{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["_Proj"],"not_rendered":{"macros":1,"external_links":1,"defined_names":100},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"_Proj","index":0,"n_rows":237,"n_cols":10,"rows_kept":237,"merged":[[0,0,1,1],[0,2,1,2],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[84,0,84,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[109,0,109,1],[110,0,110,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[119,0,119,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[126,0,126,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[132,0,132,1],[133,0,133,1],[134,0,134,1],[135,0,135,1],[136,0,136,1],[137,0,137,1],[138,0,138,1],[139,0,139,1],[140,0,140,1],[141,0,141,1],[142,0,142,1],[143,0,143,1],[144,0,144,1],[145,0,145,1],[146,0,146,1],[147,0,147,1],[148,0,148,1],[149,0,149,1],[150,0,150,1],[151,0,151,1],[152,0,152,1],[153,0,153,1],[154,0,154,1],[155,0,155,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[159,0,159,1],[160,0,160,1],[161,0,161,1],[162,0,162,1],[163,0,163,1],[164,0,164,1],[165,0,165,1],[166,0,166,1],[167,0,167,1],[168,0,168,1],[169,0,169,1],[170,0,170,1],[171,0,171,1],[172,0,172,1],[173,0,173,1],[174,0,174,1],[175,0,175,1],[176,0,176,1],[177,0,177,1],[178,0,178,1],[179,0,179,1],[180,0,180,1],[181,0,181,1],[182,0,182,1],[183,0,183,1],[184,0,184,1],[185,0,185,1],[186,0,186,1],[187,0,187,1],[188,0,188,1],[189,0,189,1],[190,0,190,1],[191,0,191,1],[192,0,192,1],[193,0,193,1],[194,0,194,1],[195,0,195,1],[196,0,196,1],[197,0,197,1],[198,0,198,1],[199,0,199,1],[200,0,200,1],[201,0,201,1],[202,0,202,1],[203,0,203,1]],"flags":["formulas_cached_only"]}
["(Template Projection)",null,{"v":40,"d":"Years: 40"}]
[{"$nulls":6},"Proj"]
["ALL",null,2004,"% Diff",2005,null,"Name",{"$error":"#VALUE!"},"Prop Type",{"$error":"#REF!"}]
["Income",{"$nulls":5},"H","H"]
["Residential Rent",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Concessions",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Short-term Premiums",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Coop Maintenance Fee",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Adjusted Commercial",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Laundry",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Parking",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Miscellaneous Income",{"$nulls":5},"H","H"]
["Storage Unit Rental",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Unit Utility Reimbursement",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Lease Application Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Cable TV",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Internet Charges",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Phone Rental ",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Furnished Unit Premiums",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"}]
["Cleaning and Damage Charges",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"}]
["MTM Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Termination Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Lease Cancellation Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"}]
["Late Charges",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Pet Fee Income",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Pet Rental Income",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Forfeited Security Deposits",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["NSF Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Interest Income",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Transfer Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Clubhouse Rental",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Legal Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Vending Machine Income",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Administrative Fees",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Car Wash Income",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Misc. Income",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Miscellaneous Income",null,{"$error":"#REF!"},{"$nulls":3},"OS",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Miscellaneous Income",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Senior Housing Income",{"$nulls":5},"H","H","S",{"$error":"#REF!"}]
["Entrance Fee",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Additional Resident",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Ancillary Services",{"$nulls":5},"H","H","S",{"$error":"#REF!"}]
["Assisted Living Services",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Alzeimers Care",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Total Ancillary Services",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Miscellaneous Services",{"$nulls":5},"H","H","S",{"$error":"#REF!"}]
["Housekeeping",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Additional Meals",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Meds./Health",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Guest Fee Income",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Residential Services",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Nursing",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Transportation",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Other Misc. Services",{"$nulls":5},"OH","OH","S",{"$error":"#REF!"}]
["Total Other Miscellaneous Services",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Total Miscellaneous Services",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Total Senior Housing Income",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["GPI",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Vacancy / Coll. Loss",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Residential Vacancy / Coll. Loss",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Residential Vacancy",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Residential Coll. Loss",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Residential Vacancy / Coll. Loss",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Commercial Vacancy / Coll. Loss",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Vacancy / Coll. Loss",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Income (EGI)",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Expenses",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Taxes",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Real Estate Taxes",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Tax  Abatement",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Taxes",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Taxes",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Taxes",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Payment in lieu of Taxes",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Insurance",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Business Interruption",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Hazard",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Flood",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Property",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Earthquake",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Terrorism",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Mold",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Insurance",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Insurance",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Insurance",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Utilities",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Fuel ",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Gas",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Electric",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Water",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Sewer",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Utilities",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Utilities",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total  Utilities",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Maintenance