{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["I","II","III","Backstage"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":26,"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":"I","index":0,"n_rows":38,"n_cols":154,"rows_kept":38,"cut":false,"hidden":false,"merged":[[4,2,4,141],[6,2,6,141],[5,120,5,141],[23,26,23,141],[22,29,22,31],[17,2,17,141],[19,26,19,141],[23,2,23,24],[22,32,22,141],[15,2,15,141],[21,2,21,25],[21,26,21,141],[12,2,12,138],[35,2,35,24],[25,2,25,24],[31,26,31,141],[33,26,33,141],[35,26,35,141],[25,26,25,141],[31,2,31,24],[33,2,33,24],[29,2,29,24],[27,2,27,24],[29,26,29,141],[27,26,27,141],[13,2,13,141],[8,2,11,141]]}
[null,"xQuestion","Go to Section:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xAutoFit","xShow/Hide","xTrigger","xTableSum","xWrap","xSelect","zE_Indicator","zE_Check1","zE_Check2","zE_Check3","zComment"]
[]
[null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-17"]
[null,null,"Instructions"]
[]
[null,null,"If you have questions or issues using this form, contact the Guide Team at mf_guide_team@freddiemac.com. \n\nThe following parties must each complete and deliver to the lender a separate Real Estate Schedule."]
[]
[]
[]
[]
[null,null,"•  The Borrower if it is not an SPE or SAE (i.e. it owns other property in addition to the subject property).\n•  Key Borrower Principals, unless newly formed."]
[]
[null,null,"The Real Estate Schedule must be in a spreadsheet format and must include a list of all real estate projects for which the above-referenced parties have a current ownership interest as a Borrower or Key Borrower Principal. \n\n•  Loans with potential recourse obligations beyond customary non-recourse carveouts must be identified. \n•  The full recourse obligation to the lender must be reported, including the entire amount of joint and several guarantees.                                                                                                    \n•  For loans on properties under construction, the loan amount drawn to date and the as-is value should be reported.               \n\nThe Freddie Mac Real Estate Schedule Form 1116 format (see “Real Estate Schedule” section) is strongly preferred. If an alternative Real Estate Schedule format is delivered, each property listed in the schedule must include a data point for each of the fields identified in the Real Estate Schedule section.\n\nIn addition, each party submitting Form 1116 or an alternative Real Estate Schedule must certify the accuracy of each item on the Real Estate Schedule via Form 1112, Borrower and Key Borrower Principal Blanket Certification."]
[]
[null,null,"Definitions"]
[]
[null,null,"Borrower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means the party obligated to repay the indebtedness secured by the Property. The Borrower must, in Freddie Mac's judgment, have sufficient financial, operational and management capacity. Acceptable Borrowers are described in Freddie Mac Multifamily Seller/Servicer Guide Section 9.2 or 9SBL.2, as applicable. "]
[]
[null,null,"Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means the power to manage, control or direct the decisions of an entity."]
[]
[null,null,"Guarantor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means any person or entity who signs the Guaranty to evidence that it will be liable for recourse events for the Mortgage.  "]
[]
[null,null,"Key Borrower Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\tMeans the following parties:\n•\t  Any Guarantor, regardless of the amount of ownership interest in the Borrower and even if not in the organizational structure of the Borrower\n•\t  Seniors Housing Operator\n•\t  Any operator of the Property that is a Master Tenant under a master lease structure (e.g., a Delaware Statutory Trust or Shariah-compliant loan)                                                                 •\t  Any person or entity that has Ultimate Control (direct or indirect) of the Borrower,  Borrower-affiliated Seniors Housing Operator, or Borrower-affiliated Master Tenant\n•\t  Any Pre-Approved Transferee\n•\t  Any non-Controlling person or entity that meets both of the following conditions, including LIHTC Investors:\n              •  Has aggregate ownership (direct or indirect) of 50% or more in the Borrower, Borrower-affiliated Seniors Housing Operator, or Borrower-affiliated master tenant\n              •  Is not owned by any other person or entity that also has aggregate ownership (direct or indirect) of 50% or more in the Borrower, Borrower-affiliated Seniors Housing Operator, or Borrower-affiliated master tenant\n              •  If a trust meets the two conditions above, the following parties are also considered Key Borrower Principals:\n                            •  The settlor (grantor) of a living or revocable trust\n                            •  The beneficiary of an irrevocable trust if the beneficiary has aggregate ownership (direct or indirect) of 50% or more of the Borrower, Borrower-affiliated Seniors Housing, Operator, or Borrower-affiliated master tenant\n•\t  Any individual or entity that does not meet the criteria set forth above but who is determined by Freddie Mac to be a Key Borrower Principal. These may include individuals or entities defined as a Required Equity Owner in the Loan Agreement."]
