Can you help me build this model

Am n. thns und Pu Dat e P UZd Pu P rze Oth Ch'ingCosts Tit McJ Ornatn Costs of StudZ of Total units StudZ on Bed upgrade (After Cwh WV Q.estbns(M9 & 60) j oe%nith 12/31/22 12/31/29 Sd2SOODOO S7sogoo ISO% 7S units 201 units gs units 2S units 386 units SI,IOO SISOO S2AOO S3soo 6S0% $825 200% 300% Sg,106D00 $600 goo S9SODOO S700DOO Siso SISODOO SdOODOO 2S0% SISOODOO SSODOO $300 300% Sl,2SODOO SSOODOO 7500% S31*7SDOO 20 sso% 6.75% 300% 317SOO 43,728,125 d2SOODOO 7SODOO d *g.12S 43,728,125 AdditZnal R 4 a'" & Main Ad min ist rat iWC&A Mm w t of R al at ate T HVAC R t 12/31/22 ODOO) 12/31/23 625% 'sox 12/31/24 630% 12/31/25 6.75% 12/31/26 700% 12/31/27 12/31/28 7S0% 12/31/29 (26B3dS671 12/31/30 Bed 'lh (Pgwnthl 0th unit P 0th U OnePGl Contrts unit, p U Ad - Mm w t of R al Estate &owth pgunit RS Estate &owth HVAC t HVAC t SWt Am rtiutbn (Amrtutbnl Exit Cap Rate Cost of Tot* C b'ingCosts Or*ination Tot* (Bef Cash-on-Cash Cost of Cash-on-Cash Prke C. Rae) 000% S37SOODOO S38S00D00 S39SOODOO SdOSOODOO Sd ISOODOO Sd2SOODOO Sd3SOODOO SddSOODOO SdSSOODOO Sd6SOODOO Sd7SOODOO (11353.125) 600% V*ueof Cwh