{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["DATA","Controls","Tables","WorksheetsTabs","Business Logic","Instructions","Summary","Funding Request","HTC Owner Cert","Project Description","Property Information","Housing Income","Income & Expense","Mortgage Calc","Cash Flow","Development Costs","Sources","HTC Info","Determination of Credit","Development Team","Buildings","Amortization","Controls Properties","Workbook Errors","Workbook Warnings"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":4422,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DATA","index":0,"n_rows":4056,"n_cols":44,"rows_kept":4056,"cut":false,"hidden":true,"merged":[[51,19,51,20],[51,21,51,24],[0,40,0,41],[14,34,14,35],[49,19,49,20],[49,21,49,24],[50,19,50,20],[50,21,50,24]]}
["County","City (unique)","State",null,null,null,null,"Type of Construction",null,"Type of Building",null,"Covered Parking",null,"Site Control",null,null,"Planning and Zoning",null,null,"Historic Pres Part I",null,"Federal Subsidy",null,null,null,"Risk of Loss",null,null,null,null,"State and Local Subsidy",null,null,null,"Subsidy Type",null,"Legal Status",null,null,"Interest Type","Construction Type",null,"OS Use Type","Version"]
["Aitkin","Aastad","AL",null,null,null,null,"Wood Frame",null,"Duplex",null,"Attached Garage",null,"Contract for Deed",null,null,"Comp Plan",null,null,"Pending",null,"221(d)(3) Below Market Interest Rate",null,null,null,"No",null,null,null,null,"MN Hsg Rent Assistance",null,null,null,"State",null,"Community Development Agency",null,null,"Compound","New Construction",null,"Tenant Service Coord.","Application"]
["Anoka","Aberdeen Line Junction","AK",null,null,null,null,"Steel Frame",null,"Elevator",null,"Detached Garage",null,"Development Agreement",null,null,"TIF",null,null,"Submitted",null,"Section 236",null,null,null,"Yes, at Imminent Risk of Loss Due to Conversion",null,null,null,null,"MN Hsg Operating Subsidy",null,null,null,"Local",null,"Corporation",null,null,"Simple","Rehabilitation",null,"Front Desk","Selection"]
["Becker","Acoma","AZ",null,null,null,null,"Concrete",null,"Single Family",null,"Underground",null,"Donation",null,null,"PUD",null,null,"Approved",null,"Traditional Section 8",null,null,null,"Yes, at High Risk Due to Physical Needs",null,null,null,null,"DHS HSASMI Operating Subsidy",null,null,null,null,null,"Economic Develompent Agency",null,null,null,null,null,"Revenue Shortfall","Non-Select"]
["Beltrami","Acton","AR",null,null,null,null,"Combination",null,"Townhouse",null,"Ramp",null,"Fee Simple",null,null,null,null,null,"N/A",null,"Rural Development Sec 515",null,null,null,"Yes, at High Risk Due to Change in Ownership",null,null,null,null,"GRH",null,null,null,null,null,"General Partnership",null,null,null,null,null,null,"Mortgage Credit"]
["Benton","Ada","CA",null,null,null,null,null,null,"Walk-up",null,null,null,"Lease",null,null,null,null,null,null,null,"Hollman Funds",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,"Housing Authority",null,null,null,null,null,null,"HTC Reservation"]
["Big Stone","Adams","CO",null,null,null,null,null,null,"Combination",null,null,null,"Letter of Intent'",null,null,null,null,null,null,null,"PBV Section 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husband and Wife",null,null,null,null,null,null,"HTC Carryover"]
["Blue Earth","Adams Township","CT",null,null,null,null,null,null,null,null,null,null,"Purchase/Option Agreement",null,null,null,null,null,null,null,"SRO-Mod Rehab PBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Individual",null,null,null,null,null,null,"HTC 8609"]
["Brown","Addington Spur","DE",null,null,null,null,null,null,null,null,null,null,"Tribal Land",null,null,null,null,null,null,null,"COC Rental Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Liability Company",null,null,null,null,null,null,"Board Select"]
["Carlton","Adolph","DC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emergency Shelter Grant OS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Liability Limited Partnership",null,null,null,null,null,null,"HTC Preliminary Determination"]
["Carver","Adrian","FL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Liability Partnership",null,null,null,null,null,null,"Commitment/Closing"]
["Cass","Adrian Township","GA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership",null,null,null,null,null,null,"Revised Closing"]
["Chippewa","Aetna","HI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Government",null,null,null,null,null,null,"Final Closing"]
["Chisago","Afton","ID",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Profit Corporation",null,null,null,null,null,null,"Funding Modification"]
["Clay","Afton Township","IL",null,null,"Unit Type","Rent Limit Restriction",null,"Income Limit Restriction",null,null,"Utility Type",null,"RA/OS Type of Source",null,null,"RA/OS Name of Source","RA/OS Name of Source w Bridge",null,null,"Contribution",null,null,null,"Type of Credits",null,null,"Allocator",null,"Renewal Type",null,null,null,null,"Occupied ",null,"Non Profit Corporation - CHDO",null,null,"Mortgageable Reserves"]
["Clearwater","Agassiz","IN",null,null,"SRO no Kitchen","30% MTSP",null,"30% MTSP",null,null,"Electric",null,"Rental Assistance",null,null,"MN Hsg Operating Subsidy","MN Hsg Operating Subsidy",null,null,"Monetary Grant",null,null,null,"MHFA",null,null,"Minnesota Housing",null,"1 - Mark-Up-To-Market",null,null,null,null,"Yes",null,"Non Profit Organization",null,null,"Replacement Reserve"]
["Cook","Agate","IA",null,null,"SRO with Kitchen","50% MTSP",null,"50% MTSP",null,null,"Natural Gas",null,"Operating Subsidy",null,null,"MN Hsg Rental Assistance","MN Hsg Rental Assistance",null,null,"Monetary Donation",null,null,null,"MHFA Supplemental",null,null,"Dakota County",null,"2 - Rents at or below comparable market",null,null,null,null,"No",null,"Non Profit Organization - CHDO",null,null,"Operating Reserve"]
["Cottonwood","Agder","KS",null,null,"0BR/Eff","60% MTSP",null,"60% MTSP",null,null,"Oil",null,null,null,null,"CDBG RA","Bridges",null,null,"TIF Abatement",null,null,null,"Joint Powers Agreement",null,null,"St. Paul",null,"3 - OMHAR (contract rents greater than market)",null,null,null,null,"N/A",null,"Other",null,null,"Rent Up Reserve"]
["Crow Wing","Agram","KY",null,null,"1BR","30/30 MM",null,1,null,null,"Propane",null,null,null,null,"DHS HSASMI Operating Subsidy","Emergency Solutions Grant",null,null,"Tax Abatement",null,null,null,"Joint Power Supplemental",null,null,"Washington County",null,"4 - Exception projects (exempt from OMHAR)",null,null,null,null,null,null,"Sole Proprietorship",null,null,"Debt Service Reserve"]
["Dakota","Ah-Gwah-Ching","LA",null,null,"2BR","ALW",null,"30/30 MM",null,null,"Steam",null,null,null,null,"Emergency Grant Solutions (fka ESG)","Group Residential Housing",null,null,"Land Donation",null,null,null,"Suballocator",null,null,"Minneapolis",null,"5 - Portoflio Reengineering Demonstration",null,null,null,null,null,null,null,null,null,"Other"]
["Dodge","Airlie","ME",null,null,"3BR","Market",null,"80>S/AMI",null,null,null,null,null,null,null,"Group Residential Housing","HOME TBRA",null,null,"City Land Writedown",null,null,null,"Suballocator Supplemental",null,null,"Duluth",null,"6 - Opt-Out"]
["Douglas","Aitkin","MD",null,null,"4BR","RRDL limit",null,"None",null,null,null,null,null,null,null,"HOME TBRA","HOPWA",null,null,"Regulatory Cost Avoidance Measures",null,null,null,"MHFA Tax Exempt Bond",null,null,"St. Cloud"]
["Faribault","Aitkin Township","MA",null,null,"5BR",null,null,null,null,null,null,null,null,null,null,"HOPWA","HUD 202 RA",null,null,"Regulatory Cost Reduction Measures",null,null,null,"Non-MHFA Tax Exempt Bond",null,null,"Rochester"]
["Fillmore","Akeley","MI",null,null,"6BR",null,null,null,null,null,null,null,null,null,null,"HUD 202 RA","HUD COC Leasing",null,null,"NPV of Below Market Interest Rate"]
["Freeborn","Akeley Township","MN",null,null,null,null,null,null,null,null,null,null,null,null,null,"HUD CoC Operating Funds","HUD CoC Operating Funds",null,null,"In-Kind Contribution"]
["Goodhue","Akron","MS",null,null,null,null,null,null,null,null,null,null,null,null,null,"HUD CoC RA (fka S+C)","HUD CoC RA (fka S+C)",null,null,"Labor Donation"]
["Grant","Alango","MO",null,null,null,null,null,null,null,null,null,null,null,null,null,"HUD Section 811 PRA","HUD Section 811 PRA",null,null,"Materials Donation"]
["Hennepin","Alaska","MT",null,null,null,null,null,null,null,null,null,null,null,null,null,"Metro HRA Project Based","Metro HRA Project Based",null,null,"Service Donation"]
["Houston","Alba","NE",null,null,null,null,null,null,null,null,null,null,null,null,null,"Minneapolis PHA Project Based","Minneapolis PHA Project Based"]
["Hubbard","Albany","NV",null,null,"Funding Request Worksheet",null,null,null,null,null,null,null,null,null,null,"NAHASDA TBRA","NAHASDA TBRA"]
["Isanti","Albany Township","NH",null,null,"Bond Issuer Values",null,null,null,null,null,null,null,null,null,null,"RD RA","NHTF Operating Subsidy"]
["Itasca","Albert Lea","NJ",null,null,"Minnesota Housing",null,null,null,null,null,null,null,null,null,null,"St. Paul PHA Project Based","RD RA"]
["Jackson","Albert Lea Township","NM",null,null,"City of Minneapolis",null,null,null,null,null,null,null,null,null,null,"VASH RA","St. Paul PHA Project Based"]
["Kanabec","Alberta","NY",null,null,"City of St. Paul",null,null,null,null,null,null,null,null,null,null,null,"VASH RA"]
["Kandiyohi","Alberta Township","NC",null,null,"Dakota County",null,null,null,null,null,null,null,null,null,null,null,"Other"]
["Kittson","Albertville","ND",null,null,"Other"]
["Koochiching","Albin","OH"]
["Lac Qiu Parle","Albion","OK"]
["Lake","Albion Center","OR"]
["Lake of the Woods","Alborn","PA"]
["Le Sueur","Alborn Township","RI"]
["Lincoln","Albright","SC",null,null,"Application"]
["Lyon","Alden","SD",null,null,"Selection"]
["Mahnomen","Alden Township","TN",null,null,"Non-Select"]
["Marshall","Alder","TX",null,null,"Mortgage Credit"]
["Martin","Aldrich","UT",null,null,"HTC Reservation"]
["McLeod","Aldrich Township","VT",null,null,"HTC Carryover"]
["Meeker","Alexandria","BA",null,null,"HTC 8609"]
["Mille Lacs","Alexandria Township","WA",null,null,"Board Select"]
["Morrison","Alford","WV",null,null,"HTC Preliminary Determination"]
["Mower","Alfsborg","WI",null,null,"Commitment/Closing"]
["Murray","Alger","WY",null,null,"Revised Closing"]
["Nicollet","Alida",null,null,null,"Final Closing"]
["Nobles","Allen Junction",null,null,null,"Funding Modification"]
["Norman","Alliance",null,null,null,null,null,null,null,null,null,null,null,"Subsidy Request Type",null,null,null,null,"Operating Subsidy Type",null,null,"Rent Asst Type"]
["Olmsted","Alma",null,null,null,null,null,null,null,null,null,null,null,"MN Hsg Rental Assistance:",null,null,null,null,"MN Hsg OS",null,null,"PB Section 8"]
["Otter Tail","Alma City",null,null,null,null,null,null,null,null,null,null,null,"        HTF RA",null,null,null,null,"DHS HSASMI OS",null,null,"HUD COC RA"]
["Pennington","Almelund",null,null,null,null,null,null,null,null,null,null,null,"        Bridges RA",null,null,null,null,"HUD CoC Operating Funds",null,null,"MN Hsg RA"]
["Pine","Almond",null,null,null,null,null,null,null,null,null,null,null,"Metro HRA Project Based",null,null,null,null,"Other",null,null,"HUD 811 PRA"]
["Pipestone","Almora",null,null,null,null,null,null,null,null,null,null,null,"St. Paul PHA Project Based",null,null,null,null,null,null,null,"GRH"]
["Polk","Alpha",null,null,null,null,null,null,null,null,null,null,null,"Minneapolis PHA Project Based",null,null,null,null,null,null,null,"VASH RA"]
["Pope","Alta Vista",null,null,null,null,null,null,null,null,null,null,null,"HOPWA",null,null,null,null,null,null,null,"HOME TBRA"]
["Ramsey","Alton",null,null,null,null,null,null,null,null,null,null,null,"HUD Section 811",null,null,null,null,null,null,null,"RD RA"]
["Red Lake","Altona",null,null,null,null,null,null,null,null,null,null,null,"MN Hsg Operating Subsidy",null,null,null,null,null,null,null,"NAHASDA TBRA"]
["Redwood","Altura",null,null,null,null,null,null,null,null,null,null,null,"DHS HSASMI Operating Subsidy",null,null,null,null,null,null,null,"HOPWA"]
["Renville","Alvarado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HUD 202 RA"]
["Rice","Alvwood",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CDBG RA"]
["Rock","Alvwood Township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
["Roseau","Amador"]
["Saint Louis","Amboy"]
["Scott","Amboy Township"]
["Sherburne","Amherst"]
["Sibley","Amherst Township"]
["Stearns","Amiret"]
["Steele","Amiret Township"]
["Stevens","Amo"]
["Swift","Amor"]
["Todd","Amor Township"]
["Traverse","Andover"]
["Wabasha","Andover Township"]
["Wadena","Andrea"]
["Waseca","Andree"]
["Washington","Andrusia"]
["Watonwan","Andyville"]
["Wilkin","Angle Inlet"]
["Winona","Anglim"]
["Wright","Angora"]
["Yellow Medicine","Angora Township"]
[null,"Angus"]
[null,"Angus Township"]
[null,"Ann"]
[null,"Ann Lake"]
[null,"Annandale"]
[null,"Anoka"]
[null,"Ansel"]
[null,"Anthony"]
[null,"Anthony Township"]
[null,"Antlers Park"]
[null,"Antrim"]
[null,"Apple Valley"]
[null,"Appleton"]
[null,"Appleton Township"]
[null,"Arago"]
[null,"Arago Township"]
[null,"Arbo"]
[null,"Arbutus"]
[null,"Arco"]
[null,"Arcola"]
[null,"Arctander"]
[null,"Arcturus"]
[null,"Arden Hills"]
[null,"Ardenhurst"]
[null,"Arena"]
[null,"Arendahl"]
[null,"Arendahl Township"]
[null,"Argonne"]
[null,"Argyle"]
[null,"Arlberg"]
[null,"Arlington"]
[null,"Arlington Township"]
[null,"Arlone"]
[null,"Armour Number Two Mine"]
[null,"Armstrong"]
[null,"Arna"]
[null,"Arnesen"]
[null,"Arnold"]
[null,"Arrowhead"]
[null,"Arthur"]
[null,"Arthyde"]
[null,"Artichoke"]
[null,"Artichoke Lake"]
[null,"Arveson"]
[null,"Asbury"]
[null,"Ash Lake"]
[null,"Ash Lake Township"]
[null,"Ashby"]
[null,"Ashcreek"]
[null,"Ashland"]
[null,"Ashley"]
[null,"Askov"]
[null,"Aspelund"]
[null,"Assumption"]
[null,"Athens"]
[null,"Atherton"]
[null,"Atkinson"]
[null,"Atkinson Township"]
[null,"Atlanta"]
[null,"Atwater"]
[null,"Atwood"]
[null,"Audubon"]
[null,"Audubon Township"]
[null,"Augsburg"]
[null,"Augusta"]
[null,"Augusta Township"]
[null,"Ault"]
[null,"Aurdal"]
[null,"Aure"]
[null,"Aurora"]
[null,"Aurora Township"]
[null,"Austin"]
[null,"Austin Acres"]
[null,"Austin Junction"]
[null,"Austin Township"]
[null,"Auto Club"]
[null,"Automba"]
[null,"Automba Township"]
[null,"Averill"]
[null,"Avoca"]
[null,"Avon"]
[null,"Avon Township"]
[null,"Babbitt"]
[null,"Backus"]
[null,"Baden"]
[null,"Badger"]
[null,"Badger Township"]
[null,"Badoura"]
[null,"Badoura Township"]
[null,"Bagley"]
[null,"Bailey"]
[null,"Bain"]
[null,"Baker"]
[null,"Baker Township"]
[null,"Balaton"]
[null,"Bald Eagle"]
[null,"Bald Eagle Center"]
[null,"Baldwin"]
[null,"Balkan"]
[null,"Balkan Township"]
[null,"Ball Bluff"]
[null,"Ball Bluff Township"]
[null,"Ball Club"]
[null,"Balmoral"]
[null,"Balsam"]
[null,"Balsam Township"]
[null,"Bancroft"]
[null,"Bancroft Township"]
[null,"Bandon"]
[null,"Bangor"]
[null,"Banning"]
[null,"Barber"]
[null,"Barclay"]
[null,"Barden"]
[null,"Barnesville"]
[null,"Barnesville Township"]
[null,"Barnett"]
[null,"Barnum"]
[null,"Barnum Township"]
[null,"Baroda"]
[null,"Barr"]
[null,"Barrett"]
[null,"Barrows"]
[null,"Barry"]
[null,"Barry Township"]
[null,"Barsness"]
[null,"Bartlett"]
[null,"Bartlett Township"]
[null,"Barto"]
[null,"Bashaw"]
[null,"Bass Brook"]
[null,"Bassett"]
[null,"Bassett Township"]
[null,"Basswood"]
[null,"Basswood Grove"]
[null,"Bath"]
[null,"Bath Township"]
[null,"Battle"]
[null,"Battle Lake"]
[null,"Battle Plain"]
[null,"Battle River"]
[null,"Baudette"]
[null,"Baudette Air Force Station"]
[null,"Baxter"]
[null,"Baxter Township"]
[null,"Bay Lake"]
[null,"Bay Lake Township"]
[null,"Bayport"]
[null,"Baytown"]
[null,"Bayview"]
[null,"Bear Creek"]
[null,"Bear Island"]
[null,"Bear Park"]
[null,"Bear River"]
[null,"Bear Valley"]
[null,"Beardsley"]
[null,"Bearville"]
[null,"Beatty"]
[null,"Beauford"]
[null,"Beauford Township"]
[null,"Beaulieu"]
[null,"Beaulieu Township"]
[null,"Beaver"]
[null,"Beaver Bay"]
[null,"Beaver Bay Township"]
[null,"Beaver Creek"]
[null,"Beaver Creek Township"]
[null,"Beaver Falls"]
[null,"Beaver Falls Township"]
[null,"Beaver Township"]
[null,"Bechyn"]
[null,"Becida"]
[null,"Becker"]
[null,"Becker Township"]
[null,"Beckville"]
[null,"Bee"]
[null,"Bejou"]
[null,"Bejou Township"]
[null,"Belden"]
[null,"Belfast"]
[null,"Belgium"]
[null,"Belgrade"]
[null,"Belgrade Township"]
[null,"Bellaire"]
[null,"Belle Creek"]
[null,"Belle Plaine"]
[null,"Belle Plaine Township"]
[null,"Belle Prairie"]
[null,"Belle Prairie Township"]
[null,"Belle River"]
[null,"Bellechester"]
[null,"Belleriver"]
[null,"Bellevue"]
[null,"Bellingham"]
[null,"Belmont"]
[null,"Beltrami"]
[null,"Beltrami Forest"]
[null,"Belvidere"]
[null,"Belvidere Mills"]
[null,"Belview"]
[null,"Bemidji"]
[null,"Bemidji Municipal Airport"]
[null,"Bemidji Township"]
[null,"Ben Wade"]
[null,"Bena"]
[null,"Benedict"]
[null,"Bengal"]
[null,"Bennett"]
[null,"Bennettville"]
[null,"Benning"]
[null,"Bennington"]
[null,"Benoit"]
[null,"Benson"]
[null,"Benson Township"]
[null,"Benton"]
[null,"Benton Township"]
[null,"Benville"]
[null,"Bergen"]
[null,"Bergen Township"]
[null,"Bergville"]
[null,"Berlin"]
[null,"Bernadotte"]
[null,"Bernadotte Township"]
[null,"Berne"]
[null,"Berner"]
[null,"Berning Mill"]
[null,"Beroun"]
[null,"Bertha"]
[null,"Bertha Township"]
[null,"Beseman"]
[null,"Bethany"]
[null,"Bethel"]
[null,"Beulah"]
[null,"Big Bend"]
[null,"Big Bend City"]
[null,"Big Falls"]
[null,"Big Island"]
[null,"Big Lake"]
[null,"Big Lake Chapel"]
[null,"Big Lake Township"]
[null,"Big Spring"]
[null,"Big Stone"]
[null,"Big Stone City"]
[null,"Big Stone Colony"]
[null,"Big Woods"]
[null,"Big Woods Township"]
[null,"Bigelow"]
[null,"Bigelow Township"]
[null,"Bigfork"]
[null,"Bigfork Township"]
[null,"Bilspur"]
[null,"Bingham"]
[null,"Bingham Lake"]
[null,"Birch"]
[null,"Birch Beach"]
[null,"Birch Cooley"]
[{"$error":"#REF!"},"Birch Creek"]
[null,"Birch Lake"]
[null,"Birch Lake Township"]
[null,"Birch Township"]
[null,"Birchdale"]
[null,"Birchdale Township"]
[null,"Birchmont"]
[null,"Birchwood"]
[null,"Birchwood Village"]
[null,"Bird Island"]
[null,"Bird Island Township"]
[null,"Biscay"]
[null,"Bismarck"]
[null,"Biwabik"]
[null,"Biwabik Township"]
[null,"Bixby"]
[null,"Black Dog"]
[null,"Black Hammer"]
[null,"Black Hammer Township"]
[null,"Black River"]
[null,"Black River Township"]
[null,"Blackberry"]
[null,"Blackberry Township"]
[null,"Blackduck"]
[null,"Blackhoof"]
[null,"Blackhoof Township"]
[null,"Blaine"]
[null,"Blakeley"]
[null,"Blakeley Township"]
[null,"Blind Lake"]
[null,"Blomford"]
[null,"Blomkest"]
[null,"Bloom"]
[null,"Bloom Dale"]
[null,"Bloomer"]
[null,"Bloomfield"]
[null,"Blooming Grove"]
[null,"Blooming Prairie"]
[null,"Blooming Prairie Township"]
[null,"Blooming Valley"]
[null,"Bloomington"]
[null,"Bloomington Ferry"]
[null,"Blowers"]
[null,"Blue Earth"]
[null,"Blue Earth City"]
[null,"Blue Grass"]
[null,"Blue Hill"]
[null,"Blue Mounds"]
[null,"Blueberry"]
[null,"Bluffton"]
[null,"Bluffton Township"]
[null,"Bock"]
[null,"Bodum"]
[null,"Bogus Brook"]
[null,"Bois Fort"]
[null,"Bois Forte Indian Reservation"]
[null,"Boisberg"]
[null,"Bombay"]
[null,"Bonanza Grove"]
[null,"Bondin"]
[null,"Bongards"]
[null,"Bonnie Glen"]
[null,"Boon Lake"]
[null,"Border"]
[null,"Borgholm"]
[null,"Borup"]
[null,"Bovey"]
[null,"Bowlus"]
[null,"Bowstring"]
[null,"Bowstring Lake"]
[null,"Bowstring Township"]
[null,"Boxville"]
[null,"Boy Lake"]
[null,"Boy River"]
[null,"Boy River Township"]
[null,"Boyd"]
[null,"Bradbury"]
[null,"Bradford"]
[null,"Bradford Township"]
[null,"Braham"]
[null,"Brainerd"]
[null,"Brainerd-Crow Wing County Airp"]
[null,"Branch"]
[null,"Brandon"]
[null,"Brandon Township"]
[null,"Brandrup"]
[null,"Brandsvold"]
[null,"Brandt"]
[null,"Bratsberg"]
[null,"Bray"]
[null,"Breckenridge"]
[null,"Breckenridge Township"]
[null,"Breda"]
[null,"Breezy Point"]
[null,"Breitung"]
[null,"Bremen"]
[null,"Bremen Township"]
[null,"Brennyville"]
[null,"Brevator"]
[null,"Brevik"]
[null,"Brewer"]
[null,"Brewster"]
[null,"Bricelyn"]
[null,"Brickton"]
[null,"Bridge Court"]
[null,"Bridgeman"]
[null,"Bridgewater"]
[null,"Bridgewater Township"]
[null,"Briggs Lake"]
[null,"Brighton"]
[null,"Brimson"]
[null,"Brislet"]
[null,"Bristol"]
[null,"Bristol Township"]
[null,"Britt"]
[null,"Brittmount"]
[null,"Brockway"]
[null,"Broeker"]
[null,"Brook Lake"]
[null,"Brook Park"]
[null,"Brook Park Junction"]
[null,"Brook Park Township"]
[null,"Brookfield"]
[null,"Brooklyn"]
[null,"Brooklyn Center"]
[null,"Brooklyn Park"]
[null,"Brooks"]
[null,"Brookston"]
[null,"Brookville"]
[null,"Brooten"]
[null,"Browerville"]
[null,"Brownell"]
[null,"Browns Creek"]
[null,"Browns Valley"]
[null,"Browns Valley Township"]
[null,"Brownsdale"]
[null,"Brownsville"]
[null,"Brownsville Township"]
[null,"Brownton"]
[null,"Bruce"]
[null,"Bruce Township"]
[null,"Bruno"]
[null,"Bruno Township"]
[null,"Brunswick"]
[null,"Brunswick Township"]
[null,"Brush Creek"]
[null,"Brush Creek Township"]
[null,"Brushvale"]
[null,"Buckman"]
[null,"Buckman Township"]
[null,"Bucks Mill"]
[null,"Bucksnort"]
[null,"Buffalo"]
[null,"Buffalo Lake"]
[null,"Buffalo Township"]
[null,"Buh"]
[null,"Buhl"]
[null,"Bull Moose"]
[null,"Bullard"]
[null,"Bunde"]
[null,"Bungo"]
[null,"Burbank"]
[null,"Burchard"]
[null,"Burke"]
[null,"Burleene"]
[null,"Burlington"]
[null,"Burnett"]
[null,"Burnhamville"]
[null,"Burns"]
[null,"Burnside"]
[null,"Burnstown"]
[null,"Burnsville"]
[null,"Burntside"]
[null,"Burntside Lake"]
[null,"Burr"]
[null,"Burschville"]
[null,"Burton"]
[null,"Burtrum"]
[null,"Burwell"]
[null,"Buse"]
[null,"Butler"]
[null,"Butler Township"]
[null,"Butterfield"]
[null,"Butterfield Township"]
[null,"Butterfly Lake"]
[null,"Butternut"]
[null,"Butternut Valley"]
[null,"Buyck"]
[null,"Buzzle"]
[null,"Bygland"]
[null,"Bygland Township"]
[null,"Byron"]
[null,"Byron Township"]
[null,"Cable"]
[null,"Cairo"]
[null,"Caledonia"]
[null,"Caledonia Township"]
[null,"Calhoun Beach"]
[null,"Callaway"]
[null,"Callaway Township"]
[null,"Calumet"]
[null,"Cambria"]
[null,"Cambria Township"]
[null,"Cambridge"]
[null,"Cambridge Township"]
[null,"Camden"]
[null,"Camden Township"]
[null,"Cameron"]
[null,"Camp"]
[null,"Camp Lake"]
[null,"Camp Release"]
[null,"Camp Ripley"]
[null,"Camp Ripley Junction"]
[null,"Campbell"]
[null,"Campbell Township"]
[null,"Canby"]
[null,"Candor"]
[null,"Canisteo"]
[null,"Canisteo Township"]
[null,"Cannon"]
[null,"Cannon City"]
[null,"Cannon City Township"]
[null,"Cannon Falls"]
[null,"Cannon Falls Township"]
[null,"Cannon Lake"]
[null,"Canosia"]
[null,"Canton"]
[null,"Canton Township"]
[null,"Canyon"]
[null,"Cardigan Junction"]
[null,"Caribou"]
[null,"Caribou Township"]
[null,"Carimona"]
[null,"Carimona Township"]
[null,"Carlisle"]
[null,"Carlisle Township"]
[null,"Carlos"]
[null,"Carlos Township"]
[null,"Carlston"]
[null,"Carlton"]
[null,"Carmel"]
[null,"Carmody"]
[null,"Carnelian Junction"]
[null,"Carp"]
[null,"Carpenter"]
[null,"Carrolton"]
[null,"Carson"]
[null,"Carsonville"]
[null,"Carver"]
[null,"Carver Beach"]
[null,"Cascade"]
[null,"Casco"]
[null,"Casey"]
[null,"Cashel"]
[null,"Cashtown"]
[null,"Casino"]
[null,"Casperson"]
[null,"Cass Lake"]
[null,"Castle Danger"]
[null,"Castle Rock"]
[null,"Castle Rock Township"]
[null,"Cazenovia"]
[null,"Cedar"]
[null,"Cedar Beach"]
[null,"Cedar Grove"]
[null,"Cedar Lake"]
[null,"Cedar Mills"]
[null,"Cedar Mills Township"]
[null,"Cedar Riverside"]
[null,"Cedar Township"]
[null,"Cedar Valley"]
[null,"Cedarbend"]
[null,"Cee Jefferson"]
[null,"Celina"]
[null,"Center"]
[null,"Center City"]
[null,"Center Creek"]
[null,"Centerville"]
[null,"Central"]
[null,"Central Avenue"]
[null,"Central Lakes"]
[null,"Central Point"]
[null,"Ceresco"]
[null,"Cerro Gordo"]
[null,"Cerro Gordo Township"]
[null,"Ceylon"]
[null,"Chamberlain"]
[null,"Champion"]
[null,"Champlin"]
[null,"Champlin Township"]
[null,"Chanarambie"]
[null,"Chandler"]
[null,"Chanhassen"]
[null,"Charlestown"]
[null,"Charlesville"]
[null,"Chaska"]
[null,"Chaska Township"]
[null,"Chatfield"]
[null,"Chatfield Junction"]
[null,"Chatfield Township"]
[null,"Chatham"]
[null,"Chemolite"]
[null,"Chengwatana"]
[null,"Cherry"]
[null,"Cherry Grove"]
[null,"Cherry Grove Township"]
[null,"Cherry Township"]
[null,"Chester"]
[null,"Chester Township"]
[null,"Chicago Bay"]
[null,"Chicago Lake"]
[null,"Chickamaw Beach"]
[null,"Chief"]
[null,"Childs"]
[null,"Chippewa City"]
[null,"Chippewa Falls"]
[null,"Chisago City"]
[null,"Chisago Lake"]
[null,"Chisholm"]
[null,"Chisholm Junction"]
[null,"Chisholm-Hibbing Airport"]
[null,"Choice"]
[null,"Chokio"]
[null,"Chowens Corner"]
[null,"Christiania"]
[null,"Churchill"]
[null,"Circle Pines"]
[null,"City"]
[null,"Civic Center"]
[null,"Clappers"]
[null,"Clara City"]
[null,"Claremont"]
[null,"Claremont Township"]
[null,"Clarissa"]
[null,"Clark"]
[null,"Clarkfield"]
[null,"Clarks Grove"]
[null,"Clay"]
[null,"Claybank"]
[null,"Claymont"]
[null,"Clayton"]
[null,"Clear Creek"]
[null,"Clear Lake"]
[null,"Clear Lake Township"]
[null,"Clearbrook"]
[null,"Clearwater"]
[null,"Clearwater Township"]
[null,"Clements"]
[null,"Clementson"]
[null,"Cleveland"]
[null,"Cleveland Township"]
[null,"Cliff"]
[null,"Clifton"]
[null,"Clifton Township"]
[null,"Climax"]
[null,"Clinton"]
[null,"Clinton Falls"]
[null,"Clinton Falls Township"]
[null,"Clinton Township"]
[null,"Clitherall"]
[null,"Clitherall Township"]
[null,"Clontarf"]
[null,"Clontarf Township"]
[null,"Cloquet"]
[null,"Clotho"]
[null,"Clough"]
[null,"Clover"]
[null,"Clover Leaf"]
[null,"Cloverdale"]
[null,"Cloverton"]
[null,"Clow"]
[null,"Clyde"]
[null,"Coates"]
[null,"Cobden"]
[null,"Cohasset"]
[null,"Coin"]
[null,"Cokato"]
[null,"Cokato Township"]
[null,"Colby"]
[null,"Cold Spring"]
[null,"Coleraine"]
[null,"Coleraine Junction"]
[null,"Colfax"]
[null,"Collegeville"]
[null,"Collegeville Township"]
[null,"Collins"]
[null,"Collinwood"]
[null,"Collis"]
[null,"Cologne"]
[null,"Columbia"]
[null,"Columbia Heights"]
[null,"Columbus"]
[null,"Colvin"]
[null,"Comfort"]
[null,"Comfrey"]
[null,"Commerce"]
[null,"Como"]
[null,"Como Township"]
[null,"Compton"]
[null,"Comstock"]
[null,"Comstock Township"]
[null,"Comus"]
[null,"Conception"]
[null,"Concord"]
[null,"Concord Township"]
[null,"Conger"]
[null,"Connelly"]
[null,"Constance"]
[null,"Cook"]
[null,"Cooley"]
[null,"Coon Creek"]
[null,"Coon Lake Beach"]
[null,"Coon Rapids"]
[null,"Coopers Corner"]
[null,"Copas"]
[null,"Copley"]
[null,"Corcoran"]
[null,"Cordova"]
[null,"Cordova Township"]
[null,"Corinna"]
[null,"Corliss"]
[null,"Cormant"]
[null,"Cormorant"]
[null,"Cormorant Township"]
[null,"Corning"]
[null,"Cornish"]
[null,"Corona"]
[null,"Correll"]
[null,"Cort"]
[null,"Corvuso"]
[null,"Cosmos"]
[null,"Cosmos Township"]
[null,"Cottage Grove"]
[null,"Cottage Wood"]
[null,"Cotton"]
[null,"Cotton Township"]
[null,"Cottonwood"]
[null,"Cottonwood Township"]
[null,"Courtland"]
[null,"Courtland Township"]
[null,"Cove"]
[null,"Craigville"]
[null,"Cramer"]
[null,"Crane Lake"]
[null,"Crate"]
[null,"Cray"]
[null,"Credit River"]
[null,"Credit River Township"]
[null,"Crescent Beach"]
[null,"Cresson"]
[null,"Croftville"]
[null,"Croke"]
[null,"Cromwell"]
[null,"Cromwell Township"]
[null,"Crooked Creek"]
[null,"Crooked Lake"]
[null,"Crooks"]
[null,"Crookston"]
[null,"Crookston Junction"]
[null,"Crookston Township"]
[null,"Crosby"]
[null,"Crosby Beach"]
[null,"Crosby Township"]
[null,"Crosslake"]
[null,"Crow Lake"]
[null,"Crow River"]
[null,"Crow River Township"]
[null,"Crow Wing"]
[null,"Crow Wing Lake"]
[null,"Crow Wing Township"]
[null,"Crown"]
[null,"Crystal"]
[null,"Crystal Bay"]
[null,"Crystal Bay Township"]
[null,"Crystal Spring"]
[null,"Cuba"]
[null,"Culdrum"]
[null,"Culver"]
[null,"Culver Township"]
[null,"Cummingsville"]
[null,"Current Lake"]
[null,"Currie"]
[null,"Cushing"]
[null,"Cushing Township"]
[null,"Cusson"]
[null,"Custer"]
[null,"Cuyuna"]
[null,"Cyrus"]
[null,"Daggett Brook"]
[null,"Dahlgren"]
[null,"Dailey"]
[null,"Dakomin"]
[null,"Dakota"]
[null,"Dakota Junction"]
[null,"Dalbo"]
[null,"Dalbo Township"]
[null,"Dale"]
[null,"Dale Township"]
[null,"Dalton"]
[null,"Dane Prairie"]
[null,"Danesville"]
[null,"Danforth"]
[null,"Danielson"]
[null,"Danube"]
[null,"Danvers"]
[null,"Danville"]
[null,"Darby Junction"]
[null,"Darfur"]
[null,"Darling"]
[null,"Darling Township"]
[null,"Darnen"]
[null,"Darwin"]
[null,"Darwin Township"]
[null,"Dassel"]
[null,"Dassel Township"]
[null,"Davidson"]
[null,"Davies"]
[null,"Davis"]
[null,"Davis Township"]
[null,"Dawson"]
[null,"Day"]
[null,"Days High Landing"]
[null,"Dayton"]
[null,"Dayton Township"]
[null,"Daytons Bluff"]
[null,"De Forest"]
[null,"De Graff"]
[null,"Dead Lake"]
[null,"Dean Lake"]
[null,"Debs"]
[null,"Decoria"]
[null,"Deephaven"]
[null,"Deer"]
[null,"Deer Creek"]
[null,"Deer Creek Indian Reservation"]
[null,"Deer Creek Township"]
[null,"Deer Lake"]
[null,"Deer Lane"]
[null,"Deer Park"]
[null,"Deer Park Township"]
[null,"Deer River"]
[null,"Deer River Township"]
[null,"Deerfield"]
[null,"Deerfield Township"]
[null,"Deerhorn"]
[null,"Deerwood"]
[null,"Deerwood Township"]
[null,"Delafield"]
[null,"Delano"]
[null,"Delavan"]
[null,"Delavan Township"]
[null,"Delaware"]
[null,"Delft"]
[null,"Delhi"]
[null,"Delhi Township"]
[null,"Dell"]
[null,"Dell Grove"]
[null,"Dellwood"]
[null,"Delorme"]
[null,"Delton"]
[null,"Denham"]
[null,"Denmark"]
[null,"Dennison"]
[null,"Dent"]
[null,"Denver"]
[null,"Derrynane"]
[null,"Des Moines"]
[null,"Des Moines River"]
[null,"Detroit"]
[null,"Detroit Lakes"]
[null,"Dewald"]
[null,"Dewey"]
[null,"Dexter"]
[null,"Dexter Township"]
[null,"Diamond Lake"]
[null,"Diamond Lake Township"]
[null,"Dieter"]
[null,"Dilworth"]
[null,"Dinkytown"]
[null,"District 1"]
[null,"District 2"]
[null,"District 3"]
