Spreadsheet: 771763d1646835959-how-to-copy-paste-list-of-dates-from-1-excel-worksheet-to-another-without-it-updating-experiment2
Sheet: Sheet1

 |  |  | Preffered Eq in Value? | Gross Equity Not Reduced By O/S  Prefr'd Eq |  | Loan Table Cap Rates | 1 |  |  |  | Months to multiply 'IS' By(LEAVE AS 1 NOW): | 1 | 8500.0000 |  | CapRate & Value Notes | Multiplier for Red | Enter [NAME]: | 1075.0000 | 2510.0000 | 2495.1000 | 2520.0000 |  | 2495.9999 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3100.0000 |  | 9090.0000 | 8590.0000 | 4889.0000 | 1399.0000 | 1550.0000 | 1699.0000 | 1900.0000 | 2490.0000 |  | 1010.0000 | 1015.0000 | 1023.0000 | 1031.9998 |  | 1040.0000 | 1499.0000 |  | 3100.0000 | 3200.0000 | 3200.9999 | 3210.0000 | 3220.0000 | 3230.0000 |  | 3699.0000 | 2495.9999 | 2550.0000 | 1805.0000 |  | 1190.0000 | 1190.0000 | 1190.0000 |  |  |  | 8709.0000 | 8709.0000 | 8710.0000 |  |  |  |  |  |  |  |  | 3210.0000 |  |  |  |  |  | Count of LLCs with Neg NOI-CSF |  |  |  | Per Unit [NAME] | 750 |  |  | 8500.0000 | 8720.0000 | 8720.0000 | 8650.0000 | 2550.0000 | 1075.0000 |  |  |  | Enter [NAME] | 0.05 |  |  |  |  | 9090.0000 | 8590.0000 | 4889.0000 | 1399.0000 | 1550.0000 | 1699.0000 | 1900.0000 | 2490.0000 |  | 1010.0000 | 1015.0000 | 1023.0000 | 1031.9998 |  | 1040.0000 | 1499.0000 |  | 3100.0000 | 3200.0000 | 3200.9999 | 3210.0000 | 3220.0000 | 3230.0000 |  | 3699.0000 | 2495.9999 | 2550.0000 | 1805.0000 |  | 1190.0000
 |  |  | Valuation Method: | Traditional |  | [NAME] | 0 |  |  |  |  |  |  |  |  | 6 | 0.065 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 |  |  |  |  |  |  |  |  |  | 9 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Count of LLCs with Neg NOI-CSF |  | Below 1.1 |  |  | Count of LLCs with Neg NOI-CSF-Cap Ex |  |  |  |  |  |  |  |  |  |  | Count of LLCs with Neg NOI-CSF-Cap Ex |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 |  |  |  |  |  |  |  |  |  | 9
 |  |  | CSF Method: | Include NOI Only |  |  | [NAME]? | Loan Table Cap Rates |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | % Of LLCs with Neg NOI-CSF |  | DSCR |  |  | % Of LLCs with Neg NOI-CSF-Cap Ex |  |  |  |  |  |  |  |  |  |  | % Of LLCs with Neg NOI-CSF-Cap Ex
 |  |  | Schedule of Other Real Estate Holdings |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Times (x)
Gross Equity Less O/S Prefr'd Eq | 1 |  | Property:
Gross Equity Not Reduced By O/S  Prefr'd Eq | 0 |  | Date (as of):
Include NOI Less CSF | 1 |  | Transaction  Participant: | Trustee of the Fredric T. Pratt Revocable Trust UTA 4/1/92,
Include NOI Only | 0
Traditional | 1 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Maturity   (mm/dd/yyyy)
Conservative | 0
 |  | andover1
 |  | atrium1
 |  | bain1fee
 |  | beech1
 |  | beech2
 |  | bentley1
 |  | berkcom
 |  | berry1
 |  | blacklk1
 |  | brem1
 |  | briar1
 |  | briar2
 |  | brook1
 |  | camden1
 |  | carlcom
 |  | carmel
 |  | carr1
 |  | carr2
 |  | chatham1
 |  | clear1
 |  | comm1
 |  | cook
 |  | coving1
 |  | creek1
 |  | [NAME]
 |  | [NAME]
 |  | danvile1
 |  | devon1
 |  | elmwood1
 |  | elmwood2
 |  | enclave1
 |  | fair1
 |  | green1
 |  | grove1
 |  | hamp1
 |  | hampton1
