I may be missing something, but it appears the stabilized year is using inflated expense recovery income and uninflated Operating expenses. I can see how this could be a modeling limitation, but wondering if there’s a work-around. In attached screen shot, I think the stabilized NOI should capture the inflated Opp Exp. Thanks for your help!