[null,"District 4"]
[null,"District 5"]
[null,"Ditter"]
[null,"Dodge Center"]
[null,"Dollymount"]
[null,"Domaas"]
[null,"Donaldson"]
[null,"Donehower"]
[null,"Donnelly"]
[null,"Donnelly Township"]
[null,"Dora"]
[null,"Dora Lake"]
[null,"Doran"]
[null,"Dormer Junction"]
[null,"Dorothy"]
[null,"Dorset"]
[null,"Dotson"]
[null,"Douglas"]
[null,"Douglas Township"]
[null,"Dover"]
[null,"Dover Township"]
[null,"Dovray"]
[null,"Dovray Township"]
[null,"Dovre"]
[null,"Downer"]
[null,"Doyle"]
[null,"Drammen"]
[null,"Dresbach"]
[null,"Dresbach Township"]
[null,"Dryden"]
[null,"Dublin"]
[null,"Dudley"]
[null,"Dudley Township"]
[null,"Duelm"]
[null,"Duesler"]
[null,"Dugdale"]
[null,"Duluth"]
[null,"Duluth Air National Guard Stat"]
[null,"Duluth Heights"]
[null,"Duluth International Airport"]
[null,"Duluth Junction"]
[null,"Dumblane"]
[null,"Dumfries"]
[null,"Dumont"]
[null,"Dunbar"]
[null,"Dunbar Township"]
[null,"Dundas"]
[null,"Dundee"]
[null,"Dunn"]
[null,"Dunnell"]
[null,"Dunvilla"]
[null,"Dunwoody"]
[null,"Dunwoody Junction"]
[null,"Dupont"]
[null,"Duquette"]
[null,"Durand"]
[null,"Duxbury"]
[null,"Eagan"]
[null,"Eagan Township"]
[null,"Eagandale"]
[null,"Eagle"]
[null,"Eagle Bend"]
[null,"Eagle Creek"]
[null,"Eagle Lake"]
[null,"Eagle Lake Township"]
[null,"Eagle Point"]
[null,"Eagle Valley"]
[null,"Eagle View"]
[null,"Eagles Nest"]
[null,"Eagle's Nest"]
[null,"East Beaver Bay"]
[null,"East Bethel"]
[null,"East Cass"]
[null,"East Chain"]
[null,"East Chain Township"]
[null,"East Cook"]
[null,"East Cottage Grove"]
[null,"East End"]
[null,"East Grand Forks"]
[null,"East Gull Lake"]
[null,"East Hastings"]
[null,"East Kittson"]
[null,"East Koochiching"]
[null,"East Lake"]
[null,"East Lake Francis Shores"]
[null,"East Lake Lillian"]
[null,"East Minneapolis"]
[null,"East Park"]
[null,"East Prairieville"]
[null,"East Saint Paul"]
[null,"East Side"]
[null,"East Union"]
[null,"East Valley"]
[null,"Eastern"]
[null,"Eastern Heights"]
[null,"Easton"]
[null,"Eastside"]
[null,"Ebro"]
[null,"Echo"]
[null,"Echo Township"]
[null,"Echols"]
[null,"Eckles"]
[null,"Eckvoll"]
[null,"Eddsville"]
[null,"Eddy"]
[null,"Eden"]
[null,"Eden Lake"]
[null,"Eden Prairie"]
[null,"Eden Township"]
[null,"Eden Valley"]
[null,"Edgerton"]
[null,"Edgewood"]
[null,"Edina"]
[null,"Edison"]
[null,"Edna"]
[null,"Edwards"]
[null,"Edwards Township"]
[null,"Effie"]
[null,"Effington"]
[null,"Eggleston"]
[null,"Eglon"]
[null,"Eidsvold"]
[null,"Eidswold"]
[null,"Eitzen"]
[null,"Elba"]
[null,"Elba Township"]
[null,"Elbern Siding"]
[null,"Elbow Lake"]
[null,"Elbow Lake Township"]
[null,"Elbow Lake Village"]
[null,"Elcor"]
[null,"Eldes Corner"]
[null,"Eldorado"]
[null,"Eldred"]
[null,"Elgin"]
[null,"Elgin Township"]
[null,"Elizabeth"]
[null,"Elizabeth Township"]
[null,"Elk"]
[null,"Elk Lake"]
[null,"Elk River"]
[null,"Elk River Township"]
[null,"Elkland"]
[null,"Elko"]
[null,"Elkton"]
[null,"Elkton Township"]
[null,"Ellendale"]
[null,"Ellerth"]
[null,"Ellington"]
[null,"Ellis"]
[null,"Ellsborough"]
[null,"Ellsburg"]
[null,"Ellson"]
[null,"Ellsworth"]
[null,"Ellsworth Township"]
[null,"Elm Creek"]
[null,"Elm Park"]
[null,"Elmdale"]
[null,"Elmdale Township"]
[null,"Elmer"]
[null,"Elmer Township"]
[null,"Elmira"]
[null,"Elmo"]
[null,"Elmore"]
[null,"Elmore Township"]
[null,"Elmwood"]
[null,"Elmwood Township"]
[null,"Elrosa"]
[null,"Elsdon"]
[null,"Elway"]
[null,"Ely"]
[null,"Ely Lake"]
[null,"Elysian"]
[null,"Elysian Township"]
[null,"Emardville"]
[null,"Embarrass"]
[null,"Embarrass Township"]
[null,"Emco"]
[null,"Emerald"]
[null,"Emily"]
[null,"Emmaville"]
[null,"Emmert"]
[null,"Emmet"]
[null,"Emmons"]
[null,"Empire"]
[null,"Empire Township"]
[null,"Endion"]
[null,"Enfield"]
[null,"Englund"]
[null,"Enok"]
[null,"Enstrom"]
[null,"Enterprise"]
[null,"Epsom"]
[null,"Equality"]
[null,"Erdahl"]
[null,"Erdahl Township"]
[null,"Erhard"]
[null,"Erhards Grove"]
[null,"Ericksonville"]
[null,"Ericsburg"]
[null,"Ericson"]
[null,"Erie"]
[null,"Erie Township"]
[null,"Erin"]
[null,"Erskine"]
[null,"Esko"]
[null,"Espelie"]
[null,"Essig"]
[null,"Esterdy"]
[null,"Estes Brook"]
[null,"Esther"]
[null,"Etna"]
[null,"Etter"]
[null,"Euclid"]
[null,"Euclid Township"]
[null,"Eureka"]
[null,"Eureka Center"]
[null,"Eureka Township"]
[null,"Evan"]
[null,"Evansville"]
[null,"Evansville Township"]
[null,"Eveleth"]
[null,"Everdell"]
[null,"Everglade"]
[null,"Evergreen"]
[null,"Evergreen Township"]
[null,"Everts"]
[null,"Ewington"]
[null,"Excel"]
[null,"Excelsior"]
[null,"Excelsior Boulevard"]
[null,"Eyota"]
[null,"Eyota Township"]
[null,"Fahlun"]
[null,"Fair Haven"]
[null,"Fairbanks"]
[null,"Fairbanks Township"]
[null,"Fairfax"]
[null,"Fairfax Township"]
[null,"Fairfield"]
[null,"Fairhaven"]
[null,"Fairland"]
[null,"Fairlane"]
[null,"Fairmont"]
[null,"Fairmont Municipal Airport"]
[null,"Fairmont Township"]
[null,"Fairview"]
[null,"Faith"]
[null,"Falcon Heights"]
[null,"Falk"]
[null,"Fall Lake"]
[null,"Falls International Airport"]
[null,"Falls Junction"]
[null,"Falun"]
[null,"Fanny"]
[null,"Farden"]
[null,"Faribault"]
[null,"Farley"]
[null,"Farm Island"]
[null,"Farming"]
[null,"Farming Township"]
[null,"Farmington"]
[null,"Farmington Township"]
[null,"Farris"]
[null,"Farwell"]
[null,"Faunce"]
[null,"Fawn Lake"]
[null,"Faxon"]
[null,"Fayal"]
[null,"Fayal Township"]
[null,"Featherstone"]
[null,"Federal Dam"]
[null,"Feeley"]
[null,"Felton"]
[null,"Felton Township"]
[null,"Fens"]
[null,"Fenton"]
[null,"Fergus Falls"]
[null,"Fergus Falls Township"]
[null,"Fermory"]
[null,"Fern"]
[null,"Fernando"]
[null,"Fertile"]
[null,"Field"]
[null,"Fieldon"]
[null,"Fifty Lakes"]
[null,"Fillmore"]
[null,"Fillmore Township"]
[null,"Fine Lakes"]
[null,"Finkle"]
[null,"Finland"]
[null,"Finland Air Force Station"]
[null,"Finlayson"]
[null,"Finlayson Township"]
[null,"Fish Lake"]
[null,"Fisher"]
[null,"Fisher Township"]
[null,"Five Corners"]
[null,"Five Points"]
[null,"Flaming"]
[null,"Fleming"]
[null,"Flensburg"]
[null,"Fletcher"]
[null,"Flom"]
[null,"Flom Township"]
[null,"Floodwood"]
[null,"Floodwood Township"]
[null,"Flora"]
[null,"Florence"]
[null,"Florence Township"]
[null,"Florenton"]
[null,"Florian"]
[null,"Florida"]
[null,"Flowing"]
[null,"Foldahl"]
[null,"Folden"]
[null,"Foley"]
[null,"Folsom"]
[null,"Fond du Lac"]
[null,"Fond du Lac Indian Reservation"]
[null,"Forada"]
[null,"Forbes"]
[null,"Ford"]
[null,"Fordson"]
[null,"Forest"]
[null,"Forest Center"]
[null,"Forest City"]
[null,"Forest City Township"]
[null,"Forest Grove"]
[null,"Forest Lake"]
[null,"Forest Lake Township"]
[null,"Forest Mills"]
[null,"Forest Prairie"]
[null,"Foreston"]
[null,"Forestville"]
[null,"Fork"]
[null,"Forsman"]
[null,"Fort Ripley"]
[null,"Fort Ripley Township"]
[null,"Fort Saint Charles"]
[null,"Fort Snelling"]
[null,"Fort Snelling Military Reserva"]
[null,"Fortier"]
[null,"Fosston"]
[null,"Fossum"]
[null,"Fossum Township"]
[null,"Foster"]
[null,"Foster Township"]
[null,"Fountain"]
[null,"Fountain Prairie"]
[null,"Fountain Township"]
[null,"Four Corners"]
[null,"Four Town"]
[null,"Fox"]
[null,"Fox Lake"]
[null,"Fox Lake Township"]
[null,"Foxhome"]
[null,"Foxhome Township"]
[null,"Framnas"]
[null,"Franconia"]
[null,"Franconia Township"]
[null,"Frankford"]
[null,"Frankfort"]
[null,"Franklin"]
[null,"Franklin Avenue"]
[null,"Franklin Township"]
[null,"Fraser"]
[null,"Frazee"]
[null,"Fredenberg"]
[null,"Freeborn"]
[null,"Freeborn Township"]
[null,"Freeburg"]
[null,"Freedhem"]
[null,"Freedom"]
[null,"Freeland"]
[null,"Freeman"]
[null,"Freeman Township"]
[null,"Freeport"]
[null,"Freiheit Spring"]
[null,"Fremont"]
[null,"Fremont Township"]
[null,"French"]
[null,"French Lake"]
[null,"French Lake Township"]
[null,"French River"]
[null,"French Township"]
[null,"Friberg"]
[null,"Fridley"]
[null,"Friendship"]
[null,"Friesland"]
[null,"Frogner"]
[null,"Frohn"]
[null,"Frontenac"]
[null,"Frontier"]
[null,"Frost"]
[null,"Fruitville"]
[null,"Fulda"]
[null,"Funkley"]
[null,"Gail Lake"]
[null,"Galena"]
[null,"Gales"]
[null,"Garden"]
[null,"Garden City"]
[null,"Garden City Township"]
[null,"Garfield"]
[null,"Garfield Township"]
[null,"Garnes"]
[null,"Garrison"]
[null,"Garrison Township"]
[null,"Garvin"]
[null,"Gary"]
[null,"Gatzke"]
[null,"Gaylord"]
[null,"Gem Lake"]
[null,"Gemmell"]
[null,"Geneva"]
[null,"Geneva Township"]
[null,"Gennessee"]
[null,"Genoa"]
[null,"Genola"]
[null,"Gentilly"]
[null,"Gentilly Township"]
[null,"Georgetown"]
[null,"Georgetown Township"]
[null,"Georgeville"]
[null,"Germania"]
[null,"Germantown"]
[null,"Gervais"]
[null,"Getty"]
[null,"Gheen"]
[null,"Gheen Corner"]
[null,"Ghent"]
[null,"Gibbon"]
[null,"Giese"]
[null,"Gilbert"]
[null,"Gilbert Junction"]
[null,"Gilchrist"]
[null,"Gilfillan"]
[null,"Gillford"]
[null,"Gilman"]
[null,"Gilmanton"]
[null,"Girard"]
[null,"Girard Township"]
[null,"Gladstone"]
[null,"Glasgow"]
[null,"Glen"]
[null,"Glen Lake"]
[null,"Glen Township"]
[null,"Glencoe"]
[null,"Glencoe Township"]
[null,"Glendale"]
[null,"Glendorado"]
[null,"Glendorado Township"]
[null,"Glenville"]
[null,"Glenwood"]
[null,"Glenwood Junction"]
[null,"Glenwood Township"]
[null,"Glory"]
[null,"Gloster"]
[null,"Gluek"]
[null,"Glyndon"]
[null,"Glyndon Township"]
[null,"Gnesen"]
[null,"Godahl"]
[null,"Godfrey"]
[null,"Golden Hill"]
[null,"Golden Hills"]
[null,"Golden Valley"]
[null,"Golden Valley Township"]
[null,"Goldenrod"]
[null,"Gonvick"]
[null,"Good Hope"]
[null,"Good Thunder"]
[null,"Goodhue"]
[null,"Goodhue Township"]
[null,"Goodland"]
[null,"Goodland Township"]
[null,"Goodridge"]
[null,"Goodridge Township"]
[null,"Goodview"]
[null,"Goose Prairie"]
[null,"Gordon"]
[null,"Gordon Township"]
[null,"Gorham Spur"]
[null,"Gorman"]
[null,"Gorton"]
[null,"Gotha"]
[null,"Gould"]
[null,"Gowan"]
[null,"Grace"]
[null,"Gracelock"]
[null,"Graceton"]
[null,"Graceville"]
[null,"Graceville Township"]
[null,"Graff"]
[null,"Grafton"]
[null,"Graham"]
[null,"Graham Lakes"]
[null,"Grainwood"]
[null,"Granada"]
[null,"Granby"]
[null,"Grand Falls"]
[null,"Grand Forks"]
[null,"Grand Lake"]
[null,"Grand Marais"]
[null,"Grand Meadow"]
[null,"Grand Meadow Township"]
[null,"Grand Plain"]
[null,"Grand Portage"]
[null,"Grand Portage Indian Reservati"]
[null,"Grand Portage National Monumen"]
[null,"Grand Prairie"]
[null,"Grand Rapids"]
[null,"Grand Rapids Township"]
[null,"Grand View Heights"]
[null,"Grandview"]
[null,"Grandy"]
[null,"Grange"]
[null,"Granger"]
[null,"Granite"]
[null,"Granite Falls"]
[null,"Granite Falls Township"]
[null,"Granite Ledge"]
[null,"Granite Rock"]
[null,"Grant"]
[null,"Grant Township"]
[null,"Grant Valley"]
[null,"Granville"]
[null,"Grass Lake"]
[null,"Grass Lake Township"]
[null,"Grasston"]
[null,"Grattan"]
[null,"Grattan Township"]
[null,"Gray"]
[null,"Grayling"]
[null,"Greaney"]
[null,"Great Bend"]
[null,"Great Scott"]
[null,"Greater Leech Lake Indian Rese"]
[null,"Greely"]
[null,"Green Isle"]
[null,"Green Isle Township"]
[null,"Green Lake"]
[null,"Green Meadow"]
[null,"Green Prairie"]
[null,"Green Valley"]
[null,"Green Valley Township"]
[null,"Greenbush"]
[null,"Greenbush Township"]
[null,"Greenfield"]
[null,"Greenfield Township"]
[null,"Greenland"]
[null,"Greenleaf"]
[null,"Greenleaf Township"]
[null,"Greenleafton"]
[null,"Greenvale"]
[null,"Greenview"]
[null,"Greenwald"]
[null,"Greenway"]
[null,"Greenwood"]
[null,"Greenwood Junction"]
[null,"Greenwood Township"]
[null,"Gregory"]
[null,"Gregory Township"]
[null,"Grey Cloud Island"]
[null,"Grey Eagle"]
[null,"Grey Eagle Township"]
[null,"Grimstad"]
[null,"Grogan"]
[null,"Groningen"]
[null,"Grove"]
[null,"Grove City"]
[null,"Grove Lake"]
[null,"Grove Lake Township"]
[null,"Grove Park"]
[null,"Grove Park-Tilden"]
[null,"Groveland"]
[null,"Grow"]
[null,"Grygla"]
[null,"Guckeen"]
[null,"Gully"]
[null,"Gully Township"]
[null,"Gunn"]
[null,"Gutches Grove"]
[null,"Guthrie"]
[null,"Guthrie Township"]
[null,"Hackensack"]
[null,"Hackett"]
[null,"Hader"]
[null,"Hadler"]
[null,"Hadley"]
[null,"Hagali"]
[null,"Hagan"]
[null,"Hagen"]
[null,"Halden"]
[null,"Hale"]
[null,"Haley"]
[null,"Hallock"]
[null,"Hallock Township"]
[null,"Halma"]
[null,"Halstad"]
[null,"Halstad Township"]
[null,"Ham Lake"]
[null,"Ham Lake Township"]
[null,"Hamburg"]
[null,"Hamden"]
[null,"Hamel"]
[null,"Hamilton"]
[null,"Hamlin"]
[null,"Hammer"]
[null,"Hammond"]
[null,"Hammond Township"]
[null,"Hampden"]
[null,"Hampton"]
[null,"Hampton Township"]
[null,"Hamre"]
[null,"Hancock"]
[null,"Hancock Township"]
[null,"Hangaard"]
[null,"Hanley Falls"]
[null,"Hanover"]
[null,"Hanska"]
[null,"Hansonville"]
[null,"Hantho"]
[null,"Happyland"]
[null,"Harding"]
[null,"Hardwick"]
[null,"Harlis"]
[null,"Harliss"]
[null,"Harmony"]
[null,"Harmony Township"]
[null,"Harnell Park"]
[null,"Harney"]
[null,"Harold"]
[null,"Harris"]
[null,"Harris Township"]
[null,"Harrison"]
[null,"Hart"]
[null,"Hart Lake"]
[null,"Hart Township"]
[null,"Hartford"]
[null,"Hartland"]
[null,"Hartland Township"]
[null,"Hartley Spur"]
[null,"Harvey"]
[null,"Hassan"]
[null,"Hassan Valley"]
[null,"Hassman"]
[null,"Hastings"]
[null,"Hasty"]
[null,"Hatfield"]
[null,"Haug"]
[null,"Haugen"]
[null,"Havana"]
[null,"Havana Township"]
[null,"Havelock"]
[null,"Haven"]
[null,"Haverhill"]
[null,"Hawick"]
[null,"Hawk Creek"]
[null,"Hawley"]
[null,"Hawley Township"]
[null,"Hay Brook"]
[null,"Hay Creek"]
[null,"Hay Creek Township"]
[null,"Hay Lake"]
[null,"Haydenville"]
[null,"Hayes"]
[null,"Hayfield"]
[null,"Hayfield Township"]
[null,"Hayland"]
[null,"Haypoint"]
[null,"Hayward"]
[null,"Hayward Township"]
[null,"Hazel"]
[null,"Hazel Park"]
[null,"Hazel Run"]
[null,"Hazel Run Township"]
[null,"Hazeltine"]
[null,"Hazelton"]
[null,"Hazelton Township"]
[null,"Hazelwood"]
[null,"Heatwole"]
[null,"Hector"]
[null,"Hector Township"]
[null,"Hegbert"]
[null,"Hegne"]
[null,"Heiberg"]
[null,"Heidelberg"]
[null,"Heier"]
[null,"Height of Land"]
[null,"Heikkila Lake"]
[null,"Heinola"]
[null,"Heisig"]
[null,"Helen"]
[null,"Helena"]
[null,"Helga"]
[null,"Helgeland"]
[null,"Henderson"]
[null,"Henderson Township"]
[null,"Hendricks"]
[null,"Hendricks Township"]
[null,"Hendrickson"]
[null,"Hendrum"]
[null,"Hendrum Township"]
[null,"Henning"]
[null,"Henning Township"]
[null,"Henrietta"]
[null,"Henriette"]
[null,"Henrytown"]
[null,"Henryville"]
[null,"Hereim"]
[null,"Herman"]
[null,"Herman Township"]
[null,"Hermantown"]
[null,"Heron Lake"]
[null,"Heron Lake Township"]
[null,"Hersey"]
[null,"Hewitt"]
[null,"Hiawatha Spur"]
[null,"Hibbing"]
[null,"Hickory"]
[null,"Hidden Valley"]
[null,"Higdem"]
[null,"High Forest"]
[null,"High Forest Township"]
[null,"High Landing"]
[null,"Highland"]
[null,"Highland Grove"]
[null,"Highland Park"]
[null,"Highland Township"]
[null,"Highlanding"]
[null,"Highwater"]
[null,"Highwood"]
[null,"Hill"]
[null,"Hill City"]
[null,"Hill Lake"]
[null,"Hill River"]
[null,"Hillman"]
[null,"Hillman Township"]
[null,"Hills"]
[null,"Hillsdale"]
[null,"Hillside"]
[null,"Hilltop"]
[null,"Hillview"]
[null,"Hinckley"]
[null,"Hinckley Township"]
[null,"Hines"]
[null,"Hines Township"]
[null,"Hinsdale"]
[null,"Hiram"]
[null,"Hitterdal"]
[null,"Hixon"]
[null,"Hobart"]
[null,"Hodges"]
[null,"Hoff"]
[null,"Hoffman"]
[null,"Hoffmans Corners"]
[null,"Hokah"]
[null,"Hokah Township"]
[null,"Holden"]
[null,"Holding"]
[null,"Holdingford"]
[null,"Holland"]
[null,"Holland Township"]
[null,"Hollandale"]
[null,"Hollandale Junction"]
[null,"Holloway"]
[null,"Holly"]
[null,"Hollywood"]
[null,"Hollywood Township"]
[null,"Holman"]
[null,"Holman Junction"]
[null,"Holmes City"]
[null,"Holmes City Township"]
[null,"Holmesville"]
[null,"Holst"]
[null,"Holt"]
[null,"Holt Township"]
[null,"Holy Cross"]
[null,"Holyoke"]
[null,"Holyoke Township"]
[null,"Home"]
[null,"Home Brook"]
[null,"Home Lake"]
[null,"Homer"]
[null,"Homer Township"]
[null,"Homestead"]
[null,"Honner"]
[null,"Hoot Lake"]
[null,"Hope"]
[null,"Hope Township"]
[null,"Hopkins"]
[null,"Hornby"]
[null,"Hornet"]
[null,"Horton"]
[null,"Horton Township"]
[null,"Houpt"]
[null,"Houston"]
[null,"Houston Township"]
[null,"Hovland"]
[null,"Howard Lake"]
[null,"Hoyt Lakes"]
[null,"Hubbard"]
[null,"Hubbard Township"]
[null,"Hudson"]
[null,"Hugo"]
[null,"Hull"]
[null,"Humboldt"]
[null,"Humboldt Township"]
[null,"Humboldt Yard"]
[null,"Hunter"]
[null,"Hunters Park"]
[null,"Huntersville"]
[null,"Huntersville Township"]
[null,"Huntley"]
[null,"Huntly"]
[null,"Huntsville"]
[null,"Huot"]
[null,"Husby Spur"]
[null,"Huss"]
[null,"Hutchinson"]
[null,"Hutchinson Township"]
[null,"Hutton"]
[null,"Hyde Park"]
[null,"Hydes Lake"]
[null,"Iberia"]
[null,"Ida"]
[null,"Ideal"]
[null,"Ideal Corners"]
[null,"Idington"]
[null,"Idun"]
[null,"Ihlen"]
[null,"Illgen City"]
[null,"Imogene"]
[null,"Independence"]
[null,"Indian Lake"]
[null,"Indus"]
[null,"Industrial"]
[null,"Industrial Township"]
[null,"Inez"]
[null,"Inger"]
[null,"Inguadona"]
[null,"Inguadona Township"]
[null,"Inman"]
[null,"Interlachen"]
[null,"International Falls"]
[null,"Inver Grove Heights"]
[null,"Iona"]
[null,"Iona Township"]
[null,"Iosco"]
[null,"Iron Junction"]
[null,"Iron Range"]
[null,"Irondale"]
[null,"Ironhub"]
[null,"Ironton"]
[null,"Irving"]
[null,"Isabella"]
[null,"Isanti"]
[null,"Isanti Township"]
[null,"Isinours"]
[null,"Island"]
[null,"Island Lake"]
[null,"Island Lake Township"]
[null,"Island Park"]
[null,"Island View"]
[null,"Isle"]
[null,"Isle Harbor"]
[null,"Itasca"]
[null,"Ivanhoe"]
[null,"Iverson"]
[null,"Jack Pine"]
[null,"Jackson"]
[null,"Jackson Township"]
[null,"Jacobs Prairie"]
[null,"Jacobson"]
[null,"Jadis"]
[null,"Jakeville"]
[null,"Jameson"]
[null,"Jamestown"]
[null,"Janesville"]
[null,"Janesville Township"]
[null,"Janette Lake"]
[null,"Jarretts"]
[null,"Jasper"]
[null,"Jay"]
[null,"Jeffers"]
[null,"Jefferson"]
[null,"Jelle"]
[null,"Jenkins"]
[null,"Jenkins Township"]
[null,"Jennie"]
[null,"Jessenland"]
[null,"Jessenland Township"]
[null,"Jessie Lake"]
[null,"Jevne"]
[null,"Jewett"]
[null,"Jo Daviess"]
[null,"Johnsburg"]
[null,"Johnsdale"]
[null,"Johnson"]
[null,"Johnson Township"]
[null,"Johnsonville"]
[null,"Johnsville"]
[null,"Jonathan"]
[null,"Jones"]
[null,"Jones Township"]
[null,"Jordan"]
[null,"Jordan Township"]
[null,"Judge"]
[null,"Judson"]
[null,"Judson Township"]
[null,"Jupiter"]
[null,"Jurgenson"]
[null,"Kabekona Corner"]
[null,"Kabetogama"]
[null,"Kalevala"]
[null,"Kalmar"]
[null,"Kanabec"]
[null,"Kanaranzi"]
[null,"Kanaranzi Township"]
[null,"Kandiyohi"]
[null,"Kandiyohi Township"]
[null,"Kandota"]
[null,"Kansota"]
[null,"Karlstad"]
[null,"Kasota"]
[null,"Kasota Township"]
[null,"Kasson"]
[null,"Kathio"]
[null,"Keenan"]
[null,"Keene"]
[null,"Keewatin"]
[null,"Kego"]
[null,"Kelliher"]
[null,"Kelliher Township"]
[null,"Kellogg"]
[null,"Kelly Lake"]
[null,"Kelsey"]
[null,"Kelsey Township"]
[null,"Kelso"]
[null,"Kennedy"]
[null,"Kenneth"]
[null,"Kensington"]
[null,"Kent"]
[null,"Kenwood"]
[null,"Kenyon"]
[null,"Kenyon Township"]
[null,"Kerkhoven"]
[null,"Kerkhoven Township"]
[null,"Kerns"]
[null,"Kerr"]
[null,"Kerrick"]
[null,"Kerrick Township"]
[null,"Kertsonville"]
[null,"Kettle Falls"]
[null,"Kettle River"]
[null,"Kettle River Township"]
[null,"Kevin"]
[null,"Key West"]
[null,"Keystone"]
[null,"Kiester"]
[null,"Kiester Township"]
[null,"Kildare"]
[null,"Kilkenny"]
[null,"Kilkenny Township"]
[null,"Kimball"]
[null,"Kimball Township"]
[null,"Kimberly"]
[null,"Kimberly Township"]
[null,"Kinbrae"]
[null,"King"]
[null,"Kinghurst"]
[null,"Kingman"]
[null,"Kings Park"]
[null,"Kingsdale"]
[null,"Kingston"]
[null,"Kingston Township"]
[null,"Kinmount"]
[null,"Kinney"]
[null,"Kintire"]
[null,"Kirk"]
[null,"Kitzville"]
[null,"Kjellberg Park"]
[null,"Klondyke"]
[null,"Klossner"]
[null,"Knapp"]
[null,"Knife Falls"]
[null,"Knife Lake"]
[null,"Knife River"]
[null,"Knute"]
[null,"Komensky"]
[null,"Kost"]
[null,"Kragero"]
[null,"Kragnes"]
[null,"Kragnes Township"]
[null,"Krain"]
[null,"Kratka"]
[null,"Kroschel"]
[null,"Kroschel Township"]
[null,"Kugler"]
[null,"Kurtz"]
[null,"La Crescent"]
[null,"La Crescent Township"]
[null,"La Crosse"]
[null,"La Garde"]
[null,"La Grand"]
[null,"La Prairie"]
[null,"La Prairie Township"]
[null,"La Salle"]
[null,"LaBelle"]
[null,"Lac qui Parle"]
[null,"Lac qui Parle Township"]
[null,"Lafayette"]
[null,"Lafayette Township"]
[null,"Lagoona Beach"]
[null,"Lake"]
[null,"Lake Alice"]
[null,"Lake Andrew"]
[null,"Lake Belt"]
[null,"Lake Benton"]
[null,"Lake Benton Township"]
[null,"Lake Bronson"]
[null,"Lake Center"]
[null,"Lake City"]
[null,"Lake Crystal"]
[null,"Lake Edwards"]
[null,"Lake Elizabeth"]
[null,"Lake Elmo"]
[null,"Lake Elysian"]
[null,"Lake Emma"]
[null,"Lake Eunice"]
[null,"Lake Eunice Township"]
[null,"Lake Five State Wildlife Manag"]
[null,"Lake Fremont"]
[null,"Lake Fremont Township"]
[null,"Lake George"]
[null,"Lake George Township"]
[null,"Lake Grove"]
[null,"Lake Hanska"]
[null,"Lake Hattie"]
[null,"Lake Henry"]
[null,"Lake Henry Township"]
[null,"Lake Hubert"]
[null,"Lake Ida"]
[null,"Lake Itasca"]
[null,"Lake Jessie"]
[null,"Lake Johanna"]
[null,"Lake Lena"]
[null,"Lake Lillian"]
[null,"Lake Lillian Township"]
[null,"Lake Marshall"]
[null,"Lake Mary"]
[null,"Lake Netta"]
[null,"Lake Nichols"]
[null,"Lake No 1"]
[null,"Lake No 2"]
[null,"Lake Park"]
[null,"Lake Park Township"]
[null,"Lake Pleasant"]
[null,"Lake Prairie"]
[null,"Lake Saint Croix Beach"]
[null,"Lake Sarah"]
[null,"Lake Shore"]
[null,"Lake Shore Park"]
[null,"Lake Shore Township"]
[null,"Lake Stay"]
[null,"Lake Street"]
[null,"Lake Valley"]
[null,"Lake Vermilion"]
[null,"Lake View"]
[null,"Lake Wilson"]
[null,"Lakefield"]
[null,"Lakeland"]
[null,"Lakeland Junction"]
[null,"Lakeland Shores"]
[null,"Lakeport"]
[null,"Lakeside"]
[null,"Lakeside Township"]
[null,"Laketown"]
[null,"Lakeview"]
[null,"Lakeville"]
[null,"Lakewood"]
[null,"Lakewood Township"]
[null,"Lakin"]
[null,"Lambert"]
[null,"Lamberton"]
[null,"Lamberton Township"]
[null,"Lammers"]
[null,"Lamoille"]
[null,"Lamson"]
[null,"Lancaster"]
[null,"Land"]
[null,"Land Olakes"]
[null,"Landfall"]
[null,"Lanesboro"]
[null,"Lanesburgh"]
[null,"Langdon"]
[null,"Langhei"]
[null,"Langola"]
[null,"Langor"]
[null,"Lansing"]
[null,"Lansing Township"]
[null,"Laona"]
[null,"Laporte"]
[null,"Largo"]
[null,"Larkin"]
[null,"Larsmont"]
[null,"Lastrup"]
[null,"Lauderdale"]
[null,"Laurel"]
[null,"Lauren"]
[null,"Lavell"]
[null,"Lavinia"]
[null,"Lawler"]
[null,"Lawndale"]
[null,"Lawrence"]
[null,"Lawrence Township"]
[null,"Lax Lake"]
[null,"Le Center"]
[null,"Le Hillier"]
[null,"Le Ray"]
[null,"Le Roy"]
[null,"Le Roy Township"]
[null,"Le Sauk"]
[null,"Le Sueur"]
[null,"Leader"]
[null,"Leaf Lake"]
[null,"Leaf Lake Township"]
[null,"Leaf Mountain"]
[null,"Leaf River"]
[null,"Leaf River Township"]
[null,"Leaf Valley"]
[null,"Leaf Valley Township"]
[null,"Leander"]
[null,"Leander Spur"]
[null,"Leavenworth"]
[null,"Leavenworth Township"]
[null,"Lee"]
[null,"Leech Lake"]
[null,"Leech Lake Indian Reservation"]
[null,"Leeds"]
[null,"Leenthrop"]
[null,"Leetonia"]
[null,"Legionville"]
[null,"Leiding"]
[null,"Leigh"]
[null,"Leighton"]
[null,"Lemond"]
[null,"Lemond Township"]
[null,"Lengby"]
[null,"Lennox"]
[null,"Lenora"]
[null,"Lent"]
[null,"Leo"]
[null,"Leon"]
[null,"Leonard"]
[null,"Leonardsville"]
[null,"Leonidas"]
[null,"Leota"]
[null,"Leota Township"]
[null,"Lerdal"]
[null,"Leslie"]
[null,"Lessor"]
[null,"Lester Park"]
[null,"Lester Prairie"]
[null,"Leven"]
[null,"Lewis"]
[null,"Lewis Lake"]
[null,"Lewiston"]
[null,"Lewisville"]
[null,"Lexington"]
[null,"Lexington Township"]
[null,"Libby"]
[null,"Libby Township"]
[null,"Liberty"]
[null,"Lida"]
[null,"Lien"]
[null,"Lilydale"]
[null,"Lima"]
[null,"Lime"]
[null,"Lime Creek"]
[null,"Lime Lake"]
[null,"Limestone"]
[null,"Lincoln"]
[null,"Lincoln Township"]
[null,"Lind"]
[null,"Linden"]
[null,"Linden Grove"]
[null,"Linden Grove Township"]
[null,"Linden Hills"]
[null,"Linden Township"]
[null,"Lindford"]
[null,"Lindstrom"]
[null,"Lino Lakes"]
[null,"Linsell"]
[null,"Linwood"]
[null,"Lisbon"]
[null,"Lismore"]
[null,"Lismore Township"]
[null,"Litchfield"]
[null,"Litchfield Township"]
[null,"Litomysl"]
[null,"Little Canada"]
[null,"Little Chicago"]
[null,"Little Elk"]
[null,"Little Falls"]
[null,"Little Falls Township"]
[null,"Little Marais"]
[null,"Little Pine"]
[null,"Little Pine Township"]
[null,"Little Rock"]
[null,"Little Rock Township"]
[null,"Little Sand Lake"]
[null,"Little Sauk"]
[null,"Little Sauk Township"]
[null,"Little Swan"]
[null,"Littlefork"]
[null,"Livonia"]
[null,"Lockhart"]
[null,"Lockhart Township"]
[null,"Lodi"]
[null,"Loerch"]
[null,"Logan"]
[null,"Loman"]
[null,"London"]
[null,"London Township"]
[null,"Lone Pine"]
[null,"Lone Tree"]
[null,"Long Beach"]
[null,"Long Lake"]
[null,"Long Lake Township"]
[null,"Long Point"]
[null,"Long Prairie"]
[null,"Long Prairie Township"]
[null,"Long Siding"]
[null,"Longville"]
[null,"Longworth"]
[null,"Lonsdale"]
[null,"Loon Lake"]
[null,"Loop"]
[null,"Lorain"]
[null,"Loretto"]
[null,"Loring"]
[null,"Lorne"]
[null,"Louisburg"]
[null,"Louisville"]
[null,"Louriston"]
[null,"Lowell"]
[null,"Lower Red Lake"]
[null,"Lower Sioux Community"]
[null,"Lower St Croix National Scenic"]
[null,"Lowry"]
[null,"Lowry Hill"]
[null,"Lowville"]
[null,"Lucan"]
[null,"Lucas"]
[null,"Luce"]
[null,"Lucknow"]
[null,"Lude"]
[null,"Luna"]
[null,"Lund"]
[null,"Lura"]
[null,"Lutsen"]
[null,"Lutsen Township"]
[null,"Luverne"]
[null,"Luverne Township"]
[null,"Luxemburg"]
[null,"Luxemburg Township"]
[null,"Lydia"]
[null,"Lyle"]
[null,"Lyle Township"]
[null,"Lyman"]
[null,"Lynd"]
[null,"Lynd Township"]
[null,"Lyndale"]
[null,"Lyndale Junction"]
[null,"Lynden"]
[null,"Lynn"]
[null,"Lynwood"]
[null,"Lyons"]
[null,"Lyra"]
[null,"M & D Junction"]
[null,"Mabel"]
[null,"Macsville"]
[null,"Macville"]
[null,"Madelia"]
[null,"Madelia Township"]
[null,"Madison"]
[null,"Madison East"]
[null,"Madison Lake"]
[null,"Madison Township"]
[null,"Mae"]
[null,"Magnolia"]
[null,"Magnolia Township"]
[null,"Mahkonce"]
[null,"Mahnomen"]
[null,"Mahoning"]
[null,"Mahtomedi"]
[null,"Mahtowa"]
[null,"Mahtowa Township"]
[null,"Maine"]
[null,"Maine Prairie"]
[null,"Maine Township"]
[null,"Makinen"]
[null,"Malcolm"]
[null,"Mall"]
[null,"Mallory"]
[null,"Malmo"]
[null,"Malmo Township"]
[null,"Malta"]
[null,"Malung"]
[null,"Malung Township"]
[null,"Mamre"]
[null,"Manannah"]
[null,"Manannah Township"]
[null,"Manchester"]
[null,"Manchester Township"]
[null,"Mandt"]
[null,"Maney"]
[null,"Manfred"]
[null,"Manganese"]
[null,"Manhattan Beach"]
[null,"Manitoba Junction"]
[null,"Manitou"]
[null,"Manitou Junction"]
[null,"Mankato"]
[null,"Mankato Municipal Airport"]
[null,"Mankato Township"]
[null,"Manley"]
[null,"Mansfield"]
[null,"Mansfield Township"]
[null,"Manston"]
[null,"Mantorville"]
[null,"Mantorville Township"]
[null,"Mantrap"]
[null,"Manyaska"]
[null,"Maple"]
[null,"Maple Bay"]
[null,"Maple Grove"]
[null,"Maple Grove Township"]
[null,"Maple Hill"]
[null,"Maple Island"]
[null,"Maple Lake"]
[null,"Maple Lake Township"]
[null,"Maple Plain"]
[null,"Maple Ridge"]
[null,"Maple Springs"]
[null,"Maple Township"]
[null,"Mapleton"]
[null,"Mapleton Township"]
[null,"Mapleview"]
[null,"Maplewood"]
[null,"Maplewood Township"]
[null,"Marble"]
[null,"Marble Township"]
[null,"Marcell"]
[null,"Marcell Township"]
[null,"March"]
[null,"Margie"]
[null,"Marietta"]
[null,"Marine on Saint Croix"]
[null,"Marion"]
[null,"Marion Township"]
[null,"Markham"]
[null,"Markville"]
[null,"Marna"]
[null,"Marsh Creek"]
[null,"Marsh Grove"]
[null,"Marshall"]
[null,"Marshall Township"]
[null,"Marshan"]
[null,"Marshfield"]
[null,"Martin"]
[null,"Martin Lake"]
[null,"Martinsburg"]
[null,"Mary"]
[null,"Marysburg"]
[null,"Marysland"]
[null,"Marystown"]
[null,"Marysville"]
[null,"Mason"]
[null,"Masonic Home"]
[null,"Matawan"]
[null,"Mattson"]
[null,"Mavie"]
[null,"Max"]
[null,"Max Township"]
[null,"Maxwell"]
[null,"May"]
[null,"Mayer"]
[null,"Mayfield"]
[null,"Mayhew"]
[null,"Mayhew Lake"]
[null,"Maynard"]
[null,"Mayville"]
[null,"Mayville Township"]
[null,"Maywood"]
[null,"Mazeppa"]
[null,"Mazeppa Township"]
[null,"McCauleyville"]
[null,"McCauleyville Township"]
[null,"McComber"]
[null,"McCormack Lake"]
[null,"McCrea"]
[null,"McDavitt"]
[null,"McDonaldsville"]
[null,"McGrath"]
[null,"McGregor"]
[null,"McGregor Township"]
[null,"McIntosh"]
[null,"McKee"]
[null,"McKee Spur"]
[null,"McKinley"]
[null,"McKinley Township"]
[null,"McNair"]
[null,"McPherson"]
[null,"Meadow"]
[null,"Meadow Brook"]
[null,"Meadow Brook Township"]
[null,"Meadowlands"]
[null,"Meadowlands Township"]
[null,"Meadows"]
[null,"Medford"]
[null,"Medford Township"]
[null,"Medicine Lake"]
[null,"Medina"]
[null,"Medo"]
[null,"Mehurin"]
[null,"Meire Grove"]
[null,"Melby"]
[null,"Melrose"]
[null,"Melrose Township"]
[null,"Melrude"]
[null,"Melville"]
[null,"Melvin"]
[null,"Menahga"]
[null,"Mendota"]
[null,"Mendota Heights"]
[null,"Mentor"]
[null,"Meriden"]
[null,"Meriden Township"]
[null,"Merriam"]
[null,"Merriam Park"]
[null,"Merrifield"]
[null,"Merton"]
[null,"Merton Township"]
[null,"Mesaba"]
[null,"Meyhew Lake"]
[null,"Mickinock"]
[null,"Middle River"]
[null,"Middle River Township"]
[null,"Middletown"]
[null,"Middleville"]
[null,"Midland Junction"]
[null,"Midvale"]
[null,"Midway"]
[null,"Midway Township"]
[null,"Miesville"]
[null,"Milaca"]
[null,"Milaca Township"]
[null,"Milan"]
[null,"Mildred"]
[null,"Milford"]
[null,"Mille Lacs Indian Reservation"]
[null,"Miller Hill"]
[null,"Millersburg"]
[null,"Millerville"]
[null,"Millerville Township"]
[null,"Millville"]
[null,"Millward"]
[null,"Millwood"]
[null,"Milo"]
[null,"Miloma"]
[null,"Milroy"]
[null,"Milton"]
[null,"Miltona"]
[null,"Miltona Township"]
[null,"Minden"]
[null,"Minerva"]
[null,"Minneapolis"]
[null,"Minneapolis-St Paul Internatio"]
[null,"Minnehaha"]
[null,"Minneiska"]
[null,"Minneiska Township"]
[null,"Minneola"]
[null,"Minneopa"]
[null,"Minneota"]
[null,"Minneota Township"]
[null,"Minnesota"]
[null,"Minnesota Boys Town"]
[null,"Minnesota Chippewa Indian Trus"]
[null,"Minnesota City"]
[null,"Minnesota Falls"]
[null,"Minnesota Falls Township"]
[null,"Minnesota Lake"]