[]
[null,null,"Master Tenant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A Master Tenant is the tenant that operates the Property under a master lease. A master lease structure is usually used in a Shariah compliant loan or Delaware Statutory Trust loan."]
[]
[null,null,"Operator (sometimes referred to as the “Lessee”)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means an entity that operates the Property under a master operating lease. Operating leases are frequently used in the Seniors Housing industry. An Operator may be affiliated with the Borrower or may be an unrelated third-party Operator."]
[]
[null,null,"Pre-Approved Transferee ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any person or entity that is pre-approved by lender to assume Ultimate Control (direct or indirect) of Borrower, Borrower-affiliated Seniors Housing Operator, or Borrower-affiliated Master Tenant."]
[]
[null,null,"Seniors Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As defined in the Freddie Mac Multifamily Seller/Servicer Guide"]
[]
[null,null,"Ultimate Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means ultimate persons or entities that have Control (direct or indirect) of an entity. A party with Ultimate Control must be one of the following:\n•\t  An individual, \n•\t  Private Investment Fund as defined in the Freddie Mac Multifamily Seller/Servicer Guide,\n•\t  A revocable trust (including the settlor/grantor and trustee of the revocable trust), or \n•\t  A U.S. public company (U.S. publicly traded entity)."]
[]
[null,null,"Freddie Mac Multifamily Form 1116 (06/13/24)"]

{"sheet":"II","index":1,"n_rows":47,"n_cols":392,"rows_kept":47,"cut":false,"hidden":false,"merged":[[21,239,21,251],[15,157,15,170],[15,171,15,182],[15,183,15,192],[15,193,15,202],[15,203,15,220],[16,203,16,220],[17,203,17,220],[18,203,18,220],[19,203,19,220],[16,193,16,202],[17,193,17,202],[18,193,18,202],[16,239,16,251],[17,239,17,251],[18,239,18,251],[19,239,19,251],[20,239,20,251],[15,221,15,238],[19,221,19,238],[18,171,18,182],[18,183,18,192],[19,183,19,192],[18,221,18,238],[25,347,25,353],[20,388,21,388],[20,389,21,389],[20,390,21,390],[20,366,21,372],[20,386,21,386],[20,347,21,353],[20,354,21,365],[20,385,21,385],[20,379,21,379],[25,354,25,365],[25,366,25,372],[20,383,21,383],[20,384,21,384],[20,376,21,376],[20,377,21,377],[15,288,15,305],[18,347,19,353],[18,330,19,346],[20,391,21,391],[20,378,21,378],[20,387,21,387],[20,380,21,380],[16,252,16,269],[17,252,17,269],[16,330,17,346],[16,270,17,287],[16,288,17,305],[16,306,17,323],[16,324,17,329],[16,347,17,353],[16,366,17,372],[18,354,19,365],[18,366,19,372],[18,252,18,269],[19,252,19,269],[18,270,19,287],[18,288,19,305],[18,306,19,323],[18,324,19,329],[14,143,14,156],[14,157,14,170],[14,171,14,182],[14,183,14,192],[14,366,14,372],[14,347,14,353],[14,354,14,365],[16,354,17,365],[15,306,15,323],[15,324,15,329],[15,330,15,346],[14,221,14,238],[15,354,15,365],[14,330,14,346],[15,366,15,372],[15,347,15,353],[14,239,14,251],[14,270,14,287],[14,288,14,305],[14,306,14,323],[14,324,14,329],[15,239,15,251],[14,252,14,269],[15,270,15,287],[15,49,15,60],[20,1,21,4],[20,193,20,202],[18,1,19,4],[18,5,19,28],[18,29,19,48],[18,49,19,60],[18,61,19,68],[18,69,19,82],[18,83,19,96],[18,97,19,107],[18,108,19,114],[18,143,19,156],[18,157,19,170],[18,115,19,128],[18,129,19,142],[16,171,16,182],[17,171,17,182],[20,171,20,182],[20,183,20,192],[20,69,21,82],[20,83,21,96],[20,5,21,28],[20,29,21,48],[14,5,14,28],[14,29,14,48],[14,49,14,60],[39,1,39,19],[39,20,39,54],[39,55,39,372],[37,1,37,19],[37,20,37,54],[26,366,26,372],[37,55,37,372],[21,193,21,202],[27,347,27,353],[26,270,26,287],[26,193,26,202],[21,203,21,220],[26,330,26,346],[26,324,26,329],[21,183,21,192],[20,143,21,156],[25,193,25,202],[15,108,15,114],[15,115,15,128],[28,366,28,372],[25,97,25,107],[2,1,2,372],[5,1,5,372],[6,1,6,372],[7,1,7,372],[16,69,17,82],[16,83,17,96],[16,97,17,107],[16,1,17,4],[16,5,17,28],[16,29,17,48],[16,49,17,60],[16,61,17,68],[16,108,17,114],[16,115,17,128],[16,129,17,142],[16,143,17,156],[16,157,17