 |  | harr1
 |  | harr2
 |  | haven1
 |  | hawthorn
 |  | haydens1
 |  | haydens2
 |  | hid1
 |  | hid2
 |  | high1spe
 |  | hud1
 |  | hud2
 |  | [NAME]
 |  | hunt2
 |  | kyber1
 |  | ledges1
 |  | linden1
 |  | livercom
 |  | mace1
 |  | maple1
 |  | mary1
 |  | mil1
 |  | mil2
 |  | monc
 |  | mont1
 |  | mont2
 |  | mont3
 |  | [NAME]
 |  | newark2
 |  | nh
 |  | nhv
 |  | oceola1
 |  | oceolcom
 |  | orch1spe
 |  | orecom
 |  | orion1
 |  | peac1spe
 |  | pen1spe
 |  | penridg2
 |  | pepridge
 |  | pepridg2
 |  | perry1
 |  | pick1
 |  | [NAME]
 |  | [NAME]
 |  | plum3
 |  | prepike1
 |  | prepike2
 |  | prest1
 |  | quai2spe
 |  | quail1
 |  | quail2b
 |  | redhawk1
 |  | ridge1
 |  | ridge2
 |  | ridge3
 |  | ridge4
 |  | river1
 |  | river2
 |  | savan1
 |  | savan2
 |  | somerset
 |  | [NAME]
 |  | stone
 |  | sycamor1
 |  | temple1
 |  | [NAME]
 |  | verm
 |  | [NAME]
 |  | wads2
 |  | water1
 |  | water2
 |  | white1
 |  | whiteoak
 |  | william1
 |  | win1
 |  | win2
 |  | wolcott1
 |  | wolcott2
 |  | wood1
 |  | wood2
 |  | woodlnd1
 |  | woodrdg1
 |  | wooster
 |  | wooster2
 |  | [NAME]
 |  | atrium2
 |  | ban1
 |  | bay1
 |  | camden2
 |  | carl3
 |  | elmwood3
 |  | lakep1
 |  | ledges2
 |  | mans1
 |  | mary2
 |  | nautica1
 |  | norwcom
 |  | orr1
 |  | pepwdcom
 |  | savan3
 |  | somrset2
 |  | sutton1
 |  | sycamor2
 |  | wars1
 |  | whiteok2
 |  | william2
 |  | win3
 |  | win4
 |  | woodrdg2
 |  | worth2
 |  | battle1
 |  | birchw1
 |  | [NAME]
 |  | browns1
 |  | [NAME]
 |  | copley1
 |  | coving3
 |  | [NAME]
 |  | dewitt1
 |  | fairbor1
 |  | fairbor2
 |  | gwood1
 |  | harr3
 |  | haven2
 |  | high2
 |  | holt1
 |  | kalamaz1
 |  | lafay1
 |  | linden2
 |  | mauldin1
 |  | miam1
 |  | orch2
 |  | peach2
 |  | plain1
 |  | prepike3
 |  | [NAME]
 |  | savan4
 |  | simp1
 |  | sout1
 |  | andover2
 |  | brim1
 |  | bruns1
 |  | burling1
 |  | char1
 |  | chardon1
 |  | charhar1
 |  | cinci1
 |  | copher1
 |  | delta1
 |  | [NAME]
 |  | gport1
 |  | hamp2
 |  | holt2
 |  | kankan1
 |  | lalake1
 |  | [NAME]
 |  | monroe1
 |  | mville1
 |  | norton1
 |  | obetz1
 |  | portage1
 |  | prest2
 |  | rochest1
 |  | sleban1
 |  | sout2
 |  | trout1
 |  | troy1
 |  | [NAME]
 |  | waukee1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Maturity  (mm/dd/yyyy)
 |  | cinpip1
 |  | [NAME]
 |  | etna1
 |  | gfield1
 |  | gwood2
 |  | orch3
 |  | oswego1
 |  | 32tract
 |  | acq
 |  | corpone
 |  | [NAME]
 |  | titleinv
 |  | red
REDWOOD LIVING, INC
HUD
[NAME]
[NAME]
[NAME]
KEITH RITZ
KRISTOPHER CONWILL
WEISS
ZOE
[NAME], Trustee of the Zoe Trust dated September 20, 20
Kimmelman 2006 Support Trust
NR One LLC
DS Holdings LLC (fund)
Montville Apartment Investors Inc
MT One
Trails Apartment Investors
Apartments of North Hampton Inc
Pride One Norwalk Apartments LLC
Ace Club Investments
Pride One Plum Creek
Ridgeville Apartment Investors
Redwood Acquisition LLC
D Con Enterprises
[NAME]
[NAME]
[NAME]
Next Sparc Holdings, LLC
Trustee of [NAME] Succession Trust
[NAME] Trustee of the Harvey R Tuttle Gift Trust
Next Sparc LLC
[NAME]
[NAME]
[NAME], Trustee of the Linda M Tuttle Gift Trust
Bird Technologies Group Inc.