[null,"Minnesota Lake Township"]
[null,"Minnesota Transfer"]
[null,"Minnetonka"]
[null,"Minnetonka Beach"]
[null,"Minnetonka Mills"]
[null,"Minnetrista"]
[null,"Minnewana"]
[null,"Minnewaska"]
[null,"Minnie"]
[null,"Minorca"]
[null,"Missabe Junction"]
[null,"Missabe Mountain"]
[null,"Mission"]
[null,"Mission Creek"]
[null,"Mission Farms"]
[null,"Mission Township"]
[null,"Mitchell"]
[null,"Mitchell Township"]
[null,"Mizpah"]
[null,"Moe"]
[null,"Moland"]
[null,"Moland Township"]
[null,"Moltke"]
[null,"Money Creek"]
[null,"Money Creek Township"]
[null,"Monroe"]
[null,"Monson"]
[null,"Monterey"]
[null,"Montevideo"]
[null,"Montgomery"]
[null,"Montgomery Township"]
[null,"Monticello"]
[null,"Monticello Township"]
[null,"Montrose"]
[null,"Moonshine"]
[null,"Moore"]
[null,"Moorhead"]
[null,"Moorhead Township"]
[null,"Moose"]
[null,"Moose Creek"]
[null,"Moose Lake"]
[null,"Moose Lake Township"]
[null,"Moose Park"]
[null,"Moose River"]
[null,"Mora"]
[null,"Moran"]
[null,"Moranville"]
[null,"Morcom"]
[null,"Morgan"]
[null,"Morgan Park"]
[null,"Morgan Township"]
[null,"Morken"]
[null,"Morningside"]
[null,"Morrill"]
[null,"Morrill Township"]
[null,"Morris"]
[null,"Morris Township"]
[null,"Morrison"]
[null,"Morristown"]
[null,"Morristown Township"]
[null,"Morse"]
[null,"Mort"]
[null,"Morton"]
[null,"Moscow"]
[null,"Moscow Township"]
[null,"Motley"]
[null,"Motley Township"]
[null,"Moulton"]
[null,"Mound"]
[null,"Mound Prairie"]
[null,"Mound Township"]
[null,"Mounds View"]
[null,"Mount Morris"]
[null,"Mount Pleasant"]
[null,"Mount Royal"]
[null,"Mount Vernon"]
[null,"Mountain Iron"]
[null,"Mountain Lake"]
[null,"Mountain Lake Township"]
[null,"Moyer"]
[null,"Moylan"]
[null,"Muckland"]
[null,"Mud Lake"]
[null,"Mudbaden"]
[null,"Mudgett"]
[null,"Mulberry Junction"]
[null,"Mulligan"]
[null,"Munch"]
[null,"Munger"]
[null,"Munson"]
[null,"Murdock"]
[null,"Murphy City"]
[null,"Murray"]
[null,"Murray Township"]
[null,"Murtaugh"]
[null,"Muskoda"]
[null,"Myrtle"]
[null,"Nakoda"]
[null,"Nansen"]
[null,"Nary"]
[null,"Nashua"]
[null,"Nashville"]
[null,"Nashville Center"]
[null,"Nashwauk"]
[null,"Nashwauk Township"]
[null,"Nassau"]
[null,"Navarre"]
[null,"Naytahwaush"]
[null,"Nebish"]
[null,"Nebish Township"]
[null,"Nelson"]
[null,"Nelson Park"]
[null,"Nelson Township"]
[null,"Nemadji"]
[null,"Nereson"]
[null,"Nerstrand"]
[null,"Nesbit"]
[null,"Ness"]
[null,"Nessel"]
[null,"Nett Lake"]
[null,"Nett Lake Indian Reservation"]
[null,"Nett River"]
[null,"Nevada"]
[null,"Nevis"]
[null,"Nevis Township"]
[null,"New Auburn"]
[null,"New Auburn Township"]
[null,"New Avon"]
[null,"New Brighton"]
[null,"New Dosey"]
[null,"New Duluth"]
[null,"New Folden"]
[null,"New Germany"]
[null,"New Hartford"]
[null,"New Hartford Township"]
[null,"New Haven"]
[null,"New Hope"]
[null,"New Independence"]
[null,"New London"]
[null,"New London Township"]
[null,"New Maine"]
[null,"New Market"]
[null,"New Market Township"]
[null,"New Munich"]
[null,"New Prague"]
[null,"New Prairie"]
[null,"New Richland"]
[null,"New Richland Township"]
[null,"New Rome"]
[null,"New Scandia"]
[null,"New Solum"]
[null,"New Sweden"]
[null,"New Sweden Township"]
[null,"New Trier"]
[null,"New Ulm"]
[null,"New York Mills"]
[null,"Newburg"]
[null,"Newburg Township"]
[null,"Newfolden"]
[null,"Newhouse"]
[null,"Newport"]
[null,"Newry"]
[null,"Newton"]
[null,"Nichols"]
[null,"Nichols Township"]
[null,"Nickerson"]
[null,"Nickerson Township"]
[null,"Nicollet"]
[null,"Nicollet Township"]
[null,"Nicols"]
[null,"Nicolville"]
[null,"Nidaros"]
[null,"Nielsville"]
[null,"Nilsen"]
[null,"Nimrod"]
[null,"Nininger"]
[null,"Nininger Township"]
[null,"Nisswa"]
[null,"Nodine"]
[null,"Nokay Lake"]
[null,"Nokomis"]
[null,"Nopeming"]
[null,"Nora"]
[null,"Norcross"]
[null,"Norden"]
[null,"Nordick"]
[null,"Nordland"]
[null,"Nore"]
[null,"Norfolk"]
[null,"Norman"]
[null,"Normandale"]
[null,"Normania"]
[null,"Normania Township"]
[null,"Normanna"]
[null,"Norseland"]
[null,"Norshor Junction"]
[null,"North"]
[null,"North Beltrami"]
[null,"North Benton"]
[null,"North Branch"]
[null,"North Branch Township"]
[null,"North Carlton"]
[null,"North Cass"]
[null,"North Central Cass"]
[null,"North Clearwater"]
[null,"North Cross Lake"]
[null,"North Douglas"]
[null,"North Fork"]
[null,"North Germany"]
[null,"North Hero"]
[null,"North Hibbing"]
[null,"North Mankato"]
[null,"North Mitchell"]
[null,"North Oaks"]
[null,"North Ottawa"]
[null,"North Prairie"]
[null,"North Red River"]
[null,"North Redwood"]
[null,"North Roseau"]
[null,"North Saint Paul"]
[null,"North Shore"]
[null,"North Star"]
[null,"North Star Township"]
[null,"North Watson"]
[null,"Northcote"]
[null,"Northdale"]
[null,"Northeast Aitkin"]
[null,"Northeast Itasca"]
[null,"Northeast St Louis"]
[null,"Northern"]
[null,"Northfield"]
[null,"Northfield Township"]
[null,"Northland"]
[null,"Northome"]
[null,"Northrop"]
[null,"Northside"]
[null,"Northtown"]
[null,"Northwest Aitkin"]
[null,"Northwest Angle"]
[null,"Northwest Koochiching"]
[null,"Northwest Roseau"]
[null,"Northwest St Louis"]
[null,"Norton"]
[null,"Norway"]
[null,"Norway Lake"]
[null,"Norway Lake Township"]
[null,"Norway Township"]
[null,"Norwegian Grove"]
[null,"Norwood Young America"]
[null,"Norwood Young America Township"]
[null,"Nowthen"]
[null,"Noyes"]
[null,"Noyes Junction"]
[null,"Numedal"]
[null,"Nunda"]
[null,"Nymore"]
[null,"Oak"]
[null,"Oak Center"]
[null,"Oak Grove"]
[null,"Oak Grove Township"]
[null,"Oak Island"]
[null,"Oak Knoll"]
[null,"Oak Lawn"]
[null,"Oak Park"]
[null,"Oak Park Heights"]
[null,"Oak Park Township"]
[null,"Oak Ridge"]
[null,"Oak Street"]
[null,"Oak Terrace"]
[null,"Oak Valley"]
[null,"Oakbury"]
[null,"Oakdale"]
[null,"Oakhill"]
[null,"Oakland"]
[null,"Oakland Township"]
[null,"Oakport"]
[null,"Oakport Township"]
[null,"Oakwood"]
[null,"O'Brien"]
[null,"Odessa"]
[null,"Odessa Township"]
[null,"Odin"]
[null,"Odin Township"]
[null,"Ogema"]
[null,"Ogema Township"]
[null,"Ogilvie"]
[null,"Okabena"]
[null,"Oklee"]
[null,"Old Frontenac"]
[null,"Old Mesaba"]
[null,"Olga"]
[null,"Olivia"]
[null,"Olney"]
[null,"Omro"]
[null,"Onamia"]
[null,"Onamia Township"]
[null,"Onega"]
[null,"Oneka"]
[null,"Oneota"]
[null,"Onigum"]
[null,"Onstad"]
[null,"Opole"]
[null,"Opstead"]
[null,"Orange"]
[null,"Orchard Garden"]
[null,"Orchard Lake"]
[null,"Oreland"]
[null,"Org"]
[null,"Orion"]
[null,"Orleans"]
[null,"Ormsby"]
[null,"Orono"]
[null,"Oronoco"]
[null,"Oronoco Township"]
[null,"Orr"]
[null,"Orrock"]
[null,"Orrock Township"]
[null,"Orth"]
[null,"Orton"]
[null,"Ortonville"]
[null,"Ortonville Township"]
[null,"Orwell"]
[null,"Osage"]
[null,"Osage Township"]
[null,"Osakis"]
[null,"Osakis Township"]
[null,"Osborne"]
[null,"Oscar"]
[null,"Osceola"]
[null,"Oshawa"]
[null,"Oshawa Township"]
[null,"Oshkosh"]
[null,"Oslo"]
[null,"Oslund"]
[null,"Osseo"]
[null,"Oster"]
[null,"Ostrander"]
[null,"Oteneagen"]
[null,"Otisco"]
[null,"Otisco Township"]
[null,"Otisville"]
[null,"Otrey"]
[null,"Otsego"]
[null,"Ottawa"]
[null,"Ottawa Township"]
[null,"Otter Creek"]
[null,"Otter Tail"]
[null,"Otter Tail Peninsula"]
[null,"Otto"]
[null,"Otto Township"]
[null,"Outing"]
[null,"Owanka"]
[null,"Owatonna"]
[null,"Owatonna Township"]
[null,"Owens"]
[null,"Oxboro"]
[null,"Oxford"]
[null,"Oxlip"]
[null,"Oylen"]
[null,"Paddock"]
[null,"Padua"]
[null,"Page"]
[null,"Page Township"]
[null,"Palisade"]
[null,"Palmdale"]
[null,"Palmer"]
[null,"Palmer Township"]
[null,"Palmers"]
[null,"Palmville"]
[null,"Palmyra"]
[null,"Palo"]
[null,"Parent"]
[null,"Park"]
[null,"Park Rapids"]
[null,"Park Rapids Junction"]
[null,"Park View"]
[null,"Parkdale"]
[null,"Parke"]
[null,"Parker"]
[null,"Parkers Prairie"]
[null,"Parkers Prairie Township"]
[null,"Parkville"]
[null,"Parkway Junction"]
[null,"Parnell"]
[null,"Partridge"]
[null,"Paupores"]
[null,"Paxton"]
[null,"Payne"]
[null,"Payne Avenue"]
[null,"Payne Township"]
[null,"Paynesville"]
[null,"Paynesville Township"]
[null,"Peace"]
[null,"Pearl Lake"]
[null,"Peary"]
[null,"Pease"]
[null,"Pelan"]
[null,"Pelican"]
[null,"Pelican Lake"]
[null,"Pelican Rapids"]
[null,"Pelland"]
[null,"Pemberton"]
[null,"Pembina"]
[null,"Penasse"]
[null,"Pencer"]
[null,"Pengilly"]
[null,"Penn"]
[null,"Pennington"]
[null,"Pennock"]
[null,"Pepin"]
[null,"Pepperton"]
[null,"Pequaywan"]
[null,"Pequaywan Lake"]
[null,"Pequot Lakes"]
[null,"Perault"]
[null,"Perch Lake"]
[null,"Percy"]
[null,"Perham"]
[null,"Perham Township"]
[null,"Perkins"]
[null,"Perley"]
[null,"Perry"]
[null,"Perry Lake"]
[null,"Perth"]
[null,"Petersburg"]
[null,"Petersburg Township"]
[null,"Peterson"]
[null,"Petran"]
[null,"Pettit"]
[null,"Peyla"]
[null,"Pfingsten"]
[null,"Phelps"]
[null,"Philbin"]
[null,"Philbrook"]
[null,"Pickerel Lake"]
[null,"Pickwick"]
[null,"Piedmont Heights"]
[null,"Pierz"]
[null,"Pierz Township"]
[null,"Pigeon River"]
[null,"Pike"]
[null,"Pike Bay"]
[null,"Pike Creek"]
[null,"Pike Lake"]
[null,"Pillager"]
[null,"Pillsbury"]
[null,"Pillsbury Township"]
[null,"Pilot Grove"]
[null,"Pilot Grove Township"]
[null,"Pilot Mound"]
[null,"Pilotmound"]
[null,"Pine Bend"]
[null,"Pine Brook"]
[null,"Pine Center"]
[null,"Pine City"]
[null,"Pine City Township"]
[null,"Pine Creek"]
[null,"Pine Island"]
[null,"Pine Island Township"]
[null,"Pine Knoll"]
[null,"Pine Lake"]
[null,"Pine Point"]
[null,"Pine Point Township"]
[null,"Pine River"]
[null,"Pine River Township"]
[null,"Pine Springs"]
[null,"Pinecreek"]
[null,"Pinetop"]
[null,"Pineville"]
[null,"Pinewood"]
[null,"Pioneer"]
[null,"Pipestone"]
[null,"Pipestone National Monument"]
[null,"Pitt"]
[null,"Plainview"]
[null,"Plainview Township"]
[null,"Plato"]
[null,"Platte"]
[null,"Platte Lake"]
[null,"Platte Township"]
[null,"Pleasant Beach"]
[null,"Pleasant Grove"]
[null,"Pleasant Grove Township"]
[null,"Pleasant Hill"]
[null,"Pleasant Lake"]
[null,"Pleasant Mound"]
[null,"Pleasant Prairie"]
[null,"Pleasant Valley"]
[null,"Pleasant Valley Township"]
[null,"Pleasant View"]
[null,"Pliny"]
[null,"Plummer"]
[null,"Plymouth"]
[null,"Pohlitz"]
[null,"Point Douglas"]
[null,"Pokegama"]
[null,"Polk Centre"]
[null,"Polonia"]
[null,"Pomme de Terre"]
[null,"Pomroy"]
[null,"Ponemah"]
[null,"Ponsford"]
[null,"Ponto Lake"]
[null,"Pontoria"]
[null,"Poplar"]
[null,"Poplar Grove"]
[null,"Poplar River"]
[null,"Poplar Township"]
[null,"Popple"]
[null,"Popple Creek"]
[null,"Popple Grove"]
[null,"Poppleton"]
[null,"Port Cargill"]
[null,"Port Hope"]
[null,"Portage"]
[null,"Portage Lake"]
[null,"Porter"]
[null,"Posen"]
[null,"Post Town"]
[null,"Potsdam"]
[null,"Potshot Lake"]
[null,"Powderhorn"]
[null,"Powers"]
[null,"Prairie Island"]
[null,"Prairie Island Community"]
[null,"Prairie Lake"]
[null,"Prairie Portage"]
[null,"Prairie View"]
[null,"Prairieville"]
[null,"Prairieville Township"]
[null,"Pratt"]
[null,"Preble"]
[null,"Predmore"]
[null,"Prescott"]
[null,"Preston"]
[null,"Preston Lake"]
[null,"Preston Township"]
[null,"Priam"]
[null,"Princeton"]
[null,"Princeton Township"]
[null,"Prinsburg"]
[null,"Prior"]
[null,"Prior Lake"]
[null,"Proctor"]
[null,"Prosit"]
[null,"Prosper"]
[null,"Providence"]
[null,"Providence Township"]
[null,"Pulaski"]
[null,"Puposky"]
[null,"Quamba"]
[null,"Queen"]
[null,"Quincy"]
[null,"Quiring"]
[null,"Quiring Township"]
[null,"Rabbit Lake"]
[null,"Racine"]
[null,"Racine Township"]
[null,"Radio Center"]
[null,"Radium"]
[null,"Rail Prairie"]
[null,"Rainy Junction"]
[null,"Rainy Lake"]
[null,"Rainy River"]
[null,"Ramey"]
[null,"Ramsey"]
[null,"Ramsey Township"]
[null,"Ramshaw"]
[null,"Randall"]
[null,"Randolph"]
[null,"Randolph Township"]
[null,"Ranier"]
[null,"Ransom"]
[null,"Ransom Township"]
[null,"Ranum"]
[null,"Rapidan"]
[null,"Rapidan Township"]
[null,"Rasset"]
[null,"Rauch"]
[null,"Ravenna"]
[null,"Ray"]
[null,"Raymond"]
[null,"Raymond Township"]
[null,"Reading"]
[null,"Reads Landing"]
[null,"Red Eye"]
[null,"Red Lake Falls"]
[null,"Red Lake Falls Township"]
[null,"Red Lake Indian Reservation"]
[null,"Red Rock"]
[null,"Red Rock Township"]
[null,"Red Wing"]
[null,"Redby"]
[null,"Redlake"]
[null,"Redore"]
[null,"Redpath"]
[null,"Redtop"]
[null,"Redwood Falls"]
[null,"Redwood Falls Township"]
[null,"Reformatory"]
[null,"Regal"]
[null,"Reine"]
[null,"Reiner"]
[null,"Reis"]
[null,"Remer"]
[null,"Remer Township"]
[null,"Rendsville"]
[null,"Reno"]
[null,"Reno Township"]
[null,"Renova"]
[null,"Renville"]
[null,"Revere"]
[null,"Reynolds"]
[null,"Rheiderland"]
[null,"Rhinehart"]
[null,"Rice"]
[null,"Rice Junction"]
[null,"Rice Lake"]
[null,"Rice Lake Township"]
[null,"Rice River"]
[null,"Rice Street"]
[null,"Rice Township"]
[null,"Riceford"]
[null,"Riceland"]
[null,"Riceville"]
[null,"Rich Valley"]
[null,"Rich Valley Township"]
[null,"Richards"]
[null,"Richardson"]
[null,"Richardville"]
[null,"Richdale"]
[null,"Richfield"]
[null,"Richland"]
[null,"Richmond"]
[null,"Richmond Township"]
[null,"Richville"]
[null,"Richwood"]
[null,"Richwood Township"]
[null,"Ridge"]
[null,"Ridgely"]
[null,"Ridgeway"]
[null,"Riley"]
[null,"Rindal"]
[null,"Ringe"]
[null,"Ripley"]
[null,"River"]
[null,"River Falls"]
[null,"River Junction"]
[null,"River Point"]
[null,"River Valley"]
[null,"Riverdale"]
[null,"Rivers"]
[null,"Riverside"]
[null,"Riverside Heights"]
[null,"Riverside Junction"]
[null,"Riverside Township"]
[null,"Riverton"]
[null,"Riverton Township"]
[null,"Riverview"]
[null,"Roan"]
[null,"Robbin"]
[null,"Robbinsdale"]
[null,"Roberts"]
[null,"Robinson"]
[null,"Rochert"]
[null,"Rochester"]
[null,"Rochester Municipal Airport"]
[null,"Rochester Township"]
[null,"Rock"]
[null,"Rock Creek"]
[null,"Rock Creek Township"]
[null,"Rock Dell"]
[null,"Rock Dell Township"]
[null,"Rock Lake"]
[null,"Rockford"]
[null,"Rockford Township"]
[null,"Rocksbury"]
[null,"Rockville"]
[null,"Rockville Township"]
[null,"Rockwell"]
[null,"Rockwood"]
[null,"Rogers"]
[null,"Rogers Township"]
[null,"Roland"]
[null,"Rollag"]
[null,"Rolling Forks"]
[null,"Rolling Green"]
[null,"Rollingstone"]
[null,"Rollingstone Township"]
[null,"Rollins"]
[null,"Rollis"]
[null,"Rome"]
[null,"Ronald"]
[null,"Ronneby"]
[null,"Roome"]
[null,"Roosevelt"]
[null,"Roosevelt Township"]
[null,"Rosby"]
[null,"Roscoe"]
[null,"Roscoe Township"]
[null,"Rose City"]
[null,"Rose Creek"]
[null,"Rose Dell"]
[null,"Rose Hill"]
[null,"Roseau"]
[null,"Rosebud"]
[null,"Rosedale"]
[null,"Roseland"]
[null,"Roseland Township"]
[null,"Rosemount"]
[null,"Rosen"]
[null,"Rosendale"]
[null,"Rosendale Township"]
[null,"Roseport"]
[null,"Roseville"]
[null,"Roseville Township"]
[null,"Rosewood"]
[null,"Rosewood Township"]
[null,"Rosing"]
[null,"Ross"]
[null,"Ross Lake"]
[null,"Ross Township"]
[null,"Rossburg"]
[null,"Rost"]
[null,"Rosy"]
[null,"Rothman"]
[null,"Rothsay"]
[null,"Round Grove"]
[null,"Round Lake"]
[null,"Round Lake Township"]
[null,"Round Prairie"]
[null,"Round Prairie Township"]
[null,"Rowena"]
[null,"Rowland"]
[null,"Roy Lake"]
[null,"Royal"]
[null,"Royalton"]
[null,"Royalton Township"]
[null,"Ruby Junction"]
[null,"Runeberg"]
[null,"Rush City"]
[null,"Rush Lake"]
[null,"Rush Point"]
[null,"Rush River"]
[null,"Rushford"]
[null,"Rushford Village"]
[null,"Rushmore"]
[null,"Rushseba"]
[null,"Ruskin"]
[null,"Russell"]
[null,"Russia"]
[null,"Rustad"]
[null,"Ruthton"]
[null,"Rutland"]
[null,"Rutledge"]
[null,"Ryan"]
[null,"Ryan Village"]
[null,"Sabin"]
[null,"Saco"]
[null,"Sacred Heart"]
[null,"Sacred Heart Township"]
[null,"Saga Hill"]
[null,"Saginaw"]
[null,"Sago"]
[null,"Saint Anna"]
[null,"Saint Anthony"]
[null,"Saint Anthony Falls"]
[null,"Saint Augusta"]
[null,"Saint Augusta Township"]
[null,"Saint Benedict"]
[null,"Saint Bonifacius"]
[null,"Saint Charles"]
[null,"Saint Charles Township"]
[null,"Saint Clair"]
[null,"Saint Clair Junction"]
[null,"Saint Cloud"]
[null,"Saint Cloud Township"]
[null,"Saint Croix Junction"]
[null,"Saint Croix National Scenic Ri"]
[null,"Saint Francis"]
[null,"Saint George"]
[null,"Saint George Township"]
[null,"Saint Henry"]
[null,"Saint Hilaire"]
[null,"Saint James"]
[null,"Saint James Township"]
[null,"Saint Johns"]
[null,"Saint Joseph"]
[null,"Saint Joseph Township"]
[null,"Saint Killian"]
[null,"Saint Lawrence"]
[null,"Saint Leo"]
[null,"Saint Louis Park"]
[null,"Saint Martin"]
[null,"Saint Martin Township"]
[null,"Saint Mary"]
[null,"Saint Marys Point"]
[null,"Saint Mathias"]
[null,"Saint Mathias Township"]
[null,"Saint Michael"]
[null,"Saint Nicholas"]
[null,"Saint Olaf"]
[null,"Saint Patrick"]
[null,"Saint Paul"]
[null,"Saint Paul Church"]
[null,"Saint Paul Park"]
[null,"Saint Peter"]
[null,"Saint Rosa"]
[null,"Saint Stephen"]
[null,"Saint Thomas"]
[null,"Saint Vincent"]
[null,"Saint Vincent Junction"]
[null,"Saint Vincent Township"]
[null,"Saint Wendel"]
[null,"Saint Wendel Township"]
[null,"Salem"]
[null,"Salem Corners"]
[null,"Salida"]
[null,"Salo"]
[null,"Salo Corner"]
[null,"Salol"]
[null,"San Francisco"]
[null,"Sanborn"]
[null,"Sand Creek"]
[null,"Sand Lake"]
[null,"Sand Lake Township"]
[null,"Sanders"]
[null,"Sandnes"]
[null,"Sandstone"]
[null,"Sandstone Township"]
[null,"Sandsville"]
[null,"Sandy"]
[null,"Sandy Lake Indian Reservation"]
[null,"Sanford"]
[null,"Santiago"]
[null,"Santiago Township"]
[null,"Saratoga"]
[null,"Saratoga Township"]
[null,"Sargeant"]
[null,"Sargeant Township"]
[null,"Sartell"]
[null,"Sauk Centre"]
[null,"Sauk Centre Township"]
[null,"Sauk Rapids"]
[null,"Sauk Rapids Township"]
[null,"Saum"]
[null,"Savage"]
[null,"Savannah"]
[null,"Savannah Township"]
[null,"Sawbill Junction"]
[null,"Sawbill Landing"]
[null,"Sawyer"]
[null,"Sax"]
[null,"Scambler"]
[null,"Scandia"]
[null,"Scandia Township"]
[null,"Scandia Valley"]
[null,"Scanlon"]
[null,"Schechs Mill"]
[null,"Schley"]
[null,"Schoolcraft"]
[null,"Schroeder"]
[null,"Schroeder Township"]
[null,"Sciota"]
[null,"Scott"]
[null,"Scott Junction"]
[null,"Scott Township"]
[null,"Scotts Corner"]
[null,"Scranton"]
[null,"Scribner"]
[null,"Seaforth"]
[null,"Searles"]
[null,"Seavey"]
[null,"Sebeka"]
[null,"Section Thirty"]
[null,"Sedan"]
[null,"Sedil"]
[null,"Seely"]
[null,"Selma"]
[null,"Severance"]
[null,"Seward"]
[null,"Seyton"]
[null,"Shafer"]
[null,"Shafer Township"]
[null,"Shakopee"]
[null,"Shakopee Community"]
[null,"Shamrock"]
[null,"Shanty Town"]
[null,"Shaokatan"]
[null,"Sharon"]
[null,"Shaw"]
[null,"Sheffield Mill"]
[null,"Shelburne"]
[null,"Shelby"]
[null,"Sheldon"]
[null,"Sheldon Township"]
[null,"Shell Lake"]
[null,"Shell River"]
[null,"Shell Rock"]
[null,"Shelly"]
[null,"Shelly Township"]
[null,"Shephard"]
[null,"Sherack"]
[null,"Sherburn"]
[null,"Sheridan"]
[null,"Sherman"]
[null,"Sherman Township"]
[null,"Sherwood"]
[null,"Sheshebee"]
[null,"Shetek"]
[null,"Shevlin"]
[null,"Shevlin Township"]
[null,"Shible"]
[null,"Shieldsville"]
[null,"Shieldsville Township"]
[null,"Shingobee"]
[null,"Shirley"]
[null,"Shooks"]
[null,"Shooks Township"]
[null,"Shoreham"]
[null,"Shoreview"]
[null,"Shorewood"]
[null,"Short Line Park"]
[null,"Shotley"]
[null,"Shotley Brook"]
[null,"Shotley Township"]
[null,"Shovel Lake"]
[null,"Sibley"]
[null,"Side Lake"]
[null,"Siegel"]
[null,"Sigel"]
[null,"Sigsbee"]
[null,"Silica"]
[null,"Silo"]
[null,"Silver"]
[null,"Silver Bay"]
[null,"Silver Brook"]
[null,"Silver Creek"]
[null,"Silver Creek Township"]
[null,"Silver Lake"]
[null,"Silver Lake Township"]
[null,"Silver Leaf"]
[null,"Silver Rapids"]
[null,"Silverdale"]
[null,"Silverton"]
[null,"Silverwood"]
[null,"Simar"]
[null,"Simpson"]
[null,"Sinclair"]
[null,"Sinnott"]
[null,"Sioux Agency"]
[null,"Sioux Valley"]
[null,"Sioux Valley Township"]
[null,"Six Mile Grove"]
[null,"Skagen"]
[null,"Skandia"]
[null,"Skane"]
[null,"Skelton"]
[null,"Skibo"]
[null,"Skime"]
[null,"Skree"]
[null,"Skyburg"]
[null,"Skyline"]
[null,"Slater"]
[null,"Slayton"]
[null,"Slayton Township"]
[null,"Sleepy Eye"]
[null,"Sletten"]
[null,"Sletten Township"]
[null,"Smiley"]
[null,"Smith Lake"]
[null,"Smiths Mill"]
[null,"Smithville"]
[null,"Smoky Hollow"]
[null,"Snellman"]
[null,"Snowden"]
[null,"Sobieski"]
[null,"Soderville"]
[null,"Sodus"]
[null,"Sogn"]
[null,"Solana"]
[null,"Solem"]
[null,"Soler"]
[null,"Solway"]
[null,"Solway Township"]
[null,"Somerset"]
[null,"Soo Junction"]
[null,"Soo Line Junction"]
[null,"Soudan"]
[null,"South Bend"]
[null,"South Bend Township"]
[null,"South Branch"]
[null,"South Branch Township"]
[null,"South Clearwater"]
[null,"South Fork"]
[null,"South Grove"]
[null,"South Harbor"]
[null,"South Haven"]
[null,"South Hollandale"]
[null,"South International Falls"]
[null,"South Koochiching"]
[null,"South Minneapolis"]
[null,"South Red River"]
[null,"South Ridge"]
[null,"South Rushford"]
[null,"South Saint Paul"]
[null,"South Silver Lake"]
[null,"South Troy"]
[null,"Southbrook"]
[null,"Southdale"]
[null,"Southeast Aitkin"]
[null,"Southeast Mahnomen"]
[null,"Southeast Roseau"]
[null,"Southside"]
[null,"Spafford"]
[null,"Spalding"]
[null,"Spang"]
[null,"Sparta"]
[null,"Sparta Township"]
[null,"Spaulding"]
[null,"Spectacle Lake"]
[null,"Spencer"]
[null,"Spencer Brook"]
[null,"Spencer Brook Township"]
[null,"Spicer"]
[null,"Split Rock"]
[null,"Splithand"]
[null,"Spring Brook"]
[null,"Spring Creek"]
[null,"Spring Creek Township"]
[null,"Spring Grove"]
[null,"Spring Grove Township"]
[null,"Spring Hill"]
[null,"Spring Hill Township"]
[null,"Spring Lake"]
[null,"Spring Lake Park"]
[null,"Spring Lake Township"]
[null,"Spring Park"]
[null,"Spring Prairie"]
[null,"Spring Valley"]
[null,"Spring Valley Township"]
[null,"Springdale"]
[null,"Springfield"]
[null,"Springfield Township"]
[null,"Springsteel Island"]
[null,"Springvale"]
[null,"Springvale Township"]
[null,"Springwater"]
[null,"Spruce"]
[null,"Spruce Center"]
[null,"Spruce Grove"]
[null,"Spruce Hill"]
[null,"Spruce Township"]
[null,"Spruce Valley"]
[null,"Squaw Lake"]
[null,"Squier"]
[null,"Stacy"]
[null,"Stafford"]
[null,"Stanchfield"]
[null,"Stanchfield Township"]
[null,"Stanford"]
[null,"Stanley"]
[null,"Stanley Township"]
[null,"Stanton"]
[null,"Stanton Township"]
[null,"Staples"]
[null,"Staples Township"]
[null,"Star"]
[null,"Star Lake"]
[null,"Starbuck"]
[null,"Stark"]
[null,"Stark Township"]
[null,"State Line"]
[null,"Stately"]
[null,"Steamboat River"]
[null,"Steele Center"]
[null,"Steelton"]
[null,"Steen"]
[null,"Steenerson"]
[null,"Stephen"]
[null,"Sterling"]
[null,"Sterling Center"]
[null,"Stevens"]
[null,"Stevenson"]
[null,"Stewart"]
[null,"Stewartville"]
[null,"Stillwater"]
[null,"Stillwater Township"]
[null,"Stockholm"]
[null,"Stockholm Township"]
[null,"Stockton"]
[null,"Stokes"]
[null,"Stoneham"]
[null,"Stoney Brook"]
[null,"Stony Brook"]
[null,"Stony River"]
[null,"Stony Run"]
[null,"Storden"]
[null,"Storden Township"]
[null,"Stowe Prairie"]
[null,"Straight River"]
[null,"Strand"]
[null,"Strandquist"]
[null,"Strathcona"]
[null,"Stroden"]
[null,"Stroms"]
[null,"Strout"]
[null,"Stubbs Bay"]
[null,"Sturgeon"]
[null,"Sturgeon Lake"]
[null,"Sturgeon Lake Township"]
[null,"Sugar Bush"]
[null,"Sugar Loaf"]
[null,"Sullivan"]
[null,"Sultan"]
[null,"Summit"]
[null,"Summit Lake"]
[null,"Summit Township"]
[null,"Sumner"]
[null,"Sumter"]
[null,"Sumter Township"]
[null,"Sunburg"]
[null,"Sundal"]
[null,"Sundal Township"]
[null,"Sundown"]
[null,"Sunfish Lake"]
[null,"Sunnyside"]
[null,"Sunrise"]
[null,"Sunrise Township"]
[null,"Suomi"]
[null,"Svea"]
[null,"Svea Township"]
[null,"Sveadahl"]
[null,"Sverdrup"]
[null,"Swan Lake"]
[null,"Swan River"]
[null,"Swan River Township"]
[null,"Swanburg"]
[null,"Swanville"]
[null,"Swanville Township"]
[null,"Swatara"]
[null,"Swede Grove"]
[null,"Swede Prairie"]
[null,"Swedes Forest"]
[null,"Sweet"]
[null,"Swenoda"]
[null,"Swift"]
[null,"Swift Falls"]
[null,"Sylvan"]
[null,"Sylvan Township"]
[null,"Synnes"]
[null,"Syre"]
[null,"Tabor"]
[null,"Tabor Township"]
[null,"Taconite"]
[null,"Taconite Harbor"]
[null,"Taconite Junction"]
[null,"Taft"]
[null,"Talmoon"]
[null,"Tamarac"]
[null,"Tamarack"]
[null,"Tanberg"]
[null,"Tansem"]
[null,"Tansem Township"]
[null,"Taopi"]
[null,"Tara"]
[null,"Taunton"]
[null,"Tawney"]
[null,"Taylor"]
[null,"Taylors Falls"]
[null,"Tegner"]
[null,"Teien"]
[null,"Ten Lake"]
[null,"Ten Mile Lake"]
[null,"Tenhassen"]
[null,"Tenney"]
[null,"Tenstrike"]
[null,"Terrace"]
[null,"Terrebonne"]
[null,"Terrebonne Township"]
[null,"The Arches"]
[null,"Theilman"]
[null,"Thief Lake"]
[null,"Thief River Falls"]
[null,"Thief River Falls Regional Air"]
[null,"Third Crow Wing Lake"]
[null,"Third River"]
[null,"Thomastown"]
[null,"Thompson"]
[null,"Thompson Grove"]
[null,"Thompson Heights"]
[null,"Thompson Park"]
[null,"Thompson Riverview Terrace"]
[null,"Thomson"]
[null,"Thomson Township"]
[null,"Thor"]
[null,"Thorhult"]
[null,"Thorpe"]
[null,"Three Lakes"]
[null,"Thunder Lake"]
[null,"Thunderbird North"]
[null,"Thunderbird South"]
[null,"Tilden"]
[null,"Tilden Junction"]
[null,"Timothy"]
[null,"Tintah"]
[null,"Tintah Township"]
[null,"Toad Lake"]
[null,"Toad Lake Township"]
[null,"Tobique"]
[null,"Todd"]
[null,"Tofte"]
[null,"Tofte Township"]
[null,"Togo"]
[null,"Toimi"]
[null,"Toivola"]
[null,"Toivola Township"]
[null,"Tonka Bay"]
[null,"Topeka"]
[null,"Toqua"]
[null,"Tordenskjold"]
[null,"Torfin"]
[null,"Torning"]
[null,"Torrey"]
[null,"Tower"]
[null,"Tower Junction"]
[null,"Tracy"]
[null,"Traffic"]
[null,"Trail"]
[null,"Trails End"]
[null,"Transit"]
[null,"Traverse"]
[null,"Traverse Township"]
[null,"Trelipe"]
[null,"Trianon"]
[null,"Trimont"]
[null,"Triumph"]
[null,"Trommald"]
[null,"Trondhjem"]
[null,"Trondjem"]
[null,"Trosky"]
[null,"Trout Brook"]
[null,"Trout Brook Junction"]
[null,"Trout Lake"]
[null,"Troy"]
[null,"Troy Township"]
[null,"Truman"]
[null,"Tumuli"]
[null,"Tunsberg"]
[null,"Turner"]
[null,"Turtle Creek"]
[null,"Turtle Lake"]
[null,"Turtle River"]
[null,"Turtle River Township"]
[null,"Twig"]
[null,"Twin Cities"]
[null,"Twin Cities Army Ammunition Pl"]
[null,"Twin Grove"]
[null,"Twin Lakes"]
[null,"Twin Lakes Township"]
[null,"Twin Valley"]
[null,"Two Harbors"]
[null,"Two Harbors Junction"]
[null,"Two Inlets"]
[null,"Two Inlets Township"]
[null,"Two Rivers"]
[null,"Tyler"]
[null,"Tynsid"]
[null,"Tyro"]
[null,"Tyrone"]
[null,"Udolpho"]
[null,"Ulen"]
[null,"Ulen Township"]
[null,"Underwood"]
[null,"Underwood Township"]
[null,"Union"]
[null,"Union Grove"]
[null,"Union Hill"]
[null,"Union Township"]
[null,"University"]
[null,"Upper Nicollet"]
[null,"Upper Red Lake"]
[null,"Upper Sioux Community"]
[null,"Upsala"]
[null,"Uptown"]
[null,"Urbank"]
[null,"Urness"]
[null,"US Air Force"]
[null,"Utica"]
[null,"Utica Township"]
[null,"Vadnais Heights"]
[null,"Vail"]
[null,"Vallers"]
[null,"Valley"]
[null,"Valley Park"]
[null,"Valley Ridge"]
[null,"Van Buren"]
[null,"Varco"]
[null,"Vasa"]
[null,"Vasa Township"]
[null,"Vawter"]
[null,"Vega"]
[null,"Veldt"]
[null,"Verdi"]
[null,"Verdi Township"]
[null,"Verdon"]
[null,"Vergas"]
[null,"Vermilion Lake"]
[null,"Vermillion"]
[null,"Vermillion Dam"]
[null,"Vermillion Lake Indian Reserva"]
[null,"Vermillion Township"]
[null,"Vern"]
[null,"Verndale"]
[null,"Vernon"]
[null,"Vernon Center"]
[null,"Vernon Center Township"]
[null,"Verona"]
[null,"Veseli"]
[null,"Vesta"]
[null,"Vesta Township"]
[null,"Victor"]
[null,"Victoria"]
[null,"Viding"]
[null,"Vienna"]
[null,"Viking"]
[null,"Viking Township"]
[null,"Villard"]
[null,"Villard Township"]
[null,"Vineland"]
[null,"Vineland Township"]
[null,"Vining"]
[null,"Viola"]
[null,"Viola Township"]
[null,"Virginia"]
[null,"Vista"]
[null,"Vivian"]
[null,"Vlasaty"]
[null,"Voyageurs National Park"]
[null,"Waasa"]
[null,"Wabana"]
[null,"Wabasha"]
[null,"Wabasso"]
[null,"Wabedo"]
[null,"Waconia"]
[null,"Waconia Township"]
[null,"Wacouta"]
[null,"Wacouta Beach"]
[null,"Wacouta Township"]
[null,"Wadena"]
[null,"Wadena Township"]
[null,"Wagner"]
[null,"Wahkon"]
[null,"Wahlsten"]
[null,"Wahnena"]
[null,"Waite Park"]
[null,"Wakefield"]
[null,"Wakemup"]
[null,"Walbo"]
[null,"Walcott"]
[null,"Waldeck"]
[null,"Walden"]
[null,"Waldo"]
[null,"Waldo Junction"]
[null,"Waldorf"]
[null,"Wales"]
[null,"Walker"]
[null,"Wall Lake"]
[null,"Walls"]
[null,"Walnut Grove"]
[null,"Walnut Lake"]
[null,"Walter"]
[null,"Walters"]
[null,"Waltham"]
[null,"Waltham Township"]
[null,"Walworth"]
[null,"Wanamingo"]
[null,"Wanamingo Township"]
[null,"Wanda"]
[null,"Wang"]
[null,"Wanger"]
[null,"Wangs"]
[null,"Wannaska"]
[null,"Warba"]
[null,"Ward"]
[null,"Ward Springs"]
[null,"Warman"]
[null,"Warren"]
[null,"Warren Township"]
[null,"Warrenton"]
[null,"Warroad"]
[null,"Warsaw"]
[null,"Warsaw Township"]
[null,"Waseca"]
[null,"Washburn Park"]
[null,"Washington"]
[null,"Washington Lake"]
[null,"Washington Township"]
[null,"Wasioja"]
[null,"Wasioja Township"]
[null,"Waskish"]
[null,"Waskish Township"]
[null,"Wastedo"]
[null,"Watab"]
[null,"Watab Township"]
[null,"Waterbury"]
[null,"Waterford"]
[null,"Waterford Township"]
[null,"Watertown"]
[null,"Watertown Township"]
[null,"Waterville"]
[null,"Waterville Township"]
[null,"Watkins"]
[null,"Watopa"]
[null,"Watson"]
[null,"Waubun"]
[null,"Waukenabo"]
[null,"Waukenabo Township"]
[null,"Waukon"]
[null,"Waukon Township"]
[null,"Waverly"]
[null,"Waverly Township"]
[null,"Wawina"]
[null,"Wawina Township"]
[null,"Wayland"]
[null,"Wayzata"]
[null,"Wayzata Boulevard"]
[null,"Wealthwood"]
[null,"Wealthwood Township"]
[null,"Weaver"]
[null,"Weber"]
[null,"Webster"]
[null,"Webster Spur"]
[null,"Webster Township"]
[null,"Wegdahl"]
[null,"Weimer"]
[null,"Welch"]
[null,"Welch Township"]
[null,"Welcome"]
[null,"Wellington"]
[null,"Wells"]
[null,"Wells Township"]
[null,"Weme"]
[null,"Wendell"]
[null,"Wergeland"]
[null,"Werner"]
[null,"Wescott"]
[null,"West Albany"]
[null,"West Albion"]
[null,"West Bank"]
[null,"West Concord"]
[null,"West Cook"]
[null,"West Coon Rapids"]
[null,"West Crow Wing"]
[null,"West Duluth"]
[null,"West Duluth Junction"]
[null,"West Duluth Yard"]
[null,"West End"]
[null,"West Heron Lake"]
[null,"West Lake"]
[null,"West Lake Francis Shores"]
[null,"West Lakeland"]
[null,"West Newton"]
[null,"West Newton Township"]
[null,"West Point"]
[null,"West Red Wing"]
[null,"West Rock"]
[null,"West Saint Paul"]
[null,"West Union"]
