comments_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_Comments_Insurance",1343,"R1343C3","=TaxInsuranceExpenses_Comments_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_Comments_Interest",1344,"R1344C3","=TaxInsuranceExpenses_Comments_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_Comments_TotalExpense",1345,"R1345C3","=TaxInsuranceExpenses_Comments_TotalExpense"]
[null,"DataModel","_GeneralExpenses_Comments_MortgageInsurancePremium",1346,"R1346C3","=GeneralExpenses_Comments_MortgageInsurancePremium"]
[null,"DataModel","_Expense_Comments_TotalDisbursement",1347,"R1347C3","=Expense_Comments_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_Comments_UnderwritingNOI",1348,"R1348C3","=UnderwritingNOI_Comments_UnderwritingNOI"]
[null,"DataModel",{"$f":"\"_\"&C1879","v":"_AdministrativeExpenses_AuditTrended_ManagementFee"},1349,"R1349C3","=AdministrativeExpenses_AuditTrended_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Payroll",1350,"R1350C3","=AdministrativeExpenses_AuditTrended_Payroll"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_PayrollTaxes",1351,"R1351C3","=AdministrativeExpenses_AuditTrended_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Legal",1352,"R1352C3","=AdministrativeExpenses_AuditTrended_Legal"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Audit",1353,"R1353C3","=AdministrativeExpenses_AuditTrended_Audit"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Marketing",1354,"R1354C3","=AdministrativeExpenses_AuditTrended_Marketing"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Telephone",1355,"R1355C3","=AdministrativeExpenses_AuditTrended_Telephone"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_OfficeSupplies",1356,"R1356C3","=AdministrativeExpenses_AuditTrended_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Accounting",1357,"R1357C3","=AdministrativeExpenses_AuditTrended_Accounting"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_CentralOffice",1358,"R1358C3","=AdministrativeExpenses_AuditTrended_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_Miscellaneous",1359,"R1359C3","=AdministrativeExpenses_AuditTrended_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_AuditTrended_TotalExpense",1360,"R1360C3","=AdministrativeExpenses_AuditTrended_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Payroll",1361,"R1361C3","=MaintenanceExpenses_AuditTrended_Payroll"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_PayrollTaxes",1362,"R1362C3","=MaintenanceExpenses_AuditTrended_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Janitorial",1363,{"$f":"CONCATENATE(\"R\",D2454,\"C3\")","v":"R1363C3"},"=MaintenanceExpenses_AuditTrended_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Landscaping",{"$f":"D2454+1","v":1364},"R1364C3",{"$f":"\"=\"&MID(C2455,2,1000)","v":"=MaintenanceExpenses_AuditTrended_Landscaping"}]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_InteriorDecorating",1365,"R1365C3","=MaintenanceExpenses_AuditTrended_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Repairs",1366,"R1366C3","=MaintenanceExpenses_AuditTrended_Repairs"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Elevator",1367,"R1367C3","=MaintenanceExpenses_AuditTrended_Elevator"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_GarbageRemoval",1368,"R1368C3","=MaintenanceExpenses_AuditTrended_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_SnowRemoval",1369,"R1369C3","=MaintenanceExpenses_AuditTrended_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Exterminating",1370,"R1370C3","=MaintenanceExpenses_AuditTrended_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Recreation",1371,"R1371C3","=MaintenanceExpenses_AuditTrended_Recreation"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_Miscellaneous",1372,"R1372C3","=MaintenanceExpenses_AuditTrended_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_AuditTrended_TotalExpense",1373,"R1373C3","=MaintenanceExpenses_AuditTrended_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditTrended_ResidentServices",1374,"R1374C3","=GeneralExpenses_AuditTrended_ResidentServices"]
[null,"DataModel","_GeneralExpenses_AuditTrended_Security",1375,"R1375C3","=GeneralExpenses_AuditTrended_Security"]
[null,"DataModel","_UtilityExpenses_AuditTrended_Electricity",1376,"R1376C3","=UtilityExpenses_AuditTrended_Electricity"]
[null,"DataModel","_UtilityExpenses_AuditTrended_Gas",1377,"R1377C3","=UtilityExpenses_AuditTrended_Gas"]
[null,"DataModel","_UtilityExpenses_AuditTrended_Oil",1378,"R1378C3","=UtilityExpenses_AuditTrended_Oil"]
[null,"DataModel","_UtilityExpenses_AuditTrended_WaterSewer",1379,"R1379C3","=UtilityExpenses_AuditTrended_WaterSewer"]
[null,"DataModel","_UtilityExpenses_AuditTrended_TotalExpense",1380,"R1380C3","=UtilityExpenses_AuditTrended_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditTrended_ReplacementReserveDeposits",1381,"R1381C3","=GeneralExpenses_AuditTrended_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_AuditTrended_SpecialEscrowDeposits",1382,"R1382C3","=GeneralExpenses_AuditTrended_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_AuditTrended_TaxesRealEstate",1383,"R1383C3","=TaxInsuranceExpenses_AuditTrended_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_AuditTrended_TaxesOther",1384,"R1384C3","=TaxInsuranceExpenses_AuditTrended_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_AuditTrended_Insurance",1385,"R1385C3","=TaxInsuranceExpenses_AuditTrended_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_AuditTrended_Interest",1386,"R1386C3","=TaxInsuranceExpenses_AuditTrended_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_AuditTrended_TotalExpense",1387,"R1387C3","=TaxInsuranceExpenses_AuditTrended_TotalExpense"]
[null,"DataModel","_Expense_AuditTrended_TotalDisbursement",1388,"R1388C3","=Expense_AuditTrended_TotalDisbursement"]
[null,"DataModel","_AuditTrending_SourceSelection_Expenses",1389,"R1389C3","=AuditTrending_SourceSelection_Expenses"]
[null,"DataModel","_AuditTrending_SourceSelection_FirstYearOps",1390,"R1390C3","=AuditTrending_SourceSelection_FirstYearOps"]
[null,"DataModel","_Heading_AuditCY_AuditYear",1391,"R1391C3","=Heading_AuditCY_AuditYear"]
[null,"DataModel","_Income_AuditCY_ResidentialTotal",1392,"R1392C3","=Income_AuditCY_ResidentialTotal"]
[null,"DataModel","_Income_AuditCY_Commercial",1393,"R1393C3","=Income_AuditCY_Commercial"]
[null,"DataModel","_Income_AuditCY_Parking",1394,"R1394C3","=Income_AuditCY_Parking"]
[null,"DataModel","_Income_AuditCY_TotalGrossRental",1395,"R1395C3","=Income_AuditCY_TotalGrossRental"]
[null,"DataModel","_Deductions_AuditCY_VacanciesResidential",1396,"R1396C3","=Deductions_AuditCY_VacanciesResidential"]
[null,"DataModel","_Deductions_AuditCY_BadDebts",1397,"R1397C3","=Deductions_AuditCY_BadDebts"]
[null,"DataModel","_Deductions_AuditCY_TotalDeductions",1398,"R1398C3","=Deductions_AuditCY_TotalDeductions"]
[null,"DataModel","_Income_AuditCY_EffectiveRentalIncome",1399,"R1399C3","=Income_AuditCY_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_AuditCY_LaundryVending",1400,"R1400C3","=FinancialRevenue_AuditCY_LaundryVending"]
[null,"DataModel","_FinancialRevenue_AuditCY_TotalOtherIncome",1401,"R1401C3","=FinancialRevenue_AuditCY_TotalOtherIncome"]
[null,"DataModel","_Income_AuditCY_TotalEffectiveIncome",1402,"R1402C3","=Income_AuditCY_TotalEffectiveIncome"]
[null,"DataModel","_Income_AuditCY_TotalFundsReceived",1403,"R1403C3","=Income_AuditCY_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_ManagementFee",1404,"R1404C3","=AdministrativeExpenses_AuditCY_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Payroll",1405,"R1405C3","=AdministrativeExpenses_AuditCY_Payroll"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_PayrollTaxes",1406,"R1406C3","=AdministrativeExpenses_AuditCY_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Legal",1407,"R1407C3","=AdministrativeExpenses_AuditCY_Legal"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Audit",1408,"R1408C3","=AdministrativeExpenses_AuditCY_Audit"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Marketing",1409,"R1409C3","=AdministrativeExpenses_AuditCY_Marketing"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Telephone",1410,"R1410C3","=AdministrativeExpenses_AuditCY_Telephone"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_OfficeSupplies",1411,"R1411C3","=AdministrativeExpenses_AuditCY_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Accounting",1412,"R1412C3","=AdministrativeExpenses_AuditCY_Accounting"]
[null,"DataModel",{"$f":"\"_\"&C1943","v":"_AdministrativeExpenses_AuditCY_CentralOffice"},1413,"R1413C3","=AdministrativeExpenses_AuditCY_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_Miscellaneous",1414,"R1414C3","=AdministrativeExpenses_AuditCY_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_AuditCY_TotalExpense",1415,"R1415C3","=AdministrativeExpenses_AuditCY_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Payroll",1416,"R1416C3","=MaintenanceExpenses_AuditCY_Payroll"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_PayrollTaxes",1417,"R1417C3","=MaintenanceExpenses_AuditCY_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Janitorial",1418,"R1418C3","=MaintenanceExpenses_AuditCY_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Landscaping",1419,"R1419C3","=MaintenanceExpenses_AuditCY_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_InteriorDecorating",1420,"R1420C3","=MaintenanceExpenses_AuditCY_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Repairs",1421,"R1421C3","=MaintenanceExpenses_AuditCY_Repairs"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Elevator",1422,"R1422C3","=MaintenanceExpenses_AuditCY_Elevator"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_GarbageRemoval",1423,"R1423C3","=MaintenanceExpenses_AuditCY_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_SnowRemoval",1424,"R1424C3","=MaintenanceExpenses_AuditCY_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Exterminating",1425,"R1425C3","=MaintenanceExpenses_AuditCY_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Recreation",1426,"R1426C3","=MaintenanceExpenses_AuditCY_Recreation"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_Miscellaneous",1427,{"$f":"CONCATENATE(\"R\",D2518,\"C3\")","v":"R1427C3"},"=MaintenanceExpenses_AuditCY_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_AuditCY_TotalExpense",{"$f":"D2518+1","v":1428},"R1428C3",{"$f":"\"=\"&MID(C2519,2,1000)","v":"=MaintenanceExpenses_AuditCY_TotalExpense"}]
[null,"DataModel","_GeneralExpenses_AuditCY_ResidentServices",1429,"R1429C3","=GeneralExpenses_AuditCY_ResidentServices"]
[null,"DataModel","_GeneralExpenses_AuditCY_Security",1430,"R1430C3","=GeneralExpenses_AuditCY_Security"]
[null,"DataModel","_UtilityExpenses_AuditCY_Electricity",1431,"R1431C3","=UtilityExpenses_AuditCY_Electricity"]
[null,"DataModel","_UtilityExpenses_AuditCY_Gas",1432,"R1432C3","=UtilityExpenses_AuditCY_Gas"]
[null,"DataModel","_UtilityExpenses_AuditCY_Oil",1433,"R1433C3","=UtilityExpenses_AuditCY_Oil"]
[null,"DataModel","_UtilityExpenses_AuditCY_WaterSewer",1434,"R1434C3","=UtilityExpenses_AuditCY_WaterSewer"]
[null,"DataModel","_UtilityExpenses_AuditCY_TotalExpense",1435,"R1435C3","=UtilityExpenses_AuditCY_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY_ReplacementReserveDeposits",1436,"R1436C3","=GeneralExpenses_AuditCY_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_AuditCY_SpecialEscrowDeposits",1437,"R1437C3","=GeneralExpenses_AuditCY_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY_TaxesRealEstate",1438,"R1438C3","=TaxInsuranceExpenses_AuditCY_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY_TaxesOther",1439,"R1439C3","=TaxInsuranceExpenses_AuditCY_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY_Insurance",1440,"R1440C3","=TaxInsuranceExpenses_AuditCY_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY_Interest",1441,"R1441C3","=TaxInsuranceExpenses_AuditCY_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY_TotalExpense",1442,"R1442C3","=TaxInsuranceExpenses_AuditCY_TotalExpense"]
[null,"DataModel","_Expense_AuditCY_TotalDisbursement",1443,"R1443C3","=Expense_AuditCY_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_AuditCY_UnderwritingNOI",1444,"R1444C3","=UnderwritingNOI_AuditCY_UnderwritingNOI"]
[null,"DataModel","_Heading_AuditCY1_AuditYear",1445,"R1445C3","=Heading_AuditCY1_AuditYear"]
[null,"DataModel","_Income_AuditCY1_ResidentialTotal",1446,"R1446C3","=Income_AuditCY1_ResidentialTotal"]
[null,"DataModel","_Income_AuditCY1_Commercial",1447,"R1447C3","=Income_AuditCY1_Commercial"]
[null,"DataModel","_Income_AuditCY1_Parking",1448,"R1448C3","=Income_AuditCY1_Parking"]
[null,"DataModel","_Income_AuditCY1_TotalGrossRental",1449,"R1449C3","=Income_AuditCY1_TotalGrossRental"]
[null,"DataModel","_Deductions_AuditCY1_VacanciesResidential",1450,"R1450C3","=Deductions_AuditCY1_VacanciesResidential"]
[null,"DataModel","_Deductions_AuditCY1_BadDebts",1451,"R1451C3","=Deductions_AuditCY1_BadDebts"]
[null,"DataModel","_Deductions_AuditCY1_TotalDeductions",1452,"R1452C3","=Deductions_AuditCY1_TotalDeductions"]
[null,"DataModel","_Income_AuditCY1_EffectiveRentalIncome",1453,"R1453C3","=Income_AuditCY1_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_AuditCY1_LaundryVending",1454,"R1454C3","=FinancialRevenue_AuditCY1_LaundryVending"]
[null,"DataModel","_FinancialRevenue_AuditCY1_TotalOtherIncome",1455,"R1455C3","=FinancialRevenue_AuditCY1_TotalOtherIncome"]
[null,"DataModel","_Income_AuditCY1_TotalEffectiveIncome",1456,"R1456C3","=Income_AuditCY1_TotalEffectiveIncome"]
[null,"DataModel","_Income_AuditCY1_TotalFundsReceived",1457,"R1457C3","=Income_AuditCY1_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_ManagementFee",1458,"R1458C3","=AdministrativeExpenses_AuditCY1_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Payroll",1459,"R1459C3","=AdministrativeExpenses_AuditCY1_Payroll"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_PayrollTaxes",1460,"R1460C3","=AdministrativeExpenses_AuditCY1_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Legal",1461,"R1461C3","=AdministrativeExpenses_AuditCY1_Legal"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Audit",1462,"R1462C3","=AdministrativeExpenses_AuditCY1_Audit"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Marketing",1463,"R1463C3","=AdministrativeExpenses_AuditCY1_Marketing"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Telephone",1464,"R1464C3","=AdministrativeExpenses_AuditCY1_Telephone"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_OfficeSupplies",1465,"R1465C3","=AdministrativeExpenses_AuditCY1_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Accounting",1466,"R1466C3","=AdministrativeExpenses_AuditCY1_Accounting"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_CentralOffice",1467,"R1467C3","=AdministrativeExpenses_AuditCY1_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_Miscellaneous",1468,"R1468C3","=AdministrativeExpenses_AuditCY1_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_AuditCY1_TotalExpense",1469,"R1469C3","=AdministrativeExpenses_AuditCY1_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Payroll",1470,"R1470C3","=MaintenanceExpenses_AuditCY1_Payroll"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_PayrollTaxes",1471,"R1471C3","=MaintenanceExpenses_AuditCY1_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Janitorial",1472,"R1472C3","=MaintenanceExpenses_AuditCY1_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Landscaping",1473,"R1473C3","=MaintenanceExpenses_AuditCY1_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_InteriorDecorating",1474,"R1474C3","=MaintenanceExpenses_AuditCY1_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Repairs",1475,"R1475C3","=MaintenanceExpenses_AuditCY1_Repairs"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Elevator",1476,"R1476C3","=MaintenanceExpenses_AuditCY1_Elevator"]
[null,"DataModel",{"$f":"\"_\"&C2007","v":"_MaintenanceExpenses_AuditCY1_GarbageRemoval"},1477,"R1477C3","=MaintenanceExpenses_AuditCY1_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_SnowRemoval",1478,"R1478C3","=MaintenanceExpenses_AuditCY1_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Exterminating",1479,"R1479C3","=MaintenanceExpenses_AuditCY1_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Recreation",1480,"R1480C3","=MaintenanceExpenses_AuditCY1_Recreation"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_Miscellaneous",1481,"R1481C3","=MaintenanceExpenses_AuditCY1_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_AuditCY1_TotalExpense",1482,"R1482C3","=MaintenanceExpenses_AuditCY1_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY1_ResidentServices",1483,"R1483C3","=GeneralExpenses_AuditCY1_ResidentServices"]
[null,"DataModel","_GeneralExpenses_AuditCY1_Security",1484,"R1484C3","=GeneralExpenses_AuditCY1_Security"]
[null,"DataModel","_UtilityExpenses_AuditCY1_Electricity",1485,"R1485C3","=UtilityExpenses_AuditCY1_Electricity"]
[null,"DataModel","_UtilityExpenses_AuditCY1_Gas",1486,"R1486C3","=UtilityExpenses_AuditCY1_Gas"]
[null,"DataModel","_UtilityExpenses_AuditCY1_Oil",1487,"R1487C3","=UtilityExpenses_AuditCY1_Oil"]
[null,"DataModel","_UtilityExpenses_AuditCY1_WaterSewer",1488,"R1488C3","=UtilityExpenses_AuditCY1_WaterSewer"]
[null,"DataModel","_UtilityExpenses_AuditCY1_TotalExpense",1489,"R1489C3","=UtilityExpenses_AuditCY1_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY1_ReplacementReserveDeposits",1490,"R1490C3","=GeneralExpenses_AuditCY1_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_AuditCY1_SpecialEscrowDeposits",1491,{"$f":"CONCATENATE(\"R\",D2582,\"C3\")","v":"R1491C3"},"=GeneralExpenses_AuditCY1_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY1_TaxesRealEstate",{"$f":"D2582+1","v":1492},"R1492C3",{"$f":"\"=\"&MID(C2583,2,1000)","v":"=TaxInsuranceExpenses_AuditCY1_TaxesRealEstate"}]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY1_TaxesOther",1493,"R1493C3","=TaxInsuranceExpenses_AuditCY1_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY1_Insurance",1494,"R1494C3","=TaxInsuranceExpenses_AuditCY1_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY1_Interest",1495,"R1495C3","=TaxInsuranceExpenses_AuditCY1_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY1_TotalExpense",1496,"R1496C3","=TaxInsuranceExpenses_AuditCY1_TotalExpense"]
[null,"DataModel","_Expense_AuditCY1_TotalDisbursement",1497,"R1497C3","=Expense_AuditCY1_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_AuditCY1_UnderwritingNOI",1498,"R1498C3","=UnderwritingNOI_AuditCY1_UnderwritingNOI"]
[null,"DataModel","_Heading_AuditCY2_AuditYear",1499,"R1499C3","=Heading_AuditCY2_AuditYear"]
[null,"DataModel","_Income_AuditCY2_ResidentialTotal",1500,"R1500C3","=Income_AuditCY2_ResidentialTotal"]
[null,"DataModel","_Income_AuditCY2_Commercial",1501,"R1501C3","=Income_AuditCY2_Commercial"]
[null,"DataModel","_Income_AuditCY2_Parking",1502,"R1502C3","=Income_AuditCY2_Parking"]
[null,"DataModel","_Income_AuditCY2_TotalGrossRental",1503,"R1503C3","=Income_AuditCY2_TotalGrossRental"]
[null,"DataModel","_Deductions_AuditCY2_VacanciesResidential",1504,"R1504C3","=Deductions_AuditCY2_VacanciesResidential"]
[null,"DataModel","_Deductions_AuditCY2_BadDebts",1505,"R1505C3","=Deductions_AuditCY2_BadDebts"]
[null,"DataModel","_Deductions_AuditCY2_TotalDeductions",1506,"R1506C3","=Deductions_AuditCY2_TotalDeductions"]
[null,"DataModel","_Income_AuditCY2_EffectiveRentalIncome",1507,"R1507C3","=Income_AuditCY2_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_AuditCY2_LaundryVending",1508,"R1508C3","=FinancialRevenue_AuditCY2_LaundryVending"]
[null,"DataModel","_FinancialRevenue_AuditCY2_TotalOtherIncome",1509,"R1509C3","=FinancialRevenue_AuditCY2_TotalOtherIncome"]
[null,"DataModel","_Income_AuditCY2_TotalEffectiveIncome",1510,"R1510C3","=Income_AuditCY2_TotalEffectiveIncome"]
[null,"DataModel","_Income_AuditCY2_TotalFundsReceived",1511,"R1511C3","=Income_AuditCY2_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_ManagementFee",1512,"R1512C3","=AdministrativeExpenses_AuditCY2_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Payroll",1513,"R1513C3","=AdministrativeExpenses_AuditCY2_Payroll"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_PayrollTaxes",1514,"R1514C3","=AdministrativeExpenses_AuditCY2_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Legal",1515,"R1515C3","=AdministrativeExpenses_AuditCY2_Legal"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Audit",1516,"R1516C3","=AdministrativeExpenses_AuditCY2_Audit"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Marketing",1517,"R1517C3","=AdministrativeExpenses_AuditCY2_Marketing"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Telephone",1518,"R1518C3","=AdministrativeExpenses_AuditCY2_Telephone"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_OfficeSupplies",1519,"R1519C3","=AdministrativeExpenses_AuditCY2_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Accounting",1520,"R1520C3","=AdministrativeExpenses_AuditCY2_Accounting"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_CentralOffice",1521,"R1521C3","=AdministrativeExpenses_AuditCY2_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_Miscellaneous",1522,"R1522C3","=AdministrativeExpenses_AuditCY2_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_AuditCY2_TotalExpense",1523,"R1523C3","=AdministrativeExpenses_AuditCY2_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Payroll",1524,"R1524C3","=MaintenanceExpenses_AuditCY2_Payroll"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_PayrollTaxes",1525,"R1525C3","=MaintenanceExpenses_AuditCY2_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Janitorial",1526,"R1526C3","=MaintenanceExpenses_AuditCY2_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Landscaping",1527,"R1527C3","=MaintenanceExpenses_AuditCY2_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_InteriorDecorating",1528,"R1528C3","=MaintenanceExpenses_AuditCY2_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Repairs",1529,"R1529C3","=MaintenanceExpenses_AuditCY2_Repairs"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Elevator",1530,"R1530C3","=MaintenanceExpenses_AuditCY2_Elevator"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_GarbageRemoval",1531,"R1531C3","=MaintenanceExpenses_AuditCY2_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_SnowRemoval",1532,"R1532C3","=MaintenanceExpenses_AuditCY2_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Exterminating",1533,"R1533C3","=MaintenanceExpenses_AuditCY2_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Recreation",1534,"R1534C3","=MaintenanceExpenses_AuditCY2_Recreation"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_Miscellaneous",1535,"R1535C3","=MaintenanceExpenses_AuditCY2_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_AuditCY2_TotalExpense",1536,"R1536C3","=MaintenanceExpenses_AuditCY2_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY2_ResidentServices",1537,"R1537C3","=GeneralExpenses_AuditCY2_ResidentServices"]
[null,"DataModel","_GeneralExpenses_AuditCY2_Security",1538,"R1538C3","=GeneralExpenses_AuditCY2_Security"]
[null,"DataModel","_UtilityExpenses_AuditCY2_Electricity",1539,"R1539C3","=UtilityExpenses_AuditCY2_Electricity"]
[null,"DataModel","_UtilityExpenses_AuditCY2_Gas",1540,"R1540C3","=UtilityExpenses_AuditCY2_Gas"]
[null,"DataModel",{"$f":"\"_\"&C2071","v":"_UtilityExpenses_AuditCY2_Oil"},1541,"R1541C3","=UtilityExpenses_AuditCY2_Oil"]
[null,"DataModel","_UtilityExpenses_AuditCY2_WaterSewer",1542,"R1542C3","=UtilityExpenses_AuditCY2_WaterSewer"]
[null,"DataModel","_UtilityExpenses_AuditCY2_TotalExpense",1543,"R1543C3","=UtilityExpenses_AuditCY2_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY2_ReplacementReserveDeposits",1544,"R1544C3","=GeneralExpenses_AuditCY2_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_AuditCY2_SpecialEscrowDeposits",1545,"R1545C3","=GeneralExpenses_AuditCY2_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY2_TaxesRealEstate",1546,"R1546C3","=TaxInsuranceExpenses_AuditCY2_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY2_TaxesOther",1547,"R1547C3","=TaxInsuranceExpenses_AuditCY2_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY2_Insurance",1548,"R1548C3","=TaxInsuranceExpenses_AuditCY2_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY2_Interest",1549,"R1549C3","=TaxInsuranceExpenses_AuditCY2_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY2_TotalExpense",1550,"R1550C3","=TaxInsuranceExpenses_AuditCY2_TotalExpense"]
[null,"DataModel","_Expense_AuditCY2_TotalDisbursement",1551,"R1551C3","=Expense_AuditCY2_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_AuditCY2_UnderwritingNOI",1552,"R1552C3","=UnderwritingNOI_AuditCY2_UnderwritingNOI"]
[null,"DataModel","_Heading_AuditCY3_AuditYear",1553,"R1553C3","=Heading_AuditCY3_AuditYear"]
[null,"DataModel","_Income_AuditCY3_ResidentialTotal",1554,"R1554C3","=Income_AuditCY3_ResidentialTotal"]
[null,"DataModel","_Income_AuditCY3_Commercial",1555,{"$f":"CONCATENATE(\"R\",D2646,\"C3\")","v":"R1555C3"},"=Income_AuditCY3_Commercial"]
[null,"DataModel","_Income_AuditCY3_Parking",{"$f":"D2646+1","v":1556},"R1556C3",{"$f":"\"=\"&MID(C2647,2,1000)","v":"=Income_AuditCY3_Parking"}]
[null,"DataModel","_Income_AuditCY3_TotalGrossRental",1557,"R1557C3","=Income_AuditCY3_TotalGrossRental"]
[null,"DataModel","_Deductions_AuditCY3_VacanciesResidential",1558,"R1558C3","=Deductions_AuditCY3_VacanciesResidential"]
[null,"DataModel","_Deductions_AuditCY3_BadDebts",1559,"R1559C3","=Deductions_AuditCY3_BadDebts"]
[null,"DataModel","_Deductions_AuditCY3_TotalDeductions",1560,"R1560C3","=Deductions_AuditCY3_TotalDeductions"]
[null,"DataModel","_Income_AuditCY3_EffectiveRentalIncome",1561,"R1561C3","=Income_AuditCY3_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_AuditCY3_LaundryVending",1562,"R1562C3","=FinancialRevenue_AuditCY3_LaundryVending"]
[null,"DataModel","_FinancialRevenue_AuditCY3_TotalOtherIncome",1563,"R1563C3","=FinancialRevenue_AuditCY3_TotalOtherIncome"]
[null,"DataModel","_Income_AuditCY3_TotalEffectiveIncome",1564,"R1564C3","=Income_AuditCY3_TotalEffectiveIncome"]
[null,"DataModel","_Income_AuditCY3_TotalFundsReceived",1565,"R1565C3","=Income_AuditCY3_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_ManagementFee",1566,"R1566C3","=AdministrativeExpenses_AuditCY3_ManagementFee"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Payroll",1567,"R1567C3","=AdministrativeExpenses_AuditCY3_Payroll"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_PayrollTaxes",1568,"R1568C3","=AdministrativeExpenses_AuditCY3_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Legal",1569,"R1569C3","=AdministrativeExpenses_AuditCY3_Legal"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Audit",1570,"R1570C3","=AdministrativeExpenses_AuditCY3_Audit"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Marketing",1571,"R1571C3","=AdministrativeExpenses_AuditCY3_Marketing"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Telephone",1572,"R1572C3","=AdministrativeExpenses_AuditCY3_Telephone"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_OfficeSupplies",1573,"R1573C3","=AdministrativeExpenses_AuditCY3_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Accounting",1574,"R1574C3","=AdministrativeExpenses_AuditCY3_Accounting"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_CentralOffice",1575,"R1575C3","=AdministrativeExpenses_AuditCY3_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_Miscellaneous",1576,"R1576C3","=AdministrativeExpenses_AuditCY3_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_AuditCY3_TotalExpense",1577,"R1577C3","=AdministrativeExpenses_AuditCY3_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Payroll",1578,"R1578C3","=MaintenanceExpenses_AuditCY3_Payroll"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_PayrollTaxes",1579,"R1579C3","=MaintenanceExpenses_AuditCY3_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Janitorial",1580,"R1580C3","=MaintenanceExpenses_AuditCY3_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Landscaping",1581,"R1581C3","=MaintenanceExpenses_AuditCY3_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_InteriorDecorating",1582,"R1582C3","=MaintenanceExpenses_AuditCY3_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Repairs",1583,"R1583C3","=MaintenanceExpenses_AuditCY3_Repairs"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Elevator",1584,"R1584C3","=MaintenanceExpenses_AuditCY3_Elevator"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_GarbageRemoval",1585,"R1585C3","=MaintenanceExpenses_AuditCY3_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_SnowRemoval",1586,"R1586C3","=MaintenanceExpenses_AuditCY3_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Exterminating",1587,"R1587C3","=MaintenanceExpenses_AuditCY3_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Recreation",1588,"R1588C3","=MaintenanceExpenses_AuditCY3_Recreation"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_Miscellaneous",1589,"R1589C3","=MaintenanceExpenses_AuditCY3_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_AuditCY3_TotalExpense",1590,"R1590C3","=MaintenanceExpenses_AuditCY3_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY3_ResidentServices",1591,"R1591C3","=GeneralExpenses_AuditCY3_ResidentServices"]
[null,"DataModel","_GeneralExpenses_AuditCY3_Security",1592,"R1592C3","=GeneralExpenses_AuditCY3_Security"]
[null,"DataModel","_UtilityExpenses_AuditCY3_Electricity",1593,"R1593C3","=UtilityExpenses_AuditCY3_Electricity"]
[null,"DataModel","_UtilityExpenses_AuditCY3_Gas",1594,"R1594C3","=UtilityExpenses_AuditCY3_Gas"]
[null,"DataModel","_UtilityExpenses_AuditCY3_Oil",1595,"R1595C3","=UtilityExpenses_AuditCY3_Oil"]
[null,"DataModel","_UtilityExpenses_AuditCY3_WaterSewer",1596,"R1596C3","=UtilityExpenses_AuditCY3_WaterSewer"]
[null,"DataModel","_UtilityExpenses_AuditCY3_TotalExpense",1597,"R1597C3","=UtilityExpenses_AuditCY3_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY3_ReplacementReserveDeposits",1598,"R1598C3","=GeneralExpenses_AuditCY3_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_AuditCY3_SpecialEscrowDeposits",1599,"R1599C3","=GeneralExpenses_AuditCY3_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY3_TaxesRealEstate",1600,"R1600C3","=TaxInsuranceExpenses_AuditCY3_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY3_TaxesOther",1601,"R1601C3","=TaxInsuranceExpenses_AuditCY3_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY3_Insurance",1602,"R1602C3","=TaxInsuranceExpenses_AuditCY3_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY3_Interest",1603,"R1603C3","=TaxInsuranceExpenses_AuditCY3_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY3_TotalExpense",1604,"R1604C3","=TaxInsuranceExpenses_AuditCY3_TotalExpense"]
[null,"DataModel",{"$f":"\"_\"&C2135","v":"_Expense_AuditCY3_TotalDisbursement"},1605,"R1605C3","=Expense_AuditCY3_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_AuditCY3_UnderwritingNOI",1606,"R1606C3","=UnderwritingNOI_AuditCY3_UnderwritingNOI"]
[null,"DataModel","_Heading_AuditCY4_AuditYear",1607,"R1607C3","=Heading_AuditCY4_AuditYear"]
[null,"DataModel","_Income_AuditCY4_ResidentialTotal",1608,"R1608C3","=Income_AuditCY4_ResidentialTotal"]
[null,"DataModel","_Income_AuditCY4_Commercial",1609,"R1609C3","=Income_AuditCY4_Commercial"]
[null,"DataModel","_Income_AuditCY4_Parking",1610,"R1610C3","=Income_AuditCY4_Parking"]
[null,"DataModel","_Income_AuditCY4_TotalGrossRental",1611,"R1611C3","=Income_AuditCY4_TotalGrossRental"]
[null,"DataModel","_Deductions_AuditCY4_VacanciesResidential",1612,"R1612C3","=Deductions_AuditCY4_VacanciesResidential"]
[null,"DataModel","_Deductions_AuditCY4_BadDebts",1613,"R1613C3","=Deductions_AuditCY4_BadDebts"]
[null,"DataModel","_Deductions_AuditCY4_TotalDeductions",1614,"R1614C3","=Deductions_AuditCY4_TotalDeductions"]
[null,"DataModel","_Income_AuditCY4_EffectiveRentalIncome",1615,"R1615C3","=Income_AuditCY4_EffectiveRentalIncome"]
[null,"DataModel","_FinancialRevenue_AuditCY4_LaundryVending",1616,"R1616C3","=FinancialRevenue_AuditCY4_LaundryVending"]
[null,"DataModel","_FinancialRevenue_AuditCY4_TotalOtherIncome",1617,"R1617C3","=FinancialRevenue_AuditCY4_TotalOtherIncome"]
[null,"DataModel","_Income_AuditCY4_TotalEffectiveIncome",1618,"R1618C3","=Income_AuditCY4_TotalEffectiveIncome"]
[null,"DataModel","_Income_AuditCY4_TotalFundsReceived",1619,{"$f":"CONCATENATE(\"R\",D2710,\"C3\")","v":"R1619C3"},"=Income_AuditCY4_TotalFundsReceived"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_ManagementFee",{"$f":"D2710+1","v":1620},"R1620C3",{"$f":"\"=\"&MID(C2711,2,1000)","v":"=AdministrativeExpenses_AuditCY4_ManagementFee"}]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Payroll",1621,"R1621C3","=AdministrativeExpenses_AuditCY4_Payroll"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_PayrollTaxes",1622,"R1622C3","=AdministrativeExpenses_AuditCY4_PayrollTaxes"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Legal",1623,"R1623C3","=AdministrativeExpenses_AuditCY4_Legal"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Audit",1624,"R1624C3","=AdministrativeExpenses_AuditCY4_Audit"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Marketing",1625,"R1625C3","=AdministrativeExpenses_AuditCY4_Marketing"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Telephone",1626,"R1626C3","=AdministrativeExpenses_AuditCY4_Telephone"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_OfficeSupplies",1627,"R1627C3","=AdministrativeExpenses_AuditCY4_OfficeSupplies"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Accounting",1628,"R1628C3","=AdministrativeExpenses_AuditCY4_Accounting"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_CentralOffice",1629,"R1629C3","=AdministrativeExpenses_AuditCY4_CentralOffice"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_Miscellaneous",1630,"R1630C3","=AdministrativeExpenses_AuditCY4_Miscellaneous"]
[null,"DataModel","_AdministrativeExpenses_AuditCY4_TotalExpense",1631,"R1631C3","=AdministrativeExpenses_AuditCY4_TotalExpense"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Payroll",1632,"R1632C3","=MaintenanceExpenses_AuditCY4_Payroll"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_PayrollTaxes",1633,"R1633C3","=MaintenanceExpenses_AuditCY4_PayrollTaxes"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Janitorial",1634,"R1634C3","=MaintenanceExpenses_AuditCY4_Janitorial"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Landscaping",1635,"R1635C3","=MaintenanceExpenses_AuditCY4_Landscaping"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_InteriorDecorating",1636,"R1636C3","=MaintenanceExpenses_AuditCY4_InteriorDecorating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Repairs",1637,"R1637C3","=MaintenanceExpenses_AuditCY4_Repairs"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Elevator",1638,"R1638C3","=MaintenanceExpenses_AuditCY4_Elevator"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_GarbageRemoval",1639,"R1639C3","=MaintenanceExpenses_AuditCY4_GarbageRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_SnowRemoval",1640,"R1640C3","=MaintenanceExpenses_AuditCY4_SnowRemoval"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Exterminating",1641,"R1641C3","=MaintenanceExpenses_AuditCY4_Exterminating"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Recreation",1642,"R1642C3","=MaintenanceExpenses_AuditCY4_Recreation"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_Miscellaneous",1643,"R1643C3","=MaintenanceExpenses_AuditCY4_Miscellaneous"]
[null,"DataModel","_MaintenanceExpenses_AuditCY4_TotalExpense",1644,"R1644C3","=MaintenanceExpenses_AuditCY4_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY4_ResidentServices",1645,"R1645C3","=GeneralExpenses_AuditCY4_ResidentServices"]
[null,"DataModel","_GeneralExpenses_AuditCY4_Security",1646,"R1646C3","=GeneralExpenses_AuditCY4_Security"]
[null,"DataModel","_UtilityExpenses_AuditCY4_Electricity",1647,"R1647C3","=UtilityExpenses_AuditCY4_Electricity"]
[null,"DataModel","_UtilityExpenses_AuditCY4_Gas",1648,"R1648C3","=UtilityExpenses_AuditCY4_Gas"]
[null,"DataModel","_UtilityExpenses_AuditCY4_Oil",1649,"R1649C3","=UtilityExpenses_AuditCY4_Oil"]
[null,"DataModel","_UtilityExpenses_AuditCY4_WaterSewer",1650,"R1650C3","=UtilityExpenses_AuditCY4_WaterSewer"]
[null,"DataModel","_UtilityExpenses_AuditCY4_TotalExpense",1651,"R1651C3","=UtilityExpenses_AuditCY4_TotalExpense"]
[null,"DataModel","_GeneralExpenses_AuditCY4_ReplacementReserveDeposits",1652,"R1652C3","=GeneralExpenses_AuditCY4_ReplacementReserveDeposits"]
[null,"DataModel","_GeneralExpenses_AuditCY4_SpecialEscrowDeposits",1653,"R1653C3","=GeneralExpenses_AuditCY4_SpecialEscrowDeposits"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY4_TaxesRealEstate",1654,"R1654C3","=TaxInsuranceExpenses_AuditCY4_TaxesRealEstate"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY4_TaxesOther",1655,"R1655C3","=TaxInsuranceExpenses_AuditCY4_TaxesOther"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY4_Insurance",1656,"R1656C3","=TaxInsuranceExpenses_AuditCY4_Insurance"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY4_Interest",1657,"R1657C3","=TaxInsuranceExpenses_AuditCY4_Interest"]
[null,"DataModel","_TaxInsuranceExpenses_AuditCY4_TotalExpense",1658,"R1658C3","=TaxInsuranceExpenses_AuditCY4_TotalExpense"]
[null,"DataModel","_Expense_AuditCY4_TotalDisbursement",1659,"R1659C3","=Expense_AuditCY4_TotalDisbursement"]
[null,"DataModel","_UnderwritingNOI_AuditCY4_UnderwritingNOI",1660,"R1660C3","=UnderwritingNOI_AuditCY4_UnderwritingNOI"]
[null,"Sources And Uses","SourcesandUses_Header_DevelopmentName",null,"R5C1",{"$f":"IF(G2752=\"NA\",\"NA\",MID(G2752,2,10000))","v":"=IF(_DevelopmentName=0,\"\",_DevelopmentName)"},{"$f":"_xlfn.IFNA(VLOOKUP(E2752,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_DevelopmentName=0,\"\",_DevelopmentName)"}]
[null,"Sources And Uses","SourcesandUses_Header_DeveloperName",null,"R6C1","=IF(_DeveloperName=0,\"\",_DeveloperName)",{"$f":"_xlfn.IFNA(VLOOKUP(E2753,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_DeveloperName=0,\"\",_DeveloperName)"}]
[null,"Sources And Uses","SourcesandUses_Header_CurrentPhase",null,"R10C3","=IF(_CurrentPhase=0,\"\",_CurrentPhase)",{"$f":"_xlfn.IFNA(VLOOKUP(E2754,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_CurrentPhase=0,\"\",_CurrentPhase)"}]
[null,"Sources And Uses","SourcesandUses_Header_DateLastUpdated",null,"R11C3","=IF(_DateLastSaved=0,\"\",_DateLastSaved)",{"$f":"_xlfn.IFNA(VLOOKUP(E2755,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_DateLastSaved=0,\"\",_DateLastSaved)"}]
[null,"Sources And Uses","SnUDashboard_PrivateEquity",null,"R3C5","=_MHSelected_Line81_Value+_MHSelected_Line82_Value+_MHSelected_Line83_Value+_MHSelected_Line84_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2756,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line81_Value+_MHSelected_Line82_Value+_MHSelected_Line83_Value+_MHSelected_Line84_Value"}]
[null,"Sources And Uses","SnUDashboard_PublicEquity",null,"R4C5","=_MHSelected_Line88_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2757,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line88_Value"}]
[null,"Sources And Uses","SnUDashboard_SubordinateDebt",null,"R5C5","=_MHSelected_Line94_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2758,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line94_Value"}]
[null,"Sources And Uses","SnUDashboard_SeniorDebt",null,"R6C5","=_MHSelected_Line100_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2759,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line100_Value"}]
[null,"Sources And Uses","SnUDashboard_TotalPermanentSources",null,"R7C5","=_MHSelected_Line101_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2760,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line101_Value"}]
[null,"Sources And Uses","SnUDashboard_AcquisitionCosts",null,"R3C8","=_MHSelected_Line163_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2761,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line163_Value"}]
[null,"Sources And Uses","SnUDashboard_ConstructionCosts",null,"R4C8","=_MHSelected_Line166_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2762,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line166_Value"}]
[null,"Sources And Uses","SnUDashboard_GeneralDevCosts",null,"R5C8","=_MHSelected_Line193_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2763,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line193_Value"}]
[null,"Sources And Uses","SnUDashboard_TotalAcqConGen",null,"R6C8","=_MHSelected_Line194_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2764,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line194_Value"}]
[null,"Sources And Uses","SnUDashboard_TDCGross",null,"R7C8","=_MHSelected_Line198_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2765,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line198_Value"}]
[null,"Sources And Uses","SnUDashboard_Shortfall",null,"R9C8","=_MHSelected_Line101_Value-_MHSelected_Line198_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2766,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_MHSelected_Line101_Value-_MHSelected_Line198_Value"}]
[null,"Sources And Uses","MHSelected_Line81_Desc",null,"R15C4","=IF(_OneStop_Line81_Desc=0,\"\",_OneStop_Line81_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2767,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line81_Desc=0,\"\",_OneStop_Line81_Desc)"}]
[null,"Sources And Uses","MHSelected_Line82_Desc",null,"R16C4","=IF(_OneStop_Line82_Desc=0,\"\",_OneStop_Line82_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2768,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line82_Desc=0,\"\",_OneStop_Line82_Desc)"}]
[null,"Sources And Uses","MHSelected_Line83_Desc",null,"R17C4","=IF(_OneStop_Line83_Desc=0,\"\",_OneStop_Line83_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2769,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line83_Desc=0,\"\",_OneStop_Line83_Desc)"}]
[null,"Sources And Uses","MHSelected_Line84_Desc",null,"R18C4","=IF(_OneStop_Line84_Desc=0,\"\",_OneStop_Line84_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2770,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line84_Desc=0,\"\",_OneStop_Line84_Desc)"}]
[null,"Sources And Uses","MHSelected_Line85_Desc",null,"R20C4","=IF(_OneStop_Line85_Desc=0,\"\",_OneStop_Line85_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2771,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line85_Desc=0,\"\",_OneStop_Line85_Desc)"}]
[null,"Sources And Uses","MHSelected_Line86_Desc",null,"R21C4","=IF(_OneStop_Line86_Desc=0,\"\",_OneStop_Line86_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2772,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line86_Desc=0,\"\",_OneStop_Line86_Desc)"}]
[null,"Sources And Uses","MHSelected_Line87_Desc",null,"R22C4","=IF(_OneStop_Line87_Desc=0,\"\",_OneStop_Line87_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2773,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line87_Desc=0,\"\",_OneStop_Line87_Desc)"}]
[null,"Sources And Uses","MHSelected_Line89_Desc",null,"R25C4","=IF(_OneStop_Line89_Desc=0,\"\",_OneStop_Line89_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2774,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line89_Desc=0,\"\",_OneStop_Line89_Desc)"}]
[null,"Sources And Uses","MHSelected_Line90_Desc",null,"R26C4","=IF(_OneStop_Line90_Desc=0,\"\",_OneStop_Line90_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2775,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line90_Desc=0,\"\",_OneStop_Line90_Desc)"}]
[null,"Sources And Uses","MHSelected_Line91_Desc",null,"R27C4","=IF(_OneStop_Line91_Desc=0,\"\",_OneStop_Line91_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2776,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line91_Desc=0,\"\",_OneStop_Line91_Desc)"}]
[null,"Sources And Uses","MHSelected_Line92_Desc",null,"R28C4","=IF(_OneStop_Line92_Desc=0,\"\",_OneStop_Line92_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2777,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line92_Desc=0,\"\",_OneStop_Line92_Desc)"}]
[null,"Sources And Uses","MHSelected_Line93_Desc",null,"R29C4","=IF(_OneStop_Line93_Desc=0,\"\",_OneStop_Line93_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2778,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line93_Desc=0,\"\",_OneStop_Line93_Desc)"}]
[null,"Sources And Uses","MHSelected_Line95_Desc",null,"R32C4","=IF(_OneStop_Line95_Desc=0,\"\",_OneStop_Line95_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2779,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line95_Desc=0,\"\",_OneStop_Line95_Desc)"}]
[null,"Sources And Uses","MHSelected_Line96_Desc",null,"R33C4","=IF(_OneStop_Line96_Desc=0,\"\",_OneStop_Line96_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2780,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line96_Desc=0,\"\",_OneStop_Line96_Desc)"}]
[null,"Sources And Uses","MHSelected_Line97_Desc",null,"R34C4","=IF(_OneStop_Line97_Desc=0,\"\",_OneStop_Line97_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2781,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line97_Desc=0,\"\",_OneStop_Line97_Desc)"}]
[null,"Sources And Uses","MHSelected_Line98_Desc",null,"R35C4","=IF(_OneStop_Line98_Desc=0,\"\",_OneStop_Line98_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2782,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line98_Desc=0,\"\",_OneStop_Line98_Desc)"}]
[null,"Sources And Uses","MHSelected_Line99_Desc",null,"R36C4","=IF(_OneStop_Line99_Desc=0,\"\",_OneStop_Line99_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2783,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line99_Desc=0,\"\",_OneStop_Line99_Desc)"}]
[null,"Sources And Uses","MHSelected_Line102_Desc",null,"R88C4","=IF(_OneStop_Line102_Desc=0,\"\",_OneStop_Line102_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2784,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line102_Desc=0,\"\",_OneStop_Line102_Desc)"}]
[null,"Sources And Uses","MHSelected_Line103_Desc",null,"R89C4","=IF(_OneStop_Line103_Desc=0,\"\",_OneStop_Line103_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2785,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line103_Desc=0,\"\",_OneStop_Line103_Desc)"}]
[null,"Sources And Uses","MHSelected_Line104_Desc",null,"R90C4","=IF(_OneStop_Line104_Desc=0,\"\",_OneStop_Line104_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2786,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line104_Desc=0,\"\",_OneStop_Line104_Desc)"}]
[null,"Sources And Uses","MHSelected_Line161_Desc",null,"R43C4","=IF(_OneStop_Line161_Desc=0,\"\",_OneStop_Line161_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2787,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line161_Desc=0,\"\",_OneStop_Line161_Desc)"}]
[null,"Sources And Uses","MHSelected_Line162_Desc",null,"R44C4","=IF(_OneStop_Line162_Desc=0,\"\",_OneStop_Line162_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2788,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line162_Desc=0,\"\",_OneStop_Line162_Desc)"}]
[null,"Sources And Uses","MHSelected_Line164_Desc",null,"R47C4","=IF(_OneStop_Line164_Desc=0,\"\",_OneStop_Line164_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2789,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line164_Desc=0,\"\",_OneStop_Line164_Desc)"}]
[null,"Sources And Uses","MHSelected_Line165_Desc",null,"R48C4","=IF(_OneStop_Line165_Desc=0,\"\",_OneStop_Line165_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2790,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line165_Desc=0,\"\",_OneStop_Line165_Desc)"}]
[null,"Sources And Uses","MHSelected_Line167_Desc",null,"R51C4","=IF(_OneStop_Line167_Desc=0,\"\",_OneStop_Line167_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2791,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line167_Desc=0,\"\",_OneStop_Line167_Desc)"}]
[null,"Sources And Uses","MHSelected_Line168_Desc",null,"R52C4","=IF(_OneStop_Line168_Desc=0,\"\",_OneStop_Line168_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2792,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line168_Desc=0,\"\",_OneStop_Line168_Desc)"}]
[null,"Sources And Uses","MHSelected_Line169_Desc",null,"R53C4","=IF(_OneStop_Line169_Desc=0,\"\",_OneStop_Line169_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2793,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line169_Desc=0,\"\",_OneStop_Line169_Desc)"}]
[null,"Sources And Uses","MHSelected_Line170_Desc",null,"R54C4","=IF(_OneStop_Line170_Desc=0,\"\",_OneStop_Line170_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2794,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line170_Desc=0,\"\",_OneStop_Line170_Desc)"}]
[null,"Sources And Uses","MHSelected_Line171_Desc",null,"R55C4","=IF(_OneStop_Line171_Desc=0,\"\",_OneStop_Line171_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2795,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line171_Desc=0,\"\",_OneStop_Line171_Desc)"}]
[null,"Sources And Uses","MHSelected_Line172_Desc",null,"R56C4","=IF(_OneStop_Line172_Desc=0,\"\",_OneStop_Line172_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2796,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line172_Desc=0,\"\",_OneStop_Line172_Desc)"}]
[null,"Sources And Uses","MHSelected_Line173_Desc",null,"R57C4","=IF(_OneStop_Line173_Desc=0,\"\",_OneStop_Line173_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2797,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line173_Desc=0,\"\",_OneStop_Line173_Desc)"}]
[null,"Sources And Uses","MHSelected_Line174_Desc",null,"R58C4","=IF(_OneStop_Line174_Desc=0,\"\",_OneStop_Line174_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2798,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line174_Desc=0,\"\",_OneStop_Line174_Desc)"}]
[null,"Sources And Uses","MHSelected_Line175_Desc",null,"R59C4","=IF(_OneStop_Line175_Desc=0,\"\",_OneStop_Line175_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2799,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line175_Desc=0,\"\",_OneStop_Line175_Desc)"}]
[null,"Sources And Uses","MHSelected_Line176_Desc",null,"R60C4","=IF(_OneStop_Line176_Desc=0,\"\",_OneStop_Line176_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2800,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line176_Desc=0,\"\",_OneStop_Line176_Desc)"}]
[null,"Sources And Uses","MHSelected_Line177_Desc",null,"R61C4","=IF(_OneStop_Line177_Desc=0,\"\",_OneStop_Line177_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2801,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line177_Desc=0,\"\",_OneStop_Line177_Desc)"}]
[null,"Sources And Uses","MHSelected_Line178_Desc",null,"R62C4","=IF(_OneStop_Line178_Desc=0,\"\",_OneStop_Line178_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2802,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line178_Desc=0,\"\",_OneStop_Line178_Desc)"}]
[null,"Sources And Uses","MHSelected_Line179_Desc",null,"R63C4","=IF(_OneStop_Line179_Desc=0,\"\",_OneStop_Line179_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2803,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line179_Desc=0,\"\",_OneStop_Line179_Desc)"}]
[null,"Sources And Uses","MHSelected_Line180_Desc",null,"R64C4","=IF(_OneStop_Line180_Desc=0,\"\",_OneStop_Line180_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2804,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line180_Desc=0,\"\",_OneStop_Line180_Desc)"}]
[null,"Sources And Uses","MHSelected_Line181_Desc",null,"R65C4","=IF(_OneStop_Line181_Desc=0,\"\",_OneStop_Line181_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2805,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line181_Desc=0,\"\",_OneStop_Line181_Desc)"}]
[null,"Sources And Uses","MHSelected_Line182_Desc",null,"R66C4","=IF(_OneStop_Line182_Desc=0,\"\",_OneStop_Line182_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2806,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line182_Desc=0,\"\",_OneStop_Line182_Desc)"}]
[null,"Sources And Uses","MHSelected_Line183_Desc",null,"R67C4","=IF(_OneStop_Line183_Desc=0,\"\",_OneStop_Line183_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2807,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line183_Desc=0,\"\",_OneStop_Line183_Desc)"}]
[null,"Sources And Uses","MHSelected_Line184_Desc",null,"R68C4","=IF(_OneStop_Line184_Desc=0,\"\",_OneStop_Line184_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2808,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line184_Desc=0,\"\",_OneStop_Line184_Desc)"}]
[null,"Sources And Uses","MHSelected_Line185_Desc",null,"R69C4","=IF(_OneStop_Line185_Desc=0,\"\",_OneStop_Line185_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2809,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line185_Desc=0,\"\",_OneStop_Line185_Desc)"}]
[null,"Sources And Uses","MHSelected_Line186_Desc",null,"R70C4","=IF(_OneStop_Line186_Desc=0,\"\",_OneStop_Line186_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2810,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line186_Desc=0,\"\",_OneStop_Line186_Desc)"}]
[null,"Sources And Uses","MHSelected_Line187_Desc",null,"R71C4","=IF(_OneStop_Line187_Desc=0,\"\",_OneStop_Line187_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2811,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line187_Desc=0,\"\",_OneStop_Line187_Desc)"}]
[null,"Sources And Uses","MHSelected_Line188_Desc",null,"R72C4","=IF(_OneStop_Line188_Desc=0,\"\",_OneStop_Line188_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2812,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line188_Desc=0,\"\",_OneStop_Line188_Desc)"}]
[null,"Sources And Uses","MHSelected_Line189_Desc",null,"R73C4","=IF(_OneStop_Line189_Desc=0,\"\",_OneStop_Line189_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2813,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line189_Desc=0,\"\",_OneStop_Line189_Desc)"}]
[null,"Sources And Uses","MHSelected_Line190_Desc",null,"R74C4","=IF(_OneStop_Line190_Desc=0,\"\",_OneStop_Line190_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2814,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line190_Desc=0,\"\",_OneStop_Line190_Desc)"}]
[null,"Sources And Uses","MHSelected_Line191_Desc",null,"R75C4","=IF(_OneStop_Line191_Desc=0,\"\",_OneStop_Line191_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2815,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line191_Desc=0,\"\",_OneStop_Line191_Desc)"}]
[null,"Sources And Uses","MHSelected_Line192_Desc",null,"R76C4",{"$f":"IF(G2816=\"NA\",\"NA\",MID(G2816,2,10000))","v":"=IF(_OneStop_Line192_Desc=0,\"\",_OneStop_Line192_Desc)"},{"$f":"_xlfn.IFNA(VLOOKUP(E2816,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line192_Desc=0,\"\",_OneStop_Line192_Desc)"}]
[null,"Sources And Uses","MHSelected_Line195_Desc",null,"R80C4","=IF(_OneStop_Line195_Desc=0,\"\",_OneStop_Line195_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2817,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line195_Desc=0,\"\",_OneStop_Line195_Desc)"}]
[null,"Sources And Uses","MHSelected_Line196_Desc",null,"R81C4","=IF(_OneStop_Line196_Desc=0,\"\",_OneStop_Line196_Desc)",{"$f":"_xlfn.IFNA(VLOOKUP(E2818,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line196_Desc=0,\"\",_OneStop_Line196_Desc)"}]
[null,"Sources And Uses","MHSelected_Line81_Value",null,"R15C5","=IF(J15<>0,J15,_OneStop_Line81_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2819,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J15<>0,J15,_OneStop_Line81_Value)"}]
[null,"Sources And Uses","MHSelected_Line82_Value",null,"R16C5","=IF(J16<>0,J16,_OneStop_Line82_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2820,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J16<>0,J16,_OneStop_Line82_Value)"}]
[null,"Sources And Uses","MHSelected_Line83_Value",null,"R17C5","=IF(J17<>0,J17,_OneStop_Line83_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2821,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J17<>0,J17,_OneStop_Line83_Value)"}]
[null,"Sources And Uses","MHSelected_Line84_Value",null,"R18C5","=IF(J18<>0,J18,_OneStop_Line84_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2822,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J18<>0,J18,_OneStop_Line84_Value)"}]
[null,"Sources And Uses","MHSelected_Line85_Value",null,"R20C5","=IF(J20<>0,J20,_OneStop_Line85_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2823,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J20<>0,J20,_OneStop_Line85_Value)"}]
[null,"Sources And Uses","MHSelected_Line86_Value",null,"R21C5","=IF(J21<>0,J21,_OneStop_Line86_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2824,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J21<>0,J21,_OneStop_Line86_Value)"}]
[null,"Sources And Uses","MHSelected_Line87_Value",null,"R22C5","=IF(J22<>0,J22,_OneStop_Line87_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2825,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J22<>0,J22,_OneStop_Line87_Value)"}]
[null,"Sources And Uses","MHSelected_Line88_Value",null,"R23C5","=SUM(E20:E22)",{"$f":"_xlfn.IFNA(VLOOKUP(E2826,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E20:E22)"}]
[null,"Sources And Uses","MHSelected_Line89_Value",null,"R25C5","=IF(J25<>0,J25,_OneStop_Line89_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2827,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J25<>0,J25,_OneStop_Line89_Value)"}]
[null,"Sources And Uses","MHSelected_Line90_Value",null,"R26C5","=IF(J26<>0,J26,_OneStop_Line90_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2828,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J26<>0,J26,_OneStop_Line90_Value)"}]
[null,"Sources And Uses","MHSelected_Line91_Value",null,"R27C5","=IF(J27<>0,J27,_OneStop_Line91_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2829,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J27<>0,J27,_OneStop_Line91_Value)"}]
[null,"Sources And Uses","MHSelected_Line92_Value",null,"R28C5","=IF(J28<>0,J28,_OneStop_Line92_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2830,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J28<>0,J28,_OneStop_Line92_Value)"}]
[null,"Sources And Uses","MHSelected_Line93_Value",null,"R29C5","=IF(J29<>0,J29,_OneStop_Line93_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2831,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J29<>0,J29,_OneStop_Line93_Value)"}]
[null,"Sources And Uses","MHSelected_Line94_Value",null,"R30C5","=SUM(E25:E29)",{"$f":"_xlfn.IFNA(VLOOKUP(E2832,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E25:E29)"}]
[null,"Sources And Uses","MHSelected_Line95_Value",null,"R32C5","=IF(J32<>0,J32,_OneStop_Line95_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2833,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J32<>0,J32,_OneStop_Line95_Value)"}]
[null,"Sources And Uses","MHSelected_Line96_Value",null,"R33C5","=IF(J33<>0,J33,_OneStop_Line96_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2834,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J33<>0,J33,_OneStop_Line96_Value)"}]
[null,"Sources And Uses","MHSelected_Line97_Value",null,"R34C5","=IF(J34<>0,J34,_OneStop_Line97_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2835,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J34<>0,J34,_OneStop_Line97_Value)"}]
[null,"Sources And Uses","MHSelected_Line98_Value",null,"R35C5","=IF(J35<>0,J35,_OneStop_Line98_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2836,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J35<>0,J35,_OneStop_Line98_Value)"}]
[null,"Sources And Uses","MHSelected_Line99_Value",null,"R36C5","=IF(J36<>0,J36,_OneStop_Line99_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2837,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J36<>0,J36,_OneStop_Line99_Value)"}]
[null,"Sources And Uses","MHSelected_Line100_Value",null,"R37C5","=SUM(E32:E36)",{"$f":"_xlfn.IFNA(VLOOKUP(E2838,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E32:E36)"}]
[null,"Sources And Uses","MHSelected_Line101_Value",null,"R38C5","=SUM(E15:E18)+MHSelected_Line88_Value+MHSelected_Line94_Value+MHSelected_Line100_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2839,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E15:E18)+MHSelected_Line88_Value+MHSelected_Line94_Value+MHSelected_Line100_Value"}]
[null,"Sources And Uses","MHSelected_Line102_Value",null,"R88C5","=IF(_OneStop_Line102_Value=0,\"\",_OneStop_Line102_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2840,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line102_Value=0,\"\",_OneStop_Line102_Value)"}]
[null,"Sources And Uses","MHSelected_Line103_Value",null,"R89C5","=IF(_OneStop_Line103_Value=0,\"\",_OneStop_Line103_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2841,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line103_Value=0,\"\",_OneStop_Line103_Value)"}]
[null,"Sources And Uses","MHSelected_Line104_Value",null,"R90C5","=IF(_OneStop_Line104_Value=0,\"\",_OneStop_Line104_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2842,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line104_Value=0,\"\",_OneStop_Line104_Value)"}]
[null,"Sources And Uses","MHSelected_Line102_Value1",null,"R88C6",{"$f":"IF(G2843=\"NA\",\"NA\",MID(G2843,2,10000))","v":"=IF(_OneStop_Line102_Value1=0,\"\",_OneStop_Line102_Value1)"},{"$f":"_xlfn.IFNA(VLOOKUP(E2843,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line102_Value1=0,\"\",_OneStop_Line102_Value1)"}]
[null,"Sources And Uses","MHSelected_Line103_Value1",null,"R89C6","=IF(_OneStop_Line103_Value1=0,\"\",_OneStop_Line103_Value1)",{"$f":"_xlfn.IFNA(VLOOKUP(E2844,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line103_Value1=0,\"\",_OneStop_Line103_Value1)"}]
[null,"Sources And Uses","MHSelected_Line104_Value1",null,"R90C6","=IF(_OneStop_Line104_Value1=0,\"\",_OneStop_Line104_Value1)",{"$f":"_xlfn.IFNA(VLOOKUP(E2845,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line104_Value1=0,\"\",_OneStop_Line104_Value1)"}]
[null,"Sources And Uses","MHSelected_Line102_Value2",null,"R88C7","=IF(_OneStop_Line102_Value2=0,\"\",_OneStop_Line102_Value2)",{"$f":"_xlfn.IFNA(VLOOKUP(E2846,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line102_Value2=0,\"\",_OneStop_Line102_Value2)"}]
[null,"Sources And Uses","MHSelected_Line103_Value2",null,"R89C7","=IF(_OneStop_Line103_Value2=0,\"\",_OneStop_Line103_Value2)",{"$f":"_xlfn.IFNA(VLOOKUP(E2847,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line103_Value2=0,\"\",_OneStop_Line103_Value2)"}]
[null,"Sources And Uses","MHSelected_Line104_Value2",null,"R90C7","=IF(_OneStop_Line104_Value2=0,\"\",_OneStop_Line104_Value2)",{"$f":"_xlfn.IFNA(VLOOKUP(E2848,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(_OneStop_Line104_Value2=0,\"\",_OneStop_Line104_Value2)"}]
[null,"Sources And Uses","MHSelected_Line161_Value",null,"R43C5","=IF(J43<>0,J43,_OneStop_Line161_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2849,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J43<>0,J43,_OneStop_Line161_Value)"}]
[null,"Sources And Uses","MHSelected_Line162_Value",null,"R44C5","=IF(J44<>0,J44,_OneStop_Line162_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2850,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J44<>0,J44,_OneStop_Line162_Value)"}]
[null,"Sources And Uses","MHSelected_Line163_Value",null,"R45C5","=SUM(E43:E44)",{"$f":"_xlfn.IFNA(VLOOKUP(E2851,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E43:E44)"}]
[null,"Sources And Uses","MHSelected_Line164_Value",null,"R47C5","=IF(J47<>0,J47,_OneStop_Line164_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2852,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J47<>0,J47,_OneStop_Line164_Value)"}]
[null,"Sources And Uses","MHSelected_Line165_Value",null,"R48C5","=IF(J48<>0,J48,_OneStop_Line165_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2853,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J48<>0,J48,_OneStop_Line165_Value)"}]
[null,"Sources And Uses","MHSelected_Line166_Value",null,"R49C5","=SUM(E47:E48)",{"$f":"_xlfn.IFNA(VLOOKUP(E2854,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E47:E48)"}]
[null,"Sources And Uses","MHSelected_Line167_Value",null,"R51C5","=IF(J51<>0,J51,_OneStop_Line167_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2855,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J51<>0,J51,_OneStop_Line167_Value)"}]
[null,"Sources And Uses","MHSelected_Line168_Value",null,"R52C5","=IF(J52<>0,J52,_OneStop_Line168_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2856,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J52<>0,J52,_OneStop_Line168_Value)"}]
[null,"Sources And Uses","MHSelected_Line169_Value",null,"R53C5","=IF(J53<>0,J53,_OneStop_Line169_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2857,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J53<>0,J53,_OneStop_Line169_Value)"}]
[null,"Sources And Uses","MHSelected_Line170_Value",null,"R54C5","=IF(J54<>0,J54,_OneStop_Line170_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2858,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J54<>0,J54,_OneStop_Line170_Value)"}]
[null,"Sources And Uses","MHSelected_Line171_Value",null,"R55C5","=IF(J55<>0,J55,_OneStop_Line171_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2859,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J55<>0,J55,_OneStop_Line171_Value)"}]
[null,"Sources And Uses","MHSelected_Line172_Value",null,"R56C5","=IF(J56<>0,J56,_OneStop_Line172_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2860,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J56<>0,J56,_OneStop_Line172_Value)"}]
[null,"Sources And Uses","MHSelected_Line173_Value",null,"R57C5","=IF(J57<>0,J57,_OneStop_Line173_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2861,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J57<>0,J57,_OneStop_Line173_Value)"}]
[null,"Sources And Uses","MHSelected_Line174_Value",null,"R58C5","=IF(J58<>0,J58,_OneStop_Line174_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2862,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J58<>0,J58,_OneStop_Line174_Value)"}]
[null,"Sources And Uses","MHSelected_Line175_Value",null,"R59C5","=IF(J59<>0,J59,_OneStop_Line175_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2863,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J59<>0,J59,_OneStop_Line175_Value)"}]
[null,"Sources And Uses","MHSelected_Line176_Value",null,"R60C5","=IF(J60<>0,J60,_OneStop_Line176_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2864,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J60<>0,J60,_OneStop_Line176_Value)"}]
[null,"Sources And Uses","MHSelected_Line177_Value",null,"R61C5","=IF(J61<>0,J61,_OneStop_Line177_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2865,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J61<>0,J61,_OneStop_Line177_Value)"}]
[null,"Sources And Uses","MHSelected_Line178_Value",null,"R62C5","=IF(J62<>0,J62,_OneStop_Line178_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2866,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J62<>0,J62,_OneStop_Line178_Value)"}]
[null,"Sources And Uses","MHSelected_Line179_Value",null,"R63C5","=IF(J63<>0,J63,_OneStop_Line179_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2867,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J63<>0,J63,_OneStop_Line179_Value)"}]
[null,"Sources And Uses","MHSelected_Line180_Value",null,"R64C5","=IF(J64<>0,J64,_OneStop_Line180_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2868,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J64<>0,J64,_OneStop_Line180_Value)"}]
[null,"Sources And Uses","MHSelected_Line181_Value",null,"R65C5","=IF(J65<>0,J65,_OneStop_Line181_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2869,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J65<>0,J65,_OneStop_Line181_Value)"}]
[null,"Sources And Uses","MHSelected_Line182_Value",null,"R66C5","=IF(J66<>0,J66,_OneStop_Line182_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2870,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J66<>0,J66,_OneStop_Line182_Value)"}]
[null,"Sources And Uses","MHSelected_Line183_Value",null,"R67C5","=IF(J67<>0,J67,_OneStop_Line183_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2871,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J67<>0,J67,_OneStop_Line183_Value)"}]
[null,"Sources And Uses","MHSelected_Line184_Value",null,"R68C5","=IF(J68<>0,J68,_OneStop_Line184_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2872,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J68<>0,J68,_OneStop_Line184_Value)"}]
[null,"Sources And Uses","MHSelected_Line185_Value",null,"R69C5","=_GeneralExpenses_MHSelected_MortgageInsurancePremium",{"$f":"_xlfn.IFNA(VLOOKUP(E2873,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =_GeneralExpenses_MHSelected_MortgageInsurancePremium"}]
[null,"Sources And Uses","MHSelected_Line186_Value",null,"R70C5","=IF(J70<>0,J70,_OneStop_Line186_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2874,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J70<>0,J70,_OneStop_Line186_Value)"}]
[null,"Sources And Uses","MHSelected_Line187_Value",null,"R71C5","=IF(J71<>0,J71,_OneStop_Line187_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2875,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J71<>0,J71,_OneStop_Line187_Value)"}]
[null,"Sources And Uses","MHSelected_Line188_Value",null,"R72C5","=IF(J72<>0,J72,_OneStop_Line188_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2876,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J72<>0,J72,_OneStop_Line188_Value)"}]
[null,"Sources And Uses","MHSelected_Line189_Value",null,"R73C5","=IF(J73<>0,J73,_OneStop_Line189_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2877,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J73<>0,J73,_OneStop_Line189_Value)"}]
[null,"Sources And Uses","MHSelected_Line190_Value",null,"R74C5","=IF(J74<>0,J74,_OneStop_Line190_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2878,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J74<>0,J74,_OneStop_Line190_Value)"}]
[null,"Sources And Uses","MHSelected_Line191_Value",null,"R75C5","=IF(J75<>0,J75,_OneStop_Line191_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2879,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J75<>0,J75,_OneStop_Line191_Value)"}]
[null,"Sources And Uses","MHSelected_Line192_Value",null,"R76C5","=IF(J76<>0,J76,_OneStop_Line192_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2880,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J76<>0,J76,_OneStop_Line192_Value)"}]
[null,"Sources And Uses","MHSelected_Line193_Value",null,"R77C5","=SUM(E51:E76)",{"$f":"_xlfn.IFNA(VLOOKUP(E2881,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(E51:E76)"}]
[null,"Sources And Uses","MHSelected_Line194_Value",null,"R78C5","=MHSelected_Line193_Value+MHSelected_Line166_Value+MHSelected_Line163_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2882,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =MHSelected_Line193_Value+MHSelected_Line166_Value+MHSelected_Line163_Value"}]
[null,"Sources And Uses","MHSelected_Line195_Value",null,"R80C5","=IF(J80<>0,J80,_OneStop_Line195_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2883,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J80<>0,J80,_OneStop_Line195_Value)"}]
[null,"Sources And Uses","MHSelected_Line196_Value",null,"R81C5","=IF(J81<>0,J81,_OneStop_Line196_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2884,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J81<>0,J81,_OneStop_Line196_Value)"}]
[null,"Sources And Uses","MHSelected_Line197_Value",null,"R82C5","=IF(J82<>0,J82,_OneStop_Line197_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2885,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J82<>0,J82,_OneStop_Line197_Value)"}]
[null,"Sources And Uses","MHSelected_Line198_Value",null,"R83C5",{"$f":"IF(G2886=\"NA\",\"NA\",MID(G2886,2,10000))","v":"=E78+SUM(E80:E82)"},{"$f":"_xlfn.IFNA(VLOOKUP(E2886,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E78+SUM(E80:E82)"}]
[null,"Sources And Uses","MHSelected_Line199_Value",null,"R84C5","=IF(J84<>0,J84,_OneStop_Line199_Value)",{"$f":"_xlfn.IFNA(VLOOKUP(E2887,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =IF(J84<>0,J84,_OneStop_Line199_Value)"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line81",null,"R15C8","=E15-G15",{"$f":"_xlfn.IFNA(VLOOKUP(E2888,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E15-G15"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line82",null,"R16C8","=E16-G16",{"$f":"_xlfn.IFNA(VLOOKUP(E2889,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E16-G16"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line83",null,"R17C8","=E17-G17",{"$f":"_xlfn.IFNA(VLOOKUP(E2890,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E17-G17"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line84",null,"R18C8","=E18-G18",{"$f":"_xlfn.IFNA(VLOOKUP(E2891,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E18-G18"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line85",null,"R20C8","=E20-G20",{"$f":"_xlfn.IFNA(VLOOKUP(E2892,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E20-G20"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line86",null,"R21C8","=E21-G21",{"$f":"_xlfn.IFNA(VLOOKUP(E2893,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E21-G21"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line87",null,"R22C8","=E22-G22",{"$f":"_xlfn.IFNA(VLOOKUP(E2894,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E22-G22"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line88",null,"R23C8","=E23-G23",{"$f":"_xlfn.IFNA(VLOOKUP(E2895,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E23-G23"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line89",null,"R25C8","=E25-G25",{"$f":"_xlfn.IFNA(VLOOKUP(E2896,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E25-G25"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line90",null,"R26C8","=E26-G26",{"$f":"_xlfn.IFNA(VLOOKUP(E2897,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E26-G26"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line91",null,"R27C8","=E27-G27",{"$f":"_xlfn.IFNA(VLOOKUP(E2898,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E27-G27"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line92",null,"R28C8","=E28-G28",{"$f":"_xlfn.IFNA(VLOOKUP(E2899,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E28-G28"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line93",null,"R29C8","=E29-G29",{"$f":"_xlfn.IFNA(VLOOKUP(E2900,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E29-G29"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line94",null,"R30C8","=E30-G30",{"$f":"_xlfn.IFNA(VLOOKUP(E2901,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E30-G30"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line95",null,"R32C8","=E32-G32",{"$f":"_xlfn.IFNA(VLOOKUP(E2902,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E32-G32"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line96",null,"R33C8","=E33-G33",{"$f":"_xlfn.IFNA(VLOOKUP(E2903,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E33-G33"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line97",null,"R34C8","=E34-G34",{"$f":"_xlfn.IFNA(VLOOKUP(E2904,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E34-G34"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line98",null,"R35C8","=E35-G35",{"$f":"_xlfn.IFNA(VLOOKUP(E2905,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E35-G35"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line99",null,"R36C8","=E36-G36",{"$f":"_xlfn.IFNA(VLOOKUP(E2906,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E36-G36"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line100",null,"R37C8","=E37-G37",{"$f":"_xlfn.IFNA(VLOOKUP(E2907,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E37-G37"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line101",null,"R38C8","=E38-G38",{"$f":"_xlfn.IFNA(VLOOKUP(E2908,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E38-G38"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line161",null,"R43C8","=E43-G43",{"$f":"_xlfn.IFNA(VLOOKUP(E2909,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E43-G43"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line162",null,"R44C8","=E44-G44",{"$f":"_xlfn.IFNA(VLOOKUP(E2910,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E44-G44"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line163",null,"R45C8","=E45-G45",{"$f":"_xlfn.IFNA(VLOOKUP(E2911,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E45-G45"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line164",null,"R47C8","=E47-G47",{"$f":"_xlfn.IFNA(VLOOKUP(E2912,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E47-G47"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line165",null,"R48C8","=E48-G48",{"$f":"_xlfn.IFNA(VLOOKUP(E2913,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E48-G48"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line166",null,"R49C8","=E49-G49",{"$f":"_xlfn.IFNA(VLOOKUP(E2914,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E49-G49"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line167",null,"R51C8","=E51-G51",{"$f":"_xlfn.IFNA(VLOOKUP(E2915,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E51-G51"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line168",null,"R52C8","=E52-G52",{"$f":"_xlfn.IFNA(VLOOKUP(E2916,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E52-G52"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line169",null,"R53C8","=E53-G53",{"$f":"_xlfn.IFNA(VLOOKUP(E2917,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E53-G53"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line170",null,"R54C8","=E54-G54",{"$f":"_xlfn.IFNA(VLOOKUP(E2918,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E54-G54"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line171",null,"R55C8","=E55-G55",{"$f":"_xlfn.IFNA(VLOOKUP(E2919,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E55-G55"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line172",null,"R56C8","=E56-G56",{"$f":"_xlfn.IFNA(VLOOKUP(E2920,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E56-G56"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line173",null,"R57C8","=E57-G57",{"$f":"_xlfn.IFNA(VLOOKUP(E2921,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E57-G57"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line174",null,"R58C8","=E58-G58",{"$f":"_xlfn.IFNA(VLOOKUP(E2922,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E58-G58"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line175",null,"R59C8","=E59-G59",{"$f":"_xlfn.IFNA(VLOOKUP(E2923,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E59-G59"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line176",null,"R60C8","=E60-G60",{"$f":"_xlfn.IFNA(VLOOKUP(E2924,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E60-G60"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line177",null,"R61C8","=E61-G61",{"$f":"_xlfn.IFNA(VLOOKUP(E2925,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E61-G61"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line178",null,"R62C8","=E62-G62",{"$f":"_xlfn.IFNA(VLOOKUP(E2926,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E62-G62"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line179",null,"R63C8","=E63-G63",{"$f":"_xlfn.IFNA(VLOOKUP(E2927,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E63-G63"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line180",null,"R64C8","=E64-G64",{"$f":"_xlfn.IFNA(VLOOKUP(E2928,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E64-G64"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line181",null,"R65C8","=E65-G65",{"$f":"_xlfn.IFNA(VLOOKUP(E2929,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E65-G65"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line182",null,"R66C8","=E66-G66",{"$f":"_xlfn.IFNA(VLOOKUP(E2930,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E66-G66"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line183",null,"R67C8","=E67-G67",{"$f":"_xlfn.IFNA(VLOOKUP(E2931,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E67-G67"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line184",null,"R68C8","=E68-G68",{"$f":"_xlfn.IFNA(VLOOKUP(E2932,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E68-G68"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line185",null,"R69C8","=E69-G69",{"$f":"_xlfn.IFNA(VLOOKUP(E2933,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E69-G69"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line186",null,"R70C8","=E70-G70",{"$f":"_xlfn.IFNA(VLOOKUP(E2934,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E70-G70"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line187",null,"R71C8","=E71-G71",{"$f":"_xlfn.IFNA(VLOOKUP(E2935,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E71-G71"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line188",null,"R72C8","=E72-G72",{"$f":"_xlfn.IFNA(VLOOKUP(E2936,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E72-G72"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line189",null,"R73C8","=E73-G73",{"$f":"_xlfn.IFNA(VLOOKUP(E2937,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E73-G73"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line190",null,"R74C8","=E74-G74",{"$f":"_xlfn.IFNA(VLOOKUP(E2938,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E74-G74"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line191",null,"R75C8","=E75-G75",{"$f":"_xlfn.IFNA(VLOOKUP(E2939,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E75-G75"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line192",null,"R76C8","=E76-G76",{"$f":"_xlfn.IFNA(VLOOKUP(E2940,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E76-G76"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line193",null,"R77C8","=E77-G77",{"$f":"_xlfn.IFNA(VLOOKUP(E2941,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E77-G77"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line194",null,"R78C8","=E78-G78",{"$f":"_xlfn.IFNA(VLOOKUP(E2942,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E78-G78"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line195",null,"R80C8","=E80-G80",{"$f":"_xlfn.IFNA(VLOOKUP(E2943,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E80-G80"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line196",null,"R81C8","=E81-G81",{"$f":"_xlfn.IFNA(VLOOKUP(E2944,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E81-G81"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line197",null,"R82C8","=E82-G82",{"$f":"_xlfn.IFNA(VLOOKUP(E2945,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E82-G82"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line198",null,"R83C8","=E83-G83",{"$f":"_xlfn.IFNA(VLOOKUP(E2946,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E83-G83"}]
[null,"Sources And Uses","SourcesandUses_Variance_Line199",null,"R84C8","=E84-G84",{"$f":"_xlfn.IFNA(VLOOKUP(E2947,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =E84-G84"}]
[null,"Sources And Uses","SourcesUses_Source1_Title",null,"R16C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2948,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source1_Total",null,"R16C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2949,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source2_Title",null,"R17C14",{"$f":"IF(G2950=\"NA\",\"NA\",MID(G2950,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E2950,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source2_Total",null,"R17C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2951,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source3_Title",null,"R18C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2952,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source3_Total",null,"R18C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2953,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source4_Title",null,"R19C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2954,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source4_Total",null,"R19C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2955,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source5_Title",null,"R20C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2956,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source5_Total",null,"R20C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2957,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source6_Title",null,"R21C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2958,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source6_Total",null,"R21C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2959,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source7_Title",null,"R22C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2960,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source7_Total",null,"R22C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2961,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source8_Title",null,"R23C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2962,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source8_Total",null,"R23C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2963,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source9_Title",null,"R24C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2964,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source9_Total",null,"R24C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2965,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source10_Title",null,"R25C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2966,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source10_Total",null,"R25C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2967,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source11_Title",null,"R26C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2968,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source11_Total",null,"R26C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2969,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source12_Title",null,"R27C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2970,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Source12_Total",null,"R27C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2971,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_PermanentSources_GrandTotal",null,"R28C15","=SUM(O16:O27)",{"$f":"_xlfn.IFNA(VLOOKUP(E2972,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(O16:O27)"}]
[null,"Sources And Uses","SourcesUses_Use1_Title",null,"R48C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2973,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use1_Total",null,"R48C15","=MHSelected_Line163_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2974,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =MHSelected_Line163_Value"}]
[null,"Sources And Uses","SourcesUses_Use2_Title",null,"R49C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2975,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use2_Total",null,"R49C15","=MHSelected_Line164_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2976,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =MHSelected_Line164_Value"}]
[null,"Sources And Uses","SourcesUses_Use3_Title",null,"R50C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2977,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use3_Total",null,"R50C15","=MHSelected_Line165_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2978,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =MHSelected_Line165_Value"}]
[null,"Sources And Uses","SourcesUses_Use4_Title",null,"R51C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2979,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use4_Total",null,"R51C15","=MHSelected_Line193_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2980,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =MHSelected_Line193_Value"}]
[null,"Sources And Uses","SourcesUses_Use5_Title",null,"R52C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2981,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use5_Total",null,"R52C15","=MHSelected_Line196_Value+MHSelected_Line197_Value",{"$f":"_xlfn.IFNA(VLOOKUP(E2982,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =MHSelected_Line196_Value+MHSelected_Line197_Value"}]
[null,"Sources And Uses","SourcesUses_Use6_Title",null,"R53C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2983,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use6_Total",null,"R53C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2984,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use7_Title",null,"R54C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2985,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use7_Total",null,"R54C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2986,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use8_Title",null,"R55C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2987,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use8_Total",null,"R55C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2988,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use9_Title",null,"R56C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2989,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use9_Total",null,"R56C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2990,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use10_Title",null,"R57C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2991,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use10_Total",null,"R57C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2992,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use11_Title",null,"R58C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2993,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use11_Total",null,"R58C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2994,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use12_Title",null,"R59C14","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2995,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_Use12_Total",null,"R59C15","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E2996,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":"NA"}]
[null,"Sources And Uses","SourcesUses_DevCosts_GrandTotal",null,"R60C15","=SUM(O48:O59)",{"$f":"_xlfn.IFNA(VLOOKUP(E2997,'Sources and Uses Formulas'!$B$1:$E$9999,2,FALSE),\"NA\")","v":" =SUM(O48:O59)"}]
[null,"DataModel",{"$f":"\"_\"&C2767","v":"_MHSelected_Line81_Desc"},2000,{"$f":"CONCATENATE(\"R\",D2998,\"C3\")","v":"R2000C3"},{"$f":"\"=\"&C2767","v":"=MHSelected_Line81_Desc"}]
[null,"DataModel","_MHSelected_Line82_Desc",{"$f":"D2998+1","v":2001},{"$f":"CONCATENATE(\"R\",D2999,\"C3\")","v":"R2001C3"},"=MHSelected_Line82_Desc"]
[null,"DataModel","_MHSelected_Line83_Desc",{"$f":"D2999+1","v":2002},"R2002C3","=MHSelected_Line83_Desc"]
[null,"DataModel","_MHSelected_Line84_Desc",2003,"R2003C3","=MHSelected_Line84_Desc"]
[null,"DataModel","_MHSelected_Line85_Desc",2004,"R2004C3","=MHSelected_Line85_Desc"]
[null,"DataModel","_MHSelected_Line86_Desc",2005,"R2005C3","=MHSelected_Line86_Desc"]
[null,"DataModel","_MHSelected_Line87_Desc",2006,"R2006C3","=MHSelected_Line87_Desc"]
[null,"DataModel","_MHSelected_Line89_Desc",2007,"R2007C3","=MHSelected_Line89_Desc"]
[null,"DataModel","_MHSelected_Line90_Desc",2008,"R2008C3","=MHSelected_Line90_Desc"]
[null,"DataModel","_MHSelected_Line91_Desc",2009,"R2009C3","=MHSelected_Line91_Desc"]
[null,"DataModel","_MHSelected_Line92_Desc",2010,"R2010C3","=MHSelected_Line92_Desc"]
[null,"DataModel","_MHSelected_Line93_Desc",2011,"R2011C3","=MHSelected_Line93_Desc"]
[null,"DataModel","_MHSelected_Line95_Desc",2012,"R2012C3","=MHSelected_Line95_Desc"]
[null,"DataModel","_MHSelected_Line96_Desc",2013,"R2013C3","=MHSelected_Line96_Desc"]
[null,"DataModel","_MHSelected_Line97_Desc",2014,"R2014C3","=MHSelected_Line97_Desc"]
[null,"DataModel","_MHSelected_Line98_Desc",2015,"R2015C3","=MHSelected_Line98_Desc"]
[null,"DataModel","_MHSelected_Line99_Desc",2016,"R2016C3","=MHSelected_Line99_Desc"]
[null,"DataModel","_MHSelected_Line102_Desc",2017,"R2017C3","=MHSelected_Line102_Desc"]
[null,"DataModel","_MHSelected_Line103_Desc",2018,"R2018C3","=MHSelected_Line103_Desc"]
[null,"DataModel","_MHSelected_Line104_Desc",2019,"R2019C3","=MHSelected_Line104_Desc"]
[null,"DataModel","_MHSelected_Line161_Desc",2020,"R2020C3","=MHSelected_Line161_Desc"]
[null,"DataModel","_MHSelected_Line162_Desc",2021,"R2021C3","=MHSelected_Line162_Desc"]
[null,"DataModel","_MHSelected_Line164_Desc",2022,"R2022C3","=MHSelected_Line164_Desc"]
[null,"DataModel","_MHSelected_Line165_Desc",2023,"R2023C3","=MHSelected_Line165_Desc"]
[null,"DataModel","_MHSelected_Line167_Desc",2024,"R2024C3","=MHSelected_Line167_Desc"]
[null,"DataModel","_MHSelected_Line168_Desc",2025,"R2025C3","=MHSelected_Line168_Desc"]
[null,"DataModel","_MHSelected_Line169_Desc",2026,"R2026C3","=MHSelected_Line169_Desc"]
[null,"DataModel","_MHSelected_Line170_Desc",2027,"R2027C3","=MHSelected_Line170_Desc"]
[null,"DataModel","_MHSelected_Line171_Desc",2028,"R2028C3","=MHSelected_Line171_Desc"]
[null,"DataModel","_MHSelected_Line172_Desc",2029,"R2029C3","=MHSelected_Line172_Desc"]
[null,"DataModel","_MHSelected_Line173_Desc",2030,"R2030C3","=MHSelected_Line173_Desc"]
[null,"DataModel","_MHSelected_Line174_Desc",2031,"R2031C3","=MHSelected_Line174_Desc"]
[null,"DataModel",{"$f":"\"_\"&C2799","v":"_MHSelected_Line175_Desc"},2032,"R2032C3",{"$f":"\"=\"&C2799","v":"=MHSelected_Line175_Desc"}]
[null,"DataModel","_MHSelected_Line176_Desc",2033,"R2033C3","=MHSelected_Line176_Desc"]
[null,"DataModel","_MHSelected_Line177_Desc",2034,"R2034C3","=MHSelected_Line177_Desc"]
[null,"DataModel","_MHSelected_Line178_Desc",2035,"R2035C3","=MHSelected_Line178_Desc"]
[null,"DataModel","_MHSelected_Line179_Desc",2036,"R2036C3","=MHSelected_Line179_Desc"]
[null,"DataModel","_MHSelected_Line180_Desc",2037,"R2037C3","=MHSelected_Line180_Desc"]
[null,"DataModel","_MHSelected_Line181_Desc",2038,"R2038C3","=MHSelected_Line181_Desc"]
[null,"DataModel","_MHSelected_Line182_Desc",2039,"R2039C3","=MHSelected_Line182_Desc"]
[null,"DataModel","_MHSelected_Line183_Desc",2040,"R2040C3","=MHSelected_Line183_Desc"]
[null,"DataModel","_MHSelected_Line184_Desc",2041,"R2041C3","=MHSelected_Line184_Desc"]
[null,"DataModel","_MHSelected_Line185_Desc",2042,"R2042C3","=MHSelected_Line185_Desc"]
[null,"DataModel","_MHSelected_Line186_Desc",2043,"R2043C3","=MHSelected_Line186_Desc"]
[null,"DataModel","_MHSelected_Line187_Desc",2044,"R2044C3","=MHSelected_Line187_Desc"]
[null,"DataModel","_MHSelected_Line188_Desc",2045,"R2045C3","=MHSelected_Line188_Desc"]
[null,"DataModel","_MHSelected_Line189_Desc",2046,"R2046C3","=MHSelected_Line189_Desc"]
[null,"DataModel","_MHSelected_Line190_Desc",2047,"R2047C3","=MHSelected_Line190_Desc"]
[null,"DataModel","_MHSelected_Line191_Desc",2048,"R2048C3","=MHSelected_Line191_Desc"]
[null,"DataModel","_MHSelected_Line192_Desc",2049,"R2049C3","=MHSelected_Line192_Desc"]
[null,"DataModel","_MHSelected_Line195_Desc",2050,"R2050C3","=MHSelected_Line195_Desc"]
[null,"DataModel","_MHSelected_Line196_Desc",2051,"R2051C3","=MHSelected_Line196_Desc"]
[null,"DataModel","_MHSelected_Line81_Value",2052,"R2052C3","=MHSelected_Line81_Value"]
[null,"DataModel","_MHSelected_Line82_Value",2053,"R2053C3","=MHSelected_Line82_Value"]
[null,"DataModel","_MHSelected_Line83_Value",2054,"R2054C3","=MHSelected_Line83_Value"]
[null,"DataModel","_MHSelected_Line84_Value",2055,"R2055C3","=MHSelected_Line84_Value"]
[null,"DataModel","_MHSelected_Line85_Value",2056,"R2056C3","=MHSelected_Line85_Value"]
[null,"DataModel","_MHSelected_Line86_Value",2057,"R2057C3","=MHSelected_Line86_Value"]
[null,"DataModel","_MHSelected_Line87_Value",2058,"R2058C3","=MHSelected_Line87_Value"]
[null,"DataModel","_MHSelected_Line88_Value",2059,"R2059C3","=MHSelected_Line88_Value"]
[null,"DataModel","_MHSelected_Line89_Value",2060,"R2060C3","=MHSelected_Line89_Value"]
[null,"DataModel","_MHSelected_Line90_Value",2061,"R2061C3","=MHSelected_Line90_Value"]
[null,"DataModel","_MHSelected_Line91_Value",2062,"R2062C3","=MHSelected_Line91_Value"]
[null,"DataModel","_MHSelected_Line92_Value",2063,"R2063C3","=MHSelected_Line92_Value"]
[null,"DataModel",{"$f":"\"_\"&C2831","v":"_MHSelected_Line93_Value"},2064,"R2064C3",{"$f":"\"=\"&C2831","v":"=MHSelected_Line93_Value"}]
[null,"DataModel","_MHSelected_Line94_Value",2065,{"$f":"CONCATENATE(\"R\",D3063,\"C3\")","v":"R2065C3"},"=MHSelected_Line94_Value"]
[null,"DataModel","_MHSelected_Line95_Value",{"$f":"D3063+1","v":2066},"R2066C3","=MHSelected_Line95_Value"]
[null,"DataModel","_MHSelected_Line96_Value",2067,"R2067C3","=MHSelected_Line96_Value"]
[null,"DataModel","_MHSelected_Line97_Value",2068,"R2068C3","=MHSelected_Line97_Value"]
[null,"DataModel","_MHSelected_Line98_Value",2069,"R2069C3","=MHSelected_Line98_Value"]
[null,"DataModel","_MHSelected_Line99_Value",2070,"R2070C3","=MHSelected_Line99_Value"]
[null,"DataModel","_MHSelected_Line100_Value",2071,"R2071C3","=MHSelected_Line100_Value"]
[null,"DataModel","_MHSelected_Line101_Value",2072,"R2072C3","=MHSelected_Line101_Value"]
[null,"DataModel","_MHSelected_Line102_Value",2073,"R2073C3","=MHSelected_Line102_Value"]
[null,"DataModel","_MHSelected_Line103_Value",2074,"R2074C3","=MHSelected_Line103_Value"]
[null,"DataModel","_MHSelected_Line104_Value",2075,"R2075C3","=MHSelected_Line104_Value"]
[null,"DataModel",{"$f":"\"_\"&C2849","v":"_MHSelected_Line161_Value"},2076,"R2076C3",{"$f":"\"=\"&C2849","v":"=MHSelected_Line161_Value"}]
[null,"DataModel","_MHSelected_Line162_Value",2077,"R2077C3","=MHSelected_Line162_Value"]
[null,"DataModel","_MHSelected_Line163_Value",2078,"R2078C3","=MHSelected_Line163_Value"]
[null,"DataModel","_MHSelected_Line164_Value",2079,"R2079C3","=MHSelected_Line164_Value"]
[null,"DataModel","_MHSelected_Line165_Value",2080,"R2080C3","=MHSelected_Line165_Value"]
[null,"DataModel","_MHSelected_Line166_Value",2081,"R2081C3","=MHSelected_Line166_Value"]
[null,"DataModel","_MHSelected_Line167_Value",2082,"R2082C3","=MHSelected_Line167_Value"]
[null,"DataModel","_MHSelected_Line168_Value",2083,"R2083C3","=MHSelected_Line168_Value"]
[null,"DataModel","_MHSelected_Line169_Value",2084,"R2084C3","=MHSelected_Line169_Value"]
[null,"DataModel","_MHSelected_Line170_Value",2085,"R2085C3","=MHSelected_Line170_Value"]
[null,"DataModel","_MHSelected_Line171_Value",2086,"R2086C3","=MHSelected_Line171_Value"]
[null,"DataModel","_MHSelected_Line172_Value",2087,"R2087C3","=MHSelected_Line172_Value"]
[null,"DataModel","_MHSelected_Line173_Value",2088,"R2088C3","=MHSelected_Line173_Value"]
[null,"DataModel","_MHSelected_Line174_Value",2089,"R2089C3","=MHSelected_Line174_Value"]
[null,"DataModel","_MHSelected_Line175_Value",2090,"R2090C3","=MHSelected_Line175_Value"]
[null,"DataModel","_MHSelected_Line176_Value",2091,"R2091C3","=MHSelected_Line176_Value"]
[null,"DataModel","_MHSelected_Line177_Value",2092,"R2092C3","=MHSelected_Line177_Value"]
[null,"DataModel","_MHSelected_Line178_Value",2093,"R2093C3","=MHSelected_Line178_Value"]
[null,"DataModel","_MHSelected_Line179_Value",2094,"R2094C3","=MHSelected_Line179_Value"]
[null,"DataModel","_MHSelected_Line180_Value",2095,"R2095C3","=MHSelected_Line180_Value"]
[null,"DataModel",{"$f":"\"_\"&C2869","v":"_MHSelected_Line181_Value"},2096,"R2096C3",{"$f":"\"=\"&C2869","v":"=MHSelected_Line181_Value"}]
[null,"DataModel","_MHSelected_Line182_Value",2097,"R2097C3","=MHSelected_Line182_Value"]
[null,"DataModel","_MHSelected_Line183_Value",2098,"R2098C3","=MHSelected_Line183_Value"]
[null,"DataModel","_MHSelected_Line184_Value",2099,"R2099C3","=MHSelected_Line184_Value"]
[null,"DataModel","_MHSelected_Line185_Value",2100,"R2100C3","=MHSelected_Line185_Value"]
[null,"DataModel","_MHSelected_Line186_Value",2101,"R2101C3","=MHSelected_Line186_Value"]
[null,"DataModel","_MHSelected_Line187_Value",2102,"R2102C3","=MHSelected_Line187_Value"]
[null,"DataModel","_MHSelected_Line188_Value",2103,"R2103C3","=MHSelected_Line188_Value"]
[null,"DataModel","_MHSelected_Line189_Value",2104,"R2104C3","=MHSelected_Line189_Value"]
[null,"DataModel","_MHSelected_Line190_Value",2105,"R2105C3","=MHSelected_Line190_Value"]
[null,"DataModel","_MHSelected_Line191_Value",2106,"R2106C3","=MHSelected_Line191_Value"]
[null,"DataModel","_MHSelected_Line192_Value",2107,"R2107C3","=MHSelected_Line192_Value"]
[null,"DataModel","_MHSelected_Line193_Value",2108,"R2108C3","=MHSelected_Line193_Value"]
[null,"DataModel","_MHSelected_Line194_Value",2109,"R2109C3","=MHSelected_Line194_Value"]
[null,"DataModel","_MHSelected_Line195_Value",2110,"R2110C3","=MHSelected_Line195_Value"]
[null,"DataModel","_MHSelected_Line196_Value",2111,"R2111C3","=MHSelected_Line196_Value"]
[null,"DataModel","_MHSelected_Line197_Value",2112,"R2112C3","=MHSelected_Line197_Value"]
[null,"DataModel","_MHSelected_Line198_Value",2113,"R2113C3","=MHSelected_Line198_Value"]
[null,"DataModel","_MHSelected_Line199_Value",2114,"R2114C3","=MHSelected_Line199_Value"]
[null,"OneStop Manifest","OneStop_Line81_Title",null,"R2C7",{"$f":"IF(G3113=\"NA\",\"NA\",MID(G3113,2,10000))","v":"=VLOOKUP(B2,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C2,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3113,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B2,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C2,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line82_Title",null,"R3C7",{"$f":"IF(G3114=\"NA\",\"NA\",MID(G3114,2,10000))","v":"=VLOOKUP(B3,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C3,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3114,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B3,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C3,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line83_Title",null,"R4C7","=VLOOKUP(B4,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C4,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3115,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B4,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C4,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line84_Title",null,"R5C7","=VLOOKUP(B5,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C5,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3116,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B5,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C5,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line85_Title",null,"R6C7","=VLOOKUP(B6,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C6,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3117,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B6,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C6,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line86_Title",null,"R7C7","=VLOOKUP(B7,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C7,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3118,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B7,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C7,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line87_Title",null,"R8C7","=VLOOKUP(B8,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C8,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3119,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B8,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C8,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line88_Title",null,"R9C7","=VLOOKUP(B9,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C9,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3120,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B9,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C9,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line89_Title",null,"R10C7","=VLOOKUP(B10,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C10,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3121,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B10,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C10,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line90_Title",null,"R11C7","=VLOOKUP(B11,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C11,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3122,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B11,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C11,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line91_Title",null,"R12C7","=VLOOKUP(B12,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C12,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3123,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B12,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C12,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line92_Title",null,"R13C7","=VLOOKUP(B13,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C13,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3124,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B13,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C13,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line93_Title",null,"R14C7","=VLOOKUP(B14,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C14,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3125,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B14,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C14,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line94_Title",null,"R15C7","=VLOOKUP(B15,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C15,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3126,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B15,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C15,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line95_Title",null,"R16C7","=VLOOKUP(B16,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C16,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3127,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B16,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C16,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line96_Title",null,"R17C7","=VLOOKUP(B17,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C17,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3128,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B17,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C17,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line97_Title",null,"R18C7","=VLOOKUP(B18,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C18,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3129,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B18,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C18,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line98_Title",null,"R19C7","=VLOOKUP(B19,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C19,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3130,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B19,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C19,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line99_Title",null,"R20C7","=VLOOKUP(B20,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C20,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3131,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B20,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C20,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line100_Title",null,"R21C7","=VLOOKUP(B21,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C21,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3132,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B21,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C21,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line101_Title",null,"R22C7","=VLOOKUP(B22,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C22,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3133,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B22,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C22,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line102_Title",null,"R23C7","=VLOOKUP(B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C23,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3134,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C23,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line103_Title",null,"R24C7","=VLOOKUP(B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C24,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3135,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C24,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line104_Title",null,"R25C7","=VLOOKUP(B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C25,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3136,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C25,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line161_Title",null,"R26C7","=VLOOKUP(B26,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C26,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3137,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B26,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C26,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line162_Title",null,"R27C7","=VLOOKUP(B27,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C27,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3138,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B27,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C27,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line163_Title",null,"R28C7","=VLOOKUP(B28,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C28,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3139,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B28,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C28,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line164_Title",null,"R29C7","=VLOOKUP(B29,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C29,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3140,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B29,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C29,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line165_Title",null,"R30C7","=VLOOKUP(B30,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C30,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3141,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B30,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C30,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line166_Title",null,"R31C7","=VLOOKUP(B31,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C31,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3142,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B31,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C31,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line167_Title",null,"R32C7","=VLOOKUP(B32,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C32,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3143,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B32,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C32,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line168_Title",null,"R33C7","=VLOOKUP(B33,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C33,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3144,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B33,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C33,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line169_Title",null,"R34C7","=VLOOKUP(B34,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C34,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3145,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B34,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C34,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line170_Title",null,"R35C7","=VLOOKUP(B35,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C35,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3146,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B35,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C35,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line171_Title",null,"R36C7","=VLOOKUP(B36,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C36,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3147,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B36,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C36,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line172_Title",null,"R37C7","=VLOOKUP(B37,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C37,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3148,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B37,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C37,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line173_Title",null,"R38C7","=VLOOKUP(B38,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C38,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3149,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B38,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C38,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line174_Title",null,"R39C7","=VLOOKUP(B39,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C39,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3150,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B39,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C39,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line175_Title",null,"R40C7","=VLOOKUP(B40,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C40,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3151,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B40,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C40,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line176_Title",null,"R41C7","=VLOOKUP(B41,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C41,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3152,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B41,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C41,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line177_Title",null,"R42C7","=VLOOKUP(B42,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C42,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3153,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B42,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C42,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line178_Title",null,"R43C7","=VLOOKUP(B43,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C43,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3154,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B43,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C43,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line179_Title",null,"R44C7","=VLOOKUP(B44,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C44,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3155,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B44,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C44,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line180_Title",null,"R45C7","=VLOOKUP(B45,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C45,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3156,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B45,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C45,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line181_Title",null,"R46C7","=VLOOKUP(B46,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C46,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3157,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B46,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C46,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line182_Title",null,"R47C7","=VLOOKUP(B47,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C47,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3158,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B47,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C47,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line183_Title",null,"R48C7","=VLOOKUP(B48,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C48,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3159,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B48,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C48,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line184_Title",null,"R49C7","=VLOOKUP(B49,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C49,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3160,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B49,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C49,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line185_Title",null,"R50C7","=VLOOKUP(B50,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C50,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3161,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B50,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C50,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line186_Title",null,"R51C7","=VLOOKUP(B51,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C51,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3162,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B51,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C51,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line187_Title",null,"R52C7","=VLOOKUP(B52,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C52,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3163,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B52,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C52,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line188_Title",null,"R53C7","=VLOOKUP(B53,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C53,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3164,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B53,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C53,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line189_Title",null,"R54C7","=VLOOKUP(B54,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C54,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3165,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B54,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C54,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line190_Title",null,"R55C7","=VLOOKUP(B55,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C55,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3166,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B55,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C55,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line191_Title",null,"R56C7","=VLOOKUP(B56,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C56,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3167,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B56,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C56,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line192_Title",null,"R57C7","=VLOOKUP(B57,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C57,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3168,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B57,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C57,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line193_Title",null,"R58C7","=VLOOKUP(B58,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C58,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3169,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B58,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C58,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line194_Title",null,"R59C7","=VLOOKUP(B59,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C59,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3170,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B59,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C59,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line195_Title",null,"R60C7","=VLOOKUP(B60,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C60,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3171,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B60,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C60,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line196_Title",null,"R61C7","=VLOOKUP(B61,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C61,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3172,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B61,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C61,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line197_Title",null,"R62C7","=VLOOKUP(B62,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C62,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3173,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B62,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C62,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line198_Title",null,"R63C7","=VLOOKUP(B63,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C63,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3174,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B63,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C63,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line199_Title",null,"R64C7","=VLOOKUP(B64,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C64,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3175,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B64,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!C64,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line249_Title",null,"R65C7","=VLOOKUP(B65,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C65,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3176,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B65,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C65,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line250_Title",null,"R66C7","=VLOOKUP(B66,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C66,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3177,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B66,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C66,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line251_Title",null,"R67C7",{"$f":"IF(G3178=\"NA\",\"NA\",MID(G3178,2,10000))","v":"=VLOOKUP(B67,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C67,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3178,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B67,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C67,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line252_Title",null,"R68C7","=VLOOKUP(B68,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C68,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3179,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B68,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C68,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line253_Title",null,"R69C7","=VLOOKUP(B69,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C69,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3180,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B69,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C69,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line254_Title",null,"R70C7","=VLOOKUP(B70,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C70,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3181,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B70,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C70,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line255_Title",null,"R71C7","=VLOOKUP(B71,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C71,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3182,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B71,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C71,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line256_Title",null,"R72C7","=VLOOKUP(B72,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C72,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3183,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B72,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C72,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line257_Title",null,"R73C7","=VLOOKUP(B73,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C73,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3184,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B73,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C73,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line258_Title",null,"R74C7","=VLOOKUP(B74,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C74,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3185,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B74,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C74,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line259_Title",null,"R75C7","=VLOOKUP(B75,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C75,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3186,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B75,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C75,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line260_Title",null,"R76C7","=VLOOKUP(B76,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C76,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3187,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B76,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C76,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line261_Title",null,"R77C7","=VLOOKUP(B77,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C77,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3188,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B77,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C77,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line262_Title",null,"R78C7","=VLOOKUP(B78,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C78,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3189,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B78,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C78,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line263_Title",null,"R79C7","=VLOOKUP(B79,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C79,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3190,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B79,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C79,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line264_Title",null,"R80C7","=VLOOKUP(B80,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C80,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3191,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B80,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C80,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line265_Title",null,"R81C7","=VLOOKUP(B81,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C81,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3192,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B81,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C81,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line266_Title",null,"R82C7","=VLOOKUP(B82,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C82,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3193,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B82,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C82,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line267_Title",null,"R83C7","=VLOOKUP(B83,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C83,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3194,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B83,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C83,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line268_Title",null,"R84C7","=VLOOKUP(B84,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C84,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3195,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B84,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C84,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line269_Title",null,"R85C7","=VLOOKUP(B85,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C85,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3196,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B85,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C85,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line270_Title",null,"R86C7","=VLOOKUP(B86,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C86,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3197,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B86,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C86,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line271_Title",null,"R87C7","=VLOOKUP(B87,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C87,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3198,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B87,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C87,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line272_Title",null,"R88C7","=VLOOKUP(B88,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C88,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3199,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B88,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C88,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line273_Title",null,"R89C7","=VLOOKUP(B89,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C89,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3200,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B89,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C89,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line274_Title",null,"R90C7","=VLOOKUP(B90,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C90,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3201,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B90,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C90,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line275_Title",null,"R91C7","=VLOOKUP(B91,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C91,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3202,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B91,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C91,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line276_Title",null,"R92C7","=VLOOKUP(B92,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C92,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3203,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B92,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C92,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line277_Title",null,"R93C7","=VLOOKUP(B93,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C93,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3204,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B93,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C93,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line278_Title",null,"R94C7","=VLOOKUP(B94,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C94,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3205,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B94,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C94,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line279_Title",null,"R95C7","=VLOOKUP(B95,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C95,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3206,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B95,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C95,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line280_Title",null,"R96C7","=VLOOKUP(B96,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C96,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3207,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B96,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C96,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line281_Title",null,"R97C7","=VLOOKUP(B97,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C97,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3208,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B97,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C97,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line282_Title",null,"R98C7","=VLOOKUP(B98,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C98,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3209,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B98,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C98,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line283_Title",null,"R99C7","=VLOOKUP(B99,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C99,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3210,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B99,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C99,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line284_Title",null,"R100C7","=VLOOKUP(B100,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C100,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3211,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B100,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C100,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line285_Title",null,"R101C7","=VLOOKUP(B101,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C101,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3212,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B101,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C101,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line286_Title",null,"R102C7","=VLOOKUP(B102,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C102,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3213,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B102,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C102,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line287_Title",null,"R103C7","=VLOOKUP(B103,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C103,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3214,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B103,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C103,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line288_Title",null,"R104C7","=VLOOKUP(B104,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C104,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3215,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B104,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C104,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line289_Title",null,"R105C7","=VLOOKUP(B105,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C105,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3216,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B105,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C105,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line290_Title",null,"R106C7","=VLOOKUP(B106,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C106,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3217,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B106,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C106,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line291_Title",null,"R107C7","=VLOOKUP(B107,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C107,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3218,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B107,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C107,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line292_Title",null,"R108C7","=VLOOKUP(B108,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C108,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3219,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B108,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!C108,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line81_Desc",null,"R2C8",{"$f":"IF(G3220=\"NA\",\"NA\",MID(G3220,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E3220,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line82_Desc",null,"R3C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3221,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line83_Desc",null,"R4C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3222,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line84_Desc",null,"R5C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B5,'OneStop S&U'!$A$1:$A$500,0),D5),E5,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3223,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B5,'OneStop S&U'!$A$1:$A$500,0),D5),E5,0)"}]
[null,"OneStop Manifest","OneStop_Line85_Desc",null,"R6C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3224,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line86_Desc",null,"R7C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B7,'OneStop S&U'!$A$1:$A$500,0),D7),E7,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3225,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B7,'OneStop S&U'!$A$1:$A$500,0),D7),E7,0)"}]
[null,"OneStop Manifest","OneStop_Line87_Desc",null,"R8C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B8,'OneStop S&U'!$A$1:$A$500,0),D8),E8,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3226,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B8,'OneStop S&U'!$A$1:$A$500,0),D8),E8,0)"}]
[null,"OneStop Manifest","OneStop_Line88_Desc",null,"R9C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3227,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line89_Desc",null,"R10C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B10,'OneStop S&U'!$A$1:$A$500,0),D10),E10,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3228,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B10,'OneStop S&U'!$A$1:$A$500,0),D10),E10,0)"}]
[null,"OneStop Manifest","OneStop_Line90_Desc",null,"R11C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B11,'OneStop S&U'!$A$1:$A$500,0),D11),E11,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3229,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B11,'OneStop S&U'!$A$1:$A$500,0),D11),E11,0)"}]
[null,"OneStop Manifest","OneStop_Line91_Desc",null,"R12C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B12,'OneStop S&U'!$A$1:$A$500,0),D12),E12,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3230,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B12,'OneStop S&U'!$A$1:$A$500,0),D12),E12,0)"}]
[null,"OneStop Manifest","OneStop_Line92_Desc",null,"R13C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B13,'OneStop S&U'!$A$1:$A$500,0),D13),E13,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3231,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B13,'OneStop S&U'!$A$1:$A$500,0),D13),E13,0)"}]
[null,"OneStop Manifest","OneStop_Line93_Desc",null,"R14C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B14,'OneStop S&U'!$A$1:$A$500,0),D14),E14,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3232,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B14,'OneStop S&U'!$A$1:$A$500,0),D14),E14,0)"}]
[null,"OneStop Manifest","OneStop_Line94_Desc",null,"R15C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3233,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line95_Desc",null,"R16C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B16,'OneStop S&U'!$A$1:$A$500,0),D16),E16,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3234,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B16,'OneStop S&U'!$A$1:$A$500,0),D16),E16,0)"}]
[null,"OneStop Manifest","OneStop_Line96_Desc",null,"R17C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B17,'OneStop S&U'!$A$1:$A$500,0),D17),E17,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3235,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B17,'OneStop S&U'!$A$1:$A$500,0),D17),E17,0)"}]
[null,"OneStop Manifest","OneStop_Line97_Desc",null,"R18C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3236,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line98_Desc",null,"R19C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B19,'OneStop S&U'!$A$1:$A$500,0),D19),E19,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3237,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B19,'OneStop S&U'!$A$1:$A$500,0),D19),E19,0)"}]
[null,"OneStop Manifest","OneStop_Line99_Desc",null,"R20C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B20,'OneStop S&U'!$A$1:$A$500,0),D20),E20,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3238,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B20,'OneStop S&U'!$A$1:$A$500,0),D20),E20,0)"}]
[null,"OneStop Manifest","OneStop_Line100_Desc",null,"R21C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3239,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line101_Desc",null,"R22C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3240,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line102_Desc",null,"R23C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B23,'OneStop S&U'!$A$1:$A$500,0),D23),E23,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3241,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B23,'OneStop S&U'!$A$1:$A$500,0),D23),E23,0)"}]
[null,"OneStop Manifest","OneStop_Line103_Desc",null,"R24C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B24,'OneStop S&U'!$A$1:$A$500,0),D24),E24,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3242,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B24,'OneStop S&U'!$A$1:$A$500,0),D24),E24,0)"}]
[null,"OneStop Manifest","OneStop_Line104_Desc",null,"R25C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B25,'OneStop S&U'!$A$1:$A$500,0),D25),E25,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3243,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B25,'OneStop S&U'!$A$1:$A$500,0),D25),E25,0)"}]