Rollingwood Vermillion Apartments LLC
[NAME] One LLC
D Con Title Enterprises LLC
Trustee for the Anne White Gift Trust agmt dated 1/8/15
Blueline Investment LLC
Redwood Sunrise LLC
[NAME] Trust
[NAME]
Leohr Family Limited Partnership
[NAME] dated 1/3/07
1336 Mayfield Ridge LLC
680 Private, LLC
7213 Winchester LLC
[NAME] dtd 10/10/05
[NAME]
[NAME] Charitable Remainder Trust
Ansel Holdings - [NAME], LLC
Antrim Investments, LLC
Aurelius Properties II
[NAME]
B & S Gunlock I, LTD.
[NAME]
[NAME]
Bear Claw Enterprises LLC
Beehive Enterprises LLC
[NAME]
[NAME]
[NAME]
BHB Realty LLC
Borchert Family Trust Dated June 10, 2011
Bret Wichert POD Stephanie Wichert
[NAME] POD [NAME]
Callamerri Limited Company
[NAME] dated January 29, 2010
[NAME]
Carol Volpe Revocable Trust
Cartwright Family Trust 2
CCAG Limited Partners
[NAME]
Chickie Investments, LLC
[NAME] Trust UAD 6/4/2010
[NAME] and [NAME]
Cockroach, Limited
Constellation Innovation, LLC
Corporate Link Services, LLC
Courtland Investment Holdings, LLC
D & R International LLC
[NAME] 11/17/2000
[NAME] and C.H. Rebar Irrevocable Trust, UTA 3/28/00
[NAME] [NAME]
[NAME] and [NAME]
[NAME] UTA 10/6/95, as amended
DaughterNumberOne, LLC
David Arseneau & Joyce Arseneau
[NAME] and [NAME]
[NAME]
[NAME], Trustee of the [NAME]
[NAME] Blike
[NAME] and [NAME]
[NAME], Trustee of the Dean Ritz Revocable Trust
[NAME]
[NAME]
[NAME]
Desi Investments LLC
Diemer Family Investments, Ltd.
DJ Cornelius LLC
[NAME], [NAME] and [NAME]
[NAME] and [NAME]
[NAME], Jr.
DOROB Holdings, LLC
Easy Street Partnership LTD
Elite 1 Concrete LLC
Eloise Hance TOD Hance Living Trust
Equity Trust Company Custodian FBO [NAME]
Equity Trust Company Custodian FBO Fred Macke IRA
Equity Trust Company FBO [NAME]
Equity Trust Company FBO [NAME]
[NAME] and [NAME]
[NAME] POD Aimee M Vanderburg
[NAME], LLC
Five Forty Red Properties LLC
[NAME] Jr. Living Trust
Full Count, LLC
Future Now Holdings, LLC
G L Brokers LLC
[NAME] and [NAME]
[NAME] and Sally Planalp Living Trust dated
Gina and [NAME]
[NAME], Trustee of the Glenn C. Gunlock Revocable
Greenwood Realty Partners LLC
Gustave D Ploss Revocable Living Trust, U/A/D May 24, 2002
Halle Bale Halle, LLC
Hankinson Road Capital, LTd.