[null,"West Union Township"]
[null,"West Valley"]
[null,"West Virginia"]
[null,"Westbrook"]
[null,"Westbrook Township"]
[null,"Westbury"]
[null,"Westerheim"]
[null,"Western"]
[null,"Western Township"]
[null,"Westfield"]
[null,"Westford"]
[null,"Westline"]
[null,"Weston"]
[null,"Westport"]
[null,"Westport Township"]
[null,"Westside"]
[null,"Whalan"]
[null,"Wheatland"]
[null,"Wheatland Township"]
[null,"Wheaton"]
[null,"Wheelers Point"]
[null,"Wheeling"]
[null,"Whipholt"]
[null,"White"]
[null,"White Bear"]
[null,"White Bear Beach"]
[null,"White Bear Lake"]
[null,"White Bear Lake Township"]
[null,"White Earth"]
[null,"White Earth Indian Reservation"]
[null,"White Earth Township"]
[null,"White Hawk"]
[null,"White Iron"]
[null,"White Oak"]
[null,"White Pine"]
[null,"White Rock"]
[null,"White Willow"]
[null,"Whited"]
[null,"Whiteface"]
[null,"Whiteface Reservoir"]
[null,"Whitefield"]
[null,"Whiteford"]
[null,"Whitewater"]
[null,"Whitman"]
[null,"Whyte"]
[null,"Wig Wam Bay"]
[null,"Wilbert"]
[null,"Wild Rice"]
[null,"Wilder"]
[null,"Wilds"]
[null,"Wildwood"]
[null,"Wildwood Township"]
[null,"Wilkinson"]
[null,"Wilkinson Township"]
[null,"Willernie"]
[null,"Williams"]
[null,"Williams Township"]
[null,"Willington Grove"]
[null,"Willmar"]
[null,"Willmar Township"]
[null,"Willow Creek"]
[null,"Willow Lake"]
[null,"Willow River"]
[null,"Willow Valley"]
[null,"Wilma"]
[null,"Wilmington"]
[null,"Wilmington Township"]
[null,"Wilmont"]
[null,"Wilmont Township"]
[null,"Wilno"]
[null,"Wilpen"]
[null,"Wilson"]
[null,"Wilson Township"]
[null,"Wilton"]
[null,"Wilton Township"]
[null,"Winchester"]
[null,"Windemere"]
[null,"Windom"]
[null,"Windom Township"]
[null,"Windsor"]
[null,"Winfield"]
[null,"Wing River"]
[null,"Winger"]
[null,"Winger Township"]
[null,"Winnebago"]
[null,"Winnebago City"]
[null,"Winnebago Township"]
[null,"Winner"]
[null,"Winnick Spur"]
[null,"Winnipeg Junction"]
[null,"Winona"]
[null,"Winona Township"]
[null,"Winsor"]
[null,"Winsted"]
[null,"Winsted Township"]
[null,"Winter"]
[null,"Winthrop"]
[null,"Winton"]
[null,"Wirock"]
[null,"Wirt"]
[null,"Wirt Township"]
[null,"Wisconsin"]
[null,"Wiscoy"]
[null,"Wisner"]
[null,"Withrow"]
[null,"Witoka"]
[null,"Wolf"]
[null,"Wolf Lake"]
[null,"Wolf Lake Township"]
[null,"Wolford"]
[null,"Wolverton"]
[null,"Wolverton Township"]
[null,"Wood Lake"]
[null,"Wood Lake Township"]
[null,"Woodbury"]
[null,"Woodland"]
[null,"Woodland Park"]
[null,"Woodland Township"]
[null,"Woodrow"]
[null,"Woodrow Township"]
[null,"Woods"]
[null,"Woodside"]
[null,"Woodstock"]
[null,"Woodville"]
[null,"Woodward Brook"]
[null,"Workman"]
[null,"Worthington"]
[null,"Worthington Municipal Airport"]
[null,"Worthington Township"]
[null,"Wrenshall"]
[null,"Wrenshall Township"]
[null,"Wright"]
[null,"Wright Township"]
[null,"Wrightstown"]
[null,"Wuori"]
[null,"Wyandotte"]
[null,"Wyanett"]
[null,"Wyanett Township"]
[null,"Wyattville"]
[null,"Wykeham"]
[null,"Wykoff"]
[null,"Wylie"]
[null,"Wylie Township"]
[null,"Wyman"]
[null,"Wyoming"]
[null,"Wyoming Township"]
[null,"Yankeetown"]
[null,"Yellow Bank"]
[null,"Yola"]
[null,"York"]
[null,"York Township"]
[null,"Yorktown"]
[null,"Yucatan"]
[null,"Yucatan Township"]
[null,"Zemple"]
[null,"Zerkel"]
[null,"Zim"]
[null,"Zimmerman"]
[null,"Zion"]
[null,"Zumbra Heights"]
[null,"Zumbro"]
[null,"Zumbro Falls"]
[null,"Zumbrota"]
[null,"Zumbrota Township"]
[null,"Unincorporated"]

{"sheet":"Controls","index":1,"n_rows":858,"n_cols":201,"rows_kept":858,"cut":false,"hidden":true,"merged":[[1,86,1,89],[0,86,0,89],[38,49,38,53],[39,49,39,53],[19,45,19,57],[27,199,27,201],[30,59,30,61],[41,50,41,51],[42,50,42,51],[43,50,43,51],[44,50,44,51],[45,50,45,51],[46,50,46,51],[47,50,47,51],[48,50,48,51],[49,50,49,51],[50,50,50,51],[51,50,51,51],[52,50,52,51],[53,50,53,51],[65,57,65,62],[54,50,54,51],[55,50,55,51],[61,50,61,51],[62,50,62,51],[56,50,56,51],[57,50,57,51],[58,50,58,51],[59,50,59,51],[60,50,60,51],[61,45,61,48],[61,57,61,63],[62,57,62,62],[63,57,63,62],[64,57,64,62]]}
["All Worksheets","Print","Capital Only","Print","HTC","Print","Operating Subsidy","Print","Rental Assistance","Print","RRDL",null,"AllTabs","Width",null,"1st Index","Index","Capital Only","Width","Index2",null,"1st Index","Index","HTC","Width","Index2",null,"1st Index","Index","Operating Subsidy","Width","Index2",null,"1st Index","Index","Rental Assistance","Width","Index2",null,"1st Index","Index","RRDL","Width","Index2",null,"Property Information Radio Buttons",null,null,null,null,"RoomPerUnitVlookup",null,null,"MAXIMUM ALLOWABLE RETURN ON EQUITY",null,null,null,null,null,null,null,"INSTRUCTIONS",null,null,null,null,null,"HOUSING INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgage Calculation",null,null,null,null,"PROJECT DESCRIPTION",null,null,null,null,"PROPERTY INFORMATION",null,null,null,null,"PROPERTY INFORMATION",null,null,null,null,"PRESERVATION",null,null,null,"PRESERVATION",null,null,null,"SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Layering",null,null,"Subsidy Layering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IDENTITY OF INTEREST",null,null,null,null,null,null,null,null,"INSTRUCTIONS",null,null,null,null,null,null,"DEVELOPMENT TEAM",null,null,null,null,"IDENTITY OF INTEREST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOUSING INCOME"]
["Instructions",false,"Signature - Affirm. Action Stmt",false,"Signature - Affirm. Action Stmt",false,"Signature - Affirm. Action Stmt",false,"Signature - Affirm. Action Stmt",false,"Signature - Affirm. Action Stmt",null,"imgInstructionsTabUnSel",66,null,1,1,"imgInstructionsTabUnSel",{"$f":"VLOOKUP(R2,AllTabsWidths,2,FALSE)","v":66},1,null,1,1,"imgInstructionsTabUnSel",{"$f":"VLOOKUP(X2,AllTabsWidths,2,FALSE)","v":66},1,null,1,1,"imgInstructionsTabUnSel",{"$f":"VLOOKUP(AD2,AllTabsWidths,2,FALSE)","v":66},1,null,1,1,"imgInstructionsTabUnSel",{"$f":"VLOOKUP(AJ2,AllTabsWidths,2,FALSE)","v":66},1,null,1,1,"imgInstructionsTabUnSel",{"$f":"VLOOKUP(AP2,AllTabsWidths,2,FALSE)","v":66},1,null,"Existing Buildings:  ",null,null,false,false,"0BR/SRO",2.5,null,"Devs with syndication proceeds",null,null,null,null,true,null,null,"APPLICATION REQUEST",null,null,null,null,null,"UNIT / RENT GRID",null,null,null,null,null,null,null,null,null,null,null,null,null,"Subordinated Debt Payments",null,null,null,null,"Activity Type",null,null,null,null,"Site Description",null,null,null,null,"Existing Buildings:  ",null,null,null,null," Existing HTC?",null,null,null,"Expiration of Federal Assistance",null,null,null,"UNIT SUMMARIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attachment A",null,null,"Attachment C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Tax Credit Request",null,null,null,null,null,null,null,null,null,null,null,"Identity of Interest Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIT / RENT GRID"]
["Signature - Affirm. Action Stmt",false,"Project Description",false,"HTC Owner Cert",false,"Project Description",false,"Project Description",false,"Project Description",null,"imgAffirmativeActionTabUnSel",96,null,null,2,"imgAffirmativeActionTabUnSel",96,2,null,null,2,"imgAffirmativeActionTabUnSel",96,2,null,null,2,"imgAffirmativeActionTabUnSel",96,2,null,null,2,"imgAffirmativeActionTabUnSel",{"$f":"VLOOKUP(AJ3,AllTabsWidths,2,FALSE)","v":96},2,null,null,2,"imgAffirmativeActionTabUnSel",96,2,null,"Current Zoning?",null,null,false,false,"1BR",3.5,null,"Devs with no syndication proceeds",null,null,null,null,false,null,null,false,null,{"$f":"'Funding Request'!D6","v":"Minnesota Housing First Mortgage"},null,null,"Rent Limit = Market","HTC","HOME","LTH",null,"Empl Occ","Owner Occ","Rent Asst","Op Subs","# HTC\nUnits",null,null,null,null,null,"Check if MN Hsg",null,null,null,null,{"$f":"'Project Description'!C22","v":"Acquisition"},null,null,false,null,"Qualified Census Tract",null,false,null,null,"Occupied",false,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,false,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"SRO no Kitchen","SRO w/Kitchen","OBR/EFF","1BR","2BR","3BR","4BR","5BR","6BR","Eff with kitchen",null,"HTC","HOME","LTH","Market Rate","Employee Occupied","Owner Occupied","Rent Asst","Ops Subs","Preliminary",false,null,"LetterOfIntent",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES3,7)&MID(ES3,FIND(\"-\",ES3,1)+1,7)","v":{"$error":"#REF!"}},null,null,"Tax Credits requested:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(GenConDevelop=TRUE,GenConOwnerM=TRUE),TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Type","# of Bath-rooms","# of Units","Approx Sq Ft","Monthly Contract Rent",null,null,null,null,null,null,null,"Rooms per Unit"]
["HTC Owner Cert",false,"Property Information",false,"Project Description",false,"Property Information",false,"Development Team",false,"Property Information",null,"imgHTCOwnerCertTabUnSel",87,null,"Selected Tab",3,"imgProjectDescriptionTabUnSel",100,3,null,"Selected Tab",3,"imgProjectDescriptionTabUnSel",100,3,null,"Selected Tab",3,"imgProjectDescriptionTabUnSel",100,3,null,"Selected Tab",3,"imgProjectDescriptionTabUnSel",{"$f":"VLOOKUP(AJ4,AllTabsWidths,2,FALSE)","v":100},3,null,"Selected Tab",3,"imgProjectDescriptionTabUnSel",100,3,null,"Historic Building?",null,null,false,false,"2BR",4.5,null,"Devs with de minimus amount of syndication proceeds",null,null,null,null,false,null,null,false,null,{"$f":"'Funding Request'!D12","v":"Tax Exempt Bonds - Long Term"},null,null,{"$f":"IF('Housing Income'!J19=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=TRUE,'Housing Income'!D19,0)","v":0},null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C23","v":"Refinance"},null,null,false,null,null,null,null,null,null,"Vacant",false,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,false,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF('Housing Income'!$B19=\"SRO no Kitchen\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"SRO with Kitchen\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"0BR/EFF\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"1BR\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"2BR\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"3BR\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"4BR\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"5BR\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"6BR\",'Housing Income'!$D19,0)","v":0},{"$f":"IF('Housing Income'!$B19=\"Eff with kitchen\",'Housing Income'!$D19,0)","v":0},null,{"$f":"IF($BP4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BQ4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BR4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BO4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BT4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BU4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BV4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF($BW4=TRUE,'Housing Income'!$D19,0)","v":0},"Final",false,null,"PartnershipAgreemt",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES4,5)&MID(ES4,FIND(\"-\",ES4,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!D17","v":"Housing Tax Credits - 4%"},null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units per Unit Type"]
["Project Description",false,"Housing Income",false,"Property Information",false,"Housing Income",false,"Rental Assistance",false,"Housing Income",null,"imgProjectDescriptionTabUnSel",100,null,1,4,"imgPropertyInformationTabUnSel",108,4,null,7,4,"imgPropertyInformationTabUnSel",108,4,null,1,4,"imgPropertyInformationTabUnSel",108,4,null,1,4,"imgRentAsstTabUnSel",{"$f":"VLOOKUP(AJ5,AllTabsWidths,2,FALSE)","v":95},4,null,1,4,"imgPropertyInformationTabUnSel",108,4,null,"Proposed to be Historic?",null,null,false,false,"3BR",6,null,"Manual Entry - enter above",null,null,null,null,false,null,null,false,null,{"$f":"'Funding Request'!D13","v":"Tax Exempt Bonds - Short Term"},null,null,{"$f":"IF('Housing Income'!J20=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=TRUE,'Housing Income'!D20,0)","v":0},null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C24","v":"Rehabilitation"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,"RFP Funds Request",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,false,null,{"$f":"IF('Housing Income'!$B20=\"SRO no Kitchen\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"SRO with Kitchen\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"0BR/EFF\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"1BR\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"2BR\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"3BR\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"4BR\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"5BR\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"6BR\",'Housing Income'!$D20,0)","v":0},{"$f":"IF('Housing Income'!$B20=\"Eff with kitchen\",'Housing Income'!$D20,0)","v":0},null,{"$f":"IF($BP5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BQ5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BR5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BO5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BT5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BU5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BV5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF($BW5=TRUE,'Housing Income'!$D20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES5,5)&MID(ES5,FIND(\"-\",ES5,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!D18","v":"Housing Tax Credits - 9%"},null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBR/Eff","SRO no Kitchen","SRO with Kitchen","1BR","2BR","3BR","4BR+"]
["Property Information",false,"Income & Expense",false,"Housing Income",false,"Income & Expense",false,"Completeness",false,"Income & Expense",null,"imgPropertyInformationTabUnSel",108,null,null,5,"imgHousingIncomeTabUnSel",87,5,null,null,5,"imgHTCOwnerCertTabUnSel",87,5,null,null,5,"imgHTCOwnerCertTabUnSel",87,5,null,null,5,"imgCompletenessTabUnSel",{"$f":"VLOOKUP(AJ6,AllTabsWidths,2,FALSE)","v":78},5,null,null,5,"imgRentAsstTabUnSel",95,5,null,"PropInfoApplApproved",null,null,false,false,"4BR",7,null,null,null,null,null,null,null,null,null,true,null,{"$f":"'Funding Request'!D7","v":"Deferred Loan(s) (includes Minnesota Housing,"},null,null,{"$f":"IF('Housing Income'!J21=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=TRUE,'Housing Income'!D21,0)","v":0},null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C25","v":"Historic Pres/Renovation"},null,null,false,null," ",null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,false,null,{"$f":"MID(#REF!,11,20)","v":{"$error":"#REF!"}},null,false,null,{"$f":"IF('Housing Income'!$B21=\"SRO no Kitchen\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"SRO with Kitchen\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"0BR/EFF\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"1BR\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"2BR\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"3BR\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"4BR\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"5BR\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"6BR\",'Housing Income'!$D21,0)","v":0},{"$f":"IF('Housing Income'!$B21=\"Eff with kitchen\",'Housing Income'!$D21,0)","v":0},null,{"$f":"IF($BP6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BQ6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BR6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BO6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BT6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BU6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BV6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF($BW6=TRUE,'Housing Income'!$D21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES6,7)&\"Part1\"&MID(ES6,FIND(\"-\",ES6,1)+1,7)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,5)","v":0},{"$f":"IF($GE6=\"OBR/Eff\",$GG6,0)","v":0},{"$f":"IF($GE6=\"SRO no Kitchen\",$GG6,0)","v":0},{"$f":"IF($GE6=\"SRO with Kitchen\",$GG6,0)","v":0},{"$f":"IF($GE6=\"1BR\",$GG6,0)","v":0},{"$f":"IF($GE6=\"2BR\",$GG6,0)","v":0},{"$f":"IF($GE6=\"3BR\",$GG6,0)","v":0},{"$f":"IF(OR($GE6=\"4BR\",$GE6=\"5BR\",$GE6=\"6BR\",$GE6=\"Bed\"),$GG6,0)","v":0},{"$f":"IF(NOT(ISNA(VLOOKUP(GE6,$GN$28:$GO$36,2,FALSE))),VLOOKUP(GE6,$GN$28:$GO$36,2,FALSE),\"\")","v":""}]
["Housing Income",false,"Mortgage Calc",false,"Income & Expense",false,"Mortgage Calc",null,null,false,"Mortgage Calc",null,"imgHousingIncomeTabUnSel",87,null,"RightMostTab",6,"imgIncomeExpenseTabUnSel",98,6,null,"RightMostTab",6,"imgHousingIncomeTabUnSel",87,6,null,"RightMostTab",6,"imgHousingIncomeTabUnSel",87,6,null,"RightMostTab",null,null,null,null,null,"RightMostTab",6,"imgHousingIncomeTabUnSel",87,6,null,"Utilities - Electric-Connected",null,null,false,false,"5BR",8.5,null,null,null,null,"INSTRUCTIONS",null,null,null,null,false,null,{"$f":"'Funding Request'!D8","v":"Family Housing Fund, Greater Minnesota Housing Fund, and DEED resources)"},null,null,{"$f":"IF('Housing Income'!J22=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=TRUE,'Housing Income'!D22,0)","v":0},null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C26","v":"Demolition"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,false,null,null,null,null,null,{"$f":"IF('Housing Income'!$B22=\"SRO no Kitchen\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"SRO with Kitchen\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"0BR/EFF\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"1BR\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"2BR\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"3BR\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"4BR\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"5BR\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"6BR\",'Housing Income'!$D22,0)","v":0},{"$f":"IF('Housing Income'!$B22=\"Eff with kitchen\",'Housing Income'!$D22,0)","v":0},null,{"$f":"IF($BP7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BQ7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BR7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BO7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BT7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BU7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BV7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF($BW7=TRUE,'Housing Income'!$D22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES7,7)&\"Part1\"&MID(ES7,FIND(\"-\",ES7,1)+1,7)","v":{"$error":"#REF!"}},null,null,"Tax Credit Request Type:",null,null,null,null,null,null,null,null,null,null,null,"New and Rehabilitation Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,5)","v":0},0,0,0,0,0,0,0,""]
["Income & Expense",false,"Cash Flow",false,"Mortgage Calc",false,"Development Team",null,null,false,"Cash Flow",null,"imgIncomeExpenseTabUnSel",98,null,false,7,"imgMortgageCalcTabUnSel",78,7,null,null,7,"imgIncomeExpenseTabUnSel",98,7,null,null,7,"imgIncomeExpenseTabUnSel",98,7,null,null,null,null,null,null,null,null,7,"imgIncomeExpenseTabUnSel",98,7,null,"Utilities -Gas-Connected",null,null,false,false,"6BR",9.5,null,null,null,null,"APPLICATION REQUEST",null,null,null,null,false,null,{"$f":"'Funding Request'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF('Housing Income'!J23=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=TRUE,'Housing Income'!D23,0)","v":0},null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C27","v":"Rental Subsidy"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B23=\"SRO no Kitchen\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"SRO with Kitchen\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"0BR/EFF\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"1BR\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"2BR\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"3BR\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"4BR\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"5BR\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"6BR\",'Housing Income'!$D23,0)","v":0},{"$f":"IF('Housing Income'!$B23=\"Eff with kitchen\",'Housing Income'!$D23,0)","v":0},null,{"$f":"IF($BP8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BQ8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BR8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BO8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BT8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BU8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BV8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF($BW8=TRUE,'Housing Income'!$D23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES8,7)&\"Part1\"&MID(ES8,FIND(\"-\",ES8,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!D22","v":"First Request"},null,null,null,null,false,null,null,null,null,null,"Contractor Fee Test",{"$f":"DevelopmentCostsConstructionGeneralRequirementsTotalCosts+DevelopmentCostsConstructionContractorsOverheadTotalCosts+DevelopmentCostsConstructionContractorsProfitTotalCosts+DevelopmentCostsDeveloperFeeTotalCosts","v":0},{"$f":"(DevelopmentCostsTotalDevelopmentCosts - DevelopmentCostsDeveloperFeeTotalCosts) * 0.2","v":0},{"$f":"IF(FN8>FO8,TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,5)","v":0},0,0,0,0,0,0,0,""]
["Mortgage Calc",false,"Development Costs",false,"Cash Flow",false,"Summary",null,null,false,"Development Costs",null,"imgMortgageCalcTabUnSel",78,null,null,8,"imgCashFlowTabUnSel",61,8,null,null,8,"imgMortgageCalcTabUnSel",78,8,null,null,8,"imgMortgageCalcTabUnSel",78,8,null,null,null,null,null,null,null,null,8,"imgMortgageCalcTabUnSel",78,8,null,"Utilities -Water-Connected",null,null,false,false,"Bed",2,null,null,null,null,false,{"$f":"'Funding Request'!D37","v":"Metro HRA Project Based Vouchers"},null,null,null,false,null,{"$f":"'Funding Request'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF('Housing Income'!J24=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=TRUE,'Housing Income'!D24,0)","v":0},null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!J22","v":"New Construction"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B24=\"SRO no Kitchen\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"SRO with Kitchen\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"0BR/EFF\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"1BR\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"2BR\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"3BR\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"4BR\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"5BR\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"6BR\",'Housing Income'!$D24,0)","v":0},{"$f":"IF('Housing Income'!$B24=\"Eff with kitchen\",'Housing Income'!$D24,0)","v":0},null,{"$f":"IF($BP9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BQ9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BR9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BO9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BT9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BU9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BV9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF($BW9=TRUE,'Housing Income'!$D24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES9,7)&\"Part2\"&MID(ES9,FIND(\"-\",ES9,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!D23","v":"Supplemental Request"},null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,5)","v":0},0,0,0,0,0,0,0,""]
["Cash Flow",false,"Sources",false,"Development Costs",false,"Completeness",null,null,false,"Sources",null,"imgCashFlowTabUnSel",61,null,"LeftMostTab",9,"imgDevCostsTabUnSel",104,9,null,"LeftMostTab",9,"imgCashFlowTabUnSel",61,9,null,"LeftMostTab",9,"imgDevelopmentTeamTabUnSel",101,9,null,"LeftMostTab",null,null,null,null,null,"LeftMostTab",9,"imgDevCostsTabUnSel",104,9,null,"Utilities -Sewer-Connected",null,null,false,false,null,"Loan Type indicators\nHTC =1\nMN Hsg = 2\nRent Assist = 4\n\n\nOther Rent Assist = 8\nSection 811 = 17\n",null,null,null,null,false,{"$f":"'Funding Request'!D38","v":"St. Paul PHA Project Based Vouchers"},null,null,null,false,null,{"$f":"'Funding Request'!D17","v":"Housing Tax Credits - 4%"},null,null,{"$f":"IF('Housing Income'!J25=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=TRUE,'Housing Income'!D25,0)","v":0},{"$f":"'Mortgage Calc'!I12","v":0},{"$f":"'Mortgage Calc'!J12","v":0},null,null,null,null,null,null,null,null,{"$f":"'Project Description'!J23","v":"Conversion/Adaptive Re-use"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B25=\"SRO no Kitchen\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"SRO with Kitchen\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"0BR/EFF\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"1BR\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"2BR\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"3BR\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"4BR\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"5BR\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"6BR\",'Housing Income'!$D25,0)","v":0},{"$f":"IF('Housing Income'!$B25=\"Eff with kitchen\",'Housing Income'!$D25,0)","v":0},null,{"$f":"IF($BP10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BQ10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BR10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BO10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BT10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BU10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BV10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF($BW10=TRUE,'Housing Income'!$D25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES10,7)&\"Part2\"&MID(ES10,FIND(\"-\",ES10,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!D24","v":"Repeat Request - not selected"},null,null,null,null,false,null,null,null,null,null,null,null,{"$f":"IF(#REF!=0,0,(DevelopmentCostsConstructionGeneralRequirementsTotalCosts+DevelopmentCostsConstructionContractorsOverheadTotalCosts+DevelopmentCostsConstructionContractorsProfitTotalCosts)/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(FO10>0.14,TRUE,FALSE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,5)","v":0},0,0,0,0,0,0,0,""]
["Development Costs",false,"Development Team",false,"Sources",null,null,null,null,false,"Development Team",null,"imgDevCostsTabUnSel",104,null,false,10,"imgSourcesTabUnSel",52,10,null,null,10,"imgDevCostsTabUnSel",104,10,null,null,10,"imgSummaryPageTabUnSel",55,10,null,null,null,null,null,null,null,null,10,"imgSourcesTabUnSel",52,10,null,"Utility Extensions Necessary? ",null,null,false,false,null,null,null,{"$f":"IF(OR(InstructHTC4Pct=TRUE,InstructHTC9Pct=TRUE,InstructHTCDual4_9Pct=TRUE), 1,0)","v":1},"HTC",null,true,"N/A",null,null,null,false,null,{"$f":"'Funding Request'!D18","v":"Housing Tax Credits - 9%"},null,null,{"$f":"IF('Housing Income'!J26=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=TRUE,'Housing Income'!D26,0)","v":0},{"$f":"'Mortgage Calc'!I13","v":0},{"$f":"'Mortgage Calc'!J13","v":0},null,null,null,null,null,null,null,null,{"$f":"'Project Description'!J24","v":"Stabilization"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B26=\"SRO no Kitchen\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"SRO with Kitchen\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"0BR/EFF\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"1BR\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"2BR\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"3BR\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"4BR\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"5BR\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"6BR\",'Housing Income'!$D26,0)","v":0},{"$f":"IF('Housing Income'!$B26=\"Eff with kitchen\",'Housing Income'!$D26,0)","v":0},null,{"$f":"IF($BP11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BQ11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BR11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BO11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BT11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BU11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BV11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF($BW11=TRUE,'Housing Income'!$D26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES11,7)&\"Part2\"&MID(ES11,FIND(\"-\",ES11,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,"N/A",null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,5)","v":0},0,0,0,0,0,0,0,""]
["Sources",false,"Identity of Interest",false,"HTC Info",null,null,"Print","Qualified Contract",false,"Buildings",null,"imgSourcesTabUnSel",52,null,null,11,"imgDevelopmentTeamTabUnSel",101,11,null,null,11,"imgSourcesTabUnSel",52,11,null,null,11,"imgOperatingSubsidyTabUnSel",99,11,null,null,null,null,null,null,null,null,11,"imgDevelopmentTeamTabUnSel",101,11,null,"Will Acquired Related party?",null,null,false,true,null,null,null,{"$f":"IF(OR(InstrDefLoan1stMtg=TRUE,InstrDefLoanTaxExLngTrm=TRUE,InstrDefLoanTaxExShtTrm=TRUE,InstructDefLoanDefLoans=TRUE),2,0)","v":2},"MN Hsg",null,true,null,null,null,null,true,null,{"$f":"'Funding Request'!D19","v":"This is part of dual 4% / 9% application"},null,null,{"$f":"IF('Housing Income'!J27=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=TRUE,'Housing Income'!D27,0)","v":0},{"$f":"'Mortgage Calc'!I14","v":0},{"$f":"'Mortgage Calc'!J14","v":0},null,null,null,null,null,null,null,null,{"$f":"'Project Description'!J25","v":"Scattered Site Development"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B27=\"SRO no Kitchen\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"SRO with Kitchen\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"0BR/EFF\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"1BR\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"2BR\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"3BR\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"4BR\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"5BR\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"6BR\",'Housing Income'!$D27,0)","v":0},{"$f":"IF('Housing Income'!$B27=\"Eff with kitchen\",'Housing Income'!$D27,0)","v":0},null,{"$f":"IF($BP12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BQ12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BR12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BO12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BT12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BU12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BV12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF($BW12=TRUE,'Housing Income'!$D27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES12,7)&\"Part2\"&MID(ES12,FIND(\"-\",ES12,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,"Tax  Credit Pool:",null,null,null,null,true,null,null,null,null,null,"Construction contingency",{"$f":"IF(AND(#REF!>0, OR(#REF! = 0,#REF! = \"\")), 0.04, 0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,5)","v":0},0,0,0,0,0,0,0,""]