[null,"OneStop Manifest","OneStop_Line161_Desc",null,"R26C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3244,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line162_Desc",null,"R27C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3245,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line163_Desc",null,"R28C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3246,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line164_Desc",null,"R29C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3247,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line165_Desc",null,"R30C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3248,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line166_Desc",null,"R31C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3249,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line167_Desc",null,"R32C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3250,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line168_Desc",null,"R33C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3251,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line169_Desc",null,"R34C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3252,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line170_Desc",null,"R35C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3253,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line171_Desc",null,"R36C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3254,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line172_Desc",null,"R37C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3255,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line173_Desc",null,"R38C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3256,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line174_Desc",null,"R39C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3257,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line175_Desc",null,"R40C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3258,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line176_Desc",null,"R41C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3259,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line177_Desc",null,"R42C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3260,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line178_Desc",null,"R43C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3261,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line179_Desc",null,"R44C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3262,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line180_Desc",null,"R45C8",{"$f":"IF(G3263=\"NA\",\"NA\",MID(G3263,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E3263,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line181_Desc",null,"R46C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3264,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line182_Desc",null,"R47C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3265,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line183_Desc",null,"R48C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B48,'OneStop S&U'!$A$1:$A$500,0),D48),E48,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3266,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B48,'OneStop S&U'!$A$1:$A$500,0),D48),E48,0)"}]
[null,"OneStop Manifest","OneStop_Line184_Desc",null,"R49C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B49,'OneStop S&U'!$A$1:$A$500,0),D49),E49,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3267,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B49,'OneStop S&U'!$A$1:$A$500,0),D49),E49,0)"}]
[null,"OneStop Manifest","OneStop_Line185_Desc",null,"R50C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3268,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line186_Desc",null,"R51C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3269,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line187_Desc",null,"R52C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3270,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line188_Desc",null,"R53C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3271,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line189_Desc",null,"R54C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3272,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line190_Desc",null,"R55C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B55,'OneStop S&U'!$A$1:$A$500,0),D55),E55,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3273,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B55,'OneStop S&U'!$A$1:$A$500,0),D55),E55,0)"}]
[null,"OneStop Manifest","OneStop_Line191_Desc",null,"R56C8","=OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B56,'OneStop S&U'!$A$1:$A$500,0),D56),E56,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3274,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =OFFSET(INDEX('OneStop S&U'!$A$1:$L$500,MATCH(B56,'OneStop S&U'!$A$1:$A$500,0),D56),E56,0)"}]
[null,"OneStop Manifest","OneStop_Line192_Desc",null,"R57C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3275,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line193_Desc",null,"R58C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3276,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line194_Desc",null,"R59C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3277,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line195_Desc",null,"R60C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3278,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line196_Desc",null,"R61C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3279,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line197_Desc",null,"R62C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3280,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line198_Desc",null,"R63C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3281,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line199_Desc",null,"R64C8","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3282,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"OneStop Manifest","OneStop_Line81_Value",null,"R2C9","=VLOOKUP(B2,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F2,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3283,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B2,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F2,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line82_Value",null,"R3C9","=VLOOKUP(B3,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F3,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3284,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B3,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F3,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line83_Value",null,"R4C9","=VLOOKUP(B4,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F4,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3285,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B4,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F4,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line84_Value",null,"R5C9","=VLOOKUP(B5,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F5,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3286,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B5,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F5,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line85_Value",null,"R6C9","=VLOOKUP(B6,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F6,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3287,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B6,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F6,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line86_Value",null,"R7C9","=VLOOKUP(B7,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F7,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3288,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B7,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F7,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line87_Value",null,"R8C9","=VLOOKUP(B8,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F8,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3289,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B8,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F8,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line88_Value",null,"R9C9","=VLOOKUP(B9,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F9,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3290,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B9,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F9,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line89_Value",null,"R10C9","=VLOOKUP(B10,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F10,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3291,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B10,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F10,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line90_Value",null,"R11C9","=VLOOKUP(B11,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F11,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3292,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B11,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F11,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line91_Value",null,"R12C9","=VLOOKUP(B12,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F12,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3293,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B12,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F12,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line92_Value",null,"R13C9","=VLOOKUP(B13,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F13,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3294,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B13,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F13,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line93_Value",null,"R14C9","=VLOOKUP(B14,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F14,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3295,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B14,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F14,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line94_Value",null,"R15C9","=VLOOKUP(B15,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F15,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3296,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B15,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F15,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line95_Value",null,"R16C9","=VLOOKUP(B16,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F16,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3297,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B16,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F16,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line96_Value",null,"R17C9","=VLOOKUP(B17,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F17,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3298,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B17,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F17,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line97_Value",null,"R18C9","=VLOOKUP(B18,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F18,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3299,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B18,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F18,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line98_Value",null,"R19C9","=VLOOKUP(B19,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F19,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3300,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B19,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F19,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line99_Value",null,"R20C9","=VLOOKUP(B20,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F20,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3301,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B20,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F20,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line100_Value",null,"R21C9","=VLOOKUP(B21,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F21,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3302,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B21,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F21,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line101_Value",null,"R22C9","=VLOOKUP(B22,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F22,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3303,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B22,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F22,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line102_Value",null,"R23C9","=VLOOKUP(B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F23,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3304,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F23,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line102_Value1",null,"R23C10",{"$f":"IF(G3305=\"NA\",\"NA\",MID(G3305,2,10000))","v":"=VLOOKUP($B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F23+1,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3305,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP($B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F23+1,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line102_Value2",null,"R23C11",{"$f":"IF(G3306=\"NA\",\"NA\",MID(G3306,2,10000))","v":"=VLOOKUP($B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F23+2,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3306,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP($B23,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F23+2,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line103_Value",null,"R24C9",{"$f":"IF(G3307=\"NA\",\"NA\",MID(G3307,2,10000))","v":"=VLOOKUP(B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F24,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3307,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F24,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line103_Value1",null,"R24C10","=VLOOKUP($B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F24+1,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3308,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP($B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F24+1,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line103_Value2",null,"R24C11","=VLOOKUP($B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F24+2,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3309,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP($B24,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F24+2,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line104_Value",null,"R25C9","=VLOOKUP(B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F25,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3310,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F25,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line104_Value1",null,"R25C10",{"$f":"IF(G3311=\"NA\",\"NA\",MID(G3311,2,10000))","v":"=VLOOKUP($B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F25+1,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3311,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP($B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F25+1,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line104_Value2",null,"R25C11",{"$f":"IF(G3312=\"NA\",\"NA\",MID(G3312,2,10000))","v":"=VLOOKUP($B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F25+2,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3312,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP($B25,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!$F25+2,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line161_Value",null,"R26C9","=VLOOKUP(B26,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F26,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3313,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B26,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F26,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line162_Value",null,"R27C9","=VLOOKUP(B27,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F27,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3314,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B27,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F27,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line163_Value",null,"R28C9","=VLOOKUP(B28,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F28,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3315,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B28,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F28,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line164_Value",null,"R29C9","=VLOOKUP(B29,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F29,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3316,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B29,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F29,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line165_Value",null,"R30C9","=VLOOKUP(B30,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F30,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3317,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B30,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F30,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line166_Value",null,"R31C9","=VLOOKUP(B31,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F31,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3318,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B31,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F31,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line167_Value",null,"R32C9","=VLOOKUP(B32,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F32,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3319,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B32,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F32,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line168_Value",null,"R33C9","=VLOOKUP(B33,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F33,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3320,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B33,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F33,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line169_Value",null,"R34C9","=VLOOKUP(B34,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F34,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3321,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B34,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F34,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line170_Value",null,"R35C9","=VLOOKUP(B35,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F35,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3322,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B35,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F35,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line171_Value",null,"R36C9","=VLOOKUP(B36,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F36,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3323,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B36,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F36,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line172_Value",null,"R37C9","=VLOOKUP(B37,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F37,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3324,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B37,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F37,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line173_Value",null,"R38C9","=VLOOKUP(B38,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F38,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3325,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B38,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F38,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line174_Value",null,"R39C9","=VLOOKUP(B39,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F39,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3326,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B39,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F39,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line175_Value",null,"R40C9","=VLOOKUP(B40,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F40,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3327,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B40,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F40,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line176_Value",null,"R41C9","=VLOOKUP(B41,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F41,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3328,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B41,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F41,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line177_Value",null,"R42C9","=VLOOKUP(B42,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F42,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3329,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B42,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F42,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line178_Value",null,"R43C9","=VLOOKUP(B43,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F43,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3330,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B43,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F43,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line179_Value",null,"R44C9","=VLOOKUP(B44,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F44,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3331,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B44,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F44,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line180_Value",null,"R45C9","=VLOOKUP(B45,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F45,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3332,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B45,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F45,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line181_Value",null,"R46C9","=VLOOKUP(B46,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F46,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3333,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B46,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F46,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line182_Value",null,"R47C9","=VLOOKUP(B47,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F47,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3334,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B47,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F47,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line183_Value",null,"R48C9","=VLOOKUP(B48,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F48,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3335,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B48,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F48,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line184_Value",null,"R49C9","=VLOOKUP(B49,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F49,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3336,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B49,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F49,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line185_Value",null,"R50C9","=VLOOKUP(B50,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F50,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3337,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B50,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F50,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line186_Value",null,"R51C9","=VLOOKUP(B51,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F51,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3338,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B51,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F51,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line187_Value",null,"R52C9","=VLOOKUP(B52,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F52,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3339,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B52,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F52,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line188_Value",null,"R53C9","=VLOOKUP(B53,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F53,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3340,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B53,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F53,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line189_Value",null,"R54C9","=VLOOKUP(B54,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F54,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3341,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B54,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F54,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line190_Value",null,"R55C9","=VLOOKUP(B55,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F55,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3342,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B55,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F55,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line191_Value",null,"R56C9","=VLOOKUP(B56,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F56,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3343,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B56,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F56,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line192_Value",null,"R57C9","=VLOOKUP(B57,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F57,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3344,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B57,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F57,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line193_Value",null,"R58C9","=VLOOKUP(B58,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F58,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3345,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B58,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F58,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line194_Value",null,"R59C9","=VLOOKUP(B59,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F59,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3346,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B59,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F59,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line195_Value",null,"R60C9","=VLOOKUP(B60,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F60,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3347,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B60,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F60,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line196_Value",null,"R61C9","=VLOOKUP(B61,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F61,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3348,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B61,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F61,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line197_Value",null,"R62C9","=VLOOKUP(B62,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F62,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3349,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B62,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F62,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line198_Value",null,"R63C9","=VLOOKUP(B63,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F63,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3350,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B63,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F63,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line199_Value",null,"R64C9","=VLOOKUP(B64,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F64,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3351,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B64,'OneStop S&U'!$A$1:$L$500,'OneStop Manifest'!F64,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line249_Value",null,"R65C9","=VLOOKUP(B65,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F65,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3352,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B65,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F65,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line250_Value",null,"R66C9","=VLOOKUP(B66,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F66,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3353,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B66,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F66,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line251_Value",null,"R67C9","=VLOOKUP(B67,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F67,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3354,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B67,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F67,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line252_Value",null,"R68C9","=VLOOKUP(B68,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F68,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3355,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B68,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F68,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line253_Value",null,"R69C9","=VLOOKUP(B69,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F69,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3356,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B69,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F69,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line254_Value",null,"R70C9","=VLOOKUP(B70,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F70,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3357,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B70,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F70,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line255_Value",null,"R71C9","=VLOOKUP(B71,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F71,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3358,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B71,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F71,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line256_Value",null,"R72C9","=VLOOKUP(B72,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F72,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3359,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B72,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F72,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line257_Value",null,"R73C9","=VLOOKUP(B73,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F73,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3360,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B73,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F73,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line258_Value",null,"R74C9","=VLOOKUP(B74,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F74,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3361,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B74,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F74,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line259_Value",null,"R75C9","=VLOOKUP(B75,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F75,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3362,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B75,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F75,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line260_Value",null,"R76C9","=VLOOKUP(B76,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F76,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3363,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B76,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F76,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line261_Value",null,"R77C9","=VLOOKUP(B77,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F77,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3364,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B77,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F77,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line262_Value",null,"R78C9","=VLOOKUP(B78,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F78,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3365,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B78,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F78,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line263_Value",null,"R79C9","=VLOOKUP(B79,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F79,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3366,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B79,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F79,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line264_Value",null,"R80C9","=VLOOKUP(B80,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F80,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3367,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B80,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F80,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line265_Value",null,"R81C9","=VLOOKUP(B81,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F81,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3368,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B81,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F81,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line266_Value",null,"R82C9","=VLOOKUP(B82,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F82,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3369,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B82,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F82,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line267_Value",null,"R83C9","=VLOOKUP(B83,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F83,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3370,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B83,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F83,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line268_Value",null,"R84C9","=VLOOKUP(B84,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F84,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3371,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B84,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F84,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line269_Value",null,"R85C9","=VLOOKUP(B85,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F85,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3372,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B85,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F85,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line270_Value",null,"R86C9","=VLOOKUP(B86,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F86,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3373,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B86,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F86,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line271_Value",null,"R87C9","=VLOOKUP(B87,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F87,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3374,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B87,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F87,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line272_Value",null,"R88C9",{"$f":"IF(G3375=\"NA\",\"NA\",MID(G3375,2,10000))","v":"=VLOOKUP(B88,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F88,FALSE)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3375,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B88,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F88,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line273_Value",null,"R89C9","=VLOOKUP(B89,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F89,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3376,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B89,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F89,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line274_Value",null,"R90C9","=VLOOKUP(B90,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F90,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3377,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B90,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F90,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line275_Value",null,"R91C9","=VLOOKUP(B91,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F91,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3378,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B91,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F91,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line276_Value",null,"R92C9","=VLOOKUP(B92,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F92,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3379,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B92,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F92,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line277_Value",null,"R93C9","=VLOOKUP(B93,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F93,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3380,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B93,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F93,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line278_Value",null,"R94C9","=VLOOKUP(B94,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F94,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3381,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B94,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F94,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line279_Value",null,"R95C9","=VLOOKUP(B95,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F95,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3382,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B95,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F95,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line280_Value",null,"R96C9","=VLOOKUP(B96,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F96,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3383,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B96,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F96,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line281_Value",null,"R97C9","=VLOOKUP(B97,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F97,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3384,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B97,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F97,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line282_Value",null,"R98C9","=VLOOKUP(B98,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F98,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3385,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B98,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F98,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line283_Value",null,"R99C9","=VLOOKUP(B99,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F99,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3386,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B99,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F99,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line284_Value",null,"R100C9","=VLOOKUP(B100,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F100,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3387,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B100,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F100,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line285_Value",null,"R101C9","=VLOOKUP(B101,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F101,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3388,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B101,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F101,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line286_Value",null,"R102C9","=VLOOKUP(B102,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F102,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3389,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B102,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F102,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line287_Value",null,"R103C9","=VLOOKUP(B103,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F103,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3390,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B103,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F103,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line288_Value",null,"R104C9","=VLOOKUP(B104,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F104,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3391,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B104,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F104,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line289_Value",null,"R105C9","=VLOOKUP(B105,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F105,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3392,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B105,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F105,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line290_Value",null,"R106C9","=VLOOKUP(B106,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F106,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3393,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B106,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F106,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line291_Value",null,"R107C9","=VLOOKUP(B107,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F107,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3394,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B107,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F107,FALSE)"}]
[null,"OneStop Manifest","OneStop_Line292_Value",null,"R108C9","=VLOOKUP(B108,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F108,FALSE)",{"$f":"_xlfn.IFNA(VLOOKUP(E3395,'OneStop Manifest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =VLOOKUP(B108,'OneStop OpEx'!$A$1:$J$500,'OneStop Manifest'!F108,FALSE)"}]
[null,"DataModel",{"$f":"\"_\"&C3113","v":"_OneStop_Line81_Title"},2300,{"$f":"CONCATENATE(\"R\",D3396,\"C3\")","v":"R2300C3"},{"$f":"\"=\"&C3113","v":"=OneStop_Line81_Title"}]
[null,"DataModel",{"$f":"\"_\"&C3114","v":"_OneStop_Line82_Title"},{"$f":"D3396+1","v":2301},{"$f":"CONCATENATE(\"R\",D3397,\"C3\")","v":"R2301C3"},{"$f":"\"=\"&C3114","v":"=OneStop_Line82_Title"}]
[null,"DataModel",{"$f":"\"_\"&C3115","v":"_OneStop_Line83_Title"},{"$f":"D3397+1","v":2302},"R2302C3",{"$f":"\"=\"&C3115","v":"=OneStop_Line83_Title"}]
[null,"DataModel","_OneStop_Line84_Title",2303,"R2303C3","=OneStop_Line84_Title"]
[null,"DataModel","_OneStop_Line85_Title",2304,"R2304C3","=OneStop_Line85_Title"]
[null,"DataModel","_OneStop_Line86_Title",2305,"R2305C3","=OneStop_Line86_Title"]
[null,"DataModel","_OneStop_Line87_Title",2306,"R2306C3","=OneStop_Line87_Title"]
[null,"DataModel","_OneStop_Line88_Title",2307,"R2307C3","=OneStop_Line88_Title"]
[null,"DataModel","_OneStop_Line89_Title",2308,"R2308C3","=OneStop_Line89_Title"]
[null,"DataModel","_OneStop_Line90_Title",2309,"R2309C3","=OneStop_Line90_Title"]
[null,"DataModel","_OneStop_Line91_Title",2310,"R2310C3","=OneStop_Line91_Title"]
[null,"DataModel","_OneStop_Line92_Title",2311,"R2311C3","=OneStop_Line92_Title"]
[null,"DataModel","_OneStop_Line93_Title",2312,"R2312C3","=OneStop_Line93_Title"]
[null,"DataModel","_OneStop_Line94_Title",2313,"R2313C3","=OneStop_Line94_Title"]
[null,"DataModel","_OneStop_Line95_Title",2314,"R2314C3","=OneStop_Line95_Title"]
[null,"DataModel","_OneStop_Line96_Title",2315,"R2315C3","=OneStop_Line96_Title"]
[null,"DataModel","_OneStop_Line97_Title",2316,"R2316C3","=OneStop_Line97_Title"]
[null,"DataModel","_OneStop_Line98_Title",2317,"R2317C3","=OneStop_Line98_Title"]
[null,"DataModel","_OneStop_Line99_Title",2318,"R2318C3","=OneStop_Line99_Title"]
[null,"DataModel","_OneStop_Line100_Title",2319,"R2319C3","=OneStop_Line100_Title"]
[null,"DataModel","_OneStop_Line101_Title",2320,"R2320C3","=OneStop_Line101_Title"]
[null,"DataModel","_OneStop_Line102_Title",2321,"R2321C3","=OneStop_Line102_Title"]
[null,"DataModel","_OneStop_Line103_Title",2322,"R2322C3","=OneStop_Line103_Title"]
[null,"DataModel","_OneStop_Line104_Title",2323,"R2323C3","=OneStop_Line104_Title"]
[null,"DataModel","_OneStop_Line161_Title",2324,"R2324C3","=OneStop_Line161_Title"]
[null,"DataModel","_OneStop_Line162_Title",2325,"R2325C3","=OneStop_Line162_Title"]
[null,"DataModel","_OneStop_Line163_Title",2326,"R2326C3","=OneStop_Line163_Title"]
[null,"DataModel","_OneStop_Line164_Title",2327,"R2327C3","=OneStop_Line164_Title"]
[null,"DataModel","_OneStop_Line165_Title",2328,"R2328C3","=OneStop_Line165_Title"]
[null,"DataModel","_OneStop_Line166_Title",2329,"R2329C3","=OneStop_Line166_Title"]
[null,"DataModel","_OneStop_Line167_Title",2330,"R2330C3","=OneStop_Line167_Title"]
[null,"DataModel","_OneStop_Line168_Title",2331,"R2331C3","=OneStop_Line168_Title"]
[null,"DataModel","_OneStop_Line169_Title",2332,"R2332C3","=OneStop_Line169_Title"]
[null,"DataModel","_OneStop_Line170_Title",2333,"R2333C3","=OneStop_Line170_Title"]
[null,"DataModel","_OneStop_Line171_Title",2334,"R2334C3","=OneStop_Line171_Title"]
[null,"DataModel","_OneStop_Line172_Title",2335,"R2335C3","=OneStop_Line172_Title"]
[null,"DataModel","_OneStop_Line173_Title",2336,"R2336C3","=OneStop_Line173_Title"]
[null,"DataModel","_OneStop_Line174_Title",2337,"R2337C3","=OneStop_Line174_Title"]
[null,"DataModel","_OneStop_Line175_Title",2338,"R2338C3","=OneStop_Line175_Title"]
[null,"DataModel","_OneStop_Line176_Title",2339,"R2339C3","=OneStop_Line176_Title"]
[null,"DataModel","_OneStop_Line177_Title",2340,"R2340C3","=OneStop_Line177_Title"]
[null,"DataModel","_OneStop_Line178_Title",2341,"R2341C3","=OneStop_Line178_Title"]
[null,"DataModel","_OneStop_Line179_Title",2342,"R2342C3","=OneStop_Line179_Title"]
[null,"DataModel","_OneStop_Line180_Title",2343,"R2343C3","=OneStop_Line180_Title"]
[null,"DataModel","_OneStop_Line181_Title",2344,"R2344C3","=OneStop_Line181_Title"]
[null,"DataModel","_OneStop_Line182_Title",2345,"R2345C3","=OneStop_Line182_Title"]
[null,"DataModel","_OneStop_Line183_Title",2346,"R2346C3","=OneStop_Line183_Title"]
[null,"DataModel","_OneStop_Line184_Title",2347,"R2347C3","=OneStop_Line184_Title"]
[null,"DataModel","_OneStop_Line185_Title",2348,"R2348C3","=OneStop_Line185_Title"]
[null,"DataModel","_OneStop_Line186_Title",2349,"R2349C3","=OneStop_Line186_Title"]
[null,"DataModel","_OneStop_Line187_Title",2350,"R2350C3","=OneStop_Line187_Title"]
[null,"DataModel","_OneStop_Line188_Title",2351,"R2351C3","=OneStop_Line188_Title"]
[null,"DataModel","_OneStop_Line189_Title",2352,"R2352C3","=OneStop_Line189_Title"]
[null,"DataModel","_OneStop_Line190_Title",2353,"R2353C3","=OneStop_Line190_Title"]
[null,"DataModel","_OneStop_Line191_Title",2354,"R2354C3","=OneStop_Line191_Title"]
[null,"DataModel","_OneStop_Line192_Title",2355,"R2355C3","=OneStop_Line192_Title"]
[null,"DataModel","_OneStop_Line193_Title",2356,"R2356C3","=OneStop_Line193_Title"]
[null,"DataModel","_OneStop_Line194_Title",2357,"R2357C3","=OneStop_Line194_Title"]
[null,"DataModel","_OneStop_Line195_Title",2358,"R2358C3","=OneStop_Line195_Title"]
[null,"DataModel","_OneStop_Line196_Title",2359,"R2359C3","=OneStop_Line196_Title"]
[null,"DataModel","_OneStop_Line197_Title",2360,"R2360C3","=OneStop_Line197_Title"]
[null,"DataModel","_OneStop_Line198_Title",2361,"R2361C3","=OneStop_Line198_Title"]
[null,"DataModel","_OneStop_Line199_Title",2362,"R2362C3","=OneStop_Line199_Title"]
[null,"DataModel","_OneStop_Line249_Title",2363,"R2363C3","=OneStop_Line249_Title"]
[null,"DataModel","_OneStop_Line250_Title",2364,"R2364C3","=OneStop_Line250_Title"]
[null,"DataModel","_OneStop_Line251_Title",2365,{"$f":"CONCATENATE(\"R\",D3461,\"C3\")","v":"R2365C3"},"=OneStop_Line251_Title"]
[null,"DataModel",{"$f":"\"_\"&C3179","v":"_OneStop_Line252_Title"},{"$f":"D3461+1","v":2366},"R2366C3",{"$f":"\"=\"&C3179","v":"=OneStop_Line252_Title"}]
[null,"DataModel","_OneStop_Line253_Title",2367,"R2367C3","=OneStop_Line253_Title"]
[null,"DataModel","_OneStop_Line254_Title",2368,"R2368C3","=OneStop_Line254_Title"]
[null,"DataModel","_OneStop_Line255_Title",2369,"R2369C3","=OneStop_Line255_Title"]
[null,"DataModel","_OneStop_Line256_Title",2370,"R2370C3","=OneStop_Line256_Title"]
[null,"DataModel","_OneStop_Line257_Title",2371,"R2371C3","=OneStop_Line257_Title"]
[null,"DataModel","_OneStop_Line258_Title",2372,"R2372C3","=OneStop_Line258_Title"]
[null,"DataModel","_OneStop_Line259_Title",2373,"R2373C3","=OneStop_Line259_Title"]
[null,"DataModel","_OneStop_Line260_Title",2374,"R2374C3","=OneStop_Line260_Title"]
[null,"DataModel","_OneStop_Line261_Title",2375,"R2375C3","=OneStop_Line261_Title"]
[null,"DataModel","_OneStop_Line262_Title",2376,"R2376C3","=OneStop_Line262_Title"]
[null,"DataModel","_OneStop_Line263_Title",2377,"R2377C3","=OneStop_Line263_Title"]
[null,"DataModel","_OneStop_Line264_Title",2378,"R2378C3","=OneStop_Line264_Title"]
[null,"DataModel","_OneStop_Line265_Title",2379,"R2379C3","=OneStop_Line265_Title"]
[null,"DataModel","_OneStop_Line266_Title",2380,"R2380C3","=OneStop_Line266_Title"]
[null,"DataModel","_OneStop_Line267_Title",2381,"R2381C3","=OneStop_Line267_Title"]
[null,"DataModel","_OneStop_Line268_Title",2382,"R2382C3","=OneStop_Line268_Title"]
[null,"DataModel","_OneStop_Line269_Title",2383,"R2383C3","=OneStop_Line269_Title"]
[null,"DataModel","_OneStop_Line270_Title",2384,"R2384C3","=OneStop_Line270_Title"]
[null,"DataModel","_OneStop_Line271_Title",2385,"R2385C3","=OneStop_Line271_Title"]
[null,"DataModel","_OneStop_Line272_Title",2386,"R2386C3","=OneStop_Line272_Title"]
[null,"DataModel","_OneStop_Line273_Title",2387,"R2387C3","=OneStop_Line273_Title"]
[null,"DataModel","_OneStop_Line274_Title",2388,"R2388C3","=OneStop_Line274_Title"]
[null,"DataModel","_OneStop_Line275_Title",2389,"R2389C3","=OneStop_Line275_Title"]
[null,"DataModel","_OneStop_Line276_Title",2390,"R2390C3","=OneStop_Line276_Title"]
[null,"DataModel","_OneStop_Line277_Title",2391,"R2391C3","=OneStop_Line277_Title"]
[null,"DataModel","_OneStop_Line278_Title",2392,"R2392C3","=OneStop_Line278_Title"]
[null,"DataModel","_OneStop_Line279_Title",2393,"R2393C3","=OneStop_Line279_Title"]
[null,"DataModel","_OneStop_Line280_Title",2394,"R2394C3","=OneStop_Line280_Title"]
[null,"DataModel","_OneStop_Line281_Title",2395,"R2395C3","=OneStop_Line281_Title"]
[null,"DataModel","_OneStop_Line282_Title",2396,"R2396C3","=OneStop_Line282_Title"]
[null,"DataModel","_OneStop_Line283_Title",2397,"R2397C3","=OneStop_Line283_Title"]
[null,"DataModel","_OneStop_Line284_Title",2398,"R2398C3","=OneStop_Line284_Title"]
[null,"DataModel","_OneStop_Line285_Title",2399,"R2399C3","=OneStop_Line285_Title"]
[null,"DataModel","_OneStop_Line286_Title",2400,"R2400C3","=OneStop_Line286_Title"]
[null,"DataModel","_OneStop_Line287_Title",2401,"R2401C3","=OneStop_Line287_Title"]
[null,"DataModel","_OneStop_Line288_Title",2402,"R2402C3","=OneStop_Line288_Title"]
[null,"DataModel","_OneStop_Line289_Title",2403,"R2403C3","=OneStop_Line289_Title"]
[null,"DataModel","_OneStop_Line290_Title",2404,"R2404C3","=OneStop_Line290_Title"]
[null,"DataModel","_OneStop_Line291_Title",2405,"R2405C3","=OneStop_Line291_Title"]
[null,"DataModel","_OneStop_Line292_Title",2406,"R2406C3","=OneStop_Line292_Title"]
[null,"DataModel","_OneStop_Line81_Desc",2407,"R2407C3","=OneStop_Line81_Desc"]
[null,"DataModel","_OneStop_Line82_Desc",2408,"R2408C3","=OneStop_Line82_Desc"]
[null,"DataModel","_OneStop_Line83_Desc",2409,"R2409C3","=OneStop_Line83_Desc"]
[null,"DataModel","_OneStop_Line84_Desc",2410,"R2410C3","=OneStop_Line84_Desc"]
[null,"DataModel","_OneStop_Line85_Desc",2411,"R2411C3","=OneStop_Line85_Desc"]
[null,"DataModel","_OneStop_Line86_Desc",2412,"R2412C3","=OneStop_Line86_Desc"]
[null,"DataModel","_OneStop_Line87_Desc",2413,"R2413C3","=OneStop_Line87_Desc"]
[null,"DataModel","_OneStop_Line88_Desc",2414,"R2414C3","=OneStop_Line88_Desc"]
[null,"DataModel","_OneStop_Line89_Desc",2415,"R2415C3","=OneStop_Line89_Desc"]
[null,"DataModel","_OneStop_Line90_Desc",2416,"R2416C3","=OneStop_Line90_Desc"]
[null,"DataModel","_OneStop_Line91_Desc",2417,"R2417C3","=OneStop_Line91_Desc"]
[null,"DataModel","_OneStop_Line92_Desc",2418,"R2418C3","=OneStop_Line92_Desc"]
[null,"DataModel","_OneStop_Line93_Desc",2419,"R2419C3","=OneStop_Line93_Desc"]
[null,"DataModel","_OneStop_Line94_Desc",2420,"R2420C3","=OneStop_Line94_Desc"]
[null,"DataModel","_OneStop_Line95_Desc",2421,"R2421C3","=OneStop_Line95_Desc"]
[null,"DataModel","_OneStop_Line96_Desc",2422,"R2422C3","=OneStop_Line96_Desc"]
[null,"DataModel","_OneStop_Line97_Desc",2423,"R2423C3","=OneStop_Line97_Desc"]
[null,"DataModel","_OneStop_Line98_Desc",2424,"R2424C3","=OneStop_Line98_Desc"]
[null,"DataModel","_OneStop_Line99_Desc",2425,"R2425C3","=OneStop_Line99_Desc"]
[null,"DataModel","_OneStop_Line100_Desc",2426,"R2426C3","=OneStop_Line100_Desc"]
[null,"DataModel","_OneStop_Line101_Desc",2427,"R2427C3","=OneStop_Line101_Desc"]
[null,"DataModel","_OneStop_Line102_Desc",2428,"R2428C3","=OneStop_Line102_Desc"]
[null,"DataModel","_OneStop_Line103_Desc",2429,{"$f":"CONCATENATE(\"R\",D3525,\"C3\")","v":"R2429C3"},"=OneStop_Line103_Desc"]
[null,"DataModel",{"$f":"\"_\"&C3243","v":"_OneStop_Line104_Desc"},{"$f":"D3525+1","v":2430},"R2430C3",{"$f":"\"=\"&C3243","v":"=OneStop_Line104_Desc"}]
[null,"DataModel","_OneStop_Line161_Desc",2431,"R2431C3","=OneStop_Line161_Desc"]
[null,"DataModel","_OneStop_Line162_Desc",2432,"R2432C3","=OneStop_Line162_Desc"]
[null,"DataModel","_OneStop_Line163_Desc",2433,"R2433C3","=OneStop_Line163_Desc"]
[null,"DataModel","_OneStop_Line164_Desc",2434,"R2434C3","=OneStop_Line164_Desc"]
[null,"DataModel","_OneStop_Line165_Desc",2435,"R2435C3","=OneStop_Line165_Desc"]
[null,"DataModel","_OneStop_Line166_Desc",2436,"R2436C3","=OneStop_Line166_Desc"]
[null,"DataModel","_OneStop_Line167_Desc",2437,"R2437C3","=OneStop_Line167_Desc"]
[null,"DataModel","_OneStop_Line168_Desc",2438,"R2438C3","=OneStop_Line168_Desc"]
[null,"DataModel","_OneStop_Line169_Desc",2439,"R2439C3","=OneStop_Line169_Desc"]
[null,"DataModel","_OneStop_Line170_Desc",2440,"R2440C3","=OneStop_Line170_Desc"]
[null,"DataModel","_OneStop_Line171_Desc",2441,"R2441C3","=OneStop_Line171_Desc"]
[null,"DataModel","_OneStop_Line172_Desc",2442,"R2442C3","=OneStop_Line172_Desc"]
[null,"DataModel","_OneStop_Line173_Desc",2443,"R2443C3","=OneStop_Line173_Desc"]
[null,"DataModel","_OneStop_Line174_Desc",2444,"R2444C3","=OneStop_Line174_Desc"]
[null,"DataModel","_OneStop_Line175_Desc",2445,"R2445C3","=OneStop_Line175_Desc"]
[null,"DataModel","_OneStop_Line176_Desc",2446,"R2446C3","=OneStop_Line176_Desc"]
[null,"DataModel","_OneStop_Line177_Desc",2447,"R2447C3","=OneStop_Line177_Desc"]
[null,"DataModel","_OneStop_Line178_Desc",2448,"R2448C3","=OneStop_Line178_Desc"]
[null,"DataModel","_OneStop_Line179_Desc",2449,"R2449C3","=OneStop_Line179_Desc"]
[null,"DataModel","_OneStop_Line180_Desc",2450,"R2450C3","=OneStop_Line180_Desc"]
[null,"DataModel","_OneStop_Line181_Desc",2451,"R2451C3","=OneStop_Line181_Desc"]
[null,"DataModel","_OneStop_Line182_Desc",2452,"R2452C3","=OneStop_Line182_Desc"]
[null,"DataModel","_OneStop_Line183_Desc",2453,"R2453C3","=OneStop_Line183_Desc"]
[null,"DataModel","_OneStop_Line184_Desc",2454,"R2454C3","=OneStop_Line184_Desc"]
[null,"DataModel","_OneStop_Line185_Desc",2455,"R2455C3","=OneStop_Line185_Desc"]
[null,"DataModel","_OneStop_Line186_Desc",2456,"R2456C3","=OneStop_Line186_Desc"]
[null,"DataModel","_OneStop_Line187_Desc",2457,"R2457C3","=OneStop_Line187_Desc"]
[null,"DataModel","_OneStop_Line188_Desc",2458,"R2458C3","=OneStop_Line188_Desc"]
[null,"DataModel","_OneStop_Line189_Desc",2459,"R2459C3","=OneStop_Line189_Desc"]
[null,"DataModel","_OneStop_Line190_Desc",2460,"R2460C3","=OneStop_Line190_Desc"]
[null,"DataModel","_OneStop_Line191_Desc",2461,"R2461C3","=OneStop_Line191_Desc"]
[null,"DataModel","_OneStop_Line192_Desc",2462,"R2462C3","=OneStop_Line192_Desc"]
[null,"DataModel","_OneStop_Line193_Desc",2463,"R2463C3","=OneStop_Line193_Desc"]
[null,"DataModel","_OneStop_Line194_Desc",2464,"R2464C3","=OneStop_Line194_Desc"]
[null,"DataModel","_OneStop_Line195_Desc",2465,"R2465C3","=OneStop_Line195_Desc"]
[null,"DataModel","_OneStop_Line196_Desc",2466,"R2466C3","=OneStop_Line196_Desc"]
[null,"DataModel","_OneStop_Line197_Desc",2467,"R2467C3","=OneStop_Line197_Desc"]
[null,"DataModel","_OneStop_Line198_Desc",2468,"R2468C3","=OneStop_Line198_Desc"]
[null,"DataModel","_OneStop_Line199_Desc",2469,"R2469C3","=OneStop_Line199_Desc"]
[null,"DataModel","_OneStop_Line81_Value",2470,"R2470C3","=OneStop_Line81_Value"]
[null,"DataModel","_OneStop_Line82_Value",2471,"R2471C3","=OneStop_Line82_Value"]
[null,"DataModel","_OneStop_Line83_Value",2472,"R2472C3","=OneStop_Line83_Value"]
[null,"DataModel","_OneStop_Line84_Value",2473,"R2473C3","=OneStop_Line84_Value"]
[null,"DataModel","_OneStop_Line85_Value",2474,"R2474C3","=OneStop_Line85_Value"]
[null,"DataModel","_OneStop_Line86_Value",2475,"R2475C3","=OneStop_Line86_Value"]
[null,"DataModel","_OneStop_Line87_Value",2476,"R2476C3","=OneStop_Line87_Value"]
[null,"DataModel","_OneStop_Line88_Value",2477,"R2477C3","=OneStop_Line88_Value"]
[null,"DataModel","_OneStop_Line89_Value",2478,"R2478C3","=OneStop_Line89_Value"]
[null,"DataModel","_OneStop_Line90_Value",2479,"R2479C3","=OneStop_Line90_Value"]
[null,"DataModel","_OneStop_Line91_Value",2480,"R2480C3","=OneStop_Line91_Value"]
[null,"DataModel","_OneStop_Line92_Value",2481,"R2481C3","=OneStop_Line92_Value"]
[null,"DataModel","_OneStop_Line93_Value",2482,"R2482C3","=OneStop_Line93_Value"]
[null,"DataModel","_OneStop_Line94_Value",2483,"R2483C3","=OneStop_Line94_Value"]
[null,"DataModel","_OneStop_Line95_Value",2484,"R2484C3","=OneStop_Line95_Value"]
[null,"DataModel","_OneStop_Line96_Value",2485,"R2485C3","=OneStop_Line96_Value"]
[null,"DataModel","_OneStop_Line97_Value",2486,"R2486C3","=OneStop_Line97_Value"]
[null,"DataModel","_OneStop_Line98_Value",2487,"R2487C3","=OneStop_Line98_Value"]
[null,"DataModel","_OneStop_Line99_Value",2488,"R2488C3","=OneStop_Line99_Value"]
[null,"DataModel","_OneStop_Line100_Value",2489,"R2489C3","=OneStop_Line100_Value"]
[null,"DataModel","_OneStop_Line101_Value",2490,"R2490C3","=OneStop_Line101_Value"]
[null,"DataModel","_OneStop_Line102_Value",2491,"R2491C3","=OneStop_Line102_Value"]
[null,"DataModel","_OneStop_Line102_Value1",2492,"R2492C3","=OneStop_Line102_Value1"]
[null,"DataModel","_OneStop_Line102_Value2",2493,{"$f":"CONCATENATE(\"R\",D3589,\"C3\")","v":"R2493C3"},"=OneStop_Line102_Value2"]
[null,"DataModel",{"$f":"\"_\"&C3307","v":"_OneStop_Line103_Value"},{"$f":"D3589+1","v":2494},"R2494C3",{"$f":"\"=\"&C3307","v":"=OneStop_Line103_Value"}]
[null,"DataModel","_OneStop_Line103_Value1",2495,"R2495C3","=OneStop_Line103_Value1"]
[null,"DataModel","_OneStop_Line103_Value2",2496,"R2496C3","=OneStop_Line103_Value2"]
[null,"DataModel","_OneStop_Line104_Value",2497,"R2497C3","=OneStop_Line104_Value"]
[null,"DataModel","_OneStop_Line104_Value1",2498,"R2498C3","=OneStop_Line104_Value1"]
[null,"DataModel","_OneStop_Line104_Value2",2499,"R2499C3","=OneStop_Line104_Value2"]
[null,"DataModel","_OneStop_Line161_Value",2500,"R2500C3","=OneStop_Line161_Value"]
[null,"DataModel","_OneStop_Line162_Value",2501,"R2501C3","=OneStop_Line162_Value"]
[null,"DataModel","_OneStop_Line163_Value",2502,"R2502C3","=OneStop_Line163_Value"]
[null,"DataModel","_OneStop_Line164_Value",2503,"R2503C3","=OneStop_Line164_Value"]
[null,"DataModel","_OneStop_Line165_Value",2504,"R2504C3","=OneStop_Line165_Value"]
[null,"DataModel","_OneStop_Line166_Value",2505,"R2505C3","=OneStop_Line166_Value"]
[null,"DataModel","_OneStop_Line167_Value",2506,"R2506C3","=OneStop_Line167_Value"]
[null,"DataModel","_OneStop_Line168_Value",2507,"R2507C3","=OneStop_Line168_Value"]
[null,"DataModel","_OneStop_Line169_Value",2508,"R2508C3","=OneStop_Line169_Value"]
[null,"DataModel","_OneStop_Line170_Value",2509,"R2509C3","=OneStop_Line170_Value"]
[null,"DataModel","_OneStop_Line171_Value",2510,"R2510C3","=OneStop_Line171_Value"]
[null,"DataModel","_OneStop_Line172_Value",2511,"R2511C3","=OneStop_Line172_Value"]
[null,"DataModel","_OneStop_Line173_Value",2512,"R2512C3","=OneStop_Line173_Value"]
[null,"DataModel","_OneStop_Line174_Value",2513,"R2513C3","=OneStop_Line174_Value"]
[null,"DataModel","_OneStop_Line175_Value",2514,"R2514C3","=OneStop_Line175_Value"]
[null,"DataModel","_OneStop_Line176_Value",2515,"R2515C3","=OneStop_Line176_Value"]
[null,"DataModel","_OneStop_Line177_Value",2516,"R2516C3","=OneStop_Line177_Value"]
[null,"DataModel","_OneStop_Line178_Value",2517,"R2517C3","=OneStop_Line178_Value"]
[null,"DataModel","_OneStop_Line179_Value",2518,"R2518C3","=OneStop_Line179_Value"]
[null,"DataModel","_OneStop_Line180_Value",2519,"R2519C3","=OneStop_Line180_Value"]
[null,"DataModel","_OneStop_Line181_Value",2520,"R2520C3","=OneStop_Line181_Value"]
[null,"DataModel","_OneStop_Line182_Value",2521,"R2521C3","=OneStop_Line182_Value"]
[null,"DataModel","_OneStop_Line183_Value",2522,"R2522C3","=OneStop_Line183_Value"]
[null,"DataModel","_OneStop_Line184_Value",2523,"R2523C3","=OneStop_Line184_Value"]
[null,"DataModel","_OneStop_Line185_Value",2524,"R2524C3","=OneStop_Line185_Value"]
[null,"DataModel","_OneStop_Line186_Value",2525,"R2525C3","=OneStop_Line186_Value"]
[null,"DataModel","_OneStop_Line187_Value",2526,"R2526C3","=OneStop_Line187_Value"]
[null,"DataModel","_OneStop_Line188_Value",2527,"R2527C3","=OneStop_Line188_Value"]
[null,"DataModel","_OneStop_Line189_Value",2528,"R2528C3","=OneStop_Line189_Value"]
[null,"DataModel","_OneStop_Line190_Value",2529,"R2529C3","=OneStop_Line190_Value"]
[null,"DataModel","_OneStop_Line191_Value",2530,"R2530C3","=OneStop_Line191_Value"]
[null,"DataModel","_OneStop_Line192_Value",2531,"R2531C3","=OneStop_Line192_Value"]
[null,"DataModel","_OneStop_Line193_Value",2532,"R2532C3","=OneStop_Line193_Value"]
[null,"DataModel","_OneStop_Line194_Value",2533,"R2533C3","=OneStop_Line194_Value"]
[null,"DataModel","_OneStop_Line195_Value",2534,"R2534C3","=OneStop_Line195_Value"]
[null,"DataModel","_OneStop_Line196_Value",2535,"R2535C3","=OneStop_Line196_Value"]
[null,"DataModel","_OneStop_Line197_Value",2536,"R2536C3","=OneStop_Line197_Value"]
[null,"DataModel","_OneStop_Line198_Value",2537,"R2537C3","=OneStop_Line198_Value"]
[null,"DataModel","_OneStop_Line199_Value",2538,"R2538C3","=OneStop_Line199_Value"]
[null,"DataModel","_OneStop_Line249_Value",2539,"R2539C3","=OneStop_Line249_Value"]
[null,"DataModel","_OneStop_Line250_Value",2540,"R2540C3","=OneStop_Line250_Value"]
[null,"DataModel","_OneStop_Line251_Value",2541,"R2541C3","=OneStop_Line251_Value"]
[null,"DataModel","_OneStop_Line252_Value",2542,"R2542C3","=OneStop_Line252_Value"]
[null,"DataModel","_OneStop_Line253_Value",2543,"R2543C3","=OneStop_Line253_Value"]
[null,"DataModel","_OneStop_Line254_Value",2544,"R2544C3","=OneStop_Line254_Value"]
[null,"DataModel","_OneStop_Line255_Value",2545,"R2545C3","=OneStop_Line255_Value"]
[null,"DataModel","_OneStop_Line256_Value",2546,"R2546C3","=OneStop_Line256_Value"]
[null,"DataModel","_OneStop_Line257_Value",2547,"R2547C3","=OneStop_Line257_Value"]
[null,"DataModel","_OneStop_Line258_Value",2548,"R2548C3","=OneStop_Line258_Value"]
[null,"DataModel","_OneStop_Line259_Value",2549,"R2549C3","=OneStop_Line259_Value"]
[null,"DataModel","_OneStop_Line260_Value",2550,"R2550C3","=OneStop_Line260_Value"]
[null,"DataModel","_OneStop_Line261_Value",2551,"R2551C3","=OneStop_Line261_Value"]
[null,"DataModel","_OneStop_Line262_Value",2552,"R2552C3","=OneStop_Line262_Value"]
[null,"DataModel","_OneStop_Line263_Value",2553,"R2553C3","=OneStop_Line263_Value"]
[null,"DataModel","_OneStop_Line264_Value",2554,"R2554C3","=OneStop_Line264_Value"]
[null,"DataModel","_OneStop_Line265_Value",2555,"R2555C3","=OneStop_Line265_Value"]
[null,"DataModel","_OneStop_Line266_Value",2556,"R2556C3","=OneStop_Line266_Value"]
[null,"DataModel","_OneStop_Line267_Value",2557,{"$f":"CONCATENATE(\"R\",D3653,\"C3\")","v":"R2557C3"},"=OneStop_Line267_Value"]
[null,"DataModel",{"$f":"\"_\"&C3371","v":"_OneStop_Line268_Value"},{"$f":"D3653+1","v":2558},"R2558C3",{"$f":"\"=\"&C3371","v":"=OneStop_Line268_Value"}]
[null,"DataModel","_OneStop_Line269_Value",2559,"R2559C3","=OneStop_Line269_Value"]
[null,"DataModel","_OneStop_Line270_Value",2560,"R2560C3","=OneStop_Line270_Value"]
[null,"DataModel","_OneStop_Line271_Value",2561,"R2561C3","=OneStop_Line271_Value"]
[null,"DataModel","_OneStop_Line272_Value",2562,"R2562C3","=OneStop_Line272_Value"]
[null,"DataModel","_OneStop_Line273_Value",2563,"R2563C3","=OneStop_Line273_Value"]
[null,"DataModel","_OneStop_Line274_Value",2564,"R2564C3","=OneStop_Line274_Value"]
[null,"DataModel","_OneStop_Line275_Value",2565,"R2565C3","=OneStop_Line275_Value"]
[null,"DataModel","_OneStop_Line276_Value",2566,"R2566C3","=OneStop_Line276_Value"]
[null,"DataModel","_OneStop_Line277_Value",2567,"R2567C3","=OneStop_Line277_Value"]
[null,"DataModel","_OneStop_Line278_Value",2568,"R2568C3","=OneStop_Line278_Value"]
[null,"DataModel","_OneStop_Line279_Value",2569,"R2569C3","=OneStop_Line279_Value"]
[null,"DataModel","_OneStop_Line280_Value",2570,"R2570C3","=OneStop_Line280_Value"]
[null,"DataModel","_OneStop_Line281_Value",2571,"R2571C3","=OneStop_Line281_Value"]
[null,"DataModel","_OneStop_Line282_Value",2572,"R2572C3","=OneStop_Line282_Value"]
[null,"DataModel","_OneStop_Line283_Value",2573,"R2573C3","=OneStop_Line283_Value"]
[null,"DataModel","_OneStop_Line284_Value",2574,"R2574C3","=OneStop_Line284_Value"]
[null,"DataModel","_OneStop_Line285_Value",2575,"R2575C3","=OneStop_Line285_Value"]
[null,"DataModel","_OneStop_Line286_Value",2576,"R2576C3","=OneStop_Line286_Value"]
[null,"DataModel","_OneStop_Line287_Value",2577,"R2577C3","=OneStop_Line287_Value"]
[null,"DataModel","_OneStop_Line288_Value",2578,"R2578C3","=OneStop_Line288_Value"]
[null,"DataModel","_OneStop_Line289_Value",2579,"R2579C3","=OneStop_Line289_Value"]
[null,"DataModel","_OneStop_Line290_Value",2580,"R2580C3","=OneStop_Line290_Value"]
[null,"DataModel","_OneStop_Line291_Value",2581,"R2581C3","=OneStop_Line291_Value"]
[null,"DataModel","_OneStop_Line292_Value",2582,"R2582C3","=OneStop_Line292_Value"]
[null,"Construction Interest","ConstructionInterest_LoanOne_Amount",null,"R14C35",{"$f":"IF(G3679=\"NA\",\"NA\",MID(G3679,2,10000))","v":"=SUM(E14:AH14)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3679,'Construction Interest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(E14:AH14)"}]
[null,"Construction Interest","ConstructionInterest_LoanTwo_Amount",null,"R20C35",{"$f":"IF(G3680=\"NA\",\"NA\",MID(G3680,2,10000))","v":"=SUM(E20:AH20)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3680,'Construction Interest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(E20:AH20)"}]
[null,"Construction Interest","ConstructionInterest_LoanThree_Amount",null,"R26C35",{"$f":"IF(G3681=\"NA\",\"NA\",MID(G3681,2,10000))","v":"=SUM(E26:AH26)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3681,'Construction Interest Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(E26:AH26)"}]
[null,"DataModel",{"$f":"\"_\"&C3679","v":"_ConstructionInterest_LoanOne_Amount"},3000,{"$f":"CONCATENATE(\"R\",D3682,\"C3\")","v":"R3000C3"},{"$f":"\"=\"&C3679","v":"=ConstructionInterest_LoanOne_Amount"}]
[null,"DataModel",{"$f":"\"_\"&C3680","v":"_ConstructionInterest_LoanTwo_Amount"},{"$f":"D3682+1","v":3001},{"$f":"CONCATENATE(\"R\",D3683,\"C3\")","v":"R3001C3"},{"$f":"\"=\"&C3680","v":"=ConstructionInterest_LoanTwo_Amount"}]
[null,"DataModel",{"$f":"\"_\"&C3681","v":"_ConstructionInterest_LoanThree_Amount"},{"$f":"D3683+1","v":3002},{"$f":"CONCATENATE(\"R\",D3684,\"C3\")","v":"R3002C3"},{"$f":"\"=\"&C3681","v":"=ConstructionInterest_LoanThree_Amount"}]
[null,"SelectionList","SL_AuditDataSource",null,"R2C9:R3C9","NA"]
[null,"SelectionList","SL_DevelopmentType",null,"R9C5:R11C5","NA"]
[null,"SelectionList","SL_InsuranceTypes",null,"R2C5:R6C5","NA"]
[null,"SelectionList","SL_LoanSizingDataSource",null,"R7C9:R8C9","NA"]
[null,"SelectionList","SL_MSA_SelectionList",null,"R2C1:R20C1","NA"]
[null,"SelectionList","SL_ProductType",null,"R17C3:R20C3","NA"]
[null,"SelectionList","SL_TaxType",null,"R12C3:R13C3","NA"]
[null,"SelectionList","SL_CurrentPhase",null,"R2C3:R9C3","NA"]
[null,"SelectionList","SL_YesNo",null,"R2C7:R3C7","NA"]
[null,"Exit Analysis","Dash_InitialLoan_LoanAmount",null,"R2C6",{"$f":"IF(G3694=\"NA\",\"NA\",MID(G3694,2,10000))","v":"=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,LoanSizing_Dashboard_SupportableLoanAmt)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3694,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,LoanSizing_Dashboard_SupportableLoanAmt)"}]
[null,"Exit Analysis","Dash_InitialLoan_CapRate",null,"R3C6",{"$f":"IF(G3695=\"NA\",\"NA\",MID(G3695,2,10000))","v":"=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_ProjectedInterestRate)"},{"$f":"_xlfn.IFNA(VLOOKUP(E3695,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_ProjectedInterestRate)"}]
[null,"Exit Analysis","Dash_InitialLoan_Term",null,"R4C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,InitialLoan_Term)",{"$f":"_xlfn.IFNA(VLOOKUP(E3696,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,InitialLoan_Term)"}]
[null,"Exit Analysis","Dash_InitialLoan_LoanBalanceatTermYear",null,"R5C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,(IFERROR((CUMPRINC(InitialLoan_InterestRate/12,(12*InitialLoan_Amortization),_ExitAnalysis_InitialLoan_LoanSize,1,(12*InitialLoan_Term),0))+ExitAnalysis_InitialLoan_LoanSize,0)))",{"$f":"_xlfn.IFNA(VLOOKUP(E3697,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,(IFERROR((CUMPRINC(InitialLoan_InterestRate/12,(12*InitialLoan_Amortization),_ExitAnalysis_InitialLoan_LoanSize,1,(12*InitialLoan_Term),0))+ExitAnalysis_InitialLoan_LoanSize,0)))"}]
[null,"Exit Analysis","Dash_IRBasisPoints_BasisPoints",null,"R2C11","=C31",{"$f":"_xlfn.IFNA(VLOOKUP(E3698,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =C31"}]
[null,"Exit Analysis","Dash_IRBasisPoints_RefiYear",null,"R4C11","=C28",{"$f":"_xlfn.IFNA(VLOOKUP(E3699,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =C28"}]
[null,"Exit Analysis","Dash_IRBasisPoints_TransactionSurplusGap",null,"R5C11","=C47",{"$f":"_xlfn.IFNA(VLOOKUP(E3700,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =C47"}]
[null,"Exit Analysis","Dash_InitialLoan_LowestDSCR",null,"R6C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,MIN(G25:Z25))",{"$f":"_xlfn.IFNA(VLOOKUP(E3701,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,MIN(G25:Z25))"}]
[null,"Exit Analysis","Dash_IRBasisPoints_LowestDSCRYear",null,"R6C10","=IFNA(HLOOKUP(MIN(G45:Z45),G45:AT49,5,FALSE),\"-\")",{"$f":"_xlfn.IFNA(VLOOKUP(E3702,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFNA(HLOOKUP(MIN(G45:Z45),G45:AT49,5,FALSE),\"-\")"}]
[null,"Exit Analysis","Dash_IRBasisPoints_LowestDSCR",null,"R6C11","=MIN(G45:Z45)",{"$f":"_xlfn.IFNA(VLOOKUP(E3703,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MIN(G45:Z45)"}]
[null,"Exit Analysis","Dash_MaxIncreaseIR_BasisPoints",null,"R2C16","=MaxIncreaseIR_BasisPoints",{"$f":"_xlfn.IFNA(VLOOKUP(E3704,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MaxIncreaseIR_BasisPoints"}]
[null,"Exit Analysis","Dash_MaxIncreaseIR_RefiYear",null,"R4C16","=MaxIncreaseIR_RefinanceYear",{"$f":"_xlfn.IFNA(VLOOKUP(E3705,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MaxIncreaseIR_RefinanceYear"}]
[null,"Exit Analysis","Dash_MaxIncreaseIR_LowestDSCR",null,"R6C16","=MIN(G67:Z67)",{"$f":"_xlfn.IFNA(VLOOKUP(E3706,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MIN(G67:Z67)"}]
[null,"Exit Analysis","InitialLoan_InterestRate",null,"R11C3","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_ProjectedInterestRate)",{"$f":"_xlfn.IFNA(VLOOKUP(E3707,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_ProjectedInterestRate)"}]
[null,"Exit Analysis","InitialLoanPF_ManagementFee",null,"R14C6","=F12*InitialLoan_ManagementFeeRate",{"$f":"_xlfn.IFNA(VLOOKUP(E3708,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =F12*InitialLoan_ManagementFeeRate"}]
[null,"Exit Analysis","InitialLoan_LoanConstant",null,"R15C3","=IF(InitialLoan_Amortization=0,InitialLoan_InterestRate,PMT(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,-1)*12)",{"$f":"_xlfn.IFNA(VLOOKUP(E3709,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(InitialLoan_Amortization=0,InitialLoan_InterestRate,PMT(InitialLoan_InterestRate/12,InitialLoan_Amortization*12,-1)*12)"}]
[null,"Exit Analysis","InitialLoan_ActualY1DSCR",null,"R17C3","=IF(G21=0,0,G19/G21)",{"$f":"_xlfn.IFNA(VLOOKUP(E3710,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(G21=0,0,G19/G21)"}]
[null,"Exit Analysis","InitialLoan_ActualY20DSCR",null,"R18C3","=Z25",{"$f":"_xlfn.IFNA(VLOOKUP(E3711,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =Z25"}]
[null,"Exit Analysis","InitialLoan_AnnualDS",null,"R20C3","=InitialLoan_LoanConstant*ExitAnalysis_InitialLoan_LoanSize",{"$f":"_xlfn.IFNA(VLOOKUP(E3712,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =InitialLoan_LoanConstant*ExitAnalysis_InitialLoan_LoanSize"}]
[null,"Exit Analysis","InitialLoan_MonthlyDS",null,"R21C3","=InitialLoan_AnnualDS/12",{"$f":"_xlfn.IFNA(VLOOKUP(E3713,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =InitialLoan_AnnualDS/12"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_RentalIncome",null,"R28C6","=IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,2,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3714,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,2,FALSE)),0)"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_CommercialIncome",null,"R29C6","=IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,3,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3715,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,3,FALSE)),0)"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_OtherIncome",null,"R30C6","=IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,4,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3716,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,4,FALSE)),0)"}]
[null,"Exit Analysis","IRPlusBasisPoints_RefinanceYear",null,"R28C3","=InitialLoan_Term+1",{"$f":"_xlfn.IFNA(VLOOKUP(E3717,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =InitialLoan_Term+1"}]
[null,"Exit Analysis","IRPlusBasisPoints_CapRate",null,"R29C3","=InitialLoan_CapRate",{"$f":"_xlfn.IFNA(VLOOKUP(E3718,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =InitialLoan_CapRate"}]
[null,"Exit Analysis","IRPlusBasisPoints_InterestRate",null,"R32C3","=C11+C31",{"$f":"_xlfn.IFNA(VLOOKUP(E3719,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =C11+C31"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_ManagementFee",null,"R33C6","=IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,7,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3720,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,7,FALSE)),0)"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_OperatingExpenses",null,"R34C6","=IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,8,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3721,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(IRPlusBasisPoints_RefinanceYear=0,0,HLOOKUP($C$28,$G$8:$AA$25,8,FALSE)),0)"}]
[null,"Exit Analysis","IRPlusBasisPoints_LoanConstant",null,"R36C3","=IF(IRPlusBasisPoints_Amortization=0,IRPlusBasisPoints_InterestRate,PMT(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,-1)*12)",{"$f":"_xlfn.IFNA(VLOOKUP(E3722,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(IRPlusBasisPoints_Amortization=0,IRPlusBasisPoints_InterestRate,PMT(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,-1)*12)"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_NOI",null,"R39C6","=F31-F36",{"$f":"_xlfn.IFNA(VLOOKUP(E3723,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =F31-F36"}]
[null,"Exit Analysis","IRPlusBasisPoints_ActualY1DSCR",null,"R38C3","=IF(G41=0,0,G39/G41)",{"$f":"_xlfn.IFNA(VLOOKUP(E3724,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(G41=0,0,G39/G41)"}]
[null,"Exit Analysis","IRPlusBasisPoints_ActualY20DSCR",null,"R39C3","=Z45",{"$f":"_xlfn.IFNA(VLOOKUP(E3725,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =Z45"}]
[null,"Exit Analysis","IRPlusBasisPoints_AnnualDS",null,"R40C3","=IRPlusBasisPoints_LoanConstant*IRPlusBasisPoints_LoanSize",{"$f":"_xlfn.IFNA(VLOOKUP(E3726,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IRPlusBasisPoints_LoanConstant*IRPlusBasisPoints_LoanSize"}]
[null,"Exit Analysis","IRPlusBasisPoints_MonthlyDS",null,"R41C3","=IRPlusBasisPoints_AnnualDS/12",{"$f":"_xlfn.IFNA(VLOOKUP(E3727,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IRPlusBasisPoints_AnnualDS/12"}]
[null,"Exit Analysis","IRPlusBasisPoints_LoanSize",null,"R43C3","=IFERROR(MIN(((IRPlusBasisPointsPF_NOI/IRPlusBasisPoints_CapRate)*C30),(-PV(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,((IRPlusBasisPointsPF_NOI/IRPlusBasisPoints_RequiredDSCR)/12)))),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3728,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(MIN(((IRPlusBasisPointsPF_NOI/IRPlusBasisPoints_CapRate)*C30),(-PV(IRPlusBasisPoints_InterestRate/12,IRPlusBasisPoints_Amortization*12,((IRPlusBasisPointsPF_NOI/IRPlusBasisPoints_RequiredDSCR)/12)))),0)"}]
[null,"Exit Analysis","IRPlusBasisPoints_BalloonPayment",null,"R45C3","=Dash_InitialLoan_LoanBalanceatTermYear",{"$f":"_xlfn.IFNA(VLOOKUP(E3729,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =Dash_InitialLoan_LoanBalanceatTermYear"}]
[null,"Exit Analysis","IRPlusBasisPoints_TransactionSurplusGap",null,"R47C3","=IF(OR(IRPlusBasisPoints_LoanSize=0,IRPlusBasisPoints_BalloonPayment=0),0,IRPlusBasisPoints_LoanSize-IRPlusBasisPoints_BalloonPayment)",{"$f":"_xlfn.IFNA(VLOOKUP(E3730,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(OR(IRPlusBasisPoints_LoanSize=0,IRPlusBasisPoints_BalloonPayment=0),0,IRPlusBasisPoints_LoanSize-IRPlusBasisPoints_BalloonPayment)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_RentalIncome",null,"R50C6","=IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,2,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3731,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,2,FALSE)),0)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_CommercialIncome",null,"R51C6","=IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,3,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3732,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,3,FALSE)),0)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_OtherIncome",null,"R52C6","=IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,4,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3733,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,4,FALSE)),0)"}]
[null,"Exit Analysis","MaxIncreaseIR_RefinanceYear",null,"R50C3","=InitialLoan_Term+1",{"$f":"_xlfn.IFNA(VLOOKUP(E3734,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =InitialLoan_Term+1"}]
[null,"Exit Analysis","MaxIncreaseIR_CapRate",null,"R51C3","=InitialLoan_CapRate",{"$f":"_xlfn.IFNA(VLOOKUP(E3735,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =InitialLoan_CapRate"}]
[null,"Exit Analysis","MaxIncreaseIR_InterestRate",null,"R63C3","=IFERROR(RATE(MaxIncreaseIR_Amortization*12,-MaxIncreaseIR_MonthlyDS,MaxIncreaseIR_NecessaryLoan,0)*12,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3736,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(RATE(MaxIncreaseIR_Amortization*12,-MaxIncreaseIR_MonthlyDS,MaxIncreaseIR_NecessaryLoan,0)*12,0)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_ManagementFee",null,"R55C6","=IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,7,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3737,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,7,FALSE)),0)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_OperatingExpenses",null,"R56C6","=IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,8,FALSE)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3738,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(MaxIncreaseIR_RefinanceYear=0,0,HLOOKUP($C$50,$G$8:$AA$25,8,FALSE)),0)"}]
[null,"Exit Analysis","MaxIncreaseIR_LoanConstant",null,"R56C3","=IF(MaxIncreaseIR_Amortization=0,MaxIncreaseIR_InterestRate,PMT(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,-1)*12)",{"$f":"_xlfn.IFNA(VLOOKUP(E3739,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(MaxIncreaseIR_Amortization=0,MaxIncreaseIR_InterestRate,PMT(MaxIncreaseIR_InterestRate/12,MaxIncreaseIR_Amortization*12,-1)*12)"}]
[null,"Exit Analysis","MaxIncreaseIR_ActualY1DSCR",null,"R57C3","=IFERROR(IF(MaxIncreaseIR_AnnualDS<=0,0,MaxIncreaseIRPF_NOI/MaxIncreaseIR_AnnualDS),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3740,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(MaxIncreaseIR_AnnualDS<=0,0,MaxIncreaseIRPF_NOI/MaxIncreaseIR_AnnualDS),0)"}]
[null,"Exit Analysis","MaxIncreaseIR_ActualY20DSCR",null,"R58C3","=IFERROR(IF(Z63<=0,0,Z61/Z63),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3741,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(IF(Z63<=0,0,Z61/Z63),0)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_NOI",null,"R61C6","=F53-F58",{"$f":"_xlfn.IFNA(VLOOKUP(E3742,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =F53-F58"}]
[null,"Exit Analysis","MaxIncreaseIR_AnnualDS",null,"R60C3","=IFERROR(MaxIncreaseIRPF_NOI/MaxIncreaseIR_RequiredDSCR,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3743,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(MaxIncreaseIRPF_NOI/MaxIncreaseIR_RequiredDSCR,0)"}]
[null,"Exit Analysis","MaxIncreaseIR_MonthlyDS",null,"R61C3","=MaxIncreaseIR_AnnualDS/12",{"$f":"_xlfn.IFNA(VLOOKUP(E3744,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MaxIncreaseIR_AnnualDS/12"}]
[null,"Exit Analysis","MaxIncreaseIR_NecessaryLoan",null,"R66C3","=IFERROR(MIN((MaxIncreaseIRPF_NOI/MaxIncreaseIR_CapRate)*C52,MaxIncreaseIR_BalloonPayment*(1+MaxIncreaseIR_TransactionCostRate)),0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3745,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(MIN((MaxIncreaseIRPF_NOI/MaxIncreaseIR_CapRate)*C52,MaxIncreaseIR_BalloonPayment*(1+MaxIncreaseIR_TransactionCostRate)),0)"}]
[null,"Exit Analysis","MaxIncreaseIR_TransactionCosts",null,"R69C3","=MaxIncreaseIR_TransactionCostRate*MaxIncreaseIR_BalloonPayment",{"$f":"_xlfn.IFNA(VLOOKUP(E3746,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MaxIncreaseIR_TransactionCostRate*MaxIncreaseIR_BalloonPayment"}]
[null,"Exit Analysis","MaxIncreaseIR_BalloonPayment",null,"R71C3","=Dash_InitialLoan_LoanBalanceatTermYear",{"$f":"_xlfn.IFNA(VLOOKUP(E3747,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =Dash_InitialLoan_LoanBalanceatTermYear"}]
[null,"Exit Analysis","MaxIncreaseIR_TransactionSurplusGap",null,"R73C3","=MaxIncreaseIR_NecessaryLoan-MaxIncreaseIR_TransactionCosts-MaxIncreaseIR_BalloonPayment",{"$f":"_xlfn.IFNA(VLOOKUP(E3748,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =MaxIncreaseIR_NecessaryLoan-MaxIncreaseIR_TransactionCosts-MaxIncreaseIR_BalloonPayment"}]
[null,"Exit Analysis","InitialLoan_CapRate",null,"R9C3","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,'Loan Sizing'!T1)",{"$f":"_xlfn.IFNA(VLOOKUP(E3749,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,'Loan Sizing'!T1)"}]
[null,"Exit Analysis","InitialLoan_Amortization",null,"R12C3","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_Amortization)",{"$f":"_xlfn.IFNA(VLOOKUP(E3750,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_Amortization)"}]
[null,"Exit Analysis","InitialLoan_Term",null,"R13C3","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_Term)",{"$f":"_xlfn.IFNA(VLOOKUP(E3751,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,FirstMortgageLoan_Term)"}]
[null,"Exit Analysis","InitialLoan_RequiredDSCR",null,"R14C3","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,LoanSizing_Dashboard_FixedDSCRatio)",{"$f":"_xlfn.IFNA(VLOOKUP(E3752,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,LoanSizing_Dashboard_FixedDSCRatio)"}]
[null,"Exit Analysis","ExitAnalysis_InitialLoan_LoanSize",null,"R23C3","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_LoanSizing_Dashboard_SupportableLoanAmt)",{"$f":"_xlfn.IFNA(VLOOKUP(E3753,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_LoanSizing_Dashboard_SupportableLoanAmt)"}]
[null,"Exit Analysis","IRPlusBasisPoints_BasisPoints",null,"R31C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3754,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_Amortization",null,"R33C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3755,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_Term",null,"R34C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3756,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_RequiredDSCR",null,"R35C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3757,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_BasisPoints",null,"R64C3","=IFERROR(MaxIncreaseIR_InterestRate-InitialLoan_InterestRate,0)",{"$f":"_xlfn.IFNA(VLOOKUP(E3758,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IFERROR(MaxIncreaseIR_InterestRate-InitialLoan_InterestRate,0)"}]
[null,"Exit Analysis","MaxIncreaseIR_Amortization",null,"R53C3",{"$f":"IF(G3759=\"NA\",\"NA\",MID(G3759,2,10000))","v":"NA"},{"$f":"_xlfn.IFNA(VLOOKUP(E3759,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_Term",null,"R54C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3760,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_RequiredDSCR",null,"R55C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3761,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_TransactionCostRate",null,"R68C3","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3762,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoan_RentalIncomeTrend",null,"R9C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3763,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoan_CommercialIncomeTrend",null,"R10C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3764,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoan_OtherIncomeTrend",null,"R11C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3765,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoan_ManagementFeeRate",null,"R14C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3766,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoan_OperatingExpensesRate",null,"R15C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3767,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoan_MIPremiumRate",null,"R16C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3768,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_RentalIncomeTrend",null,"R28C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3769,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_CommercialIncomeTrend",null,"R29C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3770,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_OtherIncomeTrend",null,"R30C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3771,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_ManagementFeeRate",null,"R33C5","=AdministrativeExpenses_Input_ManagementFee",{"$f":"_xlfn.IFNA(VLOOKUP(E3772,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =AdministrativeExpenses_Input_ManagementFee"}]
[null,"Exit Analysis","IRPlusBasisPoints_OperatingExpensesRate",null,"R34C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3773,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPoints_MIPremiumRate",null,"R36C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3774,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_RentalIncomeTrend",null,"R50C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3775,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_CommercialIncomeTrend",null,"R51C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3776,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_OtherIncomeTrend",null,"R52C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3777,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_ManagementFeeRate",null,"R55C5","=AdministrativeExpenses_Input_ManagementFee",{"$f":"_xlfn.IFNA(VLOOKUP(E3778,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =AdministrativeExpenses_Input_ManagementFee"}]
[null,"Exit Analysis","MaxIncreaseIR_OperatingExpensesRate",null,"R56C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3779,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","MaxIncreaseIR_MIPremiumRate",null,"R58C5","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3780,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","InitialLoanPF_RentalIncome",null,"R9C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_GrandTotal_EffectiveRentalIncome)",{"$f":"_xlfn.IFNA(VLOOKUP(E3781,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_GrandTotal_EffectiveRentalIncome)"}]
[null,"Exit Analysis","InitialLoanPF_CommercialIncome",null,"R10C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_OtherIncome_CommercialSpace_Income+OtherIncome_CommercialSpace_Vacancy)",{"$f":"_xlfn.IFNA(VLOOKUP(E3782,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_OtherIncome_CommercialSpace_Income+OtherIncome_CommercialSpace_Vacancy)"}]
[null,"Exit Analysis","InitialLoanPF_OtherIncome",null,"R11C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,TotalOtherIncome_Income-(OtherIncome_CommercialSpace_Income+OtherIncome_CommercialSpace_Vacancy)+TotalOtherIncome_Vacancy)",{"$f":"_xlfn.IFNA(VLOOKUP(E3783,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,TotalOtherIncome_Income-(OtherIncome_CommercialSpace_Income+OtherIncome_CommercialSpace_Vacancy)+TotalOtherIncome_Vacancy)"}]
[null,"Exit Analysis","InitialLoanPF_OperatingExpenses",null,"R15C6","=IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_Expense_MHSelected_TotalDisbursement - _GeneralExpenses_MHSelected_MortgageInsurancePremium - _AdministrativeExpenses_MHSelected_ManagementFee)",{"$f":"_xlfn.IFNA(VLOOKUP(E3784,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(JuniorLoan_One_Name=\"Supplemental Loan\",0,_Expense_MHSelected_TotalDisbursement - _GeneralExpenses_MHSelected_MortgageInsurancePremium - _AdministrativeExpenses_MHSelected_ManagementFee)"}]
[null,"Exit Analysis","InitialLoanPF_MIPremium",null,"R16C6","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3785,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Exit Analysis","IRPlusBasisPointsPF_MIPremium",null,"R36C6","=SUM(F33:F35)",{"$f":"_xlfn.IFNA(VLOOKUP(E3786,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(F33:F35)"}]
[null,"Exit Analysis","MaxIncreaseIRPF_MIPremium",null,"R58C6","=SUM(F55:F57)",{"$f":"_xlfn.IFNA(VLOOKUP(E3787,'Exit Analysis Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =SUM(F55:F57)"}]
[null,"DataModel",{"$f":"\"_\"&C3694","v":"_Dash_InitialLoan_LoanAmount"},3100,{"$f":"CONCATENATE(\"R\",D3788,\"C3\")","v":"R3100C3"},{"$f":"\"=\"&C3694","v":"=Dash_InitialLoan_LoanAmount"}]
[null,"DataModel",{"$f":"\"_\"&C3695","v":"_Dash_InitialLoan_CapRate"},{"$f":"D3788+1","v":3101},{"$f":"CONCATENATE(\"R\",D3789,\"C3\")","v":"R3101C3"},{"$f":"\"=\"&C3695","v":"=Dash_InitialLoan_CapRate"}]
[null,"DataModel",{"$f":"\"_\"&C3696","v":"_Dash_InitialLoan_Term"},{"$f":"D3789+1","v":3102},{"$f":"CONCATENATE(\"R\",D3790,\"C3\")","v":"R3102C3"},{"$f":"\"=\"&C3696","v":"=Dash_InitialLoan_Term"}]
[null,"DataModel","_Dash_InitialLoan_LoanBalanceatTermYear",3103,"R3103C3","=Dash_InitialLoan_LoanBalanceatTermYear"]
[null,"DataModel","_Dash_IRBasisPoints_BasisPoints",3104,"R3104C3","=Dash_IRBasisPoints_BasisPoints"]
[null,"DataModel","_Dash_IRBasisPoints_RefiYear",3105,"R3105C3","=Dash_IRBasisPoints_RefiYear"]
[null,"DataModel","_Dash_IRBasisPoints_TransactionSurplusGap",3106,"R3106C3","=Dash_IRBasisPoints_TransactionSurplusGap"]
[null,"DataModel","_Dash_InitialLoan_LowestDSCR",3107,"R3107C3","=Dash_InitialLoan_LowestDSCR"]
[null,"DataModel","_Dash_IRBasisPoints_LowestDSCRYear",3108,"R3108C3","=Dash_IRBasisPoints_LowestDSCRYear"]
[null,"DataModel","_Dash_IRBasisPoints_LowestDSCR",3109,"R3109C3","=Dash_IRBasisPoints_LowestDSCR"]
[null,"DataModel","_Dash_MaxIncreaseIR_BasisPoints",3110,"R3110C3","=Dash_MaxIncreaseIR_BasisPoints"]
[null,"DataModel","_Dash_MaxIncreaseIR_RefiYear",3111,"R3111C3","=Dash_MaxIncreaseIR_RefiYear"]
[null,"DataModel","_Dash_MaxIncreaseIR_LowestDSCR",3112,"R3112C3","=Dash_MaxIncreaseIR_LowestDSCR"]
[null,"DataModel","_InitialLoan_InterestRate",3113,"R3113C3","=InitialLoan_InterestRate"]
[null,"DataModel","_InitialLoanPF_ManagementFee",3114,"R3114C3","=InitialLoanPF_ManagementFee"]
[null,"DataModel","_InitialLoan_LoanConstant",3115,"R3115C3","=InitialLoan_LoanConstant"]
[null,"DataModel","_InitialLoan_ActualY1DSCR",3116,"R3116C3","=InitialLoan_ActualY1DSCR"]
[null,"DataModel","_InitialLoan_ActualY20DSCR",3117,"R3117C3","=InitialLoan_ActualY20DSCR"]
[null,"DataModel","_InitialLoan_AnnualDS",3118,"R3118C3","=InitialLoan_AnnualDS"]
[null,"DataModel","_InitialLoan_MonthlyDS",3119,"R3119C3","=InitialLoan_MonthlyDS"]
[null,"DataModel","_IRPlusBasisPointsPF_RentalIncome",3120,"R3120C3","=IRPlusBasisPointsPF_RentalIncome"]
[null,"DataModel","_IRPlusBasisPointsPF_CommercialIncome",3121,"R3121C3","=IRPlusBasisPointsPF_CommercialIncome"]
[null,"DataModel","_IRPlusBasisPointsPF_OtherIncome",3122,"R3122C3","=IRPlusBasisPointsPF_OtherIncome"]
[null,"DataModel","_IRPlusBasisPoints_RefinanceYear",3123,"R3123C3","=IRPlusBasisPoints_RefinanceYear"]
[null,"DataModel","_IRPlusBasisPoints_CapRate",3124,"R3124C3","=IRPlusBasisPoints_CapRate"]
[null,"DataModel","_IRPlusBasisPoints_InterestRate",3125,"R3125C3","=IRPlusBasisPoints_InterestRate"]
[null,"DataModel","_IRPlusBasisPointsPF_ManagementFee",3126,"R3126C3","=IRPlusBasisPointsPF_ManagementFee"]
[null,"DataModel","_IRPlusBasisPointsPF_OperatingExpenses",3127,"R3127C3","=IRPlusBasisPointsPF_OperatingExpenses"]
[null,"DataModel","_IRPlusBasisPoints_LoanConstant",3128,"R3128C3","=IRPlusBasisPoints_LoanConstant"]
[null,"DataModel","_IRPlusBasisPointsPF_NOI",3129,"R3129C3","=IRPlusBasisPointsPF_NOI"]
[null,"DataModel","_IRPlusBasisPoints_ActualY1DSCR",3130,"R3130C3","=IRPlusBasisPoints_ActualY1DSCR"]
[null,"DataModel","_IRPlusBasisPoints_ActualY20DSCR",3131,"R3131C3","=IRPlusBasisPoints_ActualY20DSCR"]
[null,"DataModel","_IRPlusBasisPoints_AnnualDS",3132,"R3132C3","=IRPlusBasisPoints_AnnualDS"]
[null,"DataModel","_IRPlusBasisPoints_MonthlyDS",3133,"R3133C3","=IRPlusBasisPoints_MonthlyDS"]
[null,"DataModel","_IRPlusBasisPoints_LoanSize",3134,"R3134C3","=IRPlusBasisPoints_LoanSize"]
[null,"DataModel","_IRPlusBasisPoints_BalloonPayment",3135,"R3135C3","=IRPlusBasisPoints_BalloonPayment"]
[null,"DataModel","_IRPlusBasisPoints_TransactionSurplusGap",3136,"R3136C3","=IRPlusBasisPoints_TransactionSurplusGap"]
[null,"DataModel","_MaxIncreaseIRPF_RentalIncome",3137,"R3137C3","=MaxIncreaseIRPF_RentalIncome"]
[null,"DataModel","_MaxIncreaseIRPF_CommercialIncome",3138,"R3138C3","=MaxIncreaseIRPF_CommercialIncome"]
[null,"DataModel","_MaxIncreaseIRPF_OtherIncome",3139,"R3139C3","=MaxIncreaseIRPF_OtherIncome"]
[null,"DataModel","_MaxIncreaseIR_RefinanceYear",3140,"R3140C3","=MaxIncreaseIR_RefinanceYear"]
[null,"DataModel","_MaxIncreaseIR_CapRate",3141,"R3141C3","=MaxIncreaseIR_CapRate"]
[null,"DataModel","_MaxIncreaseIR_InterestRate",3142,"R3142C3","=MaxIncreaseIR_InterestRate"]
[null,"DataModel","_MaxIncreaseIRPF_ManagementFee",3143,"R3143C3","=MaxIncreaseIRPF_ManagementFee"]
[null,"DataModel","_MaxIncreaseIRPF_OperatingExpenses",3144,"R3144C3","=MaxIncreaseIRPF_OperatingExpenses"]
[null,"DataModel","_MaxIncreaseIR_LoanConstant",3145,"R3145C3","=MaxIncreaseIR_LoanConstant"]
[null,"DataModel","_MaxIncreaseIR_ActualY1DSCR",3146,"R3146C3","=MaxIncreaseIR_ActualY1DSCR"]
[null,"DataModel","_MaxIncreaseIR_ActualY20DSCR",3147,"R3147C3","=MaxIncreaseIR_ActualY20DSCR"]
[null,"DataModel","_MaxIncreaseIRPF_NOI",3148,"R3148C3","=MaxIncreaseIRPF_NOI"]
[null,"DataModel","_MaxIncreaseIR_AnnualDS",3149,"R3149C3","=MaxIncreaseIR_AnnualDS"]
[null,"DataModel","_MaxIncreaseIR_MonthlyDS",3150,"R3150C3","=MaxIncreaseIR_MonthlyDS"]
[null,"DataModel","_MaxIncreaseIR_NecessaryLoan",3151,"R3151C3","=MaxIncreaseIR_NecessaryLoan"]
[null,"DataModel","_MaxIncreaseIR_TransactionCosts",3152,"R3152C3","=MaxIncreaseIR_TransactionCosts"]
[null,"DataModel","_MaxIncreaseIR_BalloonPayment",3153,"R3153C3","=MaxIncreaseIR_BalloonPayment"]
[null,"DataModel","_MaxIncreaseIR_TransactionSurplusGap",3154,"R3154C3","=MaxIncreaseIR_TransactionSurplusGap"]
[null,"DataModel","_InitialLoan_CapRate",3155,"R3155C3","=InitialLoan_CapRate"]
[null,"DataModel","_InitialLoan_Amortization",3156,"R3156C3","=InitialLoan_Amortization"]
[null,"DataModel","_InitialLoan_Term",3157,"R3157C3","=InitialLoan_Term"]
[null,"DataModel","_InitialLoan_RequiredDSCR",3158,"R3158C3","=InitialLoan_RequiredDSCR"]
[null,"DataModel","_ExitAnalysis_InitialLoan_LoanSize",3159,"R3159C3","=ExitAnalysis_InitialLoan_LoanSize"]
[null,"DataModel","_IRPlusBasisPoints_BasisPoints",3160,"R3160C3","=IRPlusBasisPoints_BasisPoints"]
[null,"DataModel","_IRPlusBasisPoints_Amortization",3161,"R3161C3","=IRPlusBasisPoints_Amortization"]
[null,"DataModel","_IRPlusBasisPoints_Term",3162,"R3162C3","=IRPlusBasisPoints_Term"]
[null,"DataModel","_IRPlusBasisPoints_RequiredDSCR",3163,"R3163C3","=IRPlusBasisPoints_RequiredDSCR"]
[null,"DataModel","_MaxIncreaseIR_BasisPoints",3164,"R3164C3","=MaxIncreaseIR_BasisPoints"]
[null,"DataModel","_MaxIncreaseIR_Amortization",3165,"R3165C3","=MaxIncreaseIR_Amortization"]
[null,"DataModel",{"$f":"\"_\"&C3760","v":"_MaxIncreaseIR_Term"},{"$f":"D3853+1","v":3166},{"$f":"CONCATENATE(\"R\",D3854,\"C3\")","v":"R3166C3"},{"$f":"\"=\"&C3760","v":"=MaxIncreaseIR_Term"}]
[null,"DataModel","_MaxIncreaseIR_RequiredDSCR",3167,"R3167C3","=MaxIncreaseIR_RequiredDSCR"]
[null,"DataModel","_MaxIncreaseIR_TransactionCostRate",3168,"R3168C3","=MaxIncreaseIR_TransactionCostRate"]
[null,"DataModel","_InitialLoan_RentalIncomeTrend",3169,"R3169C3","=InitialLoan_RentalIncomeTrend"]
[null,"DataModel","_InitialLoan_CommercialIncomeTrend",3170,"R3170C3","=InitialLoan_CommercialIncomeTrend"]
[null,"DataModel","_InitialLoan_OtherIncomeTrend",3171,"R3171C3","=InitialLoan_OtherIncomeTrend"]
[null,"DataModel","_InitialLoan_ManagementFeeRate",3172,"R3172C3","=InitialLoan_ManagementFeeRate"]
[null,"DataModel","_InitialLoan_OperatingExpensesRate",3173,"R3173C3","=InitialLoan_OperatingExpensesRate"]
[null,"DataModel","_InitialLoan_MIPremiumRate",3174,"R3174C3","=InitialLoan_MIPremiumRate"]
[null,"DataModel","_IRPlusBasisPoints_RentalIncomeTrend",3175,"R3175C3","=IRPlusBasisPoints_RentalIncomeTrend"]
[null,"DataModel","_IRPlusBasisPoints_CommercialIncomeTrend",3176,"R3176C3","=IRPlusBasisPoints_CommercialIncomeTrend"]
[null,"DataModel","_IRPlusBasisPoints_OtherIncomeTrend",3177,"R3177C3","=IRPlusBasisPoints_OtherIncomeTrend"]
[null,"DataModel","_IRPlusBasisPoints_ManagementFeeRate",3178,"R3178C3","=IRPlusBasisPoints_ManagementFeeRate"]
[null,"DataModel","_IRPlusBasisPoints_OperatingExpensesRate",3179,"R3179C3","=IRPlusBasisPoints_OperatingExpensesRate"]
[null,"DataModel","_IRPlusBasisPoints_MIPremiumRate",3180,"R3180C3","=IRPlusBasisPoints_MIPremiumRate"]
[null,"DataModel","_MaxIncreaseIR_RentalIncomeTrend",3181,"R3181C3","=MaxIncreaseIR_RentalIncomeTrend"]
[null,"DataModel","_MaxIncreaseIR_CommercialIncomeTrend",3182,"R3182C3","=MaxIncreaseIR_CommercialIncomeTrend"]
[null,"DataModel","_MaxIncreaseIR_OtherIncomeTrend",3183,"R3183C3","=MaxIncreaseIR_OtherIncomeTrend"]
[null,"DataModel","_MaxIncreaseIR_ManagementFeeRate",3184,"R3184C3","=MaxIncreaseIR_ManagementFeeRate"]
[null,"DataModel","_MaxIncreaseIR_OperatingExpensesRate",3185,"R3185C3","=MaxIncreaseIR_OperatingExpensesRate"]
[null,"DataModel","_MaxIncreaseIR_MIPremiumRate",3186,"R3186C3","=MaxIncreaseIR_MIPremiumRate"]
[null,"DataModel","_InitialLoanPF_RentalIncome",3187,"R3187C3","=InitialLoanPF_RentalIncome"]
[null,"DataModel","_InitialLoanPF_CommercialIncome",3188,"R3188C3","=InitialLoanPF_CommercialIncome"]
[null,"DataModel","_InitialLoanPF_OtherIncome",3189,"R3189C3","=InitialLoanPF_OtherIncome"]
[null,"DataModel","_InitialLoanPF_OperatingExpenses",3190,"R3190C3","=InitialLoanPF_OperatingExpenses"]
[null,"DataModel","_InitialLoanPF_MIPremium",3191,"R3191C3","=InitialLoanPF_MIPremium"]
[null,"DataModel","_IRPlusBasisPointsPF_MIPremium",3192,"R3192C3","=IRPlusBasisPointsPF_MIPremium"]
[null,"DataModel","_MaxIncreaseIRPF_MIPremium",3193,"R3193C3","=MaxIncreaseIRPF_MIPremium"]
[null,"Variable Rate","VariableRate_LoanAmount",null,"R2C7",{"$f":"IF(G3882=\"NA\",\"NA\",MID(G3882,2,10000))","v":"=_LoanSizing_Dashboard_FixedLoanAmt"},{"$f":"_xlfn.IFNA(VLOOKUP(E3882,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =_LoanSizing_Dashboard_FixedLoanAmt"}]
[null,"Variable Rate","VariableRate_NetOperatingIncome",null,"R3C7",{"$f":"IF(G3883=\"NA\",\"NA\",MID(G3883,2,10000))","v":"=_Calculations_NOI_Year1"},{"$f":"_xlfn.IFNA(VLOOKUP(E3883,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =_Calculations_NOI_Year1"}]
[null,"Variable Rate","VariableRate_LoanTerm",null,"R5C7","=_FirstMortgageLoan_Term",{"$f":"_xlfn.IFNA(VLOOKUP(E3884,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =_FirstMortgageLoan_Term"}]
[null,"Variable Rate","VariableRate_Underwriting_Constant",null,"R7C7","=IF(_VariableRate_AmortizationTerm= 0,_VariableRate_UnderwritingRate,PMT(_VariableRate_UnderwritingRate/12,_VariableRate_AmortizationTerm*12,-1)*12)",{"$f":"_xlfn.IFNA(VLOOKUP(E3885,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =IF(_VariableRate_AmortizationTerm= 0,_VariableRate_UnderwritingRate,PMT(_VariableRate_UnderwritingRate/12,_VariableRate_AmortizationTerm*12,-1)*12)"}]
[null,"Variable Rate","VariableRate_MonthlyPayment",null,"R8C7","=_VariableRate_Underwriting_Constant*_VariableRate_LoanAmount/12",{"$f":"_xlfn.IFNA(VLOOKUP(E3886,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =_VariableRate_Underwriting_Constant*_VariableRate_LoanAmount/12"}]
[null,"Variable Rate","VariableRate_AssumedCapRatePlusSpreadRate",null,"R9C19","=S2+S8",{"$f":"_xlfn.IFNA(VLOOKUP(E3887,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =S2+S8"}]
[null,"Variable Rate","VariableRate_CurrentSIFMAPlusSpreadRate",null,"R9C26","=_VariableRate_CurrentSIFMAApplicableRate+Z8",{"$f":"_xlfn.IFNA(VLOOKUP(E3888,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =_VariableRate_CurrentSIFMAApplicableRate+Z8"}]
[null,"Variable Rate","VariableRate_UnderwritingRate",null,"R9C13","=M2+M8",{"$f":"_xlfn.IFNA(VLOOKUP(E3889,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":" =M2+M8"}]
[null,"Variable Rate","VariableRate_AmortizationTerm",null,"R6C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3890,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_MassHousingSpread",null,"R9C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3891,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_SPRatingFeeRate",null,"R10C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3892,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_TrusteeFeeRate",null,"R11C7","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3893,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_UnderwritingBondRate",null,"R2C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3894,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_Underwriting_Liquidity",null,"R4C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3895,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_Underwriting_Remarketing",null,"R5C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3896,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_Underwriting_CostOfIssuance",null,"R6C13","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3897,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_AssumedCapRateStrike",null,"R2C19","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3898,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_CurrentSIFMAApplicableRateDate",null,"R2C24","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3899,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"Variable Rate","VariableRate_CurrentSIFMAApplicableRate",null,"R2C26","NA",{"$f":"_xlfn.IFNA(VLOOKUP(E3900,'Variable Rate Formulas'!$B$1:$E$10000,2,FALSE),\"NA\")","v":"NA"}]
[null,"DataModel",{"$f":"\"_\"&C3882","v":"_VariableRate_LoanAmount"},3300,{"$f":"CONCATENATE(\"R\",D3901,\"C3\")","v":"R3300C3"},{"$f":"\"=\"&C3882","v":"=VariableRate_LoanAmount"}]
[null,"DataModel",{"$f":"\"_\"&C3883","v":"_VariableRate_NetOperatingIncome"},{"$f":"D3901+1","v":3301},{"$f":"CONCATENATE(\"R\",D3902,\"C3\")","v":"R3301C3"},{"$f":"\"=\"&C3883","v":"=VariableRate_NetOperatingIncome"}]
[null,"DataModel",{"$f":"\"_\"&C3884","v":"_VariableRate_LoanTerm"},{"$f":"D3902+1","v":3302},{"$f":"CONCATENATE(\"R\",D3903,\"C3\")","v":"R3302C3"},{"$f":"\"=\"&C3884","v":"=VariableRate_LoanTerm"}]
[null,"DataModel","_VariableRate_Underwriting_Constant",3303,"R3303C3","=VariableRate_Underwriting_Constant"]
[null,"DataModel","_VariableRate_MonthlyPayment",3304,"R3304C3","=VariableRate_MonthlyPayment"]
[null,"DataModel","_VariableRate_AssumedCapRatePlusSpreadRate",3305,"R3305C3","=VariableRate_AssumedCapRatePlusSpreadRate"]
[null,"DataModel","_VariableRate_CurrentSIFMAPlusSpreadRate",3306,"R3306C3","=VariableRate_CurrentSIFMAPlusSpreadRate"]
[null,"DataModel","_VariableRate_UnderwritingRate",3307,"R3307C3","=VariableRate_UnderwritingRate"]
[null,"DataModel","_VariableRate_AmortizationTerm",3308,"R3308C3","=VariableRate_AmortizationTerm"]
[null,"DataModel","_VariableRate_MassHousingSpread",3309,"R3309C3","=VariableRate_MassHousingSpread"]
[null,"DataModel","_VariableRate_SPRatingFeeRate",3310,"R3310C3","=VariableRate_SPRatingFeeRate"]
[null,"DataModel","_VariableRate_TrusteeFeeRate",3311,"R3311C3","=VariableRate_TrusteeFeeRate"]
[null,"DataModel","_VariableRate_UnderwritingBondRate",3312,"R3312C3","=VariableRate_UnderwritingBondRate"]
[null,"DataModel","_VariableRate_Underwriting_Liquidity",3313,"R3313C3","=VariableRate_Underwriting_Liquidity"]
[null,"DataModel","_VariableRate_Underwriting_Remarketing",3314,"R3314C3","=VariableRate_Underwriting_Remarketing"]
[null,"DataModel","_VariableRate_Underwriting_CostOfIssuance",3315,"R3315C3","=VariableRate_Underwriting_CostOfIssuance"]
[null,"DataModel","_VariableRate_AssumedCapRateStrike",3316,"R3316C3","=VariableRate_AssumedCapRateStrike"]
[null,"DataModel","_VariableRate_CurrentSIFMAApplicableRateDate",3317,"R3317C3","=VariableRate_CurrentSIFMAApplicableRateDate"]
[null,"DataModel","_VariableRate_CurrentSIFMAApplicableRate",3318,"R3318C3","=VariableRate_CurrentSIFMAApplicableRate"]

{"sheet":"DataModel","index":17,"n_rows":3318,"n_cols":8,"rows_kept":3318,"cut":false,"hidden":true,"merged":[]}
["ID","FieldName","FieldValue","Phase1_Values","Phase2_Values","Phase3_Values","Phase4_Values","Phase5_Values"]
[null,"_UWBenchmarks_OfferExtended_Date",{"$f":"UWBenchmarks_OfferExtended_Date","v":{"$error":"#REF!"}},"InActive","InActive","InActive","InActive","InActive"]
[null,"_UWBenchmarks_Underwriting_Date",{"$f":"UWBenchmarks_Underwriting_Date","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_Commitment_Date",{"$f":"UWBenchmarks_Commitment_Date","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_FirstClosing",{"$f":"UWBenchmarks_FirstClosing","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_SecondClosing",{"$f":"UWBenchmarks_SecondClosing","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_OfferExtended_Staff",{"$f":"UWBenchmarks_OfferExtended_Staff","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_Underwriting_Staff",{"$f":"UWBenchmarks_Underwriting_Staff","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_Commitment_Staff",{"$f":"UWBenchmarks_Commitment_Staff","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_FirstClosing_Staff",{"$f":"UWBenchmarks_FirstClosing_Staff","v":{"$error":"#REF!"}}]
[null,"_UWBenchmarks_SecondClosing_Staff",{"$f":"UWBenchmarks_SecondClosing_Staff","v":{"$error":"#REF!"}}]
[null,"_CurrentPhase",{"$f":"CurrentPhase","v":{"$error":"#REF!"}}]
[null,"_DateLastSaved",{"$f":"DateLastSaved","v":{"$error":"#REF!"}}]
[null,"_LastUpdatedBy",{"$f":"LastUpdatedBy","v":{"$error":"#REF!"}}]
[null,"_ProjectProfile_Notes",{"$f":"ProjectProfile_Notes","v":{"$error":"#REF!"}}]
[null,"_DevelopmentName",{"$f":"DevelopmentName","v":{"$error":"#REF!"}}]
[null,"_Address",{"$f":"Address","v":{"$error":"#REF!"}}]
[null,"_CityTown",{"$f":"CityTown","v":{"$error":"#REF!"}}]
[null,"_MHLoanNumber_Primary",{"$f":"MHLoanNumber_Primary","v":{"$error":"#REF!"}}]
[null,"_DeveloperName",{"$f":"DeveloperName","v":{"$error":"#REF!"}}]
[null,"_FirstYearStabilizedOps",{"$f":"FirstYearStabilizedOps","v":{"$error":"#REF!"}}]
[null,"_MSA",{"$f":"MSA","v":{"$error":"#REF!"}}]
[null,"_MSA_AreaMedianIncome",{"$f":"MSA_AreaMedianIncome","v":{"$error":"#REF!"}}]
[null,"_MSA_AMI_Date",{"$f":"MSA_AMI_Date","v":{"$error":"#REF!"}}]
[null,"_DDA_QCT",{"$f":"DDA_QCT","v":{"$error":"#REF!"}}]
[null,"_DevelopmentType",{"$f":"DevelopmentType","v":{"$error":"#REF!"}}]
[null,"_NumberofBuildings",{"$f":"NumberofBuildings","v":{"$error":"#REF!"}}]
[null,"_NumberofStories",{"$f":"NumberofStories","v":{"$error":"#REF!"}}]
[null,"_NumberofElevators",{"$f":"NumberofElevators","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Land",{"$f":"GrossSF_Land","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Buildings",{"$f":"GrossSF_Buildings","v":{"$error":"#REF!"}}]
[null,"_AverageSF_0Bedroom",{"$f":"AverageSF_0Bedroom","v":{"$error":"#REF!"}}]
[null,"_AverageSF_1Bedroom",{"$f":"AverageSF_1Bedroom","v":{"$error":"#REF!"}}]
[null,"_AverageSF_2Bedroom",{"$f":"AverageSF_2Bedroom","v":{"$error":"#REF!"}}]
[null,"_AverageSF_3Bedroom",{"$f":"AverageSF_3Bedroom","v":{"$error":"#REF!"}}]
[null,"_AverageSF_4Bedroom",{"$f":"AverageSF_4Bedroom","v":{"$error":"#REF!"}}]
[null,"_AverageSF_5Bedroom",{"$f":"AverageSF_5Bedroom","v":{"$error":"#REF!"}}]
[null,"_AverageSF_6Bedroom",{"$f":"AverageSF_6Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_0Bedroom",{"$f":"HasElevator_0Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_1Bedroom",{"$f":"HasElevator_1Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_2Bedroom",{"$f":"HasElevator_2Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_3Bedroom",{"$f":"HasElevator_3Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_4Bedroom",{"$f":"HasElevator_4Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_5Bedroom",{"$f":"HasElevator_5Bedroom","v":{"$error":"#REF!"}}]
[null,"_HasElevator_6Bedroom",{"$f":"HasElevator_6Bedroom","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Residential",{"$f":"GrossSF_Residential","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Residential_Percentage",{"$f":"GrossSF_Residential_Percentage","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Commercial",{"$f":"GrossSF_Commercial","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Commercial_Percentage",{"$f":"GrossSF_Commercial_Percentage","v":{"$error":"#REF!"}}]
[null,"_GrossSF_Total",{"$f":"GrossSF_Total","v":{"$error":"#REF!"}}]
[null,"_NetRentableSF_Residential",{"$f":"NetRentableSF_Residential","v":{"$error":"#REF!"}}]
[null,"_NetRentableSF_Residential_Percentage",{"$f":"NetRentableSF_Residential_Percentage","v":{"$error":"#REF!"}}]
[null,"_NetRentableSF_Commercial",{"$f":"NetRentableSF_Commercial","v":{"$error":"#REF!"}}]
[null,"_NetRentableSF_Commercial_Percentage",{"$f":"NetRentableSF_Commercial_Percentage","v":{"$error":"#REF!"}}]
[null,"_NetRentableSF_Total",{"$f":"NetRentableSF_Total","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_FirstMortgageLoan_InsuranceType",{"$f":"FirstMortgageLoan_InsuranceType","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_MortgageInsuranceRate",{"$f":"FirstMortgageLoan_MortgageInsuranceRate","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_TaxType",{"$f":"FirstMortgageLoan_TaxType","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_ProductType",{"$f":"FirstMortgageLoan_ProductType","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_ProductType_OtherDescription",{"$f":"FirstMortgageLoan_ProductType_OtherDescription","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_IndexName",{"$f":"FirstMortgageLoan_IndexName","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_IndexDate",{"$f":"FirstMortgageLoan_IndexDate","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_IndexRate",{"$f":"FirstMortgageLoan_IndexRate","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_Spread",{"$f":"FirstMortgageLoan_Spread","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_Cushion",{"$f":"FirstMortgageLoan_Cushion","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_ProjectedInterestRate",{"$f":"FirstMortgageLoan_ProjectedInterestRate","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_Term",{"$f":"FirstMortgageLoan_Term","v":{"$error":"#REF!"}}]
[null,"_FirstMortgageLoan_Amortization",{"$f":"FirstMortgageLoan_Amortization","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_Name",{"$f":"JuniorLoan_One_Name","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_IndexName",{"$f":"JuniorLoan_One_IndexName","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_IndexDate",{"$f":"JuniorLoan_One_IndexDate","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_ProjectedInterestRate",{"$f":"JuniorLoan_One_ProjectedInterestRate","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_Term",{"$f":"JuniorLoan_One_Term","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_Amortization",{"$f":"JuniorLoan_One_Amortization","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_InterestOnlyPaymentYear1",{"$f":"JuniorLoan_One_InterestOnlyPaymentYear1","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_CashFlowSharing",{"$f":"JuniorLoan_One_CashFlowSharing","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_LoanAmount",{"$f":"JuniorLoan_One_LoanAmount","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_Notes",{"$f":"JuniorLoan_One_Notes","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_Name",{"$f":"JuniorLoan_Two_Name","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_IndexName",{"$f":"JuniorLoan_Two_IndexName","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_IndexDate",{"$f":"JuniorLoan_Two_IndexDate","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_ProjectedInterestRate",{"$f":"JuniorLoan_Two_ProjectedInterestRate","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_Term",{"$f":"JuniorLoan_Two_Term","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_Amortization",{"$f":"JuniorLoan_Two_Amortization","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_InterestOnlyPaymentYear1",{"$f":"JuniorLoan_Two_InterestOnlyPaymentYear1","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_CashFlowSharing",{"$f":"JuniorLoan_Two_CashFlowSharing","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_LoanAmount",{"$f":"JuniorLoan_Two_LoanAmount","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_Two_Notes",{"$f":"JuniorLoan_Two_Notes","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_Name",{"$f":"BridgeLoan_One_Name","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_IndexName",{"$f":"BridgeLoan_One_IndexName","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_IndexDate",{"$f":"BridgeLoan_One_IndexDate","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_IndexRate",{"$f":"BridgeLoan_One_IndexRate","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_Spread",{"$f":"BridgeLoan_One_Spread","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_ProjectedInterestRate",{"$f":"BridgeLoan_One_ProjectedInterestRate","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_Term",{"$f":"BridgeLoan_One_Term","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_One_LoanAmount",{"$f":"BridgeLoan_One_LoanAmount","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_Name",{"$f":"BridgeLoan_Two_Name","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_IndexName",{"$f":"BridgeLoan_Two_IndexName","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_IndexDate",{"$f":"BridgeLoan_Two_IndexDate","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_IndexRate",{"$f":"BridgeLoan_Two_IndexRate","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_Spread",{"$f":"BridgeLoan_Two_Spread","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_ProjectedInterestRate",{"$f":"BridgeLoan_Two_ProjectedInterestRate","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_Term",{"$f":"BridgeLoan_Two_Term","v":{"$error":"#REF!"}}]
[null,"_BridgeLoan_Two_LoanAmount",{"$f":"BridgeLoan_Two_LoanAmount","v":{"$error":"#REF!"}}]
[]
[null,"_MarketAnalysis_TotalUnits_0BR",{"$f":"MarketAnalysis_TotalUnits_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_1BR",{"$f":"MarketAnalysis_TotalUnits_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_2BR",{"$f":"MarketAnalysis_TotalUnits_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_3BR",{"$f":"MarketAnalysis_TotalUnits_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_4BR",{"$f":"MarketAnalysis_TotalUnits_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_5BR",{"$f":"MarketAnalysis_TotalUnits_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_6BR",{"$f":"MarketAnalysis_TotalUnits_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_TotalUnits_ALLBR",{"$f":"MarketAnalysis_TotalUnits_ALLBR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_0BR",{"$f":"MarketAnalysis_UtilityAllowance_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_1BR",{"$f":"MarketAnalysis_UtilityAllowance_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_2BR",{"$f":"MarketAnalysis_UtilityAllowance_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_3BR",{"$f":"MarketAnalysis_UtilityAllowance_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_4BR",{"$f":"MarketAnalysis_UtilityAllowance_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_5BR",{"$f":"MarketAnalysis_UtilityAllowance_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_UtilityAllowance_6BR",{"$f":"MarketAnalysis_UtilityAllowance_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_AreaMedianIncome",{"$f":"MarketAnalysis_AreaMedianIncome","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_Name",{"$f":"MarketAnalysis_RentType01_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_0BR",{"$f":"MarketAnalysis_RentType01_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_1BR",{"$f":"MarketAnalysis_RentType01_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_2BR",{"$f":"MarketAnalysis_RentType01_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_3BR",{"$f":"MarketAnalysis_RentType01_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_4BR",{"$f":"MarketAnalysis_RentType01_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_5BR",{"$f":"MarketAnalysis_RentType01_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType01_6BR",{"$f":"MarketAnalysis_RentType01_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_Name",{"$f":"MarketAnalysis_RentType02_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_0BR",{"$f":"MarketAnalysis_RentType02_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_1BR",{"$f":"MarketAnalysis_RentType02_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_2BR",{"$f":"MarketAnalysis_RentType02_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_3BR",{"$f":"MarketAnalysis_RentType02_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_4BR",{"$f":"MarketAnalysis_RentType02_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_5BR",{"$f":"MarketAnalysis_RentType02_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType02_6BR",{"$f":"MarketAnalysis_RentType02_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_Name",{"$f":"MarketAnalysis_RentType03_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_0BR",{"$f":"MarketAnalysis_RentType03_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_1BR",{"$f":"MarketAnalysis_RentType03_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_2BR",{"$f":"MarketAnalysis_RentType03_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_3BR",{"$f":"MarketAnalysis_RentType03_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_4BR",{"$f":"MarketAnalysis_RentType03_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_5BR",{"$f":"MarketAnalysis_RentType03_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType03_6BR",{"$f":"MarketAnalysis_RentType03_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_Name",{"$f":"MarketAnalysis_RentType04_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_0BR",{"$f":"MarketAnalysis_RentType04_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_1BR",{"$f":"MarketAnalysis_RentType04_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_2BR",{"$f":"MarketAnalysis_RentType04_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_3BR",{"$f":"MarketAnalysis_RentType04_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_4BR",{"$f":"MarketAnalysis_RentType04_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_5BR",{"$f":"MarketAnalysis_RentType04_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType04_6BR",{"$f":"MarketAnalysis_RentType04_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_Name",{"$f":"MarketAnalysis_RentType05_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_0BR",{"$f":"MarketAnalysis_RentType05_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_1BR",{"$f":"MarketAnalysis_RentType05_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_2BR",{"$f":"MarketAnalysis_RentType05_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_3BR",{"$f":"MarketAnalysis_RentType05_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_4BR",{"$f":"MarketAnalysis_RentType05_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_5BR",{"$f":"MarketAnalysis_RentType05_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType05_6BR",{"$f":"MarketAnalysis_RentType05_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_Name",{"$f":"MarketAnalysis_RentType06_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_0BR",{"$f":"MarketAnalysis_RentType06_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_1BR",{"$f":"MarketAnalysis_RentType06_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_2BR",{"$f":"MarketAnalysis_RentType06_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_3BR",{"$f":"MarketAnalysis_RentType06_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_4BR",{"$f":"MarketAnalysis_RentType06_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_5BR",{"$f":"MarketAnalysis_RentType06_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType06_6BR",{"$f":"MarketAnalysis_RentType06_6BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_Name",{"$f":"MarketAnalysis_RentType07_Name","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_0BR",{"$f":"MarketAnalysis_RentType07_0BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_1BR",{"$f":"MarketAnalysis_RentType07_1BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_2BR",{"$f":"MarketAnalysis_RentType07_2BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_3BR",{"$f":"MarketAnalysis_RentType07_3BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_4BR",{"$f":"MarketAnalysis_RentType07_4BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_5BR",{"$f":"MarketAnalysis_RentType07_5BR","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_RentType07_6BR",{"$f":"MarketAnalysis_RentType07_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Name",{"$f":"UnitType01_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentBasis",{"$f":"UnitType01_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType01_LessUtilityAllowance",{"$f":"UnitType01_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType01_VacancyRate",{"$f":"UnitType01_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType01_AMIMaxRate",{"$f":"UnitType01_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType01_LIHTCEligible",{"$f":"UnitType01_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_0BR",{"$f":"UnitType01_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_1BR",{"$f":"UnitType01_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_2BR",{"$f":"UnitType01_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_3BR",{"$f":"UnitType01_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_4BR",{"$f":"UnitType01_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_5BR",{"$f":"UnitType01_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_6BR",{"$f":"UnitType01_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnitsCount_ALLBR",{"$f":"UnitType01_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_0BR",{"$f":"UnitType01_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_1BR",{"$f":"UnitType01_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_2BR",{"$f":"UnitType01_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_3BR",{"$f":"UnitType01_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_4BR",{"$f":"UnitType01_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_5BR",{"$f":"UnitType01_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_GrossRent_6BR",{"$f":"UnitType01_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_0BR",{"$f":"UnitType01_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_1BR",{"$f":"UnitType01_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_2BR",{"$f":"UnitType01_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_3BR",{"$f":"UnitType01_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_4BR",{"$f":"UnitType01_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_5BR",{"$f":"UnitType01_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_RentManualOverride_6BR",{"$f":"UnitType01_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_0BR",{"$f":"UnitType01_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_1BR",{"$f":"UnitType01_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_2BR",{"$f":"UnitType01_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_3BR",{"$f":"UnitType01_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_4BR",{"$f":"UnitType01_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_5BR",{"$f":"UnitType01_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Comments_6BR",{"$f":"UnitType01_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_0BR",{"$f":"UnitType01_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_1BR",{"$f":"UnitType01_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_2BR",{"$f":"UnitType01_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_3BR",{"$f":"UnitType01_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_4BR",{"$f":"UnitType01_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_5BR",{"$f":"UnitType01_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_UnderwrittenRent_6BR",{"$f":"UnitType01_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_0BR",{"$f":"UnitType01_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_1BR",{"$f":"UnitType01_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_2BR",{"$f":"UnitType01_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_3BR",{"$f":"UnitType01_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_4BR",{"$f":"UnitType01_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_5BR",{"$f":"UnitType01_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_NetRent_6BR",{"$f":"UnitType01_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Name",{"$f":"UnitType02_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentBasis",{"$f":"UnitType02_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType02_LessUtilityAllowance",{"$f":"UnitType02_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType02_VacancyRate",{"$f":"UnitType02_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType02_AMIMaxRate",{"$f":"UnitType02_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType02_LIHTCEligible",{"$f":"UnitType02_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_0BR",{"$f":"UnitType02_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_1BR",{"$f":"UnitType02_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_2BR",{"$f":"UnitType02_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_3BR",{"$f":"UnitType02_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_4BR",{"$f":"UnitType02_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_5BR",{"$f":"UnitType02_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_6BR",{"$f":"UnitType02_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnitsCount_ALLBR",{"$f":"UnitType02_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_0BR",{"$f":"UnitType02_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_1BR",{"$f":"UnitType02_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_2BR",{"$f":"UnitType02_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_3BR",{"$f":"UnitType02_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_4BR",{"$f":"UnitType02_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_5BR",{"$f":"UnitType02_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_GrossRent_6BR",{"$f":"UnitType02_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_0BR",{"$f":"UnitType02_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_1BR",{"$f":"UnitType02_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_2BR",{"$f":"UnitType02_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_3BR",{"$f":"UnitType02_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_4BR",{"$f":"UnitType02_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_5BR",{"$f":"UnitType02_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_RentManualOverride_6BR",{"$f":"UnitType02_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_0BR",{"$f":"UnitType02_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_1BR",{"$f":"UnitType02_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_2BR",{"$f":"UnitType02_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_3BR",{"$f":"UnitType02_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_4BR",{"$f":"UnitType02_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_5BR",{"$f":"UnitType02_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Comments_6BR",{"$f":"UnitType02_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_0BR",{"$f":"UnitType02_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_1BR",{"$f":"UnitType02_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_2BR",{"$f":"UnitType02_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_3BR",{"$f":"UnitType02_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_4BR",{"$f":"UnitType02_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_5BR",{"$f":"UnitType02_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_UnderwrittenRent_6BR",{"$f":"UnitType02_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_0BR",{"$f":"UnitType02_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_1BR",{"$f":"UnitType02_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_2BR",{"$f":"UnitType02_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_3BR",{"$f":"UnitType02_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_4BR",{"$f":"UnitType02_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_5BR",{"$f":"UnitType02_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType02_NetRent_6BR",{"$f":"UnitType02_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Name",{"$f":"UnitType03_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentBasis",{"$f":"UnitType03_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType03_LessUtilityAllowance",{"$f":"UnitType03_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType03_VacancyRate",{"$f":"UnitType03_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType03_AMIMaxRate",{"$f":"UnitType03_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType03_LIHTCEligible",{"$f":"UnitType03_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_0BR",{"$f":"UnitType03_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_1BR",{"$f":"UnitType03_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_2BR",{"$f":"UnitType03_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_3BR",{"$f":"UnitType03_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_4BR",{"$f":"UnitType03_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_5BR",{"$f":"UnitType03_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_6BR",{"$f":"UnitType03_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnitsCount_ALLBR",{"$f":"UnitType03_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_0BR",{"$f":"UnitType03_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_1BR",{"$f":"UnitType03_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_2BR",{"$f":"UnitType03_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_3BR",{"$f":"UnitType03_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_4BR",{"$f":"UnitType03_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_5BR",{"$f":"UnitType03_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_GrossRent_6BR",{"$f":"UnitType03_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_0BR",{"$f":"UnitType03_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_1BR",{"$f":"UnitType03_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_2BR",{"$f":"UnitType03_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_3BR",{"$f":"UnitType03_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_4BR",{"$f":"UnitType03_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_5BR",{"$f":"UnitType03_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_RentManualOverride_6BR",{"$f":"UnitType03_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_0BR",{"$f":"UnitType03_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_1BR",{"$f":"UnitType03_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_2BR",{"$f":"UnitType03_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_3BR",{"$f":"UnitType03_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_4BR",{"$f":"UnitType03_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_5BR",{"$f":"UnitType03_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Comments_6BR",{"$f":"UnitType03_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_0BR",{"$f":"UnitType03_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_1BR",{"$f":"UnitType03_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_2BR",{"$f":"UnitType03_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_3BR",{"$f":"UnitType03_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_4BR",{"$f":"UnitType03_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_5BR",{"$f":"UnitType03_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_UnderwrittenRent_6BR",{"$f":"UnitType03_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_0BR",{"$f":"UnitType03_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_1BR",{"$f":"UnitType03_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_2BR",{"$f":"UnitType03_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_3BR",{"$f":"UnitType03_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_4BR",{"$f":"UnitType03_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_5BR",{"$f":"UnitType03_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType03_NetRent_6BR",{"$f":"UnitType03_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Name",{"$f":"UnitType04_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentBasis",{"$f":"UnitType04_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType04_LessUtilityAllowance",{"$f":"UnitType04_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType04_VacancyRate",{"$f":"UnitType04_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType04_AMIMaxRate",{"$f":"UnitType04_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType04_LIHTCEligible",{"$f":"UnitType04_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_0BR",{"$f":"UnitType04_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_1BR",{"$f":"UnitType04_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_2BR",{"$f":"UnitType04_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_3BR",{"$f":"UnitType04_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_4BR",{"$f":"UnitType04_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_5BR",{"$f":"UnitType04_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_6BR",{"$f":"UnitType04_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnitsCount_ALLBR",{"$f":"UnitType04_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_0BR",{"$f":"UnitType04_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_1BR",{"$f":"UnitType04_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_2BR",{"$f":"UnitType04_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_3BR",{"$f":"UnitType04_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_4BR",{"$f":"UnitType04_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_5BR",{"$f":"UnitType04_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_GrossRent_6BR",{"$f":"UnitType04_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_0BR",{"$f":"UnitType04_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_1BR",{"$f":"UnitType04_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_2BR",{"$f":"UnitType04_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_3BR",{"$f":"UnitType04_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_4BR",{"$f":"UnitType04_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_5BR",{"$f":"UnitType04_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_RentManualOverride_6BR",{"$f":"UnitType04_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_0BR",{"$f":"UnitType04_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_1BR",{"$f":"UnitType04_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_2BR",{"$f":"UnitType04_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_3BR",{"$f":"UnitType04_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_4BR",{"$f":"UnitType04_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_5BR",{"$f":"UnitType04_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Comments_6BR",{"$f":"UnitType04_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_0BR",{"$f":"UnitType04_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_1BR",{"$f":"UnitType04_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_2BR",{"$f":"UnitType04_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_3BR",{"$f":"UnitType04_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_4BR",{"$f":"UnitType04_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_5BR",{"$f":"UnitType04_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_UnderwrittenRent_6BR",{"$f":"UnitType04_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_0BR",{"$f":"UnitType04_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_1BR",{"$f":"UnitType04_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_2BR",{"$f":"UnitType04_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_3BR",{"$f":"UnitType04_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_4BR",{"$f":"UnitType04_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_5BR",{"$f":"UnitType04_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType04_NetRent_6BR",{"$f":"UnitType04_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Name",{"$f":"UnitType05_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentBasis",{"$f":"UnitType05_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType05_LessUtilityAllowance",{"$f":"UnitType05_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType05_VacancyRate",{"$f":"UnitType05_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType05_AMIMaxRate",{"$f":"UnitType05_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType05_LIHTCEligible",{"$f":"UnitType05_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_0BR",{"$f":"UnitType05_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_1BR",{"$f":"UnitType05_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_2BR",{"$f":"UnitType05_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_3BR",{"$f":"UnitType05_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_4BR",{"$f":"UnitType05_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_5BR",{"$f":"UnitType05_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_6BR",{"$f":"UnitType05_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnitsCount_ALLBR",{"$f":"UnitType05_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_0BR",{"$f":"UnitType05_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_1BR",{"$f":"UnitType05_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_2BR",{"$f":"UnitType05_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_3BR",{"$f":"UnitType05_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_4BR",{"$f":"UnitType05_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_5BR",{"$f":"UnitType05_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_GrossRent_6BR",{"$f":"UnitType05_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_0BR",{"$f":"UnitType05_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_1BR",{"$f":"UnitType05_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_2BR",{"$f":"UnitType05_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_3BR",{"$f":"UnitType05_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_4BR",{"$f":"UnitType05_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_5BR",{"$f":"UnitType05_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_RentManualOverride_6BR",{"$f":"UnitType05_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_0BR",{"$f":"UnitType05_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_1BR",{"$f":"UnitType05_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_2BR",{"$f":"UnitType05_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_3BR",{"$f":"UnitType05_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_4BR",{"$f":"UnitType05_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_5BR",{"$f":"UnitType05_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Comments_6BR",{"$f":"UnitType05_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_0BR",{"$f":"UnitType05_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_1BR",{"$f":"UnitType05_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_2BR",{"$f":"UnitType05_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_3BR",{"$f":"UnitType05_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_4BR",{"$f":"UnitType05_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_5BR",{"$f":"UnitType05_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_UnderwrittenRent_6BR",{"$f":"UnitType05_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_0BR",{"$f":"UnitType05_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_1BR",{"$f":"UnitType05_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_2BR",{"$f":"UnitType05_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_3BR",{"$f":"UnitType05_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_4BR",{"$f":"UnitType05_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_5BR",{"$f":"UnitType05_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType05_NetRent_6BR",{"$f":"UnitType05_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Name",{"$f":"UnitType06_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentBasis",{"$f":"UnitType06_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType06_LessUtilityAllowance",{"$f":"UnitType06_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType06_VacancyRate",{"$f":"UnitType06_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType06_AMIMaxRate",{"$f":"UnitType06_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType06_LIHTCEligible",{"$f":"UnitType06_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_0BR",{"$f":"UnitType06_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_1BR",{"$f":"UnitType06_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_2BR",{"$f":"UnitType06_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_3BR",{"$f":"UnitType06_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_4BR",{"$f":"UnitType06_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_5BR",{"$f":"UnitType06_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_6BR",{"$f":"UnitType06_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnitsCount_ALLBR",{"$f":"UnitType06_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_0BR",{"$f":"UnitType06_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_1BR",{"$f":"UnitType06_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_2BR",{"$f":"UnitType06_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_3BR",{"$f":"UnitType06_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_4BR",{"$f":"UnitType06_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_5BR",{"$f":"UnitType06_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_GrossRent_6BR",{"$f":"UnitType06_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_0BR",{"$f":"UnitType06_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_1BR",{"$f":"UnitType06_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_2BR",{"$f":"UnitType06_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_3BR",{"$f":"UnitType06_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_4BR",{"$f":"UnitType06_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_5BR",{"$f":"UnitType06_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_RentManualOverride_6BR",{"$f":"UnitType06_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_0BR",{"$f":"UnitType06_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_1BR",{"$f":"UnitType06_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_2BR",{"$f":"UnitType06_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_3BR",{"$f":"UnitType06_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_4BR",{"$f":"UnitType06_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_5BR",{"$f":"UnitType06_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Comments_6BR",{"$f":"UnitType06_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_0BR",{"$f":"UnitType06_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_1BR",{"$f":"UnitType06_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_2BR",{"$f":"UnitType06_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_3BR",{"$f":"UnitType06_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_4BR",{"$f":"UnitType06_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_5BR",{"$f":"UnitType06_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_UnderwrittenRent_6BR",{"$f":"UnitType06_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_0BR",{"$f":"UnitType06_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_1BR",{"$f":"UnitType06_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_2BR",{"$f":"UnitType06_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_3BR",{"$f":"UnitType06_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_4BR",{"$f":"UnitType06_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_5BR",{"$f":"UnitType06_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType06_NetRent_6BR",{"$f":"UnitType06_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Name",{"$f":"UnitType07_Name","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentBasis",{"$f":"UnitType07_RentBasis","v":{"$error":"#REF!"}}]