Hanna Columbia Investments I, LLC
[NAME]
Harvest Home Enterprises, LLC
Harvey and [NAME]
Harwich Port Properties LLC
[NAME]
[NAME]
Highpoint LLC
Honor Investment, LLC
[NAME] [NAME]
iPlan Group Agent for Custodian FBO [NAME]
iPlan Group Custodian FBO [NAME]
iPlan Group Custodian FBO [NAME]
iPlanGroup Agent [NAME] IRA
iPlanGroup Agent [NAME] Lynda [NAME]
iPlanGroup Agent for Custodian  FBO [NAME]
iPlanGroup Agent for Custodian FBO [NAME] IRA
iPlanGroup Agent for Custodian FBO [NAME] IRA
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for Custodian FBO Dennis Morgan IRA
iPlanGroup Agent for Custodian FBO Fred Toma IRA
iPlanGroup Agent for Custodian FBO Fred Toma ROTH IRA
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for Custodian FBO Joe Bonvissuto IRA
iPlanGroup Agent for Custodian FBO Johanna Toma IRA
iPlanGroup Agent for Custodian FBO Johanna Toma Roth IRA
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for Custodian FBO [NAME] IRA
iPlanGroup Agent for Custodian FBO [NAME] IRA
iPlanGroup Agent for Custodian FBO [NAME] IRA
iPlanGroup Agent for Custodian FBO [NAME] ROTH IRA
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for Custodian FBO Terence Monnolly IRA
iPlanGroup Agent for Custodian FBO Vincetta Kedzior Roth IRA
iPlanGroup Agent for Custodian FBO [NAME]
iPlanGroup Agent for [NAME] IRA
iPlanGroup Custodian for Justin Longa IRA
iPlanGroup, Agent FBO [NAME] Inherited Roth IRA
Irving I. Stone Foundation
Irwin & Heather Lowenstein
Jabbok Properties LLC
[NAME]
[NAME], Trustee of the James M. Gebbie Trust
[NAME]
[NAME]
[NAME]
[NAME] 04/26/2005
Jason Kaster Revocable Living Trust
JCS Properties LLC
JD Land Holdings LLC
[NAME], Trustee of the Jerome C. Fiume Revocable Trust
[NAME] [NAME]
Jetsons Realty LLC
[NAME] and Hong Wang JTWROS TOD
[NAME], Trustee of the Joan E. Lustig Living Trust
[NAME]
[NAME]
[NAME] DTD 1/7/2003
[NAME] and [NAME], Joint with Right of Survivorship
[NAME] and [NAME], Joint with Rights of Survivorship
[NAME]
[NAME] and [NAME]
[NAME] TOD Vincetta C. Kedzior
[NAME] Main Trust fbo [NAME]
[NAME]  of 2014, FBO [NAME]
[NAME] of 2014, FBO [NAME]
[NAME] of 2014, FBO [NAME]
[NAME]
[NAME]
[NAME], Trustee of the John M Popa Revocable Trust
[NAME]
[NAME] 2012 Irrevocable Trust
Jovin Investments Ltd.
[NAME], Trustee
[NAME]
Karin and Matthias Dost
[NAME]
KEC-REI, LLC
[NAME] UTA 10/15/92
[NAME]
[NAME]
[NAME], Trustee, [NAME]
[NAME]
[NAME]
Kenneth W Scott Trust A UTA 8/31/84
[NAME]
Key Laser Technologies
Keyhole Enterprises LLC
[NAME] and [NAME]
[NAME]
[NAME] and [NAME]
[NAME]
[NAME]
[NAME]
[NAME] 2012 Irrevocable Family Trust
[NAME] and [NAME]
[NAME]
[NAME], LLC
Lucinda D. Ihmels
Lustig Properties
[NAME]
[NAME]
[NAME]
Marcus Schlabach
[NAME] and [NAME]
[NAME] 11/16/04
[NAME]
[NAME] TTEE [NAME] et al Grandchildren Trust
[NAME]
[NAME]
[NAME], Trustee
[NAME]
[NAME]
[NAME] dated January 29, 2010
[NAME]
[NAME]
[NAME]
[NAME]
Marvin L Lader Living Trust
[NAME] Kirk Revocable Trust dated 5/19/14
[NAME]
[NAME]
[NAME] TTEE Lindsey E New Dempsey
[NAME]
[NAME]
McWilliams Family Trust
MDT Development LLC
Metrics Insurance, Inc.
Michael & Jeanne DiGioia, Joint Tenants with Right
[NAME] and Janice Lyons
[NAME] and [NAME]
[NAME]
[NAME] and [NAME]; JTWROS
[NAME]
[NAME], UTA 12/10/07, [NAME]
[NAME]
[NAME]
[NAME]
[NAME]
[NAME] and [NAME]: JTWROS
[NAME] TOD [NAME]
Michelle25050 LLC
MJD Property Holdings, LLC
MT SR 131 LLC
Muchmore Apt Holdings, LLC
MVM Investments, LLC
[NAME] and [NAME] Pollock
[NAME]
[NAME]
[NAME] . Tramer, Trustee of the Mia Trust
[NAME]
New Vision Trust Company Escrow Account CFBO [NAME] IRA
[NAME] [NAME]
[NAME], UTA 11/23/07,
[NAME]
[NAME], Trustee of the Nick DiGioia Revocable Trust
[NAME], TOD The Schiau Family Revocable Trust
[NAME]
Norwalk Commons Sign, LLC
[NAME]
[NAME] LLC
Omni [NAME], LLC
[NAME] dtd 5/21/14
[NAME]
Peter H Marcus and Cyd H Marcus Revocable Living Trust
[NAME]
Ploss Family LLC
Powers Family Trust
Prayer Unlimited
QS Savannah Ridge Partners LLC
QS Thornhill Landing Partners LLC
[NAME] and [NAME]
[NAME], Trustee, Randi H Wien Trust UAD June 21, 2005
Red Dul, LLC
Red Oak Ventures LLC
RedAda, LLC
[NAME] LLC
[NAME]
[NAME] dtd 9/4/2002
[NAME]
[NAME], Trustee of the Richard T. Gebbie Trust
[NAME] and Dawn Serafin
[NAME] and [NAME]
[NAME]
[NAME]
[NAME]
[NAME]; JTWROS
[NAME] TTEE FBO [NAME]
[NAME] TTEE FBO [NAME]
[NAME]
[NAME], LLC
[NAME], Becker Living Trust
[NAME]
Roman P Paich, Trustee of the Roman P Paich Living Trust
S and S Land Investors LLC
[NAME]
Sanford Ritz Revocable Trust
[NAME]
Scott and [NAME]
Scott Bale & Atikah Arifin
[NAME]
Shannondoah Inc
Six Gun Investments LLC
Southington Enterprises, Inc.