and Repairs",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Trash",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Pest Control",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Housekeeping / Cleaning",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Tenant Turnover",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Building R&M",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Grounds / Landscaping",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Supplies",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Elevator",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Recreational Amenities",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Parking / Snow",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Maint. and Repairs",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Maintenance and Repairs",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Maintenance and Repairs",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Property Management",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Payroll",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["On-site Manager",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Security",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Maintenance Salaries",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Office Staff Salaries",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Payroll Taxes/Benefits",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Apartment Allowance",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Payroll",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Payroll",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Payroll",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["General & Administrative",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Advertising",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Leasing Commissions",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Office / Model, Down, & Employee Units",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Office Expenses",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Broadband",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Cable TV",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Phone",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Leased Furniture",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["License / Permits",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Corporate Units",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Gen. & Admin.",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other General & Administrative",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total General & Administrative",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Senior Housing Expenses",{"$nulls":5},"H","H","S",{"$error":"#REF!"}]
["Senior Housing General & Admin.",{"$nulls":5},"H","H","S",{"$error":"#REF!"}]
["Administrative / Management",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Dietary / Food Service",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Marketing",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Resident Services",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Assisted Living - Health Services",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Housekeeping - Personnel",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Activities / Social / Recreational",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Transportation",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Other SH G & A",{"$nulls":5},"OH","OH","S",{"$error":"#REF!"}]
["Total Other Senior Housing G & A",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Total Senior Housing Gen. & Admin.",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Senior Housing Service Expenses",{"$nulls":5},"H","H","S",{"$error":"#REF!"}]
["Dietary / Food Service",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Employee Training",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Health Service",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Housekeeping - Laundry",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Incontinence Care",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Resident Activities",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Special Maintenance",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Transportation",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Management Fee (for Services)",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Other SH Svc Exp",{"$nulls":5},"OH","OH","S",{"$error":"#REF!"}]
["Total Other Senior Housing Svc Exp",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Total Senior Housing Service Expenses",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Total Senior Housing Expenses",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},"S",{"$error":"#REF!"}]
["Professional Fees",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Legal",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Audit",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Professional Fees",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Professional Fees",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Professional Fees",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Miscellaneous Expenses",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Uncollectible Rent Reduction",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Expenses",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Expenses",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Expenses",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Reserves",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Carpet",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Window Treatments",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Range",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Refrigerator",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Dishwasher & Disposal",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Heating & A/C",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Boilers",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Roof",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Reserves",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Reserves",null,{"$error":"#REF!"},{"$nulls":3},"OT",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Reserves",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Expenses & Reserves",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["NOI",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Unsubordinated Ground Rent",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Cash Flow Before Debt Service",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Debt Service",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["FM 1st Mortgage",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["FM Subordinate Financing",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Non-FM Subordinate Financing",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Non-FM Subordinate Financing",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Total Debt Service",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Cash Flow",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Capital Expenditures",{"$nulls":5},"H","H",null,{"$error":"#REF!"}]
["Tenant Improvements",null,{"$error":"#REF!"},{"$nulls":3},"D",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
["Other Capital Exp",{"$nulls":5},"OH","OH",null,{"$error":"#REF!"}]
["Total Other Capital Expenditures",null,{"$error":"#REF!"},{"$nulls":3},"OT",0,null,{"$error":"#REF!"}]
["Total Capital Expenditures",null,{"$error":"#REF!"},{"$nulls":3},"ST",{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Net Cash Flow",null,{"$error":"#REF!"},{"$nulls":3},"CALC",{"$error":"#VALUE!"},null,{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
["Debt Service Coverage Ratio - 1st Mtg.",null,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Debt Service Coverage Ratio - All Debt",null,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":9},{"$error":"#REF!"}]