[null,"_UnitType07_LessUtilityAllowance",{"$f":"UnitType07_LessUtilityAllowance","v":{"$error":"#REF!"}}]
[null,"_UnitType07_VacancyRate",{"$f":"UnitType07_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_UnitType07_AMIMaxRate",{"$f":"UnitType07_AMIMaxRate","v":{"$error":"#REF!"}}]
[null,"_UnitType07_LIHTCEligible",{"$f":"UnitType07_LIHTCEligible","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_0BR",{"$f":"UnitType07_UnitsCount_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_1BR",{"$f":"UnitType07_UnitsCount_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_2BR",{"$f":"UnitType07_UnitsCount_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_3BR",{"$f":"UnitType07_UnitsCount_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_4BR",{"$f":"UnitType07_UnitsCount_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_5BR",{"$f":"UnitType07_UnitsCount_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_6BR",{"$f":"UnitType07_UnitsCount_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnitsCount_ALLBR",{"$f":"UnitType07_UnitsCount_ALLBR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_0BR",{"$f":"UnitType07_GrossRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_1BR",{"$f":"UnitType07_GrossRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_2BR",{"$f":"UnitType07_GrossRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_3BR",{"$f":"UnitType07_GrossRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_4BR",{"$f":"UnitType07_GrossRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_5BR",{"$f":"UnitType07_GrossRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_GrossRent_6BR",{"$f":"UnitType07_GrossRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_0BR",{"$f":"UnitType07_RentManualOverride_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_1BR",{"$f":"UnitType07_RentManualOverride_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_2BR",{"$f":"UnitType07_RentManualOverride_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_3BR",{"$f":"UnitType07_RentManualOverride_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_4BR",{"$f":"UnitType07_RentManualOverride_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_5BR",{"$f":"UnitType07_RentManualOverride_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_RentManualOverride_6BR",{"$f":"UnitType07_RentManualOverride_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_0BR",{"$f":"UnitType07_Comments_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_1BR",{"$f":"UnitType07_Comments_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_2BR",{"$f":"UnitType07_Comments_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_3BR",{"$f":"UnitType07_Comments_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_4BR",{"$f":"UnitType07_Comments_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_5BR",{"$f":"UnitType07_Comments_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Comments_6BR",{"$f":"UnitType07_Comments_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_0BR",{"$f":"UnitType07_UnderwrittenRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_1BR",{"$f":"UnitType07_UnderwrittenRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_2BR",{"$f":"UnitType07_UnderwrittenRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_3BR",{"$f":"UnitType07_UnderwrittenRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_4BR",{"$f":"UnitType07_UnderwrittenRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_5BR",{"$f":"UnitType07_UnderwrittenRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_UnderwrittenRent_6BR",{"$f":"UnitType07_UnderwrittenRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_0BR",{"$f":"UnitType07_NetRent_0BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_1BR",{"$f":"UnitType07_NetRent_1BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_2BR",{"$f":"UnitType07_NetRent_2BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_3BR",{"$f":"UnitType07_NetRent_3BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_4BR",{"$f":"UnitType07_NetRent_4BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_5BR",{"$f":"UnitType07_NetRent_5BR","v":{"$error":"#REF!"}}]
[null,"_UnitType07_NetRent_6BR",{"$f":"UnitType07_NetRent_6BR","v":{"$error":"#REF!"}}]
[null,"_UnitType01_TotalAnnualRent",{"$f":"UnitType01_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType02_TotalAnnualRent",{"$f":"UnitType02_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType03_TotalAnnualRent",{"$f":"UnitType03_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType04_TotalAnnualRent",{"$f":"UnitType04_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType05_TotalAnnualRent",{"$f":"UnitType05_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType06_TotalAnnualRent",{"$f":"UnitType06_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType07_TotalAnnualRent",{"$f":"UnitType07_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_UnitType01_Vacancy",{"$f":"UnitType01_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType02_Vacancy",{"$f":"UnitType02_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType03_Vacancy",{"$f":"UnitType03_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType04_Vacancy",{"$f":"UnitType04_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType05_Vacancy",{"$f":"UnitType05_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType06_Vacancy",{"$f":"UnitType06_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType07_Vacancy",{"$f":"UnitType07_Vacancy","v":{"$error":"#REF!"}}]
[null,"_UnitType02_EffectiveRentalIncome",{"$f":"UnitType02_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_UnitType03_EffectiveRentalIncome",{"$f":"UnitType03_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_UnitType04_EffectiveRentalIncome",{"$f":"UnitType04_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_UnitType05_EffectiveRentalIncome",{"$f":"UnitType05_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_UnitType06_EffectiveRentalIncome",{"$f":"UnitType06_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_UnitType07_EffectiveRentalIncome",{"$f":"UnitType07_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_MarketAnalysis_GrandTotal_TotalAnnualRent",{"$f":"MarketAnalysis_GrandTotal_TotalAnnualRent","v":{"$error":"#REF!"}}]
[null,"_GrandTotal_TotalVacancy",{"$f":"GrandTotal_TotalVacancy","v":{"$error":"#REF!"}}]
[null,"_GrandTotal_EffectiveRentalIncome",{"$f":"GrandTotal_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_Parking_VacancyRate",{"$f":"OtherIncome_Parking_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_CommercialSpace_VacancyRate",{"$f":"OtherIncome_CommercialSpace_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_CommunitySpace_VacancyRate",{"$f":"OtherIncome_CommunitySpace_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_Laundry_VacancyRate",{"$f":"OtherIncome_Laundry_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_AncillaryOther_VacancyRate",{"$f":"OtherIncome_AncillaryOther_VacancyRate","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_Parking_Vacancy",{"$f":"OtherIncome_Parking_Vacancy","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_CommercialSpace_Vacancy",{"$f":"OtherIncome_CommercialSpace_Vacancy","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_CommunitySpace_Vacancy",{"$f":"OtherIncome_CommunitySpace_Vacancy","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_Laundry_Vacancy",{"$f":"OtherIncome_Laundry_Vacancy","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_AncillaryOther_Vacancy",{"$f":"OtherIncome_AncillaryOther_Vacancy","v":{"$error":"#REF!"}}]
[null,"_TotalOtherIncome_Vacancy",{"$f":"TotalOtherIncome_Vacancy","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_Parking_Income",{"$f":"OtherIncome_Parking_Income","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_CommercialSpace_Income",{"$f":"OtherIncome_CommercialSpace_Income","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_CommunitySpace_Income",{"$f":"OtherIncome_CommunitySpace_Income","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_Laundry_Income",{"$f":"OtherIncome_Laundry_Income","v":{"$error":"#REF!"}}]
[null,"_OtherIncome_AncillaryOther_Income",{"$f":"OtherIncome_AncillaryOther_Income","v":{"$error":"#REF!"}}]
[null,"_TotalOtherIncome_Income",{"$f":"TotalOtherIncome_Income","v":{"$error":"#REF!"}}]
[null,"_LIHTCRestricted_Number",{"$f":"LIHTCRestricted_Number","v":{"$error":"#REF!"}}]
[null,"_LIHTCRestricted_Percent",{"$f":"LIHTCRestricted_Percent","v":{"$error":"#REF!"}}]
[null,"_LIHTCRestricted_AvgIncome",{"$f":"LIHTCRestricted_AvgIncome","v":{"$error":"#REF!"}}]
[null,"_TotalOtherIncome_xCommercial",{"$f":"TotalOtherIncome_xCommercial","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_ResidentialIncome_SetYear_TrendStart",{"$f":"ResidentialIncome_SetYear_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType1_TrendStart",{"$f":"ResidentialIncome_MarketType1_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType2_TrendStart",{"$f":"ResidentialIncome_MarketType2_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType3_TrendStart",{"$f":"ResidentialIncome_MarketType3_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType4_TrendStart",{"$f":"ResidentialIncome_MarketType4_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType5_TrendStart",{"$f":"ResidentialIncome_MarketType5_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType6_TrendStart",{"$f":"ResidentialIncome_MarketType6_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType7_TrendStart",{"$f":"ResidentialIncome_MarketType7_TrendStart","v":{"$error":"#REF!"}}]
[null,"_CommercialIncome_SetYear_TrendStart",{"$f":"CommercialIncome_SetYear_TrendStart","v":{"$error":"#REF!"}}]
[null,"_CommercialIncome_Commercial_TrendStart",{"$f":"CommercialIncome_Commercial_TrendStart","v":{"$error":"#REF!"}}]
[null,"_CommercialIncome_Parking_TrendStart",{"$f":"CommercialIncome_Parking_TrendStart","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_SetYear_TrendStart",{"$f":"FinancialRevenue_SetYear_TrendStart","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_LaundryVending_TrendStart",{"$f":"FinancialRevenue_LaundryVending_TrendStart","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_OtherIncome_TrendStart",{"$f":"FinancialRevenue_OtherIncome_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_SetYear_TrendStart",{"$f":"Expenses_SetYear_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_Administrative_TrendStart",{"$f":"Expenses_Administrative_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_Maintenance_TrendStart",{"$f":"Expenses_Maintenance_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_ResidentServices_TrendStart",{"$f":"Expenses_ResidentServices_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_Security_TrendStart",{"$f":"Expenses_Security_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_Electricity_TrendStart",{"$f":"Expenses_Electricity_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_Gas_TrendStart",{"$f":"Expenses_Gas_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_Oil_TrendStart",{"$f":"Expenses_Oil_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_WaterSewer_TrendStart",{"$f":"Expenses_WaterSewer_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_OperatingReserve_TrendStart",{"$f":"Expenses_OperatingReserve_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_TaxesRealEstate_TrendStart",{"$f":"Expenses_TaxesRealEstate_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_TaxesOther_TrendStart",{"$f":"Expenses_TaxesOther_TrendStart","v":{"$error":"#REF!"}}]
[null,"_Expenses_RRD_TrendStart",{"$f":"Expenses_RRD_TrendStart","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_SetYear_TrendChg1",{"$f":"ResidentialIncome_SetYear_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType1_TrendChg1",{"$f":"ResidentialIncome_MarketType1_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType2_TrendChg1",{"$f":"ResidentialIncome_MarketType2_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType3_TrendChg1",{"$f":"ResidentialIncome_MarketType3_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType4_TrendChg1",{"$f":"ResidentialIncome_MarketType4_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType5_TrendChg1",{"$f":"ResidentialIncome_MarketType5_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType6_TrendChg1",{"$f":"ResidentialIncome_MarketType6_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_ResidentialIncome_MarketType7_TrendChg1",{"$f":"ResidentialIncome_MarketType7_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_CommercialIncome_SetYear_TrendChg1",{"$f":"CommercialIncome_SetYear_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_CommercialIncome_Commercial_TrendChg1",{"$f":"CommercialIncome_Commercial_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_CommercialIncome_Parking_TrendChg1",{"$f":"CommercialIncome_Parking_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_SetYear_TrendChg1",{"$f":"FinancialRevenue_SetYear_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_LaundryVending_TrendChg1",{"$f":"FinancialRevenue_LaundryVending_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_OtherIncome_TrendChg1",{"$f":"FinancialRevenue_OtherIncome_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_SetYear_TrendChg1",{"$f":"Expenses_SetYear_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_Administrative_TrendChg1",{"$f":"Expenses_Administrative_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_Maintenance_TrendChg1",{"$f":"Expenses_Maintenance_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_ResidentServices_TrendChg1",{"$f":"Expenses_ResidentServices_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_Security_TrendChg1",{"$f":"Expenses_Security_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_Electricity_TrendChg1",{"$f":"Expenses_Electricity_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_Gas_TrendChg1",{"$f":"Expenses_Gas_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_Oil_TrendChg1",{"$f":"Expenses_Oil_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_WaterSewer_TrendChg1",{"$f":"Expenses_WaterSewer_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_OperatingReserve_TrendChg1",{"$f":"Expenses_OperatingReserve_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_TaxesRealEstate_TrendChg1",{"$f":"Expenses_TaxesRealEstate_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_TaxesOther_TrendChg1",{"$f":"Expenses_TaxesOther_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Expenses_RRD_TrendChg1",{"$f":"Expenses_RRD_TrendChg1","v":{"$error":"#REF!"}}]
[null,"_Dashboard_BalloonPayment_YesNo",{"$f":"Dashboard_BalloonPayment_YesNo","v":{"$error":"#REF!"}}]
[null,"_Dashboard_BalloonPayment_Year",{"$f":"Dashboard_BalloonPayment_Year","v":{"$error":"#REF!"}}]
[null,"_Dashboard_BalloonPayment_RemainingPrincipal",{"$f":"Dashboard_BalloonPayment_RemainingPrincipal","v":{"$error":"#REF!"}}]
[null,"_Minimum_CombinedDSCR_20Years",{"$f":"Minimum_CombinedDSCR_20Years","v":{"$error":"#REF!"}}]
[null,"_Select_StartYear_FirstYearOps",{"$f":"Select_StartYear_FirstYearOps","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year1",{"$f":"Calculations_TotalEffectiveIncome_Year1","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year1",{"$f":"Calculations_TotalOperatingExpenses_Year1","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year1",{"$f":"Calculations_NOI_Year1","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year1",{"$f":"Calculations_TotalDebtService_Year1","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year1",{"$f":"Calculations_IncomeAvailable_Year1","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year1",{"$f":"FirstMortgage_DSCR_Year1","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year1",{"$f":"Combined_DSCR_Year1","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year1",{"$f":"CashFlow_JuniorLoan_Year1","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year2",{"$f":"Calculations_TotalEffectiveIncome_Year2","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year2",{"$f":"Calculations_TotalOperatingExpenses_Year2","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year2",{"$f":"Calculations_NOI_Year2","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year2",{"$f":"Calculations_TotalDebtService_Year2","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year2",{"$f":"Calculations_IncomeAvailable_Year2","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year2",{"$f":"FirstMortgage_DSCR_Year2","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year2",{"$f":"Combined_DSCR_Year2","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year2",{"$f":"CashFlow_JuniorLoan_Year2","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year3",{"$f":"Calculations_TotalEffectiveIncome_Year3","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year3",{"$f":"Calculations_TotalOperatingExpenses_Year3","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year3",{"$f":"Calculations_NOI_Year3","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year3",{"$f":"Calculations_TotalDebtService_Year3","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year3",{"$f":"Calculations_IncomeAvailable_Year3","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year3",{"$f":"FirstMortgage_DSCR_Year3","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year3",{"$f":"Combined_DSCR_Year3","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year3",{"$f":"CashFlow_JuniorLoan_Year3","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year4",{"$f":"Calculations_TotalEffectiveIncome_Year4","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year4",{"$f":"Calculations_TotalOperatingExpenses_Year4","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year4",{"$f":"Calculations_NOI_Year4","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year4",{"$f":"Calculations_TotalDebtService_Year4","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year4",{"$f":"Calculations_IncomeAvailable_Year4","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year4",{"$f":"FirstMortgage_DSCR_Year4","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year4",{"$f":"Combined_DSCR_Year4","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year4",{"$f":"CashFlow_JuniorLoan_Year4","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year5",{"$f":"Calculations_TotalEffectiveIncome_Year5","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year5",{"$f":"Calculations_TotalOperatingExpenses_Year5","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year5",{"$f":"Calculations_NOI_Year5","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year5",{"$f":"Calculations_TotalDebtService_Year5","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year5",{"$f":"Calculations_IncomeAvailable_Year5","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year5",{"$f":"FirstMortgage_DSCR_Year5","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year5",{"$f":"Combined_DSCR_Year5","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year5",{"$f":"CashFlow_JuniorLoan_Year5","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year6",{"$f":"Calculations_TotalEffectiveIncome_Year6","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year6",{"$f":"Calculations_TotalOperatingExpenses_Year6","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year6",{"$f":"Calculations_NOI_Year6","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year6",{"$f":"Calculations_TotalDebtService_Year6","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year6",{"$f":"Calculations_IncomeAvailable_Year6","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year6",{"$f":"FirstMortgage_DSCR_Year6","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year6",{"$f":"Combined_DSCR_Year6","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year6",{"$f":"CashFlow_JuniorLoan_Year6","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year7",{"$f":"Calculations_TotalEffectiveIncome_Year7","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year7",{"$f":"Calculations_TotalOperatingExpenses_Year7","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year7",{"$f":"Calculations_NOI_Year7","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year7",{"$f":"Calculations_TotalDebtService_Year7","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year7",{"$f":"Calculations_IncomeAvailable_Year7","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year7",{"$f":"FirstMortgage_DSCR_Year7","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year7",{"$f":"Combined_DSCR_Year7","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year7",{"$f":"CashFlow_JuniorLoan_Year7","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year8",{"$f":"Calculations_TotalEffectiveIncome_Year8","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year8",{"$f":"Calculations_TotalOperatingExpenses_Year8","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year8",{"$f":"Calculations_NOI_Year8","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year8",{"$f":"Calculations_TotalDebtService_Year8","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year8",{"$f":"Calculations_IncomeAvailable_Year8","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year8",{"$f":"FirstMortgage_DSCR_Year8","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year8",{"$f":"Combined_DSCR_Year8","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year8",{"$f":"CashFlow_JuniorLoan_Year8","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year9",{"$f":"Calculations_TotalEffectiveIncome_Year9","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year9",{"$f":"Calculations_TotalOperatingExpenses_Year9","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year9",{"$f":"Calculations_NOI_Year9","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year9",{"$f":"Calculations_TotalDebtService_Year9","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year9",{"$f":"Calculations_IncomeAvailable_Year9","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year9",{"$f":"FirstMortgage_DSCR_Year9","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year9",{"$f":"Combined_DSCR_Year9","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year9",{"$f":"CashFlow_JuniorLoan_Year9","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year10",{"$f":"Calculations_TotalEffectiveIncome_Year10","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year10",{"$f":"Calculations_TotalOperatingExpenses_Year10","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year10",{"$f":"Calculations_NOI_Year10","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year10",{"$f":"Calculations_TotalDebtService_Year10","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year10",{"$f":"Calculations_IncomeAvailable_Year10","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year10",{"$f":"FirstMortgage_DSCR_Year10","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year10",{"$f":"Combined_DSCR_Year10","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year10",{"$f":"CashFlow_JuniorLoan_Year10","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year11",{"$f":"Calculations_TotalEffectiveIncome_Year11","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year11",{"$f":"Calculations_TotalOperatingExpenses_Year11","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year11",{"$f":"Calculations_NOI_Year11","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year11",{"$f":"Calculations_TotalDebtService_Year11","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year11",{"$f":"Calculations_IncomeAvailable_Year11","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year11",{"$f":"FirstMortgage_DSCR_Year11","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year11",{"$f":"Combined_DSCR_Year11","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year11",{"$f":"CashFlow_JuniorLoan_Year11","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year12",{"$f":"Calculations_TotalEffectiveIncome_Year12","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year12",{"$f":"Calculations_TotalOperatingExpenses_Year12","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year12",{"$f":"Calculations_NOI_Year12","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year12",{"$f":"Calculations_TotalDebtService_Year12","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year12",{"$f":"Calculations_IncomeAvailable_Year12","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year12",{"$f":"FirstMortgage_DSCR_Year12","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year12",{"$f":"Combined_DSCR_Year12","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year12",{"$f":"CashFlow_JuniorLoan_Year12","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year13",{"$f":"Calculations_TotalEffectiveIncome_Year13","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year13",{"$f":"Calculations_TotalOperatingExpenses_Year13","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year13",{"$f":"Calculations_NOI_Year13","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year13",{"$f":"Calculations_TotalDebtService_Year13","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year13",{"$f":"Calculations_IncomeAvailable_Year13","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year13",{"$f":"FirstMortgage_DSCR_Year13","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year13",{"$f":"Combined_DSCR_Year13","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year13",{"$f":"CashFlow_JuniorLoan_Year13","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year14",{"$f":"Calculations_TotalEffectiveIncome_Year14","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year14",{"$f":"Calculations_TotalOperatingExpenses_Year14","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year14",{"$f":"Calculations_NOI_Year14","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year14",{"$f":"Calculations_TotalDebtService_Year14","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year14",{"$f":"Calculations_IncomeAvailable_Year14","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year14",{"$f":"FirstMortgage_DSCR_Year14","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year14",{"$f":"Combined_DSCR_Year14","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year14",{"$f":"CashFlow_JuniorLoan_Year14","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year15",{"$f":"Calculations_TotalEffectiveIncome_Year15","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year15",{"$f":"Calculations_TotalOperatingExpenses_Year15","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year15",{"$f":"Calculations_NOI_Year15","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year15",{"$f":"Calculations_TotalDebtService_Year15","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year15",{"$f":"Calculations_IncomeAvailable_Year15","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year15",{"$f":"FirstMortgage_DSCR_Year15","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year15",{"$f":"Combined_DSCR_Year15","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year15",{"$f":"CashFlow_JuniorLoan_Year15","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year16",{"$f":"Calculations_TotalEffectiveIncome_Year16","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year16",{"$f":"Calculations_TotalOperatingExpenses_Year16","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year16",{"$f":"Calculations_NOI_Year16","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year16",{"$f":"Calculations_TotalDebtService_Year16","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year16",{"$f":"Calculations_IncomeAvailable_Year16","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year16",{"$f":"FirstMortgage_DSCR_Year16","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year16",{"$f":"Combined_DSCR_Year16","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year16",{"$f":"CashFlow_JuniorLoan_Year16","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year17",{"$f":"Calculations_TotalEffectiveIncome_Year17","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year17",{"$f":"Calculations_TotalOperatingExpenses_Year17","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year17",{"$f":"Calculations_NOI_Year17","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year17",{"$f":"Calculations_TotalDebtService_Year17","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year17",{"$f":"Calculations_IncomeAvailable_Year17","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year17",{"$f":"FirstMortgage_DSCR_Year17","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year17",{"$f":"Combined_DSCR_Year17","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year17",{"$f":"CashFlow_JuniorLoan_Year17","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year18",{"$f":"Calculations_TotalEffectiveIncome_Year18","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year18",{"$f":"Calculations_TotalOperatingExpenses_Year18","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year18",{"$f":"Calculations_NOI_Year18","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year18",{"$f":"Calculations_TotalDebtService_Year18","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year18",{"$f":"Calculations_IncomeAvailable_Year18","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year18",{"$f":"FirstMortgage_DSCR_Year18","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year18",{"$f":"Combined_DSCR_Year18","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year18",{"$f":"CashFlow_JuniorLoan_Year18","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year19",{"$f":"Calculations_TotalEffectiveIncome_Year19","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year19",{"$f":"Calculations_TotalOperatingExpenses_Year19","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year19",{"$f":"Calculations_NOI_Year19","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year19",{"$f":"Calculations_TotalDebtService_Year19","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year19",{"$f":"Calculations_IncomeAvailable_Year19","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year19",{"$f":"FirstMortgage_DSCR_Year19","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year19",{"$f":"Combined_DSCR_Year19","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year19",{"$f":"CashFlow_JuniorLoan_Year19","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalEffectiveIncome_Year20",{"$f":"Calculations_TotalEffectiveIncome_Year20","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalOperatingExpenses_Year20",{"$f":"Calculations_TotalOperatingExpenses_Year20","v":{"$error":"#REF!"}}]
[null,"_Calculations_NOI_Year20",{"$f":"Calculations_NOI_Year20","v":{"$error":"#REF!"}}]
[null,"_Calculations_TotalDebtService_Year20",{"$f":"Calculations_TotalDebtService_Year20","v":{"$error":"#REF!"}}]
[null,"_Calculations_IncomeAvailable_Year20",{"$f":"Calculations_IncomeAvailable_Year20","v":{"$error":"#REF!"}}]
[null,"_FirstMortgage_DSCR_Year20",{"$f":"FirstMortgage_DSCR_Year20","v":{"$error":"#REF!"}}]
[null,"_Combined_DSCR_Year20",{"$f":"Combined_DSCR_Year20","v":{"$error":"#REF!"}}]
[null,"_CashFlow_JuniorLoan_Year20",{"$f":"CashFlow_JuniorLoan_Year20","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_JuniorLoan_One_LoanAmt",{"$f":"JuniorLoan_One_LoanAmt","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_CashFlowPercent",{"$f":"JuniorLoan_One_CashFlowPercent","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_TotalWFHUnits",{"$f":"JuniorLoan_One_TotalWFHUnits","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_WFHPerUnitSubsidy",{"$f":"JuniorLoan_One_WFHPerUnitSubsidy","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_InterestRateAnnual",{"$f":"JuniorLoan_One_InterestRateAnnual","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_InterestRateMonthly",{"$f":"JuniorLoan_One_InterestRateMonthly","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_AmortizationPeriodAnnual",{"$f":"JuniorLoan_One_AmortizationPeriodAnnual","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_AmortizationPeriodMonthly",{"$f":"JuniorLoan_One_AmortizationPeriodMonthly","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_DebtServiceConstantAnnual",{"$f":"JuniorLoan_One_DebtServiceConstantAnnual","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_DebtServiceConstantMonthly",{"$f":"JuniorLoan_One_DebtServiceConstantMonthly","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_DebtServicePaymentAnnual",{"$f":"JuniorLoan_One_DebtServicePaymentAnnual","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_SupportableLoanAmt",{"$f":"JuniorLoan_One_SupportableLoanAmt","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear1",{"$f":"JuniorLoan_One_RemainingPrincipalYear1","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear2",{"$f":"JuniorLoan_One_RemainingPrincipalYear2","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear3",{"$f":"JuniorLoan_One_RemainingPrincipalYear3","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear4",{"$f":"JuniorLoan_One_RemainingPrincipalYear4","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear5",{"$f":"JuniorLoan_One_RemainingPrincipalYear5","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear6",{"$f":"JuniorLoan_One_RemainingPrincipalYear6","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear7",{"$f":"JuniorLoan_One_RemainingPrincipalYear7","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear8",{"$f":"JuniorLoan_One_RemainingPrincipalYear8","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear9",{"$f":"JuniorLoan_One_RemainingPrincipalYear9","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear10",{"$f":"JuniorLoan_One_RemainingPrincipalYear10","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear11",{"$f":"JuniorLoan_One_RemainingPrincipalYear11","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear12",{"$f":"JuniorLoan_One_RemainingPrincipalYear12","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear13",{"$f":"JuniorLoan_One_RemainingPrincipalYear13","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear14",{"$f":"JuniorLoan_One_RemainingPrincipalYear14","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear15",{"$f":"JuniorLoan_One_RemainingPrincipalYear15","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear16",{"$f":"JuniorLoan_One_RemainingPrincipalYear16","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear17",{"$f":"JuniorLoan_One_RemainingPrincipalYear17","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear18",{"$f":"JuniorLoan_One_RemainingPrincipalYear18","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear19",{"$f":"JuniorLoan_One_RemainingPrincipalYear19","v":{"$error":"#REF!"}}]
[null,"_JuniorLoan_One_RemainingPrincipalYear20",{"$f":"JuniorLoan_One_RemainingPrincipalYear20","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_Expense_Dropdown_SourceSelection",{"$f":"Expense_Dropdown_SourceSelection","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType1",{"$f":"Income_UnitCount_ResidentialMarketType1","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType2",{"$f":"Income_UnitCount_ResidentialMarketType2","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType3",{"$f":"Income_UnitCount_ResidentialMarketType3","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType4",{"$f":"Income_UnitCount_ResidentialMarketType4","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType5",{"$f":"Income_UnitCount_ResidentialMarketType5","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType6",{"$f":"Income_UnitCount_ResidentialMarketType6","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialMarketType7",{"$f":"Income_UnitCount_ResidentialMarketType7","v":{"$error":"#REF!"}}]
[null,"_Income_UnitCount_ResidentialTotal",{"$f":"Income_UnitCount_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType1",{"$f":"Income_Vacancy_ResidentialMarketType1","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType2",{"$f":"Income_Vacancy_ResidentialMarketType2","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType3",{"$f":"Income_Vacancy_ResidentialMarketType3","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType4",{"$f":"Income_Vacancy_ResidentialMarketType4","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType5",{"$f":"Income_Vacancy_ResidentialMarketType5","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType6",{"$f":"Income_Vacancy_ResidentialMarketType6","v":{"$error":"#REF!"}}]
[null,"_Income_Vacancy_ResidentialMarketType7",{"$f":"Income_Vacancy_ResidentialMarketType7","v":{"$error":"#REF!"}}]
[null,"_Deductions_Vacancy_VacanciesResidential",{"$f":"Deductions_Vacancy_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_Vacancy_VacanciesCommercial",{"$f":"Deductions_Vacancy_VacanciesCommercial","v":{"$error":"#REF!"}}]
[null,"_Deductions_Vacancy_VacanciesParking",{"$f":"Deductions_Vacancy_VacanciesParking","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Input_ManagementFee",{"$f":"AdministrativeExpenses_Input_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_Input_MortgageInsurancePremium",{"$f":"TaxInsuranceExpenses_Input_MortgageInsurancePremium","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType1",{"$f":"Income_MHSelected_ResidentialMarketType1","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType2",{"$f":"Income_MHSelected_ResidentialMarketType2","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType3",{"$f":"Income_MHSelected_ResidentialMarketType3","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType4",{"$f":"Income_MHSelected_ResidentialMarketType4","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType5",{"$f":"Income_MHSelected_ResidentialMarketType5","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType6",{"$f":"Income_MHSelected_ResidentialMarketType6","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialMarketType7",{"$f":"Income_MHSelected_ResidentialMarketType7","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_ResidentialTotal",{"$f":"Income_MHSelected_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_Commercial",{"$f":"Income_MHSelected_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_Parking",{"$f":"Income_MHSelected_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_TotalGrossRental",{"$f":"Income_MHSelected_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_MHSelected_VacanciesResidential",{"$f":"Deductions_MHSelected_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_MHSelected_VacanciesCommercial",{"$f":"Deductions_MHSelected_VacanciesCommercial","v":{"$error":"#REF!"}}]
[null,"_Deductions_MHSelected_VacanciesParking",{"$f":"Deductions_MHSelected_VacanciesParking","v":{"$error":"#REF!"}}]
[null,"_Deductions_MHSelected_TotalDeductions",{"$f":"Deductions_MHSelected_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_EffectiveRentalIncome",{"$f":"Income_MHSelected_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_MHSelected_LaundryVending",{"$f":"FinancialRevenue_MHSelected_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_MHSelected_OtherIncome",{"$f":"FinancialRevenue_MHSelected_OtherIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_MHSelected_TotalOtherIncome",{"$f":"FinancialRevenue_MHSelected_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_TotalEffectiveIncome",{"$f":"Income_MHSelected_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_MHSelected_TotalFundsReceived",{"$f":"Income_MHSelected_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_ManagementFee",{"$f":"AdministrativeExpenses_MHSelected_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Payroll",{"$f":"AdministrativeExpenses_MHSelected_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_PayrollTaxes",{"$f":"AdministrativeExpenses_MHSelected_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Legal",{"$f":"AdministrativeExpenses_MHSelected_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Audit",{"$f":"AdministrativeExpenses_MHSelected_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Marketing",{"$f":"AdministrativeExpenses_MHSelected_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Telephone",{"$f":"AdministrativeExpenses_MHSelected_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_OfficeSupplies",{"$f":"AdministrativeExpenses_MHSelected_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Accounting",{"$f":"AdministrativeExpenses_MHSelected_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_CentralOffice",{"$f":"AdministrativeExpenses_MHSelected_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_Miscellaneous",{"$f":"AdministrativeExpenses_MHSelected_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_MHSelected_TotalExpense",{"$f":"AdministrativeExpenses_MHSelected_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Payroll",{"$f":"MaintenanceExpenses_MHSelected_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_PayrollTaxes",{"$f":"MaintenanceExpenses_MHSelected_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Janitorial",{"$f":"MaintenanceExpenses_MHSelected_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Landscaping",{"$f":"MaintenanceExpenses_MHSelected_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_InteriorDecorating",{"$f":"MaintenanceExpenses_MHSelected_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Repairs",{"$f":"MaintenanceExpenses_MHSelected_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Elevator",{"$f":"MaintenanceExpenses_MHSelected_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_GarbageRemoval",{"$f":"MaintenanceExpenses_MHSelected_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_SnowRemoval",{"$f":"MaintenanceExpenses_MHSelected_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Exterminating",{"$f":"MaintenanceExpenses_MHSelected_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Recreation",{"$f":"MaintenanceExpenses_MHSelected_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_Miscellaneous",{"$f":"MaintenanceExpenses_MHSelected_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_MHSelected_TotalExpense",{"$f":"MaintenanceExpenses_MHSelected_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_MHSelected_ResidentServices",{"$f":"GeneralExpenses_MHSelected_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_MHSelected_Security",{"$f":"GeneralExpenses_MHSelected_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_MHSelected_Electricity",{"$f":"UtilityExpenses_MHSelected_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_MHSelected_Gas",{"$f":"UtilityExpenses_MHSelected_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_MHSelected_Oil",{"$f":"UtilityExpenses_MHSelected_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_MHSelected_WaterSewer",{"$f":"UtilityExpenses_MHSelected_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_MHSelected_TotalExpense",{"$f":"UtilityExpenses_MHSelected_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_MHSelected_ReplacementReserveDeposits",{"$f":"GeneralExpenses_MHSelected_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_MHSelected_SpecialEscrowDeposits",{"$f":"GeneralExpenses_MHSelected_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_MHSelected_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_MHSelected_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_MHSelected_TaxesOther",{"$f":"TaxInsuranceExpenses_MHSelected_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_MHSelected_Insurance",{"$f":"TaxInsuranceExpenses_MHSelected_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_MHSelected_Interest",{"$f":"TaxInsuranceExpenses_MHSelected_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_MHSelected_TotalExpense",{"$f":"TaxInsuranceExpenses_MHSelected_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_MHSelected_MortgageInsurancePremium",{"$f":"GeneralExpenses_MHSelected_MortgageInsurancePremium","v":{"$error":"#REF!"}}]
[null,"_Expense_MHSelected_TotalDisbursement",{"$f":"Expense_MHSelected_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_MHSelected_UnderwritingNOI",{"$f":"UnderwritingNOI_MHSelected_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_UseFixedLoanAmt?",{"$f":"LoanSizing_Dashboard_UseFixedLoanAmt?","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_FixedLoanAmt",{"$f":"LoanSizing_Dashboard_FixedLoanAmt","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_FixedDSCRatio",{"$f":"LoanSizing_Dashboard_FixedDSCRatio","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_LoanRate",{"$f":"LoanSizing_Dashboard_LoanRate","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_LoanTerm",{"$f":"LoanSizing_Dashboard_LoanTerm","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_LoanConstant",{"$f":"LoanSizing_Dashboard_LoanConstant","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_ManagementFee",{"$f":"AdministrativeExpenses_BorrowerBudget_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Payroll",{"$f":"AdministrativeExpenses_BorrowerBudget_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_PayrollTaxes",{"$f":"AdministrativeExpenses_BorrowerBudget_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Legal",{"$f":"AdministrativeExpenses_BorrowerBudget_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Audit",{"$f":"AdministrativeExpenses_BorrowerBudget_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Marketing",{"$f":"AdministrativeExpenses_BorrowerBudget_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Telephone",{"$f":"AdministrativeExpenses_BorrowerBudget_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_OfficeSupplies",{"$f":"AdministrativeExpenses_BorrowerBudget_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Accounting",{"$f":"AdministrativeExpenses_BorrowerBudget_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_CentralOffice",{"$f":"AdministrativeExpenses_BorrowerBudget_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_Miscellaneous",{"$f":"AdministrativeExpenses_BorrowerBudget_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_BorrowerBudget_TotalExpense",{"$f":"AdministrativeExpenses_BorrowerBudget_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Payroll",{"$f":"MaintenanceExpenses_BorrowerBudget_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_PayrollTaxes",{"$f":"MaintenanceExpenses_BorrowerBudget_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Janitorial",{"$f":"MaintenanceExpenses_BorrowerBudget_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Landscaping",{"$f":"MaintenanceExpenses_BorrowerBudget_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_InteriorDecorating",{"$f":"MaintenanceExpenses_BorrowerBudget_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Repairs",{"$f":"MaintenanceExpenses_BorrowerBudget_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Elevator",{"$f":"MaintenanceExpenses_BorrowerBudget_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_GarbageRemoval",{"$f":"MaintenanceExpenses_BorrowerBudget_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_SnowRemoval",{"$f":"MaintenanceExpenses_BorrowerBudget_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Exterminating",{"$f":"MaintenanceExpenses_BorrowerBudget_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Recreation",{"$f":"MaintenanceExpenses_BorrowerBudget_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_Miscellaneous",{"$f":"MaintenanceExpenses_BorrowerBudget_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_BorrowerBudget_TotalExpense",{"$f":"MaintenanceExpenses_BorrowerBudget_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_BorrowerBudget_ResidentServices",{"$f":"GeneralExpenses_BorrowerBudget_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_BorrowerBudget_Security",{"$f":"GeneralExpenses_BorrowerBudget_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_BorrowerBudget_Electricity",{"$f":"UtilityExpenses_BorrowerBudget_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_BorrowerBudget_Gas",{"$f":"UtilityExpenses_BorrowerBudget_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_BorrowerBudget_Oil",{"$f":"UtilityExpenses_BorrowerBudget_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_BorrowerBudget_WaterSewer",{"$f":"UtilityExpenses_BorrowerBudget_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_BorrowerBudget_TotalExpense",{"$f":"UtilityExpenses_BorrowerBudget_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits",{"$f":"GeneralExpenses_BorrowerBudget_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits",{"$f":"GeneralExpenses_BorrowerBudget_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_BorrowerBudget_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_BorrowerBudget_TaxesOther",{"$f":"TaxInsuranceExpenses_BorrowerBudget_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_BorrowerBudget_Insurance",{"$f":"TaxInsuranceExpenses_BorrowerBudget_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_BorrowerBudget_Interest",{"$f":"TaxInsuranceExpenses_BorrowerBudget_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_BorrowerBudget_TotalExpense",{"$f":"TaxInsuranceExpenses_BorrowerBudget_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_BorrowerBudget_MortgageInsurancePremium",{"$f":"GeneralExpenses_BorrowerBudget_MortgageInsurancePremium","v":{"$error":"#REF!"}}]
[null,"_Expense_BorrowerBudget_TotalDisbursement",{"$f":"Expense_BorrowerBudget_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_BorrowerBudget_UnderwritingNOI",{"$f":"UnderwritingNOI_BorrowerBudget_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_UnderwritingNOI",{"$f":"LoanSizing_Dashboard_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_ExpenseEGI",{"$f":"LoanSizing_Dashboard_ExpenseEGI","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_SupportableLoanAmt",{"$f":"LoanSizing_Dashboard_SupportableLoanAmt","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_DebtServiceFirstMortgage",{"$f":"LoanSizing_Dashboard_DebtServiceFirstMortgage","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_DebtServiceJunior",{"$f":"LoanSizing_Dashboard_DebtServiceJunior","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_FirstMortgageDSCYear1",{"$f":"LoanSizing_Dashboard_FirstMortgageDSCYear1","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_CombinedDSCYear1",{"$f":"LoanSizing_Dashboard_CombinedDSCYear1","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_ManagementFee",{"$f":"AdministrativeExpenses_ManualOverride_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Payroll",{"$f":"AdministrativeExpenses_ManualOverride_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_PayrollTaxes",{"$f":"AdministrativeExpenses_ManualOverride_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Legal",{"$f":"AdministrativeExpenses_ManualOverride_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Audit",{"$f":"AdministrativeExpenses_ManualOverride_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Marketing",{"$f":"AdministrativeExpenses_ManualOverride_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Telephone",{"$f":"AdministrativeExpenses_ManualOverride_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_OfficeSupplies",{"$f":"AdministrativeExpenses_ManualOverride_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Accounting",{"$f":"AdministrativeExpenses_ManualOverride_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_CentralOffice",{"$f":"AdministrativeExpenses_ManualOverride_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_ManualOverride_Miscellaneous",{"$f":"AdministrativeExpenses_ManualOverride_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Payroll",{"$f":"MaintenanceExpenses_ManualOverride_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_PayrollTaxes",{"$f":"MaintenanceExpenses_ManualOverride_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Janitorial",{"$f":"MaintenanceExpenses_ManualOverride_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Landscaping",{"$f":"MaintenanceExpenses_ManualOverride_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_InteriorDecorating",{"$f":"MaintenanceExpenses_ManualOverride_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Repairs",{"$f":"MaintenanceExpenses_ManualOverride_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Elevator",{"$f":"MaintenanceExpenses_ManualOverride_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_GarbageRemoval",{"$f":"MaintenanceExpenses_ManualOverride_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_SnowRemoval",{"$f":"MaintenanceExpenses_ManualOverride_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Exterminating",{"$f":"MaintenanceExpenses_ManualOverride_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Recreation",{"$f":"MaintenanceExpenses_ManualOverride_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_ManualOverride_Miscellaneous",{"$f":"MaintenanceExpenses_ManualOverride_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_ManualOverride_ResidentServices",{"$f":"GeneralExpenses_ManualOverride_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_ManualOverride_Security",{"$f":"GeneralExpenses_ManualOverride_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_ManualOverride_Electricity",{"$f":"UtilityExpenses_ManualOverride_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_ManualOverride_Gas",{"$f":"UtilityExpenses_ManualOverride_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_ManualOverride_Oil",{"$f":"UtilityExpenses_ManualOverride_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_ManualOverride_WaterSewer",{"$f":"UtilityExpenses_ManualOverride_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_ManualOverride_ReplacementReserveDeposits",{"$f":"GeneralExpenses_ManualOverride_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_ManualOverride_SpecialEscrowDeposits",{"$f":"GeneralExpenses_ManualOverride_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_ManualOverride_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_ManualOverride_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_ManualOverride_TaxesOther",{"$f":"TaxInsuranceExpenses_ManualOverride_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_ManualOverride_Insurance",{"$f":"TaxInsuranceExpenses_ManualOverride_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_ManualOverride_Interest",{"$f":"TaxInsuranceExpenses_ManualOverride_Interest","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_ManualOverride_MortgageInsurancePremium",{"$f":"GeneralExpenses_ManualOverride_MortgageInsurancePremium","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_FirstMortgageDSCYear15",{"$f":"LoanSizing_Dashboard_FirstMortgageDSCYear15","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_CombinedDSCYear15",{"$f":"LoanSizing_Dashboard_CombinedDSCYear15","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_FirstMortgageDSCYear20",{"$f":"LoanSizing_Dashboard_FirstMortgageDSCYear20","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_CombinedDSCYear20",{"$f":"LoanSizing_Dashboard_CombinedDSCYear20","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_CapRate",{"$f":"LoanSizing_Dashboard_CapRate","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_PrelimLTV",{"$f":"LoanSizing_Dashboard_PrelimLTV","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_AppraisedValue",{"$f":"LoanSizing_Dashboard_AppraisedValue","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_MaxUWLTV",{"$f":"LoanSizing_Dashboard_MaxUWLTV","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_MaxLoan",{"$f":"LoanSizing_Dashboard_MaxLoan","v":{"$error":"#REF!"}}]
[null,"_LoanSizing_Dashboard_ActualLTV",{"$f":"LoanSizing_Dashboard_ActualLTV","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType1",{"$f":"Income_Comments_ResidentialMarketType1","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType2",{"$f":"Income_Comments_ResidentialMarketType2","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType3",{"$f":"Income_Comments_ResidentialMarketType3","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType4",{"$f":"Income_Comments_ResidentialMarketType4","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType5",{"$f":"Income_Comments_ResidentialMarketType5","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType6",{"$f":"Income_Comments_ResidentialMarketType6","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialMarketType7",{"$f":"Income_Comments_ResidentialMarketType7","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_ResidentialTotal",{"$f":"Income_Comments_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_Commercial",{"$f":"Income_Comments_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_Parking",{"$f":"Income_Comments_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_TotalGrossRental",{"$f":"Income_Comments_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_Comments_VacanciesResidential",{"$f":"Deductions_Comments_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_Comments_VacanciesCommercial",{"$f":"Deductions_Comments_VacanciesCommercial","v":{"$error":"#REF!"}}]
[null,"_Deductions_Comments_VacanciesParking",{"$f":"Deductions_Comments_VacanciesParking","v":{"$error":"#REF!"}}]
[null,"_Deductions_Comments_BadDebts",{"$f":"Deductions_Comments_BadDebts","v":{"$error":"#REF!"}}]
[null,"_Deductions_Comments_TotalDeductions",{"$f":"Deductions_Comments_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_EffectiveRentalIncome",{"$f":"Income_Comments_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_Comments_LaundryVending",{"$f":"FinancialRevenue_Comments_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_Comments_OtherIncome",{"$f":"FinancialRevenue_Comments_OtherIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_Comments_TotalOtherIncome",{"$f":"FinancialRevenue_Comments_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_TotalEffectiveIncome",{"$f":"Income_Comments_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_Comments_TotalFundsReceived",{"$f":"Income_Comments_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_ManagementFee",{"$f":"AdministrativeExpenses_Comments_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Payroll",{"$f":"AdministrativeExpenses_Comments_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_PayrollTaxes",{"$f":"AdministrativeExpenses_Comments_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Legal",{"$f":"AdministrativeExpenses_Comments_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Audit",{"$f":"AdministrativeExpenses_Comments_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Marketing",{"$f":"AdministrativeExpenses_Comments_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Telephone",{"$f":"AdministrativeExpenses_Comments_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_OfficeSupplies",{"$f":"AdministrativeExpenses_Comments_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Accounting",{"$f":"AdministrativeExpenses_Comments_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_CentralOffice",{"$f":"AdministrativeExpenses_Comments_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_Miscellaneous",{"$f":"AdministrativeExpenses_Comments_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_Comments_TotalExpense",{"$f":"AdministrativeExpenses_Comments_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Payroll",{"$f":"MaintenanceExpenses_Comments_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_PayrollTaxes",{"$f":"MaintenanceExpenses_Comments_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Janitorial",{"$f":"MaintenanceExpenses_Comments_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Landscaping",{"$f":"MaintenanceExpenses_Comments_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_InteriorDecorating",{"$f":"MaintenanceExpenses_Comments_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Repairs",{"$f":"MaintenanceExpenses_Comments_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Elevator",{"$f":"MaintenanceExpenses_Comments_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_GarbageRemoval",{"$f":"MaintenanceExpenses_Comments_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_SnowRemoval",{"$f":"MaintenanceExpenses_Comments_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Exterminating",{"$f":"MaintenanceExpenses_Comments_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Recreation",{"$f":"MaintenanceExpenses_Comments_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_Miscellaneous",{"$f":"MaintenanceExpenses_Comments_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_Comments_TotalExpense",{"$f":"MaintenanceExpenses_Comments_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_Comments_ResidentServices",{"$f":"GeneralExpenses_Comments_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_Comments_Security",{"$f":"GeneralExpenses_Comments_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_Comments_Electricity",{"$f":"UtilityExpenses_Comments_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_Comments_Gas",{"$f":"UtilityExpenses_Comments_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_Comments_Oil",{"$f":"UtilityExpenses_Comments_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_Comments_WaterSewer",{"$f":"UtilityExpenses_Comments_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_Comments_TotalExpense",{"$f":"UtilityExpenses_Comments_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_Comments_ReplacementReserveDeposits",{"$f":"GeneralExpenses_Comments_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_Comments_SpecialEscrowDeposits",{"$f":"GeneralExpenses_Comments_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_Comments_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_Comments_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_Comments_TaxesOther",{"$f":"TaxInsuranceExpenses_Comments_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_Comments_Insurance",{"$f":"TaxInsuranceExpenses_Comments_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_Comments_Interest",{"$f":"TaxInsuranceExpenses_Comments_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_Comments_TotalExpense",{"$f":"TaxInsuranceExpenses_Comments_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_Comments_MortgageInsurancePremium",{"$f":"GeneralExpenses_Comments_MortgageInsurancePremium","v":{"$error":"#REF!"}}]
[null,"_Expense_Comments_TotalDisbursement",{"$f":"Expense_Comments_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_Comments_UnderwritingNOI",{"$f":"UnderwritingNOI_Comments_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_ManagementFee",{"$f":"AdministrativeExpenses_AuditTrended_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Payroll",{"$f":"AdministrativeExpenses_AuditTrended_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_PayrollTaxes",{"$f":"AdministrativeExpenses_AuditTrended_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Legal",{"$f":"AdministrativeExpenses_AuditTrended_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Audit",{"$f":"AdministrativeExpenses_AuditTrended_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Marketing",{"$f":"AdministrativeExpenses_AuditTrended_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Telephone",{"$f":"AdministrativeExpenses_AuditTrended_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_OfficeSupplies",{"$f":"AdministrativeExpenses_AuditTrended_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Accounting",{"$f":"AdministrativeExpenses_AuditTrended_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_CentralOffice",{"$f":"AdministrativeExpenses_AuditTrended_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_Miscellaneous",{"$f":"AdministrativeExpenses_AuditTrended_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditTrended_TotalExpense",{"$f":"AdministrativeExpenses_AuditTrended_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Payroll",{"$f":"MaintenanceExpenses_AuditTrended_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_PayrollTaxes",{"$f":"MaintenanceExpenses_AuditTrended_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Janitorial",{"$f":"MaintenanceExpenses_AuditTrended_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Landscaping",{"$f":"MaintenanceExpenses_AuditTrended_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_InteriorDecorating",{"$f":"MaintenanceExpenses_AuditTrended_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Repairs",{"$f":"MaintenanceExpenses_AuditTrended_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Elevator",{"$f":"MaintenanceExpenses_AuditTrended_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_GarbageRemoval",{"$f":"MaintenanceExpenses_AuditTrended_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_SnowRemoval",{"$f":"MaintenanceExpenses_AuditTrended_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Exterminating",{"$f":"MaintenanceExpenses_AuditTrended_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Recreation",{"$f":"MaintenanceExpenses_AuditTrended_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_Miscellaneous",{"$f":"MaintenanceExpenses_AuditTrended_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditTrended_TotalExpense",{"$f":"MaintenanceExpenses_AuditTrended_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditTrended_ResidentServices",{"$f":"GeneralExpenses_AuditTrended_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditTrended_Security",{"$f":"GeneralExpenses_AuditTrended_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditTrended_Electricity",{"$f":"UtilityExpenses_AuditTrended_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditTrended_Gas",{"$f":"UtilityExpenses_AuditTrended_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditTrended_Oil",{"$f":"UtilityExpenses_AuditTrended_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditTrended_WaterSewer",{"$f":"UtilityExpenses_AuditTrended_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditTrended_TotalExpense",{"$f":"UtilityExpenses_AuditTrended_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditTrended_ReplacementReserveDeposits",{"$f":"GeneralExpenses_AuditTrended_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditTrended_SpecialEscrowDeposits",{"$f":"GeneralExpenses_AuditTrended_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditTrended_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_AuditTrended_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditTrended_TaxesOther",{"$f":"TaxInsuranceExpenses_AuditTrended_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditTrended_Insurance",{"$f":"TaxInsuranceExpenses_AuditTrended_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditTrended_Interest",{"$f":"TaxInsuranceExpenses_AuditTrended_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditTrended_TotalExpense",{"$f":"TaxInsuranceExpenses_AuditTrended_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_Expense_AuditTrended_TotalDisbursement",{"$f":"Expense_AuditTrended_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_AuditTrending_SourceSelection_Expenses",{"$f":"AuditTrending_SourceSelection_Expenses","v":{"$error":"#REF!"}}]
[null,"_AuditTrending_SourceSelection_FirstYearOps",{"$f":"AuditTrending_SourceSelection_FirstYearOps","v":{"$error":"#REF!"}}]
[null,"_Heading_AuditCY_AuditYear",{"$f":"Heading_AuditCY_AuditYear","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_ResidentialTotal",{"$f":"Income_AuditCY_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_Commercial",{"$f":"Income_AuditCY_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_Parking",{"$f":"Income_AuditCY_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_TotalGrossRental",{"$f":"Income_AuditCY_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY_VacanciesResidential",{"$f":"Deductions_AuditCY_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY_BadDebts",{"$f":"Deductions_AuditCY_BadDebts","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY_TotalDeductions",{"$f":"Deductions_AuditCY_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_EffectiveRentalIncome",{"$f":"Income_AuditCY_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY_LaundryVending",{"$f":"FinancialRevenue_AuditCY_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY_TotalOtherIncome",{"$f":"FinancialRevenue_AuditCY_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_TotalEffectiveIncome",{"$f":"Income_AuditCY_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY_TotalFundsReceived",{"$f":"Income_AuditCY_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_ManagementFee",{"$f":"AdministrativeExpenses_AuditCY_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Payroll",{"$f":"AdministrativeExpenses_AuditCY_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_PayrollTaxes",{"$f":"AdministrativeExpenses_AuditCY_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Legal",{"$f":"AdministrativeExpenses_AuditCY_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Audit",{"$f":"AdministrativeExpenses_AuditCY_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Marketing",{"$f":"AdministrativeExpenses_AuditCY_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Telephone",{"$f":"AdministrativeExpenses_AuditCY_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_OfficeSupplies",{"$f":"AdministrativeExpenses_AuditCY_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Accounting",{"$f":"AdministrativeExpenses_AuditCY_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_CentralOffice",{"$f":"AdministrativeExpenses_AuditCY_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_Miscellaneous",{"$f":"AdministrativeExpenses_AuditCY_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY_TotalExpense",{"$f":"AdministrativeExpenses_AuditCY_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Payroll",{"$f":"MaintenanceExpenses_AuditCY_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_PayrollTaxes",{"$f":"MaintenanceExpenses_AuditCY_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Janitorial",{"$f":"MaintenanceExpenses_AuditCY_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Landscaping",{"$f":"MaintenanceExpenses_AuditCY_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_InteriorDecorating",{"$f":"MaintenanceExpenses_AuditCY_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Repairs",{"$f":"MaintenanceExpenses_AuditCY_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Elevator",{"$f":"MaintenanceExpenses_AuditCY_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_GarbageRemoval",{"$f":"MaintenanceExpenses_AuditCY_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_SnowRemoval",{"$f":"MaintenanceExpenses_AuditCY_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Exterminating",{"$f":"MaintenanceExpenses_AuditCY_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Recreation",{"$f":"MaintenanceExpenses_AuditCY_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_Miscellaneous",{"$f":"MaintenanceExpenses_AuditCY_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY_TotalExpense",{"$f":"MaintenanceExpenses_AuditCY_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY_ResidentServices",{"$f":"GeneralExpenses_AuditCY_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY_Security",{"$f":"GeneralExpenses_AuditCY_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY_Electricity",{"$f":"UtilityExpenses_AuditCY_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY_Gas",{"$f":"UtilityExpenses_AuditCY_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY_Oil",{"$f":"UtilityExpenses_AuditCY_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY_WaterSewer",{"$f":"UtilityExpenses_AuditCY_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY_TotalExpense",{"$f":"UtilityExpenses_AuditCY_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY_ReplacementReserveDeposits",{"$f":"GeneralExpenses_AuditCY_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY_SpecialEscrowDeposits",{"$f":"GeneralExpenses_AuditCY_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_AuditCY_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY_TaxesOther",{"$f":"TaxInsuranceExpenses_AuditCY_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY_Insurance",{"$f":"TaxInsuranceExpenses_AuditCY_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY_Interest",{"$f":"TaxInsuranceExpenses_AuditCY_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY_TotalExpense",{"$f":"TaxInsuranceExpenses_AuditCY_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_Expense_AuditCY_TotalDisbursement",{"$f":"Expense_AuditCY_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_AuditCY_UnderwritingNOI",{"$f":"UnderwritingNOI_AuditCY_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_Heading_AuditCY1_AuditYear",{"$f":"Heading_AuditCY1_AuditYear","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_ResidentialTotal",{"$f":"Income_AuditCY1_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_Commercial",{"$f":"Income_AuditCY1_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_Parking",{"$f":"Income_AuditCY1_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_TotalGrossRental",{"$f":"Income_AuditCY1_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY1_VacanciesResidential",{"$f":"Deductions_AuditCY1_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY1_BadDebts",{"$f":"Deductions_AuditCY1_BadDebts","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY1_TotalDeductions",{"$f":"Deductions_AuditCY1_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_EffectiveRentalIncome",{"$f":"Income_AuditCY1_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY1_LaundryVending",{"$f":"FinancialRevenue_AuditCY1_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY1_TotalOtherIncome",{"$f":"FinancialRevenue_AuditCY1_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_TotalEffectiveIncome",{"$f":"Income_AuditCY1_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY1_TotalFundsReceived",{"$f":"Income_AuditCY1_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_ManagementFee",{"$f":"AdministrativeExpenses_AuditCY1_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Payroll",{"$f":"AdministrativeExpenses_AuditCY1_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_PayrollTaxes",{"$f":"AdministrativeExpenses_AuditCY1_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Legal",{"$f":"AdministrativeExpenses_AuditCY1_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Audit",{"$f":"AdministrativeExpenses_AuditCY1_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Marketing",{"$f":"AdministrativeExpenses_AuditCY1_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Telephone",{"$f":"AdministrativeExpenses_AuditCY1_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_OfficeSupplies",{"$f":"AdministrativeExpenses_AuditCY1_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Accounting",{"$f":"AdministrativeExpenses_AuditCY1_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_CentralOffice",{"$f":"AdministrativeExpenses_AuditCY1_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_Miscellaneous",{"$f":"AdministrativeExpenses_AuditCY1_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY1_TotalExpense",{"$f":"AdministrativeExpenses_AuditCY1_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Payroll",{"$f":"MaintenanceExpenses_AuditCY1_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_PayrollTaxes",{"$f":"MaintenanceExpenses_AuditCY1_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Janitorial",{"$f":"MaintenanceExpenses_AuditCY1_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Landscaping",{"$f":"MaintenanceExpenses_AuditCY1_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_InteriorDecorating",{"$f":"MaintenanceExpenses_AuditCY1_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Repairs",{"$f":"MaintenanceExpenses_AuditCY1_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Elevator",{"$f":"MaintenanceExpenses_AuditCY1_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_GarbageRemoval",{"$f":"MaintenanceExpenses_AuditCY1_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_SnowRemoval",{"$f":"MaintenanceExpenses_AuditCY1_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Exterminating",{"$f":"MaintenanceExpenses_AuditCY1_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Recreation",{"$f":"MaintenanceExpenses_AuditCY1_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_Miscellaneous",{"$f":"MaintenanceExpenses_AuditCY1_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY1_TotalExpense",{"$f":"MaintenanceExpenses_AuditCY1_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY1_ResidentServices",{"$f":"GeneralExpenses_AuditCY1_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY1_Security",{"$f":"GeneralExpenses_AuditCY1_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY1_Electricity",{"$f":"UtilityExpenses_AuditCY1_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY1_Gas",{"$f":"UtilityExpenses_AuditCY1_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY1_Oil",{"$f":"UtilityExpenses_AuditCY1_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY1_WaterSewer",{"$f":"UtilityExpenses_AuditCY1_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY1_TotalExpense",{"$f":"UtilityExpenses_AuditCY1_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY1_ReplacementReserveDeposits",{"$f":"GeneralExpenses_AuditCY1_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY1_SpecialEscrowDeposits",{"$f":"GeneralExpenses_AuditCY1_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY1_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_AuditCY1_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY1_TaxesOther",{"$f":"TaxInsuranceExpenses_AuditCY1_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY1_Insurance",{"$f":"TaxInsuranceExpenses_AuditCY1_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY1_Interest",{"$f":"TaxInsuranceExpenses_AuditCY1_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY1_TotalExpense",{"$f":"TaxInsuranceExpenses_AuditCY1_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_Expense_AuditCY1_TotalDisbursement",{"$f":"Expense_AuditCY1_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_AuditCY1_UnderwritingNOI",{"$f":"UnderwritingNOI_AuditCY1_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_Heading_AuditCY2_AuditYear",{"$f":"Heading_AuditCY2_AuditYear","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_ResidentialTotal",{"$f":"Income_AuditCY2_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_Commercial",{"$f":"Income_AuditCY2_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_Parking",{"$f":"Income_AuditCY2_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_TotalGrossRental",{"$f":"Income_AuditCY2_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY2_VacanciesResidential",{"$f":"Deductions_AuditCY2_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY2_BadDebts",{"$f":"Deductions_AuditCY2_BadDebts","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY2_TotalDeductions",{"$f":"Deductions_AuditCY2_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_EffectiveRentalIncome",{"$f":"Income_AuditCY2_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY2_LaundryVending",{"$f":"FinancialRevenue_AuditCY2_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY2_TotalOtherIncome",{"$f":"FinancialRevenue_AuditCY2_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_TotalEffectiveIncome",{"$f":"Income_AuditCY2_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY2_TotalFundsReceived",{"$f":"Income_AuditCY2_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_ManagementFee",{"$f":"AdministrativeExpenses_AuditCY2_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Payroll",{"$f":"AdministrativeExpenses_AuditCY2_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_PayrollTaxes",{"$f":"AdministrativeExpenses_AuditCY2_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Legal",{"$f":"AdministrativeExpenses_AuditCY2_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Audit",{"$f":"AdministrativeExpenses_AuditCY2_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Marketing",{"$f":"AdministrativeExpenses_AuditCY2_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Telephone",{"$f":"AdministrativeExpenses_AuditCY2_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_OfficeSupplies",{"$f":"AdministrativeExpenses_AuditCY2_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Accounting",{"$f":"AdministrativeExpenses_AuditCY2_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_CentralOffice",{"$f":"AdministrativeExpenses_AuditCY2_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_Miscellaneous",{"$f":"AdministrativeExpenses_AuditCY2_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY2_TotalExpense",{"$f":"AdministrativeExpenses_AuditCY2_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Payroll",{"$f":"MaintenanceExpenses_AuditCY2_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_PayrollTaxes",{"$f":"MaintenanceExpenses_AuditCY2_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Janitorial",{"$f":"MaintenanceExpenses_AuditCY2_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Landscaping",{"$f":"MaintenanceExpenses_AuditCY2_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_InteriorDecorating",{"$f":"MaintenanceExpenses_AuditCY2_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Repairs",{"$f":"MaintenanceExpenses_AuditCY2_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Elevator",{"$f":"MaintenanceExpenses_AuditCY2_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_GarbageRemoval",{"$f":"MaintenanceExpenses_AuditCY2_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_SnowRemoval",{"$f":"MaintenanceExpenses_AuditCY2_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Exterminating",{"$f":"MaintenanceExpenses_AuditCY2_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Recreation",{"$f":"MaintenanceExpenses_AuditCY2_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_Miscellaneous",{"$f":"MaintenanceExpenses_AuditCY2_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY2_TotalExpense",{"$f":"MaintenanceExpenses_AuditCY2_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY2_ResidentServices",{"$f":"GeneralExpenses_AuditCY2_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY2_Security",{"$f":"GeneralExpenses_AuditCY2_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY2_Electricity",{"$f":"UtilityExpenses_AuditCY2_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY2_Gas",{"$f":"UtilityExpenses_AuditCY2_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY2_Oil",{"$f":"UtilityExpenses_AuditCY2_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY2_WaterSewer",{"$f":"UtilityExpenses_AuditCY2_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY2_TotalExpense",{"$f":"UtilityExpenses_AuditCY2_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY2_ReplacementReserveDeposits",{"$f":"GeneralExpenses_AuditCY2_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY2_SpecialEscrowDeposits",{"$f":"GeneralExpenses_AuditCY2_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY2_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_AuditCY2_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY2_TaxesOther",{"$f":"TaxInsuranceExpenses_AuditCY2_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY2_Insurance",{"$f":"TaxInsuranceExpenses_AuditCY2_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY2_Interest",{"$f":"TaxInsuranceExpenses_AuditCY2_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY2_TotalExpense",{"$f":"TaxInsuranceExpenses_AuditCY2_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_Expense_AuditCY2_TotalDisbursement",{"$f":"Expense_AuditCY2_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_AuditCY2_UnderwritingNOI",{"$f":"UnderwritingNOI_AuditCY2_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_Heading_AuditCY3_AuditYear",{"$f":"Heading_AuditCY3_AuditYear","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_ResidentialTotal",{"$f":"Income_AuditCY3_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_Commercial",{"$f":"Income_AuditCY3_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_Parking",{"$f":"Income_AuditCY3_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_TotalGrossRental",{"$f":"Income_AuditCY3_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY3_VacanciesResidential",{"$f":"Deductions_AuditCY3_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY3_BadDebts",{"$f":"Deductions_AuditCY3_BadDebts","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY3_TotalDeductions",{"$f":"Deductions_AuditCY3_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_EffectiveRentalIncome",{"$f":"Income_AuditCY3_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY3_LaundryVending",{"$f":"FinancialRevenue_AuditCY3_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY3_TotalOtherIncome",{"$f":"FinancialRevenue_AuditCY3_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_TotalEffectiveIncome",{"$f":"Income_AuditCY3_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY3_TotalFundsReceived",{"$f":"Income_AuditCY3_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_ManagementFee",{"$f":"AdministrativeExpenses_AuditCY3_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Payroll",{"$f":"AdministrativeExpenses_AuditCY3_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_PayrollTaxes",{"$f":"AdministrativeExpenses_AuditCY3_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Legal",{"$f":"AdministrativeExpenses_AuditCY3_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Audit",{"$f":"AdministrativeExpenses_AuditCY3_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Marketing",{"$f":"AdministrativeExpenses_AuditCY3_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Telephone",{"$f":"AdministrativeExpenses_AuditCY3_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_OfficeSupplies",{"$f":"AdministrativeExpenses_AuditCY3_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Accounting",{"$f":"AdministrativeExpenses_AuditCY3_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_CentralOffice",{"$f":"AdministrativeExpenses_AuditCY3_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_Miscellaneous",{"$f":"AdministrativeExpenses_AuditCY3_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY3_TotalExpense",{"$f":"AdministrativeExpenses_AuditCY3_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Payroll",{"$f":"MaintenanceExpenses_AuditCY3_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_PayrollTaxes",{"$f":"MaintenanceExpenses_AuditCY3_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Janitorial",{"$f":"MaintenanceExpenses_AuditCY3_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Landscaping",{"$f":"MaintenanceExpenses_AuditCY3_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_InteriorDecorating",{"$f":"MaintenanceExpenses_AuditCY3_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Repairs",{"$f":"MaintenanceExpenses_AuditCY3_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Elevator",{"$f":"MaintenanceExpenses_AuditCY3_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_GarbageRemoval",{"$f":"MaintenanceExpenses_AuditCY3_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_SnowRemoval",{"$f":"MaintenanceExpenses_AuditCY3_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Exterminating",{"$f":"MaintenanceExpenses_AuditCY3_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Recreation",{"$f":"MaintenanceExpenses_AuditCY3_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_Miscellaneous",{"$f":"MaintenanceExpenses_AuditCY3_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY3_TotalExpense",{"$f":"MaintenanceExpenses_AuditCY3_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY3_ResidentServices",{"$f":"GeneralExpenses_AuditCY3_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY3_Security",{"$f":"GeneralExpenses_AuditCY3_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY3_Electricity",{"$f":"UtilityExpenses_AuditCY3_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY3_Gas",{"$f":"UtilityExpenses_AuditCY3_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY3_Oil",{"$f":"UtilityExpenses_AuditCY3_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY3_WaterSewer",{"$f":"UtilityExpenses_AuditCY3_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY3_TotalExpense",{"$f":"UtilityExpenses_AuditCY3_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY3_ReplacementReserveDeposits",{"$f":"GeneralExpenses_AuditCY3_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY3_SpecialEscrowDeposits",{"$f":"GeneralExpenses_AuditCY3_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY3_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_AuditCY3_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY3_TaxesOther",{"$f":"TaxInsuranceExpenses_AuditCY3_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY3_Insurance",{"$f":"TaxInsuranceExpenses_AuditCY3_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY3_Interest",{"$f":"TaxInsuranceExpenses_AuditCY3_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY3_TotalExpense",{"$f":"TaxInsuranceExpenses_AuditCY3_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_Expense_AuditCY3_TotalDisbursement",{"$f":"Expense_AuditCY3_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_AuditCY3_UnderwritingNOI",{"$f":"UnderwritingNOI_AuditCY3_UnderwritingNOI","v":{"$error":"#REF!"}}]
[null,"_Heading_AuditCY4_AuditYear",{"$f":"Heading_AuditCY4_AuditYear","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_ResidentialTotal",{"$f":"Income_AuditCY4_ResidentialTotal","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_Commercial",{"$f":"Income_AuditCY4_Commercial","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_Parking",{"$f":"Income_AuditCY4_Parking","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_TotalGrossRental",{"$f":"Income_AuditCY4_TotalGrossRental","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY4_VacanciesResidential",{"$f":"Deductions_AuditCY4_VacanciesResidential","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY4_BadDebts",{"$f":"Deductions_AuditCY4_BadDebts","v":{"$error":"#REF!"}}]
[null,"_Deductions_AuditCY4_TotalDeductions",{"$f":"Deductions_AuditCY4_TotalDeductions","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_EffectiveRentalIncome",{"$f":"Income_AuditCY4_EffectiveRentalIncome","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY4_LaundryVending",{"$f":"FinancialRevenue_AuditCY4_LaundryVending","v":{"$error":"#REF!"}}]
[null,"_FinancialRevenue_AuditCY4_TotalOtherIncome",{"$f":"FinancialRevenue_AuditCY4_TotalOtherIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_TotalEffectiveIncome",{"$f":"Income_AuditCY4_TotalEffectiveIncome","v":{"$error":"#REF!"}}]
[null,"_Income_AuditCY4_TotalFundsReceived",{"$f":"Income_AuditCY4_TotalFundsReceived","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_ManagementFee",{"$f":"AdministrativeExpenses_AuditCY4_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Payroll",{"$f":"AdministrativeExpenses_AuditCY4_Payroll","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_PayrollTaxes",{"$f":"AdministrativeExpenses_AuditCY4_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Legal",{"$f":"AdministrativeExpenses_AuditCY4_Legal","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Audit",{"$f":"AdministrativeExpenses_AuditCY4_Audit","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Marketing",{"$f":"AdministrativeExpenses_AuditCY4_Marketing","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Telephone",{"$f":"AdministrativeExpenses_AuditCY4_Telephone","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_OfficeSupplies",{"$f":"AdministrativeExpenses_AuditCY4_OfficeSupplies","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Accounting",{"$f":"AdministrativeExpenses_AuditCY4_Accounting","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_CentralOffice",{"$f":"AdministrativeExpenses_AuditCY4_CentralOffice","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_Miscellaneous",{"$f":"AdministrativeExpenses_AuditCY4_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_AdministrativeExpenses_AuditCY4_TotalExpense",{"$f":"AdministrativeExpenses_AuditCY4_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Payroll",{"$f":"MaintenanceExpenses_AuditCY4_Payroll","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_PayrollTaxes",{"$f":"MaintenanceExpenses_AuditCY4_PayrollTaxes","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Janitorial",{"$f":"MaintenanceExpenses_AuditCY4_Janitorial","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Landscaping",{"$f":"MaintenanceExpenses_AuditCY4_Landscaping","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_InteriorDecorating",{"$f":"MaintenanceExpenses_AuditCY4_InteriorDecorating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Repairs",{"$f":"MaintenanceExpenses_AuditCY4_Repairs","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Elevator",{"$f":"MaintenanceExpenses_AuditCY4_Elevator","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_GarbageRemoval",{"$f":"MaintenanceExpenses_AuditCY4_GarbageRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_SnowRemoval",{"$f":"MaintenanceExpenses_AuditCY4_SnowRemoval","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Exterminating",{"$f":"MaintenanceExpenses_AuditCY4_Exterminating","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Recreation",{"$f":"MaintenanceExpenses_AuditCY4_Recreation","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_Miscellaneous",{"$f":"MaintenanceExpenses_AuditCY4_Miscellaneous","v":{"$error":"#REF!"}}]
[null,"_MaintenanceExpenses_AuditCY4_TotalExpense",{"$f":"MaintenanceExpenses_AuditCY4_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY4_ResidentServices",{"$f":"GeneralExpenses_AuditCY4_ResidentServices","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY4_Security",{"$f":"GeneralExpenses_AuditCY4_Security","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY4_Electricity",{"$f":"UtilityExpenses_AuditCY4_Electricity","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY4_Gas",{"$f":"UtilityExpenses_AuditCY4_Gas","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY4_Oil",{"$f":"UtilityExpenses_AuditCY4_Oil","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY4_WaterSewer",{"$f":"UtilityExpenses_AuditCY4_WaterSewer","v":{"$error":"#REF!"}}]
[null,"_UtilityExpenses_AuditCY4_TotalExpense",{"$f":"UtilityExpenses_AuditCY4_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY4_ReplacementReserveDeposits",{"$f":"GeneralExpenses_AuditCY4_ReplacementReserveDeposits","v":{"$error":"#REF!"}}]
[null,"_GeneralExpenses_AuditCY4_SpecialEscrowDeposits",{"$f":"GeneralExpenses_AuditCY4_SpecialEscrowDeposits","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY4_TaxesRealEstate",{"$f":"TaxInsuranceExpenses_AuditCY4_TaxesRealEstate","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY4_TaxesOther",{"$f":"TaxInsuranceExpenses_AuditCY4_TaxesOther","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY4_Insurance",{"$f":"TaxInsuranceExpenses_AuditCY4_Insurance","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY4_Interest",{"$f":"TaxInsuranceExpenses_AuditCY4_Interest","v":{"$error":"#REF!"}}]
[null,"_TaxInsuranceExpenses_AuditCY4_TotalExpense",{"$f":"TaxInsuranceExpenses_AuditCY4_TotalExpense","v":{"$error":"#REF!"}}]
[null,"_Expense_AuditCY4_TotalDisbursement",{"$f":"Expense_AuditCY4_TotalDisbursement","v":{"$error":"#REF!"}}]
[null,"_UnderwritingNOI_AuditCY4_UnderwritingNOI",{"$f":"UnderwritingNOI_AuditCY4_UnderwritingNOI","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_MHSelected_Line81_Desc",{"$f":"MHSelected_Line81_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line82_Desc",{"$f":"MHSelected_Line82_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line83_Desc",{"$f":"MHSelected_Line83_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line84_Desc",{"$f":"MHSelected_Line84_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line85_Desc",{"$f":"MHSelected_Line85_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line86_Desc",{"$f":"MHSelected_Line86_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line87_Desc",{"$f":"MHSelected_Line87_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line89_Desc",{"$f":"MHSelected_Line89_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line90_Desc",{"$f":"MHSelected_Line90_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line91_Desc",{"$f":"MHSelected_Line91_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line92_Desc",{"$f":"MHSelected_Line92_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line93_Desc",{"$f":"MHSelected_Line93_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line95_Desc",{"$f":"MHSelected_Line95_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line96_Desc",{"$f":"MHSelected_Line96_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line97_Desc",{"$f":"MHSelected_Line97_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line98_Desc",{"$f":"MHSelected_Line98_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line99_Desc",{"$f":"MHSelected_Line99_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line102_Desc",{"$f":"MHSelected_Line102_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line103_Desc",{"$f":"MHSelected_Line103_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line104_Desc",{"$f":"MHSelected_Line104_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line161_Desc",{"$f":"MHSelected_Line161_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line162_Desc",{"$f":"MHSelected_Line162_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line164_Desc",{"$f":"MHSelected_Line164_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line165_Desc",{"$f":"MHSelected_Line165_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line167_Desc",{"$f":"MHSelected_Line167_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line168_Desc",{"$f":"MHSelected_Line168_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line169_Desc",{"$f":"MHSelected_Line169_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line170_Desc",{"$f":"MHSelected_Line170_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line171_Desc",{"$f":"MHSelected_Line171_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line172_Desc",{"$f":"MHSelected_Line172_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line173_Desc",{"$f":"MHSelected_Line173_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line174_Desc",{"$f":"MHSelected_Line174_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line175_Desc",{"$f":"MHSelected_Line175_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line176_Desc",{"$f":"MHSelected_Line176_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line177_Desc",{"$f":"MHSelected_Line177_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line178_Desc",{"$f":"MHSelected_Line178_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line179_Desc",{"$f":"MHSelected_Line179_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line180_Desc",{"$f":"MHSelected_Line180_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line181_Desc",{"$f":"MHSelected_Line181_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line182_Desc",{"$f":"MHSelected_Line182_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line183_Desc",{"$f":"MHSelected_Line183_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line184_Desc",{"$f":"MHSelected_Line184_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line185_Desc",{"$f":"MHSelected_Line185_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line186_Desc",{"$f":"MHSelected_Line186_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line187_Desc",{"$f":"MHSelected_Line187_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line188_Desc",{"$f":"MHSelected_Line188_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line189_Desc",{"$f":"MHSelected_Line189_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line190_Desc",{"$f":"MHSelected_Line190_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line191_Desc",{"$f":"MHSelected_Line191_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line192_Desc",{"$f":"MHSelected_Line192_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line195_Desc",{"$f":"MHSelected_Line195_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line196_Desc",{"$f":"MHSelected_Line196_Desc","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line81_Value",{"$f":"MHSelected_Line81_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line82_Value",{"$f":"MHSelected_Line82_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line83_Value",{"$f":"MHSelected_Line83_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line84_Value",{"$f":"MHSelected_Line84_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line85_Value",{"$f":"MHSelected_Line85_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line86_Value",{"$f":"MHSelected_Line86_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line87_Value",{"$f":"MHSelected_Line87_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line88_Value",{"$f":"MHSelected_Line88_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line89_Value",{"$f":"MHSelected_Line89_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line90_Value",{"$f":"MHSelected_Line90_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line91_Value",{"$f":"MHSelected_Line91_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line92_Value",{"$f":"MHSelected_Line92_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line93_Value",{"$f":"MHSelected_Line93_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line94_Value",{"$f":"MHSelected_Line94_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line95_Value",{"$f":"MHSelected_Line95_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line96_Value",{"$f":"MHSelected_Line96_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line97_Value",{"$f":"MHSelected_Line97_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line98_Value",{"$f":"MHSelected_Line98_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line99_Value",{"$f":"MHSelected_Line99_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line100_Value",{"$f":"MHSelected_Line100_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line101_Value",{"$f":"MHSelected_Line101_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line102_Value",{"$f":"MHSelected_Line102_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line103_Value",{"$f":"MHSelected_Line103_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line104_Value",{"$f":"MHSelected_Line104_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line161_Value",{"$f":"MHSelected_Line161_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line162_Value",{"$f":"MHSelected_Line162_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line163_Value",{"$f":"MHSelected_Line163_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line164_Value",{"$f":"MHSelected_Line164_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line165_Value",{"$f":"MHSelected_Line165_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line166_Value",{"$f":"MHSelected_Line166_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line167_Value",{"$f":"MHSelected_Line167_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line168_Value",{"$f":"MHSelected_Line168_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line169_Value",{"$f":"MHSelected_Line169_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line170_Value",{"$f":"MHSelected_Line170_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line171_Value",{"$f":"MHSelected_Line171_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line172_Value",{"$f":"MHSelected_Line172_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line173_Value",{"$f":"MHSelected_Line173_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line174_Value",{"$f":"MHSelected_Line174_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line175_Value",{"$f":"MHSelected_Line175_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line176_Value",{"$f":"MHSelected_Line176_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line177_Value",{"$f":"MHSelected_Line177_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line178_Value",{"$f":"MHSelected_Line178_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line179_Value",{"$f":"MHSelected_Line179_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line180_Value",{"$f":"MHSelected_Line180_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line181_Value",{"$f":"MHSelected_Line181_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line182_Value",{"$f":"MHSelected_Line182_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line183_Value",{"$f":"MHSelected_Line183_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line184_Value",{"$f":"MHSelected_Line184_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line185_Value",{"$f":"MHSelected_Line185_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line186_Value",{"$f":"MHSelected_Line186_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line187_Value",{"$f":"MHSelected_Line187_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line188_Value",{"$f":"MHSelected_Line188_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line189_Value",{"$f":"MHSelected_Line189_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line190_Value",{"$f":"MHSelected_Line190_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line191_Value",{"$f":"MHSelected_Line191_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line192_Value",{"$f":"MHSelected_Line192_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line193_Value",{"$f":"MHSelected_Line193_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line194_Value",{"$f":"MHSelected_Line194_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line195_Value",{"$f":"MHSelected_Line195_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line196_Value",{"$f":"MHSelected_Line196_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line197_Value",{"$f":"MHSelected_Line197_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line198_Value",{"$f":"MHSelected_Line198_Value","v":{"$error":"#REF!"}}]
[null,"_MHSelected_Line199_Value",{"$f":"MHSelected_Line199_Value","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_OneStop_Line81_Title",{"$f":"OneStop_Line81_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line82_Title",{"$f":"OneStop_Line82_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line83_Title",{"$f":"OneStop_Line83_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line84_Title",{"$f":"OneStop_Line84_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line85_Title",{"$f":"OneStop_Line85_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line86_Title",{"$f":"OneStop_Line86_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line87_Title",{"$f":"OneStop_Line87_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line88_Title",{"$f":"OneStop_Line88_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line89_Title",{"$f":"OneStop_Line89_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line90_Title",{"$f":"OneStop_Line90_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line91_Title",{"$f":"OneStop_Line91_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line92_Title",{"$f":"OneStop_Line92_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line93_Title",{"$f":"OneStop_Line93_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line94_Title",{"$f":"OneStop_Line94_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line95_Title",{"$f":"OneStop_Line95_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line96_Title",{"$f":"OneStop_Line96_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line97_Title",{"$f":"OneStop_Line97_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line98_Title",{"$f":"OneStop_Line98_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line99_Title",{"$f":"OneStop_Line99_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line100_Title",{"$f":"OneStop_Line100_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line101_Title",{"$f":"OneStop_Line101_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line102_Title",{"$f":"OneStop_Line102_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line103_Title",{"$f":"OneStop_Line103_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line104_Title",{"$f":"OneStop_Line104_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line161_Title",{"$f":"OneStop_Line161_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line162_Title",{"$f":"OneStop_Line162_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line163_Title",{"$f":"OneStop_Line163_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line164_Title",{"$f":"OneStop_Line164_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line165_Title",{"$f":"OneStop_Line165_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line166_Title",{"$f":"OneStop_Line166_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line167_Title",{"$f":"OneStop_Line167_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line168_Title",{"$f":"OneStop_Line168_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line169_Title",{"$f":"OneStop_Line169_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line170_Title",{"$f":"OneStop_Line170_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line171_Title",{"$f":"OneStop_Line171_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line172_Title",{"$f":"OneStop_Line172_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line173_Title",{"$f":"OneStop_Line173_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line174_Title",{"$f":"OneStop_Line174_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line175_Title",{"$f":"OneStop_Line175_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line176_Title",{"$f":"OneStop_Line176_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line177_Title",{"$f":"OneStop_Line177_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line178_Title",{"$f":"OneStop_Line178_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line179_Title",{"$f":"OneStop_Line179_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line180_Title",{"$f":"OneStop_Line180_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line181_Title",{"$f":"OneStop_Line181_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line182_Title",{"$f":"OneStop_Line182_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line183_Title",{"$f":"OneStop_Line183_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line184_Title",{"$f":"OneStop_Line184_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line185_Title",{"$f":"OneStop_Line185_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line186_Title",{"$f":"OneStop_Line186_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line187_Title",{"$f":"OneStop_Line187_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line188_Title",{"$f":"OneStop_Line188_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line189_Title",{"$f":"OneStop_Line189_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line190_Title",{"$f":"OneStop_Line190_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line191_Title",{"$f":"OneStop_Line191_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line192_Title",{"$f":"OneStop_Line192_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line193_Title",{"$f":"OneStop_Line193_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line194_Title",{"$f":"OneStop_Line194_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line195_Title",{"$f":"OneStop_Line195_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line196_Title",{"$f":"OneStop_Line196_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line197_Title",{"$f":"OneStop_Line197_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line198_Title",{"$f":"OneStop_Line198_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line199_Title",{"$f":"OneStop_Line199_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line249_Title",{"$f":"OneStop_Line249_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line250_Title",{"$f":"OneStop_Line250_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line251_Title",{"$f":"OneStop_Line251_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line252_Title",{"$f":"OneStop_Line252_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line253_Title",{"$f":"OneStop_Line253_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line254_Title",{"$f":"OneStop_Line254_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line255_Title",{"$f":"OneStop_Line255_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line256_Title",{"$f":"OneStop_Line256_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line257_Title",{"$f":"OneStop_Line257_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line258_Title",{"$f":"OneStop_Line258_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line259_Title",{"$f":"OneStop_Line259_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line260_Title",{"$f":"OneStop_Line260_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line261_Title",{"$f":"OneStop_Line261_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line262_Title",{"$f":"OneStop_Line262_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line263_Title",{"$f":"OneStop_Line263_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line264_Title",{"$f":"OneStop_Line264_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line265_Title",{"$f":"OneStop_Line265_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line266_Title",{"$f":"OneStop_Line266_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line267_Title",{"$f":"OneStop_Line267_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line268_Title",{"$f":"OneStop_Line268_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line269_Title",{"$f":"OneStop_Line269_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line270_Title",{"$f":"OneStop_Line270_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line271_Title",{"$f":"OneStop_Line271_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line272_Title",{"$f":"OneStop_Line272_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line273_Title",{"$f":"OneStop_Line273_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line274_Title",{"$f":"OneStop_Line274_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line275_Title",{"$f":"OneStop_Line275_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line276_Title",{"$f":"OneStop_Line276_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line277_Title",{"$f":"OneStop_Line277_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line278_Title",{"$f":"OneStop_Line278_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line279_Title",{"$f":"OneStop_Line279_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line280_Title",{"$f":"OneStop_Line280_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line281_Title",{"$f":"OneStop_Line281_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line282_Title",{"$f":"OneStop_Line282_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line283_Title",{"$f":"OneStop_Line283_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line284_Title",{"$f":"OneStop_Line284_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line285_Title",{"$f":"OneStop_Line285_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line286_Title",{"$f":"OneStop_Line286_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line287_Title",{"$f":"OneStop_Line287_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line288_Title",{"$f":"OneStop_Line288_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line289_Title",{"$f":"OneStop_Line289_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line290_Title",{"$f":"OneStop_Line290_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line291_Title",{"$f":"OneStop_Line291_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line292_Title",{"$f":"OneStop_Line292_Title","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line81_Desc",{"$f":"OneStop_Line81_Desc","v":0}]
[null,"_OneStop_Line82_Desc",{"$f":"OneStop_Line82_Desc","v":0}]
[null,"_OneStop_Line83_Desc",{"$f":"OneStop_Line83_Desc","v":0}]
[null,"_OneStop_Line84_Desc",{"$f":"OneStop_Line84_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line85_Desc",{"$f":"OneStop_Line85_Desc","v":0}]
[null,"_OneStop_Line86_Desc",{"$f":"OneStop_Line86_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line87_Desc",{"$f":"OneStop_Line87_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line88_Desc",{"$f":"OneStop_Line88_Desc","v":0}]
[null,"_OneStop_Line89_Desc",{"$f":"OneStop_Line89_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line90_Desc",{"$f":"OneStop_Line90_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line91_Desc",{"$f":"OneStop_Line91_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line92_Desc",{"$f":"OneStop_Line92_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line93_Desc",{"$f":"OneStop_Line93_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line94_Desc",{"$f":"OneStop_Line94_Desc","v":0}]
[null,"_OneStop_Line95_Desc",{"$f":"OneStop_Line95_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line96_Desc",{"$f":"OneStop_Line96_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line97_Desc",{"$f":"OneStop_Line97_Desc","v":0}]
[null,"_OneStop_Line98_Desc",{"$f":"OneStop_Line98_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line99_Desc",{"$f":"OneStop_Line99_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line100_Desc",{"$f":"OneStop_Line100_Desc","v":0}]
[null,"_OneStop_Line101_Desc",{"$f":"OneStop_Line101_Desc","v":0}]
[null,"_OneStop_Line102_Desc",{"$f":"OneStop_Line102_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line103_Desc",{"$f":"OneStop_Line103_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line104_Desc",{"$f":"OneStop_Line104_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line161_Desc",{"$f":"OneStop_Line161_Desc","v":0}]
[null,"_OneStop_Line162_Desc",{"$f":"OneStop_Line162_Desc","v":0}]
[null,"_OneStop_Line163_Desc",{"$f":"OneStop_Line163_Desc","v":0}]
[null,"_OneStop_Line164_Desc",{"$f":"OneStop_Line164_Desc","v":0}]
[null,"_OneStop_Line165_Desc",{"$f":"OneStop_Line165_Desc","v":0}]
[null,"_OneStop_Line166_Desc",{"$f":"OneStop_Line166_Desc","v":0}]
[null,"_OneStop_Line167_Desc",{"$f":"OneStop_Line167_Desc","v":0}]
[null,"_OneStop_Line168_Desc",{"$f":"OneStop_Line168_Desc","v":0}]
[null,"_OneStop_Line169_Desc",{"$f":"OneStop_Line169_Desc","v":0}]
[null,"_OneStop_Line170_Desc",{"$f":"OneStop_Line170_Desc","v":0}]
[null,"_OneStop_Line171_Desc",{"$f":"OneStop_Line171_Desc","v":0}]
[null,"_OneStop_Line172_Desc",{"$f":"OneStop_Line172_Desc","v":0}]
[null,"_OneStop_Line173_Desc",{"$f":"OneStop_Line173_Desc","v":0}]
[null,"_OneStop_Line174_Desc",{"$f":"OneStop_Line174_Desc","v":0}]
[null,"_OneStop_Line175_Desc",{"$f":"OneStop_Line175_Desc","v":0}]
[null,"_OneStop_Line176_Desc",{"$f":"OneStop_Line176_Desc","v":0}]
[null,"_OneStop_Line177_Desc",{"$f":"OneStop_Line177_Desc","v":0}]
[null,"_OneStop_Line178_Desc",{"$f":"OneStop_Line178_Desc","v":0}]
[null,"_OneStop_Line179_Desc",{"$f":"OneStop_Line179_Desc","v":0}]
[null,"_OneStop_Line180_Desc",{"$f":"OneStop_Line180_Desc","v":0}]
[null,"_OneStop_Line181_Desc",{"$f":"OneStop_Line181_Desc","v":0}]
[null,"_OneStop_Line182_Desc",{"$f":"OneStop_Line182_Desc","v":0}]
[null,"_OneStop_Line183_Desc",{"$f":"OneStop_Line183_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line184_Desc",{"$f":"OneStop_Line184_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line185_Desc",{"$f":"OneStop_Line185_Desc","v":0}]
[null,"_OneStop_Line186_Desc",{"$f":"OneStop_Line186_Desc","v":0}]
[null,"_OneStop_Line187_Desc",{"$f":"OneStop_Line187_Desc","v":0}]
[null,"_OneStop_Line188_Desc",{"$f":"OneStop_Line188_Desc","v":0}]
[null,"_OneStop_Line189_Desc",{"$f":"OneStop_Line189_Desc","v":0}]
[null,"_OneStop_Line190_Desc",{"$f":"OneStop_Line190_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line191_Desc",{"$f":"OneStop_Line191_Desc","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line192_Desc",{"$f":"OneStop_Line192_Desc","v":0}]
[null,"_OneStop_Line193_Desc",{"$f":"OneStop_Line193_Desc","v":0}]
[null,"_OneStop_Line194_Desc",{"$f":"OneStop_Line194_Desc","v":0}]
[null,"_OneStop_Line195_Desc",{"$f":"OneStop_Line195_Desc","v":0}]
[null,"_OneStop_Line196_Desc",{"$f":"OneStop_Line196_Desc","v":0}]
[null,"_OneStop_Line197_Desc",{"$f":"OneStop_Line197_Desc","v":0}]
[null,"_OneStop_Line198_Desc",{"$f":"OneStop_Line198_Desc","v":0}]
[null,"_OneStop_Line199_Desc",{"$f":"OneStop_Line199_Desc","v":0}]
[null,"_OneStop_Line81_Value",{"$f":"OneStop_Line81_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line82_Value",{"$f":"OneStop_Line82_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line83_Value",{"$f":"OneStop_Line83_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line84_Value",{"$f":"OneStop_Line84_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line85_Value",{"$f":"OneStop_Line85_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line86_Value",{"$f":"OneStop_Line86_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line87_Value",{"$f":"OneStop_Line87_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line88_Value",{"$f":"OneStop_Line88_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line89_Value",{"$f":"OneStop_Line89_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line90_Value",{"$f":"OneStop_Line90_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line91_Value",{"$f":"OneStop_Line91_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line92_Value",{"$f":"OneStop_Line92_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line93_Value",{"$f":"OneStop_Line93_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line94_Value",{"$f":"OneStop_Line94_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line95_Value",{"$f":"OneStop_Line95_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line96_Value",{"$f":"OneStop_Line96_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line97_Value",{"$f":"OneStop_Line97_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line98_Value",{"$f":"OneStop_Line98_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line99_Value",{"$f":"OneStop_Line99_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line100_Value",{"$f":"OneStop_Line100_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line101_Value",{"$f":"OneStop_Line101_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line102_Value",{"$f":"OneStop_Line102_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line102_Value1",{"$f":"OneStop_Line102_Value1","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line102_Value2",{"$f":"OneStop_Line102_Value2","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line103_Value",{"$f":"OneStop_Line103_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line103_Value1",{"$f":"OneStop_Line103_Value1","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line103_Value2",{"$f":"OneStop_Line103_Value2","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line104_Value",{"$f":"OneStop_Line104_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line104_Value1",{"$f":"OneStop_Line104_Value1","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line104_Value2",{"$f":"OneStop_Line104_Value2","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line161_Value",{"$f":"OneStop_Line161_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line162_Value",{"$f":"OneStop_Line162_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line163_Value",{"$f":"OneStop_Line163_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line164_Value",{"$f":"OneStop_Line164_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line165_Value",{"$f":"OneStop_Line165_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line166_Value",{"$f":"OneStop_Line166_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line167_Value",{"$f":"OneStop_Line167_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line168_Value",{"$f":"OneStop_Line168_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line169_Value",{"$f":"OneStop_Line169_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line170_Value",{"$f":"OneStop_Line170_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line171_Value",{"$f":"OneStop_Line171_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line172_Value",{"$f":"OneStop_Line172_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line173_Value",{"$f":"OneStop_Line173_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line174_Value",{"$f":"OneStop_Line174_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line175_Value",{"$f":"OneStop_Line175_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line176_Value",{"$f":"OneStop_Line176_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line177_Value",{"$f":"OneStop_Line177_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line178_Value",{"$f":"OneStop_Line178_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line179_Value",{"$f":"OneStop_Line179_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line180_Value",{"$f":"OneStop_Line180_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line181_Value",{"$f":"OneStop_Line181_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line182_Value",{"$f":"OneStop_Line182_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line183_Value",{"$f":"OneStop_Line183_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line184_Value",{"$f":"OneStop_Line184_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line185_Value",{"$f":"OneStop_Line185_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line186_Value",{"$f":"OneStop_Line186_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line187_Value",{"$f":"OneStop_Line187_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line188_Value",{"$f":"OneStop_Line188_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line189_Value",{"$f":"OneStop_Line189_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line190_Value",{"$f":"OneStop_Line190_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line191_Value",{"$f":"OneStop_Line191_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line192_Value",{"$f":"OneStop_Line192_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line193_Value",{"$f":"OneStop_Line193_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line194_Value",{"$f":"OneStop_Line194_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line195_Value",{"$f":"OneStop_Line195_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line196_Value",{"$f":"OneStop_Line196_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line197_Value",{"$f":"OneStop_Line197_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line198_Value",{"$f":"OneStop_Line198_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line199_Value",{"$f":"OneStop_Line199_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line249_Value",{"$f":"OneStop_Line249_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line250_Value",{"$f":"OneStop_Line250_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line251_Value",{"$f":"OneStop_Line251_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line252_Value",{"$f":"OneStop_Line252_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line253_Value",{"$f":"OneStop_Line253_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line254_Value",{"$f":"OneStop_Line254_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line255_Value",{"$f":"OneStop_Line255_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line256_Value",{"$f":"OneStop_Line256_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line257_Value",{"$f":"OneStop_Line257_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line258_Value",{"$f":"OneStop_Line258_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line259_Value",{"$f":"OneStop_Line259_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line260_Value",{"$f":"OneStop_Line260_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line261_Value",{"$f":"OneStop_Line261_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line262_Value",{"$f":"OneStop_Line262_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line263_Value",{"$f":"OneStop_Line263_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line264_Value",{"$f":"OneStop_Line264_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line265_Value",{"$f":"OneStop_Line265_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line266_Value",{"$f":"OneStop_Line266_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line267_Value",{"$f":"OneStop_Line267_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line268_Value",{"$f":"OneStop_Line268_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line269_Value",{"$f":"OneStop_Line269_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line270_Value",{"$f":"OneStop_Line270_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line271_Value",{"$f":"OneStop_Line271_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line272_Value",{"$f":"OneStop_Line272_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line273_Value",{"$f":"OneStop_Line273_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line274_Value",{"$f":"OneStop_Line274_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line275_Value",{"$f":"OneStop_Line275_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line276_Value",{"$f":"OneStop_Line276_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line277_Value",{"$f":"OneStop_Line277_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line278_Value",{"$f":"OneStop_Line278_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line279_Value",{"$f":"OneStop_Line279_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line280_Value",{"$f":"OneStop_Line280_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line281_Value",{"$f":"OneStop_Line281_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line282_Value",{"$f":"OneStop_Line282_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line283_Value",{"$f":"OneStop_Line283_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line284_Value",{"$f":"OneStop_Line284_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line285_Value",{"$f":"OneStop_Line285_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line286_Value",{"$f":"OneStop_Line286_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line287_Value",{"$f":"OneStop_Line287_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line288_Value",{"$f":"OneStop_Line288_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line289_Value",{"$f":"OneStop_Line289_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line290_Value",{"$f":"OneStop_Line290_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line291_Value",{"$f":"OneStop_Line291_Value","v":{"$error":"#REF!"}}]
[null,"_OneStop_Line292_Value",{"$f":"OneStop_Line292_Value","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_ConstructionInterest_LoanOne_Amount",{"$f":"ConstructionInterest_LoanOne_Amount","v":{"$error":"#REF!"}}]
[null,"_ConstructionInterest_LoanTwo_Amount",{"$f":"ConstructionInterest_LoanTwo_Amount","v":{"$error":"#REF!"}}]
[null,"_ConstructionInterest_LoanThree_Amount",{"$f":"ConstructionInterest_LoanThree_Amount","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_Dash_InitialLoan_LoanAmount",{"$f":"Dash_InitialLoan_LoanAmount","v":{"$error":"#REF!"}}]
[null,"_Dash_InitialLoan_CapRate",{"$f":"Dash_InitialLoan_CapRate","v":{"$error":"#REF!"}}]
[null,"_Dash_InitialLoan_Term",{"$f":"Dash_InitialLoan_Term","v":{"$error":"#REF!"}}]
[null,"_Dash_InitialLoan_LoanBalanceatTermYear",{"$f":"Dash_InitialLoan_LoanBalanceatTermYear","v":{"$error":"#REF!"}}]
[null,"_Dash_IRBasisPoints_BasisPoints",{"$f":"Dash_IRBasisPoints_BasisPoints","v":{"$error":"#REF!"}}]
[null,"_Dash_IRBasisPoints_RefiYear",{"$f":"Dash_IRBasisPoints_RefiYear","v":{"$error":"#REF!"}}]
[null,"_Dash_IRBasisPoints_TransactionSurplusGap",{"$f":"Dash_IRBasisPoints_TransactionSurplusGap","v":{"$error":"#REF!"}}]
[null,"_Dash_InitialLoan_LowestDSCR",{"$f":"Dash_InitialLoan_LowestDSCR","v":{"$error":"#REF!"}}]
[null,"_Dash_IRBasisPoints_LowestDSCRYear",{"$f":"Dash_IRBasisPoints_LowestDSCRYear","v":{"$error":"#REF!"}}]
[null,"_Dash_IRBasisPoints_LowestDSCR",{"$f":"Dash_IRBasisPoints_LowestDSCR","v":{"$error":"#REF!"}}]
[null,"_Dash_MaxIncreaseIR_BasisPoints",{"$f":"Dash_MaxIncreaseIR_BasisPoints","v":{"$error":"#REF!"}}]
[null,"_Dash_MaxIncreaseIR_RefiYear",{"$f":"Dash_MaxIncreaseIR_RefiYear","v":{"$error":"#REF!"}}]
[null,"_Dash_MaxIncreaseIR_LowestDSCR",{"$f":"Dash_MaxIncreaseIR_LowestDSCR","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_InterestRate",{"$f":"InitialLoan_InterestRate","v":{"$error":"#REF!"}}]
[null,"_InitialLoanPF_ManagementFee",{"$f":"InitialLoanPF_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_LoanConstant",{"$f":"InitialLoan_LoanConstant","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_ActualY1DSCR",{"$f":"InitialLoan_ActualY1DSCR","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_ActualY20DSCR",{"$f":"InitialLoan_ActualY20DSCR","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_AnnualDS",{"$f":"InitialLoan_AnnualDS","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_MonthlyDS",{"$f":"InitialLoan_MonthlyDS","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_RentalIncome",{"$f":"IRPlusBasisPointsPF_RentalIncome","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_CommercialIncome",{"$f":"IRPlusBasisPointsPF_CommercialIncome","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_OtherIncome",{"$f":"IRPlusBasisPointsPF_OtherIncome","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_RefinanceYear",{"$f":"IRPlusBasisPoints_RefinanceYear","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_CapRate",{"$f":"IRPlusBasisPoints_CapRate","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_InterestRate",{"$f":"IRPlusBasisPoints_InterestRate","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_ManagementFee",{"$f":"IRPlusBasisPointsPF_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_OperatingExpenses",{"$f":"IRPlusBasisPointsPF_OperatingExpenses","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_LoanConstant",{"$f":"IRPlusBasisPoints_LoanConstant","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_NOI",{"$f":"IRPlusBasisPointsPF_NOI","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_ActualY1DSCR",{"$f":"IRPlusBasisPoints_ActualY1DSCR","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_ActualY20DSCR",{"$f":"IRPlusBasisPoints_ActualY20DSCR","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_AnnualDS",{"$f":"IRPlusBasisPoints_AnnualDS","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_MonthlyDS",{"$f":"IRPlusBasisPoints_MonthlyDS","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_LoanSize",{"$f":"IRPlusBasisPoints_LoanSize","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_BalloonPayment",{"$f":"IRPlusBasisPoints_BalloonPayment","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_TransactionSurplusGap",{"$f":"IRPlusBasisPoints_TransactionSurplusGap","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_RentalIncome",{"$f":"MaxIncreaseIRPF_RentalIncome","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_CommercialIncome",{"$f":"MaxIncreaseIRPF_CommercialIncome","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_OtherIncome",{"$f":"MaxIncreaseIRPF_OtherIncome","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_RefinanceYear",{"$f":"MaxIncreaseIR_RefinanceYear","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_CapRate",{"$f":"MaxIncreaseIR_CapRate","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_InterestRate",{"$f":"MaxIncreaseIR_InterestRate","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_ManagementFee",{"$f":"MaxIncreaseIRPF_ManagementFee","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_OperatingExpenses",{"$f":"MaxIncreaseIRPF_OperatingExpenses","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_LoanConstant",{"$f":"MaxIncreaseIR_LoanConstant","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_ActualY1DSCR",{"$f":"MaxIncreaseIR_ActualY1DSCR","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_ActualY20DSCR",{"$f":"MaxIncreaseIR_ActualY20DSCR","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_NOI",{"$f":"MaxIncreaseIRPF_NOI","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_AnnualDS",{"$f":"MaxIncreaseIR_AnnualDS","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_MonthlyDS",{"$f":"MaxIncreaseIR_MonthlyDS","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_NecessaryLoan",{"$f":"MaxIncreaseIR_NecessaryLoan","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_TransactionCosts",{"$f":"MaxIncreaseIR_TransactionCosts","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_BalloonPayment",{"$f":"MaxIncreaseIR_BalloonPayment","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_TransactionSurplusGap",{"$f":"MaxIncreaseIR_TransactionSurplusGap","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_CapRate",{"$f":"InitialLoan_CapRate","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_Amortization",{"$f":"InitialLoan_Amortization","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_Term",{"$f":"InitialLoan_Term","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_RequiredDSCR",{"$f":"InitialLoan_RequiredDSCR","v":{"$error":"#REF!"}}]