,170],[15,29,15,48],[15,5,15,28],[15,129,15,142],[15,143,15,156],[14,1,14,4],[10,2,10,68],[14,129,14,142],[28,203,28,220],[28,221,28,238],[28,193,28,202],[25,61,25,96],[26,61,26,96],[26,288,26,305],[26,306,26,323],[27,270,27,287],[27,288,27,305],[27,306,27,323],[25,270,25,287],[25,288,25,305],[25,306,25,323],[26,115,26,128],[27,157,27,170],[27,61,27,96],[27,97,27,107],[26,354,26,365],[26,157,26,170],[26,129,26,142],[25,108,25,114],[15,83,15,96],[14,69,14,82],[20,270,21,287],[25,324,25,329],[20,252,20,269],[21,252,21,269],[25,221,25,238],[21,221,21,238],[20,288,21,305],[20,306,21,323],[20,324,21,329],[15,69,15,82],[26,347,26,353],[14,193,14,202],[14,203,14,220],[20,221,20,238],[19,171,19,182],[19,193,19,202],[16,221,16,238],[17,221,17,238],[20,49,21,60],[20,61,21,68],[20,97,21,107],[20,108,21,114],[20,115,21,128],[25,157,25,170],[20,157,21,170],[21,171,21,182],[25,203,25,220],[20,129,21,142],[14,61,14,68],[28,354,28,365],[28,61,28,96],[20,330,21,346],[20,203,20,220],[25,330,25,346],[29,61,29,183],[30,61,30,183],[10,71,10,137],[26,108,26,114],[27,108,27,114],[28,324,28,329],[16,183,16,192],[17,183,17,192],[27,193,27,202],[26,203,26,220],[26,221,26,238],[27,203,27,220],[27,221,27,238],[26,97,26,107],[15,61,15,68],[14,97,14,107],[14,108,14,114],[14,115,14,128],[29,252,29,269],[30,252,30,269],[14,83,14,96],[15,97,15,107],[38,1,38,19],[38,20,38,54],[38,55,38,372],[28,97,28,107],[27,115,27,128],[27,330,27,346],[27,324,27,329],[28,157,28,170],[28,115,28,128],[27,129,27,142],[28,129,28,142],[28,330,28,346],[33,1,33,372],[28,108,28,114],[27,354,27,365],[27,366,27,372],[28,270,28,287],[28,288,28,305],[28,306,28,323],[28,347,28,353]]}
[null,"Go to Section:"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Borrower or Key Borrower Principal (referred to as COMPANY below)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As-Of Date:"]
[]
[]
[]
[null,"Property Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuation"]
[null,"#",null,null,null,"Property Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,"Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Type",null,null,null,null,null,null,null,null,null,null,null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Year Built",null,null,null,null,null,null,"Current Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year Acquired",null,null,null,null,null,null,null,null,null,null,null,null,null,"Company's Ownership Role",null,null,null,null,null,null,null,null,null,null,null,null,null,"Company's Ownership Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,"Lender",null,null,null,null,null,null,null,null,null,null,null,"Loan Type",null,null,null,null,null,null,null,null,null,"Maturity Date",null,null,null,null,null,null,null,null,null,"Outstanding Loan Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I/O or Amortizing",null,null,null,null,null,null,null,null,null,null,null,null,"Recourse Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EGI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current NOI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCR",null,null,null,null,null,"Current Market Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap Rate",null,null,null,null,null,null,"Value per Unit",null,null,null,null,null,null,null,null,null,null,null,"Total LTV",null,null,null,null,null,null,null,{"$f":"SUM(NK17:NK22)+100","v":103},null,{"$f":"CT15","v":"Units"},{"$f":"DE15","v":"Year Built"},{"$f":"DL15","v":"Current Occupancy"},{"$f":"DZ15","v":"Year Acquired"},{"$f":"FB15","v":"Company's Ownership Interest"},{"$f":"GL15","v":"Maturity Date"},{"$f":"HN15","v":"Annual Debt Service"},{"$f":"JK15","v":"EGI"},{"$f":"KC15","v":"Operating Expenses"},{"$f":"KU15","v":"Current NOI"},{"$f":"LM15","v":"DCR"},{"$f":"LS15","v":"Current Market Value"},{"$f":"MJ15","v":"Cap Rate"},{"$f":"MQ15","v":"Value per Unit"},{"$f":"NC15","v":"Total LTV"},"Total amount of outstanding loans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means leased and physically in\nplace (enter most current)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrower or