Spreadsheet: 886828d1736938855-formular-to-cashflow-rent-and-costs-sample-data
Sheet: Sheet1

PRE- LET CASHFLOW | Unit | Costs | Annual | Total Sqft | Construction Start Date | Construction End | Void Period(months) | Lease Start | Rent Free | Start Date | End Date | 2025-04-01 00:00:00 | 2025-05-01 00:00:00 | 2025-06-01 00:00:00 | 2025-07-01 00:00:00 | 2025-08-01 00:00:00 | 2025-09-01 00:00:00 | 2025-10-01 00:00:00 | 2025-11-01 00:00:00 | 2025-12-01 00:00:00 | 2026-01-01 00:00:00 | 2026-02-01 00:00:00 | 2026-03-01 00:00:00 | 2026-04-01 00:00:00 | 2026-05-01 00:00:00 | 2026-06-01 00:00:00 | 2026-07-01 00:00:00 | 2026-08-01 00:00:00 | 2026-09-01 00:00:00 | 2026-10-01 00:00:00 | 2026-11-01 00:00:00 | 2026-12-01 00:00:00 | 2027-01-01 00:00:00 | 2027-02-01 00:00:00 | 2027-03-01 00:00:00 | 2027-04-01 00:00:00 | 2027-05-01 00:00:00 | 2027-06-01 00:00:00 | 2027-07-01 00:00:00 | 2027-08-01 00:00:00 | 2027-09-01 00:00:00 | 2027-10-01 00:00:00 | 2027-11-01 00:00:00 | 2027-12-01 00:00:00 | 2028-01-01 00:00:00 | 2028-02-01 00:00:00 | 2028-03-01 00:00:00 | 2028-04-01 00:00:00 | 2028-05-01 00:00:00 | 2028-06-01 00:00:00 | 2028-07-01 00:00:00 | 2028-08-01 00:00:00 | 2028-09-01 00:00:00 | 2028-10-01 00:00:00 | 2028-11-01 00:00:00 | 2028-12-01 00:00:00 | 2029-01-01 00:00:00 | 2029-02-01 00:00:00 | 2029-03-01 00:00:00 | 2029-04-01 00:00:00 | 2029-05-01 00:00:00 | 2029-06-01 00:00:00 | 2029-07-01 00:00:00 | 2029-08-01 00:00:00 | 2029-09-01 00:00:00 | 2029-10-01 00:00:00 | 2029-11-01 00:00:00 | 2029-12-01 00:00:00 | 2030-01-01 00:00:00 | 2030-02-01 00:00:00 | 2030-03-01 00:00:00 | 2030-04-01 00:00:00 | 2030-05-01 00:00:00 | 2030-06-01 00:00:00 | 2030-07-01 00:00:00 | 2030-08-01 00:00:00 | 2030-09-01 00:00:00 | 2030-10-01 00:00:00 | 2030-11-01 00:00:00 | 2030-12-01 00:00:00 | 2031-01-01 00:00:00 | 2031-02-01 00:00:00 | 2031-03-01 00:00:00 | 2031-04-01 00:00:00 | 2031-05-01 00:00:00 | 2031-06-01 00:00:00 | 2031-07-01 00:00:00 | 2031-08-01 00:00:00 | 2031-09-01 00:00:00 | 2031-10-01 00:00:00 | 2031-11-01 00:00:00 | 2031-12-01 00:00:00 | 2032-01-01 00:00:00 | 2032-02-01 00:00:00 | 2032-03-01 00:00:00 | 2032-04-01 00:00:00 | 2032-05-01 00:00:00 | 2032-06-01 00:00:00 | 2032-07-01 00:00:00 | 2032-08-01 00:00:00 | 2032-09-01 00:00:00 | 2032-10-01 00:00:00 | 2032-11-01 00:00:00 | 2032-12-01 00:00:00 | 2033-01-01 00:00:00 | 2033-02-01 00:00:00 | 2033-03-01 00:00:00 | 2033-04-01 00:00:00 | 2033-05-01 00:00:00 | 2033-06-01 00:00:00 | 2033-07-01 00:00:00 | 2033-08-01 00:00:00 | 2033-09-01 00:00:00 | 2033-10-01 00:00:00 | 2033-11-01 00:00:00 | 2033-12-01 00:00:00 | 2034-01-01 00:00:00 | 2034-02-01 00:00:00 | 2034-03-01 00:00:00 | 2034-04-01 00:00:00 | 2034-05-01 00:00:00 | 2034-06-01 00:00:00 | 2034-07-01 00:00:00 | 2034-08-01 00:00:00 | 2034-09-01 00:00:00 | 2034-10-01 00:00:00 | 2034-11-01 00:00:00 | 2034-12-01 00:00:00 | 2035-01-01 00:00:00 | 2035-02-01 00:00:00 | 2035-03-01 00:00:00 | 2035-04-01 00:00:00 | 2035-05-01 00:00:00 | 2035-06-01 00:00:00 | 2035-07-01 00:00:00 | 2035-08-01 00:00:00 | 2035-09-01 00:00:00 | 2035-10-01 00:00:00 | 2035-11-01 00:00:00 | 2035-12-01 00:00:00 | 2036-01-01 00:00:00 | 2036-02-01 00:00:00 | 2036-03-01 00:00:00 | 2036-04-01 00:00:00 | 2036-05-01 00:00:00 | 2036-06-01 00:00:00 | 2036-07-01 00:00:00 | 2036-08-01 00:00:00 | 2036-09-01 00:00:00 | 2036-10-01 00:00:00 | 2036-11-01 00:00:00 | 2036-12-01 00:00:00 | 2037-01-01 00:00:00 | 2037-02-01 00:00:00 | 2037-03-01 00:00:00 | 2037-04-01 00:00:00 | 2037-05-01 00:00:00 | 2037-06-01 00:00:00 | 2037-07-01 00:00:00 | 2037-08-01 00:00:00 | 2037-09-01 00:00:00 | 2037-10-01 00:00:00 | 2037-11-01 00:00:00 | 2037-12-01 00:00:00 | 2038-01-01 00:00:00 | 2038-02-01 00:00:00 | 2038-03-01 00:00:00 | 2038-04-01 00:00:00 | 2038-05-01 00:00:00 | 2038-06-01 00:00:00 | 2038-07-01 00:00:00 | 2038-08-01 00:00:00 | 2038-09-01 00:00:00 | 2038-10-01 00:00:00 | 2038-11-01 00:00:00 | 2038-12-01 00:00:00 | 2039-01-01 00:00:00 | 2039-02-01 00:00:00 | 2039-03-01 00:00:00 | 2039-04-01 00:00:00 | 2039-05-01 00:00:00 | 2039-06-01 00:00:00 | 2039-07-01 00:00:00 | 2039-08-01 00:00:00 | 2039-09-01 00:00:00 | 2039-10-01 00:00:00 | 2039-11-01 00:00:00 | 2039-12-01 00:00:00
Project 1 | 1 | Rent (ERV) | 385440 | 32120 |  |  | 3 |  | 12 |  | 1939-12-01 00:00:00
 |  | Void Costs
 |  | Legal
 |  | Lettings