[null,"_ExitAnalysis_InitialLoan_LoanSize",{"$f":"ExitAnalysis_InitialLoan_LoanSize","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_BasisPoints",{"$f":"IRPlusBasisPoints_BasisPoints","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_Amortization",{"$f":"IRPlusBasisPoints_Amortization","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_Term",{"$f":"IRPlusBasisPoints_Term","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_RequiredDSCR",{"$f":"IRPlusBasisPoints_RequiredDSCR","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_BasisPoints",{"$f":"MaxIncreaseIR_BasisPoints","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_Amortization",{"$f":"MaxIncreaseIR_Amortization","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_Term",{"$f":"MaxIncreaseIR_Term","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_RequiredDSCR",{"$f":"MaxIncreaseIR_RequiredDSCR","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_TransactionCostRate",{"$f":"MaxIncreaseIR_TransactionCostRate","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_RentalIncomeTrend",{"$f":"InitialLoan_RentalIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_CommercialIncomeTrend",{"$f":"InitialLoan_CommercialIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_OtherIncomeTrend",{"$f":"InitialLoan_OtherIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_ManagementFeeRate",{"$f":"InitialLoan_ManagementFeeRate","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_OperatingExpensesRate",{"$f":"InitialLoan_OperatingExpensesRate","v":{"$error":"#REF!"}}]
[null,"_InitialLoan_MIPremiumRate",{"$f":"InitialLoan_MIPremiumRate","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_RentalIncomeTrend",{"$f":"IRPlusBasisPoints_RentalIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_CommercialIncomeTrend",{"$f":"IRPlusBasisPoints_CommercialIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_OtherIncomeTrend",{"$f":"IRPlusBasisPoints_OtherIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_ManagementFeeRate",{"$f":"IRPlusBasisPoints_ManagementFeeRate","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_OperatingExpensesRate",{"$f":"IRPlusBasisPoints_OperatingExpensesRate","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPoints_MIPremiumRate",{"$f":"IRPlusBasisPoints_MIPremiumRate","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_RentalIncomeTrend",{"$f":"MaxIncreaseIR_RentalIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_CommercialIncomeTrend",{"$f":"MaxIncreaseIR_CommercialIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_OtherIncomeTrend",{"$f":"MaxIncreaseIR_OtherIncomeTrend","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_ManagementFeeRate",{"$f":"MaxIncreaseIR_ManagementFeeRate","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_OperatingExpensesRate",{"$f":"MaxIncreaseIR_OperatingExpensesRate","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIR_MIPremiumRate",{"$f":"MaxIncreaseIR_MIPremiumRate","v":{"$error":"#REF!"}}]
[null,"_InitialLoanPF_RentalIncome",{"$f":"InitialLoanPF_RentalIncome","v":{"$error":"#REF!"}}]
[null,"_InitialLoanPF_CommercialIncome",{"$f":"InitialLoanPF_CommercialIncome","v":{"$error":"#REF!"}}]
[null,"_InitialLoanPF_OtherIncome",{"$f":"InitialLoanPF_OtherIncome","v":{"$error":"#REF!"}}]
[null,"_InitialLoanPF_OperatingExpenses",{"$f":"InitialLoanPF_OperatingExpenses","v":{"$error":"#REF!"}}]
[null,"_InitialLoanPF_MIPremium",{"$f":"InitialLoanPF_MIPremium","v":{"$error":"#REF!"}}]
[null,"_IRPlusBasisPointsPF_MIPremium",{"$f":"IRPlusBasisPointsPF_MIPremium","v":{"$error":"#REF!"}}]
[null,"_MaxIncreaseIRPF_MIPremium",{"$f":"MaxIncreaseIRPF_MIPremium","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"_VariableRate_LoanAmount",{"$f":"VariableRate_LoanAmount","v":{"$error":"#REF!"}}]
[null,"_VariableRate_NetOperatingIncome",{"$f":"VariableRate_NetOperatingIncome","v":{"$error":"#REF!"}}]
[null,"_VariableRate_LoanTerm",{"$f":"VariableRate_LoanTerm","v":{"$error":"#REF!"}}]
[null,"_VariableRate_Underwriting_Constant",{"$f":"VariableRate_Underwriting_Constant","v":{"$error":"#REF!"}}]
[null,"_VariableRate_MonthlyPayment",{"$f":"VariableRate_MonthlyPayment","v":{"$error":"#REF!"}}]
[null,"_VariableRate_AssumedCapRatePlusSpreadRate",{"$f":"VariableRate_AssumedCapRatePlusSpreadRate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_CurrentSIFMAPlusSpreadRate",{"$f":"VariableRate_CurrentSIFMAPlusSpreadRate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_UnderwritingRate",{"$f":"VariableRate_UnderwritingRate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_AmortizationTerm",{"$f":"VariableRate_AmortizationTerm","v":{"$error":"#REF!"}}]
[null,"_VariableRate_MassHousingSpread",{"$f":"VariableRate_MassHousingSpread","v":{"$error":"#REF!"}}]
[null,"_VariableRate_SPRatingFeeRate",{"$f":"VariableRate_SPRatingFeeRate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_TrusteeFeeRate",{"$f":"VariableRate_TrusteeFeeRate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_UnderwritingBondRate",{"$f":"VariableRate_UnderwritingBondRate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_Underwriting_Liquidity",{"$f":"VariableRate_Underwriting_Liquidity","v":{"$error":"#REF!"}}]
[null,"_VariableRate_Underwriting_Remarketing",{"$f":"VariableRate_Underwriting_Remarketing","v":{"$error":"#REF!"}}]
[null,"_VariableRate_Underwriting_CostOfIssuance",{"$f":"VariableRate_Underwriting_CostOfIssuance","v":{"$error":"#REF!"}}]
[null,"_VariableRate_AssumedCapRateStrike",{"$f":"VariableRate_AssumedCapRateStrike","v":{"$error":"#REF!"}}]
[null,"_VariableRate_CurrentSIFMAApplicableRateDate",{"$f":"VariableRate_CurrentSIFMAApplicableRateDate","v":{"$error":"#REF!"}}]
[null,"_VariableRate_CurrentSIFMAApplicableRate",{"$f":"VariableRate_CurrentSIFMAApplicableRate","v":{"$error":"#REF!"}}]

{"sheet":"Variable Rate Formulas","index":18,"n_rows":10109,"n_cols":5,"rows_kept":10109,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["A3","R3C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B3","R3C2"," "]
["C3","R3C3"," "]
["A4","R4C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B4","R4C2"," "]
["C4","R4C3"," "]
["G2","R2C7"," =_LoanSizing_Dashboard_FixedLoanAmt",0,"VariableRate_LoanAmount"]
["G3","R3C7"," =_Calculations_NOI_Year1",0,"VariableRate_NetOperatingIncome"]
["G4","R4C7"," =_VariableRate_UnderwritingRate",1E-3]
["G5","R5C7"," =_FirstMortgageLoan_Term",40,"VariableRate_LoanTerm"]
["G7","R7C7"," =IF(_VariableRate_AmortizationTerm= 0,_VariableRate_UnderwritingRate,PMT(_VariableRate_UnderwritingRate/12,_VariableRate_AmortizationTerm*12,-1)*12)",2.5504374757777445E-2,"VariableRate_Underwriting_Constant"]
["G8","R8C7"," =_VariableRate_Underwriting_Constant*_VariableRate_LoanAmount/12",0,"VariableRate_MonthlyPayment"]
["S4","R4C19"," =_VariableRate_Underwriting_Liquidity",0]
["S5","R5C19"," =_VariableRate_Underwriting_Remarketing",0]
["S6","R6C19"," =_VariableRate_Underwriting_CostOfIssuance",0]
["S7","R7C19"," =_VariableRate_MassHousingSpread",1E-3]
["S8","R8C19"," =SUM(S4:S7)",1E-3]
["S9","R9C19"," =S2+S8",1E-3,"VariableRate_AssumedCapRatePlusSpreadRate"]
["S10","R10C19"," =_VariableRate_LoanTerm",40]
["Z7","R7C26"," =_VariableRate_MassHousingSpread",1E-3]
["Z8","R8C26"," =SUM(Z4:Z7)",4.5999999999999999E-3]
["Z9","R9C26"," =_VariableRate_CurrentSIFMAApplicableRate+Z8",4.5999999999999999E-3,"VariableRate_CurrentSIFMAPlusSpreadRate"]
["Z10","R10C26"," =_VariableRate_LoanTerm",40]
["M7","R7C13"," =_VariableRate_MassHousingSpread",1E-3]
["M8","R8C13"," =SUM(M4:M7)",1E-3]
["M9","R9C13"," =M2+M8",1E-3,"VariableRate_UnderwritingRate"]
["M10","R10C13"," =_VariableRate_LoanTerm",40]
["M11","R11C13"," =IF(_VariableRate_LoanAmount=0,0,_VariableRate_NetOperatingIncome/((PMT(_VariableRate_UnderwritingRate/12,_VariableRate_AmortizationTerm*12,-1)*_VariableRate_LoanAmount)*12))",0]
["U16","R16C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V16","R16C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W16","R16C23"," =IF(MOD(B16,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X16","R16C24"," =IF(MOD(B16,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y16","R16C25"," =IF(MOD(B16,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z16","R16C26"," =SUM(U16:Y16)",0]
["U17","R17C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V17","R17C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W17","R17C23"," =IF(MOD(B17,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X17","R17C24"," =IF(MOD(B17,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y17","R17C25"," =IF(MOD(B17,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z17","R17C26"," =SUM(U17:Y17)",0]
["U18","R18C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V18","R18C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W18","R18C23"," =IF(MOD(B18,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X18","R18C24"," =IF(MOD(B18,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y18","R18C25"," =IF(MOD(B18,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z18","R18C26"," =SUM(U18:Y18)",0]
["U19","R19C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V19","R19C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W19","R19C23"," =IF(MOD(B19,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X19","R19C24"," =IF(MOD(B19,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y19","R19C25"," =IF(MOD(B19,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z19","R19C26"," =SUM(U19:Y19)",0]
["U20","R20C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V20","R20C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W20","R20C23"," =IF(MOD(B20,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X20","R20C24"," =IF(MOD(B20,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y20","R20C25"," =IF(MOD(B20,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z20","R20C26"," =SUM(U20:Y20)",0]
["U21","R21C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V21","R21C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W21","R21C23"," =IF(MOD(B21,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X21","R21C24"," =IF(MOD(B21,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y21","R21C25"," =IF(MOD(B21,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z21","R21C26"," =SUM(U21:Y21)",0]
["U22","R22C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V22","R22C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W22","R22C23"," =IF(MOD(B22,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X22","R22C24"," =IF(MOD(B22,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y22","R22C25"," =IF(MOD(B22,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z22","R22C26"," =SUM(U22:Y22)",0]
["U23","R23C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V23","R23C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W23","R23C23"," =IF(MOD(B23,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X23","R23C24"," =IF(MOD(B23,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y23","R23C25"," =IF(MOD(B23,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z23","R23C26"," =SUM(U23:Y23)",0]
["U24","R24C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V24","R24C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W24","R24C23"," =IF(MOD(B24,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X24","R24C24"," =IF(MOD(B24,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y24","R24C25"," =IF(MOD(B24,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z24","R24C26"," =SUM(U24:Y24)",0]
["U25","R25C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V25","R25C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W25","R25C23"," =IF(MOD(B25,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X25","R25C24"," =IF(MOD(B25,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y25","R25C25"," =IF(MOD(B25,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z25","R25C26"," =SUM(U25:Y25)",0]
["U26","R26C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V26","R26C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W26","R26C23"," =IF(MOD(B26,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X26","R26C24"," =IF(MOD(B26,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y26","R26C25"," =IF(MOD(B26,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z26","R26C26"," =SUM(U26:Y26)",0]
["U27","R27C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V27","R27C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W27","R27C23"," =IF(MOD(B27,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X27","R27C24"," =IF(MOD(B27,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y27","R27C25"," =IF(MOD(B27,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z27","R27C26"," =SUM(U27:Y27)",0]
["U28","R28C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V28","R28C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W28","R28C23"," =IF(MOD(B28,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X28","R28C24"," =IF(MOD(B28,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y28","R28C25"," =IF(MOD(B28,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z28","R28C26"," =SUM(U28:Y28)",0]
["U29","R29C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V29","R29C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W29","R29C23"," =IF(MOD(B29,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X29","R29C24"," =IF(MOD(B29,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y29","R29C25"," =IF(MOD(B29,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z29","R29C26"," =SUM(U29:Y29)",0]
["U30","R30C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V30","R30C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W30","R30C23"," =IF(MOD(B30,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X30","R30C24"," =IF(MOD(B30,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y30","R30C25"," =IF(MOD(B30,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z30","R30C26"," =SUM(U30:Y30)",0]
["U31","R31C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V31","R31C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W31","R31C23"," =IF(MOD(B31,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X31","R31C24"," =IF(MOD(B31,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y31","R31C25"," =IF(MOD(B31,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z31","R31C26"," =SUM(U31:Y31)",0]
["U32","R32C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V32","R32C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W32","R32C23"," =IF(MOD(B32,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X32","R32C24"," =IF(MOD(B32,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y32","R32C25"," =IF(MOD(B32,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z32","R32C26"," =SUM(U32:Y32)",0]
["U33","R33C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V33","R33C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W33","R33C23"," =IF(MOD(B33,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X33","R33C24"," =IF(MOD(B33,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y33","R33C25"," =IF(MOD(B33,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z33","R33C26"," =SUM(U33:Y33)",0]
["U34","R34C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V34","R34C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W34","R34C23"," =IF(MOD(B34,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X34","R34C24"," =IF(MOD(B34,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y34","R34C25"," =IF(MOD(B34,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z34","R34C26"," =SUM(U34:Y34)",0]
["U35","R35C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V35","R35C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W35","R35C23"," =IF(MOD(B35,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X35","R35C24"," =IF(MOD(B35,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y35","R35C25"," =IF(MOD(B35,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z35","R35C26"," =SUM(U35:Y35)",0]
["U36","R36C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V36","R36C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W36","R36C23"," =IF(MOD(B36,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X36","R36C24"," =IF(MOD(B36,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y36","R36C25"," =IF(MOD(B36,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z36","R36C26"," =SUM(U36:Y36)",0]
["U37","R37C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V37","R37C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W37","R37C23"," =IF(MOD(B37,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X37","R37C24"," =IF(MOD(B37,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y37","R37C25"," =IF(MOD(B37,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z37","R37C26"," =SUM(U37:Y37)",0]
["U38","R38C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V38","R38C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W38","R38C23"," =IF(MOD(B38,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X38","R38C24"," =IF(MOD(B38,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y38","R38C25"," =IF(MOD(B38,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z38","R38C26"," =SUM(U38:Y38)",0]
["U39","R39C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V39","R39C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W39","R39C23"," =IF(MOD(B39,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X39","R39C24"," =IF(MOD(B39,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y39","R39C25"," =IF(MOD(B39,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z39","R39C26"," =SUM(U39:Y39)",0]
["U40","R40C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V40","R40C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W40","R40C23"," =IF(MOD(B40,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X40","R40C24"," =IF(MOD(B40,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y40","R40C25"," =IF(MOD(B40,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z40","R40C26"," =SUM(U40:Y40)",0]
["U41","R41C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V41","R41C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W41","R41C23"," =IF(MOD(B41,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X41","R41C24"," =IF(MOD(B41,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y41","R41C25"," =IF(MOD(B41,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z41","R41C26"," =SUM(U41:Y41)",0]
["U42","R42C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V42","R42C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W42","R42C23"," =IF(MOD(B42,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X42","R42C24"," =IF(MOD(B42,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y42","R42C25"," =IF(MOD(B42,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z42","R42C26"," =SUM(U42:Y42)",0]
["U43","R43C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V43","R43C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W43","R43C23"," =IF(MOD(B43,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X43","R43C24"," =IF(MOD(B43,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y43","R43C25"," =IF(MOD(B43,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z43","R43C26"," =SUM(U43:Y43)",0]
["U44","R44C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V44","R44C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W44","R44C23"," =IF(MOD(B44,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X44","R44C24"," =IF(MOD(B44,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y44","R44C25"," =IF(MOD(B44,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z44","R44C26"," =SUM(U44:Y44)",0]
["U45","R45C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V45","R45C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W45","R45C23"," =IF(MOD(B45,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X45","R45C24"," =IF(MOD(B45,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y45","R45C25"," =IF(MOD(B45,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z45","R45C26"," =SUM(U45:Y45)",0]
["U46","R46C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V46","R46C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W46","R46C23"," =IF(MOD(B46,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X46","R46C24"," =IF(MOD(B46,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y46","R46C25"," =IF(MOD(B46,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z46","R46C26"," =SUM(U46:Y46)",0]
["U47","R47C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V47","R47C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W47","R47C23"," =IF(MOD(B47,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X47","R47C24"," =IF(MOD(B47,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y47","R47C25"," =IF(MOD(B47,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z47","R47C26"," =SUM(U47:Y47)",0]
["U48","R48C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V48","R48C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W48","R48C23"," =IF(MOD(B48,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X48","R48C24"," =IF(MOD(B48,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y48","R48C25"," =IF(MOD(B48,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z48","R48C26"," =SUM(U48:Y48)",0]
["U49","R49C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V49","R49C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W49","R49C23"," =IF(MOD(B49,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X49","R49C24"," =IF(MOD(B49,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y49","R49C25"," =IF(MOD(B49,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z49","R49C26"," =SUM(U49:Y49)",0]
["U50","R50C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V50","R50C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W50","R50C23"," =IF(MOD(B50,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X50","R50C24"," =IF(MOD(B50,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y50","R50C25"," =IF(MOD(B50,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z50","R50C26"," =SUM(U50:Y50)",0]
["U51","R51C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V51","R51C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W51","R51C23"," =IF(MOD(B51,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X51","R51C24"," =IF(MOD(B51,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y51","R51C25"," =IF(MOD(B51,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z51","R51C26"," =SUM(U51:Y51)",0]
["U52","R52C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V52","R52C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W52","R52C23"," =IF(MOD(B52,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X52","R52C24"," =IF(MOD(B52,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y52","R52C25"," =IF(MOD(B52,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z52","R52C26"," =SUM(U52:Y52)",0]
["U53","R53C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V53","R53C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W53","R53C23"," =IF(MOD(B53,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X53","R53C24"," =IF(MOD(B53,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y53","R53C25"," =IF(MOD(B53,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z53","R53C26"," =SUM(U53:Y53)",0]
["U54","R54C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V54","R54C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W54","R54C23"," =IF(MOD(B54,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X54","R54C24"," =IF(MOD(B54,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y54","R54C25"," =IF(MOD(B54,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z54","R54C26"," =SUM(U54:Y54)",0]
["U55","R55C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V55","R55C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W55","R55C23"," =IF(MOD(B55,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X55","R55C24"," =IF(MOD(B55,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y55","R55C25"," =IF(MOD(B55,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z55","R55C26"," =SUM(U55:Y55)",0]
["U56","R56C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V56","R56C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W56","R56C23"," =IF(MOD(B56,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X56","R56C24"," =IF(MOD(B56,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y56","R56C25"," =IF(MOD(B56,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z56","R56C26"," =SUM(U56:Y56)",0]
["U57","R57C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V57","R57C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W57","R57C23"," =IF(MOD(B57,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X57","R57C24"," =IF(MOD(B57,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y57","R57C25"," =IF(MOD(B57,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z57","R57C26"," =SUM(U57:Y57)",0]
["U58","R58C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V58","R58C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W58","R58C23"," =IF(MOD(B58,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X58","R58C24"," =IF(MOD(B58,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y58","R58C25"," =IF(MOD(B58,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z58","R58C26"," =SUM(U58:Y58)",0]
["U59","R59C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V59","R59C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W59","R59C23"," =IF(MOD(B59,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X59","R59C24"," =IF(MOD(B59,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y59","R59C25"," =IF(MOD(B59,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z59","R59C26"," =SUM(U59:Y59)",0]
["U60","R60C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V60","R60C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W60","R60C23"," =IF(MOD(B60,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X60","R60C24"," =IF(MOD(B60,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y60","R60C25"," =IF(MOD(B60,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z60","R60C26"," =SUM(U60:Y60)",0]
["U61","R61C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V61","R61C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W61","R61C23"," =IF(MOD(B61,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X61","R61C24"," =IF(MOD(B61,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y61","R61C25"," =IF(MOD(B61,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z61","R61C26"," =SUM(U61:Y61)",0]
["U62","R62C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V62","R62C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W62","R62C23"," =IF(MOD(B62,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X62","R62C24"," =IF(MOD(B62,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y62","R62C25"," =IF(MOD(B62,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z62","R62C26"," =SUM(U62:Y62)",0]
["U63","R63C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V63","R63C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W63","R63C23"," =IF(MOD(B63,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X63","R63C24"," =IF(MOD(B63,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y63","R63C25"," =IF(MOD(B63,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z63","R63C26"," =SUM(U63:Y63)",0]
["U64","R64C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V64","R64C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W64","R64C23"," =IF(MOD(B64,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X64","R64C24"," =IF(MOD(B64,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y64","R64C25"," =IF(MOD(B64,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z64","R64C26"," =SUM(U64:Y64)",0]
["U65","R65C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V65","R65C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W65","R65C23"," =IF(MOD(B65,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X65","R65C24"," =IF(MOD(B65,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y65","R65C25"," =IF(MOD(B65,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z65","R65C26"," =SUM(U65:Y65)",0]
["U66","R66C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V66","R66C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W66","R66C23"," =IF(MOD(B66,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X66","R66C24"," =IF(MOD(B66,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y66","R66C25"," =IF(MOD(B66,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z66","R66C26"," =SUM(U66:Y66)",0]
["U67","R67C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V67","R67C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W67","R67C23"," =IF(MOD(B67,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X67","R67C24"," =IF(MOD(B67,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y67","R67C25"," =IF(MOD(B67,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z67","R67C26"," =SUM(U67:Y67)",0]
["U68","R68C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V68","R68C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W68","R68C23"," =IF(MOD(B68,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X68","R68C24"," =IF(MOD(B68,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y68","R68C25"," =IF(MOD(B68,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z68","R68C26"," =SUM(U68:Y68)",0]
["U69","R69C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V69","R69C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W69","R69C23"," =IF(MOD(B69,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X69","R69C24"," =IF(MOD(B69,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y69","R69C25"," =IF(MOD(B69,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z69","R69C26"," =SUM(U69:Y69)",0]
["U70","R70C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V70","R70C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W70","R70C23"," =IF(MOD(B70,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X70","R70C24"," =IF(MOD(B70,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y70","R70C25"," =IF(MOD(B70,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z70","R70C26"," =SUM(U70:Y70)",0]
["U71","R71C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V71","R71C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W71","R71C23"," =IF(MOD(B71,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X71","R71C24"," =IF(MOD(B71,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y71","R71C25"," =IF(MOD(B71,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z71","R71C26"," =SUM(U71:Y71)",0]
["U72","R72C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V72","R72C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W72","R72C23"," =IF(MOD(B72,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X72","R72C24"," =IF(MOD(B72,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y72","R72C25"," =IF(MOD(B72,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z72","R72C26"," =SUM(U72:Y72)",0]
["U73","R73C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V73","R73C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W73","R73C23"," =IF(MOD(B73,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X73","R73C24"," =IF(MOD(B73,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y73","R73C25"," =IF(MOD(B73,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z73","R73C26"," =SUM(U73:Y73)",0]
["U74","R74C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V74","R74C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W74","R74C23"," =IF(MOD(B74,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X74","R74C24"," =IF(MOD(B74,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y74","R74C25"," =IF(MOD(B74,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z74","R74C26"," =SUM(U74:Y74)",0]
["U75","R75C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V75","R75C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W75","R75C23"," =IF(MOD(B75,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X75","R75C24"," =IF(MOD(B75,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y75","R75C25"," =IF(MOD(B75,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z75","R75C26"," =SUM(U75:Y75)",0]
["U76","R76C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V76","R76C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W76","R76C23"," =IF(MOD(B76,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X76","R76C24"," =IF(MOD(B76,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y76","R76C25"," =IF(MOD(B76,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z76","R76C26"," =SUM(U76:Y76)",0]
["U77","R77C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V77","R77C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W77","R77C23"," =IF(MOD(B77,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X77","R77C24"," =IF(MOD(B77,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y77","R77C25"," =IF(MOD(B77,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z77","R77C26"," =SUM(U77:Y77)",0]
["U78","R78C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V78","R78C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W78","R78C23"," =IF(MOD(B78,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X78","R78C24"," =IF(MOD(B78,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y78","R78C25"," =IF(MOD(B78,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z78","R78C26"," =SUM(U78:Y78)",0]
["U79","R79C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V79","R79C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W79","R79C23"," =IF(MOD(B79,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X79","R79C24"," =IF(MOD(B79,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y79","R79C25"," =IF(MOD(B79,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z79","R79C26"," =SUM(U79:Y79)",0]
["U80","R80C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V80","R80C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W80","R80C23"," =IF(MOD(B80,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X80","R80C24"," =IF(MOD(B80,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y80","R80C25"," =IF(MOD(B80,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z80","R80C26"," =SUM(U80:Y80)",0]
["U81","R81C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V81","R81C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W81","R81C23"," =IF(MOD(B81,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X81","R81C24"," =IF(MOD(B81,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y81","R81C25"," =IF(MOD(B81,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z81","R81C26"," =SUM(U81:Y81)",0]
["U82","R82C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V82","R82C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W82","R82C23"," =IF(MOD(B82,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X82","R82C24"," =IF(MOD(B82,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y82","R82C25"," =IF(MOD(B82,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z82","R82C26"," =SUM(U82:Y82)",0]
["U83","R83C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V83","R83C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W83","R83C23"," =IF(MOD(B83,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X83","R83C24"," =IF(MOD(B83,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y83","R83C25"," =IF(MOD(B83,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z83","R83C26"," =SUM(U83:Y83)",0]
["U84","R84C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V84","R84C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W84","R84C23"," =IF(MOD(B84,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X84","R84C24"," =IF(MOD(B84,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y84","R84C25"," =IF(MOD(B84,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z84","R84C26"," =SUM(U84:Y84)",0]
["U85","R85C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V85","R85C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W85","R85C23"," =IF(MOD(B85,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X85","R85C24"," =IF(MOD(B85,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y85","R85C25"," =IF(MOD(B85,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z85","R85C26"," =SUM(U85:Y85)",0]
["U86","R86C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V86","R86C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W86","R86C23"," =IF(MOD(B86,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X86","R86C24"," =IF(MOD(B86,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y86","R86C25"," =IF(MOD(B86,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z86","R86C26"," =SUM(U86:Y86)",0]
["U87","R87C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V87","R87C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W87","R87C23"," =IF(MOD(B87,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X87","R87C24"," =IF(MOD(B87,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y87","R87C25"," =IF(MOD(B87,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z87","R87C26"," =SUM(U87:Y87)",0]
["U88","R88C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V88","R88C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W88","R88C23"," =IF(MOD(B88,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X88","R88C24"," =IF(MOD(B88,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y88","R88C25"," =IF(MOD(B88,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z88","R88C26"," =SUM(U88:Y88)",0]
["U89","R89C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V89","R89C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W89","R89C23"," =IF(MOD(B89,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X89","R89C24"," =IF(MOD(B89,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y89","R89C25"," =IF(MOD(B89,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z89","R89C26"," =SUM(U89:Y89)",0]
["U90","R90C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V90","R90C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W90","R90C23"," =IF(MOD(B90,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X90","R90C24"," =IF(MOD(B90,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y90","R90C25"," =IF(MOD(B90,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z90","R90C26"," =SUM(U90:Y90)",0]
["U91","R91C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V91","R91C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W91","R91C23"," =IF(MOD(B91,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X91","R91C24"," =IF(MOD(B91,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y91","R91C25"," =IF(MOD(B91,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z91","R91C26"," =SUM(U91:Y91)",0]
["U92","R92C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V92","R92C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W92","R92C23"," =IF(MOD(B92,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X92","R92C24"," =IF(MOD(B92,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y92","R92C25"," =IF(MOD(B92,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z92","R92C26"," =SUM(U92:Y92)",0]
["U93","R93C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V93","R93C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W93","R93C23"," =IF(MOD(B93,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X93","R93C24"," =IF(MOD(B93,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y93","R93C25"," =IF(MOD(B93,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z93","R93C26"," =SUM(U93:Y93)",0]
["U94","R94C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V94","R94C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W94","R94C23"," =IF(MOD(B94,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X94","R94C24"," =IF(MOD(B94,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y94","R94C25"," =IF(MOD(B94,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z94","R94C26"," =SUM(U94:Y94)",0]
["U95","R95C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V95","R95C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W95","R95C23"," =IF(MOD(B95,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X95","R95C24"," =IF(MOD(B95,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y95","R95C25"," =IF(MOD(B95,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z95","R95C26"," =SUM(U95:Y95)",0]
["U96","R96C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V96","R96C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W96","R96C23"," =IF(MOD(B96,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X96","R96C24"," =IF(MOD(B96,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y96","R96C25"," =IF(MOD(B96,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z96","R96C26"," =SUM(U96:Y96)",0]
["U97","R97C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V97","R97C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W97","R97C23"," =IF(MOD(B97,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X97","R97C24"," =IF(MOD(B97,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y97","R97C25"," =IF(MOD(B97,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z97","R97C26"," =SUM(U97:Y97)",0]
["U98","R98C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V98","R98C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W98","R98C23"," =IF(MOD(B98,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X98","R98C24"," =IF(MOD(B98,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y98","R98C25"," =IF(MOD(B98,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z98","R98C26"," =SUM(U98:Y98)",0]
["U99","R99C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V99","R99C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W99","R99C23"," =IF(MOD(B99,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X99","R99C24"," =IF(MOD(B99,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y99","R99C25"," =IF(MOD(B99,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z99","R99C26"," =SUM(U99:Y99)",0]
["U100","R100C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V100","R100C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W100","R100C23"," =IF(MOD(B100,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X100","R100C24"," =IF(MOD(B100,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y100","R100C25"," =IF(MOD(B100,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z100","R100C26"," =SUM(U100:Y100)",0]
["U101","R101C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V101","R101C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W101","R101C23"," =IF(MOD(B101,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X101","R101C24"," =IF(MOD(B101,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y101","R101C25"," =IF(MOD(B101,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z101","R101C26"," =SUM(U101:Y101)",0]
["U102","R102C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V102","R102C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W102","R102C23"," =IF(MOD(B102,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X102","R102C24"," =IF(MOD(B102,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y102","R102C25"," =IF(MOD(B102,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z102","R102C26"," =SUM(U102:Y102)",0]
["U103","R103C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V103","R103C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W103","R103C23"," =IF(MOD(B103,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X103","R103C24"," =IF(MOD(B103,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y103","R103C25"," =IF(MOD(B103,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z103","R103C26"," =SUM(U103:Y103)",0]
["U104","R104C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V104","R104C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W104","R104C23"," =IF(MOD(B104,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X104","R104C24"," =IF(MOD(B104,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y104","R104C25"," =IF(MOD(B104,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z104","R104C26"," =SUM(U104:Y104)",0]
["U105","R105C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V105","R105C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W105","R105C23"," =IF(MOD(B105,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X105","R105C24"," =IF(MOD(B105,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y105","R105C25"," =IF(MOD(B105,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z105","R105C26"," =SUM(U105:Y105)",0]
["U106","R106C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V106","R106C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W106","R106C23"," =IF(MOD(B106,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X106","R106C24"," =IF(MOD(B106,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y106","R106C25"," =IF(MOD(B106,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z106","R106C26"," =SUM(U106:Y106)",0]
["U107","R107C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V107","R107C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W107","R107C23"," =IF(MOD(B107,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X107","R107C24"," =IF(MOD(B107,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y107","R107C25"," =IF(MOD(B107,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z107","R107C26"," =SUM(U107:Y107)",0]
["U108","R108C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V108","R108C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W108","R108C23"," =IF(MOD(B108,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X108","R108C24"," =IF(MOD(B108,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y108","R108C25"," =IF(MOD(B108,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z108","R108C26"," =SUM(U108:Y108)",0]
["U109","R109C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V109","R109C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W109","R109C23"," =IF(MOD(B109,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X109","R109C24"," =IF(MOD(B109,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y109","R109C25"," =IF(MOD(B109,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z109","R109C26"," =SUM(U109:Y109)",0]
["U110","R110C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V110","R110C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W110","R110C23"," =IF(MOD(B110,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X110","R110C24"," =IF(MOD(B110,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y110","R110C25"," =IF(MOD(B110,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z110","R110C26"," =SUM(U110:Y110)",0]
["U111","R111C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V111","R111C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W111","R111C23"," =IF(MOD(B111,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X111","R111C24"," =IF(MOD(B111,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y111","R111C25"," =IF(MOD(B111,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z111","R111C26"," =SUM(U111:Y111)",0]
["U112","R112C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V112","R112C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W112","R112C23"," =IF(MOD(B112,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X112","R112C24"," =IF(MOD(B112,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y112","R112C25"," =IF(MOD(B112,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z112","R112C26"," =SUM(U112:Y112)",0]
["U113","R113C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V113","R113C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W113","R113C23"," =IF(MOD(B113,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X113","R113C24"," =IF(MOD(B113,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y113","R113C25"," =IF(MOD(B113,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z113","R113C26"," =SUM(U113:Y113)",0]
["U114","R114C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V114","R114C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W114","R114C23"," =IF(MOD(B114,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X114","R114C24"," =IF(MOD(B114,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y114","R114C25"," =IF(MOD(B114,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z114","R114C26"," =SUM(U114:Y114)",0]
["U115","R115C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V115","R115C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W115","R115C23"," =IF(MOD(B115,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X115","R115C24"," =IF(MOD(B115,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y115","R115C25"," =IF(MOD(B115,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z115","R115C26"," =SUM(U115:Y115)",0]
["U116","R116C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V116","R116C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W116","R116C23"," =IF(MOD(B116,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X116","R116C24"," =IF(MOD(B116,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y116","R116C25"," =IF(MOD(B116,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z116","R116C26"," =SUM(U116:Y116)",0]
["U117","R117C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V117","R117C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W117","R117C23"," =IF(MOD(B117,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X117","R117C24"," =IF(MOD(B117,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y117","R117C25"," =IF(MOD(B117,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z117","R117C26"," =SUM(U117:Y117)",0]
["U118","R118C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V118","R118C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W118","R118C23"," =IF(MOD(B118,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X118","R118C24"," =IF(MOD(B118,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y118","R118C25"," =IF(MOD(B118,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z118","R118C26"," =SUM(U118:Y118)",0]
["U119","R119C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V119","R119C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W119","R119C23"," =IF(MOD(B119,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X119","R119C24"," =IF(MOD(B119,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y119","R119C25"," =IF(MOD(B119,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z119","R119C26"," =SUM(U119:Y119)",0]
["U120","R120C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V120","R120C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W120","R120C23"," =IF(MOD(B120,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X120","R120C24"," =IF(MOD(B120,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y120","R120C25"," =IF(MOD(B120,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z120","R120C26"," =SUM(U120:Y120)",0]
["U121","R121C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V121","R121C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W121","R121C23"," =IF(MOD(B121,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X121","R121C24"," =IF(MOD(B121,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y121","R121C25"," =IF(MOD(B121,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z121","R121C26"," =SUM(U121:Y121)",0]
["U122","R122C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V122","R122C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W122","R122C23"," =IF(MOD(B122,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X122","R122C24"," =IF(MOD(B122,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y122","R122C25"," =IF(MOD(B122,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z122","R122C26"," =SUM(U122:Y122)",0]
["U123","R123C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V123","R123C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W123","R123C23"," =IF(MOD(B123,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X123","R123C24"," =IF(MOD(B123,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y123","R123C25"," =IF(MOD(B123,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z123","R123C26"," =SUM(U123:Y123)",0]
["U124","R124C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V124","R124C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W124","R124C23"," =IF(MOD(B124,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X124","R124C24"," =IF(MOD(B124,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y124","R124C25"," =IF(MOD(B124,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z124","R124C26"," =SUM(U124:Y124)",0]
["U125","R125C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V125","R125C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W125","R125C23"," =IF(MOD(B125,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X125","R125C24"," =IF(MOD(B125,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y125","R125C25"," =IF(MOD(B125,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z125","R125C26"," =SUM(U125:Y125)",0]
["U126","R126C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V126","R126C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W126","R126C23"," =IF(MOD(B126,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X126","R126C24"," =IF(MOD(B126,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y126","R126C25"," =IF(MOD(B126,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z126","R126C26"," =SUM(U126:Y126)",0]
["U127","R127C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V127","R127C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W127","R127C23"," =IF(MOD(B127,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X127","R127C24"," =IF(MOD(B127,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y127","R127C25"," =IF(MOD(B127,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z127","R127C26"," =SUM(U127:Y127)",0]
["U128","R128C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V128","R128C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W128","R128C23"," =IF(MOD(B128,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X128","R128C24"," =IF(MOD(B128,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y128","R128C25"," =IF(MOD(B128,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z128","R128C26"," =SUM(U128:Y128)",0]
["U129","R129C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V129","R129C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W129","R129C23"," =IF(MOD(B129,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X129","R129C24"," =IF(MOD(B129,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y129","R129C25"," =IF(MOD(B129,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z129","R129C26"," =SUM(U129:Y129)",0]
["U130","R130C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V130","R130C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W130","R130C23"," =IF(MOD(B130,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X130","R130C24"," =IF(MOD(B130,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y130","R130C25"," =IF(MOD(B130,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z130","R130C26"," =SUM(U130:Y130)",0]
["U131","R131C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V131","R131C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W131","R131C23"," =IF(MOD(B131,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X131","R131C24"," =IF(MOD(B131,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y131","R131C25"," =IF(MOD(B131,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z131","R131C26"," =SUM(U131:Y131)",0]
["U132","R132C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V132","R132C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W132","R132C23"," =IF(MOD(B132,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X132","R132C24"," =IF(MOD(B132,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y132","R132C25"," =IF(MOD(B132,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z132","R132C26"," =SUM(U132:Y132)",0]
["U133","R133C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V133","R133C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W133","R133C23"," =IF(MOD(B133,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X133","R133C24"," =IF(MOD(B133,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y133","R133C25"," =IF(MOD(B133,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z133","R133C26"," =SUM(U133:Y133)",0]
["U134","R134C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V134","R134C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W134","R134C23"," =IF(MOD(B134,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X134","R134C24"," =IF(MOD(B134,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y134","R134C25"," =IF(MOD(B134,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z134","R134C26"," =SUM(U134:Y134)",0]
["U135","R135C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V135","R135C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W135","R135C23"," =IF(MOD(B135,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X135","R135C24"," =IF(MOD(B135,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y135","R135C25"," =IF(MOD(B135,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z135","R135C26"," =SUM(U135:Y135)",0]
["U136","R136C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V136","R136C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W136","R136C23"," =IF(MOD(B136,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X136","R136C24"," =IF(MOD(B136,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y136","R136C25"," =IF(MOD(B136,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z136","R136C26"," =SUM(U136:Y136)",0]
["U137","R137C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V137","R137C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W137","R137C23"," =IF(MOD(B137,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X137","R137C24"," =IF(MOD(B137,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y137","R137C25"," =IF(MOD(B137,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z137","R137C26"," =SUM(U137:Y137)",0]
["U138","R138C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V138","R138C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W138","R138C23"," =IF(MOD(B138,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X138","R138C24"," =IF(MOD(B138,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y138","R138C25"," =IF(MOD(B138,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z138","R138C26"," =SUM(U138:Y138)",0]
["U139","R139C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V139","R139C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W139","R139C23"," =IF(MOD(B139,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X139","R139C24"," =IF(MOD(B139,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y139","R139C25"," =IF(MOD(B139,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z139","R139C26"," =SUM(U139:Y139)",0]
["U140","R140C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V140","R140C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W140","R140C23"," =IF(MOD(B140,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X140","R140C24"," =IF(MOD(B140,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y140","R140C25"," =IF(MOD(B140,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z140","R140C26"," =SUM(U140:Y140)",0]
["U141","R141C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V141","R141C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W141","R141C23"," =IF(MOD(B141,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X141","R141C24"," =IF(MOD(B141,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y141","R141C25"," =IF(MOD(B141,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z141","R141C26"," =SUM(U141:Y141)",0]
["U142","R142C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V142","R142C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W142","R142C23"," =IF(MOD(B142,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X142","R142C24"," =IF(MOD(B142,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y142","R142C25"," =IF(MOD(B142,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z142","R142C26"," =SUM(U142:Y142)",0]
["U143","R143C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V143","R143C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W143","R143C23"," =IF(MOD(B143,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X143","R143C24"," =IF(MOD(B143,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y143","R143C25"," =IF(MOD(B143,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z143","R143C26"," =SUM(U143:Y143)",0]
["U144","R144C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V144","R144C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W144","R144C23"," =IF(MOD(B144,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X144","R144C24"," =IF(MOD(B144,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y144","R144C25"," =IF(MOD(B144,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z144","R144C26"," =SUM(U144:Y144)",0]
["U145","R145C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V145","R145C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W145","R145C23"," =IF(MOD(B145,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X145","R145C24"," =IF(MOD(B145,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y145","R145C25"," =IF(MOD(B145,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z145","R145C26"," =SUM(U145:Y145)",0]
["U146","R146C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V146","R146C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W146","R146C23"," =IF(MOD(B146,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X146","R146C24"," =IF(MOD(B146,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y146","R146C25"," =IF(MOD(B146,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z146","R146C26"," =SUM(U146:Y146)",0]
["U147","R147C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V147","R147C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W147","R147C23"," =IF(MOD(B147,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X147","R147C24"," =IF(MOD(B147,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y147","R147C25"," =IF(MOD(B147,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z147","R147C26"," =SUM(U147:Y147)",0]
["U148","R148C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V148","R148C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W148","R148C23"," =IF(MOD(B148,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X148","R148C24"," =IF(MOD(B148,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y148","R148C25"," =IF(MOD(B148,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z148","R148C26"," =SUM(U148:Y148)",0]
["U149","R149C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V149","R149C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W149","R149C23"," =IF(MOD(B149,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X149","R149C24"," =IF(MOD(B149,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y149","R149C25"," =IF(MOD(B149,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z149","R149C26"," =SUM(U149:Y149)",0]
["U150","R150C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V150","R150C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W150","R150C23"," =IF(MOD(B150,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X150","R150C24"," =IF(MOD(B150,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y150","R150C25"," =IF(MOD(B150,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z150","R150C26"," =SUM(U150:Y150)",0]
["U151","R151C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V151","R151C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W151","R151C23"," =IF(MOD(B151,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X151","R151C24"," =IF(MOD(B151,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y151","R151C25"," =IF(MOD(B151,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z151","R151C26"," =SUM(U151:Y151)",0]
["U152","R152C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V152","R152C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W152","R152C23"," =IF(MOD(B152,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X152","R152C24"," =IF(MOD(B152,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y152","R152C25"," =IF(MOD(B152,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z152","R152C26"," =SUM(U152:Y152)",0]
["U153","R153C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V153","R153C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W153","R153C23"," =IF(MOD(B153,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X153","R153C24"," =IF(MOD(B153,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y153","R153C25"," =IF(MOD(B153,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z153","R153C26"," =SUM(U153:Y153)",0]
["U154","R154C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V154","R154C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W154","R154C23"," =IF(MOD(B154,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X154","R154C24"," =IF(MOD(B154,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y154","R154C25"," =IF(MOD(B154,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z154","R154C26"," =SUM(U154:Y154)",0]
["U155","R155C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V155","R155C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W155","R155C23"," =IF(MOD(B155,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X155","R155C24"," =IF(MOD(B155,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y155","R155C25"," =IF(MOD(B155,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z155","R155C26"," =SUM(U155:Y155)",0]
["U156","R156C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V156","R156C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W156","R156C23"," =IF(MOD(B156,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X156","R156C24"," =IF(MOD(B156,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y156","R156C25"," =IF(MOD(B156,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z156","R156C26"," =SUM(U156:Y156)",0]
["U157","R157C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V157","R157C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W157","R157C23"," =IF(MOD(B157,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X157","R157C24"," =IF(MOD(B157,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y157","R157C25"," =IF(MOD(B157,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z157","R157C26"," =SUM(U157:Y157)",0]
["U158","R158C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V158","R158C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W158","R158C23"," =IF(MOD(B158,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X158","R158C24"," =IF(MOD(B158,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y158","R158C25"," =IF(MOD(B158,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z158","R158C26"," =SUM(U158:Y158)",0]
["U159","R159C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V159","R159C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W159","R159C23"," =IF(MOD(B159,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X159","R159C24"," =IF(MOD(B159,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y159","R159C25"," =IF(MOD(B159,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z159","R159C26"," =SUM(U159:Y159)",0]
["U160","R160C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V160","R160C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W160","R160C23"," =IF(MOD(B160,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X160","R160C24"," =IF(MOD(B160,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y160","R160C25"," =IF(MOD(B160,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z160","R160C26"," =SUM(U160:Y160)",0]
["U161","R161C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V161","R161C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W161","R161C23"," =IF(MOD(B161,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X161","R161C24"," =IF(MOD(B161,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y161","R161C25"," =IF(MOD(B161,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z161","R161C26"," =SUM(U161:Y161)",0]
["U162","R162C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V162","R162C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W162","R162C23"," =IF(MOD(B162,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X162","R162C24"," =IF(MOD(B162,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y162","R162C25"," =IF(MOD(B162,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z162","R162C26"," =SUM(U162:Y162)",0]
["U163","R163C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V163","R163C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W163","R163C23"," =IF(MOD(B163,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X163","R163C24"," =IF(MOD(B163,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y163","R163C25"," =IF(MOD(B163,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z163","R163C26"," =SUM(U163:Y163)",0]
["U164","R164C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V164","R164C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W164","R164C23"," =IF(MOD(B164,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X164","R164C24"," =IF(MOD(B164,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y164","R164C25"," =IF(MOD(B164,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z164","R164C26"," =SUM(U164:Y164)",0]
["U165","R165C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V165","R165C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W165","R165C23"," =IF(MOD(B165,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X165","R165C24"," =IF(MOD(B165,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y165","R165C25"," =IF(MOD(B165,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z165","R165C26"," =SUM(U165:Y165)",0]
["U166","R166C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V166","R166C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W166","R166C23"," =IF(MOD(B166,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X166","R166C24"," =IF(MOD(B166,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y166","R166C25"," =IF(MOD(B166,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z166","R166C26"," =SUM(U166:Y166)",0]
["U167","R167C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V167","R167C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W167","R167C23"," =IF(MOD(B167,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X167","R167C24"," =IF(MOD(B167,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y167","R167C25"," =IF(MOD(B167,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z167","R167C26"," =SUM(U167:Y167)",0]
["U168","R168C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V168","R168C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W168","R168C23"," =IF(MOD(B168,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X168","R168C24"," =IF(MOD(B168,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y168","R168C25"," =IF(MOD(B168,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z168","R168C26"," =SUM(U168:Y168)",0]
["U169","R169C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V169","R169C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W169","R169C23"," =IF(MOD(B169,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X169","R169C24"," =IF(MOD(B169,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y169","R169C25"," =IF(MOD(B169,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z169","R169C26"," =SUM(U169:Y169)",0]
["U170","R170C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V170","R170C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W170","R170C23"," =IF(MOD(B170,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X170","R170C24"," =IF(MOD(B170,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y170","R170C25"," =IF(MOD(B170,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z170","R170C26"," =SUM(U170:Y170)",0]
["U171","R171C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V171","R171C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W171","R171C23"," =IF(MOD(B171,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X171","R171C24"," =IF(MOD(B171,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y171","R171C25"," =IF(MOD(B171,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z171","R171C26"," =SUM(U171:Y171)",0]
["U172","R172C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V172","R172C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W172","R172C23"," =IF(MOD(B172,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X172","R172C24"," =IF(MOD(B172,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y172","R172C25"," =IF(MOD(B172,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z172","R172C26"," =SUM(U172:Y172)",0]
["U173","R173C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V173","R173C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W173","R173C23"," =IF(MOD(B173,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X173","R173C24"," =IF(MOD(B173,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y173","R173C25"," =IF(MOD(B173,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z173","R173C26"," =SUM(U173:Y173)",0]
["U174","R174C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V174","R174C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W174","R174C23"," =IF(MOD(B174,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X174","R174C24"," =IF(MOD(B174,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y174","R174C25"," =IF(MOD(B174,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z174","R174C26"," =SUM(U174:Y174)",0]
["U175","R175C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V175","R175C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W175","R175C23"," =IF(MOD(B175,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X175","R175C24"," =IF(MOD(B175,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y175","R175C25"," =IF(MOD(B175,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z175","R175C26"," =SUM(U175:Y175)",0]
["U176","R176C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V176","R176C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W176","R176C23"," =IF(MOD(B176,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X176","R176C24"," =IF(MOD(B176,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y176","R176C25"," =IF(MOD(B176,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z176","R176C26"," =SUM(U176:Y176)",0]
["U177","R177C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V177","R177C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W177","R177C23"," =IF(MOD(B177,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X177","R177C24"," =IF(MOD(B177,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y177","R177C25"," =IF(MOD(B177,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z177","R177C26"," =SUM(U177:Y177)",0]
["U178","R178C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V178","R178C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W178","R178C23"," =IF(MOD(B178,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X178","R178C24"," =IF(MOD(B178,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y178","R178C25"," =IF(MOD(B178,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z178","R178C26"," =SUM(U178:Y178)",0]
["U179","R179C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V179","R179C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W179","R179C23"," =IF(MOD(B179,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X179","R179C24"," =IF(MOD(B179,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y179","R179C25"," =IF(MOD(B179,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z179","R179C26"," =SUM(U179:Y179)",0]
["U180","R180C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V180","R180C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W180","R180C23"," =IF(MOD(B180,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X180","R180C24"," =IF(MOD(B180,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y180","R180C25"," =IF(MOD(B180,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z180","R180C26"," =SUM(U180:Y180)",0]
["U181","R181C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V181","R181C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W181","R181C23"," =IF(MOD(B181,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X181","R181C24"," =IF(MOD(B181,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y181","R181C25"," =IF(MOD(B181,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z181","R181C26"," =SUM(U181:Y181)",0]
["U182","R182C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V182","R182C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W182","R182C23"," =IF(MOD(B182,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X182","R182C24"," =IF(MOD(B182,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y182","R182C25"," =IF(MOD(B182,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z182","R182C26"," =SUM(U182:Y182)",0]
["U183","R183C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V183","R183C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W183","R183C23"," =IF(MOD(B183,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X183","R183C24"," =IF(MOD(B183,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y183","R183C25"," =IF(MOD(B183,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z183","R183C26"," =SUM(U183:Y183)",0]
["U184","R184C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V184","R184C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W184","R184C23"," =IF(MOD(B184,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X184","R184C24"," =IF(MOD(B184,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y184","R184C25"," =IF(MOD(B184,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z184","R184C26"," =SUM(U184:Y184)",0]
["U185","R185C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V185","R185C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W185","R185C23"," =IF(MOD(B185,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X185","R185C24"," =IF(MOD(B185,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y185","R185C25"," =IF(MOD(B185,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z185","R185C26"," =SUM(U185:Y185)",0]
["U186","R186C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V186","R186C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W186","R186C23"," =IF(MOD(B186,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X186","R186C24"," =IF(MOD(B186,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y186","R186C25"," =IF(MOD(B186,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z186","R186C26"," =SUM(U186:Y186)",0]
["U187","R187C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V187","R187C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W187","R187C23"," =IF(MOD(B187,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X187","R187C24"," =IF(MOD(B187,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y187","R187C25"," =IF(MOD(B187,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z187","R187C26"," =SUM(U187:Y187)",0]
["U188","R188C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V188","R188C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W188","R188C23"," =IF(MOD(B188,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X188","R188C24"," =IF(MOD(B188,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y188","R188C25"," =IF(MOD(B188,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z188","R188C26"," =SUM(U188:Y188)",0]
["U189","R189C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V189","R189C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W189","R189C23"," =IF(MOD(B189,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X189","R189C24"," =IF(MOD(B189,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y189","R189C25"," =IF(MOD(B189,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z189","R189C26"," =SUM(U189:Y189)",0]
["U190","R190C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V190","R190C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W190","R190C23"," =IF(MOD(B190,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X190","R190C24"," =IF(MOD(B190,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y190","R190C25"," =IF(MOD(B190,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z190","R190C26"," =SUM(U190:Y190)",0]
["U191","R191C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V191","R191C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W191","R191C23"," =IF(MOD(B191,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X191","R191C24"," =IF(MOD(B191,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y191","R191C25"," =IF(MOD(B191,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z191","R191C26"," =SUM(U191:Y191)",0]
["U192","R192C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V192","R192C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W192","R192C23"," =IF(MOD(B192,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X192","R192C24"," =IF(MOD(B192,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y192","R192C25"," =IF(MOD(B192,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z192","R192C26"," =SUM(U192:Y192)",0]
["U193","R193C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V193","R193C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W193","R193C23"," =IF(MOD(B193,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X193","R193C24"," =IF(MOD(B193,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y193","R193C25"," =IF(MOD(B193,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z193","R193C26"," =SUM(U193:Y193)",0]
["U194","R194C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V194","R194C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W194","R194C23"," =IF(MOD(B194,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X194","R194C24"," =IF(MOD(B194,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y194","R194C25"," =IF(MOD(B194,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z194","R194C26"," =SUM(U194:Y194)",0]
["U195","R195C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V195","R195C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W195","R195C23"," =IF(MOD(B195,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X195","R195C24"," =IF(MOD(B195,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y195","R195C25"," =IF(MOD(B195,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z195","R195C26"," =SUM(U195:Y195)",0]
["U196","R196C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V196","R196C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W196","R196C23"," =IF(MOD(B196,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X196","R196C24"," =IF(MOD(B196,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y196","R196C25"," =IF(MOD(B196,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z196","R196C26"," =SUM(U196:Y196)",0]
["U197","R197C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V197","R197C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W197","R197C23"," =IF(MOD(B197,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X197","R197C24"," =IF(MOD(B197,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y197","R197C25"," =IF(MOD(B197,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z197","R197C26"," =SUM(U197:Y197)",0]
["U198","R198C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V198","R198C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W198","R198C23"," =IF(MOD(B198,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X198","R198C24"," =IF(MOD(B198,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y198","R198C25"," =IF(MOD(B198,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z198","R198C26"," =SUM(U198:Y198)",0]
["U199","R199C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V199","R199C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W199","R199C23"," =IF(MOD(B199,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X199","R199C24"," =IF(MOD(B199,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y199","R199C25"," =IF(MOD(B199,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z199","R199C26"," =SUM(U199:Y199)",0]
["U200","R200C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V200","R200C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W200","R200C23"," =IF(MOD(B200,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X200","R200C24"," =IF(MOD(B200,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y200","R200C25"," =IF(MOD(B200,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z200","R200C26"," =SUM(U200:Y200)",0]
["U201","R201C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V201","R201C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W201","R201C23"," =IF(MOD(B201,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X201","R201C24"," =IF(MOD(B201,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y201","R201C25"," =IF(MOD(B201,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z201","R201C26"," =SUM(U201:Y201)",0]
["U202","R202C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V202","R202C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W202","R202C23"," =IF(MOD(B202,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X202","R202C24"," =IF(MOD(B202,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y202","R202C25"," =IF(MOD(B202,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z202","R202C26"," =SUM(U202:Y202)",0]
["U203","R203C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V203","R203C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W203","R203C23"," =IF(MOD(B203,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X203","R203C24"," =IF(MOD(B203,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y203","R203C25"," =IF(MOD(B203,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z203","R203C26"," =SUM(U203:Y203)",0]
["U204","R204C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V204","R204C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W204","R204C23"," =IF(MOD(B204,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X204","R204C24"," =IF(MOD(B204,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y204","R204C25"," =IF(MOD(B204,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z204","R204C26"," =SUM(U204:Y204)",0]
["U205","R205C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V205","R205C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W205","R205C23"," =IF(MOD(B205,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X205","R205C24"," =IF(MOD(B205,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y205","R205C25"," =IF(MOD(B205,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z205","R205C26"," =SUM(U205:Y205)",0]
["U206","R206C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V206","R206C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W206","R206C23"," =IF(MOD(B206,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X206","R206C24"," =IF(MOD(B206,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y206","R206C25"," =IF(MOD(B206,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z206","R206C26"," =SUM(U206:Y206)",0]
["U207","R207C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V207","R207C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W207","R207C23"," =IF(MOD(B207,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X207","R207C24"," =IF(MOD(B207,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y207","R207C25"," =IF(MOD(B207,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z207","R207C26"," =SUM(U207:Y207)",0]
["U208","R208C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V208","R208C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W208","R208C23"," =IF(MOD(B208,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X208","R208C24"," =IF(MOD(B208,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y208","R208C25"," =IF(MOD(B208,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z208","R208C26"," =SUM(U208:Y208)",0]
["U209","R209C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V209","R209C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W209","R209C23"," =IF(MOD(B209,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X209","R209C24"," =IF(MOD(B209,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y209","R209C25"," =IF(MOD(B209,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z209","R209C26"," =SUM(U209:Y209)",0]
["U210","R210C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V210","R210C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W210","R210C23"," =IF(MOD(B210,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X210","R210C24"," =IF(MOD(B210,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y210","R210C25"," =IF(MOD(B210,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z210","R210C26"," =SUM(U210:Y210)",0]
["U211","R211C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V211","R211C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W211","R211C23"," =IF(MOD(B211,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X211","R211C24"," =IF(MOD(B211,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y211","R211C25"," =IF(MOD(B211,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z211","R211C26"," =SUM(U211:Y211)",0]
["U212","R212C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V212","R212C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W212","R212C23"," =IF(MOD(B212,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X212","R212C24"," =IF(MOD(B212,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y212","R212C25"," =IF(MOD(B212,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z212","R212C26"," =SUM(U212:Y212)",0]
["U213","R213C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V213","R213C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W213","R213C23"," =IF(MOD(B213,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X213","R213C24"," =IF(MOD(B213,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y213","R213C25"," =IF(MOD(B213,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z213","R213C26"," =SUM(U213:Y213)",0]
["U214","R214C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V214","R214C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W214","R214C23"," =IF(MOD(B214,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X214","R214C24"," =IF(MOD(B214,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y214","R214C25"," =IF(MOD(B214,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z214","R214C26"," =SUM(U214:Y214)",0]
["U215","R215C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V215","R215C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W215","R215C23"," =IF(MOD(B215,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X215","R215C24"," =IF(MOD(B215,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y215","R215C25"," =IF(MOD(B215,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z215","R215C26"," =SUM(U215:Y215)",0]
["U216","R216C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V216","R216C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W216","R216C23"," =IF(MOD(B216,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X216","R216C24"," =IF(MOD(B216,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y216","R216C25"," =IF(MOD(B216,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z216","R216C26"," =SUM(U216:Y216)",0]
["U217","R217C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V217","R217C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W217","R217C23"," =IF(MOD(B217,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X217","R217C24"," =IF(MOD(B217,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y217","R217C25"," =IF(MOD(B217,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z217","R217C26"," =SUM(U217:Y217)",0]
["U218","R218C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V218","R218C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W218","R218C23"," =IF(MOD(B218,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X218","R218C24"," =IF(MOD(B218,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y218","R218C25"," =IF(MOD(B218,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z218","R218C26"," =SUM(U218:Y218)",0]
["U219","R219C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V219","R219C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W219","R219C23"," =IF(MOD(B219,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X219","R219C24"," =IF(MOD(B219,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y219","R219C25"," =IF(MOD(B219,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z219","R219C26"," =SUM(U219:Y219)",0]
["U220","R220C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V220","R220C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W220","R220C23"," =IF(MOD(B220,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X220","R220C24"," =IF(MOD(B220,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y220","R220C25"," =IF(MOD(B220,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z220","R220C26"," =SUM(U220:Y220)",0]
["U221","R221C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V221","R221C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W221","R221C23"," =IF(MOD(B221,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X221","R221C24"," =IF(MOD(B221,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y221","R221C25"," =IF(MOD(B221,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z221","R221C26"," =SUM(U221:Y221)",0]
["U222","R222C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V222","R222C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W222","R222C23"," =IF(MOD(B222,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X222","R222C24"," =IF(MOD(B222,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y222","R222C25"," =IF(MOD(B222,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z222","R222C26"," =SUM(U222:Y222)",0]
["U223","R223C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V223","R223C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W223","R223C23"," =IF(MOD(B223,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X223","R223C24"," =IF(MOD(B223,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y223","R223C25"," =IF(MOD(B223,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z223","R223C26"," =SUM(U223:Y223)",0]
["U224","R224C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V224","R224C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W224","R224C23"," =IF(MOD(B224,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X224","R224C24"," =IF(MOD(B224,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y224","R224C25"," =IF(MOD(B224,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z224","R224C26"," =SUM(U224:Y224)",0]
["U225","R225C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V225","R225C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W225","R225C23"," =IF(MOD(B225,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X225","R225C24"," =IF(MOD(B225,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y225","R225C25"," =IF(MOD(B225,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z225","R225C26"," =SUM(U225:Y225)",0]
["U226","R226C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V226","R226C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W226","R226C23"," =IF(MOD(B226,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X226","R226C24"," =IF(MOD(B226,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y226","R226C25"," =IF(MOD(B226,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z226","R226C26"," =SUM(U226:Y226)",0]
["U227","R227C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V227","R227C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W227","R227C23"," =IF(MOD(B227,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X227","R227C24"," =IF(MOD(B227,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y227","R227C25"," =IF(MOD(B227,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z227","R227C26"," =SUM(U227:Y227)",0]
["U228","R228C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V228","R228C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W228","R228C23"," =IF(MOD(B228,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X228","R228C24"," =IF(MOD(B228,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y228","R228C25"," =IF(MOD(B228,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z228","R228C26"," =SUM(U228:Y228)",0]
["U229","R229C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V229","R229C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W229","R229C23"," =IF(MOD(B229,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X229","R229C24"," =IF(MOD(B229,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y229","R229C25"," =IF(MOD(B229,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z229","R229C26"," =SUM(U229:Y229)",0]
["U230","R230C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V230","R230C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W230","R230C23"," =IF(MOD(B230,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X230","R230C24"," =IF(MOD(B230,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y230","R230C25"," =IF(MOD(B230,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z230","R230C26"," =SUM(U230:Y230)",0]
["U231","R231C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V231","R231C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W231","R231C23"," =IF(MOD(B231,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X231","R231C24"," =IF(MOD(B231,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y231","R231C25"," =IF(MOD(B231,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z231","R231C26"," =SUM(U231:Y231)",0]
["U232","R232C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V232","R232C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W232","R232C23"," =IF(MOD(B232,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X232","R232C24"," =IF(MOD(B232,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y232","R232C25"," =IF(MOD(B232,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z232","R232C26"," =SUM(U232:Y232)",0]
["U233","R233C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V233","R233C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W233","R233C23"," =IF(MOD(B233,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X233","R233C24"," =IF(MOD(B233,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y233","R233C25"," =IF(MOD(B233,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z233","R233C26"," =SUM(U233:Y233)",0]
["U234","R234C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V234","R234C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W234","R234C23"," =IF(MOD(B234,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X234","R234C24"," =IF(MOD(B234,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y234","R234C25"," =IF(MOD(B234,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z234","R234C26"," =SUM(U234:Y234)",0]
["U235","R235C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V235","R235C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W235","R235C23"," =IF(MOD(B235,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X235","R235C24"," =IF(MOD(B235,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y235","R235C25"," =IF(MOD(B235,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z235","R235C26"," =SUM(U235:Y235)",0]
["U236","R236C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V236","R236C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W236","R236C23"," =IF(MOD(B236,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X236","R236C24"," =IF(MOD(B236,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y236","R236C25"," =IF(MOD(B236,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z236","R236C26"," =SUM(U236:Y236)",0]
["U237","R237C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V237","R237C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W237","R237C23"," =IF(MOD(B237,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X237","R237C24"," =IF(MOD(B237,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y237","R237C25"," =IF(MOD(B237,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z237","R237C26"," =SUM(U237:Y237)",0]
["U238","R238C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V238","R238C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W238","R238C23"," =IF(MOD(B238,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X238","R238C24"," =IF(MOD(B238,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y238","R238C25"," =IF(MOD(B238,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z238","R238C26"," =SUM(U238:Y238)",0]
["U239","R239C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V239","R239C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W239","R239C23"," =IF(MOD(B239,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X239","R239C24"," =IF(MOD(B239,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y239","R239C25"," =IF(MOD(B239,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z239","R239C26"," =SUM(U239:Y239)",0]
["U240","R240C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V240","R240C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W240","R240C23"," =IF(MOD(B240,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X240","R240C24"," =IF(MOD(B240,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y240","R240C25"," =IF(MOD(B240,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z240","R240C26"," =SUM(U240:Y240)",0]
["U241","R241C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V241","R241C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W241","R241C23"," =IF(MOD(B241,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X241","R241C24"," =IF(MOD(B241,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y241","R241C25"," =IF(MOD(B241,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z241","R241C26"," =SUM(U241:Y241)",0]
["U242","R242C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V242","R242C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W242","R242C23"," =IF(MOD(B242,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X242","R242C24"," =IF(MOD(B242,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y242","R242C25"," =IF(MOD(B242,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z242","R242C26"," =SUM(U242:Y242)",0]
["U243","R243C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V243","R243C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W243","R243C23"," =IF(MOD(B243,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X243","R243C24"," =IF(MOD(B243,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y243","R243C25"," =IF(MOD(B243,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z243","R243C26"," =SUM(U243:Y243)",0]
["U244","R244C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V244","R244C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W244","R244C23"," =IF(MOD(B244,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X244","R244C24"," =IF(MOD(B244,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y244","R244C25"," =IF(MOD(B244,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z244","R244C26"," =SUM(U244:Y244)",0]
["U245","R245C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V245","R245C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W245","R245C23"," =IF(MOD(B245,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X245","R245C24"," =IF(MOD(B245,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y245","R245C25"," =IF(MOD(B245,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z245","R245C26"," =SUM(U245:Y245)",0]
["U246","R246C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V246","R246C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W246","R246C23"," =IF(MOD(B246,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X246","R246C24"," =IF(MOD(B246,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y246","R246C25"," =IF(MOD(B246,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z246","R246C26"," =SUM(U246:Y246)",0]
["U247","R247C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V247","R247C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W247","R247C23"," =IF(MOD(B247,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X247","R247C24"," =IF(MOD(B247,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y247","R247C25"," =IF(MOD(B247,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z247","R247C26"," =SUM(U247:Y247)",0]
["U248","R248C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V248","R248C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W248","R248C23"," =IF(MOD(B248,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X248","R248C24"," =IF(MOD(B248,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y248","R248C25"," =IF(MOD(B248,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z248","R248C26"," =SUM(U248:Y248)",0]
["U249","R249C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V249","R249C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W249","R249C23"," =IF(MOD(B249,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X249","R249C24"," =IF(MOD(B249,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y249","R249C25"," =IF(MOD(B249,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z249","R249C26"," =SUM(U249:Y249)",0]
["U250","R250C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V250","R250C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W250","R250C23"," =IF(MOD(B250,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X250","R250C24"," =IF(MOD(B250,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y250","R250C25"," =IF(MOD(B250,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z250","R250C26"," =SUM(U250:Y250)",0]
["U251","R251C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V251","R251C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W251","R251C23"," =IF(MOD(B251,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X251","R251C24"," =IF(MOD(B251,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y251","R251C25"," =IF(MOD(B251,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z251","R251C26"," =SUM(U251:Y251)",0]
["U252","R252C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V252","R252C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W252","R252C23"," =IF(MOD(B252,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X252","R252C24"," =IF(MOD(B252,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y252","R252C25"," =IF(MOD(B252,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z252","R252C26"," =SUM(U252:Y252)",0]
["U253","R253C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V253","R253C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W253","R253C23"," =IF(MOD(B253,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X253","R253C24"," =IF(MOD(B253,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y253","R253C25"," =IF(MOD(B253,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z253","R253C26"," =SUM(U253:Y253)",0]
["U254","R254C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V254","R254C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W254","R254C23"," =IF(MOD(B254,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X254","R254C24"," =IF(MOD(B254,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y254","R254C25"," =IF(MOD(B254,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z254","R254C26"," =SUM(U254:Y254)",0]
["U255","R255C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V255","R255C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W255","R255C23"," =IF(MOD(B255,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X255","R255C24"," =IF(MOD(B255,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y255","R255C25"," =IF(MOD(B255,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z255","R255C26"," =SUM(U255:Y255)",0]
["U256","R256C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V256","R256C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W256","R256C23"," =IF(MOD(B256,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X256","R256C24"," =IF(MOD(B256,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y256","R256C25"," =IF(MOD(B256,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z256","R256C26"," =SUM(U256:Y256)",0]
["U257","R257C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V257","R257C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W257","R257C23"," =IF(MOD(B257,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X257","R257C24"," =IF(MOD(B257,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y257","R257C25"," =IF(MOD(B257,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z257","R257C26"," =SUM(U257:Y257)",0]
["U258","R258C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V258","R258C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W258","R258C23"," =IF(MOD(B258,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X258","R258C24"," =IF(MOD(B258,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y258","R258C25"," =IF(MOD(B258,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z258","R258C26"," =SUM(U258:Y258)",0]
["U259","R259C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V259","R259C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W259","R259C23"," =IF(MOD(B259,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X259","R259C24"," =IF(MOD(B259,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y259","R259C25"," =IF(MOD(B259,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z259","R259C26"," =SUM(U259:Y259)",0]
["U260","R260C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V260","R260C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W260","R260C23"," =IF(MOD(B260,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X260","R260C24"," =IF(MOD(B260,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y260","R260C25"," =IF(MOD(B260,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z260","R260C26"," =SUM(U260:Y260)",0]
["U261","R261C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V261","R261C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W261","R261C23"," =IF(MOD(B261,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X261","R261C24"," =IF(MOD(B261,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y261","R261C25"," =IF(MOD(B261,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z261","R261C26"," =SUM(U261:Y261)",0]
["U262","R262C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V262","R262C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W262","R262C23"," =IF(MOD(B262,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X262","R262C24"," =IF(MOD(B262,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y262","R262C25"," =IF(MOD(B262,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z262","R262C26"," =SUM(U262:Y262)",0]
["U263","R263C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V263","R263C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W263","R263C23"," =IF(MOD(B263,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X263","R263C24"," =IF(MOD(B263,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y263","R263C25"," =IF(MOD(B263,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z263","R263C26"," =SUM(U263:Y263)",0]
["U264","R264C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V264","R264C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W264","R264C23"," =IF(MOD(B264,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X264","R264C24"," =IF(MOD(B264,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y264","R264C25"," =IF(MOD(B264,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z264","R264C26"," =SUM(U264:Y264)",0]
["U265","R265C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V265","R265C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W265","R265C23"," =IF(MOD(B265,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X265","R265C24"," =IF(MOD(B265,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y265","R265C25"," =IF(MOD(B265,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z265","R265C26"," =SUM(U265:Y265)",0]
["U266","R266C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V266","R266C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W266","R266C23"," =IF(MOD(B266,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X266","R266C24"," =IF(MOD(B266,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y266","R266C25"," =IF(MOD(B266,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z266","R266C26"," =SUM(U266:Y266)",0]
["U267","R267C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V267","R267C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W267","R267C23"," =IF(MOD(B267,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X267","R267C24"," =IF(MOD(B267,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y267","R267C25"," =IF(MOD(B267,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z267","R267C26"," =SUM(U267:Y267)",0]
["U268","R268C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V268","R268C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W268","R268C23"," =IF(MOD(B268,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X268","R268C24"," =IF(MOD(B268,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y268","R268C25"," =IF(MOD(B268,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z268","R268C26"," =SUM(U268:Y268)",0]
["U269","R269C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V269","R269C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W269","R269C23"," =IF(MOD(B269,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X269","R269C24"," =IF(MOD(B269,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y269","R269C25"," =IF(MOD(B269,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z269","R269C26"," =SUM(U269:Y269)",0]
["U270","R270C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V270","R270C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W270","R270C23"," =IF(MOD(B270,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X270","R270C24"," =IF(MOD(B270,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y270","R270C25"," =IF(MOD(B270,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z270","R270C26"," =SUM(U270:Y270)",0]
["U271","R271C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V271","R271C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W271","R271C23"," =IF(MOD(B271,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X271","R271C24"," =IF(MOD(B271,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y271","R271C25"," =IF(MOD(B271,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z271","R271C26"," =SUM(U271:Y271)",0]
["U272","R272C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V272","R272C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W272","R272C23"," =IF(MOD(B272,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X272","R272C24"," =IF(MOD(B272,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y272","R272C25"," =IF(MOD(B272,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z272","R272C26"," =SUM(U272:Y272)",0]
["U273","R273C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V273","R273C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W273","R273C23"," =IF(MOD(B273,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X273","R273C24"," =IF(MOD(B273,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y273","R273C25"," =IF(MOD(B273,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z273","R273C26"," =SUM(U273:Y273)",0]
["U274","R274C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V274","R274C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W274","R274C23"," =IF(MOD(B274,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X274","R274C24"," =IF(MOD(B274,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y274","R274C25"," =IF(MOD(B274,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z274","R274C26"," =SUM(U274:Y274)",0]
["U275","R275C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V275","R275C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W275","R275C23"," =IF(MOD(B275,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X275","R275C24"," =IF(MOD(B275,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y275","R275C25"," =IF(MOD(B275,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z275","R275C26"," =SUM(U275:Y275)",0]
["U276","R276C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V276","R276C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W276","R276C23"," =IF(MOD(B276,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X276","R276C24"," =IF(MOD(B276,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y276","R276C25"," =IF(MOD(B276,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z276","R276C26"," =SUM(U276:Y276)",0]
["U277","R277C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V277","R277C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W277","R277C23"," =IF(MOD(B277,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X277","R277C24"," =IF(MOD(B277,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y277","R277C25"," =IF(MOD(B277,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z277","R277C26"," =SUM(U277:Y277)",0]
["U278","R278C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V278","R278C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W278","R278C23"," =IF(MOD(B278,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X278","R278C24"," =IF(MOD(B278,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y278","R278C25"," =IF(MOD(B278,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z278","R278C26"," =SUM(U278:Y278)",0]
["U279","R279C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V279","R279C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W279","R279C23"," =IF(MOD(B279,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X279","R279C24"," =IF(MOD(B279,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y279","R279C25"," =IF(MOD(B279,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z279","R279C26"," =SUM(U279:Y279)",0]
["U280","R280C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V280","R280C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W280","R280C23"," =IF(MOD(B280,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X280","R280C24"," =IF(MOD(B280,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y280","R280C25"," =IF(MOD(B280,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z280","R280C26"," =SUM(U280:Y280)",0]
["U281","R281C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V281","R281C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W281","R281C23"," =IF(MOD(B281,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X281","R281C24"," =IF(MOD(B281,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y281","R281C25"," =IF(MOD(B281,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z281","R281C26"," =SUM(U281:Y281)",0]
["U282","R282C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V282","R282C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W282","R282C23"," =IF(MOD(B282,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X282","R282C24"," =IF(MOD(B282,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y282","R282C25"," =IF(MOD(B282,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z282","R282C26"," =SUM(U282:Y282)",0]
["U283","R283C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V283","R283C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W283","R283C23"," =IF(MOD(B283,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X283","R283C24"," =IF(MOD(B283,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y283","R283C25"," =IF(MOD(B283,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z283","R283C26"," =SUM(U283:Y283)",0]
["U284","R284C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V284","R284C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W284","R284C23"," =IF(MOD(B284,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X284","R284C24"," =IF(MOD(B284,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y284","R284C25"," =IF(MOD(B284,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z284","R284C26"," =SUM(U284:Y284)",0]
["U285","R285C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V285","R285C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W285","R285C23"," =IF(MOD(B285,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X285","R285C24"," =IF(MOD(B285,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y285","R285C25"," =IF(MOD(B285,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z285","R285C26"," =SUM(U285:Y285)",0]
["U286","R286C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V286","R286C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W286","R286C23"," =IF(MOD(B286,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X286","R286C24"," =IF(MOD(B286,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y286","R286C25"," =IF(MOD(B286,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z286","R286C26"," =SUM(U286:Y286)",0]
["U287","R287C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V287","R287C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W287","R287C23"," =IF(MOD(B287,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X287","R287C24"," =IF(MOD(B287,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y287","R287C25"," =IF(MOD(B287,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z287","R287C26"," =SUM(U287:Y287)",0]
["U288","R288C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V288","R288C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W288","R288C23"," =IF(MOD(B288,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X288","R288C24"," =IF(MOD(B288,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y288","R288C25"," =IF(MOD(B288,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z288","R288C26"," =SUM(U288:Y288)",0]
["U289","R289C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V289","R289C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W289","R289C23"," =IF(MOD(B289,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X289","R289C24"," =IF(MOD(B289,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y289","R289C25"," =IF(MOD(B289,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z289","R289C26"," =SUM(U289:Y289)",0]
["U290","R290C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V290","R290C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W290","R290C23"," =IF(MOD(B290,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X290","R290C24"," =IF(MOD(B290,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y290","R290C25"," =IF(MOD(B290,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z290","R290C26"," =SUM(U290:Y290)",0]
["U291","R291C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V291","R291C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W291","R291C23"," =IF(MOD(B291,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X291","R291C24"," =IF(MOD(B291,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y291","R291C25"," =IF(MOD(B291,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z291","R291C26"," =SUM(U291:Y291)",0]
["U292","R292C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V292","R292C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W292","R292C23"," =IF(MOD(B292,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X292","R292C24"," =IF(MOD(B292,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y292","R292C25"," =IF(MOD(B292,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z292","R292C26"," =SUM(U292:Y292)",0]
["U293","R293C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V293","R293C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W293","R293C23"," =IF(MOD(B293,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X293","R293C24"," =IF(MOD(B293,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y293","R293C25"," =IF(MOD(B293,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z293","R293C26"," =SUM(U293:Y293)",0]
["U294","R294C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V294","R294C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W294","R294C23"," =IF(MOD(B294,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X294","R294C24"," =IF(MOD(B294,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y294","R294C25"," =IF(MOD(B294,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z294","R294C26"," =SUM(U294:Y294)",0]
["U295","R295C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V295","R295C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W295","R295C23"," =IF(MOD(B295,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X295","R295C24"," =IF(MOD(B295,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y295","R295C25"," =IF(MOD(B295,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z295","R295C26"," =SUM(U295:Y295)",0]
["U296","R296C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V296","R296C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W296","R296C23"," =IF(MOD(B296,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X296","R296C24"," =IF(MOD(B296,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y296","R296C25"," =IF(MOD(B296,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z296","R296C26"," =SUM(U296:Y296)",0]
["U297","R297C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V297","R297C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W297","R297C23"," =IF(MOD(B297,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X297","R297C24"," =IF(MOD(B297,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y297","R297C25"," =IF(MOD(B297,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z297","R297C26"," =SUM(U297:Y297)",0]
["U298","R298C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V298","R298C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W298","R298C23"," =IF(MOD(B298,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X298","R298C24"," =IF(MOD(B298,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y298","R298C25"," =IF(MOD(B298,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z298","R298C26"," =SUM(U298:Y298)",0]
["U299","R299C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V299","R299C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W299","R299C23"," =IF(MOD(B299,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X299","R299C24"," =IF(MOD(B299,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y299","R299C25"," =IF(MOD(B299,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z299","R299C26"," =SUM(U299:Y299)",0]
["U300","R300C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V300","R300C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W300","R300C23"," =IF(MOD(B300,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X300","R300C24"," =IF(MOD(B300,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y300","R300C25"," =IF(MOD(B300,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z300","R300C26"," =SUM(U300:Y300)",0]
["U301","R301C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V301","R301C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W301","R301C23"," =IF(MOD(B301,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X301","R301C24"," =IF(MOD(B301,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y301","R301C25"," =IF(MOD(B301,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z301","R301C26"," =SUM(U301:Y301)",0]
["U302","R302C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V302","R302C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W302","R302C23"," =IF(MOD(B302,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X302","R302C24"," =IF(MOD(B302,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y302","R302C25"," =IF(MOD(B302,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z302","R302C26"," =SUM(U302:Y302)",0]
["U303","R303C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V303","R303C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W303","R303C23"," =IF(MOD(B303,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X303","R303C24"," =IF(MOD(B303,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y303","R303C25"," =IF(MOD(B303,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z303","R303C26"," =SUM(U303:Y303)",0]
["U304","R304C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V304","R304C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W304","R304C23"," =IF(MOD(B304,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X304","R304C24"," =IF(MOD(B304,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y304","R304C25"," =IF(MOD(B304,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z304","R304C26"," =SUM(U304:Y304)",0]
["U305","R305C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V305","R305C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W305","R305C23"," =IF(MOD(B305,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X305","R305C24"," =IF(MOD(B305,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y305","R305C25"," =IF(MOD(B305,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z305","R305C26"," =SUM(U305:Y305)",0]
["U306","R306C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V306","R306C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W306","R306C23"," =IF(MOD(B306,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X306","R306C24"," =IF(MOD(B306,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y306","R306C25"," =IF(MOD(B306,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z306","R306C26"," =SUM(U306:Y306)",0]
["U307","R307C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V307","R307C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W307","R307C23"," =IF(MOD(B307,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X307","R307C24"," =IF(MOD(B307,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y307","R307C25"," =IF(MOD(B307,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z307","R307C26"," =SUM(U307:Y307)",0]
["U308","R308C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V308","R308C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W308","R308C23"," =IF(MOD(B308,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X308","R308C24"," =IF(MOD(B308,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y308","R308C25"," =IF(MOD(B308,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z308","R308C26"," =SUM(U308:Y308)",0]
["U309","R309C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V309","R309C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W309","R309C23"," =IF(MOD(B309,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X309","R309C24"," =IF(MOD(B309,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y309","R309C25"," =IF(MOD(B309,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z309","R309C26"," =SUM(U309:Y309)",0]
["U310","R310C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V310","R310C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W310","R310C23"," =IF(MOD(B310,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X310","R310C24"," =IF(MOD(B310,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y310","R310C25"," =IF(MOD(B310,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z310","R310C26"," =SUM(U310:Y310)",0]
["U311","R311C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V311","R311C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W311","R311C23"," =IF(MOD(B311,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X311","R311C24"," =IF(MOD(B311,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y311","R311C25"," =IF(MOD(B311,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z311","R311C26"," =SUM(U311:Y311)",0]
["U312","R312C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V312","R312C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W312","R312C23"," =IF(MOD(B312,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X312","R312C24"," =IF(MOD(B312,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y312","R312C25"," =IF(MOD(B312,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z312","R312C26"," =SUM(U312:Y312)",0]
["U313","R313C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V313","R313C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W313","R313C23"," =IF(MOD(B313,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X313","R313C24"," =IF(MOD(B313,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y313","R313C25"," =IF(MOD(B313,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z313","R313C26"," =SUM(U313:Y313)",0]
["U314","R314C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V314","R314C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W314","R314C23"," =IF(MOD(B314,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X314","R314C24"," =IF(MOD(B314,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y314","R314C25"," =IF(MOD(B314,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z314","R314C26"," =SUM(U314:Y314)",0]
["U315","R315C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V315","R315C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W315","R315C23"," =IF(MOD(B315,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X315","R315C24"," =IF(MOD(B315,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y315","R315C25"," =IF(MOD(B315,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z315","R315C26"," =SUM(U315:Y315)",0]
["U316","R316C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V316","R316C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W316","R316C23"," =IF(MOD(B316,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X316","R316C24"," =IF(MOD(B316,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y316","R316C25"," =IF(MOD(B316,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z316","R316C26"," =SUM(U316:Y316)",0]
["U317","R317C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V317","R317C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W317","R317C23"," =IF(MOD(B317,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X317","R317C24"," =IF(MOD(B317,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y317","R317C25"," =IF(MOD(B317,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z317","R317C26"," =SUM(U317:Y317)",0]
["U318","R318C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V318","R318C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W318","R318C23"," =IF(MOD(B318,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X318","R318C24"," =IF(MOD(B318,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y318","R318C25"," =IF(MOD(B318,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z318","R318C26"," =SUM(U318:Y318)",0]
["U319","R319C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V319","R319C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W319","R319C23"," =IF(MOD(B319,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X319","R319C24"," =IF(MOD(B319,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y319","R319C25"," =IF(MOD(B319,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z319","R319C26"," =SUM(U319:Y319)",0]
["U320","R320C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V320","R320C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W320","R320C23"," =IF(MOD(B320,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X320","R320C24"," =IF(MOD(B320,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y320","R320C25"," =IF(MOD(B320,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z320","R320C26"," =SUM(U320:Y320)",0]
["U321","R321C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V321","R321C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W321","R321C23"," =IF(MOD(B321,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X321","R321C24"," =IF(MOD(B321,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y321","R321C25"," =IF(MOD(B321,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z321","R321C26"," =SUM(U321:Y321)",0]
["U322","R322C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V322","R322C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W322","R322C23"," =IF(MOD(B322,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X322","R322C24"," =IF(MOD(B322,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y322","R322C25"," =IF(MOD(B322,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z322","R322C26"," =SUM(U322:Y322)",0]
["U323","R323C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V323","R323C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W323","R323C23"," =IF(MOD(B323,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X323","R323C24"," =IF(MOD(B323,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y323","R323C25"," =IF(MOD(B323,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z323","R323C26"," =SUM(U323:Y323)",0]
["U324","R324C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V324","R324C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W324","R324C23"," =IF(MOD(B324,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X324","R324C24"," =IF(MOD(B324,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y324","R324C25"," =IF(MOD(B324,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z324","R324C26"," =SUM(U324:Y324)",0]
["U325","R325C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V325","R325C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W325","R325C23"," =IF(MOD(B325,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X325","R325C24"," =IF(MOD(B325,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y325","R325C25"," =IF(MOD(B325,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z325","R325C26"," =SUM(U325:Y325)",0]
["U326","R326C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V326","R326C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W326","R326C23"," =IF(MOD(B326,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X326","R326C24"," =IF(MOD(B326,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y326","R326C25"," =IF(MOD(B326,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z326","R326C26"," =SUM(U326:Y326)",0]
["U327","R327C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V327","R327C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W327","R327C23"," =IF(MOD(B327,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X327","R327C24"," =IF(MOD(B327,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y327","R327C25"," =IF(MOD(B327,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z327","R327C26"," =SUM(U327:Y327)",0]
["U328","R328C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V328","R328C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W328","R328C23"," =IF(MOD(B328,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X328","R328C24"," =IF(MOD(B328,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y328","R328C25"," =IF(MOD(B328,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z328","R328C26"," =SUM(U328:Y328)",0]
["U329","R329C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V329","R329C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W329","R329C23"," =IF(MOD(B329,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X329","R329C24"," =IF(MOD(B329,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y329","R329C25"," =IF(MOD(B329,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z329","R329C26"," =SUM(U329:Y329)",0]
["U330","R330C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V330","R330C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W330","R330C23"," =IF(MOD(B330,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X330","R330C24"," =IF(MOD(B330,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y330","R330C25"," =IF(MOD(B330,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z330","R330C26"," =SUM(U330:Y330)",0]
["U331","R331C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V331","R331C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W331","R331C23"," =IF(MOD(B331,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X331","R331C24"," =IF(MOD(B331,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y331","R331C25"," =IF(MOD(B331,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z331","R331C26"," =SUM(U331:Y331)",0]
["U332","R332C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V332","R332C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W332","R332C23"," =IF(MOD(B332,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X332","R332C24"," =IF(MOD(B332,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y332","R332C25"," =IF(MOD(B332,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z332","R332C26"," =SUM(U332:Y332)",0]
["U333","R333C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V333","R333C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W333","R333C23"," =IF(MOD(B333,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X333","R333C24"," =IF(MOD(B333,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y333","R333C25"," =IF(MOD(B333,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z333","R333C26"," =SUM(U333:Y333)",0]
["U334","R334C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V334","R334C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W334","R334C23"," =IF(MOD(B334,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X334","R334C24"," =IF(MOD(B334,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y334","R334C25"," =IF(MOD(B334,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z334","R334C26"," =SUM(U334:Y334)",0]