["HTC Info",false,"Buildings",false,"HTC Basis",null,null,false,"Project Description",false,"RRDL",null,"imgHTCInfoTabUnSel",50,null,null,12,"imgIdentityOfInterestTabUnSel",98,12,null,null,12,"imgHTCInfoTabUnSel",50,12,null,null,12,"imgCompletenessTabUnSel",78,12,null,null,null,null,null,null,null,null,12,"imgIdentityOfInterestTabUnSel",98,12,null,"Has Acquired Related party?",null,null,true,false,null,null,null,{"$f":"IF(OR(InstructMetrpHRAPBV=TRUE,InstructStPaulHRAPBV=TRUE),4,0)","v":0},"Rent Asst",null,false,null,null,null,null,false,null,{"$f":"'Funding Request'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF('Housing Income'!J28=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=TRUE,'Housing Income'!D28,0)","v":0},{"$f":"'Mortgage Calc'!I15","v":0},{"$f":"'Mortgage Calc'!J15","v":0},null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionActivityTypeOther1","v":0},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B28=\"SRO no Kitchen\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"SRO with Kitchen\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"0BR/EFF\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"1BR\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"2BR\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"3BR\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"4BR\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"5BR\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"6BR\",'Housing Income'!$D28,0)","v":0},{"$f":"IF('Housing Income'!$B28=\"Eff with kitchen\",'Housing Income'!$D28,0)","v":0},null,{"$f":"IF($BP13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BQ13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BR13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BO13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BT13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BU13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BV13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF($BW13=TRUE,'Housing Income'!$D28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES13,7)&\"Part3\"&MID(ES13,FIND(\"-\",ES13,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!J17","v":"Metro"},null,null,null,null,true,null,null,null,null,null,null,{"$f":"IF(AND(OR(#REF! = 0,#REF! = \"\"),#REF! > 0), 0.07,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,5)","v":0},0,0,0,0,0,0,0,""]
["HTC Basis",false,"Preservation",false,"Determination of Credit",null,null,false,"Property Information",false,"Completeness",null,"imgHTCBasisTabUnSel",58,null,null,13,"imgBuildingsTabUnSel",54,13,null,null,13,"imgHTCBasisTabUnSel",58,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"imgBuildingsTabUnSel",54,13,null,"Has Acquired UnRelated party?",null,null,true,true,null,null,null,{"$f":"IF(OR(InstructHOPWA=TRUE,InstructHTFRA=TRUE,bridges=TRUE,opSub=TRUE), 8,0)","v":8},"OtherRA",null,false,null,null," ",null,false,null,"InstructRRDLAndOthersWarning",null,null,{"$f":"IF('Housing Income'!J29=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=TRUE,'Housing Income'!D29,0)","v":0},{"$f":"'Mortgage Calc'!I16","v":0},{"$f":"'Mortgage Calc'!J16","v":0},null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionActivityTypeOther2","v":0},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B29=\"SRO no Kitchen\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"SRO with Kitchen\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"0BR/EFF\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"1BR\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"2BR\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"3BR\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"4BR\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"5BR\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"6BR\",'Housing Income'!$D29,0)","v":0},{"$f":"IF('Housing Income'!$B29=\"Eff with kitchen\",'Housing Income'!$D29,0)","v":0},null,{"$f":"IF($BP14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BQ14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BR14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BO14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BT14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BU14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BV14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF($BW14=TRUE,'Housing Income'!$D29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES14,7)&\"Part3\"&MID(ES14,FIND(\"-\",ES14,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!J18","v":"Greater MN"},null,null,null,null,true,null,null,null,null,null,null,{"$f":"IF(AND(#REF! > 0,#REF! > 0),0.07,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,5)","v":0},0,0,0,0,0,0,0,""]
["Determination of Credit",false,"Completeness",false,"Development Team",null,null,false,"Housing Income",null,null,null,"imgDeterminationOfCreditTabUnSel",121,null,null,14,"imgSummaryPageTabUnSel",55,14,null,null,14,"imgDeterminationOfCreditTabUnSel",121,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"imgSummaryPageTabUnSel",55,14,null,"Utilities - Electric-Will Connect",null,null,false,false,null,null,null,{"$f":"IF(Instruct811RA=TRUE, 17,0)","v":0},"811RA",null,false,null,null,null,null,null,null,"Suballoc",null,null,{"$f":"IF('Housing Income'!J30=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=TRUE,'Housing Income'!D30,0)","v":0},{"$f":"'Mortgage Calc'!I17","v":0},{"$f":"'Mortgage Calc'!J17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B30=\"SRO no Kitchen\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"SRO with Kitchen\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"0BR/EFF\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"1BR\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"2BR\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"3BR\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"4BR\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"5BR\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"6BR\",'Housing Income'!$D30,0)","v":0},{"$f":"IF('Housing Income'!$B30=\"Eff with kitchen\",'Housing Income'!$D30,0)","v":0},null,{"$f":"IF($BP15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BQ15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BR15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BO15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BT15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BU15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BV15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF($BW15=TRUE,'Housing Income'!$D30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES15,7)&\"Part3\"&MID(ES15,FIND(\"-\",ES15,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,"NA",null,null,null,null,true,null,null,null,null,null,"Construction contingency Flag %",{"$f":"MAX(FN12:FN14)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,5)","v":0},0,0,0,0,0,0,0,""]
["Identity of Interest",false,"Summary",false,"Identity of Interest",null,null,false,"Income & Expense",null,null,null,"imgDevelopmentTeamTabUnSel",101,null,null,15,"imgPreservationTabUnSel",70,15,null,null,15,"imgDevelopmentTeamTabUnSel",101,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"imgRRDLTabUnSel",38,15,null,"Utilities -Gas-Will Connect",null,null,false,false,null,"RRDL Proj Spec = 33",null,{"$f":"IF(InstructDefLoanRRDL=TRUE, 33,0)","v":0},"RRDLPS",null,false,null,null,null,null,null,null,"Non-RRDL Application Request Type",null,null,{"$f":"IF('Housing Income'!J31=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=TRUE,'Housing Income'!D31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developments Involving Acquisition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B31=\"SRO no Kitchen\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"SRO with Kitchen\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"0BR/EFF\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"1BR\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"2BR\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"3BR\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"4BR\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"5BR\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"6BR\",'Housing Income'!$D31,0)","v":0},{"$f":"IF('Housing Income'!$B31=\"Eff with kitchen\",'Housing Income'!$D31,0)","v":0},null,{"$f":"IF($BP16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BQ16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BR16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BO16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BT16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BU16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BV16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF($BW16=TRUE,'Housing Income'!$D31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES16,7)&\"Part3\"&MID(ES16,FIND(\"-\",ES16,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,"Tax Credit Set Aside:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,5)","v":0},0,0,0,0,0,0,0,""]
["Buildings",false,"HOME",false,"Buildings",null,null,false,"Development Team",null,null,null,"imgIdentityOfInterestTabUnSel",98,null,null,16,"imgAmortATabUnSel",49,16,null,null,16,"imgIdentityOfInterestTabUnSel",98,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"imgCompletenessTabUnSel",78,16,null,"Utilities -Water-Will Connect",null,null,false,false,null,"RRDL Borrower = 38",null,null,"RRDLBor",null,false,"Operating Subsidy",null,null,null,null,null,"RRDL Application Request Type",null,null,{"$f":"IF('Housing Income'!J32=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=TRUE,'Housing Income'!D32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B32=\"SRO no Kitchen\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"SRO with Kitchen\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"0BR/EFF\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"1BR\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"2BR\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"3BR\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"4BR\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"5BR\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"6BR\",'Housing Income'!$D32,0)","v":0},{"$f":"IF('Housing Income'!$B32=\"Eff with kitchen\",'Housing Income'!$D32,0)","v":0},null,{"$f":"IF($BP17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BQ17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BR17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BO17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BT17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BU17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BV17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF($BW17=TRUE,'Housing Income'!$D32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES17,7)&\"Part3\"&MID(ES17,FIND(\"-\",ES17,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!J22","v":"Nonprofit"},null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,5)","v":0},0,0,0,0,0,0,0,""]
["Preservation",false,"Mortgage Rate Calc",false,"Preservation",null,null,false,"Completeness",null,null,null,"imgBuildingsTabUnSel",54,null,null,17,"imgAmortBTabUnSel",49,17,null,null,17,"imgBuildingsTabUnSel",54,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utilities -Sewer-Will Connect",null,null,false,false,null,"RRDL Admin = 45",null,null,"RRDLAd",null,false,"Operating Subsidy","RRDL 1 type check",null,null,{"$f":"COUNTIF(BJ7:BJ9, TRUE)","v":0},null,"Don't show error",true,null,{"$f":"IF('Housing Income'!J33=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=TRUE,'Housing Income'!D33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Yes/No","Will the property be acquired from a related party?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B33=\"SRO no Kitchen\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"SRO with Kitchen\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"0BR/EFF\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"1BR\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"2BR\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"3BR\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"4BR\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"5BR\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"6BR\",'Housing Income'!$D33,0)","v":0},{"$f":"IF('Housing Income'!$B33=\"Eff with kitchen\",'Housing Income'!$D33,0)","v":0},null,{"$f":"IF($BP18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BQ18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BR18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BO18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BT18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BU18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BV18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF($BW18=TRUE,'Housing Income'!$D33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES18,7)&MID(ES18,FIND(\"-\",ES18,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!J23","v":"Rural Development"},null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,5)","v":0},0,0,0,0,0,0,0,""]
["RRDL",null,null,false,"Completeness",null,null,null,null,null,null,null,"imgSummaryPageTabUnSel",55,1,null,18,"imgHOMETabUnSel",40,18,null,null,18,"imgSummaryPageTabUnSel",55,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Construction",null,null,null,1,null,null,"Total:",null,null,null,true,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J34=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=TRUE,'Housing Income'!D34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Yes/No","Has the property been acquired from a related party?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B34=\"SRO no Kitchen\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"SRO with Kitchen\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"0BR/EFF\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"1BR\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"2BR\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"3BR\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"4BR\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"5BR\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"6BR\",'Housing Income'!$D34,0)","v":0},{"$f":"IF('Housing Income'!$B34=\"Eff with kitchen\",'Housing Income'!$D34,0)","v":0},null,{"$f":"IF($BP19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BQ19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BR19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BO19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BT19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BU19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BV19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF($BW19=TRUE,'Housing Income'!$D34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES19,7)&MID(ES19,FIND(\"-\",ES19,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!J24","v":"N/A"},null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,5)","v":0},0,0,0,0,0,0,0,""]
["Summary",null,null,false,"Summary",null,null,null,null,null,null,null,"imgPreservationTabUnSel",70,null,null,19,"imgMtgeRateCalcTabUnSel",102,19,null,null,19,"imgPreservationTabUnSel",70,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRDL HOUSING INCOME",null,null,null,"HOUSING INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J35=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=TRUE,'Housing Income'!D35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Yes/No","Has the property been acquired from an unrelated party in the last three years?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B35=\"SRO no Kitchen\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"SRO with Kitchen\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"0BR/EFF\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"1BR\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"2BR\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"3BR\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"4BR\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"5BR\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"6BR\",'Housing Income'!$D35,0)","v":0},{"$f":"IF('Housing Income'!$B35=\"Eff with kitchen\",'Housing Income'!$D35,0)","v":0},null,{"$f":"IF($BP20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BQ20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BR20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BO20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BT20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BU20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BV20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF($BW20=TRUE,'Housing Income'!$D35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES20,7)&MID(ES20,FIND(\"-\",ES20,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,5)","v":0},0,0,0,0,0,0,0,""]
["HOME",null,null,false,"Subsidy Layering",null,null,null,null,null,null,null,"imgRentAsstTabUnSel",95,null,null,20,"imgCompletenessTabUnSel",78,20,null,null,20,"imgSubsidyLayeringTabUnSel",92,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will Acquired Related party?",false,false,null,"Housing & Income Utility Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J36=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=TRUE,'Housing Income'!D36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B36=\"SRO no Kitchen\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"SRO with Kitchen\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"0BR/EFF\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"1BR\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"2BR\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"3BR\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"4BR\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"5BR\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"6BR\",'Housing Income'!$D36,0)","v":0},{"$f":"IF('Housing Income'!$B36=\"Eff with kitchen\",'Housing Income'!$D36,0)","v":0},null,{"$f":"IF($BP21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BQ21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BR21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BO21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BT21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BU21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BV21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF($BW21=TRUE,'Housing Income'!$D36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES21,6)&MID(ES21,FIND(\"-\",ES21,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,"Request Status:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,16,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,16,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,16,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,16,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,16,5)","v":0},0,0,0,0,0,0,0,""]
["Subsidy Layering",null,null,null,null,null,null,null,null,null,null,null,"imgRRDLTabUnSel",38,null,null,null,null,null,null,null,null,21,"imgCompletenessTabUnSel",78,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Has Acquired Related party?",false,false,null,"Utility",null,null,"Owner Paid","Tenant Paid","0BR/SRO","1BR","2BR","3BR","4BR","5BR","6BR","Bed",null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J37=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=TRUE,'Housing Income'!D37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B37=\"SRO no Kitchen\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"SRO with Kitchen\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"0BR/EFF\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"1BR\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"2BR\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"3BR\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"4BR\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"5BR\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"6BR\",'Housing Income'!$D37,0)","v":0},{"$f":"IF('Housing Income'!$B37=\"Eff with kitchen\",'Housing Income'!$D37,0)","v":0},null,{"$f":"IF($BP22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BQ22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BR22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BO22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BT22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BU22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BV22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF($BW22=TRUE,'Housing Income'!$D37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES22,6)&MID(ES22,FIND(\"-\",ES22,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!M17","v":" Reservation"},null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,5)","v":0},0,0,0,0,0,0,0,""]
["Mortgage Rate Calc",null,null,null,null,null,null,null,null,null,null,null,"imgAmortATabUnSel",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Has Acquired UnRelated party?",false,false,null,"Heating",null,null,false,true,{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX23=TRUE,#REF!,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J38=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=TRUE,'Housing Income'!D38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B38=\"SRO no Kitchen\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"SRO with Kitchen\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"0BR/EFF\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"1BR\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"2BR\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"3BR\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"4BR\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"5BR\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"6BR\",'Housing Income'!$D38,0)","v":0},{"$f":"IF('Housing Income'!$B38=\"Eff with kitchen\",'Housing Income'!$D38,0)","v":0},null,{"$f":"IF($BP23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BQ23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BR23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BO23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BT23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BU23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BV23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF($BW23=TRUE,'Housing Income'!$D38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES23,6)&MID(ES23,FIND(\"-\",ES23,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!M18","v":" Carryover"},null,null,null,null,false,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,18,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,18,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,18,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,18,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,18,5)","v":0},0,0,0,0,0,0,0,""]
["Rental Assistance",null,null,null,null,null,null,null,null,null,null,null,"imgAmortBTabUnSel",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooking",null,null,false,true,{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF($AX24=TRUE,#REF!,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J39=\"Market\", TRUE, FALSE)","v":false},false,false,false,null,false,false,false,false,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=TRUE,'Housing Income'!D39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!$B39=\"SRO no Kitchen\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"SRO with Kitchen\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"0BR/EFF\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"1BR\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"2BR\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"3BR\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"4BR\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"5BR\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"6BR\",'Housing Income'!$D39,0)","v":0},{"$f":"IF('Housing Income'!$B39=\"Eff with kitchen\",'Housing Income'!$D39,0)","v":0},null,{"$f":"IF($BP24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BQ24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BR24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BO24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BT24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BU24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BV24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF($BW24=TRUE,'Housing Income'!$D39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES24,7)&MID(ES24,FIND(\"-\",ES24,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!M19","v":" 8609"},null,null,null,null,false,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,5)","v":0},0,0,0,0,0,0,0,""]
["Completeness",false,"Select All",true,"Select All",false,"Select All",false,"Select All",false,"Select All",null,"imgHOMETabUnSel",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Heating",null,null,false,false,{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},{"$f":"IF($AX25=TRUE,#REF!,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"COUNTIF(BO4:BO24,TRUE)","v":0},0,0,0,null,0,0,0,0,{"$f":"SUM(BX4:BX24)","v":0},"HTC Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DF4:DF24)","v":0},{"$f":"SUM(DG4:DG24)","v":0},{"$f":"SUM(DH4:DH24)","v":0},{"$f":"SUM(DI4:DI24)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ4:DQ24)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"},null,null,{"$f":"'Funding Request'!M20","v":" Qualified Contract"},null,null,null,null,false,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,5)","v":0},0,0,0,0,0,0,0,""]
["Development Team",false,"Clear All",false,"Clear All",false,"Clear All",false,"Clear All",false,"Clear All",null,"imgSubsidyLayeringTabUnSel",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric",null,null,false,false,{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},{"$f":"IF($AX26=TRUE,#REF!,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue1=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!E19*BQ26,0)","v":0},{"$f":"COUNTIF(BO4:BW4, TRUE)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue1=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=FALSE),'Housing Income'!E19 * BP26, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue1=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=FALSE),'Housing Income'!D19, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue1=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!D19,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue1=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!D19,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!D19,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue1=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!D19,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=TRUE,'Housing Income'!D19,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue1=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!D19,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue1=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE),'Housing Income'!D19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES26,7)&MID(ES26,FIND(\"-\",ES26,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,{"$f":"'Funding Request'!M21","v":" 42(m)(1)(D)"},null,null,null,null,false,null,null,null,"Aberdeen Line Junction","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,5)","v":0},0,0,0,0,0,0,0,""]
["DATA",null,null,null,null,null,null,null,null,null,null,null,"imgMtgeRateCalcTabUnSel",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A/C",null,null,false,false,{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},{"$f":"IF($AX27=TRUE,#REF!,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue2=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!E20*BQ27,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue2=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=FALSE),'Housing Income'!E20 * BP27, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue2=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=FALSE),'Housing Income'!D20, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue2=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!D20,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue2=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!D20,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!D20,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue2=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!D20,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=TRUE,'Housing Income'!D20,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue2=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!D20,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue2=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE),'Housing Income'!D20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES27,7)&MID(ES27,FIND(\"-\",ES27,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,"N/A",null,null,null,null,false,null,"INCOME AND EXPENSE",null,null,null,null,null,"INCOME AND EXPENSE",null,null,null,null,null,"INCOME AND EXPENSE"]