Borrower Principal's legal\nownership role in the property (i.e. LP, GP, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage ownership the Borrower or\nBorrower Principal has in each identified\nproperty",null,null,null,null,null,null,null,null,null,null,null,null,null,"Lender's name",null,null,null,null,null,null,null,null,null,null,null,"Select from drop down",null,null,null,null,null,null,null,null,null,"Maturity date",null,null,null,null,null,null,null,null,null,"UPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount of P&I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select from drop down",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total annual EGI for\nIncome the property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total annual operating expenses for the property including all real estate taxes,\ninsurance, management fees, etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"List the annual net cash flow or net operating\nincome for the property before debt service payments. Also insert the 12-month period over\n\"identify period\" after the \"NO I\" heading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The current fair market value of the\nproperty and the date of such valuation over\n\"identify period\" after the \"Current Market Value\"\nheading"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(GV17>0,KU17/(HN17+HN18),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(KU17=0,\"\",KU17/LS17),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(OR(CT17=\"\",CT17=0)=TRUE,\"\",LS17/CT17)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS17>0,(GV17+GV18)/LS17,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(LS17<(GV17+GV18),\"Yes\",\"No\")","v":"No"},1,null,{"$f":"CT17","v":0},{"$f":"DE17","v":0},{"$f":"DL17","v":0},{"$f":"DZ17","v":0},{"$f":"FB17","v":0},"00:00:00",0,{"$f":"JK17","v":0},{"$f":"KC17","v":0},{"$f":"KU17","v":0},{"$f":"LM17","v":""},{"$f":"LS17","v":0},{"$f":"MJ17","v":""},{"$f":"MQ17","v":""},{"$f":"NC17","v":""},{"$f":"GV17+GV18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS17<(GV17+GV18),\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,{"$f":"GL18","v":"00:00:00"},{"$f":"HN18","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(GV19>0,KU19/(HN19+HN20),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(KU19=0,\"\",KU19/LS19),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(OR(CT19=\"\",CT19=0)=TRUE,\"\",LS19/CT19)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS19>0,(GV19+GV20)/LS19,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(LS19<(GV19+GV20),\"Yes\",\"No\")","v":"No"},1,null,{"$f":"CT19","v":0},{"$f":"DE19","v":0},{"$f":"DL19","v":0},{"$f":"DZ19","v":0},{"$f":"FB19","v":0},{"$f":"GL19","v":"00:00:00"},{"$f":"HN19","v":0},{"$f":"JK19","v":0},{"$f":"KC19","v":0},{"$f":"KU19","v":0},{"$f":"LM19","v":""},{"$f":"LS19","v":0},{"$f":"MJ19","v":""},{"$f":"MQ19","v":""},{"$f":"NC19","v":""},{"$f":"GV19+GV20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS19<(GV19+GV20),\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,{"$f":"GL20","v":"00:00:00"},{"$f":"HN20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(GV21>0,KU21/(HN21+HN22),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(KU21=0,\"\",KU21/LS21),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(OR(CT21=\"\",CT21=0)=TRUE,\"\",LS21/CT21)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS21>0,(GV21+GV22)/LS21,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(LS21<(GV21+GV22),\"Yes\",\"No\")","v":"No"},1,null,{"$f":"CT21","v":0},{"$f":"DE21","v":0},{"$f":"DL21","v":0},{"$f":"DZ21","v":0},{"$f":"FB21","v":0},"00:00:00",0,{"$f":"JK21","v":0},{"$f":"KC21","v":0},{"$f":"KU21","v":0},{"$f":"LM21","v":""},{"$f":"LS21","v":0},{"$f":"MJ21","v":""},{"$f":"MQ21","v":""},{"$f":"NC21","v":""},{"$f":"GV21+GV22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS21<(GV21+GV22),\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,null,"00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LS23<GV23,