["U335","R335C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V335","R335C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W335","R335C23"," =IF(MOD(B335,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X335","R335C24"," =IF(MOD(B335,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y335","R335C25"," =IF(MOD(B335,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z335","R335C26"," =SUM(U335:Y335)",0]
["U336","R336C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V336","R336C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W336","R336C23"," =IF(MOD(B336,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X336","R336C24"," =IF(MOD(B336,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y336","R336C25"," =IF(MOD(B336,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z336","R336C26"," =SUM(U336:Y336)",0]
["U337","R337C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V337","R337C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W337","R337C23"," =IF(MOD(B337,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X337","R337C24"," =IF(MOD(B337,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y337","R337C25"," =IF(MOD(B337,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z337","R337C26"," =SUM(U337:Y337)",0]
["U338","R338C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V338","R338C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W338","R338C23"," =IF(MOD(B338,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X338","R338C24"," =IF(MOD(B338,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y338","R338C25"," =IF(MOD(B338,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z338","R338C26"," =SUM(U338:Y338)",0]
["U339","R339C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V339","R339C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W339","R339C23"," =IF(MOD(B339,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X339","R339C24"," =IF(MOD(B339,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y339","R339C25"," =IF(MOD(B339,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z339","R339C26"," =SUM(U339:Y339)",0]
["U340","R340C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V340","R340C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W340","R340C23"," =IF(MOD(B340,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X340","R340C24"," =IF(MOD(B340,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y340","R340C25"," =IF(MOD(B340,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z340","R340C26"," =SUM(U340:Y340)",0]
["U341","R341C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V341","R341C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W341","R341C23"," =IF(MOD(B341,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X341","R341C24"," =IF(MOD(B341,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y341","R341C25"," =IF(MOD(B341,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z341","R341C26"," =SUM(U341:Y341)",0]
["U342","R342C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V342","R342C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W342","R342C23"," =IF(MOD(B342,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X342","R342C24"," =IF(MOD(B342,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y342","R342C25"," =IF(MOD(B342,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z342","R342C26"," =SUM(U342:Y342)",0]
["U343","R343C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V343","R343C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W343","R343C23"," =IF(MOD(B343,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X343","R343C24"," =IF(MOD(B343,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y343","R343C25"," =IF(MOD(B343,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z343","R343C26"," =SUM(U343:Y343)",0]
["U344","R344C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V344","R344C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W344","R344C23"," =IF(MOD(B344,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X344","R344C24"," =IF(MOD(B344,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y344","R344C25"," =IF(MOD(B344,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z344","R344C26"," =SUM(U344:Y344)",0]
["U345","R345C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V345","R345C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W345","R345C23"," =IF(MOD(B345,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X345","R345C24"," =IF(MOD(B345,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y345","R345C25"," =IF(MOD(B345,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z345","R345C26"," =SUM(U345:Y345)",0]
["U346","R346C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V346","R346C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W346","R346C23"," =IF(MOD(B346,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X346","R346C24"," =IF(MOD(B346,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y346","R346C25"," =IF(MOD(B346,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z346","R346C26"," =SUM(U346:Y346)",0]
["U347","R347C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V347","R347C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W347","R347C23"," =IF(MOD(B347,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X347","R347C24"," =IF(MOD(B347,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y347","R347C25"," =IF(MOD(B347,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z347","R347C26"," =SUM(U347:Y347)",0]
["U348","R348C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V348","R348C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W348","R348C23"," =IF(MOD(B348,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X348","R348C24"," =IF(MOD(B348,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y348","R348C25"," =IF(MOD(B348,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z348","R348C26"," =SUM(U348:Y348)",0]
["U349","R349C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V349","R349C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W349","R349C23"," =IF(MOD(B349,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X349","R349C24"," =IF(MOD(B349,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y349","R349C25"," =IF(MOD(B349,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z349","R349C26"," =SUM(U349:Y349)",0]
["U350","R350C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V350","R350C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W350","R350C23"," =IF(MOD(B350,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X350","R350C24"," =IF(MOD(B350,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y350","R350C25"," =IF(MOD(B350,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z350","R350C26"," =SUM(U350:Y350)",0]
["U351","R351C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V351","R351C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W351","R351C23"," =IF(MOD(B351,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X351","R351C24"," =IF(MOD(B351,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y351","R351C25"," =IF(MOD(B351,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z351","R351C26"," =SUM(U351:Y351)",0]
["U352","R352C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V352","R352C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W352","R352C23"," =IF(MOD(B352,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X352","R352C24"," =IF(MOD(B352,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y352","R352C25"," =IF(MOD(B352,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z352","R352C26"," =SUM(U352:Y352)",0]
["U353","R353C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V353","R353C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W353","R353C23"," =IF(MOD(B353,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X353","R353C24"," =IF(MOD(B353,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y353","R353C25"," =IF(MOD(B353,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z353","R353C26"," =SUM(U353:Y353)",0]
["U354","R354C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V354","R354C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W354","R354C23"," =IF(MOD(B354,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X354","R354C24"," =IF(MOD(B354,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y354","R354C25"," =IF(MOD(B354,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z354","R354C26"," =SUM(U354:Y354)",0]
["U355","R355C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V355","R355C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W355","R355C23"," =IF(MOD(B355,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X355","R355C24"," =IF(MOD(B355,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y355","R355C25"," =IF(MOD(B355,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z355","R355C26"," =SUM(U355:Y355)",0]
["U356","R356C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V356","R356C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W356","R356C23"," =IF(MOD(B356,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X356","R356C24"," =IF(MOD(B356,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y356","R356C25"," =IF(MOD(B356,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z356","R356C26"," =SUM(U356:Y356)",0]
["U357","R357C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V357","R357C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W357","R357C23"," =IF(MOD(B357,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X357","R357C24"," =IF(MOD(B357,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y357","R357C25"," =IF(MOD(B357,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z357","R357C26"," =SUM(U357:Y357)",0]
["U358","R358C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V358","R358C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W358","R358C23"," =IF(MOD(B358,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X358","R358C24"," =IF(MOD(B358,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y358","R358C25"," =IF(MOD(B358,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z358","R358C26"," =SUM(U358:Y358)",0]
["U359","R359C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V359","R359C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W359","R359C23"," =IF(MOD(B359,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X359","R359C24"," =IF(MOD(B359,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y359","R359C25"," =IF(MOD(B359,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z359","R359C26"," =SUM(U359:Y359)",0]
["U360","R360C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V360","R360C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W360","R360C23"," =IF(MOD(B360,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X360","R360C24"," =IF(MOD(B360,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y360","R360C25"," =IF(MOD(B360,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z360","R360C26"," =SUM(U360:Y360)",0]
["U361","R361C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V361","R361C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W361","R361C23"," =IF(MOD(B361,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X361","R361C24"," =IF(MOD(B361,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y361","R361C25"," =IF(MOD(B361,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z361","R361C26"," =SUM(U361:Y361)",0]
["U362","R362C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V362","R362C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W362","R362C23"," =IF(MOD(B362,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X362","R362C24"," =IF(MOD(B362,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y362","R362C25"," =IF(MOD(B362,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z362","R362C26"," =SUM(U362:Y362)",0]
["U363","R363C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V363","R363C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W363","R363C23"," =IF(MOD(B363,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X363","R363C24"," =IF(MOD(B363,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y363","R363C25"," =IF(MOD(B363,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z363","R363C26"," =SUM(U363:Y363)",0]
["U364","R364C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V364","R364C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W364","R364C23"," =IF(MOD(B364,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X364","R364C24"," =IF(MOD(B364,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y364","R364C25"," =IF(MOD(B364,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z364","R364C26"," =SUM(U364:Y364)",0]
["U365","R365C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V365","R365C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W365","R365C23"," =IF(MOD(B365,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X365","R365C24"," =IF(MOD(B365,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y365","R365C25"," =IF(MOD(B365,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z365","R365C26"," =SUM(U365:Y365)",0]
["U366","R366C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V366","R366C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W366","R366C23"," =IF(MOD(B366,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X366","R366C24"," =IF(MOD(B366,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y366","R366C25"," =IF(MOD(B366,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z366","R366C26"," =SUM(U366:Y366)",0]
["U367","R367C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V367","R367C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W367","R367C23"," =IF(MOD(B367,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X367","R367C24"," =IF(MOD(B367,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y367","R367C25"," =IF(MOD(B367,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z367","R367C26"," =SUM(U367:Y367)",0]
["U368","R368C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V368","R368C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W368","R368C23"," =IF(MOD(B368,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X368","R368C24"," =IF(MOD(B368,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y368","R368C25"," =IF(MOD(B368,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z368","R368C26"," =SUM(U368:Y368)",0]
["U369","R369C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V369","R369C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W369","R369C23"," =IF(MOD(B369,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X369","R369C24"," =IF(MOD(B369,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y369","R369C25"," =IF(MOD(B369,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z369","R369C26"," =SUM(U369:Y369)",0]
["U370","R370C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V370","R370C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W370","R370C23"," =IF(MOD(B370,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X370","R370C24"," =IF(MOD(B370,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y370","R370C25"," =IF(MOD(B370,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z370","R370C26"," =SUM(U370:Y370)",0]
["U371","R371C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V371","R371C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W371","R371C23"," =IF(MOD(B371,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X371","R371C24"," =IF(MOD(B371,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y371","R371C25"," =IF(MOD(B371,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z371","R371C26"," =SUM(U371:Y371)",0]
["U372","R372C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V372","R372C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W372","R372C23"," =IF(MOD(B372,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X372","R372C24"," =IF(MOD(B372,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y372","R372C25"," =IF(MOD(B372,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z372","R372C26"," =SUM(U372:Y372)",0]
["U373","R373C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V373","R373C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W373","R373C23"," =IF(MOD(B373,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X373","R373C24"," =IF(MOD(B373,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y373","R373C25"," =IF(MOD(B373,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z373","R373C26"," =SUM(U373:Y373)",0]
["U374","R374C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V374","R374C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W374","R374C23"," =IF(MOD(B374,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X374","R374C24"," =IF(MOD(B374,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y374","R374C25"," =IF(MOD(B374,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z374","R374C26"," =SUM(U374:Y374)",0]
["U375","R375C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V375","R375C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W375","R375C23"," =IF(MOD(B375,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X375","R375C24"," =IF(MOD(B375,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y375","R375C25"," =IF(MOD(B375,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z375","R375C26"," =SUM(U375:Y375)",0]
["U376","R376C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V376","R376C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W376","R376C23"," =IF(MOD(B376,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X376","R376C24"," =IF(MOD(B376,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y376","R376C25"," =IF(MOD(B376,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z376","R376C26"," =SUM(U376:Y376)",0]
["U377","R377C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V377","R377C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W377","R377C23"," =IF(MOD(B377,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X377","R377C24"," =IF(MOD(B377,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y377","R377C25"," =IF(MOD(B377,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z377","R377C26"," =SUM(U377:Y377)",0]
["U378","R378C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V378","R378C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W378","R378C23"," =IF(MOD(B378,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X378","R378C24"," =IF(MOD(B378,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y378","R378C25"," =IF(MOD(B378,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z378","R378C26"," =SUM(U378:Y378)",0]
["U379","R379C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V379","R379C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W379","R379C23"," =IF(MOD(B379,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X379","R379C24"," =IF(MOD(B379,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y379","R379C25"," =IF(MOD(B379,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z379","R379C26"," =SUM(U379:Y379)",0]
["U380","R380C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V380","R380C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W380","R380C23"," =IF(MOD(B380,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X380","R380C24"," =IF(MOD(B380,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y380","R380C25"," =IF(MOD(B380,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z380","R380C26"," =SUM(U380:Y380)",0]
["U381","R381C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V381","R381C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W381","R381C23"," =IF(MOD(B381,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X381","R381C24"," =IF(MOD(B381,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y381","R381C25"," =IF(MOD(B381,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z381","R381C26"," =SUM(U381:Y381)",0]
["U382","R382C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V382","R382C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W382","R382C23"," =IF(MOD(B382,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X382","R382C24"," =IF(MOD(B382,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y382","R382C25"," =IF(MOD(B382,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z382","R382C26"," =SUM(U382:Y382)",0]
["U383","R383C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V383","R383C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W383","R383C23"," =IF(MOD(B383,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X383","R383C24"," =IF(MOD(B383,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y383","R383C25"," =IF(MOD(B383,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z383","R383C26"," =SUM(U383:Y383)",0]
["U384","R384C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V384","R384C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W384","R384C23"," =IF(MOD(B384,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X384","R384C24"," =IF(MOD(B384,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y384","R384C25"," =IF(MOD(B384,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z384","R384C26"," =SUM(U384:Y384)",0]
["U385","R385C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V385","R385C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W385","R385C23"," =IF(MOD(B385,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X385","R385C24"," =IF(MOD(B385,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y385","R385C25"," =IF(MOD(B385,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z385","R385C26"," =SUM(U385:Y385)",0]
["U386","R386C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V386","R386C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W386","R386C23"," =IF(MOD(B386,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X386","R386C24"," =IF(MOD(B386,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y386","R386C25"," =IF(MOD(B386,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z386","R386C26"," =SUM(U386:Y386)",0]
["U387","R387C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V387","R387C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W387","R387C23"," =IF(MOD(B387,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X387","R387C24"," =IF(MOD(B387,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y387","R387C25"," =IF(MOD(B387,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z387","R387C26"," =SUM(U387:Y387)",0]
["U388","R388C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V388","R388C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W388","R388C23"," =IF(MOD(B388,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X388","R388C24"," =IF(MOD(B388,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y388","R388C25"," =IF(MOD(B388,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z388","R388C26"," =SUM(U388:Y388)",0]
["U389","R389C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V389","R389C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W389","R389C23"," =IF(MOD(B389,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X389","R389C24"," =IF(MOD(B389,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y389","R389C25"," =IF(MOD(B389,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z389","R389C26"," =SUM(U389:Y389)",0]
["U390","R390C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V390","R390C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W390","R390C23"," =IF(MOD(B390,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X390","R390C24"," =IF(MOD(B390,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y390","R390C25"," =IF(MOD(B390,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z390","R390C26"," =SUM(U390:Y390)",0]
["U391","R391C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V391","R391C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W391","R391C23"," =IF(MOD(B391,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X391","R391C24"," =IF(MOD(B391,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y391","R391C25"," =IF(MOD(B391,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z391","R391C26"," =SUM(U391:Y391)",0]
["U392","R392C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V392","R392C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W392","R392C23"," =IF(MOD(B392,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X392","R392C24"," =IF(MOD(B392,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y392","R392C25"," =IF(MOD(B392,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z392","R392C26"," =SUM(U392:Y392)",0]
["U393","R393C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V393","R393C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W393","R393C23"," =IF(MOD(B393,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X393","R393C24"," =IF(MOD(B393,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y393","R393C25"," =IF(MOD(B393,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z393","R393C26"," =SUM(U393:Y393)",0]
["U394","R394C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V394","R394C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W394","R394C23"," =IF(MOD(B394,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X394","R394C24"," =IF(MOD(B394,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y394","R394C25"," =IF(MOD(B394,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z394","R394C26"," =SUM(U394:Y394)",0]
["U395","R395C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V395","R395C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W395","R395C23"," =IF(MOD(B395,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X395","R395C24"," =IF(MOD(B395,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y395","R395C25"," =IF(MOD(B395,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z395","R395C26"," =SUM(U395:Y395)",0]
["U396","R396C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V396","R396C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W396","R396C23"," =IF(MOD(B396,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X396","R396C24"," =IF(MOD(B396,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y396","R396C25"," =IF(MOD(B396,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z396","R396C26"," =SUM(U396:Y396)",0]
["U397","R397C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V397","R397C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W397","R397C23"," =IF(MOD(B397,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X397","R397C24"," =IF(MOD(B397,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y397","R397C25"," =IF(MOD(B397,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z397","R397C26"," =SUM(U397:Y397)",0]
["U398","R398C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V398","R398C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W398","R398C23"," =IF(MOD(B398,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X398","R398C24"," =IF(MOD(B398,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y398","R398C25"," =IF(MOD(B398,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z398","R398C26"," =SUM(U398:Y398)",0]
["U399","R399C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V399","R399C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W399","R399C23"," =IF(MOD(B399,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X399","R399C24"," =IF(MOD(B399,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y399","R399C25"," =IF(MOD(B399,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z399","R399C26"," =SUM(U399:Y399)",0]
["U400","R400C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V400","R400C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W400","R400C23"," =IF(MOD(B400,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X400","R400C24"," =IF(MOD(B400,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y400","R400C25"," =IF(MOD(B400,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z400","R400C26"," =SUM(U400:Y400)",0]
["U401","R401C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V401","R401C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W401","R401C23"," =IF(MOD(B401,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X401","R401C24"," =IF(MOD(B401,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y401","R401C25"," =IF(MOD(B401,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z401","R401C26"," =SUM(U401:Y401)",0]
["U402","R402C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V402","R402C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W402","R402C23"," =IF(MOD(B402,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X402","R402C24"," =IF(MOD(B402,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y402","R402C25"," =IF(MOD(B402,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z402","R402C26"," =SUM(U402:Y402)",0]
["U403","R403C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V403","R403C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W403","R403C23"," =IF(MOD(B403,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X403","R403C24"," =IF(MOD(B403,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y403","R403C25"," =IF(MOD(B403,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z403","R403C26"," =SUM(U403:Y403)",0]
["U404","R404C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V404","R404C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W404","R404C23"," =IF(MOD(B404,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X404","R404C24"," =IF(MOD(B404,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y404","R404C25"," =IF(MOD(B404,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z404","R404C26"," =SUM(U404:Y404)",0]
["U405","R405C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V405","R405C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W405","R405C23"," =IF(MOD(B405,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X405","R405C24"," =IF(MOD(B405,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y405","R405C25"," =IF(MOD(B405,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z405","R405C26"," =SUM(U405:Y405)",0]
["U406","R406C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V406","R406C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W406","R406C23"," =IF(MOD(B406,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X406","R406C24"," =IF(MOD(B406,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y406","R406C25"," =IF(MOD(B406,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z406","R406C26"," =SUM(U406:Y406)",0]
["U407","R407C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V407","R407C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W407","R407C23"," =IF(MOD(B407,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X407","R407C24"," =IF(MOD(B407,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y407","R407C25"," =IF(MOD(B407,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z407","R407C26"," =SUM(U407:Y407)",0]
["U408","R408C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V408","R408C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W408","R408C23"," =IF(MOD(B408,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X408","R408C24"," =IF(MOD(B408,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y408","R408C25"," =IF(MOD(B408,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z408","R408C26"," =SUM(U408:Y408)",0]
["U409","R409C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V409","R409C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W409","R409C23"," =IF(MOD(B409,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X409","R409C24"," =IF(MOD(B409,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y409","R409C25"," =IF(MOD(B409,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z409","R409C26"," =SUM(U409:Y409)",0]
["U410","R410C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V410","R410C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W410","R410C23"," =IF(MOD(B410,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X410","R410C24"," =IF(MOD(B410,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y410","R410C25"," =IF(MOD(B410,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z410","R410C26"," =SUM(U410:Y410)",0]
["U411","R411C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V411","R411C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W411","R411C23"," =IF(MOD(B411,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X411","R411C24"," =IF(MOD(B411,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y411","R411C25"," =IF(MOD(B411,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z411","R411C26"," =SUM(U411:Y411)",0]
["U412","R412C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V412","R412C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W412","R412C23"," =IF(MOD(B412,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X412","R412C24"," =IF(MOD(B412,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y412","R412C25"," =IF(MOD(B412,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z412","R412C26"," =SUM(U412:Y412)",0]
["U413","R413C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V413","R413C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W413","R413C23"," =IF(MOD(B413,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X413","R413C24"," =IF(MOD(B413,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y413","R413C25"," =IF(MOD(B413,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z413","R413C26"," =SUM(U413:Y413)",0]
["U414","R414C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V414","R414C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W414","R414C23"," =IF(MOD(B414,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X414","R414C24"," =IF(MOD(B414,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y414","R414C25"," =IF(MOD(B414,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z414","R414C26"," =SUM(U414:Y414)",0]
["U415","R415C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V415","R415C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W415","R415C23"," =IF(MOD(B415,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X415","R415C24"," =IF(MOD(B415,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y415","R415C25"," =IF(MOD(B415,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z415","R415C26"," =SUM(U415:Y415)",0]
["U416","R416C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V416","R416C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W416","R416C23"," =IF(MOD(B416,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X416","R416C24"," =IF(MOD(B416,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y416","R416C25"," =IF(MOD(B416,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z416","R416C26"," =SUM(U416:Y416)",0]
["U417","R417C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V417","R417C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W417","R417C23"," =IF(MOD(B417,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X417","R417C24"," =IF(MOD(B417,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y417","R417C25"," =IF(MOD(B417,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z417","R417C26"," =SUM(U417:Y417)",0]
["U418","R418C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V418","R418C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W418","R418C23"," =IF(MOD(B418,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X418","R418C24"," =IF(MOD(B418,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y418","R418C25"," =IF(MOD(B418,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z418","R418C26"," =SUM(U418:Y418)",0]
["U419","R419C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V419","R419C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W419","R419C23"," =IF(MOD(B419,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X419","R419C24"," =IF(MOD(B419,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y419","R419C25"," =IF(MOD(B419,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z419","R419C26"," =SUM(U419:Y419)",0]
["U420","R420C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V420","R420C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W420","R420C23"," =IF(MOD(B420,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X420","R420C24"," =IF(MOD(B420,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y420","R420C25"," =IF(MOD(B420,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z420","R420C26"," =SUM(U420:Y420)",0]
["U421","R421C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V421","R421C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W421","R421C23"," =IF(MOD(B421,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X421","R421C24"," =IF(MOD(B421,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y421","R421C25"," =IF(MOD(B421,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z421","R421C26"," =SUM(U421:Y421)",0]
["U422","R422C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V422","R422C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W422","R422C23"," =IF(MOD(B422,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X422","R422C24"," =IF(MOD(B422,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y422","R422C25"," =IF(MOD(B422,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z422","R422C26"," =SUM(U422:Y422)",0]
["U423","R423C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V423","R423C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W423","R423C23"," =IF(MOD(B423,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X423","R423C24"," =IF(MOD(B423,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y423","R423C25"," =IF(MOD(B423,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z423","R423C26"," =SUM(U423:Y423)",0]
["U424","R424C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V424","R424C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W424","R424C23"," =IF(MOD(B424,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X424","R424C24"," =IF(MOD(B424,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y424","R424C25"," =IF(MOD(B424,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z424","R424C26"," =SUM(U424:Y424)",0]
["U425","R425C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V425","R425C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W425","R425C23"," =IF(MOD(B425,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X425","R425C24"," =IF(MOD(B425,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y425","R425C25"," =IF(MOD(B425,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z425","R425C26"," =SUM(U425:Y425)",0]
["U426","R426C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V426","R426C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W426","R426C23"," =IF(MOD(B426,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X426","R426C24"," =IF(MOD(B426,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y426","R426C25"," =IF(MOD(B426,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z426","R426C26"," =SUM(U426:Y426)",0]
["U427","R427C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V427","R427C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W427","R427C23"," =IF(MOD(B427,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X427","R427C24"," =IF(MOD(B427,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y427","R427C25"," =IF(MOD(B427,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z427","R427C26"," =SUM(U427:Y427)",0]
["U428","R428C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V428","R428C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W428","R428C23"," =IF(MOD(B428,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X428","R428C24"," =IF(MOD(B428,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y428","R428C25"," =IF(MOD(B428,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z428","R428C26"," =SUM(U428:Y428)",0]
["U429","R429C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V429","R429C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W429","R429C23"," =IF(MOD(B429,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X429","R429C24"," =IF(MOD(B429,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y429","R429C25"," =IF(MOD(B429,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z429","R429C26"," =SUM(U429:Y429)",0]
["U430","R430C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V430","R430C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W430","R430C23"," =IF(MOD(B430,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X430","R430C24"," =IF(MOD(B430,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y430","R430C25"," =IF(MOD(B430,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z430","R430C26"," =SUM(U430:Y430)",0]
["U431","R431C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V431","R431C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W431","R431C23"," =IF(MOD(B431,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X431","R431C24"," =IF(MOD(B431,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y431","R431C25"," =IF(MOD(B431,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z431","R431C26"," =SUM(U431:Y431)",0]
["U432","R432C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V432","R432C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W432","R432C23"," =IF(MOD(B432,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X432","R432C24"," =IF(MOD(B432,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y432","R432C25"," =IF(MOD(B432,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z432","R432C26"," =SUM(U432:Y432)",0]
["U433","R433C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V433","R433C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W433","R433C23"," =IF(MOD(B433,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X433","R433C24"," =IF(MOD(B433,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y433","R433C25"," =IF(MOD(B433,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z433","R433C26"," =SUM(U433:Y433)",0]
["U434","R434C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V434","R434C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W434","R434C23"," =IF(MOD(B434,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X434","R434C24"," =IF(MOD(B434,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y434","R434C25"," =IF(MOD(B434,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z434","R434C26"," =SUM(U434:Y434)",0]
["U435","R435C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V435","R435C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W435","R435C23"," =IF(MOD(B435,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X435","R435C24"," =IF(MOD(B435,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y435","R435C25"," =IF(MOD(B435,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z435","R435C26"," =SUM(U435:Y435)",0]
["U436","R436C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V436","R436C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W436","R436C23"," =IF(MOD(B436,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X436","R436C24"," =IF(MOD(B436,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y436","R436C25"," =IF(MOD(B436,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z436","R436C26"," =SUM(U436:Y436)",0]
["U437","R437C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V437","R437C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W437","R437C23"," =IF(MOD(B437,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X437","R437C24"," =IF(MOD(B437,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y437","R437C25"," =IF(MOD(B437,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z437","R437C26"," =SUM(U437:Y437)",0]
["U438","R438C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V438","R438C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W438","R438C23"," =IF(MOD(B438,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X438","R438C24"," =IF(MOD(B438,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y438","R438C25"," =IF(MOD(B438,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z438","R438C26"," =SUM(U438:Y438)",0]
["U439","R439C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V439","R439C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W439","R439C23"," =IF(MOD(B439,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X439","R439C24"," =IF(MOD(B439,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y439","R439C25"," =IF(MOD(B439,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z439","R439C26"," =SUM(U439:Y439)",0]
["U440","R440C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V440","R440C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W440","R440C23"," =IF(MOD(B440,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X440","R440C24"," =IF(MOD(B440,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y440","R440C25"," =IF(MOD(B440,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z440","R440C26"," =SUM(U440:Y440)",0]
["U441","R441C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V441","R441C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W441","R441C23"," =IF(MOD(B441,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X441","R441C24"," =IF(MOD(B441,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y441","R441C25"," =IF(MOD(B441,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z441","R441C26"," =SUM(U441:Y441)",0]
["U442","R442C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V442","R442C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W442","R442C23"," =IF(MOD(B442,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X442","R442C24"," =IF(MOD(B442,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y442","R442C25"," =IF(MOD(B442,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z442","R442C26"," =SUM(U442:Y442)",0]
["U443","R443C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V443","R443C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W443","R443C23"," =IF(MOD(B443,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X443","R443C24"," =IF(MOD(B443,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y443","R443C25"," =IF(MOD(B443,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z443","R443C26"," =SUM(U443:Y443)",0]
["U444","R444C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V444","R444C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W444","R444C23"," =IF(MOD(B444,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X444","R444C24"," =IF(MOD(B444,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y444","R444C25"," =IF(MOD(B444,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z444","R444C26"," =SUM(U444:Y444)",0]
["U445","R445C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V445","R445C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W445","R445C23"," =IF(MOD(B445,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X445","R445C24"," =IF(MOD(B445,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y445","R445C25"," =IF(MOD(B445,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z445","R445C26"," =SUM(U445:Y445)",0]
["U446","R446C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V446","R446C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W446","R446C23"," =IF(MOD(B446,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X446","R446C24"," =IF(MOD(B446,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y446","R446C25"," =IF(MOD(B446,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z446","R446C26"," =SUM(U446:Y446)",0]
["U447","R447C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V447","R447C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W447","R447C23"," =IF(MOD(B447,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X447","R447C24"," =IF(MOD(B447,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y447","R447C25"," =IF(MOD(B447,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z447","R447C26"," =SUM(U447:Y447)",0]
["U448","R448C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V448","R448C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W448","R448C23"," =IF(MOD(B448,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X448","R448C24"," =IF(MOD(B448,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y448","R448C25"," =IF(MOD(B448,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z448","R448C26"," =SUM(U448:Y448)",0]
["U449","R449C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V449","R449C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W449","R449C23"," =IF(MOD(B449,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X449","R449C24"," =IF(MOD(B449,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y449","R449C25"," =IF(MOD(B449,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z449","R449C26"," =SUM(U449:Y449)",0]
["U450","R450C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V450","R450C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W450","R450C23"," =IF(MOD(B450,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X450","R450C24"," =IF(MOD(B450,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y450","R450C25"," =IF(MOD(B450,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z450","R450C26"," =SUM(U450:Y450)",0]
["U451","R451C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V451","R451C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W451","R451C23"," =IF(MOD(B451,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X451","R451C24"," =IF(MOD(B451,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y451","R451C25"," =IF(MOD(B451,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z451","R451C26"," =SUM(U451:Y451)",0]
["U452","R452C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V452","R452C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W452","R452C23"," =IF(MOD(B452,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X452","R452C24"," =IF(MOD(B452,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y452","R452C25"," =IF(MOD(B452,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z452","R452C26"," =SUM(U452:Y452)",0]
["U453","R453C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V453","R453C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W453","R453C23"," =IF(MOD(B453,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X453","R453C24"," =IF(MOD(B453,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y453","R453C25"," =IF(MOD(B453,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z453","R453C26"," =SUM(U453:Y453)",0]
["U454","R454C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V454","R454C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W454","R454C23"," =IF(MOD(B454,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X454","R454C24"," =IF(MOD(B454,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y454","R454C25"," =IF(MOD(B454,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z454","R454C26"," =SUM(U454:Y454)",0]
["U455","R455C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V455","R455C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W455","R455C23"," =IF(MOD(B455,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X455","R455C24"," =IF(MOD(B455,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y455","R455C25"," =IF(MOD(B455,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z455","R455C26"," =SUM(U455:Y455)",0]
["U456","R456C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V456","R456C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W456","R456C23"," =IF(MOD(B456,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X456","R456C24"," =IF(MOD(B456,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y456","R456C25"," =IF(MOD(B456,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z456","R456C26"," =SUM(U456:Y456)",0]
["U457","R457C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V457","R457C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W457","R457C23"," =IF(MOD(B457,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X457","R457C24"," =IF(MOD(B457,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y457","R457C25"," =IF(MOD(B457,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z457","R457C26"," =SUM(U457:Y457)",0]
["U458","R458C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V458","R458C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W458","R458C23"," =IF(MOD(B458,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X458","R458C24"," =IF(MOD(B458,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y458","R458C25"," =IF(MOD(B458,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z458","R458C26"," =SUM(U458:Y458)",0]
["U459","R459C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V459","R459C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W459","R459C23"," =IF(MOD(B459,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X459","R459C24"," =IF(MOD(B459,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y459","R459C25"," =IF(MOD(B459,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z459","R459C26"," =SUM(U459:Y459)",0]
["U460","R460C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V460","R460C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W460","R460C23"," =IF(MOD(B460,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X460","R460C24"," =IF(MOD(B460,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y460","R460C25"," =IF(MOD(B460,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z460","R460C26"," =SUM(U460:Y460)",0]
["U461","R461C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V461","R461C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W461","R461C23"," =IF(MOD(B461,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X461","R461C24"," =IF(MOD(B461,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y461","R461C25"," =IF(MOD(B461,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z461","R461C26"," =SUM(U461:Y461)",0]
["U462","R462C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V462","R462C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W462","R462C23"," =IF(MOD(B462,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X462","R462C24"," =IF(MOD(B462,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y462","R462C25"," =IF(MOD(B462,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z462","R462C26"," =SUM(U462:Y462)",0]
["U463","R463C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V463","R463C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W463","R463C23"," =IF(MOD(B463,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X463","R463C24"," =IF(MOD(B463,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y463","R463C25"," =IF(MOD(B463,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z463","R463C26"," =SUM(U463:Y463)",0]
["U464","R464C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V464","R464C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W464","R464C23"," =IF(MOD(B464,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X464","R464C24"," =IF(MOD(B464,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y464","R464C25"," =IF(MOD(B464,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z464","R464C26"," =SUM(U464:Y464)",0]
["U465","R465C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V465","R465C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W465","R465C23"," =IF(MOD(B465,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X465","R465C24"," =IF(MOD(B465,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y465","R465C25"," =IF(MOD(B465,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z465","R465C26"," =SUM(U465:Y465)",0]
["U466","R466C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V466","R466C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W466","R466C23"," =IF(MOD(B466,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X466","R466C24"," =IF(MOD(B466,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y466","R466C25"," =IF(MOD(B466,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z466","R466C26"," =SUM(U466:Y466)",0]
["U467","R467C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V467","R467C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W467","R467C23"," =IF(MOD(B467,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X467","R467C24"," =IF(MOD(B467,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y467","R467C25"," =IF(MOD(B467,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z467","R467C26"," =SUM(U467:Y467)",0]
["U468","R468C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V468","R468C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W468","R468C23"," =IF(MOD(B468,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X468","R468C24"," =IF(MOD(B468,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y468","R468C25"," =IF(MOD(B468,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z468","R468C26"," =SUM(U468:Y468)",0]
["U469","R469C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V469","R469C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W469","R469C23"," =IF(MOD(B469,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X469","R469C24"," =IF(MOD(B469,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y469","R469C25"," =IF(MOD(B469,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z469","R469C26"," =SUM(U469:Y469)",0]
["U470","R470C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V470","R470C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W470","R470C23"," =IF(MOD(B470,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X470","R470C24"," =IF(MOD(B470,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y470","R470C25"," =IF(MOD(B470,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z470","R470C26"," =SUM(U470:Y470)",0]
["U471","R471C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V471","R471C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W471","R471C23"," =IF(MOD(B471,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X471","R471C24"," =IF(MOD(B471,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y471","R471C25"," =IF(MOD(B471,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z471","R471C26"," =SUM(U471:Y471)",0]
["U472","R472C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V472","R472C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W472","R472C23"," =IF(MOD(B472,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X472","R472C24"," =IF(MOD(B472,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y472","R472C25"," =IF(MOD(B472,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z472","R472C26"," =SUM(U472:Y472)",0]
["U473","R473C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V473","R473C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W473","R473C23"," =IF(MOD(B473,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X473","R473C24"," =IF(MOD(B473,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y473","R473C25"," =IF(MOD(B473,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z473","R473C26"," =SUM(U473:Y473)",0]
["U474","R474C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V474","R474C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W474","R474C23"," =IF(MOD(B474,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X474","R474C24"," =IF(MOD(B474,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y474","R474C25"," =IF(MOD(B474,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z474","R474C26"," =SUM(U474:Y474)",0]
["U475","R475C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V475","R475C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W475","R475C23"," =IF(MOD(B475,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X475","R475C24"," =IF(MOD(B475,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y475","R475C25"," =IF(MOD(B475,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z475","R475C26"," =SUM(U475:Y475)",0]
["U476","R476C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V476","R476C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W476","R476C23"," =IF(MOD(B476,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X476","R476C24"," =IF(MOD(B476,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y476","R476C25"," =IF(MOD(B476,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z476","R476C26"," =SUM(U476:Y476)",0]
["U477","R477C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V477","R477C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W477","R477C23"," =IF(MOD(B477,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X477","R477C24"," =IF(MOD(B477,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y477","R477C25"," =IF(MOD(B477,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z477","R477C26"," =SUM(U477:Y477)",0]
["U478","R478C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V478","R478C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W478","R478C23"," =IF(MOD(B478,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X478","R478C24"," =IF(MOD(B478,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y478","R478C25"," =IF(MOD(B478,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z478","R478C26"," =SUM(U478:Y478)",0]
["U479","R479C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V479","R479C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W479","R479C23"," =IF(MOD(B479,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X479","R479C24"," =IF(MOD(B479,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y479","R479C25"," =IF(MOD(B479,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z479","R479C26"," =SUM(U479:Y479)",0]
["U480","R480C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V480","R480C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W480","R480C23"," =IF(MOD(B480,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X480","R480C24"," =IF(MOD(B480,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y480","R480C25"," =IF(MOD(B480,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z480","R480C26"," =SUM(U480:Y480)",0]
["U481","R481C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V481","R481C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W481","R481C23"," =IF(MOD(B481,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X481","R481C24"," =IF(MOD(B481,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y481","R481C25"," =IF(MOD(B481,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z481","R481C26"," =SUM(U481:Y481)",0]
["U482","R482C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V482","R482C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W482","R482C23"," =IF(MOD(B482,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X482","R482C24"," =IF(MOD(B482,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y482","R482C25"," =IF(MOD(B482,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z482","R482C26"," =SUM(U482:Y482)",0]
["U483","R483C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V483","R483C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W483","R483C23"," =IF(MOD(B483,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X483","R483C24"," =IF(MOD(B483,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y483","R483C25"," =IF(MOD(B483,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z483","R483C26"," =SUM(U483:Y483)",0]
["U484","R484C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V484","R484C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W484","R484C23"," =IF(MOD(B484,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X484","R484C24"," =IF(MOD(B484,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y484","R484C25"," =IF(MOD(B484,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z484","R484C26"," =SUM(U484:Y484)",0]
["U485","R485C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V485","R485C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W485","R485C23"," =IF(MOD(B485,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X485","R485C24"," =IF(MOD(B485,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y485","R485C25"," =IF(MOD(B485,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z485","R485C26"," =SUM(U485:Y485)",0]
["U486","R486C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V486","R486C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W486","R486C23"," =IF(MOD(B486,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X486","R486C24"," =IF(MOD(B486,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y486","R486C25"," =IF(MOD(B486,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z486","R486C26"," =SUM(U486:Y486)",0]
["U487","R487C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V487","R487C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W487","R487C23"," =IF(MOD(B487,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X487","R487C24"," =IF(MOD(B487,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y487","R487C25"," =IF(MOD(B487,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z487","R487C26"," =SUM(U487:Y487)",0]
["U488","R488C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V488","R488C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W488","R488C23"," =IF(MOD(B488,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X488","R488C24"," =IF(MOD(B488,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y488","R488C25"," =IF(MOD(B488,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z488","R488C26"," =SUM(U488:Y488)",0]
["U489","R489C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V489","R489C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W489","R489C23"," =IF(MOD(B489,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X489","R489C24"," =IF(MOD(B489,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y489","R489C25"," =IF(MOD(B489,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z489","R489C26"," =SUM(U489:Y489)",0]
["U490","R490C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V490","R490C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W490","R490C23"," =IF(MOD(B490,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X490","R490C24"," =IF(MOD(B490,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y490","R490C25"," =IF(MOD(B490,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z490","R490C26"," =SUM(U490:Y490)",0]
["U491","R491C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V491","R491C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W491","R491C23"," =IF(MOD(B491,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X491","R491C24"," =IF(MOD(B491,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y491","R491C25"," =IF(MOD(B491,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z491","R491C26"," =SUM(U491:Y491)",0]
["U492","R492C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V492","R492C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W492","R492C23"," =IF(MOD(B492,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X492","R492C24"," =IF(MOD(B492,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y492","R492C25"," =IF(MOD(B492,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z492","R492C26"," =SUM(U492:Y492)",0]
["U493","R493C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V493","R493C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W493","R493C23"," =IF(MOD(B493,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X493","R493C24"," =IF(MOD(B493,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y493","R493C25"," =IF(MOD(B493,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z493","R493C26"," =SUM(U493:Y493)",0]
["U494","R494C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V494","R494C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W494","R494C23"," =IF(MOD(B494,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["X494","R494C24"," =IF(MOD(B494,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Y494","R494C25"," =IF(MOD(B494,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["Z494","R494C26"," =SUM(U494:Y494)",0]
["U495","R495C21"," =IF(_VariableRate_CurrentSIFMAApplicableRate=0,0,_VariableRate_CurrentSIFMAApplicableRate)",0]
["V495","R495C22"," =_VariableRate_LoanAmount*_VariableRate_CurrentSIFMAPlusSpreadRate/12",0]
["W495","R495C23"," =IF(MOD(B495,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["X495","R495C24"," =IF(MOD(B495,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Y495","R495C25"," =IF(MOD(B495,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["Z495","R495C26"," =SUM(U495:Y495)",0]
["C16","R16C3"," =_VariableRate_LoanAmount",0]
["D16","R16C4"," =_VariableRate_MonthlyPayment",0]
["E16","R16C5"," =M16",0]
["F16","R16C6"," =D16-E16",0]
["G16","R16C7"," =C16-F16",0]
["C17","R17C3"," =C16-F16",0]
["D17","R17C4"," =_VariableRate_MonthlyPayment",0]
["E17","R17C5"," =M17",0]
["F17","R17C6"," =D17-E17",0]
["G17","R17C7"," =C17-F17",0]
["C18","R18C3"," =C17-F17",0]
["D18","R18C4"," =_VariableRate_MonthlyPayment",0]
["E18","R18C5"," =M18",0]
["F18","R18C6"," =D18-E18",0]
["G18","R18C7"," =C18-F18",0]
["C19","R19C3"," =C18-F18",0]
["D19","R19C4"," =_VariableRate_MonthlyPayment",0]
["E19","R19C5"," =M19",0]
["F19","R19C6"," =D19-E19",0]
["G19","R19C7"," =C19-F19",0]
["C20","R20C3"," =C19-F19",0]
["D20","R20C4"," =_VariableRate_MonthlyPayment",0]
["E20","R20C5"," =M20",0]
["F20","R20C6"," =D20-E20",0]
["G20","R20C7"," =C20-F20",0]
["C21","R21C3"," =C20-F20",0]
["D21","R21C4"," =_VariableRate_MonthlyPayment",0]
["E21","R21C5"," =M21",0]
["F21","R21C6"," =D21-E21",0]
["G21","R21C7"," =C21-F21",0]
["C22","R22C3"," =C21-F21",0]
["D22","R22C4"," =_VariableRate_MonthlyPayment",0]
["E22","R22C5"," =M22",0]
["F22","R22C6"," =D22-E22",0]
["G22","R22C7"," =C22-F22",0]
["C23","R23C3"," =C22-F22",0]
["D23","R23C4"," =_VariableRate_MonthlyPayment",0]
["E23","R23C5"," =M23",0]
["F23","R23C6"," =D23-E23",0]
["G23","R23C7"," =C23-F23",0]
["C24","R24C3"," =C23-F23",0]
["D24","R24C4"," =_VariableRate_MonthlyPayment",0]
["E24","R24C5"," =M24",0]
["F24","R24C6"," =D24-E24",0]
["G24","R24C7"," =C24-F24",0]
["C25","R25C3"," =C24-F24",0]
["D25","R25C4"," =_VariableRate_MonthlyPayment",0]
["E25","R25C5"," =M25",0]
["F25","R25C6"," =D25-E25",0]
["G25","R25C7"," =C25-F25",0]
["C26","R26C3"," =C25-F25",0]
["D26","R26C4"," =_VariableRate_MonthlyPayment",0]
["E26","R26C5"," =M26",0]
["F26","R26C6"," =D26-E26",0]
["G26","R26C7"," =C26-F26",0]
["C27","R27C3"," =C26-F26",0]
["D27","R27C4"," =_VariableRate_MonthlyPayment",0]
["E27","R27C5"," =M27",0]
["F27","R27C6"," =D27-E27",0]
["G27","R27C7"," =C27-F27",0]
["C28","R28C3"," =C27-F27",0]
["D28","R28C4"," =_VariableRate_MonthlyPayment",0]
["E28","R28C5"," =M28",0]
["F28","R28C6"," =D28-E28",0]
["G28","R28C7"," =C28-F28",0]
["C29","R29C3"," =C28-F28",0]
["D29","R29C4"," =_VariableRate_MonthlyPayment",0]
["E29","R29C5"," =M29",0]
["F29","R29C6"," =D29-E29",0]
["G29","R29C7"," =C29-F29",0]
["C30","R30C3"," =C29-F29",0]
["D30","R30C4"," =_VariableRate_MonthlyPayment",0]
["E30","R30C5"," =M30",0]
["F30","R30C6"," =D30-E30",0]
["G30","R30C7"," =C30-F30",0]
["C31","R31C3"," =C30-F30",0]
["D31","R31C4"," =_VariableRate_MonthlyPayment",0]
["E31","R31C5"," =M31",0]
["F31","R31C6"," =D31-E31",0]
["G31","R31C7"," =C31-F31",0]
["C32","R32C3"," =C31-F31",0]
["D32","R32C4"," =_VariableRate_MonthlyPayment",0]
["E32","R32C5"," =M32",0]
["F32","R32C6"," =D32-E32",0]
["G32","R32C7"," =C32-F32",0]
["C33","R33C3"," =C32-F32",0]
["D33","R33C4"," =_VariableRate_MonthlyPayment",0]
["E33","R33C5"," =M33",0]
["F33","R33C6"," =D33-E33",0]
["G33","R33C7"," =C33-F33",0]
["C34","R34C3"," =C33-F33",0]
["D34","R34C4"," =_VariableRate_MonthlyPayment",0]
["E34","R34C5"," =M34",0]
["F34","R34C6"," =D34-E34",0]
["G34","R34C7"," =C34-F34",0]
["C35","R35C3"," =C34-F34",0]
["D35","R35C4"," =_VariableRate_MonthlyPayment",0]
["E35","R35C5"," =M35",0]
["F35","R35C6"," =D35-E35",0]
["G35","R35C7"," =C35-F35",0]
["C36","R36C3"," =C35-F35",0]
["D36","R36C4"," =_VariableRate_MonthlyPayment",0]
["E36","R36C5"," =M36",0]
["F36","R36C6"," =D36-E36",0]
["G36","R36C7"," =C36-F36",0]
["C37","R37C3"," =C36-F36",0]
["D37","R37C4"," =_VariableRate_MonthlyPayment",0]
["E37","R37C5"," =M37",0]
["F37","R37C6"," =D37-E37",0]
["G37","R37C7"," =C37-F37",0]
["C38","R38C3"," =C37-F37",0]
["D38","R38C4"," =_VariableRate_MonthlyPayment",0]
["E38","R38C5"," =M38",0]
["F38","R38C6"," =D38-E38",0]
["G38","R38C7"," =C38-F38",0]
["C39","R39C3"," =C38-F38",0]
["D39","R39C4"," =_VariableRate_MonthlyPayment",0]
["E39","R39C5"," =M39",0]
["F39","R39C6"," =D39-E39",0]
["G39","R39C7"," =C39-F39",0]
["C40","R40C3"," =C39-F39",0]
["D40","R40C4"," =_VariableRate_MonthlyPayment",0]
["E40","R40C5"," =M40",0]
["F40","R40C6"," =D40-E40",0]
["G40","R40C7"," =C40-F40",0]
["C41","R41C3"," =C40-F40",0]
["D41","R41C4"," =_VariableRate_MonthlyPayment",0]
["E41","R41C5"," =M41",0]
["F41","R41C6"," =D41-E41",0]
["G41","R41C7"," =C41-F41",0]
["C42","R42C3"," =C41-F41",0]
["D42","R42C4"," =_VariableRate_MonthlyPayment",0]
["E42","R42C5"," =M42",0]
["F42","R42C6"," =D42-E42",0]
["G42","R42C7"," =C42-F42",0]
["C43","R43C3"," =C42-F42",0]
["D43","R43C4"," =_VariableRate_MonthlyPayment",0]
["E43","R43C5"," =M43",0]
["F43","R43C6"," =D43-E43",0]
["G43","R43C7"," =C43-F43",0]
["C44","R44C3"," =C43-F43",0]
["D44","R44C4"," =_VariableRate_MonthlyPayment",0]
["E44","R44C5"," =M44",0]
["F44","R44C6"," =D44-E44",0]
["G44","R44C7"," =C44-F44",0]
["C45","R45C3"," =C44-F44",0]
["D45","R45C4"," =_VariableRate_MonthlyPayment",0]
["E45","R45C5"," =M45",0]
["F45","R45C6"," =D45-E45",0]
["G45","R45C7"," =C45-F45",0]
["C46","R46C3"," =C45-F45",0]
["D46","R46C4"," =_VariableRate_MonthlyPayment",0]
["E46","R46C5"," =M46",0]
["F46","R46C6"," =D46-E46",0]
["G46","R46C7"," =C46-F46",0]
["C47","R47C3"," =C46-F46",0]
["D47","R47C4"," =_VariableRate_MonthlyPayment",0]
["E47","R47C5"," =M47",0]
["F47","R47C6"," =D47-E47",0]
["G47","R47C7"," =C47-F47",0]
["C48","R48C3"," =C47-F47",0]
["D48","R48C4"," =_VariableRate_MonthlyPayment",0]
["E48","R48C5"," =M48",0]
["F48","R48C6"," =D48-E48",0]
["G48","R48C7"," =C48-F48",0]
["C49","R49C3"," =C48-F48",0]
["D49","R49C4"," =_VariableRate_MonthlyPayment",0]
["E49","R49C5"," =M49",0]
["F49","R49C6"," =D49-E49",0]
["G49","R49C7"," =C49-F49",0]
["C50","R50C3"," =C49-F49",0]
["D50","R50C4"," =_VariableRate_MonthlyPayment",0]
["E50","R50C5"," =M50",0]
["F50","R50C6"," =D50-E50",0]
["G50","R50C7"," =C50-F50",0]
["C51","R51C3"," =C50-F50",0]
["D51","R51C4"," =_VariableRate_MonthlyPayment",0]
["E51","R51C5"," =M51",0]
["F51","R51C6"," =D51-E51",0]
["G51","R51C7"," =C51-F51",0]
["C52","R52C3"," =C51-F51",0]
["D52","R52C4"," =_VariableRate_MonthlyPayment",0]
["E52","R52C5"," =M52",0]
["F52","R52C6"," =D52-E52",0]
["G52","R52C7"," =C52-F52",0]
["C53","R53C3"," =C52-F52",0]
["D53","R53C4"," =_VariableRate_MonthlyPayment",0]
["E53","R53C5"," =M53",0]
["F53","R53C6"," =D53-E53",0]
["G53","R53C7"," =C53-F53",0]
["C54","R54C3"," =C53-F53",0]
["D54","R54C4"," =_VariableRate_MonthlyPayment",0]
["E54","R54C5"," =M54",0]
["F54","R54C6"," =D54-E54",0]
["G54","R54C7"," =C54-F54",0]
["C55","R55C3"," =C54-F54",0]
["D55","R55C4"," =_VariableRate_MonthlyPayment",0]
["E55","R55C5"," =M55",0]
["F55","R55C6"," =D55-E55",0]
["G55","R55C7"," =C55-F55",0]
["C56","R56C3"," =C55-F55",0]
["D56","R56C4"," =_VariableRate_MonthlyPayment",0]
["E56","R56C5"," =M56",0]
["F56","R56C6"," =D56-E56",0]
["G56","R56C7"," =C56-F56",0]
["C57","R57C3"," =C56-F56",0]
["D57","R57C4"," =_VariableRate_MonthlyPayment",0]
["E57","R57C5"," =M57",0]
["F57","R57C6"," =D57-E57",0]
["G57","R57C7"," =C57-F57",0]
["C58","R58C3"," =C57-F57",0]
["D58","R58C4"," =_VariableRate_MonthlyPayment",0]
["E58","R58C5"," =M58",0]
["F58","R58C6"," =D58-E58",0]
["G58","R58C7"," =C58-F58",0]
["C59","R59C3"," =C58-F58",0]
["D59","R59C4"," =_VariableRate_MonthlyPayment",0]
["E59","R59C5"," =M59",0]
["F59","R59C6"," =D59-E59",0]
["G59","R59C7"," =C59-F59",0]
["C60","R60C3"," =C59-F59",0]
["D60","R60C4"," =_VariableRate_MonthlyPayment",0]
["E60","R60C5"," =M60",0]
["F60","R60C6"," =D60-E60",0]
["G60","R60C7"," =C60-F60",0]
["C61","R61C3"," =C60-F60",0]
["D61","R61C4"," =_VariableRate_MonthlyPayment",0]
["E61","R61C5"," =M61",0]
["F61","R61C6"," =D61-E61",0]
["G61","R61C7"," =C61-F61",0]
["C62","R62C3"," =C61-F61",0]
["D62","R62C4"," =_VariableRate_MonthlyPayment",0]
["E62","R62C5"," =M62",0]
["F62","R62C6"," =D62-E62",0]
["G62","R62C7"," =C62-F62",0]
["C63","R63C3"," =C62-F62",0]
["D63","R63C4"," =_VariableRate_MonthlyPayment",0]
["E63","R63C5"," =M63",0]
["F63","R63C6"," =D63-E63",0]
["G63","R63C7"," =C63-F63",0]
["C64","R64C3"," =C63-F63",0]
["D64","R64C4"," =_VariableRate_MonthlyPayment",0]
["E64","R64C5"," =M64",0]
["F64","R64C6"," =D64-E64",0]
["G64","R64C7"," =C64-F64",0]
["C65","R65C3"," =C64-F64",0]
["D65","R65C4"," =_VariableRate_MonthlyPayment",0]
["E65","R65C5"," =M65",0]
["F65","R65C6"," =D65-E65",0]
["G65","R65C7"," =C65-F65",0]
["C66","R66C3"," =C65-F65",0]
["D66","R66C4"," =_VariableRate_MonthlyPayment",0]
["E66","R66C5"," =M66",0]
["F66","R66C6"," =D66-E66",0]
["G66","R66C7"," =C66-F66",0]
["C67","R67C3"," =C66-F66",0]
["D67","R67C4"," =_VariableRate_MonthlyPayment",0]
["E67","R67C5"," =M67",0]
["F67","R67C6"," =D67-E67",0]
["G67","R67C7"," =C67-F67",0]
["C68","R68C3"," =C67-F67",0]
["D68","R68C4"," =_VariableRate_MonthlyPayment",0]
["E68","R68C5"," =M68",0]
["F68","R68C6"," =D68-E68",0]
["G68","R68C7"," =C68-F68",0]
["C69","R69C3"," =C68-F68",0]
["D69","R69C4"," =_VariableRate_MonthlyPayment",0]
["E69","R69C5"," =M69",0]
["F69","R69C6"," =D69-E69",0]
["G69","R69C7"," =C69-F69",0]
["C70","R70C3"," =C69-F69",0]
["D70","R70C4"," =_VariableRate_MonthlyPayment",0]
["E70","R70C5"," =M70",0]
["F70","R70C6"," =D70-E70",0]
["G70","R70C7"," =C70-F70",0]
["C71","R71C3"," =C70-F70",0]
["D71","R71C4"," =_VariableRate_MonthlyPayment",0]
["E71","R71C5"," =M71",0]
["F71","R71C6"," =D71-E71",0]
["G71","R71C7"," =C71-F71",0]
["C72","R72C3"," =C71-F71",0]
["D72","R72C4"," =_VariableRate_MonthlyPayment",0]
["E72","R72C5"," =M72",0]
["F72","R72C6"," =D72-E72",0]
["G72","R72C7"," =C72-F72",0]
["C73","R73C3"," =C72-F72",0]
["D73","R73C4"," =_VariableRate_MonthlyPayment",0]
["E73","R73C5"," =M73",0]
["F73","R73C6"," =D73-E73",0]
["G73","R73C7"," =C73-F73",0]
["C74","R74C3"," =C73-F73",0]
["D74","R74C4"," =_VariableRate_MonthlyPayment",0]
["E74","R74C5"," =M74",0]
["F74","R74C6"," =D74-E74",0]
["G74","R74C7"," =C74-F74",0]
["C75","R75C3"," =C74-F74",0]
["D75","R75C4"," =_VariableRate_MonthlyPayment",0]
["E75","R75C5"," =M75",0]
["F75","R75C6"," =D75-E75",0]
["G75","R75C7"," =C75-F75",0]
["C76","R76C3"," =C75-F75",0]
["D76","R76C4"," =_VariableRate_MonthlyPayment",0]
["E76","R76C5"," =M76",0]
["F76","R76C6"," =D76-E76",0]
["G76","R76C7"," =C76-F76",0]
["C77","R77C3"," =C76-F76",0]
["D77","R77C4"," =_VariableRate_MonthlyPayment",0]
["E77","R77C5"," =M77",0]
["F77","R77C6"," =D77-E77",0]
["G77","R77C7"," =C77-F77",0]
["C78","R78C3"," =C77-F77",0]
["D78","R78C4"," =_VariableRate_MonthlyPayment",0]
["E78","R78C5"," =M78",0]
["F78","R78C6"," =D78-E78",0]
["G78","R78C7"," =C78-F78",0]
["C79","R79C3"," =C78-F78",0]
["D79","R79C4"," =_VariableRate_MonthlyPayment",0]
["E79","R79C5"," =M79",0]
["F79","R79C6"," =D79-E79",0]
["G79","R79C7"," =C79-F79",0]
["C80","R80C3"," =C79-F79",0]
["D80","R80C4"," =_VariableRate_MonthlyPayment",0]
["E80","R80C5"," =M80",0]
["F80","R80C6"," =D80-E80",0]
["G80","R80C7"," =C80-F80",0]
["C81","R81C3"," =C80-F80",0]
["D81","R81C4"," =_VariableRate_MonthlyPayment",0]
["E81","R81C5"," =M81",0]
["F81","R81C6"," =D81-E81",0]
["G81","R81C7"," =C81-F81",0]
["C82","R82C3"," =C81-F81",0]
["D82","R82C4"," =_VariableRate_MonthlyPayment",0]
["E82","R82C5"," =M82",0]
["F82","R82C6"," =D82-E82",0]
["G82","R82C7"," =C82-F82",0]
["C83","R83C3"," =C82-F82",0]
["D83","R83C4"," =_VariableRate_MonthlyPayment",0]
["E83","R83C5"," =M83",0]
["F83","R83C6"," =D83-E83",0]
["G83","R83C7"," =C83-F83",0]
["C84","R84C3"," =C83-F83",0]
["D84","R84C4"," =_VariableRate_MonthlyPayment",0]
["E84","R84C5"," =M84",0]
["F84","R84C6"," =D84-E84",0]
["G84","R84C7"," =C84-F84",0]
["C85","R85C3"," =C84-F84",0]
["D85","R85C4"," =_VariableRate_MonthlyPayment",0]
["E85","R85C5"," =M85",0]
["F85","R85C6"," =D85-E85",0]
["G85","R85C7"," =C85-F85",0]
["C86","R86C3"," =C85-F85",0]
["D86","R86C4"," =_VariableRate_MonthlyPayment",0]
["E86","R86C5"," =M86",0]
["F86","R86C6"," =D86-E86",0]
["G86","R86C7"," =C86-F86",0]
["C87","R87C3"," =C86-F86",0]
["D87","R87C4"," =_VariableRate_MonthlyPayment",0]
["E87","R87C5"," =M87",0]
["F87","R87C6"," =D87-E87",0]
["G87","R87C7"," =C87-F87",0]
["C88","R88C3"," =C87-F87",0]
["D88","R88C4"," =_VariableRate_MonthlyPayment",0]
["E88","R88C5"," =M88",0]
["F88","R88C6"," =D88-E88",0]
["G88","R88C7"," =C88-F88",0]
["C89","R89C3"," =C88-F88",0]
["D89","R89C4"," =_VariableRate_MonthlyPayment",0]
["E89","R89C5"," =M89",0]
["F89","R89C6"," =D89-E89",0]
["G89","R89C7"," =C89-F89",0]
["C90","R90C3"," =C89-F89",0]
["D90","R90C4"," =_VariableRate_MonthlyPayment",0]
["E90","R90C5"," =M90",0]
["F90","R90C6"," =D90-E90",0]
["G90","R90C7"," =C90-F90",0]
["C91","R91C3"," =C90-F90",0]
["D91","R91C4"," =_VariableRate_MonthlyPayment",0]
["E91","R91C5"," =M91",0]
["F91","R91C6"," =D91-E91",0]
["G91","R91C7"," =C91-F91",0]
["C92","R92C3"," =C91-F91",0]
["D92","R92C4"," =_VariableRate_MonthlyPayment",0]
["E92","R92C5"," =M92",0]
["F92","R92C6"," =D92-E92",0]
["G92","R92C7"," =C92-F92",0]
["C93","R93C3"," =C92-F92",0]
["D93","R93C4"," =_VariableRate_MonthlyPayment",0]
["E93","R93C5"," =M93",0]
["F93","R93C6"," =D93-E93",0]
["G93","R93C7"," =C93-F93",0]
["C94","R94C3"," =C93-F93",0]
["D94","R94C4"," =_VariableRate_MonthlyPayment",0]
["E94","R94C5"," =M94",0]
["F94","R94C6"," =D94-E94",0]
["G94","R94C7"," =C94-F94",0]
["C95","R95C3"," =C94-F94",0]
["D95","R95C4"," =_VariableRate_MonthlyPayment",0]
["E95","R95C5"," =M95",0]
["F95","R95C6"," =D95-E95",0]
["G95","R95C7"," =C95-F95",0]
["C96","R96C3"," =C95-F95",0]
["D96","R96C4"," =_VariableRate_MonthlyPayment",0]
["E96","R96C5"," =M96",0]
["F96","R96C6"," =D96-E96",0]
["G96","R96C7"," =C96-F96",0]
["C97","R97C3"," =C96-F96",0]
["D97","R97C4"," =_VariableRate_MonthlyPayment",0]
["E97","R97C5"," =M97",0]
["F97","R97C6"," =D97-E97",0]
["G97","R97C7"," =C97-F97",0]
["C98","R98C3"," =C97-F97",0]
["D98","R98C4"," =_VariableRate_MonthlyPayment",0]
["E98","R98C5"," =M98",0]
["F98","R98C6"," =D98-E98",0]
["G98","R98C7"," =C98-F98",0]
["C99","R99C3"," =C98-F98",0]
["D99","R99C4"," =_VariableRate_MonthlyPayment",0]
["E99","R99C5"," =M99",0]
["F99","R99C6"," =D99-E99",0]
["G99","R99C7"," =C99-F99",0]
["C100","R100C3"," =C99-F99",0]
["D100","R100C4"," =_VariableRate_MonthlyPayment",0]
["E100","R100C5"," =M100",0]
["F100","R100C6"," =D100-E100",0]
["G100","R100C7"," =C100-F100",0]
["C101","R101C3"," =C100-F100",0]
["D101","R101C4"," =_VariableRate_MonthlyPayment",0]
["E101","R101C5"," =M101",0]
["F101","R101C6"," =D101-E101",0]
["G101","R101C7"," =C101-F101",0]
["C102","R102C3"," =C101-F101",0]
["D102","R102C4"," =_VariableRate_MonthlyPayment",0]
["E102","R102C5"," =M102",0]
["F102","R102C6"," =D102-E102",0]
["G102","R102C7"," =C102-F102",0]
["C103","R103C3"," =C102-F102",0]
["D103","R103C4"," =_VariableRate_MonthlyPayment",0]
["E103","R103C5"," =M103",0]
["F103","R103C6"," =D103-E103",0]
["G103","R103C7"," =C103-F103",0]
["C104","R104C3"," =C103-F103",0]
["D104","R104C4"," =_VariableRate_MonthlyPayment",0]
["E104","R104C5"," =M104",0]
["F104","R104C6"," =D104-E104",0]
["G104","R104C7"," =C104-F104",0]
["C105","R105C3"," =C104-F104",0]
["D105","R105C4"," =_VariableRate_MonthlyPayment",0]
["E105","R105C5"," =M105",0]
["F105","R105C6"," =D105-E105",0]
["G105","R105C7"," =C105-F105",0]
["C106","R106C3"," =C105-F105",0]
["D106","R106C4"," =_VariableRate_MonthlyPayment",0]
["E106","R106C5"," =M106",0]
["F106","R106C6"," =D106-E106",0]
["G106","R106C7"," =C106-F106",0]
["C107","R107C3"," =C106-F106",0]
["D107","R107C4"," =_VariableRate_MonthlyPayment",0]
["E107","R107C5"," =M107",0]
["F107","R107C6"," =D107-E107",0]
["G107","R107C7"," =C107-F107",0]
["C108","R108C3"," =C107-F107",0]
["D108","R108C4"," =_VariableRate_MonthlyPayment",0]
["E108","R108C5"," =M108",0]
["F108","R108C6"," =D108-E108",0]
["G108","R108C7"," =C108-F108",0]
["C109","R109C3"," =C108-F108",0]
["D109","R109C4"," =_VariableRate_MonthlyPayment",0]
["E109","R109C5"," =M109",0]
["F109","R109C6"," =D109-E109",0]
["G109","R109C7"," =C109-F109",0]
["C110","R110C3"," =C109-F109",0]
["D110","R110C4"," =_VariableRate_MonthlyPayment",0]
["E110","R110C5"," =M110",0]
["F110","R110C6"," =D110-E110",0]
["G110","R110C7"," =C110-F110",0]
["C111","R111C3"," =C110-F110",0]
["D111","R111C4"," =_VariableRate_MonthlyPayment",0]
["E111","R111C5"," =M111",0]
["F111","R111C6"," =D111-E111",0]
["G111","R111C7"," =C111-F111",0]
["C112","R112C3"," =C111-F111",0]
["D112","R112C4"," =_VariableRate_MonthlyPayment",0]
["E112","R112C5"," =M112",0]
["F112","R112C6"," =D112-E112",0]
["G112","R112C7"," =C112-F112",0]
["C113","R113C3"," =C112-F112",0]
["D113","R113C4"," =_VariableRate_MonthlyPayment",0]
["E113","R113C5"," =M113",0]
["F113","R113C6"," =D113-E113",0]
["G113","R113C7"," =C113-F113",0]
["C114","R114C3"," =C113-F113",0]
["D114","R114C4"," =_VariableRate_MonthlyPayment",0]
["E114","R114C5"," =M114",0]
["F114","R114C6"," =D114-E114",0]
["G114","R114C7"," =C114-F114",0]
["C115","R115C3"," =C114-F114",0]
["D115","R115C4"," =_VariableRate_MonthlyPayment",0]
["E115","R115C5"," =M115",0]
["F115","R115C6"," =D115-E115",0]
["G115","R115C7"," =C115-F115",0]
["C116","R116C3"," =C115-F115",0]
["D116","R116C4"," =_VariableRate_MonthlyPayment",0]
["E116","R116C5"," =M116",0]
["F116","R116C6"," =D116-E116",0]
["G116","R116C7"," =C116-F116",0]
["C117","R117C3"," =C116-F116",0]
["D117","R117C4"," =_VariableRate_MonthlyPayment",0]
["E117","R117C5"," =M117",0]
["F117","R117C6"," =D117-E117",0]
["G117","R117C7"," =C117-F117",0]
["C118","R118C3"," =C117-F117",0]
["D118","R118C4"," =_VariableRate_MonthlyPayment",0]
["E118","R118C5"," =M118",0]
["F118","R118C6"," =D118-E118",0]
["G118","R118C7"," =C118-F118",0]
["C119","R119C3"," =C118-F118",0]
["D119","R119C4"," =_VariableRate_MonthlyPayment",0]
["E119","R119C5"," =M119",0]
["F119","R119C6"," =D119-E119",0]
["G119","R119C7"," =C119-F119",0]
["C120","R120C3"," =C119-F119",0]
["D120","R120C4"," =_VariableRate_MonthlyPayment",0]
["E120","R120C5"," =M120",0]
["F120","R120C6"," =D120-E120",0]
["G120","R120C7"," =C120-F120",0]
["C121","R121C3"," =C120-F120",0]
["D121","R121C4"," =_VariableRate_MonthlyPayment",0]
["E121","R121C5"," =M121",0]
["F121","R121C6"," =D121-E121",0]
["G121","R121C7"," =C121-F121",0]
["C122","R122C3"," =C121-F121",0]
["D122","R122C4"," =_VariableRate_MonthlyPayment",0]
["E122","R122C5"," =M122",0]
["F122","R122C6"," =D122-E122",0]
["G122","R122C7"," =C122-F122",0]
["C123","R123C3"," =C122-F122",0]
["D123","R123C4"," =_VariableRate_MonthlyPayment",0]
["E123","R123C5"," =M123",0]
["F123","R123C6"," =D123-E123",0]
["G123","R123C7"," =C123-F123",0]
["C124","R124C3"," =C123-F123",0]
["D124","R124C4"," =_VariableRate_MonthlyPayment",0]
["E124","R124C5"," =M124",0]
["F124","R124C6"," =D124-E124",0]
["G124","R124C7"," =C124-F124",0]
["C125","R125C3"," =C124-F124",0]
["D125","R125C4"," =_VariableRate_MonthlyPayment",0]
["E125","R125C5"," =M125",0]
["F125","R125C6"," =D125-E125",0]
["G125","R125C7"," =C125-F125",0]
["C126","R126C3"," =C125-F125",0]
["D126","R126C4"," =_VariableRate_MonthlyPayment",0]
["E126","R126C5"," =M126",0]
["F126","R126C6"," =D126-E126",0]
["G126","R126C7"," =C126-F126",0]
["C127","R127C3"," =C126-F126",0]
["D127","R127C4"," =_VariableRate_MonthlyPayment",0]
["E127","R127C5"," =M127",0]
["F127","R127C6"," =D127-E127",0]
["G127","R127C7"," =C127-F127",0]
["C128","R128C3"," =C127-F127",0]
["D128","R128C4"," =_VariableRate_MonthlyPayment",0]
["E128","R128C5"," =M128",0]
["F128","R128C6"," =D128-E128",0]
["G128","R128C7"," =C128-F128",0]
["C129","R129C3"," =C128-F128",0]
["D129","R129C4"," =_VariableRate_MonthlyPayment",0]
["E129","R129C5"," =M129",0]
["F129","R129C6"," =D129-E129",0]
["G129","R129C7"," =C129-F129",0]
["C130","R130C3"," =C129-F129",0]
["D130","R130C4"," =_VariableRate_MonthlyPayment",0]
["E130","R130C5"," =M130",0]
["F130","R130C6"," =D130-E130",0]
["G130","R130C7"," =C130-F130",0]
["C131","R131C3"," =C130-F130",0]
["D131","R131C4"," =_VariableRate_MonthlyPayment",0]
["E131","R131C5"," =M131",0]
["F131","R131C6"," =D131-E131",0]
["G131","R131C7"," =C131-F131",0]
["C132","R132C3"," =C131-F131",0]
["D132","R132C4"," =_VariableRate_MonthlyPayment",0]
["E132","R132C5"," =M132",0]
["F132","R132C6"," =D132-E132",0]
["G132","R132C7"," =C132-F132",0]
["C133","R133C3"," =C132-F132",0]
["D133","R133C4"," =_VariableRate_MonthlyPayment",0]
["E133","R133C5"," =M133",0]
["F133","R133C6"," =D133-E133",0]
["G133","R133C7"," =C133-F133",0]
["C134","R134C3"," =C133-F133",0]
["D134","R134C4"," =_VariableRate_MonthlyPayment",0]
["E134","R134C5"," =M134",0]
["F134","R134C6"," =D134-E134",0]
["G134","R134C7"," =C134-F134",0]
["C135","R135C3"," =C134-F134",0]
["D135","R135C4"," =_VariableRate_MonthlyPayment",0]
["E135","R135C5"," =M135",0]
["F135","R135C6"," =D135-E135",0]
["G135","R135C7"," =C135-F135",0]
["C136","R136C3"," =C135-F135",0]
["D136","R136C4"," =_VariableRate_MonthlyPayment",0]
["E136","R136C5"," =M136",0]
["F136","R136C6"," =D136-E136",0]
["G136","R136C7"," =C136-F136",0]
["C137","R137C3"," =C136-F136",0]
["D137","R137C4"," =_VariableRate_MonthlyPayment",0]
["E137","R137C5"," =M137",0]
["F137","R137C6"," =D137-E137",0]
["G137","R137C7"," =C137-F137",0]
["C138","R138C3"," =C137-F137",0]
["D138","R138C4"," =_VariableRate_MonthlyPayment",0]
["E138","R138C5"," =M138",0]
["F138","R138C6"," =D138-E138",0]
["G138","R138C7"," =C138-F138",0]
["C139","R139C3"," =C138-F138",0]
["D139","R139C4"," =_VariableRate_MonthlyPayment",0]
["E139","R139C5"," =M139",0]
["F139","R139C6"," =D139-E139",0]
["G139","R139C7"," =C139-F139",0]
["C140","R140C3"," =C139-F139",0]
["D140","R140C4"," =_VariableRate_MonthlyPayment",0]
["E140","R140C5"," =M140",0]
["F140","R140C6"," =D140-E140",0]
["G140","R140C7"," =C140-F140",0]
["C141","R141C3"," =C140-F140",0]
["D141","R141C4"," =_VariableRate_MonthlyPayment",0]
["E141","R141C5"," =M141",0]
["F141","R141C6"," =D141-E141",0]
["G141","R141C7"," =C141-F141",0]
["C142","R142C3"," =C141-F141",0]
["D142","R142C4"," =_VariableRate_MonthlyPayment",0]
["E142","R142C5"," =M142",0]
["F142","R142C6"," =D142-E142",0]
["G142","R142C7"," =C142-F142",0]
["C143","R143C3"," =C142-F142",0]
["D143","R143C4"," =_VariableRate_MonthlyPayment",0]
["E143","R143C5"," =M143",0]
["F143","R143C6"," =D143-E143",0]
["G143","R143C7"," =C143-F143",0]
["C144","R144C3"," =C143-F143",0]
["D144","R144C4"," =_VariableRate_MonthlyPayment",0]
["E144","R144C5"," =M144",0]
["F144","R144C6"," =D144-E144",0]
["G144","R144C7"," =C144-F144",0]
["C145","R145C3"," =C144-F144",0]
["D145","R145C4"," =_VariableRate_MonthlyPayment",0]
["E145","R145C5"," =M145",0]
["F145","R145C6"," =D145-E145",0]
["G145","R145C7"," =C145-F145",0]
["C146","R146C3"," =C145-F145",0]
["D146","R146C4"," =_VariableRate_MonthlyPayment",0]
["E146","R146C5"," =M146",0]
["F146","R146C6"," =D146-E146",0]
["G146","R146C7"," =C146-F146",0]
["C147","R147C3"," =C146-F146",0]
["D147","R147C4"," =_VariableRate_MonthlyPayment",0]
["E147","R147C5"," =M147",0]
["F147","R147C6"," =D147-E147",0]
["G147","R147C7"," =C147-F147",0]
["C148","R148C3"," =C147-F147",0]
["D148","R148C4"," =_VariableRate_MonthlyPayment",0]
["E148","R148C5"," =M148",0]
["F148","R148C6"," =D148-E148",0]
["G148","R148C7"," =C148-F148",0]
["C149","R149C3"," =C148-F148",0]
["D149","R149C4"," =_VariableRate_MonthlyPayment",0]
["E149","R149C5"," =M149",0]
["F149","R149C6"," =D149-E149",0]
["G149","R149C7"," =C149-F149",0]
["C150","R150C3"," =C149-F149",0]
["D150","R150C4"," =_VariableRate_MonthlyPayment",0]
["E150","R150C5"," =M150",0]
["F150","R150C6"," =D150-E150",0]
["G150","R150C7"," =C150-F150",0]
["C151","R151C3"," =C150-F150",0]
["D151","R151C4"," =_VariableRate_MonthlyPayment",0]
["E151","R151C5"," =M151",0]
["F151","R151C6"," =D151-E151",0]
["G151","R151C7"," =C151-F151",0]
["C152","R152C3"," =C151-F151",0]
["D152","R152C4"," =_VariableRate_MonthlyPayment",0]
["E152","R152C5"," =M152",0]
["F152","R152C6"," =D152-E152",0]
["G152","R152C7"," =C152-F152",0]
["C153","R153C3"," =C152-F152",0]
["D153","R153C4"," =_VariableRate_MonthlyPayment",0]
["E153","R153C5"," =M153",0]
["F153","R153C6"," =D153-E153",0]
["G153","R153C7"," =C153-F153",0]
["C154","R154C3"," =C153-F153",0]
["D154","R154C4"," =_VariableRate_MonthlyPayment",0]
["E154","R154C5"," =M154",0]
["F154","R154C6"," =D154-E154",0]
["G154","R154C7"," =C154-F154",0]
["C155","R155C3"," =C154-F154",0]
["D155","R155C4"," =_VariableRate_MonthlyPayment",0]
["E155","R155C5"," =M155",0]
["F155","R155C6"," =D155-E155",0]
["G155","R155C7"," =C155-F155",0]
["C156","R156C3"," =C155-F155",0]
["D156","R156C4"," =_VariableRate_MonthlyPayment",0]
["E156","R156C5"," =M156",0]
["F156","R156C6"," =D156-E156",0]
["G156","R156C7"," =C156-F156",0]
["C157","R157C3"," =C156-F156",0]
["D157","R157C4"," =_VariableRate_MonthlyPayment",0]
["E157","R157C5"," =M157",0]
["F157","R157C6"," =D157-E157",0]
["G157","R157C7"," =C157-F157",0]
["C158","R158C3"," =C157-F157",0]
["D158","R158C4"," =_VariableRate_MonthlyPayment",0]
["E158","R158C5"," =M158",0]
["F158","R158C6"," =D158-E158",0]
["G158","R158C7"," =C158-F158",0]
["C159","R159C3"," =C158-F158",0]
["D159","R159C4"," =_VariableRate_MonthlyPayment",0]
["E159","R159C5"," =M159",0]
["F159","R159C6"," =D159-E159",0]
["G159","R159C7"," =C159-F159",0]
["C160","R160C3"," =C159-F159",0]
["D160","R160C4"," =_VariableRate_MonthlyPayment",0]
["E160","R160C5"," =M160",0]
["F160","R160C6"," =D160-E160",0]
["G160","R160C7"," =C160-F160",0]
["C161","R161C3"," =C160-F160",0]
["D161","R161C4"," =_VariableRate_MonthlyPayment",0]
["E161","R161C5"," =M161",0]
["F161","R161C6"," =D161-E161",0]
["G161","R161C7"," =C161-F161",0]
["C162","R162C3"," =C161-F161",0]
["D162","R162C4"," =_VariableRate_MonthlyPayment",0]
["E162","R162C5"," =M162",0]
["F162","R162C6"," =D162-E162",0]
["G162","R162C7"," =C162-F162",0]
["C163","R163C3"," =C162-F162",0]
["D163","R163C4"," =_VariableRate_MonthlyPayment",0]
["E163","R163C5"," =M163",0]
["F163","R163C6"," =D163-E163",0]
["G163","R163C7"," =C163-F163",0]
["C164","R164C3"," =C163-F163",0]
["D164","R164C4"," =_VariableRate_MonthlyPayment",0]
["E164","R164C5"," =M164",0]
["F164","R164C6"," =D164-E164",0]
["G164","R164C7"," =C164-F164",0]
["C165","R165C3"," =C164-F164",0]
["D165","R165C4"," =_VariableRate_MonthlyPayment",0]
["E165","R165C5"," =M165",0]
["F165","R165C6"," =D165-E165",0]
["G165","R165C7"," =C165-F165",0]
["C166","R166C3"," =C165-F165",0]
["D166","R166C4"," =_VariableRate_MonthlyPayment",0]
["E166","R166C5"," =M166",0]
["F166","R166C6"," =D166-E166",0]
["G166","R166C7"," =C166-F166",0]
["C167","R167C3"," =C166-F166",0]
["D167","R167C4"," =_VariableRate_MonthlyPayment",0]
["E167","R167C5"," =M167",0]
["F167","R167C6"," =D167-E167",0]
["G167","R167C7"," =C167-F167",0]
["C168","R168C3"," =C167-F167",0]
["D168","R168C4"," =_VariableRate_MonthlyPayment",0]
["E168","R168C5"," =M168",0]
["F168","R168C6"," =D168-E168",0]
["G168","R168C7"," =C168-F168",0]
["C169","R169C3"," =C168-F168",0]
["D169","R169C4"," =_VariableRate_MonthlyPayment",0]
["E169","R169C5"," =M169",0]
["F169","R169C6"," =D169-E169",0]
["G169","R169C7"," =C169-F169",0]
["C170","R170C3"," =C169-F169",0]
["D170","R170C4"," =_VariableRate_MonthlyPayment",0]
["E170","R170C5"," =M170",0]
["F170","R170C6"," =D170-E170",0]
["G170","R170C7"," =C170-F170",0]
["C171","R171C3"," =C170-F170",0]
["D171","R171C4"," =_VariableRate_MonthlyPayment",0]
["E171","R171C5"," =M171",0]
["F171","R171C6"," =D171-E171",0]
["G171","R171C7"," =C171-F171",0]
["C172","R172C3"," =C171-F171",0]
["D172","R172C4"," =_VariableRate_MonthlyPayment",0]
["E172","R172C5"," =M172",0]
["F172","R172C6"," =D172-E172",0]
["G172","R172C7"," =C172-F172",0]
["C173","R173C3"," =C172-F172",0]
["D173","R173C4"," =_VariableRate_MonthlyPayment",0]
["E173","R173C5"," =M173",0]
["F173","R173C6"," =D173-E173",0]
["G173","R173C7"," =C173-F173",0]
["C174","R174C3"," =C173-F173",0]
["D174","R174C4"," =_VariableRate_MonthlyPayment",0]
["E174","R174C5"," =M174",0]
["F174","R174C6"," =D174-E174",0]
["G174","R174C7"," =C174-F174",0]
["C175","R175C3"," =C174-F174",0]
["D175","R175C4"," =_VariableRate_MonthlyPayment",0]
["E175","R175C5"," =M175",0]
["F175","R175C6"," =D175-E175",0]
["G175","R175C7"," =C175-F175",0]
["C176","R176C3"," =C175-F175",0]
["D176","R176C4"," =_VariableRate_MonthlyPayment",0]
["E176","R176C5"," =M176",0]
["F176","R176C6"," =D176-E176",0]
["G176","R176C7"," =C176-F176",0]
["C177","R177C3"," =C176-F176",0]
["D177","R177C4"," =_VariableRate_MonthlyPayment",0]
["E177","R177C5"," =M177",0]
["F177","R177C6"," =D177-E177",0]
["G177","R177C7"," =C177-F177",0]
["C178","R178C3"," =C177-F177",0]
["D178","R178C4"," =_VariableRate_MonthlyPayment",0]
["E178","R178C5"," =M178",0]
["F178","R178C6"," =D178-E178",0]
["G178","R178C7"," =C178-F178",0]
["C179","R179C3"," =C178-F178",0]
["D179","R179C4"," =_VariableRate_MonthlyPayment",0]
["E179","R179C5"," =M179",0]
["F179","R179C6"," =D179-E179",0]
["G179","R179C7"," =C179-F179",0]
["C180","R180C3"," =C179-F179",0]
["D180","R180C4"," =_VariableRate_MonthlyPayment",0]
["E180","R180C5"," =M180",0]
["F180","R180C6"," =D180-E180",0]
["G180","R180C7"," =C180-F180",0]
["C181","R181C3"," =C180-F180",0]
["D181","R181C4"," =_VariableRate_MonthlyPayment",0]
["E181","R181C5"," =M181",0]
["F181","R181C6"," =D181-E181",0]
["G181","R181C7"," =C181-F181",0]
["C182","R182C3"," =C181-F181",0]
["D182","R182C4"," =_VariableRate_MonthlyPayment",0]
["E182","R182C5"," =M182",0]
["F182","R182C6"," =D182-E182",0]
["G182","R182C7"," =C182-F182",0]
["C183","R183C3"," =C182-F182",0]
["D183","R183C4"," =_VariableRate_MonthlyPayment",0]
["E183","R183C5"," =M183",0]
["F183","R183C6"," =D183-E183",0]
["G183","R183C7"," =C183-F183",0]
["C184","R184C3"," =C183-F183",0]
["D184","R184C4"," =_VariableRate_MonthlyPayment",0]
["E184","R184C5"," =M184",0]
["F184","R184C6"," =D184-E184",0]
["G184","R184C7"," =C184-F184",0]
["C185","R185C3"," =C184-F184",0]
["D185","R185C4"," =_VariableRate_MonthlyPayment",0]
["E185","R185C5"," =M185",0]
["F185","R185C6"," =D185-E185",0]
["G185","R185C7"," =C185-F185",0]
["C186","R186C3"," =C185-F185",0]
["D186","R186C4"," =_VariableRate_MonthlyPayment",0]
["E186","R186C5"," =M186",0]
["F186","R186C6"," =D186-E186",0]
["G186","R186C7"," =C186-F186",0]
["C187","R187C3"," =C186-F186",0]
["D187","R187C4"," =_VariableRate_MonthlyPayment",0]
["E187","R187C5"," =M187",0]
["F187","R187C6"," =D187-E187",0]
["G187","R187C7"," =C187-F187",0]
["C188","R188C3"," =C187-F187",0]
["D188","R188C4"," =_VariableRate_MonthlyPayment",0]
["E188","R188C5"," =M188",0]
["F188","R188C6"," =D188-E188",0]
["G188","R188C7"," =C188-F188",0]
["C189","R189C3"," =C188-F188",0]
["D189","R189C4"," =_VariableRate_MonthlyPayment",0]
["E189","R189C5"," =M189",0]
["F189","R189C6"," =D189-E189",0]
["G189","R189C7"," =C189-F189",0]
["C190","R190C3"," =C189-F189",0]
["D190","R190C4"," =_VariableRate_MonthlyPayment",0]
["E190","R190C5"," =M190",0]
["F190","R190C6"," =D190-E190",0]
["G190","R190C7"," =C190-F190",0]
["C191","R191C3"," =C190-F190",0]
["D191","R191C4"," =_VariableRate_MonthlyPayment",0]
["E191","R191C5"," =M191",0]
["F191","R191C6"," =D191-E191",0]
["G191","R191C7"," =C191-F191",0]
["C192","R192C3"," =C191-F191",0]
["D192","R192C4"," =_VariableRate_MonthlyPayment",0]
["E192","R192C5"," =M192",0]
["F192","R192C6"," =D192-E192",0]
["G192","R192C7"," =C192-F192",0]
["C193","R193C3"," =C192-F192",0]
["D193","R193C4"," =_VariableRate_MonthlyPayment",0]
["E193","R193C5"," =M193",0]
["F193","R193C6"," =D193-E193",0]
["G193","R193C7"," =C193-F193",0]
["C194","R194C3"," =C193-F193",0]
["D194","R194C4"," =_VariableRate_MonthlyPayment",0]
["E194","R194C5"," =M194",0]
["F194","R194C6"," =D194-E194",0]
["G194","R194C7"," =C194-F194",0]
["C195","R195C3"," =C194-F194",0]
["D195","R195C4"," =_VariableRate_MonthlyPayment",0]
["E195","R195C5"," =M195",0]
["F195","R195C6"," =D195-E195",0]
["G195","R195C7"," =C195-F195",0]
["C196","R196C3"," =C195-F195",0]
["D196","R196C4"," =_VariableRate_MonthlyPayment",0]
["E196","R196C5"," =M196",0]
["F196","R196C6"," =D196-E196",0]
["G196","R196C7"," =C196-F196",0]
["C197","R197C3"," =C196-F196",0]
["D197","R197C4"," =_VariableRate_MonthlyPayment",0]
["E197","R197C5"," =M197",0]
["F197","R197C6"," =D197-E197",0]
["G197","R197C7"," =C197-F197",0]
["C198","R198C3"," =C197-F197",0]
["D198","R198C4"," =_VariableRate_MonthlyPayment",0]
["E198","R198C5"," =M198",0]
["F198","R198C6"," =D198-E198",0]
["G198","R198C7"," =C198-F198",0]
["C199","R199C3"," =C198-F198",0]
["D199","R199C4"," =_VariableRate_MonthlyPayment",0]
["E199","R199C5"," =M199",0]
["F199","R199C6"," =D199-E199",0]
["G199","R199C7"," =C199-F199",0]
["C200","R200C3"," =C199-F199",0]
["D200","R200C4"," =_VariableRate_MonthlyPayment",0]
["E200","R200C5"," =M200",0]
["F200","R200C6"," =D200-E200",0]
["G200","R200C7"," =C200-F200",0]
["C201","R201C3"," =C200-F200",0]
["D201","R201C4"," =_VariableRate_MonthlyPayment",0]
["E201","R201C5"," =M201",0]
["F201","R201C6"," =D201-E201",0]
["G201","R201C7"," =C201-F201",0]
["C202","R202C3"," =C201-F201",0]
["D202","R202C4"," =_VariableRate_MonthlyPayment",0]
["E202","R202C5"," =M202",0]
["F202","R202C6"," =D202-E202",0]
["G202","R202C7"," =C202-F202",0]
["C203","R203C3"," =C202-F202",0]
["D203","R203C4"," =_VariableRate_MonthlyPayment",0]
["E203","R203C5"," =M203",0]
["F203","R203C6"," =D203-E203",0]
["G203","R203C7"," =C203-F203",0]
["C204","R204C3"," =C203-F203",0]
["D204","R204C4"," =_VariableRate_MonthlyPayment",0]
["E204","R204C5"," =M204",0]
["F204","R204C6"," =D204-E204",0]
["G204","R204C7"," =C204-F204",0]
["C205","R205C3"," =C204-F204",0]
["D205","R205C4"," =_VariableRate_MonthlyPayment",0]
["E205","R205C5"," =M205",0]
["F205","R205C6"," =D205-E205",0]
["G205","R205C7"," =C205-F205",0]
["C206","R206C3"," =C205-F205",0]
["D206","R206C4"," =_VariableRate_MonthlyPayment",0]
["E206","R206C5"," =M206",0]
["F206","R206C6"," =D206-E206",0]
["G206","R206C7"," =C206-F206",0]
["C207","R207C3"," =C206-F206",0]
["D207","R207C4"," =_VariableRate_MonthlyPayment",0]
["E207","R207C5"," =M207",0]
["F207","R207C6"," =D207-E207",0]
["G207","R207C7"," =C207-F207",0]
["C208","R208C3"," =C207-F207",0]
["D208","R208C4"," =_VariableRate_MonthlyPayment",0]
["E208","R208C5"," =M208",0]
["F208","R208C6"," =D208-E208",0]
["G208","R208C7"," =C208-F208",0]
["C209","R209C3"," =C208-F208",0]
["D209","R209C4"," =_VariableRate_MonthlyPayment",0]
["E209","R209C5"," =M209",0]
["F209","R209C6"," =D209-E209",0]
["G209","R209C7"," =C209-F209",0]
["C210","R210C3"," =C209-F209",0]
["D210","R210C4"," =_VariableRate_MonthlyPayment",0]
["E210","R210C5"," =M210",0]
["F210","R210C6"," =D210-E210",0]
["G210","R210C7"," =C210-F210",0]
["C211","R211C3"," =C210-F210",0]
["D211","R211C4"," =_VariableRate_MonthlyPayment",0]
["E211","R211C5"," =M211",0]
["F211","R211C6"," =D211-E211",0]
["G211","R211C7"," =C211-F211",0]
["C212","R212C3"," =C211-F211",0]
["D212","R212C4"," =_VariableRate_MonthlyPayment",0]
["E212","R212C5"," =M212",0]
["F212","R212C6"," =D212-E212",0]
["G212","R212C7"," =C212-F212",0]
["C213","R213C3"," =C212-F212",0]
["D213","R213C4"," =_VariableRate_MonthlyPayment",0]
["E213","R213C5"," =M213",0]
["F213","R213C6"," =D213-E213",0]
["G213","R213C7"," =C213-F213",0]
["C214","R214C3"," =C213-F213",0]
["D214","R214C4"," =_VariableRate_MonthlyPayment",0]
["E214","R214C5"," =M214",0]
["F214","R214C6"," =D214-E214",0]
["G214","R214C7"," =C214-F214",0]
["C215","R215C3"," =C214-F214",0]
["D215","R215C4"," =_VariableRate_MonthlyPayment",0]
["E215","R215C5"," =M215",0]
["F215","R215C6"," =D215-E215",0]
["G215","R215C7"," =C215-F215",0]
["C216","R216C3"," =C215-F215",0]
["D216","R216C4"," =_VariableRate_MonthlyPayment",0]
["E216","R216C5"," =M216",0]
["F216","R216C6"," =D216-E216",0]
["G216","R216C7"," =C216-F216",0]
["C217","R217C3"," =C216-F216",0]
["D217","R217C4"," =_VariableRate_MonthlyPayment",0]
["E217","R217C5"," =M217",0]
["F217","R217C6"," =D217-E217",0]
["G217","R217C7"," =C217-F217",0]
["C218","R218C3"," =C217-F217",0]
["D218","R218C4"," =_VariableRate_MonthlyPayment",0]
["E218","R218C5"," =M218",0]
["F218","R218C6"," =D218-E218",0]
["G218","R218C7"," =C218-F218",0]
["C219","R219C3"," =C218-F218",0]
["D219","R219C4"," =_VariableRate_MonthlyPayment",0]
["E219","R219C5"," =M219",0]
["F219","R219C6"," =D219-E219",0]
["G219","R219C7"," =C219-F219",0]
["C220","R220C3"," =C219-F219",0]
["D220","R220C4"," =_VariableRate_MonthlyPayment",0]
["E220","R220C5"," =M220",0]
["F220","R220C6"," =D220-E220",0]
["G220","R220C7"," =C220-F220",0]
["C221","R221C3"," =C220-F220",0]
["D221","R221C4"," =_VariableRate_MonthlyPayment",0]
["E221","R221C5"," =M221",0]
["F221","R221C6"," =D221-E221",0]
["G221","R221C7"," =C221-F221",0]
["C222","R222C3"," =C221-F221",0]
["D222","R222C4"," =_VariableRate_MonthlyPayment",0]
["E222","R222C5"," =M222",0]
["F222","R222C6"," =D222-E222",0]
["G222","R222C7"," =C222-F222",0]
["C223","R223C3"," =C222-F222",0]
["D223","R223C4"," =_VariableRate_MonthlyPayment",0]
["E223","R223C5"," =M223",0]
["F223","R223C6"," =D223-E223",0]
["G223","R223C7"," =C223-F223",0]
["C224","R224C3"," =C223-F223",0]
["D224","R224C4"," =_VariableRate_MonthlyPayment",0]
["E224","R224C5"," =M224",0]
["F224","R224C6"," =D224-E224",0]
["G224","R224C7"," =C224-F224",0]
["C225","R225C3"," =C224-F224",0]
["D225","R225C4"," =_VariableRate_MonthlyPayment",0]
["E225","R225C5"," =M225",0]
["F225","R225C6"," =D225-E225",0]
["G225","R225C7"," =C225-F225",0]
["C226","R226C3"," =C225-F225",0]
["D226","R226C4"," =_VariableRate_MonthlyPayment",0]
["E226","R226C5"," =M226",0]
["F226","R226C6"," =D226-E226",0]
["G226","R226C7"," =C226-F226",0]
["C227","R227C3"," =C226-F226",0]
["D227","R227C4"," =_VariableRate_MonthlyPayment",0]
["E227","R227C5"," =M227",0]
["F227","R227C6"," =D227-E227",0]
["G227","R227C7"," =C227-F227",0]
["C228","R228C3"," =C227-F227",0]
["D228","R228C4"," =_VariableRate_MonthlyPayment",0]
["E228","R228C5"," =M228",0]
["F228","R228C6"," =D228-E228",0]
["G228","R228C7"," =C228-F228",0]
["C229","R229C3"," =C228-F228",0]
["D229","R229C4"," =_VariableRate_MonthlyPayment",0]
["E229","R229C5"," =M229",0]
["F229","R229C6"," =D229-E229",0]
["G229","R229C7"," =C229-F229",0]
["C230","R230C3"," =C229-F229",0]
["D230","R230C4"," =_VariableRate_MonthlyPayment",0]
["E230","R230C5"," =M230",0]
["F230","R230C6"," =D230-E230",0]
["G230","R230C7"," =C230-F230",0]
["C231","R231C3"," =C230-F230",0]
["D231","R231C4"," =_VariableRate_MonthlyPayment",0]
["E231","R231C5"," =M231",0]
["F231","R231C6"," =D231-E231",0]
["G231","R231C7"," =C231-F231",0]
["C232","R232C3"," =C231-F231",0]
["D232","R232C4"," =_VariableRate_MonthlyPayment",0]
["E232","R232C5"," =M232",0]
["F232","R232C6"," =D232-E232",0]
["G232","R232C7"," =C232-F232",0]
["C233","R233C3"," =C232-F232",0]
["D233","R233C4"," =_VariableRate_MonthlyPayment",0]
["E233","R233C5"," =M233",0]
["F233","R233C6"," =D233-E233",0]
["G233","R233C7"," =C233-F233",0]
["C234","R234C3"," =C233-F233",0]
["D234","R234C4"," =_VariableRate_MonthlyPayment",0]
["E234","R234C5"," =M234",0]
["F234","R234C6"," =D234-E234",0]
["G234","R234C7"," =C234-F234",0]
["C235","R235C3"," =C234-F234",0]
["D235","R235C4"," =_VariableRate_MonthlyPayment",0]
["E235","R235C5"," =M235",0]
["F235","R235C6"," =D235-E235",0]
["G235","R235C7"," =C235-F235",0]
["C236","R236C3"," =C235-F235",0]
["D236","R236C4"," =_VariableRate_MonthlyPayment",0]
["E236","R236C5"," =M236",0]
["F236","R236C6"," =D236-E236",0]
["G236","R236C7"," =C236-F236",0]
["C237","R237C3"," =C236-F236",0]
["D237","R237C4"," =_VariableRate_MonthlyPayment",0]
["E237","R237C5"," =M237",0]
["F237","R237C6"," =D237-E237",0]
["G237","R237C7"," =C237-F237",0]
["C238","R238C3"," =C237-F237",0]
["D238","R238C4"," =_VariableRate_MonthlyPayment",0]
["E238","R238C5"," =M238",0]
["F238","R238C6"," =D238-E238",0]
["G238","R238C7"," =C238-F238",0]
["C239","R239C3"," =C238-F238",0]
["D239","R239C4"," =_VariableRate_MonthlyPayment",0]
["E239","R239C5"," =M239",0]
["F239","R239C6"," =D239-E239",0]
["G239","R239C7"," =C239-F239",0]
["C240","R240C3"," =C239-F239",0]
["D240","R240C4"," =_VariableRate_MonthlyPayment",0]
["E240","R240C5"," =M240",0]
["F240","R240C6"," =D240-E240",0]
["G240","R240C7"," =C240-F240",0]
["C241","R241C3"," =C240-F240",0]
["D241","R241C4"," =_VariableRate_MonthlyPayment",0]
["E241","R241C5"," =M241",0]
["F241","R241C6"," =D241-E241",0]
["G241","R241C7"," =C241-F241",0]
["C242","R242C3"," =C241-F241",0]
["D242","R242C4"," =_VariableRate_MonthlyPayment",0]
["E242","R242C5"," =M242",0]
["F242","R242C6"," =D242-E242",0]
["G242","R242C7"," =C242-F242",0]
["C243","R243C3"," =C242-F242",0]
["D243","R243C4"," =_VariableRate_MonthlyPayment",0]
["E243","R243C5"," =M243",0]
["F243","R243C6"," =D243-E243",0]
["G243","R243C7"," =C243-F243",0]
["C244","R244C3"," =C243-F243",0]
["D244","R244C4"," =_VariableRate_MonthlyPayment",0]
["E244","R244C5"," =M244",0]
["F244","R244C6"," =D244-E244",0]
["G244","R244C7"," =C244-F244",0]
["C245","R245C3"," =C244-F244",0]
["D245","R245C4"," =_VariableRate_MonthlyPayment",0]
["E245","R245C5"," =M245",0]
["F245","R245C6"," =D245-E245",0]
["G245","R245C7"," =C245-F245",0]
["C246","R246C3"," =C245-F245",0]
["D246","R246C4"," =_VariableRate_MonthlyPayment",0]
["E246","R246C5"," =M246",0]
["F246","R246C6"," =D246-E246",0]
["G246","R246C7"," =C246-F246",0]
["C247","R247C3"," =C246-F246",0]
["D247","R247C4"," =_VariableRate_MonthlyPayment",0]
["E247","R247C5"," =M247",0]
["F247","R247C6"," =D247-E247",0]
["G247","R247C7"," =C247-F247",0]
["C248","R248C3"," =C247-F247",0]
["D248","R248C4"," =_VariableRate_MonthlyPayment",0]
["E248","R248C5"," =M248",0]
["F248","R248C6"," =D248-E248",0]
["G248","R248C7"," =C248-F248",0]
["C249","R249C3"," =C248-F248",0]
["D249","R249C4"," =_VariableRate_MonthlyPayment",0]
["E249","R249C5"," =M249",0]
["F249","R249C6"," =D249-E249",0]
["G249","R249C7"," =C249-F249",0]
["C250","R250C3"," =C249-F249",0]
["D250","R250C4"," =_VariableRate_MonthlyPayment",0]
["E250","R250C5"," =M250",0]
["F250","R250C6"," =D250-E250",0]
["G250","R250C7"," =C250-F250",0]
["C251","R251C3"," =C250-F250",0]
["D251","R251C4"," =_VariableRate_MonthlyPayment",0]
["E251","R251C5"," =M251",0]
["F251","R251C6"," =D251-E251",0]
["G251","R251C7"," =C251-F251",0]
["C252","R252C3"," =C251-F251",0]
["D252","R252C4"," =_VariableRate_MonthlyPayment",0]
["E252","R252C5"," =M252",0]
["F252","R252C6"," =D252-E252",0]
["G252","R252C7"," =C252-F252",0]
["C253","R253C3"," =C252-F252",0]
["D253","R253C4"," =_VariableRate_MonthlyPayment",0]
["E253","R253C5"," =M253",0]
["F253","R253C6"," =D253-E253",0]
["G253","R253C7"," =C253-F253",0]
["C254","R254C3"," =C253-F253",0]
["D254","R254C4"," =_VariableRate_MonthlyPayment",0]
["E254","R254C5"," =M254",0]
["F254","R254C6"," =D254-E254",0]
["G254","R254C7"," =C254-F254",0]
["C255","R255C3"," =C254-F254",0]
["D255","R255C4"," =_VariableRate_MonthlyPayment",0]
["E255","R255C5"," =M255",0]
["F255","R255C6"," =D255-E255",0]
["G255","R255C7"," =C255-F255",0]
["C256","R256C3"," =C255-F255",0]
["D256","R256C4"," =_VariableRate_MonthlyPayment",0]
["E256","R256C5"," =M256",0]
["F256","R256C6"," =D256-E256",0]
["G256","R256C7"," =C256-F256",0]
["C257","R257C3"," =C256-F256",0]
["D257","R257C4"," =_VariableRate_MonthlyPayment",0]
["E257","R257C5"," =M257",0]
["F257","R257C6"," =D257-E257",0]
["G257","R257C7"," =C257-F257",0]
["C258","R258C3"," =C257-F257",0]
["D258","R258C4"," =_VariableRate_MonthlyPayment",0]
["E258","R258C5"," =M258",0]
["F258","R258C6"," =D258-E258",0]
["G258","R258C7"," =C258-F258",0]
["C259","R259C3"," =C258-F258",0]
["D259","R259C4"," =_VariableRate_MonthlyPayment",0]
["E259","R259C5"," =M259",0]
["F259","R259C6"," =D259-E259",0]
["G259","R259C7"," =C259-F259",0]
["C260","R260C3"," =C259-F259",0]
["D260","R260C4"," =_VariableRate_MonthlyPayment",0]
["E260","R260C5"," =M260",0]
["F260","R260C6"," =D260-E260",0]
["G260","R260C7"," =C260-F260",0]
["C261","R261C3"," =C260-F260",0]
["D261","R261C4"," =_VariableRate_MonthlyPayment",0]
["E261","R261C5"," =M261",0]
["F261","R261C6"," =D261-E261",0]
["G261","R261C7"," =C261-F261",0]
["C262","R262C3"," =C261-F261",0]
["D262","R262C4"," =_VariableRate_MonthlyPayment",0]
["E262","R262C5"," =M262",0]
["F262","R262C6"," =D262-E262",0]
["G262","R262C7"," =C262-F262",0]
["C263","R263C3"," =C262-F262",0]
["D263","R263C4"," =_VariableRate_MonthlyPayment",0]
["E263","R263C5"," =M263",0]
["F263","R263C6"," =D263-E263",0]
["G263","R263C7"," =C263-F263",0]
["C264","R264C3"," =C263-F263",0]
["D264","R264C4"," =_VariableRate_MonthlyPayment",0]
["E264","R264C5"," =M264",0]
["F264","R264C6"," =D264-E264",0]
["G264","R264C7"," =C264-F264",0]
["C265","R265C3"," =C264-F264",0]
["D265","R265C4"," =_VariableRate_MonthlyPayment",0]
["E265","R265C5"," =M265",0]
["F265","R265C6"," =D265-E265",0]
["G265","R265C7"," =C265-F265",0]
["C266","R266C3"," =C265-F265",0]
["D266","R266C4"," =_VariableRate_MonthlyPayment",0]
["E266","R266C5"," =M266",0]
["F266","R266C6"," =D266-E266",0]
["G266","R266C7"," =C266-F266",0]
["C267","R267C3"," =C266-F266",0]
["D267","R267C4"," =_VariableRate_MonthlyPayment",0]
["E267","R267C5"," =M267",0]
["F267","R267C6"," =D267-E267",0]
["G267","R267C7"," =C267-F267",0]
["C268","R268C3"," =C267-F267",0]
["D268","R268C4"," =_VariableRate_MonthlyPayment",0]
["E268","R268C5"," =M268",0]
["F268","R268C6"," =D268-E268",0]
["G268","R268C7"," =C268-F268",0]
["C269","R269C3"," =C268-F268",0]
["D269","R269C4"," =_VariableRate_MonthlyPayment",0]
["E269","R269C5"," =M269",0]
["F269","R269C6"," =D269-E269",0]
["G269","R269C7"," =C269-F269",0]
["C270","R270C3"," =C269-F269",0]
["D270","R270C4"," =_VariableRate_MonthlyPayment",0]
["E270","R270C5"," =M270",0]
["F270","R270C6"," =D270-E270",0]
["G270","R270C7"," =C270-F270",0]
["C271","R271C3"," =C270-F270",0]
["D271","R271C4"," =_VariableRate_MonthlyPayment",0]
["E271","R271C5"," =M271",0]
["F271","R271C6"," =D271-E271",0]
["G271","R271C7"," =C271-F271",0]
["C272","R272C3"," =C271-F271",0]
["D272","R272C4"," =_VariableRate_MonthlyPayment",0]
["E272","R272C5"," =M272",0]
["F272","R272C6"," =D272-E272",0]
["G272","R272C7"," =C272-F272",0]
["C273","R273C3"," =C272-F272",0]
["D273","R273C4"," =_VariableRate_MonthlyPayment",0]
["E273","R273C5"," =M273",0]
["F273","R273C6"," =D273-E273",0]
["G273","R273C7"," =C273-F273",0]
["C274","R274C3"," =C273-F273",0]
["D274","R274C4"," =_VariableRate_MonthlyPayment",0]
["E274","R274C5"," =M274",0]
["F274","R274C6"," =D274-E274",0]
["G274","R274C7"," =C274-F274",0]
["C275","R275C3"," =C274-F274",0]
["D275","R275C4"," =_VariableRate_MonthlyPayment",0]
["E275","R275C5"," =M275",0]
["F275","R275C6"," =D275-E275",0]
["G275","R275C7"," =C275-F275",0]
["C276","R276C3"," =C275-F275",0]
["D276","R276C4"," =_VariableRate_MonthlyPayment",0]
["E276","R276C5"," =M276",0]
["F276","R276C6"," =D276-E276",0]
["G276","R276C7"," =C276-F276",0]
["C277","R277C3"," =C276-F276",0]
["D277","R277C4"," =_VariableRate_MonthlyPayment",0]
["E277","R277C5"," =M277",0]
["F277","R277C6"," =D277-E277",0]
["G277","R277C7"," =C277-F277",0]
["C278","R278C3"," =C277-F277",0]
["D278","R278C4"," =_VariableRate_MonthlyPayment",0]
["E278","R278C5"," =M278",0]
["F278","R278C6"," =D278-E278",0]
["G278","R278C7"," =C278-F278",0]
["C279","R279C3"," =C278-F278",0]
["D279","R279C4"," =_VariableRate_MonthlyPayment",0]
["E279","R279C5"," =M279",0]
["F279","R279C6"," =D279-E279",0]
["G279","R279C7"," =C279-F279",0]
["C280","R280C3"," =C279-F279",0]
["D280","R280C4"," =_VariableRate_MonthlyPayment",0]
["E280","R280C5"," =M280",0]
["F280","R280C6"," =D280-E280",0]
["G280","R280C7"," =C280-F280",0]
["C281","R281C3"," =C280-F280",0]
["D281","R281C4"," =_VariableRate_MonthlyPayment",0]
["E281","R281C5"," =M281",0]
["F281","R281C6"," =D281-E281",0]
["G281","R281C7"," =C281-F281",0]
["C282","R282C3"," =C281-F281",0]
["D282","R282C4"," =_VariableRate_MonthlyPayment",0]
["E282","R282C5"," =M282",0]
["F282","R282C6"," =D282-E282",0]
["G282","R282C7"," =C282-F282",0]
["C283","R283C3"," =C282-F282",0]
["D283","R283C4"," =_VariableRate_MonthlyPayment",0]
["E283","R283C5"," =M283",0]
["F283","R283C6"," =D283-E283",0]
["G283","R283C7"," =C283-F283",0]
["C284","R284C3"," =C283-F283",0]
["D284","R284C4"," =_VariableRate_MonthlyPayment",0]
["E284","R284C5"," =M284",0]
["F284","R284C6"," =D284-E284",0]
["G284","R284C7"," =C284-F284",0]
["C285","R285C3"," =C284-F284",0]
["D285","R285C4"," =_VariableRate_MonthlyPayment",0]
["E285","R285C5"," =M285",0]
["F285","R285C6"," =D285-E285",0]
["G285","R285C7"," =C285-F285",0]
["C286","R286C3"," =C285-F285",0]
["D286","R286C4"," =_VariableRate_MonthlyPayment",0]
["E286","R286C5"," =M286",0]
["F286","R286C6"," =D286-E286",0]
["G286","R286C7"," =C286-F286",0]
["C287","R287C3"," =C286-F286",0]
["D287","R287C4"," =_VariableRate_MonthlyPayment",0]
["E287","R287C5"," =M287",0]
["F287","R287C6"," =D287-E287",0]
["G287","R287C7"," =C287-F287",0]
["C288","R288C3"," =C287-F287",0]
["D288","R288C4"," =_VariableRate_MonthlyPayment",0]
["E288","R288C5"," =M288",0]
["F288","R288C6"," =D288-E288",0]
["G288","R288C7"," =C288-F288",0]
["C289","R289C3"," =C288-F288",0]
["D289","R289C4"," =_VariableRate_MonthlyPayment",0]
["E289","R289C5"," =M289",0]
["F289","R289C6"," =D289-E289",0]
["G289","R289C7"," =C289-F289",0]
["C290","R290C3"," =C289-F289",0]
["D290","R290C4"," =_VariableRate_MonthlyPayment",0]
["E290","R290C5"," =M290",0]
["F290","R290C6"," =D290-E290",0]
["G290","R290C7"," =C290-F290",0]
["C291","R291C3"," =C290-F290",0]
["D291","R291C4"," =_VariableRate_MonthlyPayment",0]
["E291","R291C5"," =M291",0]
["F291","R291C6"," =D291-E291",0]
["G291","R291C7"," =C291-F291",0]
["C292","R292C3"," =C291-F291",0]
["D292","R292C4"," =_VariableRate_MonthlyPayment",0]
["E292","R292C5"," =M292",0]
["F292","R292C6"," =D292-E292",0]
["G292","R292C7"," =C292-F292",0]
["C293","R293C3"," =C292-F292",0]
["D293","R293C4"," =_VariableRate_MonthlyPayment",0]
["E293","R293C5"," =M293",0]
["F293","R293C6"," =D293-E293",0]
["G293","R293C7"," =C293-F293",0]
["C294","R294C3"," =C293-F293",0]
["D294","R294C4"," =_VariableRate_MonthlyPayment",0]
["E294","R294C5"," =M294",0]
["F294","R294C6"," =D294-E294",0]
["G294","R294C7"," =C294-F294",0]
["C295","R295C3"," =C294-F294",0]
["D295","R295C4"," =_VariableRate_MonthlyPayment",0]
["E295","R295C5"," =M295",0]
["F295","R295C6"," =D295-E295",0]
["G295","R295C7"," =C295-F295",0]
["C296","R296C3"," =C295-F295",0]
["D296","R296C4"," =_VariableRate_MonthlyPayment",0]
["E296","R296C5"," =M296",0]
["F296","R296C6"," =D296-E296",0]
["G296","R296C7"," =C296-F296",0]
["C297","R297C3"," =C296-F296",0]
["D297","R297C4"," =_VariableRate_MonthlyPayment",0]
["E297","R297C5"," =M297",0]
["F297","R297C6"," =D297-E297",0]
["G297","R297C7"," =C297-F297",0]
["C298","R298C3"," =C297-F297",0]
["D298","R298C4"," =_VariableRate_MonthlyPayment",0]
["E298","R298C5"," =M298",0]
["F298","R298C6"," =D298-E298",0]
["G298","R298C7"," =C298-F298",0]
["C299","R299C3"," =C298-F298",0]
["D299","R299C4"," =_VariableRate_MonthlyPayment",0]
["E299","R299C5"," =M299",0]
["F299","R299C6"," =D299-E299",0]
["G299","R299C7"," =C299-F299",0]
["C300","R300C3"," =C299-F299",0]
["D300","R300C4"," =_VariableRate_MonthlyPayment",0]
["E300","R300C5"," =M300",0]
["F300","R300C6"," =D300-E300",0]
["G300","R300C7"," =C300-F300",0]
["C301","R301C3"," =C300-F300",0]
["D301","R301C4"," =_VariableRate_MonthlyPayment",0]
["E301","R301C5"," =M301",0]
["F301","R301C6"," =D301-E301",0]
["G301","R301C7"," =C301-F301",0]
["C302","R302C3"," =C301-F301",0]
["D302","R302C4"," =_VariableRate_MonthlyPayment",0]
["E302","R302C5"," =M302",0]
["F302","R302C6"," =D302-E302",0]
["G302","R302C7"," =C302-F302",0]
["C303","R303C3"," =C302-F302",0]
["D303","R303C4"," =_VariableRate_MonthlyPayment",0]
["E303","R303C5"," =M303",0]
["F303","R303C6"," =D303-E303",0]
["G303","R303C7"," =C303-F303",0]
["C304","R304C3"," =C303-F303",0]
["D304","R304C4"," =_VariableRate_MonthlyPayment",0]
["E304","R304C5"," =M304",0]
["F304","R304C6"," =D304-E304",0]
["G304","R304C7"," =C304-F304",0]
["C305","R305C3"," =C304-F304",0]
["D305","R305C4"," =_VariableRate_MonthlyPayment",0]
["E305","R305C5"," =M305",0]
["F305","R305C6"," =D305-E305",0]
["G305","R305C7"," =C305-F305",0]
["C306","R306C3"," =C305-F305",0]
["D306","R306C4"," =_VariableRate_MonthlyPayment",0]
["E306","R306C5"," =M306",0]
["F306","R306C6"," =D306-E306",0]
["G306","R306C7"," =C306-F306",0]
["C307","R307C3"," =C306-F306",0]
["D307","R307C4"," =_VariableRate_MonthlyPayment",0]
["E307","R307C5"," =M307",0]
["F307","R307C6"," =D307-E307",0]
["G307","R307C7"," =C307-F307",0]
["C308","R308C3"," =C307-F307",0]
["D308","R308C4"," =_VariableRate_MonthlyPayment",0]
["E308","R308C5"," =M308",0]
["F308","R308C6"," =D308-E308",0]
["G308","R308C7"," =C308-F308",0]
["C309","R309C3"," =C308-F308",0]
["D309","R309C4"," =_VariableRate_MonthlyPayment",0]
["E309","R309C5"," =M309",0]
["F309","R309C6"," =D309-E309",0]
["G309","R309C7"," =C309-F309",0]
["C310","R310C3"," =C309-F309",0]
["D310","R310C4"," =_VariableRate_MonthlyPayment",0]
["E310","R310C5"," =M310",0]
["F310","R310C6"," =D310-E310",0]
["G310","R310C7"," =C310-F310",0]
["C311","R311C3"," =C310-F310",0]
["D311","R311C4"," =_VariableRate_MonthlyPayment",0]
["E311","R311C5"," =M311",0]
["F311","R311C6"," =D311-E311",0]
["G311","R311C7"," =C311-F311",0]
["C312","R312C3"," =C311-F311",0]
["D312","R312C4"," =_VariableRate_MonthlyPayment",0]
["E312","R312C5"," =M312",0]
["F312","R312C6"," =D312-E312",0]
["G312","R312C7"," =C312-F312",0]
["C313","R313C3"," =C312-F312",0]
["D313","R313C4"," =_VariableRate_MonthlyPayment",0]
["E313","R313C5"," =M313",0]
["F313","R313C6"," =D313-E313",0]
["G313","R313C7"," =C313-F313",0]
["C314","R314C3"," =C313-F313",0]
["D314","R314C4"," =_VariableRate_MonthlyPayment",0]
["E314","R314C5"," =M314",0]
["F314","R314C6"," =D314-E314",0]
["G314","R314C7"," =C314-F314",0]
["C315","R315C3"," =C314-F314",0]
["D315","R315C4"," =_VariableRate_MonthlyPayment",0]
["E315","R315C5"," =M315",0]
["F315","R315C6"," =D315-E315",0]
["G315","R315C7"," =C315-F315",0]
["C316","R316C3"," =C315-F315",0]
["D316","R316C4"," =_VariableRate_MonthlyPayment",0]
["E316","R316C5"," =M316",0]
["F316","R316C6"," =D316-E316",0]
["G316","R316C7"," =C316-F316",0]
["C317","R317C3"," =C316-F316",0]
["D317","R317C4"," =_VariableRate_MonthlyPayment",0]
["E317","R317C5"," =M317",0]
["F317","R317C6"," =D317-E317",0]
["G317","R317C7"," =C317-F317",0]
["C318","R318C3"," =C317-F317",0]
["D318","R318C4"," =_VariableRate_MonthlyPayment",0]
["E318","R318C5"," =M318",0]
["F318","R318C6"," =D318-E318",0]
["G318","R318C7"," =C318-F318",0]
["C319","R319C3"," =C318-F318",0]
["D319","R319C4"," =_VariableRate_MonthlyPayment",0]
["E319","R319C5"," =M319",0]
["F319","R319C6"," =D319-E319",0]
["G319","R319C7"," =C319-F319",0]
["C320","R320C3"," =C319-F319",0]
["D320","R320C4"," =_VariableRate_MonthlyPayment",0]
["E320","R320C5"," =M320",0]
["F320","R320C6"," =D320-E320",0]
["G320","R320C7"," =C320-F320",0]
["C321","R321C3"," =C320-F320",0]
["D321","R321C4"," =_VariableRate_MonthlyPayment",0]
["E321","R321C5"," =M321",0]
["F321","R321C6"," =D321-E321",0]
["G321","R321C7"," =C321-F321",0]
["C322","R322C3"," =C321-F321",0]
["D322","R322C4"," =_VariableRate_MonthlyPayment",0]
["E322","R322C5"," =M322",0]
["F322","R322C6"," =D322-E322",0]
["G322","R322C7"," =C322-F322",0]
["C323","R323C3"," =C322-F322",0]
["D323","R323C4"," =_VariableRate_MonthlyPayment",0]
["E323","R323C5"," =M323",0]
["F323","R323C6"," =D323-E323",0]
["G323","R323C7"," =C323-F323",0]
["C324","R324C3"," =C323-F323",0]
["D324","R324C4"," =_VariableRate_MonthlyPayment",0]
["E324","R324C5"," =M324",0]
["F324","R324C6"," =D324-E324",0]
["G324","R324C7"," =C324-F324",0]
["C325","R325C3"," =C324-F324",0]
["D325","R325C4"," =_VariableRate_MonthlyPayment",0]
["E325","R325C5"," =M325",0]
["F325","R325C6"," =D325-E325",0]
["G325","R325C7"," =C325-F325",0]
["C326","R326C3"," =C325-F325",0]
["D326","R326C4"," =_VariableRate_MonthlyPayment",0]
["E326","R326C5"," =M326",0]
["F326","R326C6"," =D326-E326",0]
["G326","R326C7"," =C326-F326",0]
["C327","R327C3"," =C326-F326",0]
["D327","R327C4"," =_VariableRate_MonthlyPayment",0]
["E327","R327C5"," =M327",0]
["F327","R327C6"," =D327-E327",0]
["G327","R327C7"," =C327-F327",0]
["C328","R328C3"," =C327-F327",0]
["D328","R328C4"," =_VariableRate_MonthlyPayment",0]
["E328","R328C5"," =M328",0]
["F328","R328C6"," =D328-E328",0]
["G328","R328C7"," =C328-F328",0]
["C329","R329C3"," =C328-F328",0]
["D329","R329C4"," =_VariableRate_MonthlyPayment",0]
["E329","R329C5"," =M329",0]
["F329","R329C6"," =D329-E329",0]
["G329","R329C7"," =C329-F329",0]
["C330","R330C3"," =C329-F329",0]
["D330","R330C4"," =_VariableRate_MonthlyPayment",0]
["E330","R330C5"," =M330",0]
["F330","R330C6"," =D330-E330",0]
["G330","R330C7"," =C330-F330",0]
["C331","R331C3"," =C330-F330",0]
["D331","R331C4"," =_VariableRate_MonthlyPayment",0]
["E331","R331C5"," =M331",0]
["F331","R331C6"," =D331-E331",0]
["G331","R331C7"," =C331-F331",0]
["C332","R332C3"," =C331-F331",0]
["D332","R332C4"," =_VariableRate_MonthlyPayment",0]
["E332","R332C5"," =M332",0]
["F332","R332C6"," =D332-E332",0]
["G332","R332C7"," =C332-F332",0]
["C333","R333C3"," =C332-F332",0]
["D333","R333C4"," =_VariableRate_MonthlyPayment",0]
["E333","R333C5"," =M333",0]
["F333","R333C6"," =D333-E333",0]
["G333","R333C7"," =C333-F333",0]
["C334","R334C3"," =C333-F333",0]
["D334","R334C4"," =_VariableRate_MonthlyPayment",0]
["E334","R334C5"," =M334",0]
["F334","R334C6"," =D334-E334",0]
["G334","R334C7"," =C334-F334",0]
["C335","R335C3"," =C334-F334",0]
["D335","R335C4"," =_VariableRate_MonthlyPayment",0]
["E335","R335C5"," =M335",0]
["F335","R335C6"," =D335-E335",0]
["G335","R335C7"," =C335-F335",0]
["C336","R336C3"," =C335-F335",0]
["D336","R336C4"," =_VariableRate_MonthlyPayment",0]
["E336","R336C5"," =M336",0]
["F336","R336C6"," =D336-E336",0]
["G336","R336C7"," =C336-F336",0]
["C337","R337C3"," =C336-F336",0]
["D337","R337C4"," =_VariableRate_MonthlyPayment",0]
["E337","R337C5"," =M337",0]
["F337","R337C6"," =D337-E337",0]
["G337","R337C7"," =C337-F337",0]
["C338","R338C3"," =C337-F337",0]
["D338","R338C4"," =_VariableRate_MonthlyPayment",0]
["E338","R338C5"," =M338",0]
["F338","R338C6"," =D338-E338",0]
["G338","R338C7"," =C338-F338",0]
["C339","R339C3"," =C338-F338",0]
["D339","R339C4"," =_VariableRate_MonthlyPayment",0]
["E339","R339C5"," =M339",0]
["F339","R339C6"," =D339-E339",0]
["G339","R339C7"," =C339-F339",0]
["C340","R340C3"," =C339-F339",0]
["D340","R340C4"," =_VariableRate_MonthlyPayment",0]
["E340","R340C5"," =M340",0]
["F340","R340C6"," =D340-E340",0]
["G340","R340C7"," =C340-F340",0]
["C341","R341C3"," =C340-F340",0]
["D341","R341C4"," =_VariableRate_MonthlyPayment",0]
["E341","R341C5"," =M341",0]
["F341","R341C6"," =D341-E341",0]
["G341","R341C7"," =C341-F341",0]
["C342","R342C3"," =C341-F341",0]
["D342","R342C4"," =_VariableRate_MonthlyPayment",0]
["E342","R342C5"," =M342",0]
["F342","R342C6"," =D342-E342",0]
["G342","R342C7"," =C342-F342",0]
["C343","R343C3"," =C342-F342",0]
["D343","R343C4"," =_VariableRate_MonthlyPayment",0]
["E343","R343C5"," =M343",0]
["F343","R343C6"," =D343-E343",0]
["G343","R343C7"," =C343-F343",0]
["C344","R344C3"," =C343-F343",0]
["D344","R344C4"," =_VariableRate_MonthlyPayment",0]
["E344","R344C5"," =M344",0]
["F344","R344C6"," =D344-E344",0]
["G344","R344C7"," =C344-F344",0]
["C345","R345C3"," =C344-F344",0]
["D345","R345C4"," =_VariableRate_MonthlyPayment",0]
["E345","R345C5"," =M345",0]
["F345","R345C6"," =D345-E345",0]
["G345","R345C7"," =C345-F345",0]
["C346","R346C3"," =C345-F345",0]
["D346","R346C4"," =_VariableRate_MonthlyPayment",0]
["E346","R346C5"," =M346",0]
["F346","R346C6"," =D346-E346",0]
["G346","R346C7"," =C346-F346",0]
["C347","R347C3"," =C346-F346",0]
["D347","R347C4"," =_VariableRate_MonthlyPayment",0]
["E347","R347C5"," =M347",0]
["F347","R347C6"," =D347-E347",0]
["G347","R347C7"," =C347-F347",0]
["C348","R348C3"," =C347-F347",0]
["D348","R348C4"," =_VariableRate_MonthlyPayment",0]
["E348","R348C5"," =M348",0]
["F348","R348C6"," =D348-E348",0]
["G348","R348C7"," =C348-F348",0]
["C349","R349C3"," =C348-F348",0]
["D349","R349C4"," =_VariableRate_MonthlyPayment",0]
["E349","R349C5"," =M349",0]
["F349","R349C6"," =D349-E349",0]
["G349","R349C7"," =C349-F349",0]
["C350","R350C3"," =C349-F349",0]
["D350","R350C4"," =_VariableRate_MonthlyPayment",0]
["E350","R350C5"," =M350",0]
["F350","R350C6"," =D350-E350",0]
["G350","R350C7"," =C350-F350",0]
["C351","R351C3"," =C350-F350",0]
["D351","R351C4"," =_VariableRate_MonthlyPayment",0]
["E351","R351C5"," =M351",0]
["F351","R351C6"," =D351-E351",0]
["G351","R351C7"," =C351-F351",0]
["C352","R352C3"," =C351-F351",0]
["D352","R352C4"," =_VariableRate_MonthlyPayment",0]
["E352","R352C5"," =M352",0]
["F352","R352C6"," =D352-E352",0]
["G352","R352C7"," =C352-F352",0]
["C353","R353C3"," =C352-F352",0]
["D353","R353C4"," =_VariableRate_MonthlyPayment",0]
["E353","R353C5"," =M353",0]
["F353","R353C6"," =D353-E353",0]
["G353","R353C7"," =C353-F353",0]
["C354","R354C3"," =C353-F353",0]
["D354","R354C4"," =_VariableRate_MonthlyPayment",0]
["E354","R354C5"," =M354",0]
["F354","R354C6"," =D354-E354",0]
["G354","R354C7"," =C354-F354",0]
["C355","R355C3"," =C354-F354",0]
["D355","R355C4"," =_VariableRate_MonthlyPayment",0]
["E355","R355C5"," =M355",0]
["F355","R355C6"," =D355-E355",0]
["G355","R355C7"," =C355-F355",0]
["C356","R356C3"," =C355-F355",0]
["D356","R356C4"," =_VariableRate_MonthlyPayment",0]
["E356","R356C5"," =M356",0]
["F356","R356C6"," =D356-E356",0]
["G356","R356C7"," =C356-F356",0]
["C357","R357C3"," =C356-F356",0]
["D357","R357C4"," =_VariableRate_MonthlyPayment",0]
["E357","R357C5"," =M357",0]
["F357","R357C6"," =D357-E357",0]
["G357","R357C7"," =C357-F357",0]
["C358","R358C3"," =C357-F357",0]
["D358","R358C4"," =_VariableRate_MonthlyPayment",0]
["E358","R358C5"," =M358",0]
["F358","R358C6"," =D358-E358",0]
["G358","R358C7"," =C358-F358",0]
["C359","R359C3"," =C358-F358",0]
["D359","R359C4"," =_VariableRate_MonthlyPayment",0]
["E359","R359C5"," =M359",0]
["F359","R359C6"," =D359-E359",0]
["G359","R359C7"," =C359-F359",0]
["C360","R360C3"," =C359-F359",0]
["D360","R360C4"," =_VariableRate_MonthlyPayment",0]
["E360","R360C5"," =M360",0]
["F360","R360C6"," =D360-E360",0]
["G360","R360C7"," =C360-F360",0]
["C361","R361C3"," =C360-F360",0]
["D361","R361C4"," =_VariableRate_MonthlyPayment",0]
["E361","R361C5"," =M361",0]
["F361","R361C6"," =D361-E361",0]
["G361","R361C7"," =C361-F361",0]
["C362","R362C3"," =C361-F361",0]
["D362","R362C4"," =_VariableRate_MonthlyPayment",0]
["E362","R362C5"," =M362",0]
["F362","R362C6"," =D362-E362",0]
["G362","R362C7"," =C362-F362",0]
["C363","R363C3"," =C362-F362",0]
["D363","R363C4"," =_VariableRate_MonthlyPayment",0]
["E363","R363C5"," =M363",0]
["F363","R363C6"," =D363-E363",0]
["G363","R363C7"," =C363-F363",0]
["C364","R364C3"," =C363-F363",0]
["D364","R364C4"," =_VariableRate_MonthlyPayment",0]
["E364","R364C5"," =M364",0]
["F364","R364C6"," =D364-E364",0]
["G364","R364C7"," =C364-F364",0]
["C365","R365C3"," =C364-F364",0]
["D365","R365C4"," =_VariableRate_MonthlyPayment",0]
["E365","R365C5"," =M365",0]
["F365","R365C6"," =D365-E365",0]
["G365","R365C7"," =C365-F365",0]
["C366","R366C3"," =C365-F365",0]
["D366","R366C4"," =_VariableRate_MonthlyPayment",0]
["E366","R366C5"," =M366",0]
["F366","R366C6"," =D366-E366",0]
["G366","R366C7"," =C366-F366",0]
["C367","R367C3"," =C366-F366",0]
["D367","R367C4"," =_VariableRate_MonthlyPayment",0]
["E367","R367C5"," =M367",0]
["F367","R367C6"," =D367-E367",0]
["G367","R367C7"," =C367-F367",0]
["C368","R368C3"," =C367-F367",0]
["D368","R368C4"," =_VariableRate_MonthlyPayment",0]
["E368","R368C5"," =M368",0]
["F368","R368C6"," =D368-E368",0]
["G368","R368C7"," =C368-F368",0]
["C369","R369C3"," =C368-F368",0]
["D369","R369C4"," =_VariableRate_MonthlyPayment",0]
["E369","R369C5"," =M369",0]
["F369","R369C6"," =D369-E369",0]
["G369","R369C7"," =C369-F369",0]
["C370","R370C3"," =C369-F369",0]
["D370","R370C4"," =_VariableRate_MonthlyPayment",0]
["E370","R370C5"," =M370",0]
["F370","R370C6"," =D370-E370",0]
["G370","R370C7"," =C370-F370",0]
["C371","R371C3"," =C370-F370",0]
["D371","R371C4"," =_VariableRate_MonthlyPayment",0]
["E371","R371C5"," =M371",0]
["F371","R371C6"," =D371-E371",0]
["G371","R371C7"," =C371-F371",0]
["C372","R372C3"," =C371-F371",0]
["D372","R372C4"," =_VariableRate_MonthlyPayment",0]
["E372","R372C5"," =M372",0]
["F372","R372C6"," =D372-E372",0]
["G372","R372C7"," =C372-F372",0]
["C373","R373C3"," =C372-F372",0]
["D373","R373C4"," =_VariableRate_MonthlyPayment",0]
["E373","R373C5"," =M373",0]
["F373","R373C6"," =D373-E373",0]
["G373","R373C7"," =C373-F373",0]
["C374","R374C3"," =C373-F373",0]
["D374","R374C4"," =_VariableRate_MonthlyPayment",0]
["E374","R374C5"," =M374",0]
["F374","R374C6"," =D374-E374",0]
["G374","R374C7"," =C374-F374",0]
["C375","R375C3"," =C374-F374",0]
["D375","R375C4"," =_VariableRate_MonthlyPayment",0]
["E375","R375C5"," =M375",0]
["F375","R375C6"," =D375-E375",0]
["G375","R375C7"," =C375-F375",0]
["C376","R376C3"," =C375-F375",0]
["D376","R376C4"," =_VariableRate_MonthlyPayment",0]
["E376","R376C5"," =M376",0]
["F376","R376C6"," =D376-E376",0]
["G376","R376C7"," =C376-F376",0]
["C377","R377C3"," =C376-F376",0]
["D377","R377C4"," =_VariableRate_MonthlyPayment",0]
["E377","R377C5"," =M377",0]
["F377","R377C6"," =D377-E377",0]
["G377","R377C7"," =C377-F377",0]
["C378","R378C3"," =C377-F377",0]
["D378","R378C4"," =_VariableRate_MonthlyPayment",0]
["E378","R378C5"," =M378",0]
["F378","R378C6"," =D378-E378",0]
["G378","R378C7"," =C378-F378",0]
["C379","R379C3"," =C378-F378",0]
["D379","R379C4"," =_VariableRate_MonthlyPayment",0]
["E379","R379C5"," =M379",0]
["F379","R379C6"," =D379-E379",0]
["G379","R379C7"," =C379-F379",0]
["C380","R380C3"," =C379-F379",0]
["D380","R380C4"," =_VariableRate_MonthlyPayment",0]
["E380","R380C5"," =M380",0]
["F380","R380C6"," =D380-E380",0]
["G380","R380C7"," =C380-F380",0]
["C381","R381C3"," =C380-F380",0]
["D381","R381C4"," =_VariableRate_MonthlyPayment",0]
["E381","R381C5"," =M381",0]
["F381","R381C6"," =D381-E381",0]
["G381","R381C7"," =C381-F381",0]
["C382","R382C3"," =C381-F381",0]
["D382","R382C4"," =_VariableRate_MonthlyPayment",0]
["E382","R382C5"," =M382",0]
["F382","R382C6"," =D382-E382",0]
["G382","R382C7"," =C382-F382",0]
["C383","R383C3"," =C382-F382",0]
["D383","R383C4"," =_VariableRate_MonthlyPayment",0]
["E383","R383C5"," =M383",0]
["F383","R383C6"," =D383-E383",0]
["G383","R383C7"," =C383-F383",0]
["C384","R384C3"," =C383-F383",0]
["D384","R384C4"," =_VariableRate_MonthlyPayment",0]
["E384","R384C5"," =M384",0]
["F384","R384C6"," =D384-E384",0]
["G384","R384C7"," =C384-F384",0]
["C385","R385C3"," =C384-F384",0]
["D385","R385C4"," =_VariableRate_MonthlyPayment",0]
["E385","R385C5"," =M385",0]
["F385","R385C6"," =D385-E385",0]
["G385","R385C7"," =C385-F385",0]
["C386","R386C3"," =C385-F385",0]
["D386","R386C4"," =_VariableRate_MonthlyPayment",0]
["E386","R386C5"," =M386",0]
["F386","R386C6"," =D386-E386",0]
["G386","R386C7"," =C386-F386",0]
["C387","R387C3"," =C386-F386",0]
["D387","R387C4"," =_VariableRate_MonthlyPayment",0]
["E387","R387C5"," =M387",0]
["F387","R387C6"," =D387-E387",0]
["G387","R387C7"," =C387-F387",0]
["C388","R388C3"," =C387-F387",0]
["D388","R388C4"," =_VariableRate_MonthlyPayment",0]
["E388","R388C5"," =M388",0]
["F388","R388C6"," =D388-E388",0]
["G388","R388C7"," =C388-F388",0]
["C389","R389C3"," =C388-F388",0]
["D389","R389C4"," =_VariableRate_MonthlyPayment",0]
["E389","R389C5"," =M389",0]
["F389","R389C6"," =D389-E389",0]
["G389","R389C7"," =C389-F389",0]
["C390","R390C3"," =C389-F389",0]
["D390","R390C4"," =_VariableRate_MonthlyPayment",0]
["E390","R390C5"," =M390",0]
["F390","R390C6"," =D390-E390",0]
["G390","R390C7"," =C390-F390",0]
["C391","R391C3"," =C390-F390",0]
["D391","R391C4"," =_VariableRate_MonthlyPayment",0]
["E391","R391C5"," =M391",0]
["F391","R391C6"," =D391-E391",0]
["G391","R391C7"," =C391-F391",0]
["C392","R392C3"," =C391-F391",0]
["D392","R392C4"," =_VariableRate_MonthlyPayment",0]
["E392","R392C5"," =M392",0]
["F392","R392C6"," =D392-E392",0]
["G392","R392C7"," =C392-F392",0]
["C393","R393C3"," =C392-F392",0]
["D393","R393C4"," =_VariableRate_MonthlyPayment",0]
["E393","R393C5"," =M393",0]
["F393","R393C6"," =D393-E393",0]
["G393","R393C7"," =C393-F393",0]
["C394","R394C3"," =C393-F393",0]
["D394","R394C4"," =_VariableRate_MonthlyPayment",0]
["E394","R394C5"," =M394",0]
["F394","R394C6"," =D394-E394",0]
["G394","R394C7"," =C394-F394",0]
["C395","R395C3"," =C394-F394",0]
["D395","R395C4"," =_VariableRate_MonthlyPayment",0]
["E395","R395C5"," =M395",0]
["F395","R395C6"," =D395-E395",0]
["G395","R395C7"," =C395-F395",0]
["C396","R396C3"," =C395-F395",0]
["D396","R396C4"," =_VariableRate_MonthlyPayment",0]
["E396","R396C5"," =M396",0]
["F396","R396C6"," =D396-E396",0]
["G396","R396C7"," =C396-F396",0]
["C397","R397C3"," =C396-F396",0]
["D397","R397C4"," =_VariableRate_MonthlyPayment",0]
["E397","R397C5"," =M397",0]
["F397","R397C6"," =D397-E397",0]
["G397","R397C7"," =C397-F397",0]
["C398","R398C3"," =C397-F397",0]
["D398","R398C4"," =_VariableRate_MonthlyPayment",0]
["E398","R398C5"," =M398",0]
["F398","R398C6"," =D398-E398",0]
["G398","R398C7"," =C398-F398",0]
["C399","R399C3"," =C398-F398",0]
["D399","R399C4"," =_VariableRate_MonthlyPayment",0]
["E399","R399C5"," =M399",0]
["F399","R399C6"," =D399-E399",0]
["G399","R399C7"," =C399-F399",0]
["C400","R400C3"," =C399-F399",0]
["D400","R400C4"," =_VariableRate_MonthlyPayment",0]
["E400","R400C5"," =M400",0]
["F400","R400C6"," =D400-E400",0]
["G400","R400C7"," =C400-F400",0]
["C401","R401C3"," =C400-F400",0]
["D401","R401C4"," =_VariableRate_MonthlyPayment",0]
["E401","R401C5"," =M401",0]
["F401","R401C6"," =D401-E401",0]
["G401","R401C7"," =C401-F401",0]
["C402","R402C3"," =C401-F401",0]
["D402","R402C4"," =_VariableRate_MonthlyPayment",0]
["E402","R402C5"," =M402",0]
["F402","R402C6"," =D402-E402",0]
["G402","R402C7"," =C402-F402",0]
["C403","R403C3"," =C402-F402",0]
["D403","R403C4"," =_VariableRate_MonthlyPayment",0]
["E403","R403C5"," =M403",0]
["F403","R403C6"," =D403-E403",0]
["G403","R403C7"," =C403-F403",0]
["C404","R404C3"," =C403-F403",0]
["D404","R404C4"," =_VariableRate_MonthlyPayment",0]
["E404","R404C5"," =M404",0]
["F404","R404C6"," =D404-E404",0]
["G404","R404C7"," =C404-F404",0]
["C405","R405C3"," =C404-F404",0]
["D405","R405C4"," =_VariableRate_MonthlyPayment",0]
["E405","R405C5"," =M405",0]
["F405","R405C6"," =D405-E405",0]
["G405","R405C7"," =C405-F405",0]
["C406","R406C3"," =C405-F405",0]
["D406","R406C4"," =_VariableRate_MonthlyPayment",0]
["E406","R406C5"," =M406",0]
["F406","R406C6"," =D406-E406",0]
["G406","R406C7"," =C406-F406",0]
["C407","R407C3"," =C406-F406",0]
["D407","R407C4"," =_VariableRate_MonthlyPayment",0]
["E407","R407C5"," =M407",0]
["F407","R407C6"," =D407-E407",0]
["G407","R407C7"," =C407-F407",0]
["C408","R408C3"," =C407-F407",0]
["D408","R408C4"," =_VariableRate_MonthlyPayment",0]
["E408","R408C5"," =M408",0]
["F408","R408C6"," =D408-E408",0]
["G408","R408C7"," =C408-F408",0]
["C409","R409C3"," =C408-F408",0]
["D409","R409C4"," =_VariableRate_MonthlyPayment",0]
["E409","R409C5"," =M409",0]
["F409","R409C6"," =D409-E409",0]
["G409","R409C7"," =C409-F409",0]
["C410","R410C3"," =C409-F409",0]
["D410","R410C4"," =_VariableRate_MonthlyPayment",0]
["E410","R410C5"," =M410",0]
["F410","R410C6"," =D410-E410",0]
["G410","R410C7"," =C410-F410",0]
["C411","R411C3"," =C410-F410",0]
["D411","R411C4"," =_VariableRate_MonthlyPayment",0]
["E411","R411C5"," =M411",0]
["F411","R411C6"," =D411-E411",0]
["G411","R411C7"," =C411-F411",0]
["C412","R412C3"," =C411-F411",0]
["D412","R412C4"," =_VariableRate_MonthlyPayment",0]
["E412","R412C5"," =M412",0]
["F412","R412C6"," =D412-E412",0]
["G412","R412C7"," =C412-F412",0]
["C413","R413C3"," =C412-F412",0]
["D413","R413C4"," =_VariableRate_MonthlyPayment",0]
["E413","R413C5"," =M413",0]
["F413","R413C6"," =D413-E413",0]
["G413","R413C7"," =C413-F413",0]
["C414","R414C3"," =C413-F413",0]
["D414","R414C4"," =_VariableRate_MonthlyPayment",0]
["E414","R414C5"," =M414",0]
["F414","R414C6"," =D414-E414",0]
["G414","R414C7"," =C414-F414",0]
["C415","R415C3"," =C414-F414",0]
["D415","R415C4"," =_VariableRate_MonthlyPayment",0]
["E415","R415C5"," =M415",0]
["F415","R415C6"," =D415-E415",0]
["G415","R415C7"," =C415-F415",0]
["C416","R416C3"," =C415-F415",0]
["D416","R416C4"," =_VariableRate_MonthlyPayment",0]
["E416","R416C5"," =M416",0]
["F416","R416C6"," =D416-E416",0]
["G416","R416C7"," =C416-F416",0]
["C417","R417C3"," =C416-F416",0]
["D417","R417C4"," =_VariableRate_MonthlyPayment",0]
["E417","R417C5"," =M417",0]
["F417","R417C6"," =D417-E417",0]
["G417","R417C7"," =C417-F417",0]
["C418","R418C3"," =C417-F417",0]
["D418","R418C4"," =_VariableRate_MonthlyPayment",0]
["E418","R418C5"," =M418",0]
["F418","R418C6"," =D418-E418",0]
["G418","R418C7"," =C418-F418",0]
["C419","R419C3"," =C418-F418",0]
["D419","R419C4"," =_VariableRate_MonthlyPayment",0]
["E419","R419C5"," =M419",0]
["F419","R419C6"," =D419-E419",0]
["G419","R419C7"," =C419-F419",0]
["C420","R420C3"," =C419-F419",0]
["D420","R420C4"," =_VariableRate_MonthlyPayment",0]
["E420","R420C5"," =M420",0]
["F420","R420C6"," =D420-E420",0]
["G420","R420C7"," =C420-F420",0]
["C421","R421C3"," =C420-F420",0]
["D421","R421C4"," =_VariableRate_MonthlyPayment",0]
["E421","R421C5"," =M421",0]
["F421","R421C6"," =D421-E421",0]
["G421","R421C7"," =C421-F421",0]
["C422","R422C3"," =C421-F421",0]
["D422","R422C4"," =_VariableRate_MonthlyPayment",0]
["E422","R422C5"," =M422",0]
["F422","R422C6"," =D422-E422",0]
["G422","R422C7"," =C422-F422",0]
["C423","R423C3"," =C422-F422",0]
["D423","R423C4"," =_VariableRate_MonthlyPayment",0]
["E423","R423C5"," =M423",0]
["F423","R423C6"," =D423-E423",0]
["G423","R423C7"," =C423-F423",0]
["C424","R424C3"," =C423-F423",0]
["D424","R424C4"," =_VariableRate_MonthlyPayment",0]
["E424","R424C5"," =M424",0]
["F424","R424C6"," =D424-E424",0]
["G424","R424C7"," =C424-F424",0]
["C425","R425C3"," =C424-F424",0]
["D425","R425C4"," =_VariableRate_MonthlyPayment",0]
["E425","R425C5"," =M425",0]
["F425","R425C6"," =D425-E425",0]
["G425","R425C7"," =C425-F425",0]
["C426","R426C3"," =C425-F425",0]
["D426","R426C4"," =_VariableRate_MonthlyPayment",0]
["E426","R426C5"," =M426",0]
["F426","R426C6"," =D426-E426",0]
["G426","R426C7"," =C426-F426",0]
["C427","R427C3"," =C426-F426",0]