["Controls",null,null,null,null,null,null,null,null,null,null,null,"imgCompletenessTabUnSel",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water/Sewer",null,null,false,false,{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},{"$f":"IF($AX28=TRUE,#REF!,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue3=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!E21*BQ28,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue3=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=FALSE),'Housing Income'!E21 * BP28, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue3=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=FALSE),'Housing Income'!D21, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue3=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!D21,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue3=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!D21,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!D21,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue3=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!D21,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=TRUE,'Housing Income'!D21,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue3=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!D21,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue3=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE),'Housing Income'!D21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES28,7)&MID(ES28,FIND(\"-\",ES28,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"GROSS POTENTIAL RENT",null,null,null,null,null,"GROSS POTENTIAL RENT",null,null,null,null,null,"Reserves & Escrows Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0BR/EFF",2.5,null,null,"HOUSING INCOME"]
["Tables",null,null,null,null,null,null,null,null,null,null,null,"imgOperatingSubsidyTabUnSel",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Fee",null,null,false,false,{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},{"$f":"IF($AX29=TRUE,#REF!,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue4=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!E22*BQ29,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue4=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=FALSE),'Housing Income'!E22 * BP29, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue4=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=FALSE),'Housing Income'!D22, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue4=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!D22,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue4=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!D22,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!D22,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue4=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!D22,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=TRUE,'Housing Income'!D22,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue4=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!D22,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue4=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE),'Housing Income'!D22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES29,7)&MID(ES29,FIND(\"-\",ES29,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF('Income & Expense'!J6=\"\",0,'Income & Expense'!J6)","v":0},{"$f":"IF('Income & Expense'!K6=\"\",0,'Income & Expense'!K6)","v":0},{"$f":"IF('Income & Expense'!L6=\"\",0,'Income & Expense'!L6)","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IncExpGrPotRentTotal","v":0},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF('Income & Expense'!J69=\"\",0,'Income & Expense'!J69)","v":0},{"$f":"'Income & Expense'!K69","v":0},{"$f":"'Income & Expense'!L69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1BR",3.5,null,null,"Tenant Paid Utilities VlookUp"]
["WorksheetsTabs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,false,false,{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},{"$f":"IF($AX30=TRUE,#REF!,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue5=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!E23*BQ30,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue5=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=FALSE),'Housing Income'!E23 * BP30, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue5=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=FALSE),'Housing Income'!D23, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue5=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!D23,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue5=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!D23,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!D23,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue5=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!D23,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=TRUE,'Housing Income'!D23,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue5=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!D23,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue5=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE),'Housing Income'!D23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Income & Expense'!J7","v":0},{"$f":"'Income & Expense'!K7","v":0},{"$f":"'Income & Expense'!L7","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM('Income & Expense'!J13:J18)","v":0},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF('Income & Expense'!J70=\"\",0,'Income & Expense'!J70)","v":0},{"$f":"'Income & Expense'!K70","v":0},{"$f":"'Income & Expense'!L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2BR",4.5,null,null,"SRO no Kitchen",{"$f":"HousingIncomeTenantPaidUtilityTotal1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals by Unit Type",null,null,null,null,{"$f":"SUM(AY23:AY30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"Project Description Multiple Buildings?",null,null,false,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue6=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!E24*BQ31,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue6=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=FALSE),'Housing Income'!E24 * BP31, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue6=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=FALSE),'Housing Income'!D24, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue6=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!D24,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue6=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!D24,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!D24,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue6=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!D24,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=TRUE,'Housing Income'!D24,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue6=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!D24,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue6=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE),'Housing Income'!D24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF(IncomeExpenseCoveredParkingTotal=\"\",0,IncomeExpenseCoveredParkingTotal)","v":0},{"$f":"IF('Income & Expense'!K8=\"\",0,'Income & Expense'!K8)","v":0},{"$f":"IF('Income & Expense'!L8=\"\",0,'Income & Expense'!L8)","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF(NOT(ISERROR(IncomeExpenseTotalRentalLoss)),IF(IncomeExpenseTotalRentalLoss=\"\",0,IncomeExpenseTotalRentalLoss),0)","v":0},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF('Income & Expense'!J71=\"\",0,'Income & Expense'!J71)","v":0},{"$f":"'Income & Expense'!K71","v":0},{"$f":"'Income & Expense'!L71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3BR",6,null,null,"SRO with Kitchen",{"$f":"HousingIncomeTenantPaidUtilityTotal2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TotMandO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue7=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!E25*BQ32,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue7=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=FALSE),'Housing Income'!E25 * BP32, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue7=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=FALSE),'Housing Income'!D25, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue7=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!D25,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue7=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!D25,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!D25,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue7=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!D25,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=TRUE,'Housing Income'!D25,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue7=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!D25,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue7=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE),'Housing Income'!D25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF(IncomeExpenseSurfaceParkingTotal=\"\",0,IncomeExpenseSurfaceParkingTotal)","v":0},{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF('Income & Expense'!L9=\"\",0,'Income & Expense'!L9)","v":0},null,"NET RENTAL INCOME / TOTAL REVENUE",null,{"$f":"FQ29+FQ30-FQ31","v":0}," "," ",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(FW29:FW31)","v":0},{"$f":"SUM(FX29:FX31)","v":0},{"$f":"SUM(FY29:FY31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4BR",7,null,null,"0BR/Eff",{"$f":"HousingIncomeTenantPaidUtilityTotal3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J41",{"$f":"IF('Income & Expense'!J42=\"\",0,'Income & Expense'!J42)","v":0},null,null,null,null,"SubAllocator=50",null,{"$f":"IF(OR(O50:O50),50,0)","v":50},"SubAlloc",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue8=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!E26*BQ33,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue8=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=FALSE),'Housing Income'!E26 * BP33, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue8=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=FALSE),'Housing Income'!D26, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue8=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!D26,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue8=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!D26,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!D26,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue8=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!D26,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=TRUE,'Housing Income'!D26,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue8=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!D26,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue8=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE),'Housing Income'!D26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES33,7)&MID(ES33,FIND(\"-\",ES33,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF('Income & Expense'!J10=\"\",0,'Income & Expense'!J10)","v":0},{"$f":"IF('Income & Expense'!K10=\"\",0,'Income & Expense'!K10)","v":0},{"$f":"IF('Income & Expense'!L10=\"\",0,'Income & Expense'!L10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5BR",8.5,null,null,"1BR",{"$f":"HousingIncomeTenantPaidUtilityTotal4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J55",{"$f":"IF('Income & Expense'!J56=\"\",0,'Income & Expense'!J56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue9=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!E27*BQ34,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue9=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=FALSE),'Housing Income'!E27 * BP34, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue9=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=FALSE),'Housing Income'!D27, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue9=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!D27,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue9=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!D27,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!D27,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue9=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!D27,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=TRUE,'Housing Income'!D27,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue9=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!D27,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue9=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE),'Housing Income'!D27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES34,7)&MID(ES34,FIND(\"-\",ES34,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FK29:FK33)","v":0},{"$f":"SUM(FL29:FL33)","v":{"$error":"#REF!"}},{"$f":"SUM(FM29:FM33)","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF(IncomeExpenseRentalLossHousingVacancyRate=\"\",0,ROUND((FQ29+FQ30)* IncomeExpenseRentalLossHousingVacancyRate,0))","v":0},null,null,null,"Total M & O",null,{"$f":"IF('Income & Expense'!J67=\"\",0,'Income & Expense'!J67)","v":0},{"$f":"'Income & Expense'!K67","v":0},{"$f":"'Income & Expense'!L67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6BR",9.5,null,null,"2BR",{"$f":"HousingIncomeTenantPaidUtilityTotal5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J60",{"$f":"IF('Income & Expense'!J61=\"\",0,'Income & Expense'!J61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue10=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!E28*BQ35,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue10=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=FALSE),'Housing Income'!E28*BP35, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue10=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=FALSE),'Housing Income'!D28, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue10=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!D28,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue10=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!D28,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!D28,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue10=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!D28,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=TRUE,'Housing Income'!D28,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue10=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!D28,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue10=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE),'Housing Income'!D28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES35,7)&MID(ES35,FIND(\"-\",ES35,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF(IncomeExpenseRentalLossHousingParkingVacancyRate=\"\",0,(FK31+FK32)*IncomeExpenseRentalLossHousingParkingVacancyRate)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRO no Kitchen",2.5,null,null,"3BR",{"$f":"HousingIncomeTenantPaidUtilityTotal6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J62",{"$f":"IF('Income & Expense'!J63=\"\",0,'Income & Expense'!J63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue11=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!E29*BQ36,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue11=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=FALSE),'Housing Income'!E29 * BP36, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue11=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=FALSE),'Housing Income'!D29, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue11=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!D29,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue11=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!D29,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!D29,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue11=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!D29,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=TRUE,'Housing Income'!D29,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue11=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!D29,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue11=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE),'Housing Income'!D29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES36,7)&MID(ES36,FIND(\"-\",ES36,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"INCOME AND EXPENSE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!J21","v":0},{"$f":"'Income & Expense'!K21","v":0},{"$f":"'Income & Expense'!L21","v":0},null,null,null,null,null,null,null,null,"Incremental Rows",null,5,null,null,null,"SRO with Kitchen",2.5,null,null,"4BR",{"$f":"HousingIncomeTenantPaidUtilityTotal7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J64",{"$f":"IF('Income & Expense'!J65=\"\",0,'Income & Expense'!J65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue12=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!E30*BQ37,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue12=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=FALSE),'Housing Income'!E30 * BP37, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue12=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=FALSE),'Housing Income'!D30, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue12=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!D30,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue12=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!D30,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!D30,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue12=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!D30,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=TRUE,'Housing Income'!D30,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue12=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!D30,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue12=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE),'Housing Income'!D30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(ES37,7)&MID(ES37,FIND(\"-\",ES37,1)+1,7)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"RENTAL LOSS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!J22","v":0},{"$f":"'Income & Expense'!K22","v":0},{"$f":"'Income & Expense'!L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5BR",{"$f":"HousingIncomeTenantPaidUtilityTotal8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOUSING INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,"J66",{"$f":"SUM(AU33:AU37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue13=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!E31*BQ38,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue13=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=FALSE),'Housing Income'!E31 * BP38, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue13=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=FALSE),'Housing Income'!D31, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue13=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!D31,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue13=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!D31,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!D31,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue13=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!D31,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=TRUE,'Housing Income'!D31,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue13=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!D31,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue13=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE),'Housing Income'!D31,0)","v":0},null,null,"SOURCES",null,null,null,null,"DEV COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY",null,null,null,null,null,null,"SUMMARY",null,null,null,null,null,null,null,null,null,"SUBSIDY LAYERING",null,null,null,"SUBSIDY LAYERING",null,null,null,"BUILDINGS",null,null,null,"SUMMARY",null,null,null,null,"SUMMARY",null,null,null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ38,7)&MID(EQ38,FIND(\"-\",EQ38,1)+1,7)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"IncExpRentLossOther1Val",null,null,null,{"$f":"IncomeExpenseRentalLossOtherTotal1","v":0},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!J23","v":0},{"$f":"'Income & Expense'!K23","v":0},{"$f":"'Income & Expense'!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6BR",{"$f":"HousingIncomeTenantPaidUtilityTotal9","v":0}]
["PROJECT DESCRIPTION",null,null,null,"Yes/No Dropdowns",null,null,null,null,null,null,null,null,null,null,null,"HOUSING TAX CREDIT REQUEST",null,null,null,"HTC INFO TENANT FACILITIES / AMENITIES",null,null,null,null,"OTHER BASIS CONSIDERATIONS",null,null,null,null,null,"UNIT/RENT GRID",null,null,null,null,null,null,null,null,null,null,null,null,null,"wsSources Unprotect?",null,null,true,"SOURCES",null,null,null,null,null,"DETERMINATION OF CREDIT",null,null,null,"HTC INFO",null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue14=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!E32*BQ39,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue14=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=FALSE),'Housing Income'!E32 * BP39, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue14=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=FALSE),'Housing Income'!D32, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue14=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!D32,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue14=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!D32,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!D32,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue14=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!D32,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=TRUE,'Housing Income'!D32,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue14=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!D32,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue14=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE),'Housing Income'!D32,0)","v":0},null,null,"FED/LOC/PHIL CONTRIBUTIONS",null,null,null,"Locked","ACQUISITION or REFINANCE EXISTING DEBT",null,"Tot Int Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARGET HOUSEHOLDS",null,null,null,"Lookup Table",null,null,"Existing Debt",null,null,null,"Lookup Table",null,null,null,null,null,"Version",null,null,null,"EQUITY PROCEEDS",null,null,null,null,"City","County",null,"Construction Sources",null,null,null,null,"Subsidy Funding",null,null,null,null,null,8,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ39,FIND(\"-\",EQ39,1)+1,7)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"IncExpRentLossOther2Val",null,null,null,{"$f":"IncomeExpenseRentalLossOtherTotal2","v":0},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!J24","v":0},{"$f":"'Income & Expense'!K24","v":0},{"$f":"'Income & Expense'!L24","v":0}]
[null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Request Type",null,null,null,"Parking / Garages",null,null,false,null,"Code Sec. 103",null,false,true,null,null,"Units",null,"HTC Units","Non-HTC Units",null,"SqFt","HTC SqFt","NonHtc SqFt",null,null,null,"Units","SqFt",null,null,null,null,null," CAPITAL SOURCES",null,null,null,null,null,"Credit Limit Waiver",null,null,null,"Treasury Waiver",null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue15=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!E33*BQ40,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue15=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=FALSE),'Housing Income'!E33 * BP40, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue15=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=FALSE),'Housing Income'!D33, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue15=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!D33,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue15=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!D33,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!D33,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue15=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!D33,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=TRUE,'Housing Income'!D33,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue15=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!D33,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue15=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE),'Housing Income'!D33,0)","v":0},null,null,0,null,null,false,true,{"$f":"'Development Costs'!$B$13 & \"1\"","v":"Holding Costs1"},true,{"$f":"IF(Controls_DevelopmentCostsAcquisitionOrRefinanceHoldingCosts1CheckboxValue=TRUE,DevelopmentCostsAcquisitionOrRefinanceHoldingCostsTotalCosts1,0)","v":0},"chkDevCostsArchFeeDesign",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHGenOcc>0,ProjDescTargHHGenOccDesc,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(1,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP(DC40, DF40:DG62, 2, FALSE)),\"\",VLOOKUP(DC40, DF40:DG62, 2, FALSE))","v":{"$error":"#REF!"}},1,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,"Lender Name","Orig Amt","Unpaid","Maturity",null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"Buildings!B6","v":"Primary"},null,null,null,{"$f":"Summary!B117","v":""},null,true,null,null,"Rental Assistance",null,null,null,null,null,9,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ40,FIND(\"-\",EQ40,1)+1,7)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"IncExpRentLossOtherValTot",null,null,null,{"$f":"SUM(FK38:FK39)","v":0},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!J25","v":0},{"$f":"'Income & Expense'!K25","v":0},{"$f":"'Income & Expense'!L25","v":0}]