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CT17:DD22)=0,\"\",SUM(CT17:DD22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(GV17:HM22)=0,\"\",SUM(GV17:HM22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(HN17:IE22)=0,\"\",SUM(HN17:IE22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(JK17:KB22)=0,\"\",SUM(JK17:KB22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(KC17:KT22)=0,\"\",SUM(KC17:KT22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(KU17:LL22)=0,\"\",SUM(KU17:LL22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(LS17:MI22)=0,\"\",SUM(LS17:MI22))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OB17:OB22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NM27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"NN27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"NO27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NP27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NQ27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NR27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(GV17:HM22)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NS27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NT27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NU27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NV27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NW27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"NX27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NY27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"NZ27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"OA27","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(NM17:NM22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NN17:NN22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NO17:NO22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NP17:NP22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NQ17:NQ22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NR17:NR22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NS17:NS22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NT17:NT22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NU17:NU22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NV17:NV22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NW17:NW22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NX17:NX22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NY17:NY22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(NZ17:NZ22,OB17:OB22)/OB26","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(OA17:OA22,LS17:LS22)/LS26","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CT17:DD22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(DE17:DK22)","v":0},null,null,null,null,null,null,{"$f":"MIN(DL17:DY22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(DZ17:EM22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(FB17:FO22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(GL17:GU22)","v":"00:00:00"},null,null,null,null,null,null,null,null,null,{"$f":"MIN(GV17:HM22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(HN17:IE22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(JK17:KB22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(KC17:KT22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(KU17:LL22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(LM17:LR22)","v":0},null,null,null,null,null,{"$f":"MIN(LS17:MI22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(MJ17:MP22)","v":0},null,null,null,null,null,null,{"$f":"MIN(MQ17:NB22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(NC17:NI22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(CT17:DD22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(DE17:DK22)","v":0},null,null,null,null,null,null,{"$f":"MAX(DL17:DY22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(DZ17:EM22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(FB17:FO22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(GL17:GU22)","v":"00:00:00"},null,null,null,null,null,null,null,null,null,{"$f":"MAX(GV17:HM22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(HN17:IE22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(JK17:KB22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(KC17:KT22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(KU17:LL22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(LM17:LR22)","v":0},null,null,null,null,null,{"$f":"MAX(LS17:MI22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(MJ17:MP22)","v":0},null,null,null,null,null,null,{"$f":"MAX(MQ17:NB22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(NC17:NI22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Recourse