["D427","R427C4"," =_VariableRate_MonthlyPayment",0]
["E427","R427C5"," =M427",0]
["F427","R427C6"," =D427-E427",0]
["G427","R427C7"," =C427-F427",0]
["C428","R428C3"," =C427-F427",0]
["D428","R428C4"," =_VariableRate_MonthlyPayment",0]
["E428","R428C5"," =M428",0]
["F428","R428C6"," =D428-E428",0]
["G428","R428C7"," =C428-F428",0]
["C429","R429C3"," =C428-F428",0]
["D429","R429C4"," =_VariableRate_MonthlyPayment",0]
["E429","R429C5"," =M429",0]
["F429","R429C6"," =D429-E429",0]
["G429","R429C7"," =C429-F429",0]
["C430","R430C3"," =C429-F429",0]
["D430","R430C4"," =_VariableRate_MonthlyPayment",0]
["E430","R430C5"," =M430",0]
["F430","R430C6"," =D430-E430",0]
["G430","R430C7"," =C430-F430",0]
["C431","R431C3"," =C430-F430",0]
["D431","R431C4"," =_VariableRate_MonthlyPayment",0]
["E431","R431C5"," =M431",0]
["F431","R431C6"," =D431-E431",0]
["G431","R431C7"," =C431-F431",0]
["C432","R432C3"," =C431-F431",0]
["D432","R432C4"," =_VariableRate_MonthlyPayment",0]
["E432","R432C5"," =M432",0]
["F432","R432C6"," =D432-E432",0]
["G432","R432C7"," =C432-F432",0]
["C433","R433C3"," =C432-F432",0]
["D433","R433C4"," =_VariableRate_MonthlyPayment",0]
["E433","R433C5"," =M433",0]
["F433","R433C6"," =D433-E433",0]
["G433","R433C7"," =C433-F433",0]
["C434","R434C3"," =C433-F433",0]
["D434","R434C4"," =_VariableRate_MonthlyPayment",0]
["E434","R434C5"," =M434",0]
["F434","R434C6"," =D434-E434",0]
["G434","R434C7"," =C434-F434",0]
["C435","R435C3"," =C434-F434",0]
["D435","R435C4"," =_VariableRate_MonthlyPayment",0]
["E435","R435C5"," =M435",0]
["F435","R435C6"," =D435-E435",0]
["G435","R435C7"," =C435-F435",0]
["C436","R436C3"," =C435-F435",0]
["D436","R436C4"," =_VariableRate_MonthlyPayment",0]
["E436","R436C5"," =M436",0]
["F436","R436C6"," =D436-E436",0]
["G436","R436C7"," =C436-F436",0]
["C437","R437C3"," =C436-F436",0]
["D437","R437C4"," =_VariableRate_MonthlyPayment",0]
["E437","R437C5"," =M437",0]
["F437","R437C6"," =D437-E437",0]
["G437","R437C7"," =C437-F437",0]
["C438","R438C3"," =C437-F437",0]
["D438","R438C4"," =_VariableRate_MonthlyPayment",0]
["E438","R438C5"," =M438",0]
["F438","R438C6"," =D438-E438",0]
["G438","R438C7"," =C438-F438",0]
["C439","R439C3"," =C438-F438",0]
["D439","R439C4"," =_VariableRate_MonthlyPayment",0]
["E439","R439C5"," =M439",0]
["F439","R439C6"," =D439-E439",0]
["G439","R439C7"," =C439-F439",0]
["C440","R440C3"," =C439-F439",0]
["D440","R440C4"," =_VariableRate_MonthlyPayment",0]
["E440","R440C5"," =M440",0]
["F440","R440C6"," =D440-E440",0]
["G440","R440C7"," =C440-F440",0]
["C441","R441C3"," =C440-F440",0]
["D441","R441C4"," =_VariableRate_MonthlyPayment",0]
["E441","R441C5"," =M441",0]
["F441","R441C6"," =D441-E441",0]
["G441","R441C7"," =C441-F441",0]
["C442","R442C3"," =C441-F441",0]
["D442","R442C4"," =_VariableRate_MonthlyPayment",0]
["E442","R442C5"," =M442",0]
["F442","R442C6"," =D442-E442",0]
["G442","R442C7"," =C442-F442",0]
["C443","R443C3"," =C442-F442",0]
["D443","R443C4"," =_VariableRate_MonthlyPayment",0]
["E443","R443C5"," =M443",0]
["F443","R443C6"," =D443-E443",0]
["G443","R443C7"," =C443-F443",0]
["C444","R444C3"," =C443-F443",0]
["D444","R444C4"," =_VariableRate_MonthlyPayment",0]
["E444","R444C5"," =M444",0]
["F444","R444C6"," =D444-E444",0]
["G444","R444C7"," =C444-F444",0]
["C445","R445C3"," =C444-F444",0]
["D445","R445C4"," =_VariableRate_MonthlyPayment",0]
["E445","R445C5"," =M445",0]
["F445","R445C6"," =D445-E445",0]
["G445","R445C7"," =C445-F445",0]
["C446","R446C3"," =C445-F445",0]
["D446","R446C4"," =_VariableRate_MonthlyPayment",0]
["E446","R446C5"," =M446",0]
["F446","R446C6"," =D446-E446",0]
["G446","R446C7"," =C446-F446",0]
["C447","R447C3"," =C446-F446",0]
["D447","R447C4"," =_VariableRate_MonthlyPayment",0]
["E447","R447C5"," =M447",0]
["F447","R447C6"," =D447-E447",0]
["G447","R447C7"," =C447-F447",0]
["C448","R448C3"," =C447-F447",0]
["D448","R448C4"," =_VariableRate_MonthlyPayment",0]
["E448","R448C5"," =M448",0]
["F448","R448C6"," =D448-E448",0]
["G448","R448C7"," =C448-F448",0]
["C449","R449C3"," =C448-F448",0]
["D449","R449C4"," =_VariableRate_MonthlyPayment",0]
["E449","R449C5"," =M449",0]
["F449","R449C6"," =D449-E449",0]
["G449","R449C7"," =C449-F449",0]
["C450","R450C3"," =C449-F449",0]
["D450","R450C4"," =_VariableRate_MonthlyPayment",0]
["E450","R450C5"," =M450",0]
["F450","R450C6"," =D450-E450",0]
["G450","R450C7"," =C450-F450",0]
["C451","R451C3"," =C450-F450",0]
["D451","R451C4"," =_VariableRate_MonthlyPayment",0]
["E451","R451C5"," =M451",0]
["F451","R451C6"," =D451-E451",0]
["G451","R451C7"," =C451-F451",0]
["C452","R452C3"," =C451-F451",0]
["D452","R452C4"," =_VariableRate_MonthlyPayment",0]
["E452","R452C5"," =M452",0]
["F452","R452C6"," =D452-E452",0]
["G452","R452C7"," =C452-F452",0]
["C453","R453C3"," =C452-F452",0]
["D453","R453C4"," =_VariableRate_MonthlyPayment",0]
["E453","R453C5"," =M453",0]
["F453","R453C6"," =D453-E453",0]
["G453","R453C7"," =C453-F453",0]
["C454","R454C3"," =C453-F453",0]
["D454","R454C4"," =_VariableRate_MonthlyPayment",0]
["E454","R454C5"," =M454",0]
["F454","R454C6"," =D454-E454",0]
["G454","R454C7"," =C454-F454",0]
["C455","R455C3"," =C454-F454",0]
["D455","R455C4"," =_VariableRate_MonthlyPayment",0]
["E455","R455C5"," =M455",0]
["F455","R455C6"," =D455-E455",0]
["G455","R455C7"," =C455-F455",0]
["C456","R456C3"," =C455-F455",0]
["D456","R456C4"," =_VariableRate_MonthlyPayment",0]
["E456","R456C5"," =M456",0]
["F456","R456C6"," =D456-E456",0]
["G456","R456C7"," =C456-F456",0]
["C457","R457C3"," =C456-F456",0]
["D457","R457C4"," =_VariableRate_MonthlyPayment",0]
["E457","R457C5"," =M457",0]
["F457","R457C6"," =D457-E457",0]
["G457","R457C7"," =C457-F457",0]
["C458","R458C3"," =C457-F457",0]
["D458","R458C4"," =_VariableRate_MonthlyPayment",0]
["E458","R458C5"," =M458",0]
["F458","R458C6"," =D458-E458",0]
["G458","R458C7"," =C458-F458",0]
["C459","R459C3"," =C458-F458",0]
["D459","R459C4"," =_VariableRate_MonthlyPayment",0]
["E459","R459C5"," =M459",0]
["F459","R459C6"," =D459-E459",0]
["G459","R459C7"," =C459-F459",0]
["C460","R460C3"," =C459-F459",0]
["D460","R460C4"," =_VariableRate_MonthlyPayment",0]
["E460","R460C5"," =M460",0]
["F460","R460C6"," =D460-E460",0]
["G460","R460C7"," =C460-F460",0]
["C461","R461C3"," =C460-F460",0]
["D461","R461C4"," =_VariableRate_MonthlyPayment",0]
["E461","R461C5"," =M461",0]
["F461","R461C6"," =D461-E461",0]
["G461","R461C7"," =C461-F461",0]
["C462","R462C3"," =C461-F461",0]
["D462","R462C4"," =_VariableRate_MonthlyPayment",0]
["E462","R462C5"," =M462",0]
["F462","R462C6"," =D462-E462",0]
["G462","R462C7"," =C462-F462",0]
["C463","R463C3"," =C462-F462",0]
["D463","R463C4"," =_VariableRate_MonthlyPayment",0]
["E463","R463C5"," =M463",0]
["F463","R463C6"," =D463-E463",0]
["G463","R463C7"," =C463-F463",0]
["C464","R464C3"," =C463-F463",0]
["D464","R464C4"," =_VariableRate_MonthlyPayment",0]
["E464","R464C5"," =M464",0]
["F464","R464C6"," =D464-E464",0]
["G464","R464C7"," =C464-F464",0]
["C465","R465C3"," =C464-F464",0]
["D465","R465C4"," =_VariableRate_MonthlyPayment",0]
["E465","R465C5"," =M465",0]
["F465","R465C6"," =D465-E465",0]
["G465","R465C7"," =C465-F465",0]
["C466","R466C3"," =C465-F465",0]
["D466","R466C4"," =_VariableRate_MonthlyPayment",0]
["E466","R466C5"," =M466",0]
["F466","R466C6"," =D466-E466",0]
["G466","R466C7"," =C466-F466",0]
["C467","R467C3"," =C466-F466",0]
["D467","R467C4"," =_VariableRate_MonthlyPayment",0]
["E467","R467C5"," =M467",0]
["F467","R467C6"," =D467-E467",0]
["G467","R467C7"," =C467-F467",0]
["C468","R468C3"," =C467-F467",0]
["D468","R468C4"," =_VariableRate_MonthlyPayment",0]
["E468","R468C5"," =M468",0]
["F468","R468C6"," =D468-E468",0]
["G468","R468C7"," =C468-F468",0]
["C469","R469C3"," =C468-F468",0]
["D469","R469C4"," =_VariableRate_MonthlyPayment",0]
["E469","R469C5"," =M469",0]
["F469","R469C6"," =D469-E469",0]
["G469","R469C7"," =C469-F469",0]
["C470","R470C3"," =C469-F469",0]
["D470","R470C4"," =_VariableRate_MonthlyPayment",0]
["E470","R470C5"," =M470",0]
["F470","R470C6"," =D470-E470",0]
["G470","R470C7"," =C470-F470",0]
["C471","R471C3"," =C470-F470",0]
["D471","R471C4"," =_VariableRate_MonthlyPayment",0]
["E471","R471C5"," =M471",0]
["F471","R471C6"," =D471-E471",0]
["G471","R471C7"," =C471-F471",0]
["C472","R472C3"," =C471-F471",0]
["D472","R472C4"," =_VariableRate_MonthlyPayment",0]
["E472","R472C5"," =M472",0]
["F472","R472C6"," =D472-E472",0]
["G472","R472C7"," =C472-F472",0]
["C473","R473C3"," =C472-F472",0]
["D473","R473C4"," =_VariableRate_MonthlyPayment",0]
["E473","R473C5"," =M473",0]
["F473","R473C6"," =D473-E473",0]
["G473","R473C7"," =C473-F473",0]
["C474","R474C3"," =C473-F473",0]
["D474","R474C4"," =_VariableRate_MonthlyPayment",0]
["E474","R474C5"," =M474",0]
["F474","R474C6"," =D474-E474",0]
["G474","R474C7"," =C474-F474",0]
["C475","R475C3"," =C474-F474",0]
["D475","R475C4"," =_VariableRate_MonthlyPayment",0]
["E475","R475C5"," =M475",0]
["F475","R475C6"," =D475-E475",0]
["G475","R475C7"," =C475-F475",0]
["C476","R476C3"," =C475-F475",0]
["D476","R476C4"," =_VariableRate_MonthlyPayment",0]
["E476","R476C5"," =M476",0]
["F476","R476C6"," =D476-E476",0]
["G476","R476C7"," =C476-F476",0]
["C477","R477C3"," =C476-F476",0]
["D477","R477C4"," =_VariableRate_MonthlyPayment",0]
["E477","R477C5"," =M477",0]
["F477","R477C6"," =D477-E477",0]
["G477","R477C7"," =C477-F477",0]
["C478","R478C3"," =C477-F477",0]
["D478","R478C4"," =_VariableRate_MonthlyPayment",0]
["E478","R478C5"," =M478",0]
["F478","R478C6"," =D478-E478",0]
["G478","R478C7"," =C478-F478",0]
["C479","R479C3"," =C478-F478",0]
["D479","R479C4"," =_VariableRate_MonthlyPayment",0]
["E479","R479C5"," =M479",0]
["F479","R479C6"," =D479-E479",0]
["G479","R479C7"," =C479-F479",0]
["C480","R480C3"," =C479-F479",0]
["D480","R480C4"," =_VariableRate_MonthlyPayment",0]
["E480","R480C5"," =M480",0]
["F480","R480C6"," =D480-E480",0]
["G480","R480C7"," =C480-F480",0]
["C481","R481C3"," =C480-F480",0]
["D481","R481C4"," =_VariableRate_MonthlyPayment",0]
["E481","R481C5"," =M481",0]
["F481","R481C6"," =D481-E481",0]
["G481","R481C7"," =C481-F481",0]
["C482","R482C3"," =C481-F481",0]
["D482","R482C4"," =_VariableRate_MonthlyPayment",0]
["E482","R482C5"," =M482",0]
["F482","R482C6"," =D482-E482",0]
["G482","R482C7"," =C482-F482",0]
["C483","R483C3"," =C482-F482",0]
["D483","R483C4"," =_VariableRate_MonthlyPayment",0]
["E483","R483C5"," =M483",0]
["F483","R483C6"," =D483-E483",0]
["G483","R483C7"," =C483-F483",0]
["C484","R484C3"," =C483-F483",0]
["D484","R484C4"," =_VariableRate_MonthlyPayment",0]
["E484","R484C5"," =M484",0]
["F484","R484C6"," =D484-E484",0]
["G484","R484C7"," =C484-F484",0]
["C485","R485C3"," =C484-F484",0]
["D485","R485C4"," =_VariableRate_MonthlyPayment",0]
["E485","R485C5"," =M485",0]
["F485","R485C6"," =D485-E485",0]
["G485","R485C7"," =C485-F485",0]
["C486","R486C3"," =C485-F485",0]
["D486","R486C4"," =_VariableRate_MonthlyPayment",0]
["E486","R486C5"," =M486",0]
["F486","R486C6"," =D486-E486",0]
["G486","R486C7"," =C486-F486",0]
["C487","R487C3"," =C486-F486",0]
["D487","R487C4"," =_VariableRate_MonthlyPayment",0]
["E487","R487C5"," =M487",0]
["F487","R487C6"," =D487-E487",0]
["G487","R487C7"," =C487-F487",0]
["C488","R488C3"," =C487-F487",0]
["D488","R488C4"," =_VariableRate_MonthlyPayment",0]
["E488","R488C5"," =M488",0]
["F488","R488C6"," =D488-E488",0]
["G488","R488C7"," =C488-F488",0]
["C489","R489C3"," =C488-F488",0]
["D489","R489C4"," =_VariableRate_MonthlyPayment",0]
["E489","R489C5"," =M489",0]
["F489","R489C6"," =D489-E489",0]
["G489","R489C7"," =C489-F489",0]
["C490","R490C3"," =C489-F489",0]
["D490","R490C4"," =_VariableRate_MonthlyPayment",0]
["E490","R490C5"," =M490",0]
["F490","R490C6"," =D490-E490",0]
["G490","R490C7"," =C490-F490",0]
["C491","R491C3"," =C490-F490",0]
["D491","R491C4"," =_VariableRate_MonthlyPayment",0]
["E491","R491C5"," =M491",0]
["F491","R491C6"," =D491-E491",0]
["G491","R491C7"," =C491-F491",0]
["C492","R492C3"," =C491-F491",0]
["D492","R492C4"," =_VariableRate_MonthlyPayment",0]
["E492","R492C5"," =M492",0]
["F492","R492C6"," =D492-E492",0]
["G492","R492C7"," =C492-F492",0]
["C493","R493C3"," =C492-F492",0]
["D493","R493C4"," =_VariableRate_MonthlyPayment",0]
["E493","R493C5"," =M493",0]
["F493","R493C6"," =D493-E493",0]
["G493","R493C7"," =C493-F493",0]
["C494","R494C3"," =C493-F493",0]
["D494","R494C4"," =_VariableRate_MonthlyPayment",0]
["E494","R494C5"," =M494",0]
["F494","R494C6"," =D494-E494",0]
["G494","R494C7"," =C494-F494",0]
["C495","R495C3"," =C494-F494",0]
["D495","R495C4"," =_VariableRate_MonthlyPayment",0]
["E495","R495C5"," =M495",0]
["F495","R495C6"," =D495-E495",0]
["G495","R495C7"," =C495-F495",0]
["I16","R16C9"," =$C16*_VariableRate_UnderwritingRate/12",0]
["J16","R16C10"," =IF(MOD($B16,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K16","R16C11"," =IF(MOD($B16,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L16","R16C12"," =IF(MOD($B16,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M16","R16C13"," =SUM(I16:L16)",0]
["I17","R17C9"," =$C17*_VariableRate_UnderwritingRate/12",0]
["J17","R17C10"," =IF(MOD($B17,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K17","R17C11"," =IF(MOD($B17,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L17","R17C12"," =IF(MOD($B17,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M17","R17C13"," =SUM(I17:L17)",0]
["I18","R18C9"," =$C18*_VariableRate_UnderwritingRate/12",0]
["J18","R18C10"," =IF(MOD($B18,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K18","R18C11"," =IF(MOD($B18,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L18","R18C12"," =IF(MOD($B18,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M18","R18C13"," =SUM(I18:L18)",0]
["I19","R19C9"," =$C19*_VariableRate_UnderwritingRate/12",0]
["J19","R19C10"," =IF(MOD($B19,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K19","R19C11"," =IF(MOD($B19,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L19","R19C12"," =IF(MOD($B19,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M19","R19C13"," =SUM(I19:L19)",0]
["I20","R20C9"," =$C20*_VariableRate_UnderwritingRate/12",0]
["J20","R20C10"," =IF(MOD($B20,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K20","R20C11"," =IF(MOD($B20,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L20","R20C12"," =IF(MOD($B20,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M20","R20C13"," =SUM(I20:L20)",0]
["I21","R21C9"," =$C21*_VariableRate_UnderwritingRate/12",0]
["J21","R21C10"," =IF(MOD($B21,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K21","R21C11"," =IF(MOD($B21,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L21","R21C12"," =IF(MOD($B21,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M21","R21C13"," =SUM(I21:L21)",0]
["I22","R22C9"," =$C22*_VariableRate_UnderwritingRate/12",0]
["J22","R22C10"," =IF(MOD($B22,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K22","R22C11"," =IF(MOD($B22,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L22","R22C12"," =IF(MOD($B22,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M22","R22C13"," =SUM(I22:L22)",0]
["I23","R23C9"," =$C23*_VariableRate_UnderwritingRate/12",0]
["J23","R23C10"," =IF(MOD($B23,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K23","R23C11"," =IF(MOD($B23,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L23","R23C12"," =IF(MOD($B23,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M23","R23C13"," =SUM(I23:L23)",0]
["I24","R24C9"," =$C24*_VariableRate_UnderwritingRate/12",0]
["J24","R24C10"," =IF(MOD($B24,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K24","R24C11"," =IF(MOD($B24,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L24","R24C12"," =IF(MOD($B24,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M24","R24C13"," =SUM(I24:L24)",0]
["I25","R25C9"," =$C25*_VariableRate_UnderwritingRate/12",0]
["J25","R25C10"," =IF(MOD($B25,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K25","R25C11"," =IF(MOD($B25,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L25","R25C12"," =IF(MOD($B25,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M25","R25C13"," =SUM(I25:L25)",0]
["I26","R26C9"," =$C26*_VariableRate_UnderwritingRate/12",0]
["J26","R26C10"," =IF(MOD($B26,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K26","R26C11"," =IF(MOD($B26,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L26","R26C12"," =IF(MOD($B26,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M26","R26C13"," =SUM(I26:L26)",0]
["I27","R27C9"," =$C27*_VariableRate_UnderwritingRate/12",0]
["J27","R27C10"," =IF(MOD($B27,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K27","R27C11"," =IF(MOD($B27,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L27","R27C12"," =IF(MOD($B27,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M27","R27C13"," =SUM(I27:L27)",0]
["I28","R28C9"," =$C28*_VariableRate_UnderwritingRate/12",0]
["J28","R28C10"," =IF(MOD($B28,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K28","R28C11"," =IF(MOD($B28,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L28","R28C12"," =IF(MOD($B28,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M28","R28C13"," =SUM(I28:L28)",0]
["I29","R29C9"," =$C29*_VariableRate_UnderwritingRate/12",0]
["J29","R29C10"," =IF(MOD($B29,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K29","R29C11"," =IF(MOD($B29,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L29","R29C12"," =IF(MOD($B29,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M29","R29C13"," =SUM(I29:L29)",0]
["I30","R30C9"," =$C30*_VariableRate_UnderwritingRate/12",0]
["J30","R30C10"," =IF(MOD($B30,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K30","R30C11"," =IF(MOD($B30,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L30","R30C12"," =IF(MOD($B30,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M30","R30C13"," =SUM(I30:L30)",0]
["I31","R31C9"," =$C31*_VariableRate_UnderwritingRate/12",0]
["J31","R31C10"," =IF(MOD($B31,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K31","R31C11"," =IF(MOD($B31,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L31","R31C12"," =IF(MOD($B31,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M31","R31C13"," =SUM(I31:L31)",0]
["I32","R32C9"," =$C32*_VariableRate_UnderwritingRate/12",0]
["J32","R32C10"," =IF(MOD($B32,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K32","R32C11"," =IF(MOD($B32,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L32","R32C12"," =IF(MOD($B32,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M32","R32C13"," =SUM(I32:L32)",0]
["I33","R33C9"," =$C33*_VariableRate_UnderwritingRate/12",0]
["J33","R33C10"," =IF(MOD($B33,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K33","R33C11"," =IF(MOD($B33,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L33","R33C12"," =IF(MOD($B33,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M33","R33C13"," =SUM(I33:L33)",0]
["I34","R34C9"," =$C34*_VariableRate_UnderwritingRate/12",0]
["J34","R34C10"," =IF(MOD($B34,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K34","R34C11"," =IF(MOD($B34,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L34","R34C12"," =IF(MOD($B34,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M34","R34C13"," =SUM(I34:L34)",0]
["I35","R35C9"," =$C35*_VariableRate_UnderwritingRate/12",0]
["J35","R35C10"," =IF(MOD($B35,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K35","R35C11"," =IF(MOD($B35,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L35","R35C12"," =IF(MOD($B35,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M35","R35C13"," =SUM(I35:L35)",0]
["I36","R36C9"," =$C36*_VariableRate_UnderwritingRate/12",0]
["J36","R36C10"," =IF(MOD($B36,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K36","R36C11"," =IF(MOD($B36,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L36","R36C12"," =IF(MOD($B36,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M36","R36C13"," =SUM(I36:L36)",0]
["I37","R37C9"," =$C37*_VariableRate_UnderwritingRate/12",0]
["J37","R37C10"," =IF(MOD($B37,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K37","R37C11"," =IF(MOD($B37,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L37","R37C12"," =IF(MOD($B37,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M37","R37C13"," =SUM(I37:L37)",0]
["I38","R38C9"," =$C38*_VariableRate_UnderwritingRate/12",0]
["J38","R38C10"," =IF(MOD($B38,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K38","R38C11"," =IF(MOD($B38,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L38","R38C12"," =IF(MOD($B38,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M38","R38C13"," =SUM(I38:L38)",0]
["I39","R39C9"," =$C39*_VariableRate_UnderwritingRate/12",0]
["J39","R39C10"," =IF(MOD($B39,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K39","R39C11"," =IF(MOD($B39,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L39","R39C12"," =IF(MOD($B39,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M39","R39C13"," =SUM(I39:L39)",0]
["I40","R40C9"," =$C40*_VariableRate_UnderwritingRate/12",0]
["J40","R40C10"," =IF(MOD($B40,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K40","R40C11"," =IF(MOD($B40,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L40","R40C12"," =IF(MOD($B40,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M40","R40C13"," =SUM(I40:L40)",0]
["I41","R41C9"," =$C41*_VariableRate_UnderwritingRate/12",0]
["J41","R41C10"," =IF(MOD($B41,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K41","R41C11"," =IF(MOD($B41,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L41","R41C12"," =IF(MOD($B41,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M41","R41C13"," =SUM(I41:L41)",0]
["I42","R42C9"," =$C42*_VariableRate_UnderwritingRate/12",0]
["J42","R42C10"," =IF(MOD($B42,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K42","R42C11"," =IF(MOD($B42,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L42","R42C12"," =IF(MOD($B42,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M42","R42C13"," =SUM(I42:L42)",0]
["I43","R43C9"," =$C43*_VariableRate_UnderwritingRate/12",0]
["J43","R43C10"," =IF(MOD($B43,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K43","R43C11"," =IF(MOD($B43,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L43","R43C12"," =IF(MOD($B43,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M43","R43C13"," =SUM(I43:L43)",0]
["I44","R44C9"," =$C44*_VariableRate_UnderwritingRate/12",0]
["J44","R44C10"," =IF(MOD($B44,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K44","R44C11"," =IF(MOD($B44,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L44","R44C12"," =IF(MOD($B44,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M44","R44C13"," =SUM(I44:L44)",0]
["I45","R45C9"," =$C45*_VariableRate_UnderwritingRate/12",0]
["J45","R45C10"," =IF(MOD($B45,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K45","R45C11"," =IF(MOD($B45,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L45","R45C12"," =IF(MOD($B45,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M45","R45C13"," =SUM(I45:L45)",0]
["I46","R46C9"," =$C46*_VariableRate_UnderwritingRate/12",0]
["J46","R46C10"," =IF(MOD($B46,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K46","R46C11"," =IF(MOD($B46,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L46","R46C12"," =IF(MOD($B46,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M46","R46C13"," =SUM(I46:L46)",0]
["I47","R47C9"," =$C47*_VariableRate_UnderwritingRate/12",0]
["J47","R47C10"," =IF(MOD($B47,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K47","R47C11"," =IF(MOD($B47,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L47","R47C12"," =IF(MOD($B47,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M47","R47C13"," =SUM(I47:L47)",0]
["I48","R48C9"," =$C48*_VariableRate_UnderwritingRate/12",0]
["J48","R48C10"," =IF(MOD($B48,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K48","R48C11"," =IF(MOD($B48,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L48","R48C12"," =IF(MOD($B48,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M48","R48C13"," =SUM(I48:L48)",0]
["I49","R49C9"," =$C49*_VariableRate_UnderwritingRate/12",0]
["J49","R49C10"," =IF(MOD($B49,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K49","R49C11"," =IF(MOD($B49,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L49","R49C12"," =IF(MOD($B49,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M49","R49C13"," =SUM(I49:L49)",0]
["I50","R50C9"," =$C50*_VariableRate_UnderwritingRate/12",0]
["J50","R50C10"," =IF(MOD($B50,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K50","R50C11"," =IF(MOD($B50,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L50","R50C12"," =IF(MOD($B50,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M50","R50C13"," =SUM(I50:L50)",0]
["I51","R51C9"," =$C51*_VariableRate_UnderwritingRate/12",0]
["J51","R51C10"," =IF(MOD($B51,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K51","R51C11"," =IF(MOD($B51,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L51","R51C12"," =IF(MOD($B51,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M51","R51C13"," =SUM(I51:L51)",0]
["I52","R52C9"," =$C52*_VariableRate_UnderwritingRate/12",0]
["J52","R52C10"," =IF(MOD($B52,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K52","R52C11"," =IF(MOD($B52,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L52","R52C12"," =IF(MOD($B52,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M52","R52C13"," =SUM(I52:L52)",0]
["I53","R53C9"," =$C53*_VariableRate_UnderwritingRate/12",0]
["J53","R53C10"," =IF(MOD($B53,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K53","R53C11"," =IF(MOD($B53,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L53","R53C12"," =IF(MOD($B53,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M53","R53C13"," =SUM(I53:L53)",0]
["I54","R54C9"," =$C54*_VariableRate_UnderwritingRate/12",0]
["J54","R54C10"," =IF(MOD($B54,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K54","R54C11"," =IF(MOD($B54,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L54","R54C12"," =IF(MOD($B54,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M54","R54C13"," =SUM(I54:L54)",0]
["I55","R55C9"," =$C55*_VariableRate_UnderwritingRate/12",0]
["J55","R55C10"," =IF(MOD($B55,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K55","R55C11"," =IF(MOD($B55,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L55","R55C12"," =IF(MOD($B55,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M55","R55C13"," =SUM(I55:L55)",0]
["I56","R56C9"," =$C56*_VariableRate_UnderwritingRate/12",0]
["J56","R56C10"," =IF(MOD($B56,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K56","R56C11"," =IF(MOD($B56,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L56","R56C12"," =IF(MOD($B56,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M56","R56C13"," =SUM(I56:L56)",0]
["I57","R57C9"," =$C57*_VariableRate_UnderwritingRate/12",0]
["J57","R57C10"," =IF(MOD($B57,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K57","R57C11"," =IF(MOD($B57,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L57","R57C12"," =IF(MOD($B57,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M57","R57C13"," =SUM(I57:L57)",0]
["I58","R58C9"," =$C58*_VariableRate_UnderwritingRate/12",0]
["J58","R58C10"," =IF(MOD($B58,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K58","R58C11"," =IF(MOD($B58,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L58","R58C12"," =IF(MOD($B58,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M58","R58C13"," =SUM(I58:L58)",0]
["I59","R59C9"," =$C59*_VariableRate_UnderwritingRate/12",0]
["J59","R59C10"," =IF(MOD($B59,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K59","R59C11"," =IF(MOD($B59,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L59","R59C12"," =IF(MOD($B59,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M59","R59C13"," =SUM(I59:L59)",0]
["I60","R60C9"," =$C60*_VariableRate_UnderwritingRate/12",0]
["J60","R60C10"," =IF(MOD($B60,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K60","R60C11"," =IF(MOD($B60,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L60","R60C12"," =IF(MOD($B60,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M60","R60C13"," =SUM(I60:L60)",0]
["I61","R61C9"," =$C61*_VariableRate_UnderwritingRate/12",0]
["J61","R61C10"," =IF(MOD($B61,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K61","R61C11"," =IF(MOD($B61,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L61","R61C12"," =IF(MOD($B61,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M61","R61C13"," =SUM(I61:L61)",0]
["I62","R62C9"," =$C62*_VariableRate_UnderwritingRate/12",0]
["J62","R62C10"," =IF(MOD($B62,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K62","R62C11"," =IF(MOD($B62,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L62","R62C12"," =IF(MOD($B62,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M62","R62C13"," =SUM(I62:L62)",0]
["I63","R63C9"," =$C63*_VariableRate_UnderwritingRate/12",0]
["J63","R63C10"," =IF(MOD($B63,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K63","R63C11"," =IF(MOD($B63,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L63","R63C12"," =IF(MOD($B63,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M63","R63C13"," =SUM(I63:L63)",0]
["I64","R64C9"," =$C64*_VariableRate_UnderwritingRate/12",0]
["J64","R64C10"," =IF(MOD($B64,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K64","R64C11"," =IF(MOD($B64,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L64","R64C12"," =IF(MOD($B64,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M64","R64C13"," =SUM(I64:L64)",0]
["I65","R65C9"," =$C65*_VariableRate_UnderwritingRate/12",0]
["J65","R65C10"," =IF(MOD($B65,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K65","R65C11"," =IF(MOD($B65,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L65","R65C12"," =IF(MOD($B65,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M65","R65C13"," =SUM(I65:L65)",0]
["I66","R66C9"," =$C66*_VariableRate_UnderwritingRate/12",0]
["J66","R66C10"," =IF(MOD($B66,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K66","R66C11"," =IF(MOD($B66,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L66","R66C12"," =IF(MOD($B66,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M66","R66C13"," =SUM(I66:L66)",0]
["I67","R67C9"," =$C67*_VariableRate_UnderwritingRate/12",0]
["J67","R67C10"," =IF(MOD($B67,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K67","R67C11"," =IF(MOD($B67,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L67","R67C12"," =IF(MOD($B67,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M67","R67C13"," =SUM(I67:L67)",0]
["I68","R68C9"," =$C68*_VariableRate_UnderwritingRate/12",0]
["J68","R68C10"," =IF(MOD($B68,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K68","R68C11"," =IF(MOD($B68,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L68","R68C12"," =IF(MOD($B68,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M68","R68C13"," =SUM(I68:L68)",0]
["I69","R69C9"," =$C69*_VariableRate_UnderwritingRate/12",0]
["J69","R69C10"," =IF(MOD($B69,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K69","R69C11"," =IF(MOD($B69,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L69","R69C12"," =IF(MOD($B69,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M69","R69C13"," =SUM(I69:L69)",0]
["I70","R70C9"," =$C70*_VariableRate_UnderwritingRate/12",0]
["J70","R70C10"," =IF(MOD($B70,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K70","R70C11"," =IF(MOD($B70,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L70","R70C12"," =IF(MOD($B70,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M70","R70C13"," =SUM(I70:L70)",0]
["I71","R71C9"," =$C71*_VariableRate_UnderwritingRate/12",0]
["J71","R71C10"," =IF(MOD($B71,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K71","R71C11"," =IF(MOD($B71,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L71","R71C12"," =IF(MOD($B71,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M71","R71C13"," =SUM(I71:L71)",0]
["I72","R72C9"," =$C72*_VariableRate_UnderwritingRate/12",0]
["J72","R72C10"," =IF(MOD($B72,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K72","R72C11"," =IF(MOD($B72,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L72","R72C12"," =IF(MOD($B72,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M72","R72C13"," =SUM(I72:L72)",0]
["I73","R73C9"," =$C73*_VariableRate_UnderwritingRate/12",0]
["J73","R73C10"," =IF(MOD($B73,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K73","R73C11"," =IF(MOD($B73,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L73","R73C12"," =IF(MOD($B73,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M73","R73C13"," =SUM(I73:L73)",0]
["I74","R74C9"," =$C74*_VariableRate_UnderwritingRate/12",0]
["J74","R74C10"," =IF(MOD($B74,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K74","R74C11"," =IF(MOD($B74,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L74","R74C12"," =IF(MOD($B74,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M74","R74C13"," =SUM(I74:L74)",0]
["I75","R75C9"," =$C75*_VariableRate_UnderwritingRate/12",0]
["J75","R75C10"," =IF(MOD($B75,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K75","R75C11"," =IF(MOD($B75,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L75","R75C12"," =IF(MOD($B75,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M75","R75C13"," =SUM(I75:L75)",0]
["I76","R76C9"," =$C76*_VariableRate_UnderwritingRate/12",0]
["J76","R76C10"," =IF(MOD($B76,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K76","R76C11"," =IF(MOD($B76,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L76","R76C12"," =IF(MOD($B76,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M76","R76C13"," =SUM(I76:L76)",0]
["I77","R77C9"," =$C77*_VariableRate_UnderwritingRate/12",0]
["J77","R77C10"," =IF(MOD($B77,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K77","R77C11"," =IF(MOD($B77,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L77","R77C12"," =IF(MOD($B77,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M77","R77C13"," =SUM(I77:L77)",0]
["I78","R78C9"," =$C78*_VariableRate_UnderwritingRate/12",0]
["J78","R78C10"," =IF(MOD($B78,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K78","R78C11"," =IF(MOD($B78,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L78","R78C12"," =IF(MOD($B78,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M78","R78C13"," =SUM(I78:L78)",0]
["I79","R79C9"," =$C79*_VariableRate_UnderwritingRate/12",0]
["J79","R79C10"," =IF(MOD($B79,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K79","R79C11"," =IF(MOD($B79,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L79","R79C12"," =IF(MOD($B79,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M79","R79C13"," =SUM(I79:L79)",0]
["I80","R80C9"," =$C80*_VariableRate_UnderwritingRate/12",0]
["J80","R80C10"," =IF(MOD($B80,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K80","R80C11"," =IF(MOD($B80,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L80","R80C12"," =IF(MOD($B80,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M80","R80C13"," =SUM(I80:L80)",0]
["I81","R81C9"," =$C81*_VariableRate_UnderwritingRate/12",0]
["J81","R81C10"," =IF(MOD($B81,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K81","R81C11"," =IF(MOD($B81,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L81","R81C12"," =IF(MOD($B81,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M81","R81C13"," =SUM(I81:L81)",0]
["I82","R82C9"," =$C82*_VariableRate_UnderwritingRate/12",0]
["J82","R82C10"," =IF(MOD($B82,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K82","R82C11"," =IF(MOD($B82,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L82","R82C12"," =IF(MOD($B82,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M82","R82C13"," =SUM(I82:L82)",0]
["I83","R83C9"," =$C83*_VariableRate_UnderwritingRate/12",0]
["J83","R83C10"," =IF(MOD($B83,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K83","R83C11"," =IF(MOD($B83,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L83","R83C12"," =IF(MOD($B83,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M83","R83C13"," =SUM(I83:L83)",0]
["I84","R84C9"," =$C84*_VariableRate_UnderwritingRate/12",0]
["J84","R84C10"," =IF(MOD($B84,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K84","R84C11"," =IF(MOD($B84,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L84","R84C12"," =IF(MOD($B84,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M84","R84C13"," =SUM(I84:L84)",0]
["I85","R85C9"," =$C85*_VariableRate_UnderwritingRate/12",0]
["J85","R85C10"," =IF(MOD($B85,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K85","R85C11"," =IF(MOD($B85,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L85","R85C12"," =IF(MOD($B85,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M85","R85C13"," =SUM(I85:L85)",0]
["I86","R86C9"," =$C86*_VariableRate_UnderwritingRate/12",0]
["J86","R86C10"," =IF(MOD($B86,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K86","R86C11"," =IF(MOD($B86,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L86","R86C12"," =IF(MOD($B86,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M86","R86C13"," =SUM(I86:L86)",0]
["I87","R87C9"," =$C87*_VariableRate_UnderwritingRate/12",0]
["J87","R87C10"," =IF(MOD($B87,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K87","R87C11"," =IF(MOD($B87,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L87","R87C12"," =IF(MOD($B87,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M87","R87C13"," =SUM(I87:L87)",0]
["I88","R88C9"," =$C88*_VariableRate_UnderwritingRate/12",0]
["J88","R88C10"," =IF(MOD($B88,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K88","R88C11"," =IF(MOD($B88,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L88","R88C12"," =IF(MOD($B88,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M88","R88C13"," =SUM(I88:L88)",0]
["I89","R89C9"," =$C89*_VariableRate_UnderwritingRate/12",0]
["J89","R89C10"," =IF(MOD($B89,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K89","R89C11"," =IF(MOD($B89,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L89","R89C12"," =IF(MOD($B89,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M89","R89C13"," =SUM(I89:L89)",0]
["I90","R90C9"," =$C90*_VariableRate_UnderwritingRate/12",0]
["J90","R90C10"," =IF(MOD($B90,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K90","R90C11"," =IF(MOD($B90,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L90","R90C12"," =IF(MOD($B90,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M90","R90C13"," =SUM(I90:L90)",0]
["I91","R91C9"," =$C91*_VariableRate_UnderwritingRate/12",0]
["J91","R91C10"," =IF(MOD($B91,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K91","R91C11"," =IF(MOD($B91,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L91","R91C12"," =IF(MOD($B91,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M91","R91C13"," =SUM(I91:L91)",0]
["I92","R92C9"," =$C92*_VariableRate_UnderwritingRate/12",0]
["J92","R92C10"," =IF(MOD($B92,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K92","R92C11"," =IF(MOD($B92,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L92","R92C12"," =IF(MOD($B92,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M92","R92C13"," =SUM(I92:L92)",0]
["I93","R93C9"," =$C93*_VariableRate_UnderwritingRate/12",0]
["J93","R93C10"," =IF(MOD($B93,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K93","R93C11"," =IF(MOD($B93,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L93","R93C12"," =IF(MOD($B93,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M93","R93C13"," =SUM(I93:L93)",0]
["I94","R94C9"," =$C94*_VariableRate_UnderwritingRate/12",0]
["J94","R94C10"," =IF(MOD($B94,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K94","R94C11"," =IF(MOD($B94,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L94","R94C12"," =IF(MOD($B94,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M94","R94C13"," =SUM(I94:L94)",0]
["I95","R95C9"," =$C95*_VariableRate_UnderwritingRate/12",0]
["J95","R95C10"," =IF(MOD($B95,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K95","R95C11"," =IF(MOD($B95,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L95","R95C12"," =IF(MOD($B95,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M95","R95C13"," =SUM(I95:L95)",0]
["I96","R96C9"," =$C96*_VariableRate_UnderwritingRate/12",0]
["J96","R96C10"," =IF(MOD($B96,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K96","R96C11"," =IF(MOD($B96,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L96","R96C12"," =IF(MOD($B96,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M96","R96C13"," =SUM(I96:L96)",0]
["I97","R97C9"," =$C97*_VariableRate_UnderwritingRate/12",0]
["J97","R97C10"," =IF(MOD($B97,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K97","R97C11"," =IF(MOD($B97,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L97","R97C12"," =IF(MOD($B97,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M97","R97C13"," =SUM(I97:L97)",0]
["I98","R98C9"," =$C98*_VariableRate_UnderwritingRate/12",0]
["J98","R98C10"," =IF(MOD($B98,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K98","R98C11"," =IF(MOD($B98,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L98","R98C12"," =IF(MOD($B98,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M98","R98C13"," =SUM(I98:L98)",0]
["I99","R99C9"," =$C99*_VariableRate_UnderwritingRate/12",0]
["J99","R99C10"," =IF(MOD($B99,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K99","R99C11"," =IF(MOD($B99,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L99","R99C12"," =IF(MOD($B99,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M99","R99C13"," =SUM(I99:L99)",0]
["I100","R100C9"," =$C100*_VariableRate_UnderwritingRate/12",0]
["J100","R100C10"," =IF(MOD($B100,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K100","R100C11"," =IF(MOD($B100,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L100","R100C12"," =IF(MOD($B100,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M100","R100C13"," =SUM(I100:L100)",0]
["I101","R101C9"," =$C101*_VariableRate_UnderwritingRate/12",0]
["J101","R101C10"," =IF(MOD($B101,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K101","R101C11"," =IF(MOD($B101,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L101","R101C12"," =IF(MOD($B101,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M101","R101C13"," =SUM(I101:L101)",0]
["I102","R102C9"," =$C102*_VariableRate_UnderwritingRate/12",0]
["J102","R102C10"," =IF(MOD($B102,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K102","R102C11"," =IF(MOD($B102,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L102","R102C12"," =IF(MOD($B102,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M102","R102C13"," =SUM(I102:L102)",0]
["I103","R103C9"," =$C103*_VariableRate_UnderwritingRate/12",0]
["J103","R103C10"," =IF(MOD($B103,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K103","R103C11"," =IF(MOD($B103,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L103","R103C12"," =IF(MOD($B103,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M103","R103C13"," =SUM(I103:L103)",0]
["I104","R104C9"," =$C104*_VariableRate_UnderwritingRate/12",0]
["J104","R104C10"," =IF(MOD($B104,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K104","R104C11"," =IF(MOD($B104,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L104","R104C12"," =IF(MOD($B104,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M104","R104C13"," =SUM(I104:L104)",0]
["I105","R105C9"," =$C105*_VariableRate_UnderwritingRate/12",0]
["J105","R105C10"," =IF(MOD($B105,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K105","R105C11"," =IF(MOD($B105,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L105","R105C12"," =IF(MOD($B105,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M105","R105C13"," =SUM(I105:L105)",0]
["I106","R106C9"," =$C106*_VariableRate_UnderwritingRate/12",0]
["J106","R106C10"," =IF(MOD($B106,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K106","R106C11"," =IF(MOD($B106,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L106","R106C12"," =IF(MOD($B106,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M106","R106C13"," =SUM(I106:L106)",0]
["I107","R107C9"," =$C107*_VariableRate_UnderwritingRate/12",0]
["J107","R107C10"," =IF(MOD($B107,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K107","R107C11"," =IF(MOD($B107,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L107","R107C12"," =IF(MOD($B107,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M107","R107C13"," =SUM(I107:L107)",0]
["I108","R108C9"," =$C108*_VariableRate_UnderwritingRate/12",0]
["J108","R108C10"," =IF(MOD($B108,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K108","R108C11"," =IF(MOD($B108,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L108","R108C12"," =IF(MOD($B108,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M108","R108C13"," =SUM(I108:L108)",0]
["I109","R109C9"," =$C109*_VariableRate_UnderwritingRate/12",0]
["J109","R109C10"," =IF(MOD($B109,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K109","R109C11"," =IF(MOD($B109,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L109","R109C12"," =IF(MOD($B109,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M109","R109C13"," =SUM(I109:L109)",0]
["I110","R110C9"," =$C110*_VariableRate_UnderwritingRate/12",0]
["J110","R110C10"," =IF(MOD($B110,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K110","R110C11"," =IF(MOD($B110,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L110","R110C12"," =IF(MOD($B110,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M110","R110C13"," =SUM(I110:L110)",0]
["I111","R111C9"," =$C111*_VariableRate_UnderwritingRate/12",0]
["J111","R111C10"," =IF(MOD($B111,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K111","R111C11"," =IF(MOD($B111,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L111","R111C12"," =IF(MOD($B111,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M111","R111C13"," =SUM(I111:L111)",0]
["I112","R112C9"," =$C112*_VariableRate_UnderwritingRate/12",0]
["J112","R112C10"," =IF(MOD($B112,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K112","R112C11"," =IF(MOD($B112,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L112","R112C12"," =IF(MOD($B112,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M112","R112C13"," =SUM(I112:L112)",0]
["I113","R113C9"," =$C113*_VariableRate_UnderwritingRate/12",0]
["J113","R113C10"," =IF(MOD($B113,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K113","R113C11"," =IF(MOD($B113,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L113","R113C12"," =IF(MOD($B113,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M113","R113C13"," =SUM(I113:L113)",0]
["I114","R114C9"," =$C114*_VariableRate_UnderwritingRate/12",0]
["J114","R114C10"," =IF(MOD($B114,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K114","R114C11"," =IF(MOD($B114,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L114","R114C12"," =IF(MOD($B114,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M114","R114C13"," =SUM(I114:L114)",0]
["I115","R115C9"," =$C115*_VariableRate_UnderwritingRate/12",0]
["J115","R115C10"," =IF(MOD($B115,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K115","R115C11"," =IF(MOD($B115,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L115","R115C12"," =IF(MOD($B115,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M115","R115C13"," =SUM(I115:L115)",0]
["I116","R116C9"," =$C116*_VariableRate_UnderwritingRate/12",0]
["J116","R116C10"," =IF(MOD($B116,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K116","R116C11"," =IF(MOD($B116,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L116","R116C12"," =IF(MOD($B116,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M116","R116C13"," =SUM(I116:L116)",0]
["I117","R117C9"," =$C117*_VariableRate_UnderwritingRate/12",0]
["J117","R117C10"," =IF(MOD($B117,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K117","R117C11"," =IF(MOD($B117,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L117","R117C12"," =IF(MOD($B117,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M117","R117C13"," =SUM(I117:L117)",0]
["I118","R118C9"," =$C118*_VariableRate_UnderwritingRate/12",0]
["J118","R118C10"," =IF(MOD($B118,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K118","R118C11"," =IF(MOD($B118,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L118","R118C12"," =IF(MOD($B118,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M118","R118C13"," =SUM(I118:L118)",0]
["I119","R119C9"," =$C119*_VariableRate_UnderwritingRate/12",0]
["J119","R119C10"," =IF(MOD($B119,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K119","R119C11"," =IF(MOD($B119,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L119","R119C12"," =IF(MOD($B119,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M119","R119C13"," =SUM(I119:L119)",0]
["I120","R120C9"," =$C120*_VariableRate_UnderwritingRate/12",0]
["J120","R120C10"," =IF(MOD($B120,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K120","R120C11"," =IF(MOD($B120,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L120","R120C12"," =IF(MOD($B120,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M120","R120C13"," =SUM(I120:L120)",0]
["I121","R121C9"," =$C121*_VariableRate_UnderwritingRate/12",0]
["J121","R121C10"," =IF(MOD($B121,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K121","R121C11"," =IF(MOD($B121,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L121","R121C12"," =IF(MOD($B121,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M121","R121C13"," =SUM(I121:L121)",0]
["I122","R122C9"," =$C122*_VariableRate_UnderwritingRate/12",0]
["J122","R122C10"," =IF(MOD($B122,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K122","R122C11"," =IF(MOD($B122,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L122","R122C12"," =IF(MOD($B122,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M122","R122C13"," =SUM(I122:L122)",0]
["I123","R123C9"," =$C123*_VariableRate_UnderwritingRate/12",0]
["J123","R123C10"," =IF(MOD($B123,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K123","R123C11"," =IF(MOD($B123,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L123","R123C12"," =IF(MOD($B123,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M123","R123C13"," =SUM(I123:L123)",0]
["I124","R124C9"," =$C124*_VariableRate_UnderwritingRate/12",0]
["J124","R124C10"," =IF(MOD($B124,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K124","R124C11"," =IF(MOD($B124,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L124","R124C12"," =IF(MOD($B124,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M124","R124C13"," =SUM(I124:L124)",0]
["I125","R125C9"," =$C125*_VariableRate_UnderwritingRate/12",0]
["J125","R125C10"," =IF(MOD($B125,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K125","R125C11"," =IF(MOD($B125,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L125","R125C12"," =IF(MOD($B125,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M125","R125C13"," =SUM(I125:L125)",0]
["I126","R126C9"," =$C126*_VariableRate_UnderwritingRate/12",0]
["J126","R126C10"," =IF(MOD($B126,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K126","R126C11"," =IF(MOD($B126,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L126","R126C12"," =IF(MOD($B126,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M126","R126C13"," =SUM(I126:L126)",0]
["I127","R127C9"," =$C127*_VariableRate_UnderwritingRate/12",0]
["J127","R127C10"," =IF(MOD($B127,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K127","R127C11"," =IF(MOD($B127,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L127","R127C12"," =IF(MOD($B127,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M127","R127C13"," =SUM(I127:L127)",0]
["I128","R128C9"," =$C128*_VariableRate_UnderwritingRate/12",0]
["J128","R128C10"," =IF(MOD($B128,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K128","R128C11"," =IF(MOD($B128,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L128","R128C12"," =IF(MOD($B128,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M128","R128C13"," =SUM(I128:L128)",0]
["I129","R129C9"," =$C129*_VariableRate_UnderwritingRate/12",0]
["J129","R129C10"," =IF(MOD($B129,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K129","R129C11"," =IF(MOD($B129,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L129","R129C12"," =IF(MOD($B129,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M129","R129C13"," =SUM(I129:L129)",0]
["I130","R130C9"," =$C130*_VariableRate_UnderwritingRate/12",0]
["J130","R130C10"," =IF(MOD($B130,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K130","R130C11"," =IF(MOD($B130,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L130","R130C12"," =IF(MOD($B130,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M130","R130C13"," =SUM(I130:L130)",0]
["I131","R131C9"," =$C131*_VariableRate_UnderwritingRate/12",0]
["J131","R131C10"," =IF(MOD($B131,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K131","R131C11"," =IF(MOD($B131,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L131","R131C12"," =IF(MOD($B131,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M131","R131C13"," =SUM(I131:L131)",0]
["I132","R132C9"," =$C132*_VariableRate_UnderwritingRate/12",0]
["J132","R132C10"," =IF(MOD($B132,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K132","R132C11"," =IF(MOD($B132,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L132","R132C12"," =IF(MOD($B132,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M132","R132C13"," =SUM(I132:L132)",0]
["I133","R133C9"," =$C133*_VariableRate_UnderwritingRate/12",0]
["J133","R133C10"," =IF(MOD($B133,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K133","R133C11"," =IF(MOD($B133,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L133","R133C12"," =IF(MOD($B133,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M133","R133C13"," =SUM(I133:L133)",0]
["I134","R134C9"," =$C134*_VariableRate_UnderwritingRate/12",0]
["J134","R134C10"," =IF(MOD($B134,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K134","R134C11"," =IF(MOD($B134,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L134","R134C12"," =IF(MOD($B134,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M134","R134C13"," =SUM(I134:L134)",0]
["I135","R135C9"," =$C135*_VariableRate_UnderwritingRate/12",0]
["J135","R135C10"," =IF(MOD($B135,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K135","R135C11"," =IF(MOD($B135,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L135","R135C12"," =IF(MOD($B135,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M135","R135C13"," =SUM(I135:L135)",0]
["I136","R136C9"," =$C136*_VariableRate_UnderwritingRate/12",0]
["J136","R136C10"," =IF(MOD($B136,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K136","R136C11"," =IF(MOD($B136,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L136","R136C12"," =IF(MOD($B136,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M136","R136C13"," =SUM(I136:L136)",0]
["I137","R137C9"," =$C137*_VariableRate_UnderwritingRate/12",0]
["J137","R137C10"," =IF(MOD($B137,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K137","R137C11"," =IF(MOD($B137,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L137","R137C12"," =IF(MOD($B137,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M137","R137C13"," =SUM(I137:L137)",0]
["I138","R138C9"," =$C138*_VariableRate_UnderwritingRate/12",0]
["J138","R138C10"," =IF(MOD($B138,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K138","R138C11"," =IF(MOD($B138,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L138","R138C12"," =IF(MOD($B138,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M138","R138C13"," =SUM(I138:L138)",0]
["I139","R139C9"," =$C139*_VariableRate_UnderwritingRate/12",0]
["J139","R139C10"," =IF(MOD($B139,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K139","R139C11"," =IF(MOD($B139,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L139","R139C12"," =IF(MOD($B139,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M139","R139C13"," =SUM(I139:L139)",0]
["I140","R140C9"," =$C140*_VariableRate_UnderwritingRate/12",0]
["J140","R140C10"," =IF(MOD($B140,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K140","R140C11"," =IF(MOD($B140,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L140","R140C12"," =IF(MOD($B140,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M140","R140C13"," =SUM(I140:L140)",0]
["I141","R141C9"," =$C141*_VariableRate_UnderwritingRate/12",0]
["J141","R141C10"," =IF(MOD($B141,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K141","R141C11"," =IF(MOD($B141,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L141","R141C12"," =IF(MOD($B141,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M141","R141C13"," =SUM(I141:L141)",0]
["I142","R142C9"," =$C142*_VariableRate_UnderwritingRate/12",0]
["J142","R142C10"," =IF(MOD($B142,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K142","R142C11"," =IF(MOD($B142,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L142","R142C12"," =IF(MOD($B142,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M142","R142C13"," =SUM(I142:L142)",0]
["I143","R143C9"," =$C143*_VariableRate_UnderwritingRate/12",0]
["J143","R143C10"," =IF(MOD($B143,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K143","R143C11"," =IF(MOD($B143,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L143","R143C12"," =IF(MOD($B143,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M143","R143C13"," =SUM(I143:L143)",0]
["I144","R144C9"," =$C144*_VariableRate_UnderwritingRate/12",0]
["J144","R144C10"," =IF(MOD($B144,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K144","R144C11"," =IF(MOD($B144,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L144","R144C12"," =IF(MOD($B144,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M144","R144C13"," =SUM(I144:L144)",0]
["I145","R145C9"," =$C145*_VariableRate_UnderwritingRate/12",0]
["J145","R145C10"," =IF(MOD($B145,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K145","R145C11"," =IF(MOD($B145,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L145","R145C12"," =IF(MOD($B145,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M145","R145C13"," =SUM(I145:L145)",0]
["I146","R146C9"," =$C146*_VariableRate_UnderwritingRate/12",0]
["J146","R146C10"," =IF(MOD($B146,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K146","R146C11"," =IF(MOD($B146,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L146","R146C12"," =IF(MOD($B146,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M146","R146C13"," =SUM(I146:L146)",0]
["I147","R147C9"," =$C147*_VariableRate_UnderwritingRate/12",0]
["J147","R147C10"," =IF(MOD($B147,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K147","R147C11"," =IF(MOD($B147,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L147","R147C12"," =IF(MOD($B147,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M147","R147C13"," =SUM(I147:L147)",0]
["I148","R148C9"," =$C148*_VariableRate_UnderwritingRate/12",0]
["J148","R148C10"," =IF(MOD($B148,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K148","R148C11"," =IF(MOD($B148,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L148","R148C12"," =IF(MOD($B148,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M148","R148C13"," =SUM(I148:L148)",0]
["I149","R149C9"," =$C149*_VariableRate_UnderwritingRate/12",0]
["J149","R149C10"," =IF(MOD($B149,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K149","R149C11"," =IF(MOD($B149,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L149","R149C12"," =IF(MOD($B149,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M149","R149C13"," =SUM(I149:L149)",0]
["I150","R150C9"," =$C150*_VariableRate_UnderwritingRate/12",0]
["J150","R150C10"," =IF(MOD($B150,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K150","R150C11"," =IF(MOD($B150,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L150","R150C12"," =IF(MOD($B150,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M150","R150C13"," =SUM(I150:L150)",0]
["I151","R151C9"," =$C151*_VariableRate_UnderwritingRate/12",0]
["J151","R151C10"," =IF(MOD($B151,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K151","R151C11"," =IF(MOD($B151,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L151","R151C12"," =IF(MOD($B151,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M151","R151C13"," =SUM(I151:L151)",0]
["I152","R152C9"," =$C152*_VariableRate_UnderwritingRate/12",0]
["J152","R152C10"," =IF(MOD($B152,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K152","R152C11"," =IF(MOD($B152,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L152","R152C12"," =IF(MOD($B152,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M152","R152C13"," =SUM(I152:L152)",0]
["I153","R153C9"," =$C153*_VariableRate_UnderwritingRate/12",0]
["J153","R153C10"," =IF(MOD($B153,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K153","R153C11"," =IF(MOD($B153,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L153","R153C12"," =IF(MOD($B153,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M153","R153C13"," =SUM(I153:L153)",0]
["I154","R154C9"," =$C154*_VariableRate_UnderwritingRate/12",0]
["J154","R154C10"," =IF(MOD($B154,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K154","R154C11"," =IF(MOD($B154,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L154","R154C12"," =IF(MOD($B154,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M154","R154C13"," =SUM(I154:L154)",0]
["I155","R155C9"," =$C155*_VariableRate_UnderwritingRate/12",0]
["J155","R155C10"," =IF(MOD($B155,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K155","R155C11"," =IF(MOD($B155,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L155","R155C12"," =IF(MOD($B155,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M155","R155C13"," =SUM(I155:L155)",0]
["I156","R156C9"," =$C156*_VariableRate_UnderwritingRate/12",0]
["J156","R156C10"," =IF(MOD($B156,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K156","R156C11"," =IF(MOD($B156,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L156","R156C12"," =IF(MOD($B156,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M156","R156C13"," =SUM(I156:L156)",0]
["I157","R157C9"," =$C157*_VariableRate_UnderwritingRate/12",0]
["J157","R157C10"," =IF(MOD($B157,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K157","R157C11"," =IF(MOD($B157,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L157","R157C12"," =IF(MOD($B157,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M157","R157C13"," =SUM(I157:L157)",0]
["I158","R158C9"," =$C158*_VariableRate_UnderwritingRate/12",0]
["J158","R158C10"," =IF(MOD($B158,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K158","R158C11"," =IF(MOD($B158,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L158","R158C12"," =IF(MOD($B158,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M158","R158C13"," =SUM(I158:L158)",0]
["I159","R159C9"," =$C159*_VariableRate_UnderwritingRate/12",0]
["J159","R159C10"," =IF(MOD($B159,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K159","R159C11"," =IF(MOD($B159,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L159","R159C12"," =IF(MOD($B159,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M159","R159C13"," =SUM(I159:L159)",0]
["I160","R160C9"," =$C160*_VariableRate_UnderwritingRate/12",0]
["J160","R160C10"," =IF(MOD($B160,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K160","R160C11"," =IF(MOD($B160,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L160","R160C12"," =IF(MOD($B160,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M160","R160C13"," =SUM(I160:L160)",0]
["I161","R161C9"," =$C161*_VariableRate_UnderwritingRate/12",0]
["J161","R161C10"," =IF(MOD($B161,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K161","R161C11"," =IF(MOD($B161,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L161","R161C12"," =IF(MOD($B161,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M161","R161C13"," =SUM(I161:L161)",0]
["I162","R162C9"," =$C162*_VariableRate_UnderwritingRate/12",0]
["J162","R162C10"," =IF(MOD($B162,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K162","R162C11"," =IF(MOD($B162,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L162","R162C12"," =IF(MOD($B162,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M162","R162C13"," =SUM(I162:L162)",0]
["I163","R163C9"," =$C163*_VariableRate_UnderwritingRate/12",0]
["J163","R163C10"," =IF(MOD($B163,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K163","R163C11"," =IF(MOD($B163,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L163","R163C12"," =IF(MOD($B163,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M163","R163C13"," =SUM(I163:L163)",0]
["I164","R164C9"," =$C164*_VariableRate_UnderwritingRate/12",0]
["J164","R164C10"," =IF(MOD($B164,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K164","R164C11"," =IF(MOD($B164,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L164","R164C12"," =IF(MOD($B164,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M164","R164C13"," =SUM(I164:L164)",0]
["I165","R165C9"," =$C165*_VariableRate_UnderwritingRate/12",0]
["J165","R165C10"," =IF(MOD($B165,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K165","R165C11"," =IF(MOD($B165,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L165","R165C12"," =IF(MOD($B165,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M165","R165C13"," =SUM(I165:L165)",0]
["I166","R166C9"," =$C166*_VariableRate_UnderwritingRate/12",0]
["J166","R166C10"," =IF(MOD($B166,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K166","R166C11"," =IF(MOD($B166,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L166","R166C12"," =IF(MOD($B166,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M166","R166C13"," =SUM(I166:L166)",0]
["I167","R167C9"," =$C167*_VariableRate_UnderwritingRate/12",0]
["J167","R167C10"," =IF(MOD($B167,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K167","R167C11"," =IF(MOD($B167,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L167","R167C12"," =IF(MOD($B167,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M167","R167C13"," =SUM(I167:L167)",0]
["I168","R168C9"," =$C168*_VariableRate_UnderwritingRate/12",0]
["J168","R168C10"," =IF(MOD($B168,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K168","R168C11"," =IF(MOD($B168,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L168","R168C12"," =IF(MOD($B168,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M168","R168C13"," =SUM(I168:L168)",0]
["I169","R169C9"," =$C169*_VariableRate_UnderwritingRate/12",0]
["J169","R169C10"," =IF(MOD($B169,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K169","R169C11"," =IF(MOD($B169,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L169","R169C12"," =IF(MOD($B169,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M169","R169C13"," =SUM(I169:L169)",0]
["I170","R170C9"," =$C170*_VariableRate_UnderwritingRate/12",0]
["J170","R170C10"," =IF(MOD($B170,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K170","R170C11"," =IF(MOD($B170,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L170","R170C12"," =IF(MOD($B170,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M170","R170C13"," =SUM(I170:L170)",0]
["I171","R171C9"," =$C171*_VariableRate_UnderwritingRate/12",0]
["J171","R171C10"," =IF(MOD($B171,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K171","R171C11"," =IF(MOD($B171,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L171","R171C12"," =IF(MOD($B171,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M171","R171C13"," =SUM(I171:L171)",0]
["I172","R172C9"," =$C172*_VariableRate_UnderwritingRate/12",0]
["J172","R172C10"," =IF(MOD($B172,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K172","R172C11"," =IF(MOD($B172,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L172","R172C12"," =IF(MOD($B172,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M172","R172C13"," =SUM(I172:L172)",0]
["I173","R173C9"," =$C173*_VariableRate_UnderwritingRate/12",0]
["J173","R173C10"," =IF(MOD($B173,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K173","R173C11"," =IF(MOD($B173,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L173","R173C12"," =IF(MOD($B173,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M173","R173C13"," =SUM(I173:L173)",0]
["I174","R174C9"," =$C174*_VariableRate_UnderwritingRate/12",0]
["J174","R174C10"," =IF(MOD($B174,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K174","R174C11"," =IF(MOD($B174,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L174","R174C12"," =IF(MOD($B174,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M174","R174C13"," =SUM(I174:L174)",0]
["I175","R175C9"," =$C175*_VariableRate_UnderwritingRate/12",0]
["J175","R175C10"," =IF(MOD($B175,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K175","R175C11"," =IF(MOD($B175,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L175","R175C12"," =IF(MOD($B175,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M175","R175C13"," =SUM(I175:L175)",0]
["I176","R176C9"," =$C176*_VariableRate_UnderwritingRate/12",0]
["J176","R176C10"," =IF(MOD($B176,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K176","R176C11"," =IF(MOD($B176,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L176","R176C12"," =IF(MOD($B176,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M176","R176C13"," =SUM(I176:L176)",0]
["I177","R177C9"," =$C177*_VariableRate_UnderwritingRate/12",0]
["J177","R177C10"," =IF(MOD($B177,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K177","R177C11"," =IF(MOD($B177,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L177","R177C12"," =IF(MOD($B177,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M177","R177C13"," =SUM(I177:L177)",0]
["I178","R178C9"," =$C178*_VariableRate_UnderwritingRate/12",0]
["J178","R178C10"," =IF(MOD($B178,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K178","R178C11"," =IF(MOD($B178,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L178","R178C12"," =IF(MOD($B178,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M178","R178C13"," =SUM(I178:L178)",0]
["I179","R179C9"," =$C179*_VariableRate_UnderwritingRate/12",0]
["J179","R179C10"," =IF(MOD($B179,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K179","R179C11"," =IF(MOD($B179,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L179","R179C12"," =IF(MOD($B179,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M179","R179C13"," =SUM(I179:L179)",0]
["I180","R180C9"," =$C180*_VariableRate_UnderwritingRate/12",0]
["J180","R180C10"," =IF(MOD($B180,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K180","R180C11"," =IF(MOD($B180,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L180","R180C12"," =IF(MOD($B180,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M180","R180C13"," =SUM(I180:L180)",0]
["I181","R181C9"," =$C181*_VariableRate_UnderwritingRate/12",0]
["J181","R181C10"," =IF(MOD($B181,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K181","R181C11"," =IF(MOD($B181,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L181","R181C12"," =IF(MOD($B181,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M181","R181C13"," =SUM(I181:L181)",0]
["I182","R182C9"," =$C182*_VariableRate_UnderwritingRate/12",0]
["J182","R182C10"," =IF(MOD($B182,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K182","R182C11"," =IF(MOD($B182,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L182","R182C12"," =IF(MOD($B182,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M182","R182C13"," =SUM(I182:L182)",0]
["I183","R183C9"," =$C183*_VariableRate_UnderwritingRate/12",0]
["J183","R183C10"," =IF(MOD($B183,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K183","R183C11"," =IF(MOD($B183,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L183","R183C12"," =IF(MOD($B183,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M183","R183C13"," =SUM(I183:L183)",0]
["I184","R184C9"," =$C184*_VariableRate_UnderwritingRate/12",0]
["J184","R184C10"," =IF(MOD($B184,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K184","R184C11"," =IF(MOD($B184,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L184","R184C12"," =IF(MOD($B184,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M184","R184C13"," =SUM(I184:L184)",0]
["I185","R185C9"," =$C185*_VariableRate_UnderwritingRate/12",0]
["J185","R185C10"," =IF(MOD($B185,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K185","R185C11"," =IF(MOD($B185,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L185","R185C12"," =IF(MOD($B185,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M185","R185C13"," =SUM(I185:L185)",0]
["I186","R186C9"," =$C186*_VariableRate_UnderwritingRate/12",0]
["J186","R186C10"," =IF(MOD($B186,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K186","R186C11"," =IF(MOD($B186,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L186","R186C12"," =IF(MOD($B186,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M186","R186C13"," =SUM(I186:L186)",0]
["I187","R187C9"," =$C187*_VariableRate_UnderwritingRate/12",0]
["J187","R187C10"," =IF(MOD($B187,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K187","R187C11"," =IF(MOD($B187,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L187","R187C12"," =IF(MOD($B187,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M187","R187C13"," =SUM(I187:L187)",0]
["I188","R188C9"," =$C188*_VariableRate_UnderwritingRate/12",0]
["J188","R188C10"," =IF(MOD($B188,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K188","R188C11"," =IF(MOD($B188,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L188","R188C12"," =IF(MOD($B188,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M188","R188C13"," =SUM(I188:L188)",0]
["I189","R189C9"," =$C189*_VariableRate_UnderwritingRate/12",0]
["J189","R189C10"," =IF(MOD($B189,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K189","R189C11"," =IF(MOD($B189,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L189","R189C12"," =IF(MOD($B189,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M189","R189C13"," =SUM(I189:L189)",0]
["I190","R190C9"," =$C190*_VariableRate_UnderwritingRate/12",0]
["J190","R190C10"," =IF(MOD($B190,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K190","R190C11"," =IF(MOD($B190,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L190","R190C12"," =IF(MOD($B190,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M190","R190C13"," =SUM(I190:L190)",0]
["I191","R191C9"," =$C191*_VariableRate_UnderwritingRate/12",0]
["J191","R191C10"," =IF(MOD($B191,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K191","R191C11"," =IF(MOD($B191,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L191","R191C12"," =IF(MOD($B191,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M191","R191C13"," =SUM(I191:L191)",0]
["I192","R192C9"," =$C192*_VariableRate_UnderwritingRate/12",0]
["J192","R192C10"," =IF(MOD($B192,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K192","R192C11"," =IF(MOD($B192,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L192","R192C12"," =IF(MOD($B192,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M192","R192C13"," =SUM(I192:L192)",0]
["I193","R193C9"," =$C193*_VariableRate_UnderwritingRate/12",0]
["J193","R193C10"," =IF(MOD($B193,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K193","R193C11"," =IF(MOD($B193,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L193","R193C12"," =IF(MOD($B193,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M193","R193C13"," =SUM(I193:L193)",0]
["I194","R194C9"," =$C194*_VariableRate_UnderwritingRate/12",0]
["J194","R194C10"," =IF(MOD($B194,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K194","R194C11"," =IF(MOD($B194,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L194","R194C12"," =IF(MOD($B194,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M194","R194C13"," =SUM(I194:L194)",0]
["I195","R195C9"," =$C195*_VariableRate_UnderwritingRate/12",0]
["J195","R195C10"," =IF(MOD($B195,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K195","R195C11"," =IF(MOD($B195,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L195","R195C12"," =IF(MOD($B195,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M195","R195C13"," =SUM(I195:L195)",0]
["I196","R196C9"," =$C196*_VariableRate_UnderwritingRate/12",0]
["J196","R196C10"," =IF(MOD($B196,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K196","R196C11"," =IF(MOD($B196,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L196","R196C12"," =IF(MOD($B196,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M196","R196C13"," =SUM(I196:L196)",0]
["I197","R197C9"," =$C197*_VariableRate_UnderwritingRate/12",0]
["J197","R197C10"," =IF(MOD($B197,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K197","R197C11"," =IF(MOD($B197,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L197","R197C12"," =IF(MOD($B197,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M197","R197C13"," =SUM(I197:L197)",0]
["I198","R198C9"," =$C198*_VariableRate_UnderwritingRate/12",0]
["J198","R198C10"," =IF(MOD($B198,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K198","R198C11"," =IF(MOD($B198,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L198","R198C12"," =IF(MOD($B198,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M198","R198C13"," =SUM(I198:L198)",0]
["I199","R199C9"," =$C199*_VariableRate_UnderwritingRate/12",0]
["J199","R199C10"," =IF(MOD($B199,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K199","R199C11"," =IF(MOD($B199,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L199","R199C12"," =IF(MOD($B199,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M199","R199C13"," =SUM(I199:L199)",0]
["I200","R200C9"," =$C200*_VariableRate_UnderwritingRate/12",0]
["J200","R200C10"," =IF(MOD($B200,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K200","R200C11"," =IF(MOD($B200,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L200","R200C12"," =IF(MOD($B200,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M200","R200C13"," =SUM(I200:L200)",0]
["I201","R201C9"," =$C201*_VariableRate_UnderwritingRate/12",0]
["J201","R201C10"," =IF(MOD($B201,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K201","R201C11"," =IF(MOD($B201,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L201","R201C12"," =IF(MOD($B201,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M201","R201C13"," =SUM(I201:L201)",0]
["I202","R202C9"," =$C202*_VariableRate_UnderwritingRate/12",0]
["J202","R202C10"," =IF(MOD($B202,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K202","R202C11"," =IF(MOD($B202,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L202","R202C12"," =IF(MOD($B202,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M202","R202C13"," =SUM(I202:L202)",0]
["I203","R203C9"," =$C203*_VariableRate_UnderwritingRate/12",0]
["J203","R203C10"," =IF(MOD($B203,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K203","R203C11"," =IF(MOD($B203,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L203","R203C12"," =IF(MOD($B203,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M203","R203C13"," =SUM(I203:L203)",0]
["I204","R204C9"," =$C204*_VariableRate_UnderwritingRate/12",0]
["J204","R204C10"," =IF(MOD($B204,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K204","R204C11"," =IF(MOD($B204,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L204","R204C12"," =IF(MOD($B204,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M204","R204C13"," =SUM(I204:L204)",0]
["I205","R205C9"," =$C205*_VariableRate_UnderwritingRate/12",0]
["J205","R205C10"," =IF(MOD($B205,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K205","R205C11"," =IF(MOD($B205,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L205","R205C12"," =IF(MOD($B205,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M205","R205C13"," =SUM(I205:L205)",0]
["I206","R206C9"," =$C206*_VariableRate_UnderwritingRate/12",0]
["J206","R206C10"," =IF(MOD($B206,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K206","R206C11"," =IF(MOD($B206,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L206","R206C12"," =IF(MOD($B206,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M206","R206C13"," =SUM(I206:L206)",0]
["I207","R207C9"," =$C207*_VariableRate_UnderwritingRate/12",0]
["J207","R207C10"," =IF(MOD($B207,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K207","R207C11"," =IF(MOD($B207,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L207","R207C12"," =IF(MOD($B207,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M207","R207C13"," =SUM(I207:L207)",0]
["I208","R208C9"," =$C208*_VariableRate_UnderwritingRate/12",0]
["J208","R208C10"," =IF(MOD($B208,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K208","R208C11"," =IF(MOD($B208,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L208","R208C12"," =IF(MOD($B208,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M208","R208C13"," =SUM(I208:L208)",0]
["I209","R209C9"," =$C209*_VariableRate_UnderwritingRate/12",0]
["J209","R209C10"," =IF(MOD($B209,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K209","R209C11"," =IF(MOD($B209,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L209","R209C12"," =IF(MOD($B209,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M209","R209C13"," =SUM(I209:L209)",0]
["I210","R210C9"," =$C210*_VariableRate_UnderwritingRate/12",0]
["J210","R210C10"," =IF(MOD($B210,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K210","R210C11"," =IF(MOD($B210,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L210","R210C12"," =IF(MOD($B210,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M210","R210C13"," =SUM(I210:L210)",0]
["I211","R211C9"," =$C211*_VariableRate_UnderwritingRate/12",0]
["J211","R211C10"," =IF(MOD($B211,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K211","R211C11"," =IF(MOD($B211,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L211","R211C12"," =IF(MOD($B211,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M211","R211C13"," =SUM(I211:L211)",0]
["I212","R212C9"," =$C212*_VariableRate_UnderwritingRate/12",0]
["J212","R212C10"," =IF(MOD($B212,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K212","R212C11"," =IF(MOD($B212,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L212","R212C12"," =IF(MOD($B212,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M212","R212C13"," =SUM(I212:L212)",0]
["I213","R213C9"," =$C213*_VariableRate_UnderwritingRate/12",0]
["J213","R213C10"," =IF(MOD($B213,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K213","R213C11"," =IF(MOD($B213,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L213","R213C12"," =IF(MOD($B213,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M213","R213C13"," =SUM(I213:L213)",0]
["I214","R214C9"," =$C214*_VariableRate_UnderwritingRate/12",0]
["J214","R214C10"," =IF(MOD($B214,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K214","R214C11"," =IF(MOD($B214,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L214","R214C12"," =IF(MOD($B214,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M214","R214C13"," =SUM(I214:L214)",0]
["I215","R215C9"," =$C215*_VariableRate_UnderwritingRate/12",0]
["J215","R215C10"," =IF(MOD($B215,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K215","R215C11"," =IF(MOD($B215,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L215","R215C12"," =IF(MOD($B215,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M215","R215C13"," =SUM(I215:L215)",0]
["I216","R216C9"," =$C216*_VariableRate_UnderwritingRate/12",0]
["J216","R216C10"," =IF(MOD($B216,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K216","R216C11"," =IF(MOD($B216,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L216","R216C12"," =IF(MOD($B216,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M216","R216C13"," =SUM(I216:L216)",0]
["I217","R217C9"," =$C217*_VariableRate_UnderwritingRate/12",0]
["J217","R217C10"," =IF(MOD($B217,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K217","R217C11"," =IF(MOD($B217,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L217","R217C12"," =IF(MOD($B217,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M217","R217C13"," =SUM(I217:L217)",0]
["I218","R218C9"," =$C218*_VariableRate_UnderwritingRate/12",0]
["J218","R218C10"," =IF(MOD($B218,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K218","R218C11"," =IF(MOD($B218,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L218","R218C12"," =IF(MOD($B218,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M218","R218C13"," =SUM(I218:L218)",0]
["I219","R219C9"," =$C219*_VariableRate_UnderwritingRate/12",0]
["J219","R219C10"," =IF(MOD($B219,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K219","R219C11"," =IF(MOD($B219,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L219","R219C12"," =IF(MOD($B219,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M219","R219C13"," =SUM(I219:L219)",0]
["I220","R220C9"," =$C220*_VariableRate_UnderwritingRate/12",0]
["J220","R220C10"," =IF(MOD($B220,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K220","R220C11"," =IF(MOD($B220,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L220","R220C12"," =IF(MOD($B220,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M220","R220C13"," =SUM(I220:L220)",0]
["I221","R221C9"," =$C221*_VariableRate_UnderwritingRate/12",0]
["J221","R221C10"," =IF(MOD($B221,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K221","R221C11"," =IF(MOD($B221,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L221","R221C12"," =IF(MOD($B221,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M221","R221C13"," =SUM(I221:L221)",0]
["I222","R222C9"," =$C222*_VariableRate_UnderwritingRate/12",0]
["J222","R222C10"," =IF(MOD($B222,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K222","R222C11"," =IF(MOD($B222,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L222","R222C12"," =IF(MOD($B222,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M222","R222C13"," =SUM(I222:L222)",0]
["I223","R223C9"," =$C223*_VariableRate_UnderwritingRate/12",0]
["J223","R223C10"," =IF(MOD($B223,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K223","R223C11"," =IF(MOD($B223,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L223","R223C12"," =IF(MOD($B223,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M223","R223C13"," =SUM(I223:L223)",0]
["I224","R224C9"," =$C224*_VariableRate_UnderwritingRate/12",0]
["J224","R224C10"," =IF(MOD($B224,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K224","R224C11"," =IF(MOD($B224,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L224","R224C12"," =IF(MOD($B224,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M224","R224C13"," =SUM(I224:L224)",0]
["I225","R225C9"," =$C225*_VariableRate_UnderwritingRate/12",0]
["J225","R225C10"," =IF(MOD($B225,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K225","R225C11"," =IF(MOD($B225,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L225","R225C12"," =IF(MOD($B225,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M225","R225C13"," =SUM(I225:L225)",0]
["I226","R226C9"," =$C226*_VariableRate_UnderwritingRate/12",0]
["J226","R226C10"," =IF(MOD($B226,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K226","R226C11"," =IF(MOD($B226,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L226","R226C12"," =IF(MOD($B226,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M226","R226C13"," =SUM(I226:L226)",0]
["I227","R227C9"," =$C227*_VariableRate_UnderwritingRate/12",0]
["J227","R227C10"," =IF(MOD($B227,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K227","R227C11"," =IF(MOD($B227,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L227","R227C12"," =IF(MOD($B227,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M227","R227C13"," =SUM(I227:L227)",0]
["I228","R228C9"," =$C228*_VariableRate_UnderwritingRate/12",0]
["J228","R228C10"," =IF(MOD($B228,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K228","R228C11"," =IF(MOD($B228,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L228","R228C12"," =IF(MOD($B228,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M228","R228C13"," =SUM(I228:L228)",0]
["I229","R229C9"," =$C229*_VariableRate_UnderwritingRate/12",0]
["J229","R229C10"," =IF(MOD($B229,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K229","R229C11"," =IF(MOD($B229,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L229","R229C12"," =IF(MOD($B229,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M229","R229C13"," =SUM(I229:L229)",0]
["I230","R230C9"," =$C230*_VariableRate_UnderwritingRate/12",0]
["J230","R230C10"," =IF(MOD($B230,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K230","R230C11"," =IF(MOD($B230,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L230","R230C12"," =IF(MOD($B230,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M230","R230C13"," =SUM(I230:L230)",0]
["I231","R231C9"," =$C231*_VariableRate_UnderwritingRate/12",0]
["J231","R231C10"," =IF(MOD($B231,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K231","R231C11"," =IF(MOD($B231,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L231","R231C12"," =IF(MOD($B231,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M231","R231C13"," =SUM(I231:L231)",0]
["I232","R232C9"," =$C232*_VariableRate_UnderwritingRate/12",0]
["J232","R232C10"," =IF(MOD($B232,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K232","R232C11"," =IF(MOD($B232,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L232","R232C12"," =IF(MOD($B232,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M232","R232C13"," =SUM(I232:L232)",0]
["I233","R233C9"," =$C233*_VariableRate_UnderwritingRate/12",0]
["J233","R233C10"," =IF(MOD($B233,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K233","R233C11"," =IF(MOD($B233,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L233","R233C12"," =IF(MOD($B233,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M233","R233C13"," =SUM(I233:L233)",0]
["I234","R234C9"," =$C234*_VariableRate_UnderwritingRate/12",0]
["J234","R234C10"," =IF(MOD($B234,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K234","R234C11"," =IF(MOD($B234,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L234","R234C12"," =IF(MOD($B234,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M234","R234C13"," =SUM(I234:L234)",0]
["I235","R235C9"," =$C235*_VariableRate_UnderwritingRate/12",0]
["J235","R235C10"," =IF(MOD($B235,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K235","R235C11"," =IF(MOD($B235,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L235","R235C12"," =IF(MOD($B235,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M235","R235C13"," =SUM(I235:L235)",0]
["I236","R236C9"," =$C236*_VariableRate_UnderwritingRate/12",0]
["J236","R236C10"," =IF(MOD($B236,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K236","R236C11"," =IF(MOD($B236,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L236","R236C12"," =IF(MOD($B236,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M236","R236C13"," =SUM(I236:L236)",0]
["I237","R237C9"," =$C237*_VariableRate_UnderwritingRate/12",0]
["J237","R237C10"," =IF(MOD($B237,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K237","R237C11"," =IF(MOD($B237,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L237","R237C12"," =IF(MOD($B237,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M237","R237C13"," =SUM(I237:L237)",0]
["I238","R238C9"," =$C238*_VariableRate_UnderwritingRate/12",0]
["J238","R238C10"," =IF(MOD($B238,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K238","R238C11"," =IF(MOD($B238,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L238","R238C12"," =IF(MOD($B238,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M238","R238C13"," =SUM(I238:L238)",0]
["I239","R239C9"," =$C239*_VariableRate_UnderwritingRate/12",0]
["J239","R239C10"," =IF(MOD($B239,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K239","R239C11"," =IF(MOD($B239,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L239","R239C12"," =IF(MOD($B239,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M239","R239C13"," =SUM(I239:L239)",0]
["I240","R240C9"," =$C240*_VariableRate_UnderwritingRate/12",0]
["J240","R240C10"," =IF(MOD($B240,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K240","R240C11"," =IF(MOD($B240,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L240","R240C12"," =IF(MOD($B240,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M240","R240C13"," =SUM(I240:L240)",0]
["I241","R241C9"," =$C241*_VariableRate_UnderwritingRate/12",0]
["J241","R241C10"," =IF(MOD($B241,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K241","R241C11"," =IF(MOD($B241,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L241","R241C12"," =IF(MOD($B241,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M241","R241C13"," =SUM(I241:L241)",0]
["I242","R242C9"," =$C242*_VariableRate_UnderwritingRate/12",0]
["J242","R242C10"," =IF(MOD($B242,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K242","R242C11"," =IF(MOD($B242,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L242","R242C12"," =IF(MOD($B242,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M242","R242C13"," =SUM(I242:L242)",0]
["I243","R243C9"," =$C243*_VariableRate_UnderwritingRate/12",0]
["J243","R243C10"," =IF(MOD($B243,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K243","R243C11"," =IF(MOD($B243,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L243","R243C12"," =IF(MOD($B243,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M243","R243C13"," =SUM(I243:L243)",0]
["I244","R244C9"," =$C244*_VariableRate_UnderwritingRate/12",0]
["J244","R244C10"," =IF(MOD($B244,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K244","R244C11"," =IF(MOD($B244,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L244","R244C12"," =IF(MOD($B244,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M244","R244C13"," =SUM(I244:L244)",0]
["I245","R245C9"," =$C245*_VariableRate_UnderwritingRate/12",0]
["J245","R245C10"," =IF(MOD($B245,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K245","R245C11"," =IF(MOD($B245,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L245","R245C12"," =IF(MOD($B245,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M245","R245C13"," =SUM(I245:L245)",0]
["I246","R246C9"," =$C246*_VariableRate_UnderwritingRate/12",0]
["J246","R246C10"," =IF(MOD($B246,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K246","R246C11"," =IF(MOD($B246,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L246","R246C12"," =IF(MOD($B246,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M246","R246C13"," =SUM(I246:L246)",0]
["I247","R247C9"," =$C247*_VariableRate_UnderwritingRate/12",0]
["J247","R247C10"," =IF(MOD($B247,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K247","R247C11"," =IF(MOD($B247,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L247","R247C12"," =IF(MOD($B247,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M247","R247C13"," =SUM(I247:L247)",0]
["I248","R248C9"," =$C248*_VariableRate_UnderwritingRate/12",0]
["J248","R248C10"," =IF(MOD($B248,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K248","R248C11"," =IF(MOD($B248,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L248","R248C12"," =IF(MOD($B248,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M248","R248C13"," =SUM(I248:L248)",0]
["I249","R249C9"," =$C249*_VariableRate_UnderwritingRate/12",0]
["J249","R249C10"," =IF(MOD($B249,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K249","R249C11"," =IF(MOD($B249,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L249","R249C12"," =IF(MOD($B249,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M249","R249C13"," =SUM(I249:L249)",0]
["I250","R250C9"," =$C250*_VariableRate_UnderwritingRate/12",0]
["J250","R250C10"," =IF(MOD($B250,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K250","R250C11"," =IF(MOD($B250,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L250","R250C12"," =IF(MOD($B250,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M250","R250C13"," =SUM(I250:L250)",0]
["I251","R251C9"," =$C251*_VariableRate_UnderwritingRate/12",0]
["J251","R251C10"," =IF(MOD($B251,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K251","R251C11"," =IF(MOD($B251,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L251","R251C12"," =IF(MOD($B251,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M251","R251C13"," =SUM(I251:L251)",0]
["I252","R252C9"," =$C252*_VariableRate_UnderwritingRate/12",0]
["J252","R252C10"," =IF(MOD($B252,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K252","R252C11"," =IF(MOD($B252,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L252","R252C12"," =IF(MOD($B252,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M252","R252C13"," =SUM(I252:L252)",0]
["I253","R253C9"," =$C253*_VariableRate_UnderwritingRate/12",0]
["J253","R253C10"," =IF(MOD($B253,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K253","R253C11"," =IF(MOD($B253,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L253","R253C12"," =IF(MOD($B253,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M253","R253C13"," =SUM(I253:L253)",0]
["I254","R254C9"," =$C254*_VariableRate_UnderwritingRate/12",0]
["J254","R254C10"," =IF(MOD($B254,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K254","R254C11"," =IF(MOD($B254,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L254","R254C12"," =IF(MOD($B254,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M254","R254C13"," =SUM(I254:L254)",0]
["I255","R255C9"," =$C255*_VariableRate_UnderwritingRate/12",0]
["J255","R255C10"," =IF(MOD($B255,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K255","R255C11"," =IF(MOD($B255,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L255","R255C12"," =IF(MOD($B255,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M255","R255C13"," =SUM(I255:L255)",0]
["I256","R256C9"," =$C256*_VariableRate_UnderwritingRate/12",0]
["J256","R256C10"," =IF(MOD($B256,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K256","R256C11"," =IF(MOD($B256,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L256","R256C12"," =IF(MOD($B256,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M256","R256C13"," =SUM(I256:L256)",0]
["I257","R257C9"," =$C257*_VariableRate_UnderwritingRate/12",0]
["J257","R257C10"," =IF(MOD($B257,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K257","R257C11"," =IF(MOD($B257,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L257","R257C12"," =IF(MOD($B257,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M257","R257C13"," =SUM(I257:L257)",0]
["I258","R258C9"," =$C258*_VariableRate_UnderwritingRate/12",0]
["J258","R258C10"," =IF(MOD($B258,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K258","R258C11"," =IF(MOD($B258,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L258","R258C12"," =IF(MOD($B258,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M258","R258C13"," =SUM(I258:L258)",0]
["I259","R259C9"," =$C259*_VariableRate_UnderwritingRate/12",0]
["J259","R259C10"," =IF(MOD($B259,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K259","R259C11"," =IF(MOD($B259,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L259","R259C12"," =IF(MOD($B259,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M259","R259C13"," =SUM(I259:L259)",0]
["I260","R260C9"," =$C260*_VariableRate_UnderwritingRate/12",0]
["J260","R260C10"," =IF(MOD($B260,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K260","R260C11"," =IF(MOD($B260,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L260","R260C12"," =IF(MOD($B260,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M260","R260C13"," =SUM(I260:L260)",0]
["I261","R261C9"," =$C261*_VariableRate_UnderwritingRate/12",0]
["J261","R261C10"," =IF(MOD($B261,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K261","R261C11"," =IF(MOD($B261,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L261","R261C12"," =IF(MOD($B261,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M261","R261C13"," =SUM(I261:L261)",0]
["I262","R262C9"," =$C262*_VariableRate_UnderwritingRate/12",0]
["J262","R262C10"," =IF(MOD($B262,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K262","R262C11"," =IF(MOD($B262,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L262","R262C12"," =IF(MOD($B262,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M262","R262C13"," =SUM(I262:L262)",0]
["I263","R263C9"," =$C263*_VariableRate_UnderwritingRate/12",0]
["J263","R263C10"," =IF(MOD($B263,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K263","R263C11"," =IF(MOD($B263,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L263","R263C12"," =IF(MOD($B263,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M263","R263C13"," =SUM(I263:L263)",0]
["I264","R264C9"," =$C264*_VariableRate_UnderwritingRate/12",0]
["J264","R264C10"," =IF(MOD($B264,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K264","R264C11"," =IF(MOD($B264,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L264","R264C12"," =IF(MOD($B264,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M264","R264C13"," =SUM(I264:L264)",0]
["I265","R265C9"," =$C265*_VariableRate_UnderwritingRate/12",0]
["J265","R265C10"," =IF(MOD($B265,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K265","R265C11"," =IF(MOD($B265,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L265","R265C12"," =IF(MOD($B265,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M265","R265C13"," =SUM(I265:L265)",0]
["I266","R266C9"," =$C266*_VariableRate_UnderwritingRate/12",0]
["J266","R266C10"," =IF(MOD($B266,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K266","R266C11"," =IF(MOD($B266,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L266","R266C12"," =IF(MOD($B266,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M266","R266C13"," =SUM(I266:L266)",0]
["I267","R267C9"," =$C267*_VariableRate_UnderwritingRate/12",0]
["J267","R267C10"," =IF(MOD($B267,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K267","R267C11"," =IF(MOD($B267,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L267","R267C12"," =IF(MOD($B267,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M267","R267C13"," =SUM(I267:L267)",0]
["I268","R268C9"," =$C268*_VariableRate_UnderwritingRate/12",0]
["J268","R268C10"," =IF(MOD($B268,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K268","R268C11"," =IF(MOD($B268,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L268","R268C12"," =IF(MOD($B268,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M268","R268C13"," =SUM(I268:L268)",0]
["I269","R269C9"," =$C269*_VariableRate_UnderwritingRate/12",0]
["J269","R269C10"," =IF(MOD($B269,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K269","R269C11"," =IF(MOD($B269,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L269","R269C12"," =IF(MOD($B269,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M269","R269C13"," =SUM(I269:L269)",0]
["I270","R270C9"," =$C270*_VariableRate_UnderwritingRate/12",0]
["J270","R270C10"," =IF(MOD($B270,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K270","R270C11"," =IF(MOD($B270,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L270","R270C12"," =IF(MOD($B270,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M270","R270C13"," =SUM(I270:L270)",0]
["I271","R271C9"," =$C271*_VariableRate_UnderwritingRate/12",0]
["J271","R271C10"," =IF(MOD($B271,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K271","R271C11"," =IF(MOD($B271,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L271","R271C12"," =IF(MOD($B271,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M271","R271C13"," =SUM(I271:L271)",0]
["I272","R272C9"," =$C272*_VariableRate_UnderwritingRate/12",0]
["J272","R272C10"," =IF(MOD($B272,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K272","R272C11"," =IF(MOD($B272,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L272","R272C12"," =IF(MOD($B272,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M272","R272C13"," =SUM(I272:L272)",0]
["I273","R273C9"," =$C273*_VariableRate_UnderwritingRate/12",0]
["J273","R273C10"," =IF(MOD($B273,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K273","R273C11"," =IF(MOD($B273,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L273","R273C12"," =IF(MOD($B273,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M273","R273C13"," =SUM(I273:L273)",0]
["I274","R274C9"," =$C274*_VariableRate_UnderwritingRate/12",0]
["J274","R274C10"," =IF(MOD($B274,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K274","R274C11"," =IF(MOD($B274,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L274","R274C12"," =IF(MOD($B274,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M274","R274C13"," =SUM(I274:L274)",0]
["I275","R275C9"," =$C275*_VariableRate_UnderwritingRate/12",0]
["J275","R275C10"," =IF(MOD($B275,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K275","R275C11"," =IF(MOD($B275,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L275","R275C12"," =IF(MOD($B275,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M275","R275C13"," =SUM(I275:L275)",0]
["I276","R276C9"," =$C276*_VariableRate_UnderwritingRate/12",0]
["J276","R276C10"," =IF(MOD($B276,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K276","R276C11"," =IF(MOD($B276,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L276","R276C12"," =IF(MOD($B276,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M276","R276C13"," =SUM(I276:L276)",0]
["I277","R277C9"," =$C277*_VariableRate_UnderwritingRate/12",0]
["J277","R277C10"," =IF(MOD($B277,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K277","R277C11"," =IF(MOD($B277,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L277","R277C12"," =IF(MOD($B277,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M277","R277C13"," =SUM(I277:L277)",0]
["I278","R278C9"," =$C278*_VariableRate_UnderwritingRate/12",0]
["J278","R278C10"," =IF(MOD($B278,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K278","R278C11"," =IF(MOD($B278,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L278","R278C12"," =IF(MOD($B278,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M278","R278C13"," =SUM(I278:L278)",0]
["I279","R279C9"," =$C279*_VariableRate_UnderwritingRate/12",0]
["J279","R279C10"," =IF(MOD($B279,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K279","R279C11"," =IF(MOD($B279,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L279","R279C12"," =IF(MOD($B279,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M279","R279C13"," =SUM(I279:L279)",0]
["I280","R280C9"," =$C280*_VariableRate_UnderwritingRate/12",0]
["J280","R280C10"," =IF(MOD($B280,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K280","R280C11"," =IF(MOD($B280,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L280","R280C12"," =IF(MOD($B280,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M280","R280C13"," =SUM(I280:L280)",0]
["I281","R281C9"," =$C281*_VariableRate_UnderwritingRate/12",0]
["J281","R281C10"," =IF(MOD($B281,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K281","R281C11"," =IF(MOD($B281,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L281","R281C12"," =IF(MOD($B281,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M281","R281C13"," =SUM(I281:L281)",0]
["I282","R282C9"," =$C282*_VariableRate_UnderwritingRate/12",0]
["J282","R282C10"," =IF(MOD($B282,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K282","R282C11"," =IF(MOD($B282,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L282","R282C12"," =IF(MOD($B282,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M282","R282C13"," =SUM(I282:L282)",0]
["I283","R283C9"," =$C283*_VariableRate_UnderwritingRate/12",0]
["J283","R283C10"," =IF(MOD($B283,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K283","R283C11"," =IF(MOD($B283,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L283","R283C12"," =IF(MOD($B283,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M283","R283C13"," =SUM(I283:L283)",0]
["I284","R284C9"," =$C284*_VariableRate_UnderwritingRate/12",0]
["J284","R284C10"," =IF(MOD($B284,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K284","R284C11"," =IF(MOD($B284,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L284","R284C12"," =IF(MOD($B284,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M284","R284C13"," =SUM(I284:L284)",0]
["I285","R285C9"," =$C285*_VariableRate_UnderwritingRate/12",0]
["J285","R285C10"," =IF(MOD($B285,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K285","R285C11"," =IF(MOD($B285,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L285","R285C12"," =IF(MOD($B285,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M285","R285C13"," =SUM(I285:L285)",0]
["I286","R286C9"," =$C286*_VariableRate_UnderwritingRate/12",0]
["J286","R286C10"," =IF(MOD($B286,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K286","R286C11"," =IF(MOD($B286,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L286","R286C12"," =IF(MOD($B286,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M286","R286C13"," =SUM(I286:L286)",0]
["I287","R287C9"," =$C287*_VariableRate_UnderwritingRate/12",0]
["J287","R287C10"," =IF(MOD($B287,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K287","R287C11"," =IF(MOD($B287,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L287","R287C12"," =IF(MOD($B287,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M287","R287C13"," =SUM(I287:L287)",0]
["I288","R288C9"," =$C288*_VariableRate_UnderwritingRate/12",0]
["J288","R288C10"," =IF(MOD($B288,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K288","R288C11"," =IF(MOD($B288,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L288","R288C12"," =IF(MOD($B288,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M288","R288C13"," =SUM(I288:L288)",0]
["I289","R289C9"," =$C289*_VariableRate_UnderwritingRate/12",0]
["J289","R289C10"," =IF(MOD($B289,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K289","R289C11"," =IF(MOD($B289,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L289","R289C12"," =IF(MOD($B289,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M289","R289C13"," =SUM(I289:L289)",0]
["I290","R290C9"," =$C290*_VariableRate_UnderwritingRate/12",0]
["J290","R290C10"," =IF(MOD($B290,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K290","R290C11"," =IF(MOD($B290,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L290","R290C12"," =IF(MOD($B290,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M290","R290C13"," =SUM(I290:L290)",0]
["I291","R291C9"," =$C291*_VariableRate_UnderwritingRate/12",0]
["J291","R291C10"," =IF(MOD($B291,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K291","R291C11"," =IF(MOD($B291,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L291","R291C12"," =IF(MOD($B291,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M291","R291C13"," =SUM(I291:L291)",0]
["I292","R292C9"," =$C292*_VariableRate_UnderwritingRate/12",0]
["J292","R292C10"," =IF(MOD($B292,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K292","R292C11"," =IF(MOD($B292,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L292","R292C12"," =IF(MOD($B292,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M292","R292C13"," =SUM(I292:L292)",0]
["I293","R293C9"," =$C293*_VariableRate_UnderwritingRate/12",0]
["J293","R293C10"," =IF(MOD($B293,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K293","R293C11"," =IF(MOD($B293,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L293","R293C12"," =IF(MOD($B293,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M293","R293C13"," =SUM(I293:L293)",0]
["I294","R294C9"," =$C294*_VariableRate_UnderwritingRate/12",0]
["J294","R294C10"," =IF(MOD($B294,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K294","R294C11"," =IF(MOD($B294,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L294","R294C12"," =IF(MOD($B294,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M294","R294C13"," =SUM(I294:L294)",0]
["I295","R295C9"," =$C295*_VariableRate_UnderwritingRate/12",0]
["J295","R295C10"," =IF(MOD($B295,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K295","R295C11"," =IF(MOD($B295,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L295","R295C12"," =IF(MOD($B295,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M295","R295C13"," =SUM(I295:L295)",0]
["I296","R296C9"," =$C296*_VariableRate_UnderwritingRate/12",0]
["J296","R296C10"," =IF(MOD($B296,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K296","R296C11"," =IF(MOD($B296,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L296","R296C12"," =IF(MOD($B296,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M296","R296C13"," =SUM(I296:L296)",0]
["I297","R297C9"," =$C297*_VariableRate_UnderwritingRate/12",0]
["J297","R297C10"," =IF(MOD($B297,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K297","R297C11"," =IF(MOD($B297,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L297","R297C12"," =IF(MOD($B297,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M297","R297C13"," =SUM(I297:L297)",0]
["I298","R298C9"," =$C298*_VariableRate_UnderwritingRate/12",0]
["J298","R298C10"," =IF(MOD($B298,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K298","R298C11"," =IF(MOD($B298,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L298","R298C12"," =IF(MOD($B298,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M298","R298C13"," =SUM(I298:L298)",0]
["I299","R299C9"," =$C299*_VariableRate_UnderwritingRate/12",0]
["J299","R299C10"," =IF(MOD($B299,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K299","R299C11"," =IF(MOD($B299,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L299","R299C12"," =IF(MOD($B299,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M299","R299C13"," =SUM(I299:L299)",0]
["I300","R300C9"," =$C300*_VariableRate_UnderwritingRate/12",0]
["J300","R300C10"," =IF(MOD($B300,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K300","R300C11"," =IF(MOD($B300,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L300","R300C12"," =IF(MOD($B300,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M300","R300C13"," =SUM(I300:L300)",0]
["I301","R301C9"," =$C301*_VariableRate_UnderwritingRate/12",0]
["J301","R301C10"," =IF(MOD($B301,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K301","R301C11"," =IF(MOD($B301,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L301","R301C12"," =IF(MOD($B301,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M301","R301C13"," =SUM(I301:L301)",0]
["I302","R302C9"," =$C302*_VariableRate_UnderwritingRate/12",0]
["J302","R302C10"," =IF(MOD($B302,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K302","R302C11"," =IF(MOD($B302,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L302","R302C12"," =IF(MOD($B302,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M302","R302C13"," =SUM(I302:L302)",0]
["I303","R303C9"," =$C303*_VariableRate_UnderwritingRate/12",0]
["J303","R303C10"," =IF(MOD($B303,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K303","R303C11"," =IF(MOD($B303,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L303","R303C12"," =IF(MOD($B303,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M303","R303C13"," =SUM(I303:L303)",0]
["I304","R304C9"," =$C304*_VariableRate_UnderwritingRate/12",0]
["J304","R304C10"," =IF(MOD($B304,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K304","R304C11"," =IF(MOD($B304,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L304","R304C12"," =IF(MOD($B304,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M304","R304C13"," =SUM(I304:L304)",0]
["I305","R305C9"," =$C305*_VariableRate_UnderwritingRate/12",0]
["J305","R305C10"," =IF(MOD($B305,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K305","R305C11"," =IF(MOD($B305,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L305","R305C12"," =IF(MOD($B305,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M305","R305C13"," =SUM(I305:L305)",0]
["I306","R306C9"," =$C306*_VariableRate_UnderwritingRate/12",0]
["J306","R306C10"," =IF(MOD($B306,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K306","R306C11"," =IF(MOD($B306,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L306","R306C12"," =IF(MOD($B306,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M306","R306C13"," =SUM(I306:L306)",0]
["I307","R307C9"," =$C307*_VariableRate_UnderwritingRate/12",0]
["J307","R307C10"," =IF(MOD($B307,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K307","R307C11"," =IF(MOD($B307,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L307","R307C12"," =IF(MOD($B307,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M307","R307C13"," =SUM(I307:L307)",0]
["I308","R308C9"," =$C308*_VariableRate_UnderwritingRate/12",0]
["J308","R308C10"," =IF(MOD($B308,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K308","R308C11"," =IF(MOD($B308,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L308","R308C12"," =IF(MOD($B308,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M308","R308C13"," =SUM(I308:L308)",0]
["I309","R309C9"," =$C309*_VariableRate_UnderwritingRate/12",0]
["J309","R309C10"," =IF(MOD($B309,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K309","R309C11"," =IF(MOD($B309,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L309","R309C12"," =IF(MOD($B309,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M309","R309C13"," =SUM(I309:L309)",0]
["I310","R310C9"," =$C310*_VariableRate_UnderwritingRate/12",0]
["J310","R310C10"," =IF(MOD($B310,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K310","R310C11"," =IF(MOD($B310,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L310","R310C12"," =IF(MOD($B310,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M310","R310C13"," =SUM(I310:L310)",0]
["I311","R311C9"," =$C311*_VariableRate_UnderwritingRate/12",0]
["J311","R311C10"," =IF(MOD($B311,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K311","R311C11"," =IF(MOD($B311,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L311","R311C12"," =IF(MOD($B311,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M311","R311C13"," =SUM(I311:L311)",0]
["I312","R312C9"," =$C312*_VariableRate_UnderwritingRate/12",0]
["J312","R312C10"," =IF(MOD($B312,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K312","R312C11"," =IF(MOD($B312,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L312","R312C12"," =IF(MOD($B312,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M312","R312C13"," =SUM(I312:L312)",0]
["I313","R313C9"," =$C313*_VariableRate_UnderwritingRate/12",0]
["J313","R313C10"," =IF(MOD($B313,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K313","R313C11"," =IF(MOD($B313,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L313","R313C12"," =IF(MOD($B313,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M313","R313C13"," =SUM(I313:L313)",0]
["I314","R314C9"," =$C314*_VariableRate_UnderwritingRate/12",0]
["J314","R314C10"," =IF(MOD($B314,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K314","R314C11"," =IF(MOD($B314,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L314","R314C12"," =IF(MOD($B314,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M314","R314C13"," =SUM(I314:L314)",0]
["I315","R315C9"," =$C315*_VariableRate_UnderwritingRate/12",0]
["J315","R315C10"," =IF(MOD($B315,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K315","R315C11"," =IF(MOD($B315,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L315","R315C12"," =IF(MOD($B315,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M315","R315C13"," =SUM(I315:L315)",0]
["I316","R316C9"," =$C316*_VariableRate_UnderwritingRate/12",0]
["J316","R316C10"," =IF(MOD($B316,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K316","R316C11"," =IF(MOD($B316,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L316","R316C12"," =IF(MOD($B316,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M316","R316C13"," =SUM(I316:L316)",0]
["I317","R317C9"," =$C317*_VariableRate_UnderwritingRate/12",0]
["J317","R317C10"," =IF(MOD($B317,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K317","R317C11"," =IF(MOD($B317,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L317","R317C12"," =IF(MOD($B317,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M317","R317C13"," =SUM(I317:L317)",0]
["I318","R318C9"," =$C318*_VariableRate_UnderwritingRate/12",0]
["J318","R318C10"," =IF(MOD($B318,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K318","R318C11"," =IF(MOD($B318,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L318","R318C12"," =IF(MOD($B318,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M318","R318C13"," =SUM(I318:L318)",0]
["I319","R319C9"," =$C319*_VariableRate_UnderwritingRate/12",0]
["J319","R319C10"," =IF(MOD($B319,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K319","R319C11"," =IF(MOD($B319,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L319","R319C12"," =IF(MOD($B319,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M319","R319C13"," =SUM(I319:L319)",0]
["I320","R320C9"," =$C320*_VariableRate_UnderwritingRate/12",0]
["J320","R320C10"," =IF(MOD($B320,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K320","R320C11"," =IF(MOD($B320,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L320","R320C12"," =IF(MOD($B320,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M320","R320C13"," =SUM(I320:L320)",0]
["I321","R321C9"," =$C321*_VariableRate_UnderwritingRate/12",0]
["J321","R321C10"," =IF(MOD($B321,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K321","R321C11"," =IF(MOD($B321,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L321","R321C12"," =IF(MOD($B321,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M321","R321C13"," =SUM(I321:L321)",0]
["I322","R322C9"," =$C322*_VariableRate_UnderwritingRate/12",0]
["J322","R322C10"," =IF(MOD($B322,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K322","R322C11"," =IF(MOD($B322,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L322","R322C12"," =IF(MOD($B322,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M322","R322C13"," =SUM(I322:L322)",0]
["I323","R323C9"," =$C323*_VariableRate_UnderwritingRate/12",0]
["J323","R323C10"," =IF(MOD($B323,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K323","R323C11"," =IF(MOD($B323,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L323","R323C12"," =IF(MOD($B323,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M323","R323C13"," =SUM(I323:L323)",0]
["I324","R324C9"," =$C324*_VariableRate_UnderwritingRate/12",0]
["J324","R324C10"," =IF(MOD($B324,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K324","R324C11"," =IF(MOD($B324,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L324","R324C12"," =IF(MOD($B324,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M324","R324C13"," =SUM(I324:L324)",0]
["I325","R325C9"," =$C325*_VariableRate_UnderwritingRate/12",0]
["J325","R325C10"," =IF(MOD($B325,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K325","R325C11"," =IF(MOD($B325,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L325","R325C12"," =IF(MOD($B325,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M325","R325C13"," =SUM(I325:L325)",0]
["I326","R326C9"," =$C326*_VariableRate_UnderwritingRate/12",0]
["J326","R326C10"," =IF(MOD($B326,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K326","R326C11"," =IF(MOD($B326,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L326","R326C12"," =IF(MOD($B326,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M326","R326C13"," =SUM(I326:L326)",0]
["I327","R327C9"," =$C327*_VariableRate_UnderwritingRate/12",0]
["J327","R327C10"," =IF(MOD($B327,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K327","R327C11"," =IF(MOD($B327,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L327","R327C12"," =IF(MOD($B327,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M327","R327C13"," =SUM(I327:L327)",0]
["I328","R328C9"," =$C328*_VariableRate_UnderwritingRate/12",0]
["J328","R328C10"," =IF(MOD($B328,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K328","R328C11"," =IF(MOD($B328,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L328","R328C12"," =IF(MOD($B328,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M328","R328C13"," =SUM(I328:L328)",0]
["I329","R329C9"," =$C329*_VariableRate_UnderwritingRate/12",0]
["J329","R329C10"," =IF(MOD($B329,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K329","R329C11"," =IF(MOD($B329,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L329","R329C12"," =IF(MOD($B329,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M329","R329C13"," =SUM(I329:L329)",0]
["I330","R330C9"," =$C330*_VariableRate_UnderwritingRate/12",0]
["J330","R330C10"," =IF(MOD($B330,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K330","R330C11"," =IF(MOD($B330,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L330","R330C12"," =IF(MOD($B330,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M330","R330C13"," =SUM(I330:L330)",0]
["I331","R331C9"," =$C331*_VariableRate_UnderwritingRate/12",0]
["J331","R331C10"," =IF(MOD($B331,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K331","R331C11"," =IF(MOD($B331,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L331","R331C12"," =IF(MOD($B331,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M331","R331C13"," =SUM(I331:L331)",0]
["I332","R332C9"," =$C332*_VariableRate_UnderwritingRate/12",0]
["J332","R332C10"," =IF(MOD($B332,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K332","R332C11"," =IF(MOD($B332,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L332","R332C12"," =IF(MOD($B332,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M332","R332C13"," =SUM(I332:L332)",0]
["I333","R333C9"," =$C333*_VariableRate_UnderwritingRate/12",0]
["J333","R333C10"," =IF(MOD($B333,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K333","R333C11"," =IF(MOD($B333,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L333","R333C12"," =IF(MOD($B333,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M333","R333C13"," =SUM(I333:L333)",0]
["I334","R334C9"," =$C334*_VariableRate_UnderwritingRate/12",0]
["J334","R334C10"," =IF(MOD($B334,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K334","R334C11"," =IF(MOD($B334,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L334","R334C12"," =IF(MOD($B334,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M334","R334C13"," =SUM(I334:L334)",0]
["I335","R335C9"," =$C335*_VariableRate_UnderwritingRate/12",0]
["J335","R335C10"," =IF(MOD($B335,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K335","R335C11"," =IF(MOD($B335,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L335","R335C12"," =IF(MOD($B335,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M335","R335C13"," =SUM(I335:L335)",0]
["I336","R336C9"," =$C336*_VariableRate_UnderwritingRate/12",0]
["J336","R336C10"," =IF(MOD($B336,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K336","R336C11"," =IF(MOD($B336,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L336","R336C12"," =IF(MOD($B336,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M336","R336C13"," =SUM(I336:L336)",0]
["I337","R337C9"," =$C337*_VariableRate_UnderwritingRate/12",0]
["J337","R337C10"," =IF(MOD($B337,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K337","R337C11"," =IF(MOD($B337,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L337","R337C12"," =IF(MOD($B337,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M337","R337C13"," =SUM(I337:L337)",0]
["I338","R338C9"," =$C338*_VariableRate_UnderwritingRate/12",0]
["J338","R338C10"," =IF(MOD($B338,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K338","R338C11"," =IF(MOD($B338,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L338","R338C12"," =IF(MOD($B338,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M338","R338C13"," =SUM(I338:L338)",0]
["I339","R339C9"," =$C339*_VariableRate_UnderwritingRate/12",0]
["J339","R339C10"," =IF(MOD($B339,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K339","R339C11"," =IF(MOD($B339,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L339","R339C12"," =IF(MOD($B339,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M339","R339C13"," =SUM(I339:L339)",0]
["I340","R340C9"," =$C340*_VariableRate_UnderwritingRate/12",0]
["J340","R340C10"," =IF(MOD($B340,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K340","R340C11"," =IF(MOD($B340,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L340","R340C12"," =IF(MOD($B340,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M340","R340C13"," =SUM(I340:L340)",0]
["I341","R341C9"," =$C341*_VariableRate_UnderwritingRate/12",0]
["J341","R341C10"," =IF(MOD($B341,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K341","R341C11"," =IF(MOD($B341,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L341","R341C12"," =IF(MOD($B341,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M341","R341C13"," =SUM(I341:L341)",0]
["I342","R342C9"," =$C342*_VariableRate_UnderwritingRate/12",0]
["J342","R342C10"," =IF(MOD($B342,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K342","R342C11"," =IF(MOD($B342,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L342","R342C12"," =IF(MOD($B342,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M342","R342C13"," =SUM(I342:L342)",0]
["I343","R343C9"," =$C343*_VariableRate_UnderwritingRate/12",0]
["J343","R343C10"," =IF(MOD($B343,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K343","R343C11"," =IF(MOD($B343,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L343","R343C12"," =IF(MOD($B343,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M343","R343C13"," =SUM(I343:L343)",0]
["I344","R344C9"," =$C344*_VariableRate_UnderwritingRate/12",0]
["J344","R344C10"," =IF(MOD($B344,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K344","R344C11"," =IF(MOD($B344,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L344","R344C12"," =IF(MOD($B344,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M344","R344C13"," =SUM(I344:L344)",0]
["I345","R345C9"," =$C345*_VariableRate_UnderwritingRate/12",0]
["J345","R345C10"," =IF(MOD($B345,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K345","R345C11"," =IF(MOD($B345,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L345","R345C12"," =IF(MOD($B345,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M345","R345C13"," =SUM(I345:L345)",0]
["I346","R346C9"," =$C346*_VariableRate_UnderwritingRate/12",0]
["J346","R346C10"," =IF(MOD($B346,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K346","R346C11"," =IF(MOD($B346,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L346","R346C12"," =IF(MOD($B346,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M346","R346C13"," =SUM(I346:L346)",0]
["I347","R347C9"," =$C347*_VariableRate_UnderwritingRate/12",0]
["J347","R347C10"," =IF(MOD($B347,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K347","R347C11"," =IF(MOD($B347,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L347","R347C12"," =IF(MOD($B347,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M347","R347C13"," =SUM(I347:L347)",0]
["I348","R348C9"," =$C348*_VariableRate_UnderwritingRate/12",0]
["J348","R348C10"," =IF(MOD($B348,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K348","R348C11"," =IF(MOD($B348,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L348","R348C12"," =IF(MOD($B348,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M348","R348C13"," =SUM(I348:L348)",0]
["I349","R349C9"," =$C349*_VariableRate_UnderwritingRate/12",0]
["J349","R349C10"," =IF(MOD($B349,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K349","R349C11"," =IF(MOD($B349,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L349","R349C12"," =IF(MOD($B349,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M349","R349C13"," =SUM(I349:L349)",0]
["I350","R350C9"," =$C350*_VariableRate_UnderwritingRate/12",0]
["J350","R350C10"," =IF(MOD($B350,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K350","R350C11"," =IF(MOD($B350,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L350","R350C12"," =IF(MOD($B350,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M350","R350C13"," =SUM(I350:L350)",0]
["I351","R351C9"," =$C351*_VariableRate_UnderwritingRate/12",0]
["J351","R351C10"," =IF(MOD($B351,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K351","R351C11"," =IF(MOD($B351,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L351","R351C12"," =IF(MOD($B351,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M351","R351C13"," =SUM(I351:L351)",0]
["I352","R352C9"," =$C352*_VariableRate_UnderwritingRate/12",0]
["J352","R352C10"," =IF(MOD($B352,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K352","R352C11"," =IF(MOD($B352,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L352","R352C12"," =IF(MOD($B352,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M352","R352C13"," =SUM(I352:L352)",0]
["I353","R353C9"," =$C353*_VariableRate_UnderwritingRate/12",0]
["J353","R353C10"," =IF(MOD($B353,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K353","R353C11"," =IF(MOD($B353,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L353","R353C12"," =IF(MOD($B353,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M353","R353C13"," =SUM(I353:L353)",0]
["I354","R354C9"," =$C354*_VariableRate_UnderwritingRate/12",0]
["J354","R354C10"," =IF(MOD($B354,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K354","R354C11"," =IF(MOD($B354,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L354","R354C12"," =IF(MOD($B354,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M354","R354C13"," =SUM(I354:L354)",0]
["I355","R355C9"," =$C355*_VariableRate_UnderwritingRate/12",0]
["J355","R355C10"," =IF(MOD($B355,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K355","R355C11"," =IF(MOD($B355,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L355","R355C12"," =IF(MOD($B355,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M355","R355C13"," =SUM(I355:L355)",0]
["I356","R356C9"," =$C356*_VariableRate_UnderwritingRate/12",0]
["J356","R356C10"," =IF(MOD($B356,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K356","R356C11"," =IF(MOD($B356,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L356","R356C12"," =IF(MOD($B356,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M356","R356C13"," =SUM(I356:L356)",0]
["I357","R357C9"," =$C357*_VariableRate_UnderwritingRate/12",0]
["J357","R357C10"," =IF(MOD($B357,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K357","R357C11"," =IF(MOD($B357,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L357","R357C12"," =IF(MOD($B357,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M357","R357C13"," =SUM(I357:L357)",0]
["I358","R358C9"," =$C358*_VariableRate_UnderwritingRate/12",0]
["J358","R358C10"," =IF(MOD($B358,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K358","R358C11"," =IF(MOD($B358,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L358","R358C12"," =IF(MOD($B358,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M358","R358C13"," =SUM(I358:L358)",0]
["I359","R359C9"," =$C359*_VariableRate_UnderwritingRate/12",0]
["J359","R359C10"," =IF(MOD($B359,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K359","R359C11"," =IF(MOD($B359,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L359","R359C12"," =IF(MOD($B359,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M359","R359C13"," =SUM(I359:L359)",0]
["I360","R360C9"," =$C360*_VariableRate_UnderwritingRate/12",0]
["J360","R360C10"," =IF(MOD($B360,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K360","R360C11"," =IF(MOD($B360,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L360","R360C12"," =IF(MOD($B360,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M360","R360C13"," =SUM(I360:L360)",0]
["I361","R361C9"," =$C361*_VariableRate_UnderwritingRate/12",0]
["J361","R361C10"," =IF(MOD($B361,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K361","R361C11"," =IF(MOD($B361,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L361","R361C12"," =IF(MOD($B361,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M361","R361C13"," =SUM(I361:L361)",0]
["I362","R362C9"," =$C362*_VariableRate_UnderwritingRate/12",0]
["J362","R362C10"," =IF(MOD($B362,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K362","R362C11"," =IF(MOD($B362,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L362","R362C12"," =IF(MOD($B362,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M362","R362C13"," =SUM(I362:L362)",0]
["I363","R363C9"," =$C363*_VariableRate_UnderwritingRate/12",0]
["J363","R363C10"," =IF(MOD($B363,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K363","R363C11"," =IF(MOD($B363,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L363","R363C12"," =IF(MOD($B363,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M363","R363C13"," =SUM(I363:L363)",0]
["I364","R364C9"," =$C364*_VariableRate_UnderwritingRate/12",0]
["J364","R364C10"," =IF(MOD($B364,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K364","R364C11"," =IF(MOD($B364,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L364","R364C12"," =IF(MOD($B364,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M364","R364C13"," =SUM(I364:L364)",0]
["I365","R365C9"," =$C365*_VariableRate_UnderwritingRate/12",0]
["J365","R365C10"," =IF(MOD($B365,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K365","R365C11"," =IF(MOD($B365,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L365","R365C12"," =IF(MOD($B365,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M365","R365C13"," =SUM(I365:L365)",0]
["I366","R366C9"," =$C366*_VariableRate_UnderwritingRate/12",0]
["J366","R366C10"," =IF(MOD($B366,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K366","R366C11"," =IF(MOD($B366,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L366","R366C12"," =IF(MOD($B366,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M366","R366C13"," =SUM(I366:L366)",0]
["I367","R367C9"," =$C367*_VariableRate_UnderwritingRate/12",0]
["J367","R367C10"," =IF(MOD($B367,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K367","R367C11"," =IF(MOD($B367,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L367","R367C12"," =IF(MOD($B367,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M367","R367C13"," =SUM(I367:L367)",0]
["I368","R368C9"," =$C368*_VariableRate_UnderwritingRate/12",0]
["J368","R368C10"," =IF(MOD($B368,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K368","R368C11"," =IF(MOD($B368,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L368","R368C12"," =IF(MOD($B368,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M368","R368C13"," =SUM(I368:L368)",0]
["I369","R369C9"," =$C369*_VariableRate_UnderwritingRate/12",0]
["J369","R369C10"," =IF(MOD($B369,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K369","R369C11"," =IF(MOD($B369,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L369","R369C12"," =IF(MOD($B369,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M369","R369C13"," =SUM(I369:L369)",0]
["I370","R370C9"," =$C370*_VariableRate_UnderwritingRate/12",0]
["J370","R370C10"," =IF(MOD($B370,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K370","R370C11"," =IF(MOD($B370,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L370","R370C12"," =IF(MOD($B370,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M370","R370C13"," =SUM(I370:L370)",0]
["I371","R371C9"," =$C371*_VariableRate_UnderwritingRate/12",0]
["J371","R371C10"," =IF(MOD($B371,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K371","R371C11"," =IF(MOD($B371,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L371","R371C12"," =IF(MOD($B371,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M371","R371C13"," =SUM(I371:L371)",0]
["I372","R372C9"," =$C372*_VariableRate_UnderwritingRate/12",0]
["J372","R372C10"," =IF(MOD($B372,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K372","R372C11"," =IF(MOD($B372,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L372","R372C12"," =IF(MOD($B372,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M372","R372C13"," =SUM(I372:L372)",0]
["I373","R373C9"," =$C373*_VariableRate_UnderwritingRate/12",0]
["J373","R373C10"," =IF(MOD($B373,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K373","R373C11"," =IF(MOD($B373,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L373","R373C12"," =IF(MOD($B373,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M373","R373C13"," =SUM(I373:L373)",0]
["I374","R374C9"," =$C374*_VariableRate_UnderwritingRate/12",0]
["J374","R374C10"," =IF(MOD($B374,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K374","R374C11"," =IF(MOD($B374,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L374","R374C12"," =IF(MOD($B374,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M374","R374C13"," =SUM(I374:L374)",0]
["I375","R375C9"," =$C375*_VariableRate_UnderwritingRate/12",0]
["J375","R375C10"," =IF(MOD($B375,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K375","R375C11"," =IF(MOD($B375,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L375","R375C12"," =IF(MOD($B375,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M375","R375C13"," =SUM(I375:L375)",0]
["I376","R376C9"," =$C376*_VariableRate_UnderwritingRate/12",0]
["J376","R376C10"," =IF(MOD($B376,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K376","R376C11"," =IF(MOD($B376,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L376","R376C12"," =IF(MOD($B376,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M376","R376C13"," =SUM(I376:L376)",0]
["I377","R377C9"," =$C377*_VariableRate_UnderwritingRate/12",0]
["J377","R377C10"," =IF(MOD($B377,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K377","R377C11"," =IF(MOD($B377,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L377","R377C12"," =IF(MOD($B377,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M377","R377C13"," =SUM(I377:L377)",0]
["I378","R378C9"," =$C378*_VariableRate_UnderwritingRate/12",0]
["J378","R378C10"," =IF(MOD($B378,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K378","R378C11"," =IF(MOD($B378,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L378","R378C12"," =IF(MOD($B378,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M378","R378C13"," =SUM(I378:L378)",0]
["I379","R379C9"," =$C379*_VariableRate_UnderwritingRate/12",0]
["J379","R379C10"," =IF(MOD($B379,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K379","R379C11"," =IF(MOD($B379,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L379","R379C12"," =IF(MOD($B379,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M379","R379C13"," =SUM(I379:L379)",0]
["I380","R380C9"," =$C380*_VariableRate_UnderwritingRate/12",0]