SPS Partners, LLC
SR Property Investments LLC
[NAME]
Stanley & Marianne Tepper JTWROS
[NAME]
[NAME]
[NAME]
[NAME] Sharing Plan
[NAME] and [NAME]
SummitNorth Capital, LLC
[NAME]
Tangies [NAME]
Terence James Monnolly Living Trust dated April 21, 2005
[NAME]
TGR Investments, LLC
The Bilkie Family LLC
The CP and AC Driscoll Trust
The JRG/MPG Trust
The MAP Trust, [NAME], TTEE
The Ruth G. Crane Revocable Trust
[NAME]
[NAME]
[NAME]
[NAME]
[NAME] and [NAME]
[NAME]
[NAME]
Travis & [NAME], [NAME] with Right of Survivorship
[NAME], UTA 11/23/07,
Trey A's Partnership, Ltd.
[NAME]
Trustee of the Bethany L Hurtuk Living Trust dated 12/1/97
Trustee of the Betsy Rebar Sell Revocable Trust UTS 12/21/89
Trustee of the Beverly A. O'Connor Trust
Trustee of the Brown Family Trust
Trustee of the Carolyn B. Hurtuk Trust dtd September 2, 2021
Trustee of the Don R. Esch Revocable Trust UAD 6/30/2010,
Trustee of the Fredric T. Pratt Revocable Trust UTA 4/1/92,
Trustee of the Gregory L. Geisler Family Trust
Trustee of the Haupt Family Irrevocable Trust UTA 11/10/11
Trustee of the Jennifer L. Mor Trust
Trustee of the Jerome R. Jaroska Living Trust Agreement
Trustee of the John T. Carlin Revocable Trust
Trustee of the Kenneth Burton Lipschutz Revocable Trust
Trustee of the Kenneth W. Scott Foundation Trust dated9/8/06
Trustee of the Laurel B. Marshall Revocable Trust
Trustee of the Lynda J Vanderburg Revocable Trust
Trustee of the Marcus Trust, 1/23/2007
Trustee of the Martin S. Bursky Revocable Trust
Trustee of the [NAME] UAD 10/24/2014
Trustee of the Maureen Lyden Batt Revocable Living Trust
Trustee of the Michael J DiSanto
Trustee of the Patrick T. Finley Family Trust
Trustee of the Peter S. Hardin-Levine Trust Dated 10/20/2010
Trustee of the Popa 2012 QSST Trust fbo Candace Hurley UTA
Trustee of the Popa 2012 QSST Trust fbo Heather Stevens UTA
Trustee of the Richard L Halle Revocable Trust UOA
Trustee of the Sam & Mary Palumbo Family Foundation
Trustee of the Scott Family Irrevocable Trust UTA 12/21/11
Trustee of the Sharon Apel Bursky Trust UAD 10/24/2014
Trustee of the Stephen F. Marshall Revocable Trust
Trustee of the [NAME] and [NAME] U/A
Trustee of the Steven M Kerscher Revocable Trust
Trustee of the Steven M. Ross Trust u/a dtd 11/18/1998
Trustee of the Warner [NAME]
Trustee of the Wendy M Halle Revocable Trust UOA 2/21/08
V Legacy Holdings, LLC
Van Wey Enterprises, Ltd.
Warner [NAME]
Warnock Holding Company LLC
[NAME]
[NAME]
[NAME] TOD Hance Living Trust
[NAME] Under Agreement V DTD 6/24/82, as Am
YHMA LLC