Amount on Properties where Outstanding Loan Amount Exceeds Current Market Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(NJ17:NJ22,\"Yes\",IS17:JJ22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Recourse Amount on All Properties ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IS17:JJ22)","v":0}]
[]
[]
[null,"Comments"]
[]
[null,"Provide comments as necessary for the properties above. "]
[]
[null,"Property Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NK39:NK40)+100","v":102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B39=\"\",\"\",IF(ISERROR(VLOOKUP(B39,$B$17:$AC$22,5,FALSE))=TRUE,\"Property number does not exist\",IF(VLOOKUP(B39,$B$17:$AC$22,5,FALSE)=0,\"Enter property name above\",(VLOOKUP(B39,$B$17:$AC$22,5,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"qwerty987"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B40=\"\",\"\",IF(ISERROR(VLOOKUP(B40,$B$17:$AC$22,5,FALSE))=TRUE,\"Property number does not exist\",IF(VLOOKUP(B40,$B$17:$AC$22,5,FALSE)=0,\"Enter property name above\",(VLOOKUP(B40,$B$17:$AC$22,5,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"qwerty987"]
[]
[]
[]
[]
[]
[]
[null,{"$f":"rngVersionNumber","v":"Freddie Mac Multifamily Form 1116 (06/13/24)"}]

{"sheet":"III","index":2,"n_rows":27,"n_cols":154,"rows_kept":27,"cut":false,"hidden":true,"merged":[[24,3,24,69],[24,73,24,141],[7,2,7,141],[14,3,14,4],[14,6,14,140],[15,3,15,4],[15,6,15,140],[16,3,16,4],[16,6,16,140],[17,3,17,4],[17,6,17,140],[20,3,20,69],[22,3,22,69],[22,73,22,141],[2,2,2,141],[3,2,3,141],[5,2,5,141],[6,120,6,141]]}
[null,"xQuestion","Go to Section:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xAutoFit","xShow/Hide","xTrigger","xTableSum","xWrap","xSelect","zE_Indicator","zE_Check1","zE_Check2","zE_Check3","zComment"]
[]
[]
[]
[]
[]
[]
[null,null,"Certification"]
[]
[null,null,"To induce the lender to make the loan requested by the Borrower, I hereby certify:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for myself"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"on behalf of the undersigned entity"]
[]
[null,null,null," •",null,null,"All information provided on this Schedule is true, complete and correct to the best of my knowledge and belief, and is made in good faith;"]
[null,null,null," •",null,null,"This Schedule contains a complete listing of all income producing real estate properties in which the undersigned is now involved; and"]
[null,null,null," •",null,null,"Except as shown on this Schedule, the undersigned is not involved in any other real estate which is expected to produce a net negative cash flow over the next 12 months."]
[]
[]
[null,null,null,"Name of Borrower or Key Borrower Principal"]
[]
[null,null,null,"Authorized signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[]
[null,null,null,"Name (typed or printed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title"]
[]
[]
[null,null,{"$f":"rngVersionNumber","v":"Freddie Mac Multifamily Form 1116 (06/13/24)"}]

{"sheet":"Backstage","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Status","Asset Type","Loan Type","IO or Amortizing"]
["Under Development","MF (conventional)","Fixed","Amortizing"]
["Lease-up","MF (Sect 8 and/or LIHTC)","Variable","Interest Only"]
["Stabilized","Student housing","Other"]
[null,"Seniors"]
[null,"Retail"]
[null,"Industrial"]
[null,"Office"]
[null,"Mixed use"]
[null,"Land"]
[null,"Personal residence"]
[null,"MHC"]
[null,"RV"]
[null,"MHC/RV"]
[null,"Residential Rental <5 units"]
[null,"Other"]