Please fill in the NOI excel sheet using the data from the colgate building. Provide the formula used for each cell. Fix any errors that are currently there.

Note: When new leases are put into place, rents are set at the market rate. There is vacancy in years $3$ and $6$ when new leases are signed. The utility expense$/$sf grows at the inflation rate and expense stops are set in the first year of a new lease so that reimbursements are zero.