["J380","R380C10"," =IF(MOD($B380,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K380","R380C11"," =IF(MOD($B380,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L380","R380C12"," =IF(MOD($B380,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M380","R380C13"," =SUM(I380:L380)",0]
["I381","R381C9"," =$C381*_VariableRate_UnderwritingRate/12",0]
["J381","R381C10"," =IF(MOD($B381,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K381","R381C11"," =IF(MOD($B381,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L381","R381C12"," =IF(MOD($B381,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M381","R381C13"," =SUM(I381:L381)",0]
["I382","R382C9"," =$C382*_VariableRate_UnderwritingRate/12",0]
["J382","R382C10"," =IF(MOD($B382,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K382","R382C11"," =IF(MOD($B382,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L382","R382C12"," =IF(MOD($B382,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M382","R382C13"," =SUM(I382:L382)",0]
["I383","R383C9"," =$C383*_VariableRate_UnderwritingRate/12",0]
["J383","R383C10"," =IF(MOD($B383,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K383","R383C11"," =IF(MOD($B383,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L383","R383C12"," =IF(MOD($B383,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M383","R383C13"," =SUM(I383:L383)",0]
["I384","R384C9"," =$C384*_VariableRate_UnderwritingRate/12",0]
["J384","R384C10"," =IF(MOD($B384,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K384","R384C11"," =IF(MOD($B384,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L384","R384C12"," =IF(MOD($B384,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M384","R384C13"," =SUM(I384:L384)",0]
["I385","R385C9"," =$C385*_VariableRate_UnderwritingRate/12",0]
["J385","R385C10"," =IF(MOD($B385,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K385","R385C11"," =IF(MOD($B385,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L385","R385C12"," =IF(MOD($B385,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M385","R385C13"," =SUM(I385:L385)",0]
["I386","R386C9"," =$C386*_VariableRate_UnderwritingRate/12",0]
["J386","R386C10"," =IF(MOD($B386,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K386","R386C11"," =IF(MOD($B386,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L386","R386C12"," =IF(MOD($B386,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M386","R386C13"," =SUM(I386:L386)",0]
["I387","R387C9"," =$C387*_VariableRate_UnderwritingRate/12",0]
["J387","R387C10"," =IF(MOD($B387,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K387","R387C11"," =IF(MOD($B387,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L387","R387C12"," =IF(MOD($B387,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M387","R387C13"," =SUM(I387:L387)",0]
["I388","R388C9"," =$C388*_VariableRate_UnderwritingRate/12",0]
["J388","R388C10"," =IF(MOD($B388,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K388","R388C11"," =IF(MOD($B388,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L388","R388C12"," =IF(MOD($B388,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M388","R388C13"," =SUM(I388:L388)",0]
["I389","R389C9"," =$C389*_VariableRate_UnderwritingRate/12",0]
["J389","R389C10"," =IF(MOD($B389,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K389","R389C11"," =IF(MOD($B389,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L389","R389C12"," =IF(MOD($B389,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M389","R389C13"," =SUM(I389:L389)",0]
["I390","R390C9"," =$C390*_VariableRate_UnderwritingRate/12",0]
["J390","R390C10"," =IF(MOD($B390,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K390","R390C11"," =IF(MOD($B390,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L390","R390C12"," =IF(MOD($B390,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M390","R390C13"," =SUM(I390:L390)",0]
["I391","R391C9"," =$C391*_VariableRate_UnderwritingRate/12",0]
["J391","R391C10"," =IF(MOD($B391,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K391","R391C11"," =IF(MOD($B391,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L391","R391C12"," =IF(MOD($B391,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M391","R391C13"," =SUM(I391:L391)",0]
["I392","R392C9"," =$C392*_VariableRate_UnderwritingRate/12",0]
["J392","R392C10"," =IF(MOD($B392,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K392","R392C11"," =IF(MOD($B392,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L392","R392C12"," =IF(MOD($B392,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M392","R392C13"," =SUM(I392:L392)",0]
["I393","R393C9"," =$C393*_VariableRate_UnderwritingRate/12",0]
["J393","R393C10"," =IF(MOD($B393,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K393","R393C11"," =IF(MOD($B393,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L393","R393C12"," =IF(MOD($B393,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M393","R393C13"," =SUM(I393:L393)",0]
["I394","R394C9"," =$C394*_VariableRate_UnderwritingRate/12",0]
["J394","R394C10"," =IF(MOD($B394,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K394","R394C11"," =IF(MOD($B394,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L394","R394C12"," =IF(MOD($B394,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M394","R394C13"," =SUM(I394:L394)",0]
["I395","R395C9"," =$C395*_VariableRate_UnderwritingRate/12",0]
["J395","R395C10"," =IF(MOD($B395,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K395","R395C11"," =IF(MOD($B395,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L395","R395C12"," =IF(MOD($B395,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M395","R395C13"," =SUM(I395:L395)",0]
["I396","R396C9"," =$C396*_VariableRate_UnderwritingRate/12",0]
["J396","R396C10"," =IF(MOD($B396,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K396","R396C11"," =IF(MOD($B396,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L396","R396C12"," =IF(MOD($B396,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M396","R396C13"," =SUM(I396:L396)",0]
["I397","R397C9"," =$C397*_VariableRate_UnderwritingRate/12",0]
["J397","R397C10"," =IF(MOD($B397,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K397","R397C11"," =IF(MOD($B397,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L397","R397C12"," =IF(MOD($B397,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M397","R397C13"," =SUM(I397:L397)",0]
["I398","R398C9"," =$C398*_VariableRate_UnderwritingRate/12",0]
["J398","R398C10"," =IF(MOD($B398,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K398","R398C11"," =IF(MOD($B398,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L398","R398C12"," =IF(MOD($B398,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M398","R398C13"," =SUM(I398:L398)",0]
["I399","R399C9"," =$C399*_VariableRate_UnderwritingRate/12",0]
["J399","R399C10"," =IF(MOD($B399,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K399","R399C11"," =IF(MOD($B399,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L399","R399C12"," =IF(MOD($B399,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M399","R399C13"," =SUM(I399:L399)",0]
["I400","R400C9"," =$C400*_VariableRate_UnderwritingRate/12",0]
["J400","R400C10"," =IF(MOD($B400,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K400","R400C11"," =IF(MOD($B400,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L400","R400C12"," =IF(MOD($B400,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M400","R400C13"," =SUM(I400:L400)",0]
["I401","R401C9"," =$C401*_VariableRate_UnderwritingRate/12",0]
["J401","R401C10"," =IF(MOD($B401,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K401","R401C11"," =IF(MOD($B401,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L401","R401C12"," =IF(MOD($B401,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M401","R401C13"," =SUM(I401:L401)",0]
["I402","R402C9"," =$C402*_VariableRate_UnderwritingRate/12",0]
["J402","R402C10"," =IF(MOD($B402,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K402","R402C11"," =IF(MOD($B402,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L402","R402C12"," =IF(MOD($B402,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M402","R402C13"," =SUM(I402:L402)",0]
["I403","R403C9"," =$C403*_VariableRate_UnderwritingRate/12",0]
["J403","R403C10"," =IF(MOD($B403,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K403","R403C11"," =IF(MOD($B403,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L403","R403C12"," =IF(MOD($B403,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M403","R403C13"," =SUM(I403:L403)",0]
["I404","R404C9"," =$C404*_VariableRate_UnderwritingRate/12",0]
["J404","R404C10"," =IF(MOD($B404,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K404","R404C11"," =IF(MOD($B404,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L404","R404C12"," =IF(MOD($B404,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M404","R404C13"," =SUM(I404:L404)",0]
["I405","R405C9"," =$C405*_VariableRate_UnderwritingRate/12",0]
["J405","R405C10"," =IF(MOD($B405,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K405","R405C11"," =IF(MOD($B405,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L405","R405C12"," =IF(MOD($B405,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M405","R405C13"," =SUM(I405:L405)",0]
["I406","R406C9"," =$C406*_VariableRate_UnderwritingRate/12",0]
["J406","R406C10"," =IF(MOD($B406,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K406","R406C11"," =IF(MOD($B406,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L406","R406C12"," =IF(MOD($B406,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M406","R406C13"," =SUM(I406:L406)",0]
["I407","R407C9"," =$C407*_VariableRate_UnderwritingRate/12",0]
["J407","R407C10"," =IF(MOD($B407,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K407","R407C11"," =IF(MOD($B407,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L407","R407C12"," =IF(MOD($B407,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M407","R407C13"," =SUM(I407:L407)",0]
["I408","R408C9"," =$C408*_VariableRate_UnderwritingRate/12",0]
["J408","R408C10"," =IF(MOD($B408,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K408","R408C11"," =IF(MOD($B408,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L408","R408C12"," =IF(MOD($B408,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M408","R408C13"," =SUM(I408:L408)",0]
["I409","R409C9"," =$C409*_VariableRate_UnderwritingRate/12",0]
["J409","R409C10"," =IF(MOD($B409,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K409","R409C11"," =IF(MOD($B409,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L409","R409C12"," =IF(MOD($B409,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M409","R409C13"," =SUM(I409:L409)",0]
["I410","R410C9"," =$C410*_VariableRate_UnderwritingRate/12",0]
["J410","R410C10"," =IF(MOD($B410,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K410","R410C11"," =IF(MOD($B410,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L410","R410C12"," =IF(MOD($B410,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M410","R410C13"," =SUM(I410:L410)",0]
["I411","R411C9"," =$C411*_VariableRate_UnderwritingRate/12",0]
["J411","R411C10"," =IF(MOD($B411,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K411","R411C11"," =IF(MOD($B411,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L411","R411C12"," =IF(MOD($B411,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M411","R411C13"," =SUM(I411:L411)",0]
["I412","R412C9"," =$C412*_VariableRate_UnderwritingRate/12",0]
["J412","R412C10"," =IF(MOD($B412,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K412","R412C11"," =IF(MOD($B412,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L412","R412C12"," =IF(MOD($B412,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M412","R412C13"," =SUM(I412:L412)",0]
["I413","R413C9"," =$C413*_VariableRate_UnderwritingRate/12",0]
["J413","R413C10"," =IF(MOD($B413,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K413","R413C11"," =IF(MOD($B413,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L413","R413C12"," =IF(MOD($B413,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M413","R413C13"," =SUM(I413:L413)",0]
["I414","R414C9"," =$C414*_VariableRate_UnderwritingRate/12",0]
["J414","R414C10"," =IF(MOD($B414,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K414","R414C11"," =IF(MOD($B414,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L414","R414C12"," =IF(MOD($B414,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M414","R414C13"," =SUM(I414:L414)",0]
["I415","R415C9"," =$C415*_VariableRate_UnderwritingRate/12",0]
["J415","R415C10"," =IF(MOD($B415,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K415","R415C11"," =IF(MOD($B415,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L415","R415C12"," =IF(MOD($B415,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M415","R415C13"," =SUM(I415:L415)",0]
["I416","R416C9"," =$C416*_VariableRate_UnderwritingRate/12",0]
["J416","R416C10"," =IF(MOD($B416,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K416","R416C11"," =IF(MOD($B416,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L416","R416C12"," =IF(MOD($B416,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M416","R416C13"," =SUM(I416:L416)",0]
["I417","R417C9"," =$C417*_VariableRate_UnderwritingRate/12",0]
["J417","R417C10"," =IF(MOD($B417,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K417","R417C11"," =IF(MOD($B417,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L417","R417C12"," =IF(MOD($B417,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M417","R417C13"," =SUM(I417:L417)",0]
["I418","R418C9"," =$C418*_VariableRate_UnderwritingRate/12",0]
["J418","R418C10"," =IF(MOD($B418,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K418","R418C11"," =IF(MOD($B418,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L418","R418C12"," =IF(MOD($B418,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M418","R418C13"," =SUM(I418:L418)",0]
["I419","R419C9"," =$C419*_VariableRate_UnderwritingRate/12",0]
["J419","R419C10"," =IF(MOD($B419,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K419","R419C11"," =IF(MOD($B419,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L419","R419C12"," =IF(MOD($B419,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M419","R419C13"," =SUM(I419:L419)",0]
["I420","R420C9"," =$C420*_VariableRate_UnderwritingRate/12",0]
["J420","R420C10"," =IF(MOD($B420,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K420","R420C11"," =IF(MOD($B420,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L420","R420C12"," =IF(MOD($B420,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M420","R420C13"," =SUM(I420:L420)",0]
["I421","R421C9"," =$C421*_VariableRate_UnderwritingRate/12",0]
["J421","R421C10"," =IF(MOD($B421,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K421","R421C11"," =IF(MOD($B421,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L421","R421C12"," =IF(MOD($B421,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M421","R421C13"," =SUM(I421:L421)",0]
["I422","R422C9"," =$C422*_VariableRate_UnderwritingRate/12",0]
["J422","R422C10"," =IF(MOD($B422,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K422","R422C11"," =IF(MOD($B422,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L422","R422C12"," =IF(MOD($B422,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M422","R422C13"," =SUM(I422:L422)",0]
["I423","R423C9"," =$C423*_VariableRate_UnderwritingRate/12",0]
["J423","R423C10"," =IF(MOD($B423,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K423","R423C11"," =IF(MOD($B423,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L423","R423C12"," =IF(MOD($B423,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M423","R423C13"," =SUM(I423:L423)",0]
["I424","R424C9"," =$C424*_VariableRate_UnderwritingRate/12",0]
["J424","R424C10"," =IF(MOD($B424,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K424","R424C11"," =IF(MOD($B424,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L424","R424C12"," =IF(MOD($B424,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M424","R424C13"," =SUM(I424:L424)",0]
["I425","R425C9"," =$C425*_VariableRate_UnderwritingRate/12",0]
["J425","R425C10"," =IF(MOD($B425,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K425","R425C11"," =IF(MOD($B425,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L425","R425C12"," =IF(MOD($B425,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M425","R425C13"," =SUM(I425:L425)",0]
["I426","R426C9"," =$C426*_VariableRate_UnderwritingRate/12",0]
["J426","R426C10"," =IF(MOD($B426,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K426","R426C11"," =IF(MOD($B426,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L426","R426C12"," =IF(MOD($B426,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M426","R426C13"," =SUM(I426:L426)",0]
["I427","R427C9"," =$C427*_VariableRate_UnderwritingRate/12",0]
["J427","R427C10"," =IF(MOD($B427,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K427","R427C11"," =IF(MOD($B427,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L427","R427C12"," =IF(MOD($B427,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M427","R427C13"," =SUM(I427:L427)",0]
["I428","R428C9"," =$C428*_VariableRate_UnderwritingRate/12",0]
["J428","R428C10"," =IF(MOD($B428,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K428","R428C11"," =IF(MOD($B428,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L428","R428C12"," =IF(MOD($B428,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M428","R428C13"," =SUM(I428:L428)",0]
["I429","R429C9"," =$C429*_VariableRate_UnderwritingRate/12",0]
["J429","R429C10"," =IF(MOD($B429,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K429","R429C11"," =IF(MOD($B429,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L429","R429C12"," =IF(MOD($B429,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M429","R429C13"," =SUM(I429:L429)",0]
["I430","R430C9"," =$C430*_VariableRate_UnderwritingRate/12",0]
["J430","R430C10"," =IF(MOD($B430,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K430","R430C11"," =IF(MOD($B430,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L430","R430C12"," =IF(MOD($B430,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M430","R430C13"," =SUM(I430:L430)",0]
["I431","R431C9"," =$C431*_VariableRate_UnderwritingRate/12",0]
["J431","R431C10"," =IF(MOD($B431,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K431","R431C11"," =IF(MOD($B431,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L431","R431C12"," =IF(MOD($B431,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M431","R431C13"," =SUM(I431:L431)",0]
["I432","R432C9"," =$C432*_VariableRate_UnderwritingRate/12",0]
["J432","R432C10"," =IF(MOD($B432,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K432","R432C11"," =IF(MOD($B432,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L432","R432C12"," =IF(MOD($B432,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M432","R432C13"," =SUM(I432:L432)",0]
["I433","R433C9"," =$C433*_VariableRate_UnderwritingRate/12",0]
["J433","R433C10"," =IF(MOD($B433,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K433","R433C11"," =IF(MOD($B433,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L433","R433C12"," =IF(MOD($B433,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M433","R433C13"," =SUM(I433:L433)",0]
["I434","R434C9"," =$C434*_VariableRate_UnderwritingRate/12",0]
["J434","R434C10"," =IF(MOD($B434,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K434","R434C11"," =IF(MOD($B434,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L434","R434C12"," =IF(MOD($B434,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M434","R434C13"," =SUM(I434:L434)",0]
["I435","R435C9"," =$C435*_VariableRate_UnderwritingRate/12",0]
["J435","R435C10"," =IF(MOD($B435,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K435","R435C11"," =IF(MOD($B435,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L435","R435C12"," =IF(MOD($B435,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M435","R435C13"," =SUM(I435:L435)",0]
["I436","R436C9"," =$C436*_VariableRate_UnderwritingRate/12",0]
["J436","R436C10"," =IF(MOD($B436,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K436","R436C11"," =IF(MOD($B436,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L436","R436C12"," =IF(MOD($B436,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M436","R436C13"," =SUM(I436:L436)",0]
["I437","R437C9"," =$C437*_VariableRate_UnderwritingRate/12",0]
["J437","R437C10"," =IF(MOD($B437,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K437","R437C11"," =IF(MOD($B437,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L437","R437C12"," =IF(MOD($B437,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M437","R437C13"," =SUM(I437:L437)",0]
["I438","R438C9"," =$C438*_VariableRate_UnderwritingRate/12",0]
["J438","R438C10"," =IF(MOD($B438,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K438","R438C11"," =IF(MOD($B438,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L438","R438C12"," =IF(MOD($B438,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M438","R438C13"," =SUM(I438:L438)",0]
["I439","R439C9"," =$C439*_VariableRate_UnderwritingRate/12",0]
["J439","R439C10"," =IF(MOD($B439,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K439","R439C11"," =IF(MOD($B439,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L439","R439C12"," =IF(MOD($B439,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M439","R439C13"," =SUM(I439:L439)",0]
["I440","R440C9"," =$C440*_VariableRate_UnderwritingRate/12",0]
["J440","R440C10"," =IF(MOD($B440,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K440","R440C11"," =IF(MOD($B440,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L440","R440C12"," =IF(MOD($B440,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M440","R440C13"," =SUM(I440:L440)",0]
["I441","R441C9"," =$C441*_VariableRate_UnderwritingRate/12",0]
["J441","R441C10"," =IF(MOD($B441,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K441","R441C11"," =IF(MOD($B441,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L441","R441C12"," =IF(MOD($B441,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M441","R441C13"," =SUM(I441:L441)",0]
["I442","R442C9"," =$C442*_VariableRate_UnderwritingRate/12",0]
["J442","R442C10"," =IF(MOD($B442,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K442","R442C11"," =IF(MOD($B442,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L442","R442C12"," =IF(MOD($B442,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M442","R442C13"," =SUM(I442:L442)",0]
["I443","R443C9"," =$C443*_VariableRate_UnderwritingRate/12",0]
["J443","R443C10"," =IF(MOD($B443,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K443","R443C11"," =IF(MOD($B443,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L443","R443C12"," =IF(MOD($B443,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M443","R443C13"," =SUM(I443:L443)",0]
["I444","R444C9"," =$C444*_VariableRate_UnderwritingRate/12",0]
["J444","R444C10"," =IF(MOD($B444,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K444","R444C11"," =IF(MOD($B444,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L444","R444C12"," =IF(MOD($B444,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M444","R444C13"," =SUM(I444:L444)",0]
["I445","R445C9"," =$C445*_VariableRate_UnderwritingRate/12",0]
["J445","R445C10"," =IF(MOD($B445,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K445","R445C11"," =IF(MOD($B445,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L445","R445C12"," =IF(MOD($B445,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M445","R445C13"," =SUM(I445:L445)",0]
["I446","R446C9"," =$C446*_VariableRate_UnderwritingRate/12",0]
["J446","R446C10"," =IF(MOD($B446,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K446","R446C11"," =IF(MOD($B446,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L446","R446C12"," =IF(MOD($B446,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M446","R446C13"," =SUM(I446:L446)",0]
["I447","R447C9"," =$C447*_VariableRate_UnderwritingRate/12",0]
["J447","R447C10"," =IF(MOD($B447,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K447","R447C11"," =IF(MOD($B447,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L447","R447C12"," =IF(MOD($B447,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M447","R447C13"," =SUM(I447:L447)",0]
["I448","R448C9"," =$C448*_VariableRate_UnderwritingRate/12",0]
["J448","R448C10"," =IF(MOD($B448,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K448","R448C11"," =IF(MOD($B448,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L448","R448C12"," =IF(MOD($B448,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M448","R448C13"," =SUM(I448:L448)",0]
["I449","R449C9"," =$C449*_VariableRate_UnderwritingRate/12",0]
["J449","R449C10"," =IF(MOD($B449,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K449","R449C11"," =IF(MOD($B449,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L449","R449C12"," =IF(MOD($B449,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M449","R449C13"," =SUM(I449:L449)",0]
["I450","R450C9"," =$C450*_VariableRate_UnderwritingRate/12",0]
["J450","R450C10"," =IF(MOD($B450,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K450","R450C11"," =IF(MOD($B450,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L450","R450C12"," =IF(MOD($B450,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M450","R450C13"," =SUM(I450:L450)",0]
["I451","R451C9"," =$C451*_VariableRate_UnderwritingRate/12",0]
["J451","R451C10"," =IF(MOD($B451,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K451","R451C11"," =IF(MOD($B451,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L451","R451C12"," =IF(MOD($B451,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M451","R451C13"," =SUM(I451:L451)",0]
["I452","R452C9"," =$C452*_VariableRate_UnderwritingRate/12",0]
["J452","R452C10"," =IF(MOD($B452,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K452","R452C11"," =IF(MOD($B452,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L452","R452C12"," =IF(MOD($B452,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M452","R452C13"," =SUM(I452:L452)",0]
["I453","R453C9"," =$C453*_VariableRate_UnderwritingRate/12",0]
["J453","R453C10"," =IF(MOD($B453,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K453","R453C11"," =IF(MOD($B453,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L453","R453C12"," =IF(MOD($B453,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M453","R453C13"," =SUM(I453:L453)",0]
["I454","R454C9"," =$C454*_VariableRate_UnderwritingRate/12",0]
["J454","R454C10"," =IF(MOD($B454,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K454","R454C11"," =IF(MOD($B454,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L454","R454C12"," =IF(MOD($B454,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M454","R454C13"," =SUM(I454:L454)",0]
["I455","R455C9"," =$C455*_VariableRate_UnderwritingRate/12",0]
["J455","R455C10"," =IF(MOD($B455,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K455","R455C11"," =IF(MOD($B455,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L455","R455C12"," =IF(MOD($B455,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M455","R455C13"," =SUM(I455:L455)",0]
["I456","R456C9"," =$C456*_VariableRate_UnderwritingRate/12",0]
["J456","R456C10"," =IF(MOD($B456,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K456","R456C11"," =IF(MOD($B456,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L456","R456C12"," =IF(MOD($B456,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M456","R456C13"," =SUM(I456:L456)",0]
["I457","R457C9"," =$C457*_VariableRate_UnderwritingRate/12",0]
["J457","R457C10"," =IF(MOD($B457,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K457","R457C11"," =IF(MOD($B457,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L457","R457C12"," =IF(MOD($B457,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M457","R457C13"," =SUM(I457:L457)",0]
["I458","R458C9"," =$C458*_VariableRate_UnderwritingRate/12",0]
["J458","R458C10"," =IF(MOD($B458,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K458","R458C11"," =IF(MOD($B458,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L458","R458C12"," =IF(MOD($B458,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M458","R458C13"," =SUM(I458:L458)",0]
["I459","R459C9"," =$C459*_VariableRate_UnderwritingRate/12",0]
["J459","R459C10"," =IF(MOD($B459,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K459","R459C11"," =IF(MOD($B459,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L459","R459C12"," =IF(MOD($B459,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M459","R459C13"," =SUM(I459:L459)",0]
["I460","R460C9"," =$C460*_VariableRate_UnderwritingRate/12",0]
["J460","R460C10"," =IF(MOD($B460,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K460","R460C11"," =IF(MOD($B460,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L460","R460C12"," =IF(MOD($B460,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M460","R460C13"," =SUM(I460:L460)",0]
["I461","R461C9"," =$C461*_VariableRate_UnderwritingRate/12",0]
["J461","R461C10"," =IF(MOD($B461,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K461","R461C11"," =IF(MOD($B461,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L461","R461C12"," =IF(MOD($B461,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M461","R461C13"," =SUM(I461:L461)",0]
["I462","R462C9"," =$C462*_VariableRate_UnderwritingRate/12",0]
["J462","R462C10"," =IF(MOD($B462,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K462","R462C11"," =IF(MOD($B462,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L462","R462C12"," =IF(MOD($B462,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M462","R462C13"," =SUM(I462:L462)",0]
["I463","R463C9"," =$C463*_VariableRate_UnderwritingRate/12",0]
["J463","R463C10"," =IF(MOD($B463,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K463","R463C11"," =IF(MOD($B463,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L463","R463C12"," =IF(MOD($B463,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M463","R463C13"," =SUM(I463:L463)",0]
["I464","R464C9"," =$C464*_VariableRate_UnderwritingRate/12",0]
["J464","R464C10"," =IF(MOD($B464,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K464","R464C11"," =IF(MOD($B464,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L464","R464C12"," =IF(MOD($B464,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M464","R464C13"," =SUM(I464:L464)",0]
["I465","R465C9"," =$C465*_VariableRate_UnderwritingRate/12",0]
["J465","R465C10"," =IF(MOD($B465,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K465","R465C11"," =IF(MOD($B465,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L465","R465C12"," =IF(MOD($B465,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M465","R465C13"," =SUM(I465:L465)",0]
["I466","R466C9"," =$C466*_VariableRate_UnderwritingRate/12",0]
["J466","R466C10"," =IF(MOD($B466,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K466","R466C11"," =IF(MOD($B466,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L466","R466C12"," =IF(MOD($B466,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M466","R466C13"," =SUM(I466:L466)",0]
["I467","R467C9"," =$C467*_VariableRate_UnderwritingRate/12",0]
["J467","R467C10"," =IF(MOD($B467,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K467","R467C11"," =IF(MOD($B467,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L467","R467C12"," =IF(MOD($B467,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M467","R467C13"," =SUM(I467:L467)",0]
["I468","R468C9"," =$C468*_VariableRate_UnderwritingRate/12",0]
["J468","R468C10"," =IF(MOD($B468,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K468","R468C11"," =IF(MOD($B468,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L468","R468C12"," =IF(MOD($B468,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M468","R468C13"," =SUM(I468:L468)",0]
["I469","R469C9"," =$C469*_VariableRate_UnderwritingRate/12",0]
["J469","R469C10"," =IF(MOD($B469,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K469","R469C11"," =IF(MOD($B469,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L469","R469C12"," =IF(MOD($B469,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M469","R469C13"," =SUM(I469:L469)",0]
["I470","R470C9"," =$C470*_VariableRate_UnderwritingRate/12",0]
["J470","R470C10"," =IF(MOD($B470,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K470","R470C11"," =IF(MOD($B470,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L470","R470C12"," =IF(MOD($B470,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M470","R470C13"," =SUM(I470:L470)",0]
["I471","R471C9"," =$C471*_VariableRate_UnderwritingRate/12",0]
["J471","R471C10"," =IF(MOD($B471,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K471","R471C11"," =IF(MOD($B471,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L471","R471C12"," =IF(MOD($B471,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M471","R471C13"," =SUM(I471:L471)",0]
["I472","R472C9"," =$C472*_VariableRate_UnderwritingRate/12",0]
["J472","R472C10"," =IF(MOD($B472,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K472","R472C11"," =IF(MOD($B472,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L472","R472C12"," =IF(MOD($B472,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M472","R472C13"," =SUM(I472:L472)",0]
["I473","R473C9"," =$C473*_VariableRate_UnderwritingRate/12",0]
["J473","R473C10"," =IF(MOD($B473,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K473","R473C11"," =IF(MOD($B473,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L473","R473C12"," =IF(MOD($B473,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M473","R473C13"," =SUM(I473:L473)",0]
["I474","R474C9"," =$C474*_VariableRate_UnderwritingRate/12",0]
["J474","R474C10"," =IF(MOD($B474,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K474","R474C11"," =IF(MOD($B474,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L474","R474C12"," =IF(MOD($B474,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M474","R474C13"," =SUM(I474:L474)",0]
["I475","R475C9"," =$C475*_VariableRate_UnderwritingRate/12",0]
["J475","R475C10"," =IF(MOD($B475,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K475","R475C11"," =IF(MOD($B475,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L475","R475C12"," =IF(MOD($B475,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M475","R475C13"," =SUM(I475:L475)",0]
["I476","R476C9"," =$C476*_VariableRate_UnderwritingRate/12",0]
["J476","R476C10"," =IF(MOD($B476,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K476","R476C11"," =IF(MOD($B476,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L476","R476C12"," =IF(MOD($B476,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M476","R476C13"," =SUM(I476:L476)",0]
["I477","R477C9"," =$C477*_VariableRate_UnderwritingRate/12",0]
["J477","R477C10"," =IF(MOD($B477,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K477","R477C11"," =IF(MOD($B477,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L477","R477C12"," =IF(MOD($B477,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M477","R477C13"," =SUM(I477:L477)",0]
["I478","R478C9"," =$C478*_VariableRate_UnderwritingRate/12",0]
["J478","R478C10"," =IF(MOD($B478,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K478","R478C11"," =IF(MOD($B478,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L478","R478C12"," =IF(MOD($B478,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M478","R478C13"," =SUM(I478:L478)",0]
["I479","R479C9"," =$C479*_VariableRate_UnderwritingRate/12",0]
["J479","R479C10"," =IF(MOD($B479,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K479","R479C11"," =IF(MOD($B479,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L479","R479C12"," =IF(MOD($B479,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M479","R479C13"," =SUM(I479:L479)",0]
["I480","R480C9"," =$C480*_VariableRate_UnderwritingRate/12",0]
["J480","R480C10"," =IF(MOD($B480,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K480","R480C11"," =IF(MOD($B480,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L480","R480C12"," =IF(MOD($B480,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M480","R480C13"," =SUM(I480:L480)",0]
["I481","R481C9"," =$C481*_VariableRate_UnderwritingRate/12",0]
["J481","R481C10"," =IF(MOD($B481,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K481","R481C11"," =IF(MOD($B481,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L481","R481C12"," =IF(MOD($B481,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M481","R481C13"," =SUM(I481:L481)",0]
["I482","R482C9"," =$C482*_VariableRate_UnderwritingRate/12",0]
["J482","R482C10"," =IF(MOD($B482,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K482","R482C11"," =IF(MOD($B482,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L482","R482C12"," =IF(MOD($B482,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M482","R482C13"," =SUM(I482:L482)",0]
["I483","R483C9"," =$C483*_VariableRate_UnderwritingRate/12",0]
["J483","R483C10"," =IF(MOD($B483,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K483","R483C11"," =IF(MOD($B483,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L483","R483C12"," =IF(MOD($B483,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M483","R483C13"," =SUM(I483:L483)",0]
["I484","R484C9"," =$C484*_VariableRate_UnderwritingRate/12",0]
["J484","R484C10"," =IF(MOD($B484,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K484","R484C11"," =IF(MOD($B484,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L484","R484C12"," =IF(MOD($B484,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M484","R484C13"," =SUM(I484:L484)",0]
["I485","R485C9"," =$C485*_VariableRate_UnderwritingRate/12",0]
["J485","R485C10"," =IF(MOD($B485,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K485","R485C11"," =IF(MOD($B485,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L485","R485C12"," =IF(MOD($B485,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M485","R485C13"," =SUM(I485:L485)",0]
["I486","R486C9"," =$C486*_VariableRate_UnderwritingRate/12",0]
["J486","R486C10"," =IF(MOD($B486,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K486","R486C11"," =IF(MOD($B486,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L486","R486C12"," =IF(MOD($B486,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M486","R486C13"," =SUM(I486:L486)",0]
["I487","R487C9"," =$C487*_VariableRate_UnderwritingRate/12",0]
["J487","R487C10"," =IF(MOD($B487,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K487","R487C11"," =IF(MOD($B487,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L487","R487C12"," =IF(MOD($B487,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M487","R487C13"," =SUM(I487:L487)",0]
["I488","R488C9"," =$C488*_VariableRate_UnderwritingRate/12",0]
["J488","R488C10"," =IF(MOD($B488,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K488","R488C11"," =IF(MOD($B488,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L488","R488C12"," =IF(MOD($B488,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M488","R488C13"," =SUM(I488:L488)",0]
["I489","R489C9"," =$C489*_VariableRate_UnderwritingRate/12",0]
["J489","R489C10"," =IF(MOD($B489,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K489","R489C11"," =IF(MOD($B489,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L489","R489C12"," =IF(MOD($B489,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M489","R489C13"," =SUM(I489:L489)",0]
["I490","R490C9"," =$C490*_VariableRate_UnderwritingRate/12",0]
["J490","R490C10"," =IF(MOD($B490,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K490","R490C11"," =IF(MOD($B490,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L490","R490C12"," =IF(MOD($B490,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M490","R490C13"," =SUM(I490:L490)",0]
["I491","R491C9"," =$C491*_VariableRate_UnderwritingRate/12",0]
["J491","R491C10"," =IF(MOD($B491,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K491","R491C11"," =IF(MOD($B491,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L491","R491C12"," =IF(MOD($B491,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M491","R491C13"," =SUM(I491:L491)",0]
["I492","R492C9"," =$C492*_VariableRate_UnderwritingRate/12",0]
["J492","R492C10"," =IF(MOD($B492,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K492","R492C11"," =IF(MOD($B492,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L492","R492C12"," =IF(MOD($B492,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M492","R492C13"," =SUM(I492:L492)",0]
["I493","R493C9"," =$C493*_VariableRate_UnderwritingRate/12",0]
["J493","R493C10"," =IF(MOD($B493,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K493","R493C11"," =IF(MOD($B493,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L493","R493C12"," =IF(MOD($B493,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M493","R493C13"," =SUM(I493:L493)",0]
["I494","R494C9"," =$C494*_VariableRate_UnderwritingRate/12",0]
["J494","R494C10"," =IF(MOD($B494,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")","-"]
["K494","R494C11"," =IF(MOD($B494,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["L494","R494C12"," =IF(MOD($B494,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")","-"]
["M494","R494C13"," =SUM(I494:L494)",0]
["I495","R495C9"," =$C495*_VariableRate_UnderwritingRate/12",0]
["J495","R495C10"," =IF(MOD($B495,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"-\")",0]
["K495","R495C11"," =IF(MOD($B495,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["L495","R495C12"," =IF(MOD($B495,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"-\")",0]
["M495","R495C13"," =SUM(I495:L495)",0]
["O16","R16C15"," =$C16*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P16","R16C16"," =IF(MOD($B16,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q16","R16C17"," =IF(MOD($B16,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R16","R16C18"," =IF(MOD($B16,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S16","R16C19"," =SUM(O16:R16)",0]
["O17","R17C15"," =$C17*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P17","R17C16"," =IF(MOD($B17,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q17","R17C17"," =IF(MOD($B17,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R17","R17C18"," =IF(MOD($B17,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S17","R17C19"," =SUM(O17:R17)",0]
["O18","R18C15"," =$C18*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P18","R18C16"," =IF(MOD($B18,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q18","R18C17"," =IF(MOD($B18,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R18","R18C18"," =IF(MOD($B18,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S18","R18C19"," =SUM(O18:R18)",0]
["O19","R19C15"," =$C19*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P19","R19C16"," =IF(MOD($B19,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q19","R19C17"," =IF(MOD($B19,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R19","R19C18"," =IF(MOD($B19,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S19","R19C19"," =SUM(O19:R19)",0]
["O20","R20C15"," =$C20*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P20","R20C16"," =IF(MOD($B20,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q20","R20C17"," =IF(MOD($B20,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R20","R20C18"," =IF(MOD($B20,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S20","R20C19"," =SUM(O20:R20)",0]
["O21","R21C15"," =$C21*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P21","R21C16"," =IF(MOD($B21,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q21","R21C17"," =IF(MOD($B21,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R21","R21C18"," =IF(MOD($B21,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S21","R21C19"," =SUM(O21:R21)",0]
["O22","R22C15"," =$C22*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P22","R22C16"," =IF(MOD($B22,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q22","R22C17"," =IF(MOD($B22,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R22","R22C18"," =IF(MOD($B22,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S22","R22C19"," =SUM(O22:R22)",0]
["O23","R23C15"," =$C23*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P23","R23C16"," =IF(MOD($B23,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q23","R23C17"," =IF(MOD($B23,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R23","R23C18"," =IF(MOD($B23,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S23","R23C19"," =SUM(O23:R23)",0]
["O24","R24C15"," =$C24*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P24","R24C16"," =IF(MOD($B24,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q24","R24C17"," =IF(MOD($B24,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R24","R24C18"," =IF(MOD($B24,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S24","R24C19"," =SUM(O24:R24)",0]
["O25","R25C15"," =$C25*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P25","R25C16"," =IF(MOD($B25,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q25","R25C17"," =IF(MOD($B25,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R25","R25C18"," =IF(MOD($B25,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S25","R25C19"," =SUM(O25:R25)",0]
["O26","R26C15"," =$C26*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P26","R26C16"," =IF(MOD($B26,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q26","R26C17"," =IF(MOD($B26,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R26","R26C18"," =IF(MOD($B26,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S26","R26C19"," =SUM(O26:R26)",0]
["O27","R27C15"," =$C27*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P27","R27C16"," =IF(MOD($B27,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q27","R27C17"," =IF(MOD($B27,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R27","R27C18"," =IF(MOD($B27,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S27","R27C19"," =SUM(O27:R27)",0]
["O28","R28C15"," =$C28*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P28","R28C16"," =IF(MOD($B28,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q28","R28C17"," =IF(MOD($B28,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R28","R28C18"," =IF(MOD($B28,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S28","R28C19"," =SUM(O28:R28)",0]
["O29","R29C15"," =$C29*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P29","R29C16"," =IF(MOD($B29,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q29","R29C17"," =IF(MOD($B29,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R29","R29C18"," =IF(MOD($B29,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S29","R29C19"," =SUM(O29:R29)",0]
["O30","R30C15"," =$C30*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P30","R30C16"," =IF(MOD($B30,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q30","R30C17"," =IF(MOD($B30,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R30","R30C18"," =IF(MOD($B30,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S30","R30C19"," =SUM(O30:R30)",0]
["O31","R31C15"," =$C31*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P31","R31C16"," =IF(MOD($B31,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q31","R31C17"," =IF(MOD($B31,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R31","R31C18"," =IF(MOD($B31,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S31","R31C19"," =SUM(O31:R31)",0]
["O32","R32C15"," =$C32*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P32","R32C16"," =IF(MOD($B32,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q32","R32C17"," =IF(MOD($B32,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R32","R32C18"," =IF(MOD($B32,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S32","R32C19"," =SUM(O32:R32)",0]
["O33","R33C15"," =$C33*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P33","R33C16"," =IF(MOD($B33,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q33","R33C17"," =IF(MOD($B33,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R33","R33C18"," =IF(MOD($B33,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S33","R33C19"," =SUM(O33:R33)",0]
["O34","R34C15"," =$C34*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P34","R34C16"," =IF(MOD($B34,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q34","R34C17"," =IF(MOD($B34,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R34","R34C18"," =IF(MOD($B34,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S34","R34C19"," =SUM(O34:R34)",0]
["O35","R35C15"," =$C35*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P35","R35C16"," =IF(MOD($B35,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q35","R35C17"," =IF(MOD($B35,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R35","R35C18"," =IF(MOD($B35,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S35","R35C19"," =SUM(O35:R35)",0]
["O36","R36C15"," =$C36*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P36","R36C16"," =IF(MOD($B36,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q36","R36C17"," =IF(MOD($B36,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R36","R36C18"," =IF(MOD($B36,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S36","R36C19"," =SUM(O36:R36)",0]
["O37","R37C15"," =$C37*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P37","R37C16"," =IF(MOD($B37,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q37","R37C17"," =IF(MOD($B37,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R37","R37C18"," =IF(MOD($B37,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S37","R37C19"," =SUM(O37:R37)",0]
["O38","R38C15"," =$C38*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P38","R38C16"," =IF(MOD($B38,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q38","R38C17"," =IF(MOD($B38,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R38","R38C18"," =IF(MOD($B38,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S38","R38C19"," =SUM(O38:R38)",0]
["O39","R39C15"," =$C39*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P39","R39C16"," =IF(MOD($B39,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q39","R39C17"," =IF(MOD($B39,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R39","R39C18"," =IF(MOD($B39,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S39","R39C19"," =SUM(O39:R39)",0]
["O40","R40C15"," =$C40*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P40","R40C16"," =IF(MOD($B40,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q40","R40C17"," =IF(MOD($B40,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R40","R40C18"," =IF(MOD($B40,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S40","R40C19"," =SUM(O40:R40)",0]
["O41","R41C15"," =$C41*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P41","R41C16"," =IF(MOD($B41,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q41","R41C17"," =IF(MOD($B41,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R41","R41C18"," =IF(MOD($B41,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S41","R41C19"," =SUM(O41:R41)",0]
["O42","R42C15"," =$C42*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P42","R42C16"," =IF(MOD($B42,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q42","R42C17"," =IF(MOD($B42,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R42","R42C18"," =IF(MOD($B42,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S42","R42C19"," =SUM(O42:R42)",0]
["O43","R43C15"," =$C43*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P43","R43C16"," =IF(MOD($B43,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q43","R43C17"," =IF(MOD($B43,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R43","R43C18"," =IF(MOD($B43,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S43","R43C19"," =SUM(O43:R43)",0]
["O44","R44C15"," =$C44*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P44","R44C16"," =IF(MOD($B44,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q44","R44C17"," =IF(MOD($B44,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R44","R44C18"," =IF(MOD($B44,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S44","R44C19"," =SUM(O44:R44)",0]
["O45","R45C15"," =$C45*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P45","R45C16"," =IF(MOD($B45,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q45","R45C17"," =IF(MOD($B45,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R45","R45C18"," =IF(MOD($B45,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S45","R45C19"," =SUM(O45:R45)",0]
["O46","R46C15"," =$C46*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P46","R46C16"," =IF(MOD($B46,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q46","R46C17"," =IF(MOD($B46,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R46","R46C18"," =IF(MOD($B46,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S46","R46C19"," =SUM(O46:R46)",0]
["O47","R47C15"," =$C47*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P47","R47C16"," =IF(MOD($B47,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q47","R47C17"," =IF(MOD($B47,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R47","R47C18"," =IF(MOD($B47,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S47","R47C19"," =SUM(O47:R47)",0]
["O48","R48C15"," =$C48*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P48","R48C16"," =IF(MOD($B48,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q48","R48C17"," =IF(MOD($B48,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R48","R48C18"," =IF(MOD($B48,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S48","R48C19"," =SUM(O48:R48)",0]
["O49","R49C15"," =$C49*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P49","R49C16"," =IF(MOD($B49,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q49","R49C17"," =IF(MOD($B49,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R49","R49C18"," =IF(MOD($B49,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S49","R49C19"," =SUM(O49:R49)",0]
["O50","R50C15"," =$C50*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P50","R50C16"," =IF(MOD($B50,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q50","R50C17"," =IF(MOD($B50,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R50","R50C18"," =IF(MOD($B50,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S50","R50C19"," =SUM(O50:R50)",0]
["O51","R51C15"," =$C51*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P51","R51C16"," =IF(MOD($B51,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q51","R51C17"," =IF(MOD($B51,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R51","R51C18"," =IF(MOD($B51,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S51","R51C19"," =SUM(O51:R51)",0]
["O52","R52C15"," =$C52*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P52","R52C16"," =IF(MOD($B52,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q52","R52C17"," =IF(MOD($B52,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R52","R52C18"," =IF(MOD($B52,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S52","R52C19"," =SUM(O52:R52)",0]
["O53","R53C15"," =$C53*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P53","R53C16"," =IF(MOD($B53,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q53","R53C17"," =IF(MOD($B53,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R53","R53C18"," =IF(MOD($B53,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S53","R53C19"," =SUM(O53:R53)",0]
["O54","R54C15"," =$C54*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P54","R54C16"," =IF(MOD($B54,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q54","R54C17"," =IF(MOD($B54,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R54","R54C18"," =IF(MOD($B54,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S54","R54C19"," =SUM(O54:R54)",0]
["O55","R55C15"," =$C55*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P55","R55C16"," =IF(MOD($B55,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q55","R55C17"," =IF(MOD($B55,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R55","R55C18"," =IF(MOD($B55,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S55","R55C19"," =SUM(O55:R55)",0]
["O56","R56C15"," =$C56*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P56","R56C16"," =IF(MOD($B56,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q56","R56C17"," =IF(MOD($B56,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R56","R56C18"," =IF(MOD($B56,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S56","R56C19"," =SUM(O56:R56)",0]
["O57","R57C15"," =$C57*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P57","R57C16"," =IF(MOD($B57,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q57","R57C17"," =IF(MOD($B57,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R57","R57C18"," =IF(MOD($B57,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S57","R57C19"," =SUM(O57:R57)",0]
["O58","R58C15"," =$C58*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P58","R58C16"," =IF(MOD($B58,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q58","R58C17"," =IF(MOD($B58,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R58","R58C18"," =IF(MOD($B58,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S58","R58C19"," =SUM(O58:R58)",0]
["O59","R59C15"," =$C59*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P59","R59C16"," =IF(MOD($B59,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q59","R59C17"," =IF(MOD($B59,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R59","R59C18"," =IF(MOD($B59,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S59","R59C19"," =SUM(O59:R59)",0]
["O60","R60C15"," =$C60*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P60","R60C16"," =IF(MOD($B60,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q60","R60C17"," =IF(MOD($B60,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R60","R60C18"," =IF(MOD($B60,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S60","R60C19"," =SUM(O60:R60)",0]
["O61","R61C15"," =$C61*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P61","R61C16"," =IF(MOD($B61,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q61","R61C17"," =IF(MOD($B61,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R61","R61C18"," =IF(MOD($B61,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S61","R61C19"," =SUM(O61:R61)",0]
["O62","R62C15"," =$C62*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P62","R62C16"," =IF(MOD($B62,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q62","R62C17"," =IF(MOD($B62,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R62","R62C18"," =IF(MOD($B62,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S62","R62C19"," =SUM(O62:R62)",0]
["O63","R63C15"," =$C63*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P63","R63C16"," =IF(MOD($B63,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q63","R63C17"," =IF(MOD($B63,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R63","R63C18"," =IF(MOD($B63,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S63","R63C19"," =SUM(O63:R63)",0]
["O64","R64C15"," =$C64*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P64","R64C16"," =IF(MOD($B64,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q64","R64C17"," =IF(MOD($B64,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R64","R64C18"," =IF(MOD($B64,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S64","R64C19"," =SUM(O64:R64)",0]
["O65","R65C15"," =$C65*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P65","R65C16"," =IF(MOD($B65,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q65","R65C17"," =IF(MOD($B65,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R65","R65C18"," =IF(MOD($B65,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S65","R65C19"," =SUM(O65:R65)",0]
["O66","R66C15"," =$C66*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P66","R66C16"," =IF(MOD($B66,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q66","R66C17"," =IF(MOD($B66,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R66","R66C18"," =IF(MOD($B66,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S66","R66C19"," =SUM(O66:R66)",0]
["O67","R67C15"," =$C67*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P67","R67C16"," =IF(MOD($B67,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q67","R67C17"," =IF(MOD($B67,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R67","R67C18"," =IF(MOD($B67,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S67","R67C19"," =SUM(O67:R67)",0]
["O68","R68C15"," =$C68*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P68","R68C16"," =IF(MOD($B68,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q68","R68C17"," =IF(MOD($B68,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R68","R68C18"," =IF(MOD($B68,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S68","R68C19"," =SUM(O68:R68)",0]
["O69","R69C15"," =$C69*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P69","R69C16"," =IF(MOD($B69,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q69","R69C17"," =IF(MOD($B69,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R69","R69C18"," =IF(MOD($B69,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S69","R69C19"," =SUM(O69:R69)",0]
["O70","R70C15"," =$C70*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P70","R70C16"," =IF(MOD($B70,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q70","R70C17"," =IF(MOD($B70,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R70","R70C18"," =IF(MOD($B70,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S70","R70C19"," =SUM(O70:R70)",0]
["O71","R71C15"," =$C71*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P71","R71C16"," =IF(MOD($B71,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q71","R71C17"," =IF(MOD($B71,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R71","R71C18"," =IF(MOD($B71,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S71","R71C19"," =SUM(O71:R71)",0]
["O72","R72C15"," =$C72*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P72","R72C16"," =IF(MOD($B72,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q72","R72C17"," =IF(MOD($B72,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R72","R72C18"," =IF(MOD($B72,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S72","R72C19"," =SUM(O72:R72)",0]
["O73","R73C15"," =$C73*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P73","R73C16"," =IF(MOD($B73,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q73","R73C17"," =IF(MOD($B73,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R73","R73C18"," =IF(MOD($B73,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S73","R73C19"," =SUM(O73:R73)",0]
["O74","R74C15"," =$C74*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P74","R74C16"," =IF(MOD($B74,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q74","R74C17"," =IF(MOD($B74,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R74","R74C18"," =IF(MOD($B74,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S74","R74C19"," =SUM(O74:R74)",0]
["O75","R75C15"," =$C75*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P75","R75C16"," =IF(MOD($B75,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q75","R75C17"," =IF(MOD($B75,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R75","R75C18"," =IF(MOD($B75,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S75","R75C19"," =SUM(O75:R75)",0]
["O76","R76C15"," =$C76*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P76","R76C16"," =IF(MOD($B76,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q76","R76C17"," =IF(MOD($B76,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R76","R76C18"," =IF(MOD($B76,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S76","R76C19"," =SUM(O76:R76)",0]
["O77","R77C15"," =$C77*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P77","R77C16"," =IF(MOD($B77,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q77","R77C17"," =IF(MOD($B77,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R77","R77C18"," =IF(MOD($B77,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S77","R77C19"," =SUM(O77:R77)",0]
["O78","R78C15"," =$C78*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P78","R78C16"," =IF(MOD($B78,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q78","R78C17"," =IF(MOD($B78,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R78","R78C18"," =IF(MOD($B78,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S78","R78C19"," =SUM(O78:R78)",0]
["O79","R79C15"," =$C79*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P79","R79C16"," =IF(MOD($B79,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q79","R79C17"," =IF(MOD($B79,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R79","R79C18"," =IF(MOD($B79,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S79","R79C19"," =SUM(O79:R79)",0]
["O80","R80C15"," =$C80*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P80","R80C16"," =IF(MOD($B80,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q80","R80C17"," =IF(MOD($B80,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R80","R80C18"," =IF(MOD($B80,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S80","R80C19"," =SUM(O80:R80)",0]
["O81","R81C15"," =$C81*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P81","R81C16"," =IF(MOD($B81,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q81","R81C17"," =IF(MOD($B81,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R81","R81C18"," =IF(MOD($B81,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S81","R81C19"," =SUM(O81:R81)",0]
["O82","R82C15"," =$C82*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P82","R82C16"," =IF(MOD($B82,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q82","R82C17"," =IF(MOD($B82,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R82","R82C18"," =IF(MOD($B82,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S82","R82C19"," =SUM(O82:R82)",0]
["O83","R83C15"," =$C83*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P83","R83C16"," =IF(MOD($B83,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q83","R83C17"," =IF(MOD($B83,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R83","R83C18"," =IF(MOD($B83,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S83","R83C19"," =SUM(O83:R83)",0]
["O84","R84C15"," =$C84*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P84","R84C16"," =IF(MOD($B84,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q84","R84C17"," =IF(MOD($B84,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R84","R84C18"," =IF(MOD($B84,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S84","R84C19"," =SUM(O84:R84)",0]
["O85","R85C15"," =$C85*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P85","R85C16"," =IF(MOD($B85,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q85","R85C17"," =IF(MOD($B85,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R85","R85C18"," =IF(MOD($B85,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S85","R85C19"," =SUM(O85:R85)",0]
["O86","R86C15"," =$C86*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P86","R86C16"," =IF(MOD($B86,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q86","R86C17"," =IF(MOD($B86,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R86","R86C18"," =IF(MOD($B86,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S86","R86C19"," =SUM(O86:R86)",0]
["O87","R87C15"," =$C87*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P87","R87C16"," =IF(MOD($B87,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q87","R87C17"," =IF(MOD($B87,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R87","R87C18"," =IF(MOD($B87,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S87","R87C19"," =SUM(O87:R87)",0]
["O88","R88C15"," =$C88*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P88","R88C16"," =IF(MOD($B88,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q88","R88C17"," =IF(MOD($B88,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R88","R88C18"," =IF(MOD($B88,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S88","R88C19"," =SUM(O88:R88)",0]
["O89","R89C15"," =$C89*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P89","R89C16"," =IF(MOD($B89,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q89","R89C17"," =IF(MOD($B89,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R89","R89C18"," =IF(MOD($B89,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S89","R89C19"," =SUM(O89:R89)",0]
["O90","R90C15"," =$C90*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P90","R90C16"," =IF(MOD($B90,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q90","R90C17"," =IF(MOD($B90,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R90","R90C18"," =IF(MOD($B90,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S90","R90C19"," =SUM(O90:R90)",0]
["O91","R91C15"," =$C91*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P91","R91C16"," =IF(MOD($B91,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q91","R91C17"," =IF(MOD($B91,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R91","R91C18"," =IF(MOD($B91,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S91","R91C19"," =SUM(O91:R91)",0]
["O92","R92C15"," =$C92*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P92","R92C16"," =IF(MOD($B92,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q92","R92C17"," =IF(MOD($B92,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R92","R92C18"," =IF(MOD($B92,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S92","R92C19"," =SUM(O92:R92)",0]
["O93","R93C15"," =$C93*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P93","R93C16"," =IF(MOD($B93,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q93","R93C17"," =IF(MOD($B93,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R93","R93C18"," =IF(MOD($B93,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S93","R93C19"," =SUM(O93:R93)",0]
["O94","R94C15"," =$C94*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P94","R94C16"," =IF(MOD($B94,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q94","R94C17"," =IF(MOD($B94,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R94","R94C18"," =IF(MOD($B94,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S94","R94C19"," =SUM(O94:R94)",0]
["O95","R95C15"," =$C95*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P95","R95C16"," =IF(MOD($B95,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q95","R95C17"," =IF(MOD($B95,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R95","R95C18"," =IF(MOD($B95,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S95","R95C19"," =SUM(O95:R95)",0]
["O96","R96C15"," =$C96*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P96","R96C16"," =IF(MOD($B96,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q96","R96C17"," =IF(MOD($B96,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R96","R96C18"," =IF(MOD($B96,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S96","R96C19"," =SUM(O96:R96)",0]
["O97","R97C15"," =$C97*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P97","R97C16"," =IF(MOD($B97,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q97","R97C17"," =IF(MOD($B97,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R97","R97C18"," =IF(MOD($B97,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S97","R97C19"," =SUM(O97:R97)",0]
["O98","R98C15"," =$C98*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P98","R98C16"," =IF(MOD($B98,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q98","R98C17"," =IF(MOD($B98,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R98","R98C18"," =IF(MOD($B98,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S98","R98C19"," =SUM(O98:R98)",0]
["O99","R99C15"," =$C99*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P99","R99C16"," =IF(MOD($B99,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q99","R99C17"," =IF(MOD($B99,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R99","R99C18"," =IF(MOD($B99,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S99","R99C19"," =SUM(O99:R99)",0]
["O100","R100C15"," =$C100*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P100","R100C16"," =IF(MOD($B100,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q100","R100C17"," =IF(MOD($B100,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R100","R100C18"," =IF(MOD($B100,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S100","R100C19"," =SUM(O100:R100)",0]
["O101","R101C15"," =$C101*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P101","R101C16"," =IF(MOD($B101,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q101","R101C17"," =IF(MOD($B101,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R101","R101C18"," =IF(MOD($B101,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S101","R101C19"," =SUM(O101:R101)",0]
["O102","R102C15"," =$C102*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P102","R102C16"," =IF(MOD($B102,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q102","R102C17"," =IF(MOD($B102,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R102","R102C18"," =IF(MOD($B102,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S102","R102C19"," =SUM(O102:R102)",0]
["O103","R103C15"," =$C103*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P103","R103C16"," =IF(MOD($B103,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q103","R103C17"," =IF(MOD($B103,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R103","R103C18"," =IF(MOD($B103,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S103","R103C19"," =SUM(O103:R103)",0]
["O104","R104C15"," =$C104*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P104","R104C16"," =IF(MOD($B104,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q104","R104C17"," =IF(MOD($B104,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R104","R104C18"," =IF(MOD($B104,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S104","R104C19"," =SUM(O104:R104)",0]
["O105","R105C15"," =$C105*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P105","R105C16"," =IF(MOD($B105,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q105","R105C17"," =IF(MOD($B105,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R105","R105C18"," =IF(MOD($B105,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S105","R105C19"," =SUM(O105:R105)",0]
["O106","R106C15"," =$C106*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P106","R106C16"," =IF(MOD($B106,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q106","R106C17"," =IF(MOD($B106,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R106","R106C18"," =IF(MOD($B106,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S106","R106C19"," =SUM(O106:R106)",0]
["O107","R107C15"," =$C107*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P107","R107C16"," =IF(MOD($B107,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q107","R107C17"," =IF(MOD($B107,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R107","R107C18"," =IF(MOD($B107,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S107","R107C19"," =SUM(O107:R107)",0]
["O108","R108C15"," =$C108*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P108","R108C16"," =IF(MOD($B108,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q108","R108C17"," =IF(MOD($B108,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R108","R108C18"," =IF(MOD($B108,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S108","R108C19"," =SUM(O108:R108)",0]
["O109","R109C15"," =$C109*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P109","R109C16"," =IF(MOD($B109,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q109","R109C17"," =IF(MOD($B109,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R109","R109C18"," =IF(MOD($B109,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S109","R109C19"," =SUM(O109:R109)",0]
["O110","R110C15"," =$C110*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P110","R110C16"," =IF(MOD($B110,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q110","R110C17"," =IF(MOD($B110,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R110","R110C18"," =IF(MOD($B110,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S110","R110C19"," =SUM(O110:R110)",0]
["O111","R111C15"," =$C111*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P111","R111C16"," =IF(MOD($B111,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q111","R111C17"," =IF(MOD($B111,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R111","R111C18"," =IF(MOD($B111,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S111","R111C19"," =SUM(O111:R111)",0]
["O112","R112C15"," =$C112*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P112","R112C16"," =IF(MOD($B112,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q112","R112C17"," =IF(MOD($B112,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R112","R112C18"," =IF(MOD($B112,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S112","R112C19"," =SUM(O112:R112)",0]
["O113","R113C15"," =$C113*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P113","R113C16"," =IF(MOD($B113,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q113","R113C17"," =IF(MOD($B113,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R113","R113C18"," =IF(MOD($B113,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S113","R113C19"," =SUM(O113:R113)",0]
["O114","R114C15"," =$C114*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P114","R114C16"," =IF(MOD($B114,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q114","R114C17"," =IF(MOD($B114,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R114","R114C18"," =IF(MOD($B114,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S114","R114C19"," =SUM(O114:R114)",0]
["O115","R115C15"," =$C115*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P115","R115C16"," =IF(MOD($B115,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q115","R115C17"," =IF(MOD($B115,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R115","R115C18"," =IF(MOD($B115,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S115","R115C19"," =SUM(O115:R115)",0]
["O116","R116C15"," =$C116*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P116","R116C16"," =IF(MOD($B116,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q116","R116C17"," =IF(MOD($B116,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R116","R116C18"," =IF(MOD($B116,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S116","R116C19"," =SUM(O116:R116)",0]
["O117","R117C15"," =$C117*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P117","R117C16"," =IF(MOD($B117,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q117","R117C17"," =IF(MOD($B117,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R117","R117C18"," =IF(MOD($B117,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S117","R117C19"," =SUM(O117:R117)",0]
["O118","R118C15"," =$C118*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P118","R118C16"," =IF(MOD($B118,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q118","R118C17"," =IF(MOD($B118,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R118","R118C18"," =IF(MOD($B118,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S118","R118C19"," =SUM(O118:R118)",0]
["O119","R119C15"," =$C119*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P119","R119C16"," =IF(MOD($B119,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q119","R119C17"," =IF(MOD($B119,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R119","R119C18"," =IF(MOD($B119,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S119","R119C19"," =SUM(O119:R119)",0]
["O120","R120C15"," =$C120*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P120","R120C16"," =IF(MOD($B120,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q120","R120C17"," =IF(MOD($B120,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R120","R120C18"," =IF(MOD($B120,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S120","R120C19"," =SUM(O120:R120)",0]
["O121","R121C15"," =$C121*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P121","R121C16"," =IF(MOD($B121,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q121","R121C17"," =IF(MOD($B121,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R121","R121C18"," =IF(MOD($B121,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S121","R121C19"," =SUM(O121:R121)",0]
["O122","R122C15"," =$C122*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P122","R122C16"," =IF(MOD($B122,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q122","R122C17"," =IF(MOD($B122,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R122","R122C18"," =IF(MOD($B122,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S122","R122C19"," =SUM(O122:R122)",0]
["O123","R123C15"," =$C123*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P123","R123C16"," =IF(MOD($B123,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q123","R123C17"," =IF(MOD($B123,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R123","R123C18"," =IF(MOD($B123,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S123","R123C19"," =SUM(O123:R123)",0]
["O124","R124C15"," =$C124*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P124","R124C16"," =IF(MOD($B124,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q124","R124C17"," =IF(MOD($B124,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R124","R124C18"," =IF(MOD($B124,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S124","R124C19"," =SUM(O124:R124)",0]
["O125","R125C15"," =$C125*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P125","R125C16"," =IF(MOD($B125,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q125","R125C17"," =IF(MOD($B125,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R125","R125C18"," =IF(MOD($B125,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S125","R125C19"," =SUM(O125:R125)",0]
["O126","R126C15"," =$C126*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P126","R126C16"," =IF(MOD($B126,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q126","R126C17"," =IF(MOD($B126,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R126","R126C18"," =IF(MOD($B126,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S126","R126C19"," =SUM(O126:R126)",0]
["O127","R127C15"," =$C127*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P127","R127C16"," =IF(MOD($B127,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q127","R127C17"," =IF(MOD($B127,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R127","R127C18"," =IF(MOD($B127,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S127","R127C19"," =SUM(O127:R127)",0]
["O128","R128C15"," =$C128*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P128","R128C16"," =IF(MOD($B128,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q128","R128C17"," =IF(MOD($B128,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R128","R128C18"," =IF(MOD($B128,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S128","R128C19"," =SUM(O128:R128)",0]
["O129","R129C15"," =$C129*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P129","R129C16"," =IF(MOD($B129,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q129","R129C17"," =IF(MOD($B129,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R129","R129C18"," =IF(MOD($B129,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S129","R129C19"," =SUM(O129:R129)",0]
["O130","R130C15"," =$C130*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P130","R130C16"," =IF(MOD($B130,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q130","R130C17"," =IF(MOD($B130,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R130","R130C18"," =IF(MOD($B130,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S130","R130C19"," =SUM(O130:R130)",0]
["O131","R131C15"," =$C131*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P131","R131C16"," =IF(MOD($B131,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q131","R131C17"," =IF(MOD($B131,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R131","R131C18"," =IF(MOD($B131,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S131","R131C19"," =SUM(O131:R131)",0]
["O132","R132C15"," =$C132*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P132","R132C16"," =IF(MOD($B132,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q132","R132C17"," =IF(MOD($B132,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R132","R132C18"," =IF(MOD($B132,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S132","R132C19"," =SUM(O132:R132)",0]
["O133","R133C15"," =$C133*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P133","R133C16"," =IF(MOD($B133,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q133","R133C17"," =IF(MOD($B133,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R133","R133C18"," =IF(MOD($B133,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S133","R133C19"," =SUM(O133:R133)",0]
["O134","R134C15"," =$C134*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P134","R134C16"," =IF(MOD($B134,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q134","R134C17"," =IF(MOD($B134,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R134","R134C18"," =IF(MOD($B134,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S134","R134C19"," =SUM(O134:R134)",0]
["O135","R135C15"," =$C135*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P135","R135C16"," =IF(MOD($B135,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q135","R135C17"," =IF(MOD($B135,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R135","R135C18"," =IF(MOD($B135,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S135","R135C19"," =SUM(O135:R135)",0]
["O136","R136C15"," =$C136*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P136","R136C16"," =IF(MOD($B136,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q136","R136C17"," =IF(MOD($B136,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R136","R136C18"," =IF(MOD($B136,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S136","R136C19"," =SUM(O136:R136)",0]
["O137","R137C15"," =$C137*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P137","R137C16"," =IF(MOD($B137,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q137","R137C17"," =IF(MOD($B137,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R137","R137C18"," =IF(MOD($B137,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S137","R137C19"," =SUM(O137:R137)",0]
["O138","R138C15"," =$C138*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P138","R138C16"," =IF(MOD($B138,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q138","R138C17"," =IF(MOD($B138,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R138","R138C18"," =IF(MOD($B138,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S138","R138C19"," =SUM(O138:R138)",0]
["O139","R139C15"," =$C139*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P139","R139C16"," =IF(MOD($B139,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q139","R139C17"," =IF(MOD($B139,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R139","R139C18"," =IF(MOD($B139,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S139","R139C19"," =SUM(O139:R139)",0]
["O140","R140C15"," =$C140*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P140","R140C16"," =IF(MOD($B140,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q140","R140C17"," =IF(MOD($B140,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R140","R140C18"," =IF(MOD($B140,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S140","R140C19"," =SUM(O140:R140)",0]
["O141","R141C15"," =$C141*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P141","R141C16"," =IF(MOD($B141,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q141","R141C17"," =IF(MOD($B141,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R141","R141C18"," =IF(MOD($B141,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S141","R141C19"," =SUM(O141:R141)",0]
["O142","R142C15"," =$C142*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P142","R142C16"," =IF(MOD($B142,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q142","R142C17"," =IF(MOD($B142,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R142","R142C18"," =IF(MOD($B142,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S142","R142C19"," =SUM(O142:R142)",0]
["O143","R143C15"," =$C143*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P143","R143C16"," =IF(MOD($B143,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q143","R143C17"," =IF(MOD($B143,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R143","R143C18"," =IF(MOD($B143,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S143","R143C19"," =SUM(O143:R143)",0]
["O144","R144C15"," =$C144*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P144","R144C16"," =IF(MOD($B144,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q144","R144C17"," =IF(MOD($B144,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R144","R144C18"," =IF(MOD($B144,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S144","R144C19"," =SUM(O144:R144)",0]
["O145","R145C15"," =$C145*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P145","R145C16"," =IF(MOD($B145,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q145","R145C17"," =IF(MOD($B145,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R145","R145C18"," =IF(MOD($B145,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S145","R145C19"," =SUM(O145:R145)",0]
["O146","R146C15"," =$C146*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P146","R146C16"," =IF(MOD($B146,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q146","R146C17"," =IF(MOD($B146,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R146","R146C18"," =IF(MOD($B146,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S146","R146C19"," =SUM(O146:R146)",0]
["O147","R147C15"," =$C147*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P147","R147C16"," =IF(MOD($B147,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q147","R147C17"," =IF(MOD($B147,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R147","R147C18"," =IF(MOD($B147,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S147","R147C19"," =SUM(O147:R147)",0]
["O148","R148C15"," =$C148*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P148","R148C16"," =IF(MOD($B148,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q148","R148C17"," =IF(MOD($B148,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R148","R148C18"," =IF(MOD($B148,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S148","R148C19"," =SUM(O148:R148)",0]
["O149","R149C15"," =$C149*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P149","R149C16"," =IF(MOD($B149,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q149","R149C17"," =IF(MOD($B149,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R149","R149C18"," =IF(MOD($B149,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S149","R149C19"," =SUM(O149:R149)",0]
["O150","R150C15"," =$C150*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P150","R150C16"," =IF(MOD($B150,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q150","R150C17"," =IF(MOD($B150,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R150","R150C18"," =IF(MOD($B150,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S150","R150C19"," =SUM(O150:R150)",0]
["O151","R151C15"," =$C151*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P151","R151C16"," =IF(MOD($B151,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q151","R151C17"," =IF(MOD($B151,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R151","R151C18"," =IF(MOD($B151,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S151","R151C19"," =SUM(O151:R151)",0]
["O152","R152C15"," =$C152*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P152","R152C16"," =IF(MOD($B152,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q152","R152C17"," =IF(MOD($B152,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R152","R152C18"," =IF(MOD($B152,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S152","R152C19"," =SUM(O152:R152)",0]
["O153","R153C15"," =$C153*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P153","R153C16"," =IF(MOD($B153,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q153","R153C17"," =IF(MOD($B153,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R153","R153C18"," =IF(MOD($B153,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S153","R153C19"," =SUM(O153:R153)",0]
["O154","R154C15"," =$C154*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P154","R154C16"," =IF(MOD($B154,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q154","R154C17"," =IF(MOD($B154,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R154","R154C18"," =IF(MOD($B154,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S154","R154C19"," =SUM(O154:R154)",0]
["O155","R155C15"," =$C155*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P155","R155C16"," =IF(MOD($B155,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q155","R155C17"," =IF(MOD($B155,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R155","R155C18"," =IF(MOD($B155,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S155","R155C19"," =SUM(O155:R155)",0]
["O156","R156C15"," =$C156*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P156","R156C16"," =IF(MOD($B156,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q156","R156C17"," =IF(MOD($B156,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R156","R156C18"," =IF(MOD($B156,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S156","R156C19"," =SUM(O156:R156)",0]
["O157","R157C15"," =$C157*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P157","R157C16"," =IF(MOD($B157,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q157","R157C17"," =IF(MOD($B157,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R157","R157C18"," =IF(MOD($B157,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S157","R157C19"," =SUM(O157:R157)",0]
["O158","R158C15"," =$C158*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P158","R158C16"," =IF(MOD($B158,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q158","R158C17"," =IF(MOD($B158,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R158","R158C18"," =IF(MOD($B158,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S158","R158C19"," =SUM(O158:R158)",0]
["O159","R159C15"," =$C159*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P159","R159C16"," =IF(MOD($B159,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q159","R159C17"," =IF(MOD($B159,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R159","R159C18"," =IF(MOD($B159,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S159","R159C19"," =SUM(O159:R159)",0]
["O160","R160C15"," =$C160*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P160","R160C16"," =IF(MOD($B160,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q160","R160C17"," =IF(MOD($B160,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R160","R160C18"," =IF(MOD($B160,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S160","R160C19"," =SUM(O160:R160)",0]
["O161","R161C15"," =$C161*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P161","R161C16"," =IF(MOD($B161,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q161","R161C17"," =IF(MOD($B161,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R161","R161C18"," =IF(MOD($B161,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S161","R161C19"," =SUM(O161:R161)",0]
["O162","R162C15"," =$C162*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P162","R162C16"," =IF(MOD($B162,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q162","R162C17"," =IF(MOD($B162,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R162","R162C18"," =IF(MOD($B162,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S162","R162C19"," =SUM(O162:R162)",0]
["O163","R163C15"," =$C163*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P163","R163C16"," =IF(MOD($B163,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q163","R163C17"," =IF(MOD($B163,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R163","R163C18"," =IF(MOD($B163,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S163","R163C19"," =SUM(O163:R163)",0]
["O164","R164C15"," =$C164*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P164","R164C16"," =IF(MOD($B164,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q164","R164C17"," =IF(MOD($B164,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R164","R164C18"," =IF(MOD($B164,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S164","R164C19"," =SUM(O164:R164)",0]
["O165","R165C15"," =$C165*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P165","R165C16"," =IF(MOD($B165,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q165","R165C17"," =IF(MOD($B165,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R165","R165C18"," =IF(MOD($B165,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S165","R165C19"," =SUM(O165:R165)",0]
["O166","R166C15"," =$C166*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P166","R166C16"," =IF(MOD($B166,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q166","R166C17"," =IF(MOD($B166,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R166","R166C18"," =IF(MOD($B166,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S166","R166C19"," =SUM(O166:R166)",0]
["O167","R167C15"," =$C167*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P167","R167C16"," =IF(MOD($B167,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q167","R167C17"," =IF(MOD($B167,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R167","R167C18"," =IF(MOD($B167,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S167","R167C19"," =SUM(O167:R167)",0]
["O168","R168C15"," =$C168*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P168","R168C16"," =IF(MOD($B168,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q168","R168C17"," =IF(MOD($B168,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R168","R168C18"," =IF(MOD($B168,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S168","R168C19"," =SUM(O168:R168)",0]
["O169","R169C15"," =$C169*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P169","R169C16"," =IF(MOD($B169,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q169","R169C17"," =IF(MOD($B169,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R169","R169C18"," =IF(MOD($B169,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S169","R169C19"," =SUM(O169:R169)",0]
["O170","R170C15"," =$C170*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P170","R170C16"," =IF(MOD($B170,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q170","R170C17"," =IF(MOD($B170,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R170","R170C18"," =IF(MOD($B170,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S170","R170C19"," =SUM(O170:R170)",0]
["O171","R171C15"," =$C171*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P171","R171C16"," =IF(MOD($B171,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q171","R171C17"," =IF(MOD($B171,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R171","R171C18"," =IF(MOD($B171,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S171","R171C19"," =SUM(O171:R171)",0]
["O172","R172C15"," =$C172*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P172","R172C16"," =IF(MOD($B172,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q172","R172C17"," =IF(MOD($B172,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R172","R172C18"," =IF(MOD($B172,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S172","R172C19"," =SUM(O172:R172)",0]
["O173","R173C15"," =$C173*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P173","R173C16"," =IF(MOD($B173,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q173","R173C17"," =IF(MOD($B173,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R173","R173C18"," =IF(MOD($B173,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S173","R173C19"," =SUM(O173:R173)",0]
["O174","R174C15"," =$C174*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P174","R174C16"," =IF(MOD($B174,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q174","R174C17"," =IF(MOD($B174,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R174","R174C18"," =IF(MOD($B174,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S174","R174C19"," =SUM(O174:R174)",0]
["O175","R175C15"," =$C175*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P175","R175C16"," =IF(MOD($B175,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q175","R175C17"," =IF(MOD($B175,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R175","R175C18"," =IF(MOD($B175,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S175","R175C19"," =SUM(O175:R175)",0]
["O176","R176C15"," =$C176*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P176","R176C16"," =IF(MOD($B176,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q176","R176C17"," =IF(MOD($B176,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R176","R176C18"," =IF(MOD($B176,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S176","R176C19"," =SUM(O176:R176)",0]
["O177","R177C15"," =$C177*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P177","R177C16"," =IF(MOD($B177,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q177","R177C17"," =IF(MOD($B177,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R177","R177C18"," =IF(MOD($B177,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S177","R177C19"," =SUM(O177:R177)",0]
["O178","R178C15"," =$C178*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P178","R178C16"," =IF(MOD($B178,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q178","R178C17"," =IF(MOD($B178,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R178","R178C18"," =IF(MOD($B178,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S178","R178C19"," =SUM(O178:R178)",0]
["O179","R179C15"," =$C179*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P179","R179C16"," =IF(MOD($B179,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q179","R179C17"," =IF(MOD($B179,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R179","R179C18"," =IF(MOD($B179,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S179","R179C19"," =SUM(O179:R179)",0]
["O180","R180C15"," =$C180*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P180","R180C16"," =IF(MOD($B180,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q180","R180C17"," =IF(MOD($B180,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R180","R180C18"," =IF(MOD($B180,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S180","R180C19"," =SUM(O180:R180)",0]
["O181","R181C15"," =$C181*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P181","R181C16"," =IF(MOD($B181,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q181","R181C17"," =IF(MOD($B181,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R181","R181C18"," =IF(MOD($B181,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S181","R181C19"," =SUM(O181:R181)",0]
["O182","R182C15"," =$C182*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P182","R182C16"," =IF(MOD($B182,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q182","R182C17"," =IF(MOD($B182,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R182","R182C18"," =IF(MOD($B182,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S182","R182C19"," =SUM(O182:R182)",0]
["O183","R183C15"," =$C183*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P183","R183C16"," =IF(MOD($B183,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q183","R183C17"," =IF(MOD($B183,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R183","R183C18"," =IF(MOD($B183,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S183","R183C19"," =SUM(O183:R183)",0]
["O184","R184C15"," =$C184*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P184","R184C16"," =IF(MOD($B184,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q184","R184C17"," =IF(MOD($B184,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R184","R184C18"," =IF(MOD($B184,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S184","R184C19"," =SUM(O184:R184)",0]
["O185","R185C15"," =$C185*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P185","R185C16"," =IF(MOD($B185,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q185","R185C17"," =IF(MOD($B185,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R185","R185C18"," =IF(MOD($B185,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S185","R185C19"," =SUM(O185:R185)",0]
["O186","R186C15"," =$C186*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P186","R186C16"," =IF(MOD($B186,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q186","R186C17"," =IF(MOD($B186,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R186","R186C18"," =IF(MOD($B186,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S186","R186C19"," =SUM(O186:R186)",0]
["O187","R187C15"," =$C187*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P187","R187C16"," =IF(MOD($B187,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q187","R187C17"," =IF(MOD($B187,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R187","R187C18"," =IF(MOD($B187,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S187","R187C19"," =SUM(O187:R187)",0]
["O188","R188C15"," =$C188*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P188","R188C16"," =IF(MOD($B188,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q188","R188C17"," =IF(MOD($B188,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R188","R188C18"," =IF(MOD($B188,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S188","R188C19"," =SUM(O188:R188)",0]
["O189","R189C15"," =$C189*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P189","R189C16"," =IF(MOD($B189,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q189","R189C17"," =IF(MOD($B189,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R189","R189C18"," =IF(MOD($B189,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S189","R189C19"," =SUM(O189:R189)",0]
["O190","R190C15"," =$C190*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P190","R190C16"," =IF(MOD($B190,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q190","R190C17"," =IF(MOD($B190,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R190","R190C18"," =IF(MOD($B190,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S190","R190C19"," =SUM(O190:R190)",0]
["O191","R191C15"," =$C191*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P191","R191C16"," =IF(MOD($B191,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q191","R191C17"," =IF(MOD($B191,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R191","R191C18"," =IF(MOD($B191,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S191","R191C19"," =SUM(O191:R191)",0]
["O192","R192C15"," =$C192*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P192","R192C16"," =IF(MOD($B192,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q192","R192C17"," =IF(MOD($B192,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R192","R192C18"," =IF(MOD($B192,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S192","R192C19"," =SUM(O192:R192)",0]
["O193","R193C15"," =$C193*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P193","R193C16"," =IF(MOD($B193,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q193","R193C17"," =IF(MOD($B193,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R193","R193C18"," =IF(MOD($B193,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S193","R193C19"," =SUM(O193:R193)",0]
["O194","R194C15"," =$C194*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P194","R194C16"," =IF(MOD($B194,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q194","R194C17"," =IF(MOD($B194,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R194","R194C18"," =IF(MOD($B194,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S194","R194C19"," =SUM(O194:R194)",0]
["O195","R195C15"," =$C195*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P195","R195C16"," =IF(MOD($B195,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q195","R195C17"," =IF(MOD($B195,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R195","R195C18"," =IF(MOD($B195,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S195","R195C19"," =SUM(O195:R195)",0]
["O196","R196C15"," =$C196*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P196","R196C16"," =IF(MOD($B196,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q196","R196C17"," =IF(MOD($B196,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R196","R196C18"," =IF(MOD($B196,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S196","R196C19"," =SUM(O196:R196)",0]
["O197","R197C15"," =$C197*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P197","R197C16"," =IF(MOD($B197,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q197","R197C17"," =IF(MOD($B197,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R197","R197C18"," =IF(MOD($B197,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S197","R197C19"," =SUM(O197:R197)",0]
["O198","R198C15"," =$C198*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P198","R198C16"," =IF(MOD($B198,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q198","R198C17"," =IF(MOD($B198,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R198","R198C18"," =IF(MOD($B198,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S198","R198C19"," =SUM(O198:R198)",0]
["O199","R199C15"," =$C199*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P199","R199C16"," =IF(MOD($B199,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q199","R199C17"," =IF(MOD($B199,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R199","R199C18"," =IF(MOD($B199,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S199","R199C19"," =SUM(O199:R199)",0]
["O200","R200C15"," =$C200*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P200","R200C16"," =IF(MOD($B200,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q200","R200C17"," =IF(MOD($B200,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R200","R200C18"," =IF(MOD($B200,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S200","R200C19"," =SUM(O200:R200)",0]
["O201","R201C15"," =$C201*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P201","R201C16"," =IF(MOD($B201,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q201","R201C17"," =IF(MOD($B201,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R201","R201C18"," =IF(MOD($B201,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S201","R201C19"," =SUM(O201:R201)",0]
["O202","R202C15"," =$C202*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P202","R202C16"," =IF(MOD($B202,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q202","R202C17"," =IF(MOD($B202,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R202","R202C18"," =IF(MOD($B202,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S202","R202C19"," =SUM(O202:R202)",0]
["O203","R203C15"," =$C203*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P203","R203C16"," =IF(MOD($B203,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q203","R203C17"," =IF(MOD($B203,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R203","R203C18"," =IF(MOD($B203,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S203","R203C19"," =SUM(O203:R203)",0]
["O204","R204C15"," =$C204*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P204","R204C16"," =IF(MOD($B204,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q204","R204C17"," =IF(MOD($B204,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R204","R204C18"," =IF(MOD($B204,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S204","R204C19"," =SUM(O204:R204)",0]
["O205","R205C15"," =$C205*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P205","R205C16"," =IF(MOD($B205,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q205","R205C17"," =IF(MOD($B205,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R205","R205C18"," =IF(MOD($B205,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S205","R205C19"," =SUM(O205:R205)",0]
["O206","R206C15"," =$C206*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P206","R206C16"," =IF(MOD($B206,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q206","R206C17"," =IF(MOD($B206,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R206","R206C18"," =IF(MOD($B206,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S206","R206C19"," =SUM(O206:R206)",0]
["O207","R207C15"," =$C207*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P207","R207C16"," =IF(MOD($B207,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q207","R207C17"," =IF(MOD($B207,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R207","R207C18"," =IF(MOD($B207,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S207","R207C19"," =SUM(O207:R207)",0]
["O208","R208C15"," =$C208*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P208","R208C16"," =IF(MOD($B208,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q208","R208C17"," =IF(MOD($B208,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R208","R208C18"," =IF(MOD($B208,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S208","R208C19"," =SUM(O208:R208)",0]
["O209","R209C15"," =$C209*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P209","R209C16"," =IF(MOD($B209,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q209","R209C17"," =IF(MOD($B209,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R209","R209C18"," =IF(MOD($B209,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S209","R209C19"," =SUM(O209:R209)",0]
["O210","R210C15"," =$C210*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P210","R210C16"," =IF(MOD($B210,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q210","R210C17"," =IF(MOD($B210,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R210","R210C18"," =IF(MOD($B210,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S210","R210C19"," =SUM(O210:R210)",0]
["O211","R211C15"," =$C211*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P211","R211C16"," =IF(MOD($B211,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q211","R211C17"," =IF(MOD($B211,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R211","R211C18"," =IF(MOD($B211,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S211","R211C19"," =SUM(O211:R211)",0]
["O212","R212C15"," =$C212*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P212","R212C16"," =IF(MOD($B212,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q212","R212C17"," =IF(MOD($B212,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R212","R212C18"," =IF(MOD($B212,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S212","R212C19"," =SUM(O212:R212)",0]
["O213","R213C15"," =$C213*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P213","R213C16"," =IF(MOD($B213,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q213","R213C17"," =IF(MOD($B213,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R213","R213C18"," =IF(MOD($B213,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S213","R213C19"," =SUM(O213:R213)",0]
["O214","R214C15"," =$C214*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P214","R214C16"," =IF(MOD($B214,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q214","R214C17"," =IF(MOD($B214,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R214","R214C18"," =IF(MOD($B214,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S214","R214C19"," =SUM(O214:R214)",0]
["O215","R215C15"," =$C215*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P215","R215C16"," =IF(MOD($B215,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q215","R215C17"," =IF(MOD($B215,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R215","R215C18"," =IF(MOD($B215,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S215","R215C19"," =SUM(O215:R215)",0]
["O216","R216C15"," =$C216*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P216","R216C16"," =IF(MOD($B216,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q216","R216C17"," =IF(MOD($B216,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R216","R216C18"," =IF(MOD($B216,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S216","R216C19"," =SUM(O216:R216)",0]
["O217","R217C15"," =$C217*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P217","R217C16"," =IF(MOD($B217,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q217","R217C17"," =IF(MOD($B217,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R217","R217C18"," =IF(MOD($B217,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S217","R217C19"," =SUM(O217:R217)",0]
["O218","R218C15"," =$C218*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P218","R218C16"," =IF(MOD($B218,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q218","R218C17"," =IF(MOD($B218,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R218","R218C18"," =IF(MOD($B218,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S218","R218C19"," =SUM(O218:R218)",0]
["O219","R219C15"," =$C219*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P219","R219C16"," =IF(MOD($B219,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q219","R219C17"," =IF(MOD($B219,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R219","R219C18"," =IF(MOD($B219,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S219","R219C19"," =SUM(O219:R219)",0]
["O220","R220C15"," =$C220*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P220","R220C16"," =IF(MOD($B220,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q220","R220C17"," =IF(MOD($B220,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R220","R220C18"," =IF(MOD($B220,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S220","R220C19"," =SUM(O220:R220)",0]
["O221","R221C15"," =$C221*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P221","R221C16"," =IF(MOD($B221,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q221","R221C17"," =IF(MOD($B221,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R221","R221C18"," =IF(MOD($B221,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S221","R221C19"," =SUM(O221:R221)",0]
["O222","R222C15"," =$C222*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P222","R222C16"," =IF(MOD($B222,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q222","R222C17"," =IF(MOD($B222,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R222","R222C18"," =IF(MOD($B222,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S222","R222C19"," =SUM(O222:R222)",0]
["O223","R223C15"," =$C223*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P223","R223C16"," =IF(MOD($B223,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q223","R223C17"," =IF(MOD($B223,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R223","R223C18"," =IF(MOD($B223,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S223","R223C19"," =SUM(O223:R223)",0]
["O224","R224C15"," =$C224*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P224","R224C16"," =IF(MOD($B224,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q224","R224C17"," =IF(MOD($B224,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R224","R224C18"," =IF(MOD($B224,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S224","R224C19"," =SUM(O224:R224)",0]
["O225","R225C15"," =$C225*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P225","R225C16"," =IF(MOD($B225,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q225","R225C17"," =IF(MOD($B225,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R225","R225C18"," =IF(MOD($B225,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S225","R225C19"," =SUM(O225:R225)",0]
["O226","R226C15"," =$C226*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P226","R226C16"," =IF(MOD($B226,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q226","R226C17"," =IF(MOD($B226,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R226","R226C18"," =IF(MOD($B226,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S226","R226C19"," =SUM(O226:R226)",0]
["O227","R227C15"," =$C227*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P227","R227C16"," =IF(MOD($B227,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q227","R227C17"," =IF(MOD($B227,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R227","R227C18"," =IF(MOD($B227,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S227","R227C19"," =SUM(O227:R227)",0]
["O228","R228C15"," =$C228*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P228","R228C16"," =IF(MOD($B228,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q228","R228C17"," =IF(MOD($B228,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R228","R228C18"," =IF(MOD($B228,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S228","R228C19"," =SUM(O228:R228)",0]
["O229","R229C15"," =$C229*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P229","R229C16"," =IF(MOD($B229,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q229","R229C17"," =IF(MOD($B229,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R229","R229C18"," =IF(MOD($B229,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S229","R229C19"," =SUM(O229:R229)",0]
["O230","R230C15"," =$C230*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P230","R230C16"," =IF(MOD($B230,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q230","R230C17"," =IF(MOD($B230,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R230","R230C18"," =IF(MOD($B230,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S230","R230C19"," =SUM(O230:R230)",0]
["O231","R231C15"," =$C231*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P231","R231C16"," =IF(MOD($B231,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q231","R231C17"," =IF(MOD($B231,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R231","R231C18"," =IF(MOD($B231,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S231","R231C19"," =SUM(O231:R231)",0]
["O232","R232C15"," =$C232*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P232","R232C16"," =IF(MOD($B232,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q232","R232C17"," =IF(MOD($B232,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R232","R232C18"," =IF(MOD($B232,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S232","R232C19"," =SUM(O232:R232)",0]
["O233","R233C15"," =$C233*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P233","R233C16"," =IF(MOD($B233,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q233","R233C17"," =IF(MOD($B233,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R233","R233C18"," =IF(MOD($B233,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S233","R233C19"," =SUM(O233:R233)",0]
["O234","R234C15"," =$C234*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P234","R234C16"," =IF(MOD($B234,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q234","R234C17"," =IF(MOD($B234,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R234","R234C18"," =IF(MOD($B234,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S234","R234C19"," =SUM(O234:R234)",0]
["O235","R235C15"," =$C235*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P235","R235C16"," =IF(MOD($B235,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q235","R235C17"," =IF(MOD($B235,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R235","R235C18"," =IF(MOD($B235,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S235","R235C19"," =SUM(O235:R235)",0]
["O236","R236C15"," =$C236*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P236","R236C16"," =IF(MOD($B236,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q236","R236C17"," =IF(MOD($B236,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R236","R236C18"," =IF(MOD($B236,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S236","R236C19"," =SUM(O236:R236)",0]
["O237","R237C15"," =$C237*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P237","R237C16"," =IF(MOD($B237,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q237","R237C17"," =IF(MOD($B237,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R237","R237C18"," =IF(MOD($B237,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S237","R237C19"," =SUM(O237:R237)",0]
["O238","R238C15"," =$C238*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P238","R238C16"," =IF(MOD($B238,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q238","R238C17"," =IF(MOD($B238,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R238","R238C18"," =IF(MOD($B238,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S238","R238C19"," =SUM(O238:R238)",0]
["O239","R239C15"," =$C239*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P239","R239C16"," =IF(MOD($B239,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q239","R239C17"," =IF(MOD($B239,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R239","R239C18"," =IF(MOD($B239,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S239","R239C19"," =SUM(O239:R239)",0]
["O240","R240C15"," =$C240*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P240","R240C16"," =IF(MOD($B240,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q240","R240C17"," =IF(MOD($B240,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R240","R240C18"," =IF(MOD($B240,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S240","R240C19"," =SUM(O240:R240)",0]
["O241","R241C15"," =$C241*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P241","R241C16"," =IF(MOD($B241,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q241","R241C17"," =IF(MOD($B241,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R241","R241C18"," =IF(MOD($B241,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S241","R241C19"," =SUM(O241:R241)",0]
["O242","R242C15"," =$C242*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P242","R242C16"," =IF(MOD($B242,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q242","R242C17"," =IF(MOD($B242,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R242","R242C18"," =IF(MOD($B242,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S242","R242C19"," =SUM(O242:R242)",0]
["O243","R243C15"," =$C243*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P243","R243C16"," =IF(MOD($B243,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q243","R243C17"," =IF(MOD($B243,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R243","R243C18"," =IF(MOD($B243,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S243","R243C19"," =SUM(O243:R243)",0]
["O244","R244C15"," =$C244*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P244","R244C16"," =IF(MOD($B244,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q244","R244C17"," =IF(MOD($B244,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R244","R244C18"," =IF(MOD($B244,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S244","R244C19"," =SUM(O244:R244)",0]
["O245","R245C15"," =$C245*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P245","R245C16"," =IF(MOD($B245,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q245","R245C17"," =IF(MOD($B245,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R245","R245C18"," =IF(MOD($B245,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S245","R245C19"," =SUM(O245:R245)",0]
["O246","R246C15"," =$C246*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P246","R246C16"," =IF(MOD($B246,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q246","R246C17"," =IF(MOD($B246,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R246","R246C18"," =IF(MOD($B246,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S246","R246C19"," =SUM(O246:R246)",0]
["O247","R247C15"," =$C247*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P247","R247C16"," =IF(MOD($B247,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q247","R247C17"," =IF(MOD($B247,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R247","R247C18"," =IF(MOD($B247,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S247","R247C19"," =SUM(O247:R247)",0]
["O248","R248C15"," =$C248*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P248","R248C16"," =IF(MOD($B248,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q248","R248C17"," =IF(MOD($B248,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R248","R248C18"," =IF(MOD($B248,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S248","R248C19"," =SUM(O248:R248)",0]
["O249","R249C15"," =$C249*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P249","R249C16"," =IF(MOD($B249,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q249","R249C17"," =IF(MOD($B249,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R249","R249C18"," =IF(MOD($B249,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S249","R249C19"," =SUM(O249:R249)",0]
["O250","R250C15"," =$C250*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P250","R250C16"," =IF(MOD($B250,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q250","R250C17"," =IF(MOD($B250,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R250","R250C18"," =IF(MOD($B250,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S250","R250C19"," =SUM(O250:R250)",0]
["O251","R251C15"," =$C251*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P251","R251C16"," =IF(MOD($B251,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q251","R251C17"," =IF(MOD($B251,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R251","R251C18"," =IF(MOD($B251,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S251","R251C19"," =SUM(O251:R251)",0]
["O252","R252C15"," =$C252*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P252","R252C16"," =IF(MOD($B252,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q252","R252C17"," =IF(MOD($B252,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R252","R252C18"," =IF(MOD($B252,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S252","R252C19"," =SUM(O252:R252)",0]
["O253","R253C15"," =$C253*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P253","R253C16"," =IF(MOD($B253,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q253","R253C17"," =IF(MOD($B253,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R253","R253C18"," =IF(MOD($B253,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S253","R253C19"," =SUM(O253:R253)",0]
["O254","R254C15"," =$C254*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P254","R254C16"," =IF(MOD($B254,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q254","R254C17"," =IF(MOD($B254,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R254","R254C18"," =IF(MOD($B254,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S254","R254C19"," =SUM(O254:R254)",0]
["O255","R255C15"," =$C255*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P255","R255C16"," =IF(MOD($B255,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q255","R255C17"," =IF(MOD($B255,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R255","R255C18"," =IF(MOD($B255,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S255","R255C19"," =SUM(O255:R255)",0]
["O256","R256C15"," =$C256*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P256","R256C16"," =IF(MOD($B256,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q256","R256C17"," =IF(MOD($B256,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R256","R256C18"," =IF(MOD($B256,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S256","R256C19"," =SUM(O256:R256)",0]
["O257","R257C15"," =$C257*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P257","R257C16"," =IF(MOD($B257,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q257","R257C17"," =IF(MOD($B257,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R257","R257C18"," =IF(MOD($B257,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S257","R257C19"," =SUM(O257:R257)",0]
["O258","R258C15"," =$C258*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P258","R258C16"," =IF(MOD($B258,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q258","R258C17"," =IF(MOD($B258,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R258","R258C18"," =IF(MOD($B258,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S258","R258C19"," =SUM(O258:R258)",0]
["O259","R259C15"," =$C259*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P259","R259C16"," =IF(MOD($B259,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q259","R259C17"," =IF(MOD($B259,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R259","R259C18"," =IF(MOD($B259,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S259","R259C19"," =SUM(O259:R259)",0]
["O260","R260C15"," =$C260*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P260","R260C16"," =IF(MOD($B260,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q260","R260C17"," =IF(MOD($B260,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R260","R260C18"," =IF(MOD($B260,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S260","R260C19"," =SUM(O260:R260)",0]
["O261","R261C15"," =$C261*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P261","R261C16"," =IF(MOD($B261,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q261","R261C17"," =IF(MOD($B261,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R261","R261C18"," =IF(MOD($B261,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S261","R261C19"," =SUM(O261:R261)",0]
["O262","R262C15"," =$C262*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P262","R262C16"," =IF(MOD($B262,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q262","R262C17"," =IF(MOD($B262,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R262","R262C18"," =IF(MOD($B262,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S262","R262C19"," =SUM(O262:R262)",0]
["O263","R263C15"," =$C263*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P263","R263C16"," =IF(MOD($B263,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q263","R263C17"," =IF(MOD($B263,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R263","R263C18"," =IF(MOD($B263,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S263","R263C19"," =SUM(O263:R263)",0]
["O264","R264C15"," =$C264*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P264","R264C16"," =IF(MOD($B264,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q264","R264C17"," =IF(MOD($B264,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R264","R264C18"," =IF(MOD($B264,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S264","R264C19"," =SUM(O264:R264)",0]
["O265","R265C15"," =$C265*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P265","R265C16"," =IF(MOD($B265,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q265","R265C17"," =IF(MOD($B265,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R265","R265C18"," =IF(MOD($B265,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S265","R265C19"," =SUM(O265:R265)",0]
["O266","R266C15"," =$C266*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P266","R266C16"," =IF(MOD($B266,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q266","R266C17"," =IF(MOD($B266,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R266","R266C18"," =IF(MOD($B266,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S266","R266C19"," =SUM(O266:R266)",0]
["O267","R267C15"," =$C267*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P267","R267C16"," =IF(MOD($B267,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q267","R267C17"," =IF(MOD($B267,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R267","R267C18"," =IF(MOD($B267,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S267","R267C19"," =SUM(O267:R267)",0]
["O268","R268C15"," =$C268*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P268","R268C16"," =IF(MOD($B268,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q268","R268C17"," =IF(MOD($B268,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R268","R268C18"," =IF(MOD($B268,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S268","R268C19"," =SUM(O268:R268)",0]
["O269","R269C15"," =$C269*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P269","R269C16"," =IF(MOD($B269,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q269","R269C17"," =IF(MOD($B269,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R269","R269C18"," =IF(MOD($B269,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S269","R269C19"," =SUM(O269:R269)",0]
["O270","R270C15"," =$C270*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P270","R270C16"," =IF(MOD($B270,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q270","R270C17"," =IF(MOD($B270,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R270","R270C18"," =IF(MOD($B270,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S270","R270C19"," =SUM(O270:R270)",0]
["O271","R271C15"," =$C271*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P271","R271C16"," =IF(MOD($B271,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q271","R271C17"," =IF(MOD($B271,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R271","R271C18"," =IF(MOD($B271,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S271","R271C19"," =SUM(O271:R271)",0]
["O272","R272C15"," =$C272*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P272","R272C16"," =IF(MOD($B272,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q272","R272C17"," =IF(MOD($B272,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R272","R272C18"," =IF(MOD($B272,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S272","R272C19"," =SUM(O272:R272)",0]
["O273","R273C15"," =$C273*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P273","R273C16"," =IF(MOD($B273,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q273","R273C17"," =IF(MOD($B273,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R273","R273C18"," =IF(MOD($B273,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S273","R273C19"," =SUM(O273:R273)",0]
["O274","R274C15"," =$C274*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P274","R274C16"," =IF(MOD($B274,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q274","R274C17"," =IF(MOD($B274,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R274","R274C18"," =IF(MOD($B274,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S274","R274C19"," =SUM(O274:R274)",0]
["O275","R275C15"," =$C275*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P275","R275C16"," =IF(MOD($B275,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q275","R275C17"," =IF(MOD($B275,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R275","R275C18"," =IF(MOD($B275,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S275","R275C19"," =SUM(O275:R275)",0]
["O276","R276C15"," =$C276*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P276","R276C16"," =IF(MOD($B276,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q276","R276C17"," =IF(MOD($B276,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R276","R276C18"," =IF(MOD($B276,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S276","R276C19"," =SUM(O276:R276)",0]
["O277","R277C15"," =$C277*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P277","R277C16"," =IF(MOD($B277,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q277","R277C17"," =IF(MOD($B277,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R277","R277C18"," =IF(MOD($B277,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S277","R277C19"," =SUM(O277:R277)",0]
["O278","R278C15"," =$C278*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P278","R278C16"," =IF(MOD($B278,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q278","R278C17"," =IF(MOD($B278,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R278","R278C18"," =IF(MOD($B278,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S278","R278C19"," =SUM(O278:R278)",0]
["O279","R279C15"," =$C279*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P279","R279C16"," =IF(MOD($B279,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q279","R279C17"," =IF(MOD($B279,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R279","R279C18"," =IF(MOD($B279,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S279","R279C19"," =SUM(O279:R279)",0]
["O280","R280C15"," =$C280*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P280","R280C16"," =IF(MOD($B280,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q280","R280C17"," =IF(MOD($B280,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R280","R280C18"," =IF(MOD($B280,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S280","R280C19"," =SUM(O280:R280)",0]
["O281","R281C15"," =$C281*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P281","R281C16"," =IF(MOD($B281,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q281","R281C17"," =IF(MOD($B281,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R281","R281C18"," =IF(MOD($B281,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S281","R281C19"," =SUM(O281:R281)",0]
["O282","R282C15"," =$C282*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P282","R282C16"," =IF(MOD($B282,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q282","R282C17"," =IF(MOD($B282,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R282","R282C18"," =IF(MOD($B282,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S282","R282C19"," =SUM(O282:R282)",0]
["O283","R283C15"," =$C283*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P283","R283C16"," =IF(MOD($B283,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q283","R283C17"," =IF(MOD($B283,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R283","R283C18"," =IF(MOD($B283,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S283","R283C19"," =SUM(O283:R283)",0]
["O284","R284C15"," =$C284*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P284","R284C16"," =IF(MOD($B284,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q284","R284C17"," =IF(MOD($B284,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R284","R284C18"," =IF(MOD($B284,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S284","R284C19"," =SUM(O284:R284)",0]
["O285","R285C15"," =$C285*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P285","R285C16"," =IF(MOD($B285,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q285","R285C17"," =IF(MOD($B285,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R285","R285C18"," =IF(MOD($B285,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S285","R285C19"," =SUM(O285:R285)",0]
["O286","R286C15"," =$C286*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P286","R286C16"," =IF(MOD($B286,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q286","R286C17"," =IF(MOD($B286,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R286","R286C18"," =IF(MOD($B286,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S286","R286C19"," =SUM(O286:R286)",0]
["O287","R287C15"," =$C287*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P287","R287C16"," =IF(MOD($B287,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q287","R287C17"," =IF(MOD($B287,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R287","R287C18"," =IF(MOD($B287,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S287","R287C19"," =SUM(O287:R287)",0]
["O288","R288C15"," =$C288*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P288","R288C16"," =IF(MOD($B288,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q288","R288C17"," =IF(MOD($B288,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R288","R288C18"," =IF(MOD($B288,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S288","R288C19"," =SUM(O288:R288)",0]
["O289","R289C15"," =$C289*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P289","R289C16"," =IF(MOD($B289,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q289","R289C17"," =IF(MOD($B289,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R289","R289C18"," =IF(MOD($B289,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S289","R289C19"," =SUM(O289:R289)",0]