[null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,"First Request",null,false,null,"Storage Lockers",null,null,false,null,"Source of Funds:1",null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits1","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=TRUE,HousingIncomeRentGridNbrUnits1,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,HousingIncomeRentGridNbrUnits1,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt1","v":0},{"$f":"AK41*AH41","v":0},{"$f":"AK41*AI41","v":0},null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue1=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE)),'Housing Income'!$D19,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue1=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE)),'Housing Income'!$E19,0)","v":0},null,null,null,null,null,null,null,null,"Committed","HTC Gap",null,null,"Credit Prev Alloc",false,null,"TreasuryWaiver",false,false,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue16=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!E34*BQ41,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue16=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=FALSE),'Housing Income'!E34 * BP41, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue16=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=FALSE),'Housing Income'!D34, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue16=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!D34,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue16=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!D34,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!D34,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue16=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!D34,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=TRUE,'Housing Income'!D34,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue16=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!D34,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue16=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE),'Housing Income'!D34,0)","v":0},null,null,0,null,null,false,true,{"$f":"'Development Costs'!$B$13 & \"2\"","v":"Holding Costs2"},true,{"$f":"IF(Controls_DevelopmentCostsAcquisitionOrRefinanceHoldingCosts2CheckboxValue=TRUE,'Development Costs'!H14,0)","v":0},"chkDevCostsArchFeeSuper",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHFamilies=0, DB40, IF(DB40=\"\", ProjDescTargHHFamiliesDesc, DB40 & \",\" & ProjDescTargHHFamiliesDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(2,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},2,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(DI41=\"\",\"\",DI41)","v":{"$error":"#REF!"}},{"$f":"IF(DI41=0,\"\",TRIM(MID(SUBSTITUTE(DM$47,\",\",REPT(\" \",299)),(ROW()-40)*299-298,299)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP(DN41,DI41:DL47, 2, FALSE)),\"\",VLOOKUP(DN41,DI41:DL47, 2, FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP(DN41,DI41:DL47, 3, FALSE)),\"\",VLOOKUP(DN41,DI41:DL47, 3, FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP(DN41,DI41:DL47, 4, FALSE)),\"\",VLOOKUP(DN41,DI41:DL47, 4, FALSE))","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"Buildings!B7","v":2},null,"",null,{"$f":"Summary!B118","v":""},null,true,null,null,"Type","Name",null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ41,FIND(\"-\",EQ41,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"IncExpAdminOtherAdmin",null,null,null,{"$f":"IncomeExpenseMOApplicantScreeningTotal+IncomeExpenseMOSiteOfficeExpenseTotal+IncomeExpenseMOOtherAdministrationTotal","v":0},null,null,null,null,null,null,null,"Total Rental Loss",null,{"$f":"SUM(FU36:FU40)","v":{"$error":"#REF!"}},{"$f":"SUM(FV36:FV40)","v":0},{"$f":"SUM(FW36:FW40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supplemental Request",null,false,null,"Community Space",null,null,false,null,"N/A",null,false,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits2","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=TRUE,HousingIncomeRentGridNbrUnits2,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,HousingIncomeRentGridNbrUnits2,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt2","v":0},{"$f":"AK42*AH42","v":0},{"$f":"AK42*AI42","v":0},null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue2=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE)),'Housing Income'!$D20,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue2=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE)),'Housing Income'!$E20,0)","v":0},null,"chkSourcesHTCGapCheckboxValue1",null,null,null,1,{"$f":"SourcesPermanentCapitalName1","v":"First Mortgage"},null,false,true,1,null,null,null,null,"OwnerOccupied",false,false,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue17=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!E35*BQ42,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue17=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=FALSE),'Housing Income'!E35 * BP42, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue17=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=FALSE),'Housing Income'!D35, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue17=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!D35,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue17=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!D35,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!D35,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue17=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!D35,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=TRUE,'Housing Income'!D35,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue17=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!D35,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue17=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE),'Housing Income'!D35,0)","v":0},null,null,0,null,null,false,false,"PROFESSIONAL FEES",null,null,"chkDevCostsProfFeesArchReimb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSingHHWChild=0,DB41,IF(DB41=\"\",ProjDescTargHHSingHHWChildDesc,DB41&\",\"&ProjDescTargHHSingHHWChildDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(3,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},3,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationExistingIndebtednessLenders1","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount1","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance1","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate1","v":"00:00:00"},{"$f":"IF(DI42=\"\", DM41, DM41 & \",\" & DI42)","v":{"$error":"#REF!"}},{"$f":"IF(DI42=0,\"\",TRIM(MID(SUBSTITUTE(DM$47,\",\",REPT(\" \",299)),(ROW()-40)*299-298,299)))","v":""},{"$f":"IF(ISNA(VLOOKUP(DN42,DI42:DL48, 2, FALSE)),\"\",VLOOKUP(DN42,DI42:DL48, 2, FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(DN42,DI42:DL48, 3, FALSE)),\"\",VLOOKUP(DN42,DI42:DL48, 3, FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(DN42,DI42:DL48, 4, FALSE)),\"\",VLOOKUP(DN42,DI42:DL48, 4, FALSE))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B8","v":3},null,null,null,{"$f":"Summary!B119","v":""},null,true,null,null,{"$f":"IF(Sources!B42=\"Rental Assistance\",1,0)","v":0},{"$f":"IF(OR(Sources!E42 = \"MN Hsg Rental Assistance\", Sources!E42 = \"Metro HRA Project Based\", Sources!E42 = \"Minneapolis PHA Project Based\", Sources!E42 = \"S. Paul PHA Project Based\"),1,0)","v":0},{"$f":"IF(SelectedRequestTypeNonRRDL=\"Section811PRATabs\", RACalcTotalGrant, IF(SUM(EJ42:EK42)>=2,Sources!K42,0))","v":{"$error":"#NAME?"}},null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ42,FIND(\"-\",EQ42,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"MN Housing Tax Credit Request",null,null,null,null,null,null,null,null,"Repeat Request - Not Selected",null,false,null,"Swimming Pool",null,null,false,null,"4% credit",null,false,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits3","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=TRUE,HousingIncomeRentGridNbrUnits3,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,HousingIncomeRentGridNbrUnits3,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt3","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue3=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE)),'Housing Income'!$D21,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue3=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE)),'Housing Income'!$E21,0)","v":0},null,null,null,null,null,2,{"$f":"SourcesPermanentCapitalName2","v":"General Partner Cash"},null,false,null,null,"Funding Gap",null,{"$f":"IF(ISERROR(('Determination of Credit'!H66-'Determination of Credit'!H67)*-1),0,('Determination of Credit'!H66-'Determination of Credit'!H67)*-1)","v":0},null,null,null,null,true,false,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue18=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!E36*BQ43,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue18=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=FALSE),'Housing Income'!E36 * BP43, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue18=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=FALSE),'Housing Income'!D36, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue18=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!D36,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue18=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!D36,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!D36,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue18=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!D36,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=TRUE,'Housing Income'!D36,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue18=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!D36,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue18=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE),'Housing Income'!D36,0)","v":0},null,null,0,null,null,false,false,null,null,null,"chkDevCostsProfFeesMktg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHIndHHColor=0, DB42, IF(DB42=\"\", ProjDescTargHHIndHHColorDesc, DB42 & \",\" & ProjDescTargHHIndHHColorDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(4,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},4,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationExistingIndebtednessLenders2","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount2","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance2","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate2","v":"00:00:00"},{"$error":"#REF!"},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B9","v":4},null,null,null,{"$f":"Summary!B120","v":""},null,true,null,null,{"$f":"IF(Sources!B43=\"Rental Assistance\",1,0)","v":0},{"$f":"IF(OR(Sources!E43 = \"MN Hsg Rental Assistance\", Sources!E43 = \"Metro HRA Project Based\", Sources!E43 = \"Minneapolis PHA Project Based\", Sources!E43 = \"S. Paul PHA Project Based\"),1,0)","v":0},{"$f":"IF(SUM(EJ43:EK43)>=2,Sources!K43,0)","v":0},null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ43,FIND(\"-\",EQ43,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!I69","v":0},{"$f":"'Income & Expense'!J69","v":0},{"$f":"'Income & Expense'!K69","v":0}]
[null,null,null,null,null,null,null,"Type of Tax Credits requested",null,null,null,null,null,null,null,null,"Request Status",null,null,null,"Community Service Facility",null,null,false,null,"Subtract from basis",null,true,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits4","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=TRUE,HousingIncomeRentGridNbrUnits4,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,HousingIncomeRentGridNbrUnits4,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt4","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue4=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE)),'Housing Income'!$D22,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue4=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE)),'Housing Income'!$E22,0)","v":0},null,null,null,null,null,3,{"$f":"SourcesPermanentCapitalName3","v":"Syndication Proceeds"},null,false,null,null,"Equity Factor",null,{"$f":"'Determination of Credit'!H69","v":0},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue19=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!E37*BQ44,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue19=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=FALSE),'Housing Income'!E37 * BP44, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue19=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=FALSE),'Housing Income'!D37, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue19=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!D37,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue19=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!D37,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!D37,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue19=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!D37,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=TRUE,'Housing Income'!D37,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue19=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!D37,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue19=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE),'Housing Income'!D37,0)","v":0},null,null,0,null,null,false,true,"Architect's Fee - Design",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesAchitectsDesignCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts,0)","v":0},"chkDevCostsProfFeesApraisFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHYouth=0, DB43, IF(DB43=\"\",ProjDescTargHHYouthDesc, DB43 & \",\" & ProjDescTargHHYouthDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(5,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},5,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationExistingIndebtednessLenders3","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount3","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance3","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate3","v":"00:00:00"},{"$error":"#REF!"},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B10","v":5},null,null,null,{"$f":"Summary!B121","v":""},null,true,null,null,{"$f":"IF(Sources!B44=\"Rental Assistance\",1,0)","v":0},{"$f":"IF(OR(Sources!E44 = \"MN Hsg Rental Assistance\", Sources!E44 = \"Metro HRA Project Based\", Sources!E44 = \"Minneapolis PHA Project Based\", Sources!E44 = \"S. Paul PHA Project Based\"),1,0)","v":0},{"$f":"IF(SUM(EJ44:EK44)>=2,Sources!K44,0)","v":0},null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ44,FIND(\"-\",EQ44,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!I70","v":0},{"$f":"'Income & Expense'!J70","v":0},{"$f":"'Income & Expense'!K70","v":0}]
[null,null,null,null,null,null,null,null,"Housing Tax Credits - 4%",null,true,null,null,null,null,null,"Reservation",null,false,null,"Office",null,null,false,null,"Source of Funds:2",null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits5","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=TRUE,HousingIncomeRentGridNbrUnits5,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,HousingIncomeRentGridNbrUnits5,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt5","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue5=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE)),'Housing Income'!$D23,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue5=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE)),'Housing Income'!$E23,0)","v":0},null,"chkSourcesHTCGapCheckboxValue4",null,null,null,4,{"$f":"SourcesPermanentCapitalName4","v":"State Historic Proceeds"},null,false,true,4,"10 Year Credit Gap",null,{"$f":"IF(OR(BF44=0,BF44=\"\"),\"\",DetOfCrFundingGap/BF44)","v":""},null,null,null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue20=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!E38*BQ45,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue20=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=FALSE),'Housing Income'!E38 * BP45, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue20=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=FALSE),'Housing Income'!D38, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue20=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!D38,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue20=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!D38,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!D38,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue20=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!D38,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=TRUE,'Housing Income'!D38,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue20=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!D38,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue20=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE),'Housing Income'!D38,0)","v":0},null,null,0,null,null,false,true,"Architect's Fee - Supervision",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesArchitectsSupervisionCheckboxValue,DevelopmentCostsProfessionalFeesArchitectsSupervisionTotalCosts,0)","v":0},"chkDevCostsEnergyAudit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSingMen=0, DB44, IF(DB44=\"\", ProjDescTargHHSingMenDesc, DB44 & \",\" & ProjDescTargHHSingMenDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(6,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},6,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationIndebtednessLenders4","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount4","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance4","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate4","v":"00:00:00"},{"$error":"#REF!"},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B11","v":6},null,null,null,null,null,null,null,null,{"$f":"IF(Sources!B45=\"Rental Assistance\",1,0)","v":0},{"$f":"IF(OR(Sources!E45 = \"MN Hsg Rental Assistance\", Sources!E45 = \"Metro HRA Project Based\", Sources!E45 = \"Minneapolis PHA Project Based\", Sources!E45 = \"S. Paul PHA Project Based\"),1,0)","v":0},{"$f":"IF(SUM(EJ45:EK45)>=2,Sources!K45,0)","v":0},null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ45,FIND(\"-\",EQ45,1)+1,7)","v":{"$error":"#REF!"}},null,null,"PRESERVATION",null,null,null,"MORTGAGE RATE CALC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Income & Expense'!I71","v":0},{"$f":"'Income & Expense'!J71","v":0},{"$f":"'Income & Expense'!K71","v":0}]
[null,null,null,null,null,null,null,null,"Housing Tax Credits - 9%",null,false,null,null,null,null,null,"Carryover",null,false,null,"Commerical Kitchen",null,null,false,null,"N/A",null,false,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits6","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=TRUE,HousingIncomeRentGridNbrUnits6,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,HousingIncomeRentGridNbrUnits6,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt6","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue6=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE)),'Housing Income'!$D24,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue6=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE)),'Housing Income'!$E24,0)","v":0},null,"chkSourcesHTCGapCheckboxValue5",null,null,null,5,{"$f":"SourcesPermanentCapitalName5","v":"Federal Historic Proceeds"},null,false,true,5,"10 Year Credit Gap2",null,0,null,"DETERMINATION OF CREDIT",null,null,null,null,{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue21=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!E39*BQ46,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue21=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=FALSE),'Housing Income'!E39 * BP46, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,Controls_HousingIncomeRentGridEmpOccCheckboxValue21=FALSE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=FALSE),'Housing Income'!D39, 0)","v":0},{"$f":"IF(AND(OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue21=TRUE,Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!D39,0)","v":0},null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridEmpOccCheckboxValue21=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!D39,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!D39,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridRentAsstCheckboxValue21=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!D39,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=TRUE,'Housing Income'!D39,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLTHCheckboxValue21=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!D39,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridOpSubsCheckboxValue21=TRUE, Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!D39,0)","v":0},null,null,null,null,null,null,true,"Architect's Reimburseables",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesArchitectsReimburseablesCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesArchitectsReimburseablesTotalCosts,0)","v":0},"chkDevCostsProfFeesEnergyCons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSingWomen=0, DB45, IF(DB45=\"\", ProjDescTargHHSingWomenDesc, DB45 & \",\" & ProjDescTargHHSingWomenDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(7,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},7,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationExistingIndebtednessLenders5","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount5","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance5","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate5","v":"00:00:00"},{"$error":"#REF!"},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B12","v":7},null,null,null,null,null,null,null,null,null,"Total Rent Assist",{"$f":"SUM(EL42:EL45)","v":{"$error":"#NAME?"}},null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ46,FIND(\"-\",EQ46,1)+1,7)","v":{"$error":"#REF!"}},null,null,"Project & Mkt Comp Rents",null,null,null,"Effective Rate with all Minnesota Housing Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Escrow Reserves",null,{"$f":"SUM(FU43:FU45)","v":0},{"$f":"SUM(FV43:FV45)","v":0},{"$f":"SUM(FW43:FW45)","v":0}]
[null,null,null,null,null,null,null,null,"This is part of dual 4% / 9% application",null,false,null,null,null,null,null,8609,null,false,null,"Other",null,null,false,null,"4% credit",null,true,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits7","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=TRUE,HousingIncomeRentGridNbrUnits7,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,HousingIncomeRentGridNbrUnits7,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt7","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue7=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE)),'Housing Income'!$D25,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue7=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE)),'Housing Income'!$E25,0)","v":0},null,"chkSourcesHTCGapCheckboxValue6",null,null,null,6,{"$f":"SourcesPermanentCapitalName6","v":"Deferred Loan Request"},null,false,true,6,"Annual Credit Gap",null,{"$f":"ROUND((TenYrCrGap/10),0)","v":0},null,"TAX CREDIT SYNDICATION",null,null,null,null,{"$f":"SUM(BM26:BM46)","v":0},null,{"$f":"SUM(BO26:BO46)","v":0},{"$f":"SUM(BP26:BP46)","v":0},{"$f":"SUM(BQ26:BQ46)","v":0},null,null,{"$f":"SUM(BT26:BT46)","v":0},0,0,0,0,0,null,null,null,null,null,null,true,"Marketing",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesMarketingCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesMarketingTotalCosts,0)","v":0},"chkDevCostsProfFeesEnvAssess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHElderly=0, DB46, IF(DB46=\"\", ProjDescTargHHElderlyDesc, DB46 & \",\" & ProjDescTargHHElderlyDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(8,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},8,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationIndebtednessLenders6","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount6","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance6","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate6","v":"00:00:00"},{"$error":"#REF!"},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B13","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"\"TaxCred\"&MID(EQ47,FIND(\"-\",EQ47,1)+1,7)","v":{"$error":"#REF!"}},null,null,"# Units","Monthly Contract Rent","Mkt Rent Based on Comps","Mkt Rent Based on Comps * Unit","Loan Number"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Request",null,null,"Tax Exempt Bond Credits",null,false,null,null,null,null,null,null,"Subtract from basis",null,false,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits8","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=TRUE,HousingIncomeRentGridNbrUnits8,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,HousingIncomeRentGridNbrUnits8,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt8","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue8=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE)),'Housing Income'!$D26,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue8=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE)),'Housing Income'!$E26,0)","v":0},null,"chkSourcesHTCGapCheckBoxValue7",null,null,null,7,{"$f":"SourcesPermanentCapitalName7","v":"Sales Tax Rebate"},null,false,true,null,null,null,null,null,"Tax Credits offered",null,false,null,null,"Comm Sp SqFt",null,"Market Rate SqFt","Market Rate Units","Common Space",null,"HOME","Empl Occ","Own Occ","Rent Asst","HTC","LTH","Op Sub",null,null,"SOURCES",null,null,null,false,{"$f":"'Development Costs'!B55","v":"Surveys"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesSurveysCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesSurveysTotalCosts,0)","v":0},"chkDevCostsProfFeesMktStudy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHDisabledInd=0, DB47, IF(DB47=\"\", ProjDescTargHHDisabledIndDesc, DB47 & \",\" & ProjDescTargHHDisabledIndDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(9,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},9,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"PropertyInformationExistingIndebtednessLenders7","v":0},{"$f":"PropertyInformationExistingIndebtednessLoanAmount7","v":0},{"$f":"PropertyInformationExistingIndebtednessUnpaidBalance7","v":0},{"$f":"PropertyInformationExistingIndebtednessMaturityDate7","v":"00:00:00"},{"$f":"IF(DI48=\"\", DM47, DM47 & \",\" & DI48)","v":{"$error":"#REF!"}},{"$f":"IF(DI48=0,\"\",TRIM(MID(SUBSTITUTE(DM$47,\",\",REPT(\" \",299)),(ROW()-40)*299-298,299)))","v":""},{"$f":"IF(ISNA(VLOOKUP(DN48,DI48:DL54, 2, FALSE)),\"\",VLOOKUP(DN48,DI48:DL54, 2, FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(DN48,DI48:DL54, 3, FALSE)),\"\",VLOOKUP(DN48,DI48:DL54, 3, FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(DN48,DI48:DL54, 4, FALSE)),\"\",VLOOKUP(DN48,DI48:DL54, 4, FALSE))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B14","v":9},null,null,null,null,null,null,null,null,"Operating Subsidy",null,null,null,null,null,10,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ48,7)&MID(EQ48,FIND(\"-\",EQ48,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ48*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ48*#REF!","v":{"$error":"#REF!"}},{"$f":"FB48*EZ48","v":{"$error":"#REF!"}},1,{"$f":"IF(MortRateCalcLoanAmt1=\"\",0,MortRateCalcLoanAmt1)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,"Tax Credit Request Type",null,null,null,null,null,"Suballocator for Tax Credits",null,null,"Set-Aside of Housing Credits Requested",null,null,null,null,null,null,null,null,"Community Service Facility Conditions Met",null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits9","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=TRUE,HousingIncomeRentGridNbrUnits9,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,HousingIncomeRentGridNbrUnits9,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt9","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue9=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE)),'Housing Income'!$D27,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue9=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE)),'Housing Income'!$E27,0)","v":0},null,"chkSourcesHTCGapCheckboxValue8",null,null,null,8,{"$f":"SourcesPermanentCapitalName8","v":"Energy Rebates"},null,false,true,8,null,null,null,null,"Type ofOffering",null,false,null,null,null,null,"MR","HTC","HOME","LTH",null,"Empl Occ","Owner Occ","Rent Asst","Op Subs","RRDL CheckBox & RRDL Limit",null,null,null,"RENTAL ASSIST OR OP SUB FUND",null,null,null,false,{"$f":"'Development Costs'!B56","v":"Soil Borings"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesSoilBoringsCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesSoilBoringsTotalCosts,0)","v":0},"chkDevCostsProfFeesComplFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHHIV=0, DB48, IF(DB48=\"\", ProjDescTargHHHIVDesc, DB48 & \",\" & ProjDescTargHHHIVDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(10,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},10,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B15","v":10},null,null,null,null,null,null,null,null,"Type","Name",null,null,null,null,11,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ49,7)&MID(EQ49,FIND(\"-\",EQ49,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ49*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ49*#REF!","v":{"$error":"#REF!"}},{"$f":"FB49*EZ49","v":{"$error":"#REF!"}},2,{"$f":"IF(MortRateCalcLoanAmt2=\"\",0,MortRateCalcLoanAmt2)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,{"$f":"IF(J50=1,\"First Request\",IF(J50=2,\"Supplemental Request\",IF(J50=3,\"Repeat Request - not selected\",IF(J50=4,\"N/A\",\"\"))))","v":"Supplemental Request"},2,"First Request",1,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestTypeRadioButtonValue=1, TRUE, FALSE)","v":false},null,true,null,"Greater MN For-Profit",null,false,null,null,null,null,null,null,null,null,false,false,null,null,{"$f":"HousingIncomeRentGridNbrUnits10","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=TRUE,HousingIncomeRentGridNbrUnits10,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,HousingIncomeRentGridNbrUnits10,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt10","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue10=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE)),'Housing Income'!$D28,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue10=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE)),'Housing Income'!$E28,0)","v":0},null,"chkSourcesHTCGapCheckboxValue9",null,null,null,9,{"$f":"SourcesPermanentCapitalName9","v":0},null,false,true,9,null,null,null,null,null,null,null,false,null,null,null,{"$f":"IF(BO4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF(BP4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF(BQ4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF(BR4=TRUE,'Housing Income'!$D19,0)","v":0},null,{"$f":"IF(BT4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF(BU4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF(BV4=TRUE,'Housing Income'!$D19,0)","v":0},{"$f":"IF(BW4=TRUE,'Housing Income'!$D19,0)","v":0},null,{"$f":"IF(AND(BS4=TRUE, 'Housing Income'!$J19=\"RRDL Limit\"),'Housing Income'!$D19,0)","v":0},null,null,{"$f":"Sources!$B$42","v":0},{"$f":"IF(CB50=\"Rental Assistance\",Sources!K42,0)","v":0},{"$f":"IF(CB50=\"Operating Subsidy\",Sources!K42,0)","v":0},false,false,{"$f":"'Development Costs'!B57","v":"Payment & Performance Bond Premium"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesPaymentAndPerformanceBondPremiumCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesPaymentAndPerformanceBondPremiumTotalCosts,0)","v":0},"chkDevCostsProfFeesLegalFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHOther=0, DB49, IF(DB49=\"\", ProjDescTargHHOtherSpec, DB49 & \",\" & ProjDescTargHHOtherSpec))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(11,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},11,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B16","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(Sources!B42=\"Operating Subsidy\",1,0)","v":0},{"$f":"IF(OR(Sources!E42 = \"MN Hsg Operating Subsidy\", Sources!E48 = \"DHS HSASMI Operating Subsidy\"),1,0)","v":0},{"$f":"IF(SUM(EJ50:EK50)>=2,Sources!K42,0)","v":0},null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ50,7)&MID(EQ50,FIND(\"-\",EQ50,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ50*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ50*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},3,{"$f":"IF(MortRateCalcLoanAmt3=\"\",0,MortRateCalcLoanAmt3)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Supplemental Request",2,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestTypeRadioButtonValue=2, TRUE, FALSE)","v":true},null,true,null,"Greater MN Non-Profit*",null,false,null,null,null,null,null,null,"TAX EXEMPT BOND FINANCING",null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits11","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=TRUE,HousingIncomeRentGridNbrUnits11,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,HousingIncomeRentGridNbrUnits11,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt11","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue11=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE)),'Housing Income'!