In terms of zeroing out NOI to create a $0 reversion value. That’s definitely possible. Just set the value in cell I32 to 0, and ensure that all other blue font cells have been set to their appropriate amount. The end result will be a Ground Lease Present Value of the ground lease payment only since the reversion value will be $0.