["O290","R290C15"," =$C290*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P290","R290C16"," =IF(MOD($B290,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q290","R290C17"," =IF(MOD($B290,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R290","R290C18"," =IF(MOD($B290,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S290","R290C19"," =SUM(O290:R290)",0]
["O291","R291C15"," =$C291*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P291","R291C16"," =IF(MOD($B291,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q291","R291C17"," =IF(MOD($B291,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R291","R291C18"," =IF(MOD($B291,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S291","R291C19"," =SUM(O291:R291)",0]
["O292","R292C15"," =$C292*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P292","R292C16"," =IF(MOD($B292,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q292","R292C17"," =IF(MOD($B292,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R292","R292C18"," =IF(MOD($B292,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S292","R292C19"," =SUM(O292:R292)",0]
["O293","R293C15"," =$C293*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P293","R293C16"," =IF(MOD($B293,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q293","R293C17"," =IF(MOD($B293,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R293","R293C18"," =IF(MOD($B293,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S293","R293C19"," =SUM(O293:R293)",0]
["O294","R294C15"," =$C294*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P294","R294C16"," =IF(MOD($B294,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q294","R294C17"," =IF(MOD($B294,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R294","R294C18"," =IF(MOD($B294,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S294","R294C19"," =SUM(O294:R294)",0]
["O295","R295C15"," =$C295*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P295","R295C16"," =IF(MOD($B295,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q295","R295C17"," =IF(MOD($B295,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R295","R295C18"," =IF(MOD($B295,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S295","R295C19"," =SUM(O295:R295)",0]
["O296","R296C15"," =$C296*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P296","R296C16"," =IF(MOD($B296,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q296","R296C17"," =IF(MOD($B296,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R296","R296C18"," =IF(MOD($B296,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S296","R296C19"," =SUM(O296:R296)",0]
["O297","R297C15"," =$C297*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P297","R297C16"," =IF(MOD($B297,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q297","R297C17"," =IF(MOD($B297,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R297","R297C18"," =IF(MOD($B297,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S297","R297C19"," =SUM(O297:R297)",0]
["O298","R298C15"," =$C298*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P298","R298C16"," =IF(MOD($B298,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q298","R298C17"," =IF(MOD($B298,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R298","R298C18"," =IF(MOD($B298,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S298","R298C19"," =SUM(O298:R298)",0]
["O299","R299C15"," =$C299*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P299","R299C16"," =IF(MOD($B299,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q299","R299C17"," =IF(MOD($B299,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R299","R299C18"," =IF(MOD($B299,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S299","R299C19"," =SUM(O299:R299)",0]
["O300","R300C15"," =$C300*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P300","R300C16"," =IF(MOD($B300,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q300","R300C17"," =IF(MOD($B300,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R300","R300C18"," =IF(MOD($B300,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S300","R300C19"," =SUM(O300:R300)",0]
["O301","R301C15"," =$C301*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P301","R301C16"," =IF(MOD($B301,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q301","R301C17"," =IF(MOD($B301,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R301","R301C18"," =IF(MOD($B301,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S301","R301C19"," =SUM(O301:R301)",0]
["O302","R302C15"," =$C302*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P302","R302C16"," =IF(MOD($B302,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q302","R302C17"," =IF(MOD($B302,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R302","R302C18"," =IF(MOD($B302,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S302","R302C19"," =SUM(O302:R302)",0]
["O303","R303C15"," =$C303*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P303","R303C16"," =IF(MOD($B303,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q303","R303C17"," =IF(MOD($B303,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R303","R303C18"," =IF(MOD($B303,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S303","R303C19"," =SUM(O303:R303)",0]
["O304","R304C15"," =$C304*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P304","R304C16"," =IF(MOD($B304,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q304","R304C17"," =IF(MOD($B304,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R304","R304C18"," =IF(MOD($B304,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S304","R304C19"," =SUM(O304:R304)",0]
["O305","R305C15"," =$C305*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P305","R305C16"," =IF(MOD($B305,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q305","R305C17"," =IF(MOD($B305,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R305","R305C18"," =IF(MOD($B305,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S305","R305C19"," =SUM(O305:R305)",0]
["O306","R306C15"," =$C306*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P306","R306C16"," =IF(MOD($B306,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q306","R306C17"," =IF(MOD($B306,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R306","R306C18"," =IF(MOD($B306,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S306","R306C19"," =SUM(O306:R306)",0]
["O307","R307C15"," =$C307*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P307","R307C16"," =IF(MOD($B307,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q307","R307C17"," =IF(MOD($B307,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R307","R307C18"," =IF(MOD($B307,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S307","R307C19"," =SUM(O307:R307)",0]
["O308","R308C15"," =$C308*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P308","R308C16"," =IF(MOD($B308,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q308","R308C17"," =IF(MOD($B308,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R308","R308C18"," =IF(MOD($B308,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S308","R308C19"," =SUM(O308:R308)",0]
["O309","R309C15"," =$C309*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P309","R309C16"," =IF(MOD($B309,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q309","R309C17"," =IF(MOD($B309,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R309","R309C18"," =IF(MOD($B309,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S309","R309C19"," =SUM(O309:R309)",0]
["O310","R310C15"," =$C310*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P310","R310C16"," =IF(MOD($B310,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q310","R310C17"," =IF(MOD($B310,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R310","R310C18"," =IF(MOD($B310,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S310","R310C19"," =SUM(O310:R310)",0]
["O311","R311C15"," =$C311*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P311","R311C16"," =IF(MOD($B311,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q311","R311C17"," =IF(MOD($B311,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R311","R311C18"," =IF(MOD($B311,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S311","R311C19"," =SUM(O311:R311)",0]
["O312","R312C15"," =$C312*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P312","R312C16"," =IF(MOD($B312,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q312","R312C17"," =IF(MOD($B312,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R312","R312C18"," =IF(MOD($B312,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S312","R312C19"," =SUM(O312:R312)",0]
["O313","R313C15"," =$C313*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P313","R313C16"," =IF(MOD($B313,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q313","R313C17"," =IF(MOD($B313,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R313","R313C18"," =IF(MOD($B313,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S313","R313C19"," =SUM(O313:R313)",0]
["O314","R314C15"," =$C314*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P314","R314C16"," =IF(MOD($B314,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q314","R314C17"," =IF(MOD($B314,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R314","R314C18"," =IF(MOD($B314,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S314","R314C19"," =SUM(O314:R314)",0]
["O315","R315C15"," =$C315*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P315","R315C16"," =IF(MOD($B315,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q315","R315C17"," =IF(MOD($B315,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R315","R315C18"," =IF(MOD($B315,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S315","R315C19"," =SUM(O315:R315)",0]
["O316","R316C15"," =$C316*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P316","R316C16"," =IF(MOD($B316,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q316","R316C17"," =IF(MOD($B316,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R316","R316C18"," =IF(MOD($B316,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S316","R316C19"," =SUM(O316:R316)",0]
["O317","R317C15"," =$C317*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P317","R317C16"," =IF(MOD($B317,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q317","R317C17"," =IF(MOD($B317,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R317","R317C18"," =IF(MOD($B317,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S317","R317C19"," =SUM(O317:R317)",0]
["O318","R318C15"," =$C318*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P318","R318C16"," =IF(MOD($B318,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q318","R318C17"," =IF(MOD($B318,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R318","R318C18"," =IF(MOD($B318,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S318","R318C19"," =SUM(O318:R318)",0]
["O319","R319C15"," =$C319*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P319","R319C16"," =IF(MOD($B319,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q319","R319C17"," =IF(MOD($B319,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R319","R319C18"," =IF(MOD($B319,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S319","R319C19"," =SUM(O319:R319)",0]
["O320","R320C15"," =$C320*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P320","R320C16"," =IF(MOD($B320,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q320","R320C17"," =IF(MOD($B320,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R320","R320C18"," =IF(MOD($B320,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S320","R320C19"," =SUM(O320:R320)",0]
["O321","R321C15"," =$C321*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P321","R321C16"," =IF(MOD($B321,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q321","R321C17"," =IF(MOD($B321,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R321","R321C18"," =IF(MOD($B321,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S321","R321C19"," =SUM(O321:R321)",0]
["O322","R322C15"," =$C322*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P322","R322C16"," =IF(MOD($B322,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q322","R322C17"," =IF(MOD($B322,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R322","R322C18"," =IF(MOD($B322,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S322","R322C19"," =SUM(O322:R322)",0]
["O323","R323C15"," =$C323*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P323","R323C16"," =IF(MOD($B323,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q323","R323C17"," =IF(MOD($B323,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R323","R323C18"," =IF(MOD($B323,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S323","R323C19"," =SUM(O323:R323)",0]
["O324","R324C15"," =$C324*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P324","R324C16"," =IF(MOD($B324,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q324","R324C17"," =IF(MOD($B324,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R324","R324C18"," =IF(MOD($B324,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S324","R324C19"," =SUM(O324:R324)",0]
["O325","R325C15"," =$C325*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P325","R325C16"," =IF(MOD($B325,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q325","R325C17"," =IF(MOD($B325,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R325","R325C18"," =IF(MOD($B325,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S325","R325C19"," =SUM(O325:R325)",0]
["O326","R326C15"," =$C326*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P326","R326C16"," =IF(MOD($B326,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q326","R326C17"," =IF(MOD($B326,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R326","R326C18"," =IF(MOD($B326,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S326","R326C19"," =SUM(O326:R326)",0]
["O327","R327C15"," =$C327*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P327","R327C16"," =IF(MOD($B327,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q327","R327C17"," =IF(MOD($B327,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R327","R327C18"," =IF(MOD($B327,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S327","R327C19"," =SUM(O327:R327)",0]
["O328","R328C15"," =$C328*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P328","R328C16"," =IF(MOD($B328,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q328","R328C17"," =IF(MOD($B328,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R328","R328C18"," =IF(MOD($B328,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S328","R328C19"," =SUM(O328:R328)",0]
["O329","R329C15"," =$C329*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P329","R329C16"," =IF(MOD($B329,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q329","R329C17"," =IF(MOD($B329,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R329","R329C18"," =IF(MOD($B329,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S329","R329C19"," =SUM(O329:R329)",0]
["O330","R330C15"," =$C330*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P330","R330C16"," =IF(MOD($B330,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q330","R330C17"," =IF(MOD($B330,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R330","R330C18"," =IF(MOD($B330,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S330","R330C19"," =SUM(O330:R330)",0]
["O331","R331C15"," =$C331*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P331","R331C16"," =IF(MOD($B331,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q331","R331C17"," =IF(MOD($B331,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R331","R331C18"," =IF(MOD($B331,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S331","R331C19"," =SUM(O331:R331)",0]
["O332","R332C15"," =$C332*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P332","R332C16"," =IF(MOD($B332,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q332","R332C17"," =IF(MOD($B332,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R332","R332C18"," =IF(MOD($B332,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S332","R332C19"," =SUM(O332:R332)",0]
["O333","R333C15"," =$C333*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P333","R333C16"," =IF(MOD($B333,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q333","R333C17"," =IF(MOD($B333,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R333","R333C18"," =IF(MOD($B333,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S333","R333C19"," =SUM(O333:R333)",0]
["O334","R334C15"," =$C334*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P334","R334C16"," =IF(MOD($B334,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q334","R334C17"," =IF(MOD($B334,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R334","R334C18"," =IF(MOD($B334,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S334","R334C19"," =SUM(O334:R334)",0]
["O335","R335C15"," =$C335*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P335","R335C16"," =IF(MOD($B335,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q335","R335C17"," =IF(MOD($B335,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R335","R335C18"," =IF(MOD($B335,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S335","R335C19"," =SUM(O335:R335)",0]
["O336","R336C15"," =$C336*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P336","R336C16"," =IF(MOD($B336,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q336","R336C17"," =IF(MOD($B336,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R336","R336C18"," =IF(MOD($B336,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S336","R336C19"," =SUM(O336:R336)",0]
["O337","R337C15"," =$C337*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P337","R337C16"," =IF(MOD($B337,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q337","R337C17"," =IF(MOD($B337,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R337","R337C18"," =IF(MOD($B337,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S337","R337C19"," =SUM(O337:R337)",0]
["O338","R338C15"," =$C338*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P338","R338C16"," =IF(MOD($B338,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q338","R338C17"," =IF(MOD($B338,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R338","R338C18"," =IF(MOD($B338,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S338","R338C19"," =SUM(O338:R338)",0]
["O339","R339C15"," =$C339*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P339","R339C16"," =IF(MOD($B339,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q339","R339C17"," =IF(MOD($B339,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R339","R339C18"," =IF(MOD($B339,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S339","R339C19"," =SUM(O339:R339)",0]
["O340","R340C15"," =$C340*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P340","R340C16"," =IF(MOD($B340,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q340","R340C17"," =IF(MOD($B340,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R340","R340C18"," =IF(MOD($B340,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S340","R340C19"," =SUM(O340:R340)",0]
["O341","R341C15"," =$C341*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P341","R341C16"," =IF(MOD($B341,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q341","R341C17"," =IF(MOD($B341,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R341","R341C18"," =IF(MOD($B341,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S341","R341C19"," =SUM(O341:R341)",0]
["O342","R342C15"," =$C342*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P342","R342C16"," =IF(MOD($B342,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q342","R342C17"," =IF(MOD($B342,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R342","R342C18"," =IF(MOD($B342,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S342","R342C19"," =SUM(O342:R342)",0]
["O343","R343C15"," =$C343*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P343","R343C16"," =IF(MOD($B343,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q343","R343C17"," =IF(MOD($B343,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R343","R343C18"," =IF(MOD($B343,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S343","R343C19"," =SUM(O343:R343)",0]
["O344","R344C15"," =$C344*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P344","R344C16"," =IF(MOD($B344,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q344","R344C17"," =IF(MOD($B344,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R344","R344C18"," =IF(MOD($B344,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S344","R344C19"," =SUM(O344:R344)",0]
["O345","R345C15"," =$C345*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P345","R345C16"," =IF(MOD($B345,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q345","R345C17"," =IF(MOD($B345,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R345","R345C18"," =IF(MOD($B345,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S345","R345C19"," =SUM(O345:R345)",0]
["O346","R346C15"," =$C346*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P346","R346C16"," =IF(MOD($B346,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q346","R346C17"," =IF(MOD($B346,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R346","R346C18"," =IF(MOD($B346,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S346","R346C19"," =SUM(O346:R346)",0]
["O347","R347C15"," =$C347*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P347","R347C16"," =IF(MOD($B347,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q347","R347C17"," =IF(MOD($B347,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R347","R347C18"," =IF(MOD($B347,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S347","R347C19"," =SUM(O347:R347)",0]
["O348","R348C15"," =$C348*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P348","R348C16"," =IF(MOD($B348,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q348","R348C17"," =IF(MOD($B348,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R348","R348C18"," =IF(MOD($B348,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S348","R348C19"," =SUM(O348:R348)",0]
["O349","R349C15"," =$C349*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P349","R349C16"," =IF(MOD($B349,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q349","R349C17"," =IF(MOD($B349,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R349","R349C18"," =IF(MOD($B349,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S349","R349C19"," =SUM(O349:R349)",0]
["O350","R350C15"," =$C350*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P350","R350C16"," =IF(MOD($B350,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q350","R350C17"," =IF(MOD($B350,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R350","R350C18"," =IF(MOD($B350,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S350","R350C19"," =SUM(O350:R350)",0]
["O351","R351C15"," =$C351*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P351","R351C16"," =IF(MOD($B351,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q351","R351C17"," =IF(MOD($B351,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R351","R351C18"," =IF(MOD($B351,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S351","R351C19"," =SUM(O351:R351)",0]
["O352","R352C15"," =$C352*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P352","R352C16"," =IF(MOD($B352,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q352","R352C17"," =IF(MOD($B352,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R352","R352C18"," =IF(MOD($B352,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S352","R352C19"," =SUM(O352:R352)",0]
["O353","R353C15"," =$C353*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P353","R353C16"," =IF(MOD($B353,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q353","R353C17"," =IF(MOD($B353,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R353","R353C18"," =IF(MOD($B353,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S353","R353C19"," =SUM(O353:R353)",0]
["O354","R354C15"," =$C354*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P354","R354C16"," =IF(MOD($B354,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q354","R354C17"," =IF(MOD($B354,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R354","R354C18"," =IF(MOD($B354,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S354","R354C19"," =SUM(O354:R354)",0]
["O355","R355C15"," =$C355*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P355","R355C16"," =IF(MOD($B355,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q355","R355C17"," =IF(MOD($B355,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R355","R355C18"," =IF(MOD($B355,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S355","R355C19"," =SUM(O355:R355)",0]
["O356","R356C15"," =$C356*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P356","R356C16"," =IF(MOD($B356,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q356","R356C17"," =IF(MOD($B356,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R356","R356C18"," =IF(MOD($B356,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S356","R356C19"," =SUM(O356:R356)",0]
["O357","R357C15"," =$C357*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P357","R357C16"," =IF(MOD($B357,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q357","R357C17"," =IF(MOD($B357,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R357","R357C18"," =IF(MOD($B357,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S357","R357C19"," =SUM(O357:R357)",0]
["O358","R358C15"," =$C358*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P358","R358C16"," =IF(MOD($B358,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q358","R358C17"," =IF(MOD($B358,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R358","R358C18"," =IF(MOD($B358,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S358","R358C19"," =SUM(O358:R358)",0]
["O359","R359C15"," =$C359*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P359","R359C16"," =IF(MOD($B359,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q359","R359C17"," =IF(MOD($B359,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R359","R359C18"," =IF(MOD($B359,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S359","R359C19"," =SUM(O359:R359)",0]
["O360","R360C15"," =$C360*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P360","R360C16"," =IF(MOD($B360,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q360","R360C17"," =IF(MOD($B360,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R360","R360C18"," =IF(MOD($B360,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S360","R360C19"," =SUM(O360:R360)",0]
["O361","R361C15"," =$C361*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P361","R361C16"," =IF(MOD($B361,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q361","R361C17"," =IF(MOD($B361,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R361","R361C18"," =IF(MOD($B361,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S361","R361C19"," =SUM(O361:R361)",0]
["O362","R362C15"," =$C362*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P362","R362C16"," =IF(MOD($B362,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q362","R362C17"," =IF(MOD($B362,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R362","R362C18"," =IF(MOD($B362,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S362","R362C19"," =SUM(O362:R362)",0]
["O363","R363C15"," =$C363*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P363","R363C16"," =IF(MOD($B363,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q363","R363C17"," =IF(MOD($B363,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R363","R363C18"," =IF(MOD($B363,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S363","R363C19"," =SUM(O363:R363)",0]
["O364","R364C15"," =$C364*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P364","R364C16"," =IF(MOD($B364,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q364","R364C17"," =IF(MOD($B364,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R364","R364C18"," =IF(MOD($B364,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S364","R364C19"," =SUM(O364:R364)",0]
["O365","R365C15"," =$C365*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P365","R365C16"," =IF(MOD($B365,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q365","R365C17"," =IF(MOD($B365,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R365","R365C18"," =IF(MOD($B365,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S365","R365C19"," =SUM(O365:R365)",0]
["O366","R366C15"," =$C366*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P366","R366C16"," =IF(MOD($B366,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q366","R366C17"," =IF(MOD($B366,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R366","R366C18"," =IF(MOD($B366,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S366","R366C19"," =SUM(O366:R366)",0]
["O367","R367C15"," =$C367*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P367","R367C16"," =IF(MOD($B367,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q367","R367C17"," =IF(MOD($B367,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R367","R367C18"," =IF(MOD($B367,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S367","R367C19"," =SUM(O367:R367)",0]
["O368","R368C15"," =$C368*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P368","R368C16"," =IF(MOD($B368,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q368","R368C17"," =IF(MOD($B368,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R368","R368C18"," =IF(MOD($B368,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S368","R368C19"," =SUM(O368:R368)",0]
["O369","R369C15"," =$C369*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P369","R369C16"," =IF(MOD($B369,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q369","R369C17"," =IF(MOD($B369,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R369","R369C18"," =IF(MOD($B369,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S369","R369C19"," =SUM(O369:R369)",0]
["O370","R370C15"," =$C370*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P370","R370C16"," =IF(MOD($B370,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q370","R370C17"," =IF(MOD($B370,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R370","R370C18"," =IF(MOD($B370,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S370","R370C19"," =SUM(O370:R370)",0]
["O371","R371C15"," =$C371*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P371","R371C16"," =IF(MOD($B371,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q371","R371C17"," =IF(MOD($B371,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R371","R371C18"," =IF(MOD($B371,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S371","R371C19"," =SUM(O371:R371)",0]
["O372","R372C15"," =$C372*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P372","R372C16"," =IF(MOD($B372,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q372","R372C17"," =IF(MOD($B372,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R372","R372C18"," =IF(MOD($B372,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S372","R372C19"," =SUM(O372:R372)",0]
["O373","R373C15"," =$C373*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P373","R373C16"," =IF(MOD($B373,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q373","R373C17"," =IF(MOD($B373,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R373","R373C18"," =IF(MOD($B373,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S373","R373C19"," =SUM(O373:R373)",0]
["O374","R374C15"," =$C374*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P374","R374C16"," =IF(MOD($B374,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q374","R374C17"," =IF(MOD($B374,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R374","R374C18"," =IF(MOD($B374,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S374","R374C19"," =SUM(O374:R374)",0]
["O375","R375C15"," =$C375*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P375","R375C16"," =IF(MOD($B375,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q375","R375C17"," =IF(MOD($B375,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R375","R375C18"," =IF(MOD($B375,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S375","R375C19"," =SUM(O375:R375)",0]
["O376","R376C15"," =$C376*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P376","R376C16"," =IF(MOD($B376,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q376","R376C17"," =IF(MOD($B376,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R376","R376C18"," =IF(MOD($B376,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S376","R376C19"," =SUM(O376:R376)",0]
["O377","R377C15"," =$C377*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P377","R377C16"," =IF(MOD($B377,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q377","R377C17"," =IF(MOD($B377,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R377","R377C18"," =IF(MOD($B377,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S377","R377C19"," =SUM(O377:R377)",0]
["O378","R378C15"," =$C378*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P378","R378C16"," =IF(MOD($B378,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q378","R378C17"," =IF(MOD($B378,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R378","R378C18"," =IF(MOD($B378,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S378","R378C19"," =SUM(O378:R378)",0]
["O379","R379C15"," =$C379*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P379","R379C16"," =IF(MOD($B379,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q379","R379C17"," =IF(MOD($B379,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R379","R379C18"," =IF(MOD($B379,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S379","R379C19"," =SUM(O379:R379)",0]
["O380","R380C15"," =$C380*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P380","R380C16"," =IF(MOD($B380,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q380","R380C17"," =IF(MOD($B380,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R380","R380C18"," =IF(MOD($B380,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S380","R380C19"," =SUM(O380:R380)",0]
["O381","R381C15"," =$C381*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P381","R381C16"," =IF(MOD($B381,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q381","R381C17"," =IF(MOD($B381,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R381","R381C18"," =IF(MOD($B381,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S381","R381C19"," =SUM(O381:R381)",0]
["O382","R382C15"," =$C382*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P382","R382C16"," =IF(MOD($B382,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q382","R382C17"," =IF(MOD($B382,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R382","R382C18"," =IF(MOD($B382,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S382","R382C19"," =SUM(O382:R382)",0]
["O383","R383C15"," =$C383*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P383","R383C16"," =IF(MOD($B383,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q383","R383C17"," =IF(MOD($B383,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R383","R383C18"," =IF(MOD($B383,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S383","R383C19"," =SUM(O383:R383)",0]
["O384","R384C15"," =$C384*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P384","R384C16"," =IF(MOD($B384,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q384","R384C17"," =IF(MOD($B384,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R384","R384C18"," =IF(MOD($B384,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S384","R384C19"," =SUM(O384:R384)",0]
["O385","R385C15"," =$C385*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P385","R385C16"," =IF(MOD($B385,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q385","R385C17"," =IF(MOD($B385,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R385","R385C18"," =IF(MOD($B385,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S385","R385C19"," =SUM(O385:R385)",0]
["O386","R386C15"," =$C386*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P386","R386C16"," =IF(MOD($B386,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q386","R386C17"," =IF(MOD($B386,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R386","R386C18"," =IF(MOD($B386,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S386","R386C19"," =SUM(O386:R386)",0]
["O387","R387C15"," =$C387*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P387","R387C16"," =IF(MOD($B387,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q387","R387C17"," =IF(MOD($B387,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R387","R387C18"," =IF(MOD($B387,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S387","R387C19"," =SUM(O387:R387)",0]
["O388","R388C15"," =$C388*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P388","R388C16"," =IF(MOD($B388,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q388","R388C17"," =IF(MOD($B388,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R388","R388C18"," =IF(MOD($B388,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S388","R388C19"," =SUM(O388:R388)",0]
["O389","R389C15"," =$C389*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P389","R389C16"," =IF(MOD($B389,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q389","R389C17"," =IF(MOD($B389,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R389","R389C18"," =IF(MOD($B389,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S389","R389C19"," =SUM(O389:R389)",0]
["O390","R390C15"," =$C390*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P390","R390C16"," =IF(MOD($B390,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q390","R390C17"," =IF(MOD($B390,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R390","R390C18"," =IF(MOD($B390,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S390","R390C19"," =SUM(O390:R390)",0]
["O391","R391C15"," =$C391*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P391","R391C16"," =IF(MOD($B391,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q391","R391C17"," =IF(MOD($B391,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R391","R391C18"," =IF(MOD($B391,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S391","R391C19"," =SUM(O391:R391)",0]
["O392","R392C15"," =$C392*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P392","R392C16"," =IF(MOD($B392,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q392","R392C17"," =IF(MOD($B392,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R392","R392C18"," =IF(MOD($B392,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S392","R392C19"," =SUM(O392:R392)",0]
["O393","R393C15"," =$C393*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P393","R393C16"," =IF(MOD($B393,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q393","R393C17"," =IF(MOD($B393,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R393","R393C18"," =IF(MOD($B393,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S393","R393C19"," =SUM(O393:R393)",0]
["O394","R394C15"," =$C394*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P394","R394C16"," =IF(MOD($B394,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q394","R394C17"," =IF(MOD($B394,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R394","R394C18"," =IF(MOD($B394,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S394","R394C19"," =SUM(O394:R394)",0]
["O395","R395C15"," =$C395*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P395","R395C16"," =IF(MOD($B395,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q395","R395C17"," =IF(MOD($B395,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R395","R395C18"," =IF(MOD($B395,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S395","R395C19"," =SUM(O395:R395)",0]
["O396","R396C15"," =$C396*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P396","R396C16"," =IF(MOD($B396,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q396","R396C17"," =IF(MOD($B396,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R396","R396C18"," =IF(MOD($B396,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S396","R396C19"," =SUM(O396:R396)",0]
["O397","R397C15"," =$C397*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P397","R397C16"," =IF(MOD($B397,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q397","R397C17"," =IF(MOD($B397,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R397","R397C18"," =IF(MOD($B397,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S397","R397C19"," =SUM(O397:R397)",0]
["O398","R398C15"," =$C398*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P398","R398C16"," =IF(MOD($B398,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q398","R398C17"," =IF(MOD($B398,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R398","R398C18"," =IF(MOD($B398,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S398","R398C19"," =SUM(O398:R398)",0]
["O399","R399C15"," =$C399*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P399","R399C16"," =IF(MOD($B399,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q399","R399C17"," =IF(MOD($B399,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R399","R399C18"," =IF(MOD($B399,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S399","R399C19"," =SUM(O399:R399)",0]
["O400","R400C15"," =$C400*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P400","R400C16"," =IF(MOD($B400,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q400","R400C17"," =IF(MOD($B400,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R400","R400C18"," =IF(MOD($B400,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S400","R400C19"," =SUM(O400:R400)",0]
["O401","R401C15"," =$C401*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P401","R401C16"," =IF(MOD($B401,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q401","R401C17"," =IF(MOD($B401,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R401","R401C18"," =IF(MOD($B401,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S401","R401C19"," =SUM(O401:R401)",0]
["O402","R402C15"," =$C402*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P402","R402C16"," =IF(MOD($B402,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q402","R402C17"," =IF(MOD($B402,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R402","R402C18"," =IF(MOD($B402,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S402","R402C19"," =SUM(O402:R402)",0]
["O403","R403C15"," =$C403*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P403","R403C16"," =IF(MOD($B403,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q403","R403C17"," =IF(MOD($B403,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R403","R403C18"," =IF(MOD($B403,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S403","R403C19"," =SUM(O403:R403)",0]
["O404","R404C15"," =$C404*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P404","R404C16"," =IF(MOD($B404,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q404","R404C17"," =IF(MOD($B404,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R404","R404C18"," =IF(MOD($B404,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S404","R404C19"," =SUM(O404:R404)",0]
["O405","R405C15"," =$C405*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P405","R405C16"," =IF(MOD($B405,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q405","R405C17"," =IF(MOD($B405,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R405","R405C18"," =IF(MOD($B405,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S405","R405C19"," =SUM(O405:R405)",0]
["O406","R406C15"," =$C406*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P406","R406C16"," =IF(MOD($B406,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q406","R406C17"," =IF(MOD($B406,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R406","R406C18"," =IF(MOD($B406,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S406","R406C19"," =SUM(O406:R406)",0]
["O407","R407C15"," =$C407*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P407","R407C16"," =IF(MOD($B407,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q407","R407C17"," =IF(MOD($B407,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R407","R407C18"," =IF(MOD($B407,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S407","R407C19"," =SUM(O407:R407)",0]
["O408","R408C15"," =$C408*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P408","R408C16"," =IF(MOD($B408,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q408","R408C17"," =IF(MOD($B408,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R408","R408C18"," =IF(MOD($B408,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S408","R408C19"," =SUM(O408:R408)",0]
["O409","R409C15"," =$C409*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P409","R409C16"," =IF(MOD($B409,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q409","R409C17"," =IF(MOD($B409,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R409","R409C18"," =IF(MOD($B409,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S409","R409C19"," =SUM(O409:R409)",0]
["O410","R410C15"," =$C410*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P410","R410C16"," =IF(MOD($B410,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q410","R410C17"," =IF(MOD($B410,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R410","R410C18"," =IF(MOD($B410,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S410","R410C19"," =SUM(O410:R410)",0]
["O411","R411C15"," =$C411*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P411","R411C16"," =IF(MOD($B411,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q411","R411C17"," =IF(MOD($B411,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R411","R411C18"," =IF(MOD($B411,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S411","R411C19"," =SUM(O411:R411)",0]
["O412","R412C15"," =$C412*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P412","R412C16"," =IF(MOD($B412,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q412","R412C17"," =IF(MOD($B412,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R412","R412C18"," =IF(MOD($B412,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S412","R412C19"," =SUM(O412:R412)",0]
["O413","R413C15"," =$C413*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P413","R413C16"," =IF(MOD($B413,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q413","R413C17"," =IF(MOD($B413,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R413","R413C18"," =IF(MOD($B413,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S413","R413C19"," =SUM(O413:R413)",0]
["O414","R414C15"," =$C414*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P414","R414C16"," =IF(MOD($B414,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q414","R414C17"," =IF(MOD($B414,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R414","R414C18"," =IF(MOD($B414,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S414","R414C19"," =SUM(O414:R414)",0]
["O415","R415C15"," =$C415*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P415","R415C16"," =IF(MOD($B415,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q415","R415C17"," =IF(MOD($B415,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R415","R415C18"," =IF(MOD($B415,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S415","R415C19"," =SUM(O415:R415)",0]
["O416","R416C15"," =$C416*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P416","R416C16"," =IF(MOD($B416,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q416","R416C17"," =IF(MOD($B416,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R416","R416C18"," =IF(MOD($B416,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S416","R416C19"," =SUM(O416:R416)",0]
["O417","R417C15"," =$C417*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P417","R417C16"," =IF(MOD($B417,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q417","R417C17"," =IF(MOD($B417,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R417","R417C18"," =IF(MOD($B417,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S417","R417C19"," =SUM(O417:R417)",0]
["O418","R418C15"," =$C418*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P418","R418C16"," =IF(MOD($B418,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q418","R418C17"," =IF(MOD($B418,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R418","R418C18"," =IF(MOD($B418,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S418","R418C19"," =SUM(O418:R418)",0]
["O419","R419C15"," =$C419*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P419","R419C16"," =IF(MOD($B419,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q419","R419C17"," =IF(MOD($B419,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R419","R419C18"," =IF(MOD($B419,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S419","R419C19"," =SUM(O419:R419)",0]
["O420","R420C15"," =$C420*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P420","R420C16"," =IF(MOD($B420,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q420","R420C17"," =IF(MOD($B420,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R420","R420C18"," =IF(MOD($B420,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S420","R420C19"," =SUM(O420:R420)",0]
["O421","R421C15"," =$C421*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P421","R421C16"," =IF(MOD($B421,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q421","R421C17"," =IF(MOD($B421,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R421","R421C18"," =IF(MOD($B421,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S421","R421C19"," =SUM(O421:R421)",0]
["O422","R422C15"," =$C422*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P422","R422C16"," =IF(MOD($B422,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q422","R422C17"," =IF(MOD($B422,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R422","R422C18"," =IF(MOD($B422,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S422","R422C19"," =SUM(O422:R422)",0]
["O423","R423C15"," =$C423*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P423","R423C16"," =IF(MOD($B423,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q423","R423C17"," =IF(MOD($B423,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R423","R423C18"," =IF(MOD($B423,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S423","R423C19"," =SUM(O423:R423)",0]
["O424","R424C15"," =$C424*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P424","R424C16"," =IF(MOD($B424,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q424","R424C17"," =IF(MOD($B424,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R424","R424C18"," =IF(MOD($B424,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S424","R424C19"," =SUM(O424:R424)",0]
["O425","R425C15"," =$C425*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P425","R425C16"," =IF(MOD($B425,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q425","R425C17"," =IF(MOD($B425,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R425","R425C18"," =IF(MOD($B425,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S425","R425C19"," =SUM(O425:R425)",0]
["O426","R426C15"," =$C426*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P426","R426C16"," =IF(MOD($B426,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q426","R426C17"," =IF(MOD($B426,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R426","R426C18"," =IF(MOD($B426,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S426","R426C19"," =SUM(O426:R426)",0]
["O427","R427C15"," =$C427*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P427","R427C16"," =IF(MOD($B427,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q427","R427C17"," =IF(MOD($B427,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R427","R427C18"," =IF(MOD($B427,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S427","R427C19"," =SUM(O427:R427)",0]
["O428","R428C15"," =$C428*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P428","R428C16"," =IF(MOD($B428,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q428","R428C17"," =IF(MOD($B428,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R428","R428C18"," =IF(MOD($B428,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S428","R428C19"," =SUM(O428:R428)",0]
["O429","R429C15"," =$C429*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P429","R429C16"," =IF(MOD($B429,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q429","R429C17"," =IF(MOD($B429,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R429","R429C18"," =IF(MOD($B429,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S429","R429C19"," =SUM(O429:R429)",0]
["O430","R430C15"," =$C430*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P430","R430C16"," =IF(MOD($B430,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q430","R430C17"," =IF(MOD($B430,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R430","R430C18"," =IF(MOD($B430,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S430","R430C19"," =SUM(O430:R430)",0]
["O431","R431C15"," =$C431*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P431","R431C16"," =IF(MOD($B431,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q431","R431C17"," =IF(MOD($B431,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R431","R431C18"," =IF(MOD($B431,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S431","R431C19"," =SUM(O431:R431)",0]
["O432","R432C15"," =$C432*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P432","R432C16"," =IF(MOD($B432,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q432","R432C17"," =IF(MOD($B432,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R432","R432C18"," =IF(MOD($B432,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S432","R432C19"," =SUM(O432:R432)",0]
["O433","R433C15"," =$C433*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P433","R433C16"," =IF(MOD($B433,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q433","R433C17"," =IF(MOD($B433,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R433","R433C18"," =IF(MOD($B433,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S433","R433C19"," =SUM(O433:R433)",0]
["O434","R434C15"," =$C434*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P434","R434C16"," =IF(MOD($B434,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q434","R434C17"," =IF(MOD($B434,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R434","R434C18"," =IF(MOD($B434,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S434","R434C19"," =SUM(O434:R434)",0]
["O435","R435C15"," =$C435*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P435","R435C16"," =IF(MOD($B435,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q435","R435C17"," =IF(MOD($B435,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R435","R435C18"," =IF(MOD($B435,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S435","R435C19"," =SUM(O435:R435)",0]
["O436","R436C15"," =$C436*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P436","R436C16"," =IF(MOD($B436,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q436","R436C17"," =IF(MOD($B436,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R436","R436C18"," =IF(MOD($B436,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S436","R436C19"," =SUM(O436:R436)",0]
["O437","R437C15"," =$C437*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P437","R437C16"," =IF(MOD($B437,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q437","R437C17"," =IF(MOD($B437,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R437","R437C18"," =IF(MOD($B437,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S437","R437C19"," =SUM(O437:R437)",0]
["O438","R438C15"," =$C438*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P438","R438C16"," =IF(MOD($B438,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q438","R438C17"," =IF(MOD($B438,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R438","R438C18"," =IF(MOD($B438,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S438","R438C19"," =SUM(O438:R438)",0]
["O439","R439C15"," =$C439*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P439","R439C16"," =IF(MOD($B439,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q439","R439C17"," =IF(MOD($B439,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R439","R439C18"," =IF(MOD($B439,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S439","R439C19"," =SUM(O439:R439)",0]
["O440","R440C15"," =$C440*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P440","R440C16"," =IF(MOD($B440,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q440","R440C17"," =IF(MOD($B440,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R440","R440C18"," =IF(MOD($B440,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S440","R440C19"," =SUM(O440:R440)",0]
["O441","R441C15"," =$C441*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P441","R441C16"," =IF(MOD($B441,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q441","R441C17"," =IF(MOD($B441,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R441","R441C18"," =IF(MOD($B441,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S441","R441C19"," =SUM(O441:R441)",0]
["O442","R442C15"," =$C442*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P442","R442C16"," =IF(MOD($B442,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q442","R442C17"," =IF(MOD($B442,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R442","R442C18"," =IF(MOD($B442,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S442","R442C19"," =SUM(O442:R442)",0]
["O443","R443C15"," =$C443*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P443","R443C16"," =IF(MOD($B443,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q443","R443C17"," =IF(MOD($B443,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R443","R443C18"," =IF(MOD($B443,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S443","R443C19"," =SUM(O443:R443)",0]
["O444","R444C15"," =$C444*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P444","R444C16"," =IF(MOD($B444,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q444","R444C17"," =IF(MOD($B444,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R444","R444C18"," =IF(MOD($B444,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S444","R444C19"," =SUM(O444:R444)",0]
["O445","R445C15"," =$C445*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P445","R445C16"," =IF(MOD($B445,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q445","R445C17"," =IF(MOD($B445,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R445","R445C18"," =IF(MOD($B445,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S445","R445C19"," =SUM(O445:R445)",0]
["O446","R446C15"," =$C446*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P446","R446C16"," =IF(MOD($B446,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q446","R446C17"," =IF(MOD($B446,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R446","R446C18"," =IF(MOD($B446,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S446","R446C19"," =SUM(O446:R446)",0]
["O447","R447C15"," =$C447*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P447","R447C16"," =IF(MOD($B447,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q447","R447C17"," =IF(MOD($B447,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R447","R447C18"," =IF(MOD($B447,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S447","R447C19"," =SUM(O447:R447)",0]
["O448","R448C15"," =$C448*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P448","R448C16"," =IF(MOD($B448,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q448","R448C17"," =IF(MOD($B448,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R448","R448C18"," =IF(MOD($B448,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S448","R448C19"," =SUM(O448:R448)",0]
["O449","R449C15"," =$C449*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P449","R449C16"," =IF(MOD($B449,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q449","R449C17"," =IF(MOD($B449,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R449","R449C18"," =IF(MOD($B449,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S449","R449C19"," =SUM(O449:R449)",0]
["O450","R450C15"," =$C450*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P450","R450C16"," =IF(MOD($B450,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q450","R450C17"," =IF(MOD($B450,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R450","R450C18"," =IF(MOD($B450,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S450","R450C19"," =SUM(O450:R450)",0]
["O451","R451C15"," =$C451*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P451","R451C16"," =IF(MOD($B451,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q451","R451C17"," =IF(MOD($B451,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R451","R451C18"," =IF(MOD($B451,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S451","R451C19"," =SUM(O451:R451)",0]
["O452","R452C15"," =$C452*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P452","R452C16"," =IF(MOD($B452,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q452","R452C17"," =IF(MOD($B452,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R452","R452C18"," =IF(MOD($B452,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S452","R452C19"," =SUM(O452:R452)",0]
["O453","R453C15"," =$C453*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P453","R453C16"," =IF(MOD($B453,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q453","R453C17"," =IF(MOD($B453,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R453","R453C18"," =IF(MOD($B453,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S453","R453C19"," =SUM(O453:R453)",0]
["O454","R454C15"," =$C454*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P454","R454C16"," =IF(MOD($B454,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q454","R454C17"," =IF(MOD($B454,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R454","R454C18"," =IF(MOD($B454,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S454","R454C19"," =SUM(O454:R454)",0]
["O455","R455C15"," =$C455*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P455","R455C16"," =IF(MOD($B455,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q455","R455C17"," =IF(MOD($B455,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R455","R455C18"," =IF(MOD($B455,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S455","R455C19"," =SUM(O455:R455)",0]
["O456","R456C15"," =$C456*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P456","R456C16"," =IF(MOD($B456,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q456","R456C17"," =IF(MOD($B456,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R456","R456C18"," =IF(MOD($B456,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S456","R456C19"," =SUM(O456:R456)",0]
["O457","R457C15"," =$C457*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P457","R457C16"," =IF(MOD($B457,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q457","R457C17"," =IF(MOD($B457,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R457","R457C18"," =IF(MOD($B457,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S457","R457C19"," =SUM(O457:R457)",0]
["O458","R458C15"," =$C458*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P458","R458C16"," =IF(MOD($B458,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q458","R458C17"," =IF(MOD($B458,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R458","R458C18"," =IF(MOD($B458,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S458","R458C19"," =SUM(O458:R458)",0]
["O459","R459C15"," =$C459*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P459","R459C16"," =IF(MOD($B459,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q459","R459C17"," =IF(MOD($B459,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R459","R459C18"," =IF(MOD($B459,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S459","R459C19"," =SUM(O459:R459)",0]
["O460","R460C15"," =$C460*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P460","R460C16"," =IF(MOD($B460,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q460","R460C17"," =IF(MOD($B460,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R460","R460C18"," =IF(MOD($B460,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S460","R460C19"," =SUM(O460:R460)",0]
["O461","R461C15"," =$C461*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P461","R461C16"," =IF(MOD($B461,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q461","R461C17"," =IF(MOD($B461,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R461","R461C18"," =IF(MOD($B461,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S461","R461C19"," =SUM(O461:R461)",0]
["O462","R462C15"," =$C462*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P462","R462C16"," =IF(MOD($B462,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q462","R462C17"," =IF(MOD($B462,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R462","R462C18"," =IF(MOD($B462,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S462","R462C19"," =SUM(O462:R462)",0]
["O463","R463C15"," =$C463*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P463","R463C16"," =IF(MOD($B463,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q463","R463C17"," =IF(MOD($B463,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R463","R463C18"," =IF(MOD($B463,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S463","R463C19"," =SUM(O463:R463)",0]
["O464","R464C15"," =$C464*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P464","R464C16"," =IF(MOD($B464,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q464","R464C17"," =IF(MOD($B464,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R464","R464C18"," =IF(MOD($B464,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S464","R464C19"," =SUM(O464:R464)",0]
["O465","R465C15"," =$C465*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P465","R465C16"," =IF(MOD($B465,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q465","R465C17"," =IF(MOD($B465,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R465","R465C18"," =IF(MOD($B465,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S465","R465C19"," =SUM(O465:R465)",0]
["O466","R466C15"," =$C466*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P466","R466C16"," =IF(MOD($B466,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q466","R466C17"," =IF(MOD($B466,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R466","R466C18"," =IF(MOD($B466,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S466","R466C19"," =SUM(O466:R466)",0]
["O467","R467C15"," =$C467*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P467","R467C16"," =IF(MOD($B467,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q467","R467C17"," =IF(MOD($B467,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R467","R467C18"," =IF(MOD($B467,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S467","R467C19"," =SUM(O467:R467)",0]
["O468","R468C15"," =$C468*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P468","R468C16"," =IF(MOD($B468,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q468","R468C17"," =IF(MOD($B468,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R468","R468C18"," =IF(MOD($B468,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S468","R468C19"," =SUM(O468:R468)",0]
["O469","R469C15"," =$C469*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P469","R469C16"," =IF(MOD($B469,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q469","R469C17"," =IF(MOD($B469,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R469","R469C18"," =IF(MOD($B469,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S469","R469C19"," =SUM(O469:R469)",0]
["O470","R470C15"," =$C470*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P470","R470C16"," =IF(MOD($B470,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q470","R470C17"," =IF(MOD($B470,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R470","R470C18"," =IF(MOD($B470,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S470","R470C19"," =SUM(O470:R470)",0]
["O471","R471C15"," =$C471*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P471","R471C16"," =IF(MOD($B471,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q471","R471C17"," =IF(MOD($B471,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R471","R471C18"," =IF(MOD($B471,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S471","R471C19"," =SUM(O471:R471)",0]
["O472","R472C15"," =$C472*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P472","R472C16"," =IF(MOD($B472,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q472","R472C17"," =IF(MOD($B472,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R472","R472C18"," =IF(MOD($B472,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S472","R472C19"," =SUM(O472:R472)",0]
["O473","R473C15"," =$C473*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P473","R473C16"," =IF(MOD($B473,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q473","R473C17"," =IF(MOD($B473,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R473","R473C18"," =IF(MOD($B473,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S473","R473C19"," =SUM(O473:R473)",0]
["O474","R474C15"," =$C474*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P474","R474C16"," =IF(MOD($B474,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q474","R474C17"," =IF(MOD($B474,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R474","R474C18"," =IF(MOD($B474,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S474","R474C19"," =SUM(O474:R474)",0]
["O475","R475C15"," =$C475*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P475","R475C16"," =IF(MOD($B475,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q475","R475C17"," =IF(MOD($B475,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R475","R475C18"," =IF(MOD($B475,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S475","R475C19"," =SUM(O475:R475)",0]
["O476","R476C15"," =$C476*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P476","R476C16"," =IF(MOD($B476,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q476","R476C17"," =IF(MOD($B476,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R476","R476C18"," =IF(MOD($B476,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S476","R476C19"," =SUM(O476:R476)",0]
["O477","R477C15"," =$C477*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P477","R477C16"," =IF(MOD($B477,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q477","R477C17"," =IF(MOD($B477,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R477","R477C18"," =IF(MOD($B477,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S477","R477C19"," =SUM(O477:R477)",0]
["O478","R478C15"," =$C478*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P478","R478C16"," =IF(MOD($B478,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q478","R478C17"," =IF(MOD($B478,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R478","R478C18"," =IF(MOD($B478,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S478","R478C19"," =SUM(O478:R478)",0]
["O479","R479C15"," =$C479*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P479","R479C16"," =IF(MOD($B479,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q479","R479C17"," =IF(MOD($B479,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R479","R479C18"," =IF(MOD($B479,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S479","R479C19"," =SUM(O479:R479)",0]
["O480","R480C15"," =$C480*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P480","R480C16"," =IF(MOD($B480,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q480","R480C17"," =IF(MOD($B480,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R480","R480C18"," =IF(MOD($B480,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S480","R480C19"," =SUM(O480:R480)",0]
["O481","R481C15"," =$C481*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P481","R481C16"," =IF(MOD($B481,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q481","R481C17"," =IF(MOD($B481,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R481","R481C18"," =IF(MOD($B481,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S481","R481C19"," =SUM(O481:R481)",0]
["O482","R482C15"," =$C482*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P482","R482C16"," =IF(MOD($B482,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q482","R482C17"," =IF(MOD($B482,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R482","R482C18"," =IF(MOD($B482,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S482","R482C19"," =SUM(O482:R482)",0]
["O483","R483C15"," =$C483*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P483","R483C16"," =IF(MOD($B483,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q483","R483C17"," =IF(MOD($B483,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R483","R483C18"," =IF(MOD($B483,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S483","R483C19"," =SUM(O483:R483)",0]
["O484","R484C15"," =$C484*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P484","R484C16"," =IF(MOD($B484,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q484","R484C17"," =IF(MOD($B484,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R484","R484C18"," =IF(MOD($B484,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S484","R484C19"," =SUM(O484:R484)",0]
["O485","R485C15"," =$C485*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P485","R485C16"," =IF(MOD($B485,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q485","R485C17"," =IF(MOD($B485,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R485","R485C18"," =IF(MOD($B485,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S485","R485C19"," =SUM(O485:R485)",0]
["O486","R486C15"," =$C486*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P486","R486C16"," =IF(MOD($B486,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q486","R486C17"," =IF(MOD($B486,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R486","R486C18"," =IF(MOD($B486,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S486","R486C19"," =SUM(O486:R486)",0]
["O487","R487C15"," =$C487*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P487","R487C16"," =IF(MOD($B487,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q487","R487C17"," =IF(MOD($B487,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R487","R487C18"," =IF(MOD($B487,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S487","R487C19"," =SUM(O487:R487)",0]
["O488","R488C15"," =$C488*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P488","R488C16"," =IF(MOD($B488,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q488","R488C17"," =IF(MOD($B488,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R488","R488C18"," =IF(MOD($B488,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S488","R488C19"," =SUM(O488:R488)",0]
["O489","R489C15"," =$C489*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P489","R489C16"," =IF(MOD($B489,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q489","R489C17"," =IF(MOD($B489,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R489","R489C18"," =IF(MOD($B489,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S489","R489C19"," =SUM(O489:R489)",0]
["O490","R490C15"," =$C490*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P490","R490C16"," =IF(MOD($B490,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q490","R490C17"," =IF(MOD($B490,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R490","R490C18"," =IF(MOD($B490,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S490","R490C19"," =SUM(O490:R490)",0]
["O491","R491C15"," =$C491*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P491","R491C16"," =IF(MOD($B491,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q491","R491C17"," =IF(MOD($B491,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R491","R491C18"," =IF(MOD($B491,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S491","R491C19"," =SUM(O491:R491)",0]
["O492","R492C15"," =$C492*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P492","R492C16"," =IF(MOD($B492,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q492","R492C17"," =IF(MOD($B492,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R492","R492C18"," =IF(MOD($B492,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S492","R492C19"," =SUM(O492:R492)",0]
["O493","R493C15"," =$C493*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P493","R493C16"," =IF(MOD($B493,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q493","R493C17"," =IF(MOD($B493,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R493","R493C18"," =IF(MOD($B493,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S493","R493C19"," =SUM(O493:R493)",0]
["O494","R494C15"," =$C494*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P494","R494C16"," =IF(MOD($B494,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")"]
["Q494","R494C17"," =IF(MOD($B494,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["R494","R494C18"," =IF(MOD($B494,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")"]
["S494","R494C19"," =SUM(O494:R494)",0]
["O495","R495C15"," =$C495*_VariableRate_AssumedCapRatePlusSpreadRate/12",0]
["P495","R495C16"," =IF(MOD($B495,12)=0,_VariableRate_Underwriting_CostOfIssuance*_VariableRate_LoanAmount/12,\"\")",0]
["Q495","R495C17"," =IF(MOD($B495,12)=0,_VariableRate_SPRatingFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["R495","R495C18"," =IF(MOD($B495,12)=0,_VariableRate_TrusteeFeeRate*_VariableRate_LoanAmount/12,\"\")",0]
["S495","R495C19"," =SUM(O495:R495)",0]

{"sheet":"Change Log","index":19,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Ryan Setzko","2020-02-19","Added Amortization Period to First Mortgage on the Financing Assumptions tab","Cindee/Matt Deych"]

{"sheet":"Financing Assumptions Formulas","index":20,"n_rows":305,"n_cols":5,"rows_kept":305,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["C1","R1C3"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["D1","R1C4"," "]
["E1","R1C5"," "]
["F1","R1C6"," "]
["G1","R1C7"," "]
["H1","R1C8"," "]
["C2","R2C3"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["D2","R2C4"," "]
["E2","R2C5"," "]
["F2","R2C6"," "]
["G2","R2C7"," "]
["H2","R2C8"," "]
["J2","R2C10"," =_CurrentUnderwritingPhase",0]
["J3","R3C10"," =_DateLastSaved","00:00:00"]
["B6","R6C2"," =IF(_FirstMortgageLoan_IndexName=0,\"\",_FirstMortgageLoan_IndexName)"]
["I6","R6C9"," =_MarketAnalysis_GrandTotal_TotalAnnualRent",0]
["J6","R6C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I6/MarketAnalysis_TotalUnits_ALLBR)",0]
["I7","R7C9"," =_TotalOtherIncome_Income",0]
["J7","R7C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I7/MarketAnalysis_TotalUnits_ALLBR)",0]
["I8","R8C9"," =_GrandTotal_TotalVacancy+_TotalOtherIncome_Vacancy",-2.5000000000000005E-2]
["J8","R8C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I8/MarketAnalysis_TotalUnits_ALLBR)",0]
["I9","R9C9"," =SUM(I6:I8)",-2.5000000000000005E-2]
["J9","R9C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I9/MarketAnalysis_TotalUnits_ALLBR)",0]
["D6","R6C4"," =_FirstMortgageLoan_IndexRate",0]
["D7","R7C4"," =_FirstMortgageLoan_Spread",0]
["D8","R8C4"," =_FirstMortgageLoan_Cushion",0]
["D9","R9C4"," =_FirstMortgageLoan_ProjectedInterestRate",0]
["H11","R11C8"," =_AdministrativeExpenses_Input_ManagementFee",0.04]
["I11","R11C9"," =_AdministrativeExpenses_MHSelected_ManagementFee",-1.0000000000000009E-3]
["J11","R11C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I11/MarketAnalysis_TotalUnits_ALLBR)",0]
["I12","R12C9"," =_AdministrativeExpenses_MHSelected_TotalExpense-_AdministrativeExpenses_MHSelected_ManagementFee",0]
["J12","R12C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I12/MarketAnalysis_TotalUnits_ALLBR)",0]
["I13","R13C9"," =_MaintenanceExpenses_MHSelected_TotalExpense",0]
["J13","R13C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I13/MarketAnalysis_TotalUnits_ALLBR)",0]
["I14","R14C9"," =_GeneralExpenses_MHSelected_ResidentServices",0]
["J14","R14C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I14/MarketAnalysis_TotalUnits_ALLBR)",0]
["I15","R15C9"," =_GeneralExpenses_MHSelected_Security",0]
["J15","R15C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I15/MarketAnalysis_TotalUnits_ALLBR)",0]
["I16","R16C9"," =_UtilityExpenses_MHSelected_Electricity",0]
["J16","R16C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I16/MarketAnalysis_TotalUnits_ALLBR)",0]
["I17","R17C9"," =_UtilityExpenses_MHSelected_Gas",0]
["J17","R17C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I17/MarketAnalysis_TotalUnits_ALLBR)",0]
["I18","R18C9"," =_UtilityExpenses_MHSelected_Oil",0]
["J18","R18C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I18/MarketAnalysis_TotalUnits_ALLBR)",0]
["I19","R19C9"," =_UtilityExpenses_MHSelected_WaterSewer",0]
["J19","R19C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I19/MarketAnalysis_TotalUnits_ALLBR)",0]
["I20","R20C9"," =_GeneralExpenses_MHSelected_SpecialEscrowDeposits",0]
["J20","R20C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I20/MarketAnalysis_TotalUnits_ALLBR)",0]
["I21","R21C9"," =_TaxInsuranceExpenses_MHSelected_TaxesRealEstate",0]
["J21","R21C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I21/MarketAnalysis_TotalUnits_ALLBR)",0]
["I22","R22C9"," =_TaxInsuranceExpenses_MHSelected_TaxesOther+_TaxInsuranceExpenses_MHSelected_Insurance+_TaxInsuranceExpenses_MHSelected_Interest",0]
["J22","R22C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I22/MarketAnalysis_TotalUnits_ALLBR)",0]
["I23","R23C9"," =_GeneralExpenses_MHSelected_MortgageInsurancePremium",0]
["J23","R23C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I23/MarketAnalysis_TotalUnits_ALLBR)",0]
["I24","R24C9"," =SUM(I11:I23)",-1.0000000000000009E-3]
["J24","R24C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I24/MarketAnalysis_TotalUnits_ALLBR)",0]
["D11","R11C4"," =_FirstMortgageLoan_Term",40]
["D12","R12C4"," =_FirstMortgage_DSCR_Year1"]
["D13","R13C4"," =_LoanSizing_Dashboard_DebtServiceFirstMortgage",0]
["D15","R15C4"," =_LoanSizing_Dashboard_SupportableLoanAmt",0]
["C18","R18C3"," =IF(_JuniorLoan_One_Name=0,\"\",_JuniorLoan_One_Name)"]
["D18","R18C4"," =IF(_JuniorLoan_Two_Name=0,\"\",_JuniorLoan_Two_Name)"]
["C19","R19C3"," =IF(_JuniorLoan_One_ProjectedInterestRate=0,\"\",_JuniorLoan_One_ProjectedInterestRate)"]
["D19","R19C4"," =IF(_JuniorLoan_Two_ProjectedInterestRate=0,\"\",_JuniorLoan_Two_ProjectedInterestRate)"]
["C20","R20C3"," =IF(_JuniorLoan_One_Term=0,\"\",_JuniorLoan_One_Term)"]
["D20","R20C4"," =IF(_JuniorLoan_Two_Term=0,\"\",_JuniorLoan_Two_Term)"]
["C21","R21C3"," =IF(_JuniorLoan_One_Amortization=0,\"\",_JuniorLoan_One_Amortization)"]
["D21","R21C4"," =IF(_JuniorLoan_Two_Amortization=0,\"\",_JuniorLoan_Two_Amortization)"]
["C22","R22C3"," =IF(_JuniorLoan_One_InterestOnlyPaymentYear1=0,\"\",_JuniorLoan_One_InterestOnlyPaymentYear1)"]
["D22","R22C4"," =IF(_JuniorLoan_Two_InterestOnlyPaymentYear1=0,\"\",_JuniorLoan_Two_InterestOnlyPaymentYear1)"]
["C23","R23C3"," =IF(AND(_JuniorLoan_One_CashFlowSharing=0,_JuniorLoan_One_LoanAmount=0),\"\",_JuniorLoan_One_CashFlowSharing)"]
["D23","R23C4"," =IF(AND(_JuniorLoan_Two_CashFlowSharing=0,_JuniorLoan_Two_LoanAmount=0),\"\",_JuniorLoan_Two_CashFlowSharing)"]
["C24","R24C3"," =IF(_JuniorLoan_One_LoanAmount=0,\"\",_JuniorLoan_One_LoanAmount)"]
["D24","R24C4"," =IF(_JuniorLoan_Two_LoanAmount=0,\"\",_JuniorLoan_Two_LoanAmount)"]
["H23","R23C8"," =_TaxInsuranceExpenses_Input_MortgageInsurancePremium",2.5000000000000001E-3]
["I26","R26C9"," =_GeneralExpenses_MHSelected_ReplacementReserveDeposits",0]
["J26","R26C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I26/MarketAnalysis_TotalUnits_ALLBR)",0]
["I27","R27C9"," =SUM(I24:I26)",-1.0000000000000009E-3]
["J27","R27C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I27/MarketAnalysis_TotalUnits_ALLBR)",0]
["C27","R27C3"," =IF(_BridgeLoan_One_Name=0,\"\",_BridgeLoan_One_Name)"]
["D27","R27C4"," =IF(_BridgeLoan_Two_Name=0,\"\",_BridgeLoan_Two_Name)"]
["C28","R28C3"," =IF(_BridgeLoan_One_IndexRate=0,\"\",_BridgeLoan_One_IndexRate)"]
["D28","R28C4"," =IF(_BridgeLoan_Two_IndexRate=0,\"\",_BridgeLoan_Two_IndexRate)"]
["C29","R29C3"," =IF(_BridgeLoan_One_Spread=0,\"\",_BridgeLoan_One_Spread)"]
["D29","R29C4"," =IF(_BridgeLoan_Two_Spread=0,\"\",_BridgeLoan_Two_Spread)"]
["C30","R30C3"," =IF(_BridgeLoan_One_ProjectedInterestRate=0,\"\",_BridgeLoan_One_ProjectedInterestRate)"]
["D30","R30C4"," =IF(_BridgeLoan_Two_ProjectedInterestRate=0,\"\",_BridgeLoan_Two_ProjectedInterestRate)"]
["C31","R31C3"," =IF(_BridgeLoan_One_Term=0,\"\",_BridgeLoan_One_Term)"]
["D31","R31C4"," =IF(_BridgeLoan_Two_Term=0,\"\",_BridgeLoan_Two_Term)"]
["C32","R32C3"," =IF(_BridgeLoan_One_LoanAmount=0,\"\",_BridgeLoan_One_LoanAmount)"]
["D32","R32C4"," =IF(_BridgeLoan_Two_LoanAmount=0,\"\",_BridgeLoan_Two_LoanAmount)"]
["I29","R29C9"," =I9-I27",-2.4000000000000004E-2]
["J29","R29C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I29/MarketAnalysis_TotalUnits_ALLBR)",0]
["C36","R36C3"," =IF(SourcesUses_Source1_Total=0,\"\",SourcesUses_Source1_Total)"]
["D36","R36C4"," =IF(C36=\"\",\"\",C36/_MarketAnalysis_TotalUnits_ALLBR)"]
["C37","R37C3"," =IF(SourcesUses_Source2_Total=0,\"\",SourcesUses_Source2_Total)"]
["D37","R37C4"," =IF(C37=\"\",\"\",C37/_MarketAnalysis_TotalUnits_ALLBR)"]
["C38","R38C3"," =IF(SourcesUses_Source3_Total=0,\"\",SourcesUses_Source3_Total)"]
["D38","R38C4"," =IF(C38=\"\",\"\",C38/_MarketAnalysis_TotalUnits_ALLBR)"]
["C39","R39C3"," =IF(SourcesUses_Source4_Total=0,\"\",SourcesUses_Source4_Total)"]
["D39","R39C4"," =IF(C39=\"\",\"\",C39/_MarketAnalysis_TotalUnits_ALLBR)"]
["C40","R40C3"," =IF(SourcesUses_Source5_Total=0,\"\",SourcesUses_Source5_Total)"]
["D40","R40C4"," =IF(C40=\"\",\"\",C40/_MarketAnalysis_TotalUnits_ALLBR)"]
["C41","R41C3"," =IF(SourcesUses_Source6_Total=0,\"\",SourcesUses_Source6_Total)"]
["D41","R41C4"," =IF(C41=\"\",\"\",C41/_MarketAnalysis_TotalUnits_ALLBR)"]
["C42","R42C3"," =IF(SourcesUses_Source7_Total=0,\"\",SourcesUses_Source7_Total)"]
["D42","R42C4"," =IF(C42=\"\",\"\",C42/_MarketAnalysis_TotalUnits_ALLBR)"]
["C43","R43C3"," =IF(SourcesUses_Source8_Total=0,\"\",SourcesUses_Source8_Total)"]
["D43","R43C4"," =IF(C43=\"\",\"\",C43/_MarketAnalysis_TotalUnits_ALLBR)"]
["C44","R44C3"," =IF(SourcesUses_Source9_Total=0,\"\",SourcesUses_Source9_Total)"]
["D44","R44C4"," =IF(C44=\"\",\"\",C44/_MarketAnalysis_TotalUnits_ALLBR)"]
["C45","R45C3"," =IF(SourcesUses_Source10_Total=0,\"\",SourcesUses_Source10_Total)"]
["D45","R45C4"," =IF(C45=\"\",\"\",C45/_MarketAnalysis_TotalUnits_ALLBR)"]
["C46","R46C3"," =IF(SourcesUses_Source11_Total=0,\"\",SourcesUses_Source11_Total)"]
["D46","R46C4"," =IF(C46=\"\",\"\",C46/_MarketAnalysis_TotalUnits_ALLBR)"]
["C47","R47C3"," =IF(SourcesUses_Source12_Total=0,\"\",SourcesUses_Source12_Total)"]
["D47","R47C4"," =IF(C47=\"\",\"\",C47/_MarketAnalysis_TotalUnits_ALLBR)"]
["C48","R48C3"," =SUM(C36:C47)",0]
["D48","R48C4"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,C48/_MarketAnalysis_TotalUnits_ALLBR)",0]
["I36","R36C9"," =IF(SourcesUses_Use1_Total=0,\"\",SourcesUses_Use1_Total)"]
["J36","R36C10"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",I36/_MarketAnalysis_TotalUnits_ALLBR)"]
["I37","R37C9"," =IF(SourcesUses_Use2_Total=0,\"\",SourcesUses_Use2_Total)"]
["J37","R37C10"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",I37/_MarketAnalysis_TotalUnits_ALLBR)"]
["I38","R38C9"," =IF(SourcesUses_Use3_Total=0,\"\",SourcesUses_Use3_Total)"]
["J38","R38C10"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",I38/_MarketAnalysis_TotalUnits_ALLBR)"]
["I39","R39C9"," =IF(SourcesUses_Use4_Total=0,\"\",SourcesUses_Use4_Total)"]
["J39","R39C10"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",I39/_MarketAnalysis_TotalUnits_ALLBR)"]
["I40","R40C9"," =IF(SourcesUses_Use5_Total=0,\"\",SourcesUses_Use5_Total)"]
["J40","R40C10"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",I40/_MarketAnalysis_TotalUnits_ALLBR)"]
["I41","R41C9"," =IF(SourcesUses_Use6_Total=0,\"\",SourcesUses_Use6_Total)"]
["J41","R41C10"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",I41/_MarketAnalysis_TotalUnits_ALLBR)"]
["I42","R42C9"," =IF(SourcesUses_Use7_Total=0,\"\",SourcesUses_Use7_Total)"]
["J42","R42C10"," =IF(I42=\"\",\"\",I42/_MarketAnalysis_TotalUnits_ALLBR)"]
["I43","R43C9"," =IF(SourcesUses_Use8_Total=0,\"\",SourcesUses_Use8_Total)"]
["J43","R43C10"," =IF(I43=\"\",\"\",I43/_MarketAnalysis_TotalUnits_ALLBR)"]
["I44","R44C9"," =IF(SourcesUses_Use9_Total=0,\"\",SourcesUses_Use9_Total)"]
["J44","R44C10"," =IF(I44=\"\",\"\",I44/_MarketAnalysis_TotalUnits_ALLBR)"]
["I45","R45C9"," =IF(SourcesUses_Use10_Total=0,\"\",SourcesUses_Use10_Total)"]
["J45","R45C10"," =IF(I45=\"\",\"\",I45/_MarketAnalysis_TotalUnits_ALLBR)"]
["I46","R46C9"," =IF(SourcesUses_Use11_Total=0,\"\",SourcesUses_Use11_Total)"]
["J46","R46C10"," =IF(I46=\"\",\"\",I46/_MarketAnalysis_TotalUnits_ALLBR)"]
["I47","R47C9"," =IF(SourcesUses_Use12_Total=0,\"\",SourcesUses_Use12_Total)"]
["J47","R47C10"," =IF(I47=\"\",\"\",I47/_MarketAnalysis_TotalUnits_ALLBR)"]
["I48","R48C9"," =SUM(I36:I47)",0]
["J48","R48C10"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,I48/_MarketAnalysis_TotalUnits_ALLBR)",0]
["A36","R36C1"," =IF(SourcesUses_Source1_Title=0,\"\",SourcesUses_Source1_Title)"]
["A37","R37C1"," =IF(SourcesUses_Source2_Title=0,\"\",SourcesUses_Source2_Title)"]
["A38","R38C1"," =IF(SourcesUses_Source3_Title=0,\"\",SourcesUses_Source3_Title)"]
["A39","R39C1"," =IF(SourcesUses_Source4_Title=0,\"\",SourcesUses_Source4_Title)"]
["A40","R40C1"," =IF(SourcesUses_Source5_Title=0,\"\",SourcesUses_Source5_Title)"]
["A41","R41C1"," =IF(SourcesUses_Source6_Title=0,\"\",SourcesUses_Source6_Title)"]
["A42","R42C1"," =IF(SourcesUses_Source7_Title=0,\"\",SourcesUses_Source7_Title)"]
["A43","R43C1"," =IF(SourcesUses_Source8_Title=0,\"\",SourcesUses_Source8_Title)"]
["A44","R44C1"," =IF(SourcesUses_Source9_Title=0,\"\",SourcesUses_Source9_Title)"]
["A45","R45C1"," =IF(SourcesUses_Source10_Title=0,\"\",SourcesUses_Source10_Title)"]
["A46","R46C1"," =IF(SourcesUses_Source11_Title=0,\"\",SourcesUses_Source11_Title)"]
["A47","R47C1"," =IF(SourcesUses_Source12_Title=0,\"\",SourcesUses_Source12_Title)"]
["F36","R36C6"," =IF(SourcesUses_Use1_Title=0,\"\",SourcesUses_Use1_Title)","Acquisition "]
["F37","R37C6"," =IF(SourcesUses_Use2_Title=0,\"\",SourcesUses_Use2_Title)","Construction "]
["F38","R38C6"," =IF(SourcesUses_Use3_Title=0,\"\",SourcesUses_Use3_Title)","Contingency"]
["F39","R39C6"," =IF(SourcesUses_Use4_Title=0,\"\",SourcesUses_Use4_Title)","General Development"]
["F40","R40C6"," =IF(SourcesUses_Use5_Title=0,\"\",SourcesUses_Use5_Title)","Capitalized Reserves"]
["F41","R41C6"," =IF(SourcesUses_Use6_Title=0,\"\",SourcesUses_Use6_Title)","Developer Overhead & Fee"]
["F42","R42C6"," =IF(SourcesUses_Use7_Title=0,\"\",SourcesUses_Use7_Title)"]
["F43","R43C6"," =IF(SourcesUses_Use8_Title=0,\"\",SourcesUses_Use8_Title)"]
["F44","R44C6"," =IF(SourcesUses_Use9_Title=0,\"\",SourcesUses_Use9_Title)"]
["F45","R45C6"," =IF(SourcesUses_Use10_Title=0,\"\",SourcesUses_Use10_Title)"]
["F46","R46C6"," =IF(SourcesUses_Use11_Title=0,\"\",SourcesUses_Use11_Title)"]
["F47","R47C6"," =IF(SourcesUses_Use12_Title=0,\"\",SourcesUses_Use12_Title)"]
["D51","R51C4"," =IF(_UnitType01_Name=0,\"\",_UnitType01_Name)"]
["E51","R51C5"," =IF(_UnitType02_Name=0,\"\",_UnitType02_Name)"]
["F51","R51C6"," =IF(_UnitType03_Name=0,\"\",_UnitType03_Name)"]
["G51","R51C7"," =IF(_UnitType04_Name=0,\"\",_UnitType04_Name)"]
["H51","R51C8"," =IF(_UnitType05_Name=0,\"\",_UnitType05_Name)"]
["I51","R51C9"," =IF(_UnitType06_Name=0,\"\",_UnitType06_Name)"]
["J51","R51C10"," =IF(_UnitType07_Name=0,\"\",_UnitType07_Name)"]
["D52","R52C4"," =IF(_UnitType01_Name=0,\"\",_UnitType01_VacancyRate)"]
["E52","R52C5"," =IF(_UnitType02_Name=0,\"\",_UnitType02_VacancyRate)"]
["F52","R52C6"," =IF(_UnitType03_Name=0,\"\",_UnitType03_VacancyRate)"]
["G52","R52C7"," =IF(_UnitType04_Name=0,\"\",_UnitType04_VacancyRate)"]
["H52","R52C8"," =IF(_UnitType05_Name=0,\"\",_UnitType05_VacancyRate)"]
["I52","R52C9"," =IF(_UnitType06_Name=0,\"\",_UnitType06_VacancyRate)"]
["J52","R52C10"," =IF(_UnitType07_Name=0,\"\",_UnitType07_VacancyRate)"]
["D53","R53C4"," =IF(_UnitType01_UnitsCount_0BR=0,\"\",_UnitType01_UnitsCount_0BR)"]
["E53","R53C5"," =IF(_UnitType02_UnitsCount_0BR=0,\"\",_UnitType02_UnitsCount_0BR)"]
["F53","R53C6"," =IF(_UnitType03_UnitsCount_0BR=0,\"\",_UnitType03_UnitsCount_0BR)"]
["G53","R53C7"," =IF(_UnitType04_UnitsCount_0BR=0,\"\",_UnitType04_UnitsCount_0BR)"]
["H53","R53C8"," =IF(_UnitType05_UnitsCount_0BR=0,\"\",_UnitType05_UnitsCount_0BR)"]
["I53","R53C9"," =IF(_UnitType06_UnitsCount_0BR=0,\"\",_UnitType06_UnitsCount_0BR)"]
["J53","R53C10"," =IF(_UnitType07_UnitsCount_0BR=0,\"\",_UnitType07_UnitsCount_0BR)"]
["D54","R54C4"," =IF(_UnitType01_UnitsCount_0BR=0,\"\",_UnitType01_UnderwrittenRent_0BR)"]
["E54","R54C5"," =IF(_UnitType02_UnitsCount_0BR=0,\"\",_UnitType02_UnderwrittenRent_0BR)"]
["F54","R54C6"," =IF(_UnitType03_UnitsCount_0BR=0,\"\",_UnitType03_UnderwrittenRent_0BR)"]
["G54","R54C7"," =IF(_UnitType04_UnitsCount_0BR=0,\"\",_UnitType04_UnderwrittenRent_0BR)"]
["H54","R54C8"," =IF(_UnitType05_UnitsCount_0BR=0,\"\",_UnitType05_UnderwrittenRent_0BR)"]
["I54","R54C9"," =IF(_UnitType06_UnitsCount_0BR=0,\"\",_UnitType06_UnderwrittenRent_0BR)"]
["J54","R54C10"," =IF(_UnitType07_UnitsCount_0BR=0,\"\",_UnitType07_UnderwrittenRent_0BR)"]
["D55","R55C4"," =IF(_UnitType01_UnitsCount_1BR=0,\"\",_UnitType01_UnitsCount_1BR)"]
["E55","R55C5"," =IF(_UnitType02_UnitsCount_1BR=0,\"\",_UnitType02_UnitsCount_1BR)"]
["F55","R55C6"," =IF(_UnitType03_UnitsCount_1BR=0,\"\",_UnitType03_UnitsCount_1BR)"]
["G55","R55C7"," =IF(_UnitType04_UnitsCount_1BR=0,\"\",_UnitType04_UnitsCount_1BR)"]
["H55","R55C8"," =IF(_UnitType05_UnitsCount_1BR=0,\"\",_UnitType05_UnitsCount_1BR)"]
["I55","R55C9"," =IF(_UnitType06_UnitsCount_1BR=0,\"\",_UnitType06_UnitsCount_1BR)"]
["J55","R55C10"," =IF(_UnitType07_UnitsCount_1BR=0,\"\",_UnitType07_UnitsCount_1BR)"]
["D56","R56C4"," =IF(_UnitType01_UnitsCount_1BR=0,\"\",_UnitType01_UnderwrittenRent_1BR)"]
["E56","R56C5"," =IF(_UnitType02_UnitsCount_1BR=0,\"\",_UnitType02_UnderwrittenRent_1BR)"]
["F56","R56C6"," =IF(_UnitType03_UnitsCount_1BR=0,\"\",_UnitType03_UnderwrittenRent_1BR)"]
["G56","R56C7"," =IF(_UnitType04_UnitsCount_1BR=0,\"\",_UnitType04_UnderwrittenRent_1BR)"]
["H56","R56C8"," =IF(_UnitType05_UnitsCount_1BR=0,\"\",_UnitType05_UnderwrittenRent_1BR)"]
["I56","R56C9"," =IF(_UnitType06_UnitsCount_1BR=0,\"\",_UnitType06_UnderwrittenRent_1BR)"]
["J56","R56C10"," =IF(_UnitType07_UnitsCount_1BR=0,\"\",_UnitType07_UnderwrittenRent_1BR)"]
["D57","R57C4"," =IF(_UnitType01_UnitsCount_2BR=0,\"\",_UnitType01_UnitsCount_2BR)"]
["E57","R57C5"," =IF(_UnitType02_UnitsCount_2BR=0,\"\",_UnitType02_UnitsCount_2BR)"]
["F57","R57C6"," =IF(_UnitType03_UnitsCount_2BR=0,\"\",_UnitType03_UnitsCount_2BR)"]
["G57","R57C7"," =IF(_UnitType04_UnitsCount_2BR=0,\"\",_UnitType04_UnitsCount_2BR)"]
["H57","R57C8"," =IF(_UnitType05_UnitsCount_2BR=0,\"\",_UnitType05_UnitsCount_2BR)"]
["I57","R57C9"," =IF(_UnitType06_UnitsCount_2BR=0,\"\",_UnitType06_UnitsCount_2BR)"]
["J57","R57C10"," =IF(_UnitType07_UnitsCount_2BR=0,\"\",_UnitType07_UnitsCount_2BR)"]
["D58","R58C4"," =IF(_UnitType01_UnitsCount_2BR=0,\"\",_UnitType01_UnderwrittenRent_2BR)"]
["E58","R58C5"," =IF(_UnitType02_UnitsCount_2BR=0,\"\",_UnitType02_UnderwrittenRent_2BR)"]
["F58","R58C6"," =IF(_UnitType03_UnitsCount_2BR=0,\"\",_UnitType03_UnderwrittenRent_2BR)"]
["G58","R58C7"," =IF(_UnitType04_UnitsCount_2BR=0,\"\",_UnitType04_UnderwrittenRent_2BR)"]
["H58","R58C8"," =IF(_UnitType05_UnitsCount_2BR=0,\"\",_UnitType05_UnderwrittenRent_2BR)"]
["I58","R58C9"," =IF(_UnitType06_UnitsCount_2BR=0,\"\",_UnitType06_UnderwrittenRent_2BR)"]
["J58","R58C10"," =IF(_UnitType07_UnitsCount_2BR=0,\"\",_UnitType07_UnderwrittenRent_2BR)"]
["D59","R59C4"," =IF(_UnitType01_UnitsCount_3BR=0,\"\",_UnitType01_UnitsCount_3BR)"]
["E59","R59C5"," =IF(_UnitType02_UnitsCount_3BR=0,\"\",_UnitType02_UnitsCount_3BR)"]
["F59","R59C6"," =IF(_UnitType03_UnitsCount_3BR=0,\"\",_UnitType03_UnitsCount_3BR)"]
["G59","R59C7"," =IF(_UnitType04_UnitsCount_3BR=0,\"\",_UnitType04_UnitsCount_3BR)"]
["H59","R59C8"," =IF(_UnitType05_UnitsCount_3BR=0,\"\",_UnitType05_UnitsCount_3BR)"]
["I59","R59C9"," =IF(_UnitType06_UnitsCount_3BR=0,\"\",_UnitType06_UnitsCount_3BR)"]
["J59","R59C10"," =IF(_UnitType07_UnitsCount_3BR=0,\"\",_UnitType07_UnitsCount_3BR)"]
["D60","R60C4"," =IF(_UnitType01_UnitsCount_3BR=0,\"\",_UnitType01_UnderwrittenRent_3BR)"]
["E60","R60C5"," =IF(_UnitType02_UnitsCount_3BR=0,\"\",_UnitType02_UnderwrittenRent_3BR)"]
["F60","R60C6"," =IF(_UnitType03_UnitsCount_3BR=0,\"\",_UnitType03_UnderwrittenRent_3BR)"]
["G60","R60C7"," =IF(_UnitType04_UnitsCount_3BR=0,\"\",_UnitType04_UnderwrittenRent_3BR)"]
["H60","R60C8"," =IF(_UnitType05_UnitsCount_3BR=0,\"\",_UnitType05_UnderwrittenRent_3BR)"]
["I60","R60C9"," =IF(_UnitType06_UnitsCount_3BR=0,\"\",_UnitType06_UnderwrittenRent_3BR)"]
["J60","R60C10"," =IF(_UnitType07_UnitsCount_3BR=0,\"\",_UnitType07_UnderwrittenRent_3BR)"]
["D61","R61C4"," =IF(_UnitType01_UnitsCount_4BR=0,\"\",_UnitType01_UnitsCount_4BR)"]
["E61","R61C5"," =IF(_UnitType02_UnitsCount_4BR=0,\"\",_UnitType02_UnitsCount_4BR)"]
["F61","R61C6"," =IF(_UnitType03_UnitsCount_4BR=0,\"\",_UnitType03_UnitsCount_4BR)"]
["G61","R61C7"," =IF(_UnitType04_UnitsCount_4BR=0,\"\",_UnitType04_UnitsCount_4BR)"]
["H61","R61C8"," =IF(_UnitType05_UnitsCount_4BR=0,\"\",_UnitType05_UnitsCount_4BR)"]
["I61","R61C9"," =IF(_UnitType06_UnitsCount_4BR=0,\"\",_UnitType06_UnitsCount_4BR)"]
["J61","R61C10"," =IF(_UnitType07_UnitsCount_4BR=0,\"\",_UnitType07_UnitsCount_4BR)"]
["D62","R62C4"," =IF(_UnitType01_UnitsCount_4BR=0,\"\",_UnitType01_UnderwrittenRent_4BR)"]
["E62","R62C5"," =IF(_UnitType02_UnitsCount_4BR=0,\"\",_UnitType02_UnderwrittenRent_4BR)"]
["F62","R62C6"," =IF(_UnitType03_UnitsCount_4BR=0,\"\",_UnitType03_UnderwrittenRent_4BR)"]
["G62","R62C7"," =IF(_UnitType04_UnitsCount_4BR=0,\"\",_UnitType04_UnderwrittenRent_4BR)"]
["H62","R62C8"," =IF(_UnitType05_UnitsCount_4BR=0,\"\",_UnitType05_UnderwrittenRent_4BR)"]
["I62","R62C9"," =IF(_UnitType06_UnitsCount_4BR=0,\"\",_UnitType06_UnderwrittenRent_4BR)"]
["J62","R62C10"," =IF(_UnitType07_UnitsCount_4BR=0,\"\",_UnitType07_UnderwrittenRent_4BR)"]
["D63","R63C4"," =IF(_UnitType01_UnitsCount_5BR=0,\"\",_UnitType01_UnitsCount_5BR)"]
["E63","R63C5"," =IF(_UnitType02_UnitsCount_5BR=0,\"\",_UnitType02_UnitsCount_5BR)"]
["F63","R63C6"," =IF(_UnitType03_UnitsCount_5BR=0,\"\",_UnitType03_UnitsCount_5BR)"]
["G63","R63C7"," =IF(_UnitType04_UnitsCount_5BR=0,\"\",_UnitType04_UnitsCount_5BR)"]
["H63","R63C8"," =IF(_UnitType05_UnitsCount_5BR=0,\"\",_UnitType05_UnitsCount_5BR)"]
["I63","R63C9"," =IF(_UnitType06_UnitsCount_5BR=0,\"\",_UnitType06_UnitsCount_5BR)"]
["J63","R63C10"," =IF(_UnitType07_UnitsCount_5BR=0,\"\",_UnitType07_UnitsCount_5BR)"]
["D64","R64C4"," =IF(_UnitType01_UnitsCount_5BR=0,\"\",_UnitType01_UnderwrittenRent_5BR)"]
["E64","R64C5"," =IF(_UnitType02_UnitsCount_5BR=0,\"\",_UnitType02_UnderwrittenRent_5BR)"]
["F64","R64C6"," =IF(_UnitType03_UnitsCount_5BR=0,\"\",_UnitType03_UnderwrittenRent_5BR)"]
["G64","R64C7"," =IF(_UnitType04_UnitsCount_5BR=0,\"\",_UnitType04_UnderwrittenRent_5BR)"]
["H64","R64C8"," =IF(_UnitType05_UnitsCount_5BR=0,\"\",_UnitType05_UnderwrittenRent_5BR)"]
["I64","R64C9"," =IF(_UnitType06_UnitsCount_5BR=0,\"\",_UnitType06_UnderwrittenRent_5BR)"]
["J64","R64C10"," =IF(_UnitType07_UnitsCount_5BR=0,\"\",_UnitType07_UnderwrittenRent_5BR)"]
["D65","R65C4"," =IF(_UnitType01_UnitsCount_6BR=0,\"\",_UnitType01_UnitsCount_6BR)"]
["E65","R65C5"," =IF(_UnitType02_UnitsCount_6BR=0,\"\",_UnitType02_UnitsCount_6BR)"]
["F65","R65C6"," =IF(_UnitType03_UnitsCount_6BR=0,\"\",_UnitType03_UnitsCount_6BR)"]
["G65","R65C7"," =IF(_UnitType04_UnitsCount_6BR=0,\"\",_UnitType04_UnitsCount_6BR)"]
["H65","R65C8"," =IF(_UnitType05_UnitsCount_6BR=0,\"\",_UnitType05_UnitsCount_6BR)"]
["I65","R65C9"," =IF(_UnitType06_UnitsCount_6BR=0,\"\",_UnitType06_UnitsCount_6BR)"]
["J65","R65C10"," =IF(_UnitType07_UnitsCount_6BR=0,\"\",_UnitType07_UnitsCount_6BR)"]
["D66","R66C4"," =IF(_UnitType01_UnitsCount_6BR=0,\"\",_UnitType01_UnderwrittenRent_6BR)"]
["E66","R66C5"," =IF(_UnitType02_UnitsCount_6BR=0,\"\",_UnitType02_UnderwrittenRent_6BR)"]
["F66","R66C6"," =IF(_UnitType03_UnitsCount_6BR=0,\"\",_UnitType03_UnderwrittenRent_6BR)"]
["G66","R66C7"," =IF(_UnitType04_UnitsCount_6BR=0,\"\",_UnitType04_UnderwrittenRent_6BR)"]
["H66","R66C8"," =IF(_UnitType05_UnitsCount_6BR=0,\"\",_UnitType05_UnderwrittenRent_6BR)"]
["I66","R66C9"," =IF(_UnitType06_UnitsCount_6BR=0,\"\",_UnitType06_UnderwrittenRent_6BR)"]
["J66","R66C10"," =IF(_UnitType07_UnitsCount_6BR=0,\"\",_UnitType07_UnderwrittenRent_6BR)"]
["C53","R53C3"," =IF(SUM(D53:J53)=0,\"\",SUM(D53:J53))"]
["C55","R55C3"," =IF(SUM(D55:J55)=0,\"\",SUM(D55:J55))"]
["C57","R57C3"," =IF(SUM(D57:J57)=0,\"\",SUM(D57:J57))"]
["C59","R59C3"," =IF(SUM(D59:J59)=0,\"\",SUM(D59:J59))"]
["C61","R61C3"," =IF(SUM(D61:J61)=0,\"\",SUM(D61:J61))"]
["C63","R63C3"," =IF(SUM(D63:J63)=0,\"\",SUM(D63:J63))"]
["C65","R65C3"," =IF(SUM(D65:J65)=0,\"\",SUM(D65:J65))"]
["C67","R67C3"," =SUM(D67:J67)",0]
["D67","R67C4"," =IF(_UnitType01_UnitsCount_ALLBR=0,\"\",_UnitType01_UnitsCount_ALLBR)"]
["E67","R67C5"," =IF(_UnitType02_UnitsCount_ALLBR=0,\"\",_UnitType02_UnitsCount_ALLBR)"]
["F67","R67C6"," =IF(_UnitType03_UnitsCount_ALLBR=0,\"\",_UnitType03_UnitsCount_ALLBR)"]
["G67","R67C7"," =IF(_UnitType04_UnitsCount_ALLBR=0,\"\",_UnitType04_UnitsCount_ALLBR)"]
["H67","R67C8"," =IF(_UnitType05_UnitsCount_ALLBR=0,\"\",_UnitType05_UnitsCount_ALLBR)"]
["I67","R67C9"," =IF(_UnitType06_UnitsCount_ALLBR=0,\"\",_UnitType06_UnitsCount_ALLBR)"]
["J67","R67C10"," =IF(_UnitType07_UnitsCount_ALLBR=0,\"\",_UnitType07_UnitsCount_ALLBR)"]
["C68","R68C3"," =SUM(D68:J68)",0]
["D68","R68C4"," =IFERROR(12*((_UnitType01_UnitsCount_0BR*_UnitType01_UnderwrittenRent_0BR)+(_UnitType01_UnitsCount_1BR*_UnitType01_UnderwrittenRent_1BR)+(_UnitType01_UnitsCount_2BR*_UnitType01_UnderwrittenRent_2BR)+(_UnitType01_UnitsCount_3BR*_UnitType01_UnderwrittenRent_3BR)+(_UnitType01_UnitsCount_4BR*_UnitType01_UnderwrittenRent_4BR)+(_UnitType01_UnitsCount_5BR*_UnitType01_UnderwrittenRent_5BR)+(_UnitType01_UnitsCount_6BR*_UnitType01_UnderwrittenRent_6BR)),\"\")"]
["E68","R68C5"," =IFERROR(12*((_UnitType02_UnitsCount_0BR*_UnitType02_UnderwrittenRent_0BR)+(_UnitType02_UnitsCount_1BR*_UnitType02_UnderwrittenRent_1BR)+(_UnitType02_UnitsCount_2BR*_UnitType02_UnderwrittenRent_2BR)+(_UnitType02_UnitsCount_3BR*_UnitType02_UnderwrittenRent_3BR)+(_UnitType02_UnitsCount_4BR*_UnitType02_UnderwrittenRent_4BR)+(_UnitType02_UnitsCount_5BR*_UnitType02_UnderwrittenRent_5BR)+(_UnitType02_UnitsCount_6BR*_UnitType02_UnderwrittenRent_6BR)),\"\")"]
["F68","R68C6"," =IFERROR(12*((_UnitType03_UnitsCount_0BR*_UnitType03_UnderwrittenRent_0BR)+(_UnitType03_UnitsCount_1BR*_UnitType03_UnderwrittenRent_1BR)+(_UnitType03_UnitsCount_2BR*_UnitType03_UnderwrittenRent_2BR)+(_UnitType03_UnitsCount_3BR*_UnitType03_UnderwrittenRent_3BR)+(_UnitType03_UnitsCount_4BR*_UnitType03_UnderwrittenRent_4BR)+(_UnitType03_UnitsCount_5BR*_UnitType03_UnderwrittenRent_5BR)+(_UnitType03_UnitsCount_6BR*_UnitType03_UnderwrittenRent_6BR)),\"\")"]
["G68","R68C7"," =IFERROR(12*((_UnitType04_UnitsCount_0BR*_UnitType04_UnderwrittenRent_0BR)+(_UnitType04_UnitsCount_1BR*_UnitType04_UnderwrittenRent_1BR)+(_UnitType04_UnitsCount_2BR*_UnitType04_UnderwrittenRent_2BR)+(_UnitType04_UnitsCount_3BR*_UnitType04_UnderwrittenRent_3BR)+(_UnitType04_UnitsCount_4BR*_UnitType04_UnderwrittenRent_4BR)+(_UnitType04_UnitsCount_5BR*_UnitType04_UnderwrittenRent_5BR)+(_UnitType04_UnitsCount_6BR*_UnitType04_UnderwrittenRent_6BR)),\"\")"]
["H68","R68C8"," =IFERROR(12*((_UnitType05_UnitsCount_0BR*_UnitType05_UnderwrittenRent_0BR)+(_UnitType05_UnitsCount_1BR*_UnitType05_UnderwrittenRent_1BR)+(_UnitType05_UnitsCount_2BR*_UnitType05_UnderwrittenRent_2BR)+(_UnitType05_UnitsCount_3BR*_UnitType05_UnderwrittenRent_3BR)+(_UnitType05_UnitsCount_4BR*_UnitType05_UnderwrittenRent_4BR)+(_UnitType05_UnitsCount_5BR*_UnitType05_UnderwrittenRent_5BR)+(_UnitType05_UnitsCount_6BR*_UnitType05_UnderwrittenRent_6BR)),\"\")"]
["I68","R68C9"," =IFERROR(12*((_UnitType06_UnitsCount_0BR*_UnitType06_UnderwrittenRent_0BR)+(_UnitType06_UnitsCount_1BR*_UnitType06_UnderwrittenRent_1BR)+(_UnitType06_UnitsCount_2BR*_UnitType06_UnderwrittenRent_2BR)+(_UnitType06_UnitsCount_3BR*_UnitType06_UnderwrittenRent_3BR)+(_UnitType06_UnitsCount_4BR*_UnitType06_UnderwrittenRent_4BR)+(_UnitType06_UnitsCount_5BR*_UnitType06_UnderwrittenRent_5BR)+(_UnitType06_UnitsCount_6BR*_UnitType06_UnderwrittenRent_6BR)),\"\")"]
["J68","R68C10"," =IFERROR(12*((_UnitType07_UnitsCount_0BR*_UnitType07_UnderwrittenRent_0BR)+(_UnitType07_UnitsCount_1BR*_UnitType07_UnderwrittenRent_1BR)+(_UnitType07_UnitsCount_2BR*_UnitType07_UnderwrittenRent_2BR)+(_UnitType07_UnitsCount_3BR*_UnitType07_UnderwrittenRent_3BR)+(_UnitType07_UnitsCount_4BR*_UnitType07_UnderwrittenRent_4BR)+(_UnitType07_UnitsCount_5BR*_UnitType07_UnderwrittenRent_5BR)+(_UnitType07_UnitsCount_6BR*_UnitType07_UnderwrittenRent_6BR)),\"\")"]

{"sheet":"Board Ouput Formulas","index":21,"n_rows":490,"n_cols":5,"rows_kept":490,"cut":false,"hidden":true,"merged":[]}
["Address","R1C1","Formula","Value","Range"]
["A2","R2C1"," =IF(_DevelopmentName=0,\"\",_DevelopmentName)"]
["B2","R2C2"," "]
["C2","R2C3"," "]
["D2","R2C4"," "]
["E2","R2C5"," "]
["F2","R2C6"," "]
["G2","R2C7"," "]
["H2","R2C8"," "]
["I2","R2C9"," "]
["J2","R2C10"," "]
["K2","R2C11"," "]
["L2","R2C12"," "]
["M2","R2C13"," "]
["N2","R2C14"," "]
["O2","R2C15"," "]
["P2","R2C16"," "]
["Q2","R2C17"," "]
["R2","R2C18"," "]
["S2","R2C19"," "]
["T2","R2C20"," "]
["U2","R2C21"," "]
["V2","R2C22"," "]
["W2","R2C23"," "]
["X2","R2C24"," "]
["A3","R3C1"," =IF(_DeveloperName=0,\"\",_DeveloperName)"]
["B3","R3C2"," "]
["C3","R3C3"," "]
["D3","R3C4"," "]
["E3","R3C5"," "]
["F3","R3C6"," "]
["G3","R3C7"," "]
["H3","R3C8"," "]
["I3","R3C9"," "]
["J3","R3C10"," "]
["K3","R3C11"," "]
["L3","R3C12"," "]
["M3","R3C13"," "]
["N3","R3C14"," "]
["O3","R3C15"," "]
["P3","R3C16"," "]
["Q3","R3C17"," "]
["R3","R3C18"," "]
["S3","R3C19"," "]
["T3","R3C20"," "]
["U3","R3C21"," "]
["V3","R3C22"," "]
["W3","R3C23"," "]
["X3","R3C24"," "]
["F12","R12C6"," =IF(E12=\"\",\"\",E12/_MarketAnalysis_TotalUnits_ALLBR)"]
["G12","R12C7"," =IF(E12=\"\",\"\",E12/_GrossSF_Buildings)"]
["F13","R13C6"," =IF(E13=\"\",\"\",E13/_MarketAnalysis_TotalUnits_ALLBR)"]
["G13","R13C7"," =IF(E13=\"\",\"\",E13/_GrossSF_Buildings)"]
["F14","R14C6"," =IF(E14=\"\",\"\",E14/_MarketAnalysis_TotalUnits_ALLBR)"]
["G14","R14C7"," =IF(E14=\"\",\"\",E14/_GrossSF_Buildings)"]
["F15","R15C6"," =IF(E15=\"\",\"\",E15/_MarketAnalysis_TotalUnits_ALLBR)"]
["G15","R15C7"," =IF(E15=\"\",\"\",E15/_GrossSF_Buildings)"]
["F16","R16C6"," =IF(E16=\"\",\"\",E16/_MarketAnalysis_TotalUnits_ALLBR)"]
["G16","R16C7"," =IF(E16=\"\",\"\",E16/_GrossSF_Buildings)"]
["F17","R17C6"," =IF(E17=\"\",\"\",E17/_MarketAnalysis_TotalUnits_ALLBR)"]
["G17","R17C7"," =IF(E17=\"\",\"\",E17/_GrossSF_Buildings)"]
["F18","R18C6"," =IF(E18=\"\",\"\",E18/_MarketAnalysis_TotalUnits_ALLBR)"]
["G18","R18C7"," =IF(E18=\"\",\"\",E18/_GrossSF_Buildings)"]
["F19","R19C6"," =IF(E19=\"\",\"\",E19/_MarketAnalysis_TotalUnits_ALLBR)"]
["G19","R19C7"," =IF(E19=\"\",\"\",E19/_GrossSF_Buildings)"]
["F20","R20C6"," =IF(E20=\"\",\"\",E20/_MarketAnalysis_TotalUnits_ALLBR)"]
["G20","R20C7"," =IF(E20=\"\",\"\",E20/_GrossSF_Buildings)"]
["F21","R21C6"," =IF(E21=\"\",\"\",E21/_MarketAnalysis_TotalUnits_ALLBR)"]
["G21","R21C7"," =IF(E21=\"\",\"\",E21/_GrossSF_Buildings)"]
["F22","R22C6"," =IF(E22=\"\",\"\",E22/_MarketAnalysis_TotalUnits_ALLBR)"]
["G22","R22C7"," =IF(E22=\"\",\"\",E22/_GrossSF_Buildings)"]
["F23","R23C6"," =IF(E23=\"\",\"\",E23/_MarketAnalysis_TotalUnits_ALLBR)"]
["G23","R23C7"," =IF(E23=\"\",\"\",E23/_GrossSF_Buildings)"]
["F24","R24C6"," =IF(E24=\"\",\"\",E24/_MarketAnalysis_TotalUnits_ALLBR)"]
["G24","R24C7"," =IF(E24=\"\",\"\",E24/_GrossSF_Buildings)"]
["F25","R25C6"," =IF(E25=\"\",\"\",E25/_MarketAnalysis_TotalUnits_ALLBR)"]
["G25","R25C7"," =IF(E25=\"\",\"\",E25/_GrossSF_Buildings)"]
["F26","R26C6"," =IF(E26=\"\",\"\",E26/_MarketAnalysis_TotalUnits_ALLBR)"]
["G26","R26C7"," =IF(E26=\"\",\"\",E26/_GrossSF_Buildings)"]
["C12","R12C3"," =IF(SourcesUses_Source1_Title=0,\"\",SourcesUses_Source1_Title)"]
["C13","R13C3"," =IF(SourcesUses_Source2_Title=0,\"\",SourcesUses_Source2_Title)"]
["C14","R14C3"," =IF(SourcesUses_Source3_Title=0,\"\",SourcesUses_Source3_Title)"]
["C15","R15C3"," =IF(SourcesUses_Source4_Title=0,\"\",SourcesUses_Source4_Title)"]
["C16","R16C3"," =IF(SourcesUses_Source5_Title=0,\"\",SourcesUses_Source5_Title)"]
["C17","R17C3"," =IF(SourcesUses_Source6_Title=0,\"\",SourcesUses_Source6_Title)"]
["C18","R18C3"," =IF(SourcesUses_Source7_Title=0,\"\",SourcesUses_Source7_Title)"]
["C19","R19C3"," =IF(SourcesUses_Source8_Title=0,\"\",SourcesUses_Source8_Title)"]
["C20","R20C3"," =IF(SourcesUses_Source9_Title=0,\"\",SourcesUses_Source9_Title)"]
["C21","R21C3"," =IF(SourcesUses_Source10_Title=0,\"\",SourcesUses_Source10_Title)"]
["C22","R22C3"," =IF(SourcesUses_Source11_Title=0,\"\",SourcesUses_Source11_Title)"]
["C23","R23C3"," =IF(SourcesUses_Source12_Title=0,\"\",SourcesUses_Source12_Title)"]
["E12","R12C5"," =IF(SourcesUses_Source1_Total=0,\"\",SourcesUses_Source1_Total)"]
["E13","R13C5"," =IF(SourcesUses_Source2_Total=0,\"\",SourcesUses_Source2_Total)"]
["E14","R14C5"," =IF(SourcesUses_Source3_Total=0,\"\",SourcesUses_Source3_Total)"]
["E15","R15C5"," =IF(SourcesUses_Source4_Total=0,\"\",SourcesUses_Source4_Total)"]
["E16","R16C5"," =IF(SourcesUses_Source5_Total=0,\"\",SourcesUses_Source5_Total)"]
["E17","R17C5"," =IF(SourcesUses_Source6_Total=0,\"\",SourcesUses_Source6_Total)"]
["E18","R18C5"," =IF(SourcesUses_Source7_Total=0,\"\",SourcesUses_Source7_Total)"]
["E19","R19C5"," =IF(SourcesUses_Source8_Total=0,\"\",SourcesUses_Source8_Total)"]
["E20","R20C5"," =IF(SourcesUses_Source9_Total=0,\"\",SourcesUses_Source9_Total)"]
["E21","R21C5"," =IF(SourcesUses_Source10_Total=0,\"\",SourcesUses_Source10_Total)"]
["E22","R22C5"," =IF(SourcesUses_Source11_Total=0,\"\",SourcesUses_Source11_Total)"]
["E23","R23C5"," =IF(SourcesUses_Source12_Total=0,\"\",SourcesUses_Source12_Total)"]
["E27","R27C5"," =SUM(E12:E23)",0]
["F27","R27C6"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,E27/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G27","R27C7"," =IF(E27=0,\"\",E27/_GrossSF_Buildings)"]
["F32","R32C6"," =IF(E32=\"\",\"\",E32/_MarketAnalysis_TotalUnits_ALLBR)"]
["G32","R32C7"," =IF(E32=\"\",\"\",E32/_GrossSF_Buildings)"]
["F33","R33C6"," =IF(E33=\"\",\"\",E33/_MarketAnalysis_TotalUnits_ALLBR)"]
["G33","R33C7"," =IF(E33=\"\",\"\",E33/_GrossSF_Buildings)"]
["F34","R34C6"," =IF(E34=\"\",\"\",E34/_MarketAnalysis_TotalUnits_ALLBR)"]
["G34","R34C7"," =IF(E34=\"\",\"\",E34/_GrossSF_Buildings)"]
["F35","R35C6"," =IF(E35=\"\",\"\",E35/_MarketAnalysis_TotalUnits_ALLBR)"]
["G35","R35C7"," =IF(E35=\"\",\"\",E35/_GrossSF_Buildings)"]
["F36","R36C6"," =IF(E36=\"\",\"\",E36/_MarketAnalysis_TotalUnits_ALLBR)"]
["G36","R36C7"," =IF(E36=\"\",\"\",E36/_GrossSF_Buildings)"]
["F37","R37C6"," =IF(E37=\"\",\"\",E37/_MarketAnalysis_TotalUnits_ALLBR)"]
["G37","R37C7"," =IF(E37=\"\",\"\",E37/_GrossSF_Buildings)"]
["F38","R38C6"," =IF(E38=\"\",\"\",E38/_MarketAnalysis_TotalUnits_ALLBR)"]
["G38","R38C7"," =IF(E38=\"\",\"\",E38/_GrossSF_Buildings)"]
["F39","R39C6"," =IF(E39=\"\",\"\",E39/_MarketAnalysis_TotalUnits_ALLBR)"]
["G39","R39C7"," =IF(E39=\"\",\"\",E39/_GrossSF_Buildings)"]
["F40","R40C6"," =IF(E40=\"\",\"\",E40/_MarketAnalysis_TotalUnits_ALLBR)"]
["G40","R40C7"," =IF(E40=\"\",\"\",E40/_GrossSF_Buildings)"]
["F41","R41C6"," =IF(E41=\"\",\"\",E41/_MarketAnalysis_TotalUnits_ALLBR)"]
["G41","R41C7"," =IF(E41=\"\",\"\",E41/_GrossSF_Buildings)"]
["F42","R42C6"," =IF(E42=\"\",\"\",E42/_MarketAnalysis_TotalUnits_ALLBR)"]
["G42","R42C7"," =IF(E42=\"\",\"\",E42/_GrossSF_Buildings)"]
["F43","R43C6"," =IF(E43=\"\",\"\",E43/_MarketAnalysis_TotalUnits_ALLBR)"]
["G43","R43C7"," =IF(E43=\"\",\"\",E43/_GrossSF_Buildings)"]
["F44","R44C6"," =IF(E44=\"\",\"\",E44/_MarketAnalysis_TotalUnits_ALLBR)"]
["G44","R44C7"," =IF(E44=\"\",\"\",E44/_GrossSF_Buildings)"]
["F45","R45C6"," =IF(E45=\"\",\"\",E45/_MarketAnalysis_TotalUnits_ALLBR)"]
["G45","R45C7"," =IF(E45=\"\",\"\",E45/_GrossSF_Buildings)"]
["F46","R46C6"," =IF(E46=\"\",\"\",E46/_MarketAnalysis_TotalUnits_ALLBR)"]
["G46","R46C7"," =IF(E46=\"\",\"\",E46/_GrossSF_Buildings)"]
["C32","R32C3"," =IF(SourcesUses_Use1_Title=0,\"\",SourcesUses_Use1_Title)","Acquisition "]
["C33","R33C3"," =IF(SourcesUses_Use2_Title=0,\"\",SourcesUses_Use2_Title)","Construction "]
["C34","R34C3"," =IF(SourcesUses_Use3_Title=0,\"\",SourcesUses_Use3_Title)","Contingency"]
["C35","R35C3"," =IF(SourcesUses_Use4_Title=0,\"\",SourcesUses_Use4_Title)","General Development"]
["C36","R36C3"," =IF(SourcesUses_Use5_Title=0,\"\",SourcesUses_Use5_Title)","Capitalized Reserves"]
["C37","R37C3"," =IF(SourcesUses_Use6_Title=0,\"\",SourcesUses_Use6_Title)","Developer Overhead & Fee"]
["C38","R38C3"," =IF(SourcesUses_Use7_Title=0,\"\",SourcesUses_Use7_Title)"]
["C39","R39C3"," =IF(SourcesUses_Use8_Title=0,\"\",SourcesUses_Use8_Title)"]
["C40","R40C3"," =IF(SourcesUses_Use9_Title=0,\"\",SourcesUses_Use9_Title)"]
["C41","R41C3"," =IF(SourcesUses_Use10_Title=0,\"\",SourcesUses_Use10_Title)"]
["C42","R42C3"," =IF(SourcesUses_Use11_Title=0,\"\",SourcesUses_Use11_Title)"]
["C43","R43C3"," =IF(SourcesUses_Use12_Title=0,\"\",SourcesUses_Use12_Title)"]
["E32","R32C5"," =IF(SourcesUses_Use1_Total=0,\"\",SourcesUses_Use1_Total)"]
["E33","R33C5"," =IF(SourcesUses_Use2_Total=0,\"\",SourcesUses_Use2_Total)"]
["E34","R34C5"," =IF(SourcesUses_Use3_Total=0,\"\",SourcesUses_Use3_Total)"]
["E35","R35C5"," =IF(SourcesUses_Use4_Total=0,\"\",SourcesUses_Use4_Total)"]
["E36","R36C5"," =IF(SourcesUses_Use5_Total=0,\"\",SourcesUses_Use5_Total)"]
["E37","R37C5"," =IF(SourcesUses_Use6_Total=0,\"\",SourcesUses_Use6_Total)"]
["E38","R38C5"," =IF(SourcesUses_Use7_Total=0,\"\",SourcesUses_Use7_Total)"]
["E39","R39C5"," =IF(SourcesUses_Use8_Total=0,\"\",SourcesUses_Use8_Total)"]
["E40","R40C5"," =IF(SourcesUses_Use9_Total=0,\"\",SourcesUses_Use9_Total)"]
["E41","R41C5"," =IF(SourcesUses_Use10_Total=0,\"\",SourcesUses_Use10_Total)"]
["E42","R42C5"," =IF(SourcesUses_Use11_Total=0,\"\",SourcesUses_Use11_Total)"]
["E43","R43C5"," =IF(SourcesUses_Use12_Total=0,\"\",SourcesUses_Use12_Total)"]
["E47","R47C5"," =SUM(E32:E43)",0]
["F47","R47C6"," =IF(MarketAnalysis_TotalUnits_ALLBR=0,0,E47/_MarketAnalysis_TotalUnits_ALLBR)",0]
["G47","R47C7"," =IF(E47=0,\"\",E47/_GrossSF_Buildings)"]
["E50","R50C5"," =IF(SourcesUses_Use2_Total=0,\"\",SourcesUses_Use2_Total)"]
["F50","R50C6"," =IF(E50=\"\",\"\",E50/_MarketAnalysis_TotalUnits_ALLBR)"]
["G50","R50C7"," =IF(E50=\"\",\"\",E50/_GrossSF_Buildings)"]
["E51","R51C5"," =IF((SourcesUses_Use2_Total+SourcesUses_Use3_Total)=0,\"\",(SourcesUses_Use2_Total + SourcesUses_Use3_Total))"]
["F51","R51C6"," =IF(E51=\"\",\"\",E51/_MarketAnalysis_TotalUnits_ALLBR)"]
["G51","R51C7"," =IF(E51=\"\",\"\",E51/_GrossSF_Buildings)"]
["L60","R60C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_Name)"]
["M60","R60C13"," "]
["N60","R60C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_Name)"]
["O60","R60C15"," "]
["J60","R60C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_Name)"]
["K60","R60C11"," "]
["J61","R61C10"," =IF(_UnitType01_Name=0,\"\",\"Count\")"]
["K61","R61C11"," =IF(_UnitType01_Name=0,\"\",\"Rent\")"]
["I62","R62C9"," =_MarketAnalysis_TotalUnits_0BR",0]
["J62","R62C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_0BR)"]
["K62","R62C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_0BR)"]
["I63","R63C9"," =_MarketAnalysis_TotalUnits_1BR",0]
["J63","R63C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_1BR)"]
["K63","R63C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_1BR)"]
["I64","R64C9"," =_MarketAnalysis_TotalUnits_2BR",0]
["J64","R64C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_2BR)"]
["K64","R64C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_2BR)"]
["I65","R65C9"," =_MarketAnalysis_TotalUnits_3BR",0]
["J65","R65C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_3BR)"]
["K65","R65C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_3BR)"]
["I66","R66C9"," =_MarketAnalysis_TotalUnits_4BR",0]
["J66","R66C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_4BR)"]
["K66","R66C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_4BR)"]
["I67","R67C9"," =_MarketAnalysis_TotalUnits_5BR",0]
["J67","R67C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_5BR)"]
["K67","R67C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_5BR)"]
["I68","R68C9"," =_MarketAnalysis_TotalUnits_6BR",0]
["J68","R68C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_6BR)"]
["K68","R68C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_6BR)"]
["M61","R61C13"," =IF(_UnitType02_Name=0,\"\",\"Rent\")"]
["M62","R62C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_0BR)"]
["M63","R63C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_1BR)"]
["M64","R64C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_2BR)"]
["M65","R65C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_3BR)"]
["M66","R66C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_4BR)"]
["M67","R67C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_5BR)"]
["M68","R68C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_6BR)"]
["O61","R61C15"," =IF(_UnitType03_Name=0,\"\",\"Rent\")"]
["O62","R62C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_0BR)"]
["O63","R63C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_1BR)"]
["O64","R64C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_2BR)"]
["O65","R65C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_3BR)"]
["O66","R66C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_4BR)"]
["O67","R67C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_5BR)"]
["O68","R68C15"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_6BR)"]
["Q61","R61C17"," =IF(_UnitType04_Name=0,\"\",\"Rent\")"]
["Q62","R62C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_0BR)"]
["Q63","R63C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_1BR)"]
["Q64","R64C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_2BR)"]
["Q65","R65C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_3BR)"]
["Q66","R66C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_4BR)"]
["Q67","R67C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_5BR)"]
["Q68","R68C17"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_6BR)"]
["S61","R61C19"," =IF(_UnitType05_Name=0,\"\",\"Rent\")"]
["S62","R62C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_0BR)"]
["S63","R63C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_1BR)"]
["S64","R64C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_2BR)"]
["S65","R65C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_3BR)"]
["S66","R66C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_4BR)"]
["S67","R67C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_5BR)"]
["S68","R68C19"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_6BR)"]
["U61","R61C21"," =IF(_UnitType06_Name=0,\"\",\"Rent\")"]
["U62","R62C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_0BR)"]
["U63","R63C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_1BR)"]
["U64","R64C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_2BR)"]
["U65","R65C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_3BR)"]
["U66","R66C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_4BR)"]
["U67","R67C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_5BR)"]
["U68","R68C21"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_6BR)"]
["W61","R61C23"," =IF(_UnitType07_Name=0,\"\",\"Rent\")"]
["W62","R62C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_0BR)"]
["W63","R63C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_1BR)"]
["W64","R64C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_2BR)"]
["W65","R65C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_3BR)"]
["W66","R66C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_4BR)"]
["W67","R67C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_5BR)"]
["W68","R68C23"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_6BR)"]
["I69","R69C9"," =_MarketAnalysis_TotalUnits_ALLBR",0]
["J69","R69C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_UnitsCount_ALLBR)"]
["L61","R61C12"," =IF(_UnitType02_Name=0,\"\",\"Count\")"]
["L62","R62C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_0BR)"]
["L63","R63C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_1BR)"]
["L64","R64C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_2BR)"]
["L65","R65C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_3BR)"]
["L66","R66C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_4BR)"]
["L67","R67C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_5BR)"]
["L68","R68C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_6BR)"]
["L69","R69C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_UnitsCount_ALLBR)"]
["N61","R61C14"," =IF(_UnitType03_Name=0,\"\",\"Count\")"]
["N62","R62C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_0BR)"]
["N63","R63C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_1BR)"]
["N64","R64C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_2BR)"]
["N65","R65C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_3BR)"]
["N66","R66C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_4BR)"]
["N67","R67C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_5BR)"]
["N68","R68C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_6BR)"]
["N69","R69C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_UnitsCount_ALLBR)"]
["P61","R61C16"," =IF(_UnitType04_Name=0,\"\",\"Count\")"]
["P62","R62C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_0BR)"]
["P63","R63C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_1BR)"]
["P64","R64C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_2BR)"]
["P65","R65C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_3BR)"]
["P66","R66C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_4BR)"]
["P67","R67C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_5BR)"]
["P68","R68C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_6BR)"]
["P69","R69C16"," =IF(_UnitType04_Name=0,\"\",_UnitType04_UnitsCount_ALLBR)"]
["R61","R61C18"," =IF(_UnitType05_Name=0,\"\",\"Count\")"]
["R62","R62C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_0BR)"]
["R63","R63C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_1BR)"]
["R64","R64C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_2BR)"]
["R65","R65C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_3BR)"]
["R66","R66C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_4BR)"]
["R67","R67C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_5BR)"]
["R68","R68C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_6BR)"]
["R69","R69C18"," =IF(_UnitType05_Name=0,\"\",_UnitType05_UnitsCount_ALLBR)"]
["T61","R61C20"," =IF(_UnitType06_Name=0,\"\",\"Count\")"]
["T62","R62C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_0BR)"]
["T63","R63C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_1BR)"]
["T64","R64C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_2BR)"]
["T65","R65C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_3BR)"]
["T66","R66C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_4BR)"]
["T67","R67C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_5BR)"]
["T68","R68C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_6BR)"]
["T69","R69C20"," =IF(_UnitType06_Name=0,\"\",_UnitType06_UnitsCount_ALLBR)"]
["V61","R61C22"," =IF(_UnitType07_Name=0,\"\",\"Count\")"]
["V62","R62C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_0BR)"]
["V63","R63C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_1BR)"]
["V64","R64C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_2BR)"]
["V65","R65C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_3BR)"]
["V66","R66C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_4BR)"]
["V67","R67C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_5BR)"]
["V68","R68C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_6BR)"]
["V69","R69C22"," =IF(_UnitType07_Name=0,\"\",_UnitType07_UnitsCount_ALLBR)"]
["G76","R76C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F76/_MarketAnalysis_TotalUnits_ALLBR)"]
["G77","R77C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F77/_MarketAnalysis_TotalUnits_ALLBR)"]
["F78","R78C6"," =F76+F77",0]
["G78","R78C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F78/_MarketAnalysis_TotalUnits_ALLBR)"]
["G80","R80C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F80/_MarketAnalysis_TotalUnits_ALLBR)"]
["G81","R81C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F81/_MarketAnalysis_TotalUnits_ALLBR)"]
["F82","R82C6"," =F78-F80-F81",0]
["G82","R82C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F82/_MarketAnalysis_TotalUnits_ALLBR)"]
["F84","R84C6"," =_TotalOtherIncome_Income",0]
["G84","R84C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F84/_MarketAnalysis_TotalUnits_ALLBR)"]
["F85","R85C6"," =F82+F84",0]
["G85","R85C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F85/_MarketAnalysis_TotalUnits_ALLBR)"]
["F88","R88C6"," =_Expense_MHSelected_TotalDisbursement",0]
["G88","R88C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F88/_MarketAnalysis_TotalUnits_ALLBR)"]
["F90","R90C6"," =_UnderwritingNOI_MHSelected_UnderwritingNOI",-0.02]
["G90","R90C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F90/_MarketAnalysis_TotalUnits_ALLBR)"]
["F91","R91C6"," =_Calculations_TotalDebtService_Year1",0]
["G91","R91C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F91/_MarketAnalysis_TotalUnits_ALLBR)"]
["F92","R92C6"," =F90-F91",-0.02]
["G92","R92C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F92/_MarketAnalysis_TotalUnits_ALLBR)"]
["F94","R94C6"," =LoanSizing_Dashboard_CombinedDSCYear1"]
["D97","R97C4"," =_AdministrativeExpenses_Input_ManagementFee",0.04]
["F97","R97C6"," =_AdministrativeExpenses_MHSelected_ManagementFee",0]
["G97","R97C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F97/_MarketAnalysis_TotalUnits_ALLBR)"]
["H97","R97C8"," =IF(_GrossSF_Buildings=0,\"\",F97/_GrossSF_Buildings)"]
["F98","R98C6"," =_AdministrativeExpenses_MHSelected_TotalExpense-_AdministrativeExpenses_MHSelected_ManagementFee",0]
["G98","R98C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F98/_MarketAnalysis_TotalUnits_ALLBR)"]
["H98","R98C8"," =IF(_GrossSF_Buildings=0,\"\",F98/_GrossSF_Buildings)"]
["F99","R99C6"," =_MaintenanceExpenses_MHSelected_TotalExpense",0]
["G99","R99C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F99/_MarketAnalysis_TotalUnits_ALLBR)"]
["H99","R99C8"," =IF(_GrossSF_Buildings=0,\"\",F99/_GrossSF_Buildings)"]
["F100","R100C6"," =_GeneralExpenses_MHSelected_ResidentServices",0]
["G100","R100C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F100/_MarketAnalysis_TotalUnits_ALLBR)"]
["H100","R100C8"," =IF(_GrossSF_Buildings=0,\"\",F100/_GrossSF_Buildings)"]
["F101","R101C6"," =_GeneralExpenses_MHSelected_Security",0]
["G101","R101C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F101/_MarketAnalysis_TotalUnits_ALLBR)"]
["H101","R101C8"," =IF(_GrossSF_Buildings=0,\"\",F101/_GrossSF_Buildings)"]
["F102","R102C6"," =_UtilityExpenses_MHSelected_TotalExpense",0]
["G102","R102C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F102/_MarketAnalysis_TotalUnits_ALLBR)"]
["H102","R102C8"," =IF(_GrossSF_Buildings=0,\"\",F102/_GrossSF_Buildings)"]
["F103","R103C6"," =_TaxInsuranceExpenses_MHSelected_Insurance",0]
["G103","R103C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F103/_MarketAnalysis_TotalUnits_ALLBR)"]
["H103","R103C8"," =IF(_GrossSF_Buildings=0,\"\",F103/_GrossSF_Buildings)"]
["F104","R104C6"," =_TaxInsuranceExpenses_MHSelected_TaxesOther+_TaxInsuranceExpenses_MHSelected_Interest+_GeneralExpenses_MHSelected_SpecialEscrowDeposits",0]
["G104","R104C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F104/_MarketAnalysis_TotalUnits_ALLBR)"]
["H104","R104C8"," =IF(_GrossSF_Buildings=0,\"\",F104/_GrossSF_Buildings)"]
["F105","R105C6"," =SUM(F97:F104)",0]
["G105","R105C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F105/_MarketAnalysis_TotalUnits_ALLBR)"]
["H105","R105C8"," =IF(_GrossSF_Buildings=0,\"\",F105/_GrossSF_Buildings)"]
["F107","R107C6"," =_TaxInsuranceExpenses_MHSelected_TaxesRealEstate",0]
["G107","R107C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F107/_MarketAnalysis_TotalUnits_ALLBR)"]
["H107","R107C8"," =IF(_GrossSF_Buildings=0,\"\",F107/_GrossSF_Buildings)"]
["F108","R108C6"," =_GeneralExpenses_MHSelected_ReplacementReserveDeposits",0]
["G108","R108C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F108/_MarketAnalysis_TotalUnits_ALLBR)"]
["H108","R108C8"," =IF(_GrossSF_Buildings=0,\"\",F108/_GrossSF_Buildings)"]
["F109","R109C6"," =_GeneralExpenses_MHSelected_MortgageInsurancePremium",0]
["G109","R109C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F109/_MarketAnalysis_TotalUnits_ALLBR)"]
["H109","R109C8"," =IF(_GrossSF_Buildings=0,\"\",F109/_GrossSF_Buildings)"]
["F110","R110C6"," =SUM(F105:F109)",0]
["G110","R110C7"," =IF(_MarketAnalysis_TotalUnits_ALLBR=0,\"\",F110/_MarketAnalysis_TotalUnits_ALLBR)"]
["H110","R110C8"," =IF(_GrossSF_Buildings=0,\"\",F110/_GrossSF_Buildings)"]
["F112","R112C6"," =IF(F85=0,\"\",F110/F85)"]
["D116","R116C4"," =DevelopmentName",0]
["E116","R116C5"," "]
["D117","R117C4"," =LoanSizing_Dashboard_FixedDSCRatio",0]
["E117","R117C5"," "]
["D118","R118C4"," =_FirstMortgageLoan_Amortization",40]
["E118","R118C5"," "]
["H139","R139C8"," =_LoanSizing_Dashboard_SupportableLoanAmt",0]
["I139","R139C9"," "]
["J139","R139C10"," "]
["K139","R139C11"," "]
["H141","R141C8"," =_LoanSizing_Dashboard_LoanConstant",2.5000000000000001E-2]
["I141","R141C9"," "]
["J141","R141C10"," "]
["K141","R141C11"," "]
["H145","R145C8"," =IFERROR(((_UnitType01_NetRent_0BR*_UnitType01_UnitsCount_0BR)+(_UnitType02_NetRent_0BR*_UnitType02_UnitsCount_0BR)+(_UnitType03_NetRent_0BR*_UnitType03_UnitsCount_0BR)+(_UnitType04_NetRent_0BR*_UnitType04_UnitsCount_0BR)+(_UnitType05_NetRent_0BR*_UnitType05_UnitsCount_0BR)+(_UnitType06_NetRent_0BR*_UnitType06_UnitsCount_0BR)+(_UnitType07_NetRent_0BR*_UnitType07_UnitsCount_0BR))/_MarketAnalysis_TotalUnits_0BR,0)",0]
["I145","R145C9"," "]
["J145","R145C10"," "]
["K145","R145C11"," "]
["H146","R146C8"," =IFERROR(((_UnitType01_NetRent_1BR*_UnitType01_UnitsCount_1BR)+(_UnitType02_NetRent_1BR*_UnitType02_UnitsCount_1BR)+(_UnitType03_NetRent_1BR*_UnitType03_UnitsCount_1BR)+(_UnitType04_NetRent_1BR*_UnitType04_UnitsCount_1BR)+(_UnitType05_NetRent_1BR*_UnitType05_UnitsCount_1BR)+(_UnitType06_NetRent_1BR*_UnitType06_UnitsCount_1BR)+(_UnitType07_NetRent_1BR*_UnitType07_UnitsCount_1BR))/_MarketAnalysis_TotalUnits_1BR,0)",0]
["I146","R146C9"," "]
["J146","R146C10"," "]
["K146","R146C11"," "]
["H147","R147C8"," =IFERROR(((_UnitType01_NetRent_2BR*_UnitType01_UnitsCount_2BR)+(_UnitType02_NetRent_2BR*_UnitType02_UnitsCount_2BR)+(_UnitType03_NetRent_2BR*_UnitType03_UnitsCount_2BR)+(_UnitType04_NetRent_2BR*_UnitType04_UnitsCount_2BR)+(_UnitType05_NetRent_2BR*_UnitType05_UnitsCount_2BR)+(_UnitType06_NetRent_2BR*_UnitType06_UnitsCount_2BR)+(_UnitType07_NetRent_2BR*_UnitType07_UnitsCount_2BR))/_MarketAnalysis_TotalUnits_2BR,0)",0]
["I147","R147C9"," "]
["J147","R147C10"," "]
["K147","R147C11"," "]
["H148","R148C8"," =IFERROR(((_UnitType01_NetRent_3BR*_UnitType01_UnitsCount_3BR)+(_UnitType02_NetRent_3BR*_UnitType02_UnitsCount_3BR)+(_UnitType03_NetRent_3BR*_UnitType03_UnitsCount_3BR)+(_UnitType04_NetRent_3BR*_UnitType04_UnitsCount_3BR)+(_UnitType05_NetRent_3BR*_UnitType05_UnitsCount_3BR)+(_UnitType06_NetRent_3BR*_UnitType06_UnitsCount_3BR)+(_UnitType07_NetRent_3BR*_UnitType07_UnitsCount_3BR))/_MarketAnalysis_TotalUnits_3BR,0)",0]
["I148","R148C9"," "]
["J148","R148C10"," "]
["K148","R148C11"," "]
["H149","R149C8"," =IFERROR(((_UnitType01_NetRent_4BR*_UnitType01_UnitsCount_4BR)+(_UnitType02_NetRent_4BR*_UnitType02_UnitsCount_4BR)+(_UnitType03_NetRent_4BR*_UnitType03_UnitsCount_4BR)+(_UnitType04_NetRent_4BR*_UnitType04_UnitsCount_4BR)+(_UnitType05_NetRent_4BR*_UnitType05_UnitsCount_4BR)+(_UnitType06_NetRent_4BR*_UnitType06_UnitsCount_4BR)+(_UnitType07_NetRent_4BR*_UnitType07_UnitsCount_4BR))/_MarketAnalysis_TotalUnits_4BR,0)",0]
["I149","R149C9"," "]
["J149","R149C10"," "]
["K149","R149C11"," "]
["H150","R150C8"," =IFERROR(((_UnitType01_NetRent_5BR*_UnitType01_UnitsCount_5BR)+(_UnitType02_NetRent_5BR*_UnitType02_UnitsCount_5BR)+(_UnitType03_NetRent_5BR*_UnitType03_UnitsCount_5BR)+(_UnitType04_NetRent_5BR*_UnitType04_UnitsCount_5BR)+(_UnitType05_NetRent_5BR*_UnitType05_UnitsCount_5BR)+(_UnitType06_NetRent_5BR*_UnitType06_UnitsCount_5BR)+(_UnitType07_NetRent_5BR*_UnitType07_UnitsCount_5BR))/_MarketAnalysis_TotalUnits_5BR,0)",0]
["I150","R150C9"," "]
["J150","R150C10"," "]
["K150","R150C11"," "]
["H151","R151C8"," =IFERROR(((_UnitType01_NetRent_6BR*_UnitType01_UnitsCount_6BR)+(_UnitType02_NetRent_6BR*_UnitType02_UnitsCount_6BR)+(_UnitType03_NetRent_6BR*_UnitType03_UnitsCount_6BR)+(_UnitType04_NetRent_6BR*_UnitType04_UnitsCount_6BR)+(_UnitType05_NetRent_6BR*_UnitType05_UnitsCount_6BR)+(_UnitType06_NetRent_6BR*_UnitType06_UnitsCount_6BR)+(_UnitType07_NetRent_6BR*_UnitType07_UnitsCount_6BR))/_MarketAnalysis_TotalUnits_6BR,0)",0]
["I151","R151C9"," "]
["J151","R151C10"," "]
["K151","R151C11"," "]
["H157","R157C8"," =IF(_MarketAnalysis_TotalUnits_0BR=0,\"\",_AverageSF_0Bedroom)"]
["I157","R157C9"," =IF(_MarketAnalysis_TotalUnits_1BR=0,\"\",_AverageSF_1Bedroom)"]
["J157","R157C10"," =IF(_MarketAnalysis_TotalUnits_2BR=0,\"\",_AverageSF_2Bedroom)"]
["K157","R157C11"," =IF(_MarketAnalysis_TotalUnits_3BR=0,\"\",_AverageSF_3Bedroom)"]
["L157","R157C12"," =IF(_MarketAnalysis_TotalUnits_4BR=0,\"\",_AverageSF_4Bedroom)"]
["M157","R157C13"," =IF(_MarketAnalysis_TotalUnits_5BR=0,\"\",_AverageSF_5Bedroom)"]
["N157","R157C14"," =IF(_MarketAnalysis_TotalUnits_6BR=0,\"\",_AverageSF_6Bedroom)"]
["H158","R158C8"," =IF(_MarketAnalysis_TotalUnits_0BR=0,\"\",_HasElevator_0Bedroom)"]
["I158","R158C9"," =IF(_MarketAnalysis_TotalUnits_1BR=0,\"\",_HasElevator_1Bedroom)"]
["J158","R158C10"," =IF(_MarketAnalysis_TotalUnits_2BR=0,\"\",_HasElevator_2Bedroom)"]
["K158","R158C11"," =IF(_MarketAnalysis_TotalUnits_3BR=0,\"\",_HasElevator_3Bedroom)"]
["L158","R158C12"," =IF(_MarketAnalysis_TotalUnits_4BR=0,\"\",_HasElevator_4Bedroom)"]
["M158","R158C13"," =IF(_MarketAnalysis_TotalUnits_5BR=0,\"\",_HasElevator_5Bedroom)"]
["N158","R158C14"," =IF(_MarketAnalysis_TotalUnits_6BR=0,\"\",_HasElevator_6Bedroom)"]
["H160","R160C8"," =IF(_MarketAnalysis_TotalUnits_0BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H145)"]
["I160","R160C9"," =IF(_MarketAnalysis_TotalUnits_1BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H146)"]
["J160","R160C10"," =IF(_MarketAnalysis_TotalUnits_2BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H147)"]
["K160","R160C11"," =IF(_MarketAnalysis_TotalUnits_3BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H148)"]
["L160","R160C12"," =IF(_MarketAnalysis_TotalUnits_4BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H149)"]
["M160","R160C13"," =IF(_MarketAnalysis_TotalUnits_5BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H150)"]
["N160","R160C14"," =IF(_MarketAnalysis_TotalUnits_6BR=0,\"\",(PMT(0.1/12,20*12,-1)*12*(_LoanSizing_Dashboard_SupportableLoanAmt+$H$140)-(_LoanSizing_Dashboard_SupportableLoanAmt*_LoanSizing_Dashboard_LoanConstant))/12/_MarketAnalysis_TotalUnits_ALLBR+H151)"]
["H163","R163C8"," =IF(_MarketAnalysis_TotalUnits_0BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H145)"]
["I163","R163C9"," =IF(_MarketAnalysis_TotalUnits_1BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H146)"]
["J163","R163C10"," =IF(_MarketAnalysis_TotalUnits_2BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H147)"]
["K163","R163C11"," =IF(_MarketAnalysis_TotalUnits_3BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H148)"]
["L163","R163C12"," =IF(_MarketAnalysis_TotalUnits_4BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H149)"]
["M163","R163C13"," =IF(_MarketAnalysis_TotalUnits_5BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H150)"]
["N163","R163C14"," =IF(_MarketAnalysis_TotalUnits_6BR=0,\"\",_LoanSizing_Dashboard_LoanConstant*$H$140/(_MarketAnalysis_TotalUnits_ALLBR*12)+H151)"]
["H169","R169C8"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_0BR)"]
["I169","R169C9"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_1BR)"]
["J169","R169C10"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_2BR)"]
["K169","R169C11"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_3BR)"]
["L169","R169C12"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_4BR)"]
["M169","R169C13"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_5BR)"]
["N169","R169C14"," =IF(_UnitType01_Name=0,\"\",_UnitType01_NetRent_6BR)"]
["H170","R170C8"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_0BR)"]
["I170","R170C9"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_1BR)"]
["J170","R170C10"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_2BR)"]
["K170","R170C11"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_3BR)"]
["L170","R170C12"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_4BR)"]
["M170","R170C13"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_5BR)"]
["N170","R170C14"," =IF(_UnitType02_Name=0,\"\",_UnitType02_NetRent_6BR)"]
["H171","R171C8"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_0BR)"]
["I171","R171C9"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_1BR)"]
["J171","R171C10"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_2BR)"]
["K171","R171C11"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_3BR)"]
["L171","R171C12"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_4BR)"]
["M171","R171C13"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_5BR)"]
["N171","R171C14"," =IF(_UnitType03_Name=0,\"\",_UnitType03_NetRent_6BR)"]
["H172","R172C8"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_0BR)"]
["I172","R172C9"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_1BR)"]
["J172","R172C10"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_2BR)"]
["K172","R172C11"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_3BR)"]
["L172","R172C12"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_4BR)"]
["M172","R172C13"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_5BR)"]
["N172","R172C14"," =IF(_UnitType04_Name=0,\"\",_UnitType04_NetRent_6BR)"]
["H173","R173C8"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_0BR)"]
["I173","R173C9"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_1BR)"]
["J173","R173C10"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_2BR)"]
["K173","R173C11"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_3BR)"]
["L173","R173C12"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_4BR)"]
["M173","R173C13"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_5BR)"]
["N173","R173C14"," =IF(_UnitType05_Name=0,\"\",_UnitType05_NetRent_6BR)"]
["H174","R174C8"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_0BR)"]
["I174","R174C9"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_1BR)"]
["J174","R174C10"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_2BR)"]
["K174","R174C11"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_3BR)"]
["L174","R174C12"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_4BR)"]
["M174","R174C13"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_5BR)"]
["N174","R174C14"," =IF(_UnitType06_Name=0,\"\",_UnitType06_NetRent_6BR)"]
["H175","R175C8"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_0BR)"]
["I175","R175C9"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_1BR)"]
["J175","R175C10"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_2BR)"]
["K175","R175C11"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_3BR)"]
["L175","R175C12"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_4BR)"]
["M175","R175C13"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_5BR)"]
["N175","R175C14"," =IF(_UnitType07_Name=0,\"\",_UnitType07_NetRent_6BR)"]
["F169","R169C6"," =IF(_UnitType01_Name=0,\"\",_UnitType01_Name)"]
["F170","R170C6"," =IF(_UnitType02_Name=0,\"\",_UnitType02_Name)"]
["F171","R171C6"," =IF(_UnitType03_Name=0,\"\",_UnitType03_Name)"]
["F172","R172C6"," =IF(_UnitType04_Name=0,\"\",_UnitType04_Name)"]
["F173","R173C6"," =IF(_UnitType05_Name=0,\"\",_UnitType05_Name)"]
["F174","R174C6"," =IF(_UnitType06_Name=0,\"\",_UnitType06_Name)"]
["F175","R175C6"," =IF(_UnitType07_Name=0,\"\",_UnitType07_Name)"]

{"sheet":"SelectionList","index":22,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["SL_MSA_SelectionList",null,"SL_CurrentPhase",null,"SL_InsuranceTypes",null,"SL_YesNo",null,"SL_AuditDataSource"]
["Barnstable Town, MA MSA",null,"Potential",null,"HUD/FHA Risk Share",null,"Yes",null,"FOA Audit"]
["Berkshire County, MA (part) ",null,"Offer Contemplated",null,"FHA",null,"No",null,"ThirdParty Audit"]
["Boston-Cambridge-Quincy, MA-NH ",null,"Offer Outstanding",null,"FHLMC"]
["Brockton, MA ",null,"Offer Accepted",null,"FNMA"]
["Dukes County, MA",null,"Underwriting",null,"Uninsured",null,null,null,"SL_LoanSizingDataSource"]
["Eastern Worcester County, MA ",null,"Committed",null,null,null,null,null,"Borrower's Budget"]
["Easton-Raynham, MA ",null,"Construction",null,"SL_DevelopmentType",null,null,null,"Final Audit Trended"]
["Fitchburg-Leominster, MA ",null,"Lease Up",null,"Preservation"]
["Franklin County, MA ",null,null,null,"Production"]
["Lawrence, MA-NH ",null,"SL_TaxType",null,"Preservation & Production"]
["Lowell, MA ",null,"Taxable"]
["Nantucket County, MA",null,"Tax Exempt"]
["New Bedford, MA ",null,null,null,"SL_JuniorLoanType"]
["Pittsfield, MA ",null,null,null,"Workforce Housing Loan"]
["Providence-Fall River, RI-MA ",null,"SL_ProductType",null,"Supplemental Loan"]
["Springfield, MA MSA",null,"Construction / Permanent",null,"Other"]
["Taunton-Mansfield-Norton, MA ",null,"Permanent with Escrow"]
["Western Worcester County, MA ",null,"Permanent Forward"]
["Worcester, MA ",null,"Other"]