$D29,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue11=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE)),'Housing Income'!$E29,0)","v":0},null,"chkSourcesHTCGapCheckboxValue10",null,null,null,10,{"$f":"SourcesPermanentCapitalName10","v":0},null,false,true,10,null,null,null,null,null,null,null,true,null,null,null,{"$f":"IF(BO5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF(BP5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF(BQ5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF(BR5=TRUE,'Housing Income'!$D20,0)","v":0},null,{"$f":"IF(BT5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF(BU5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF(BV5=TRUE,'Housing Income'!$D20,0)","v":0},{"$f":"IF(BW5=TRUE,'Housing Income'!$D20,0)","v":0},null,{"$f":"IF(AND(BS5=TRUE, 'Housing Income'!$J20=\"RRDL Limit\"),'Housing Income'!$D20,0)","v":0},null,null,{"$f":"Sources!$B$43","v":0},{"$f":"IF(CB51=\"Rental Assistance\",Sources!K43,0)","v":0},{"$f":"IF(CB51=\"Operating Subsidy\",Sources!K43,0)","v":0},false,false,{"$f":"'Development Costs'!B58","v":"Building Permit(s)"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesBuildingPermitsCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesBuildingPermitsTotalCosts,0)","v":0},"chkDevCostsProfFeesRelocCosts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHAtRiskHomeless=0, DB50, IF(DB50=\"\", ProjDescTargHHAtRiskHomelessDesc, DB50 & \",\" & ProjDescTargHHAtRiskHomelessDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(12,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},12,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B17","v":12},null,null,null,null,null,null,null,null,{"$f":"IF(Sources!B43=\"Operating Subsidy\",1,0)","v":0},{"$f":"IF(OR(Sources!E43 = \"MN Hsg Operating Subsidy\", Sources!E49 = \"DHS HSASMI Operating Subsidy\"),1,0)","v":0},{"$f":"IF(SUM(EJ51:EK51)>=2,Sources!K43,0)","v":0},null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ51,7)&MID(EQ51,FIND(\"-\",EQ51,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ51*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ51*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},4,{"$f":"IF(MortRateCalcLoanAmt4=\"\",0,MortRateCalcLoanAmt4)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Repeat Request - not selected",3,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestTypeRadioButtonValue=3, TRUE, FALSE)","v":false},null,null,null,"Metro For-Profit",null,false,null,null,null,null,null,null,"Are tax exempt bonds to be issued?",null,false,true,null,null,{"$f":"HousingIncomeRentGridNbrUnits12","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=TRUE,HousingIncomeRentGridNbrUnits12,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,HousingIncomeRentGridNbrUnits12,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt12","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue12=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE)),'Housing Income'!$D30,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue12=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE)),'Housing Income'!$E30,0)","v":0},null,"chkSourcesHTCGapCheckboxValue11",null,null,null,11,{"$f":"SourcesPermanentCapitalName11","v":0},null,false,true,11,null,null,null,null,"SOURCES",null,null,null,null,null,null,{"$f":"IF(BO6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF(BP6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF(BQ6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF(BR6=TRUE,'Housing Income'!$D21,0)","v":0},null,{"$f":"IF(BT6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF(BU6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF(BV6=TRUE,'Housing Income'!$D21,0)","v":0},{"$f":"IF(BW6=TRUE,'Housing Income'!$D21,0)","v":0},null,{"$f":"IF(AND(BS6=TRUE, 'Housing Income'!$J21=\"RRDL Limit\"),'Housing Income'!$D21,0)","v":0},null,null,{"$f":"Sources!$B$44","v":0},{"$f":"IF(CB52=\"Rental Assistance\",Sources!K44,0)","v":0},{"$f":"IF(CB52=\"Operating Subsidy\",Sources!K44,0)","v":0},false,false,{"$f":"'Development Costs'!B59","v":"Sewer-Water Access Charge"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesSewerWaterAccessChargeCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesSewerWaterAccessChargeTotalCosts,0)","v":0},"chkDevCostsProfFeesCostCert",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSingMen=0, DB51, IF(DB51=\"\", ProjDescTargHHSingMenDesc, DB51 & \",\" & ProjDescTargHHSingMenDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(13,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},13,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B18","v":13},null,null,null,null,null,null,null,null,{"$f":"IF(Sources!B44=\"Operating Subsidy\",1,0)","v":0},{"$f":"IF(OR(Sources!E44 = \"MN Hsg Operating Subsidy\", Sources!E50 = \"DHS HSASMI Operating Subsidy\"),1,0)","v":0},{"$f":"IF(SUM(EJ52:EK52)>=2,Sources!K44,0)","v":0},null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ52,7)&MID(EQ52,FIND(\"-\",EQ52,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ52*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ52*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},5,{"$f":"IF(MortRateCalcLoanAmt5=\"\",0,MortRateCalcLoanAmt5)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"N/A",4,null,null,null,null,"Metro Non-Profit*",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits13","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=TRUE,HousingIncomeRentGridNbrUnits13,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,HousingIncomeRentGridNbrUnits13,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt13","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue13=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE)),'Housing Income'!$D31,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue13=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE)),'Housing Income'!$E31,0)","v":0},null,"chkSourcesHTCGapCheckboxValue12",null,null,null,12,{"$f":"SourcesPermanentCapitalName12","v":0},null,false,true,12,null,null,null,null,"CONSTRUCTION SOURCES",null,null,null,null,null,null,{"$f":"IF(BO7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF(BP7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF(BQ7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF(BR7=TRUE,'Housing Income'!$D22,0)","v":0},null,{"$f":"IF(BT7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF(BU7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF(BV7=TRUE,'Housing Income'!$D22,0)","v":0},{"$f":"IF(BW7=TRUE,'Housing Income'!$D22,0)","v":0},null,{"$f":"IF(AND(BS7=TRUE, 'Housing Income'!$J22=\"RRDL Limit\"),'Housing Income'!$D22,0)","v":0},null,null,{"$f":"Sources!$B$45","v":0},{"$f":"IF(CB53=\"Rental Assistance\",Sources!K45,0)","v":0},{"$f":"IF(CB53=\"Operating Subsidy\",Sources!K45,0)","v":0},false,true,"Other Local Fees",false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOtherLocalCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherLocalTotalCosts,0)","v":0},"chkDevCostsProfFeesTaxCrFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHHomeless=0, DB52, IF(DB52=\"\", ProjDescTargHHHomelessDesc, DB52 & \",\" & ProjDescTargHHHomelessDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(14,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},14,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"RRDL_ProjDescTargHHGenOcc","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B19","v":14},null,null,null,null,null,null,null,null,{"$f":"IF(Sources!B45=\"Operating Subsidy\",1,0)","v":0},{"$f":"IF(OR(Sources!E45 = \"MN Hsg Operating Subsidy\", Sources!#REF! = \"DHS HSASMI Operating Subsidy\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(EJ53:EK53)>=2,Sources!K45,0)","v":{"$error":"#REF!"}},null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ53,7)&MID(EQ53,FIND(\"-\",EQ53,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ53*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ53*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,"Tax Credit Pool",null,null,null,null,null,null,null,null,"Rural Development/Small Project",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits14","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=TRUE,HousingIncomeRentGridNbrUnits14,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,HousingIncomeRentGridNbrUnits14,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt14","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue14=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE)),'Housing Income'!$D32,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue14=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE)),'Housing Income'!$E32,0)","v":0},null,"chkSourcesHTCGapCheckboxValue13",null,null,null,13,{"$f":"SourcesPermanentCapitalName13","v":0},null,false,true,13,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF(BP8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF(BQ8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF(BR8=TRUE,'Housing Income'!$D23,0)","v":0},null,{"$f":"IF(BT8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF(BU8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF(BV8=TRUE,'Housing Income'!$D23,0)","v":0},{"$f":"IF(BW8=TRUE,'Housing Income'!$D23,0)","v":0},null,{"$f":"IF(AND(BS8=TRUE, 'Housing Income'!$J23=\"RRDL Limit\"),'Housing Income'!$D23,0)","v":0},null,null,null,{"$f":"SUM(CC50:CC53)","v":0},{"$f":"SUM(CD50:CD53)","v":0},null,true,"Appraisal Fee",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesAppraisalCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesAppraisalTotalCosts,0)","v":0},"chkDevCostsDevelperFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHFamily=0, DB53, IF(DB53=\"\", ProjDescTargHHFamilyDesc, DB53 & \",\" & ProjDescTargHHFamilyDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(15,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},15,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B24","v":19},null,null,null,null,null,null,null,null,null,"Total Op Subsidy",{"$f":"SUM(EL50:EL53)","v":{"$error":"#REF!"}},null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ54,7)&MID(EQ54,FIND(\"-\",EQ54,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ54*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ54*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(J55=1,\"Metro\",IF(J55=2,\"Greater MN\",IF(J55=3,\"NA\",\"\")))","v":"Greater MN"},2,"Metro",1,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestPoolRadioButtonValue=1, TRUE, FALSE)","v":false},null,null,null,"Tax Exempt Bond",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits15","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=TRUE,HousingIncomeRentGridNbrUnits15,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,HousingIncomeRentGridNbrUnits15,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt15","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue15=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE)),'Housing Income'!$D33,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue15=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE)),'Housing Income'!$E33,0)","v":0},null,"chkSourcesHTCGapCheckboxValue14",null,null,null,14,{"$f":"SourcesPermanentCapitalName14","v":0},null,false,true,14,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF(BP9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF(BQ9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF(BR9=TRUE,'Housing Income'!$D24,0)","v":0},null,{"$f":"IF(BT9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF(BU9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF(BV9=TRUE,'Housing Income'!$D24,0)","v":0},{"$f":"IF(BW9=TRUE,'Housing Income'!$D24,0)","v":0},null,{"$f":"IF(AND(BS9=TRUE, 'Housing Income'!$J24=\"RRDL Limit\"),'Housing Income'!$D24,0)","v":0},null,null,null,"Rent Assist","Op Sub",null,true,"Energy Audit",true,{"$f":"IF(Controls!CH55=TRUE,DevelopmentCostsProfessionalFeesEnergyAuditTotalCosts,0)","v":0},"chkDevCostsProcAgent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSingAdults=0, DB54, IF(DB54=\"\", ProjDescTargHHSingAdultsDesc, DB54 & \",\" & ProjDescTargHHSingAdultsDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(16,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},16,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B14","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ55,7)&MID(EQ55,FIND(\"-\",EQ55,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ55*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ55*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"Greater MN",2,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestPoolRadioButtonValue=2, TRUE, FALSE)","v":true},null,null,null,"CreditType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits16","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=TRUE,HousingIncomeRentGridNbrUnits16,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,HousingIncomeRentGridNbrUnits16,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt16","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue16=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE)),'Housing Income'!$D34,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue16=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE)),'Housing Income'!$E34,0)","v":0},null,"chkSourcesHTCGapCheckboxValue15",null,null,null,15,{"$f":"SourcesPermanentCapitalName15","v":0},null,false,true,15,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF(BP10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF(BQ10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF(BR10=TRUE,'Housing Income'!$D25,0)","v":0},null,{"$f":"IF(BT10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF(BU10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF(BV10=TRUE,'Housing Income'!$D25,0)","v":0},{"$f":"IF(BW10=TRUE,'Housing Income'!$D25,0)","v":0},null,{"$f":"IF(AND(BS10=TRUE, 'Housing Income'!$J25=\"RRDL Limit\"),'Housing Income'!$D25,0)","v":0},null,null,null,null,null,null,true,"Energy Consultant",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesEnergyConsultantCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesEnergyConsultantTotalCosts,0)","v":0},"chkDevCostsOwnerConstRep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(atRiskLTH=0, DB55, IF(DB55=\"\", atRiskLTHdesc, DB55 & \",\" & atRiskLTHdesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(23,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},23,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B15","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ56,7)&MID(EQ56,FIND(\"-\",EQ56,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ56*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ56*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"NA",3,null,null,null,null,"Newly constructed and not federally subsidized",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits17","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=TRUE,HousingIncomeRentGridNbrUnits17,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,HousingIncomeRentGridNbrUnits17,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt17","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue17=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE)),'Housing Income'!$D35,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue17=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE)),'Housing Income'!$E35,0)","v":0},null,"chkSourcesHTCGapCheckboxValue16",null,null,null,16,{"$f":"SourcesPermanentCapitalName16","v":0},null,false,true,16,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF(BP11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF(BQ11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF(BR11=TRUE,'Housing Income'!$D26,0)","v":0},null,{"$f":"IF(BT11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF(BU11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF(BV11=TRUE,'Housing Income'!$D26,0)","v":0},{"$f":"IF(BW11=TRUE,'Housing Income'!$D26,0)","v":0},null,{"$f":"IF(AND(BS11=TRUE, 'Housing Income'!$J26=\"RRDL Limit\"),'Housing Income'!$D26,0)","v":0},null,null,null,null,null,null,true,"Environmental Assessment",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesEnvironmentalAssessmentCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesEnvironmentalAssessmentTotalCosts,0)","v":0},"chkDevCostsOtherConsFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHUnAccompYouth=0, DB56, IF(DB56=\"\", ProjDescTargHHUnAccompYouthDesc, DB56 & \",\" & ProjDescTargHHUnAccompYouthDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(17,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP(DC57, DF57:DG78, 2, FALSE)),\"\",VLOOKUP(DC57, DF57:DG78, 2, FALSE))","v":{"$error":"#REF!"}},17,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B16","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ57,7)&\"TaxCred\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ57*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ57*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newly constructed and federally subsidized",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits18","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=TRUE,HousingIncomeRentGridNbrUnits18,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,HousingIncomeRentGridNbrUnits18,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt18","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue18=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE)),'Housing Income'!$D36,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue18=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE)),'Housing Income'!$E36,0)","v":0},null,"chkSourcesHTCGapCheckboxValue17",null,null,null,17,{"$f":"SourcesPermanentCapitalName17","v":0},null,false,true,17,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF(BP12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF(BQ12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF(BR12=TRUE,'Housing Income'!$D27,0)","v":0},null,{"$f":"IF(BT12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF(BU12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF(BV12=TRUE,'Housing Income'!$D27,0)","v":0},{"$f":"IF(BW12=TRUE,'Housing Income'!$D27,0)","v":0},null,{"$f":"IF(AND(BS12=TRUE, 'Housing Income'!$J27=\"RRDL Limit\"),'Housing Income'!$D27,0)","v":0},null,null,null,null,null,null,true,"Cost Certification/Audit",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostCertificationAuditCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostCertificationAuditTotalCosts,0)","v":0},"chkDevCostsOrgFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHLTHDrugDep=0, DB57, IF(DB57=\"\", ProjDescTargHHLTHDrugDepDesc, DB57 & \",\" & ProjDescTargHHLTHDrugDepDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(18,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},18,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B17","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ58,3)&MID(EQ58,9,3)&MID(EQ58,FIND(\"-\",EQ58,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ58*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ58*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,"Tax Credit Set-Aside",null,null,null,null,null,null,null,null,"Rehabiltiation expenditures not federally subsidized",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits19","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=TRUE,HousingIncomeRentGridNbrUnits19,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,HousingIncomeRentGridNbrUnits19,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt19","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue19=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE)),'Housing Income'!$D37,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue19=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE)),'Housing Income'!$E37,0)","v":0},null,"chkSourcesHTCGapCheckboxValue18",null,null,null,18,{"$f":"SourcesPermanentCapitalName18","v":0},null,false,true,18,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF(BP13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF(BQ13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF(BR13=TRUE,'Housing Income'!$D28,0)","v":0},null,{"$f":"IF(BT13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF(BU13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF(BV13=TRUE,'Housing Income'!$D28,0)","v":0},{"$f":"IF(BW13=TRUE,'Housing Income'!$D28,0)","v":0},null,{"$f":"IF(AND(BS13=TRUE, 'Housing Income'!$J28=\"RRDL Limit\"),'Housing Income'!$D28,0)","v":0},null,null,null,null,null,null,true,"Market Study",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostMarketStudyCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostMarketStudyTotalCosts,0)","v":0},"chkDevCostsBridgeLoan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHPhysDis=0, DB58, IF(DB58=\"\", ProjDescTargHHPhysDisDesc, DB58 & \",\" & ProjDescTargHHPhysDisDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(19,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},19,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B18","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ59,3)&MID(EQ59,9,3)&MID(EQ59,FIND(\"-\",EQ59,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ59*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ59*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(J60=1,\"NonProfit\",IF(J60=2,\"Rural Development\",IF(J60=3,\"N/A\",\"\")))","v":""},0,"Nonprofit",1,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestSetAsideRadioButtonValue=1, TRUE, FALSE)","v":false},null,null,null,"Rehabiltiation expenditures federally subsidized",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits20","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=TRUE,HousingIncomeRentGridNbrUnits20,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,HousingIncomeRentGridNbrUnits20,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt20","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue20=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE)),'Housing Income'!$D38,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue20=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE)),'Housing Income'!$E38,0)","v":0},null,"chkSourcesHTCGapCheckboxValue19",null,null,null,19,{"$f":"SourcesPermanentCapitalName19","v":0},null,false,true,19,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF(BP14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF(BQ14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF(BR14=TRUE,'Housing Income'!$D29,0)","v":0},null,{"$f":"IF(BT14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF(BU14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF(BV14=TRUE,'Housing Income'!$D29,0)","v":0},{"$f":"IF(BW14=TRUE,'Housing Income'!$D29,0)","v":0},null,{"$f":"IF(AND(BS14=TRUE, 'Housing Income'!$J29=\"RRDL Limit\"),'Housing Income'!$D29,0)","v":0},null,null,null,null,null,null,true,"Tax Credit Fees (% of credits)",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostTaxCreditFeesCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostTaxCreditFeesTotalCosts,0)","v":0},"chkDevCostsTaxOpinion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHDevDis=0, DB59, IF(DB59=\"\", ProjDescTargHHDevDisDesc, DB59 & \",\" & ProjDescTargHHDevDisDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(20,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},20,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B19","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ60,3)&MID(EQ60,9,3)&MID(EQ60,FIND(\"-\",EQ60,1)+1,5)&\"M\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ60*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ60*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"Rural Development",2,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequestSetAsideRadioButtonValue=2, TRUE, FALSE)","v":false},null,null,null,"Existing Housing",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridNbrUnits21","v":0},0,{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=TRUE,HousingIncomeRentGridNbrUnits21,0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,HousingIncomeRentGridNbrUnits21,0)","v":0},null,{"$f":"HousingIncomeRentGridSqFt21","v":0},0,0,null,null,null,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue21=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE)),'Housing Income'!$D39,0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,OR(Controls_HousingIncomeRentGridEmpOccCheckboxValue21=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE)),'Housing Income'!$E39,0)","v":0},null,"chkSourcesHTCGapCheckboxValue20",null,null,null,20,{"$f":"SourcesPermanentCapitalName20","v":0},null,false,true,20,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF(BP15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF(BQ15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF(BR15=TRUE,'Housing Income'!$D30,0)","v":0},null,{"$f":"IF(BT15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF(BU15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF(BV15=TRUE,'Housing Income'!$D30,0)","v":0},{"$f":"IF(BW15=TRUE,'Housing Income'!$D30,0)","v":0},null,{"$f":"IF(AND(BS15=TRUE, 'Housing Income'!$J30=\"RRDL Limit\"),'Housing Income'!$D30,0)","v":0},null,null,null,null,null,null,true,"Compliance Fees (1st year)",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostComplianceFeesCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostComplianceFeesTotalCosts,0)","v":0},"chkDevCostsFinCostsRiskIns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHBrainInj=0, DB60, IF(DB60=\"\", ProjDescTargHHBrainInjDesc, DB60 & \",\" & ProjDescTargHHBrainInjDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(21,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},21,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B24","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ61,3)&MID(EQ61,9,3)&MID(EQ61,FIND(\"-\",EQ61,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ61*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ61*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"N/A",3,null,null,null,null,{"$f":"'HTC Info'!C10","v":"Allocation subject to non profit set aside under sec. 42(h)(5)"},null,false,null,null,null,null,null,null,null,null,null,null,null,null,"Total HTC Units",null,{"$f":"SUM(AH41:AH61)","v":0},null,null,"Total HTC SqFt",{"$f":"SUM(AL41:AL61)","v":0},null,null,null,"Employee / Common Space Units",{"$f":"SUM(AQ41:AQ61)","v":0},null,null,null,null,null,null,21,{"$f":"SourcesPermanentCapitalName21","v":"Deferred Developer Fee"},null,false,null,21,null,null,"Funding Request First Mortgage/Defrred Loan Request Checkbox links",null,null,null,null,null,null,null,null,{"$f":"IF(BO16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF(BP16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF(BQ16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF(BR16=TRUE,'Housing Income'!$D31,0)","v":0},null,{"$f":"IF(BT16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF(BU16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF(BV16=TRUE,'Housing Income'!$D31,0)","v":0},{"$f":"IF(BW16=TRUE,'Housing Income'!$D31,0)","v":0},null,{"$f":"IF(AND(BS16=TRUE, 'Housing Income'!$J31=\"RRDL Limit\"),'Housing Income'!$D31,0)","v":0},null,null,null,null,null,null,false,{"$f":"'Development Costs'!B69","v":"Furnishings and Equipment"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostFurnishingsEquipmentCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostFurnishingsEquipmentTotalCosts,0)","v":0},"chkDevCostsFinCostsConstrTaxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSerMentalIll=0, DB61, IF(DB61=\"\", ProjDescTargHHSerMentalIllDesc, DB61 & \",\" & ProjDescTargHHSerMentalIllDesc))","v":{"$error":"#NAME?"}},{"$f":"IF('Project Description'!#REF!=\"\", \"\",VLOOKUP(22,DE$40:DF$62,2,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},22,{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B25","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ62,3)&MID(EQ62,9,3)&MID(EQ62,FIND(\"-\",EQ62,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ62*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ62*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difficult Development Area",null,false,null,null,null,null,null,null,null,null,null,null,null,null,"Total Non-HTC Units",null,null,{"$f":"SUM(AI41:AI61)","v":0},null,"Total Non-HTC SqFt",null,{"$f":"SUM(AM41:AM61)","v":0},null,null,"Employee / Common Space SqFt",null,{"$f":"SUM(AR41:AR61)","v":0},null,null,null,null,null,null,{"$f":"Sources!$B38","v":"FUNDING GAP REMAINING"},null,null,null,null,null,null,"chkInstructDefLoan1stMtg (Funding Request Tab - C6)",null,null,null,null,null,false,null,null,{"$f":"IF(BO17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF(BP17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF(BQ17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF(BR17=TRUE,'Housing Income'!$D32,0)","v":0},null,{"$f":"IF(BT17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF(BU17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF(BV17=TRUE,'Housing Income'!$D32,0)","v":0},{"$f":"IF(BW17=TRUE,'Housing Income'!$D32,0)","v":0},null,{"$f":"IF(AND(BS17=TRUE, 'Housing Income'!$J32=\"RRDL Limit\"),'Housing Income'!$D32,0)","v":0},null,null,null,null,null,null,true,"Legal Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostLegalFeesCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostLegalFeesTotalCosts,0)","v":0},"chkDevCostsFinCostsBridgeLoan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjDescTargHHSerPersMentalIll=0, DB62, IF(DB62=\"\", ProjDescTargHHSerPersMentalIllDesc, DB62 & \",\" & ProjDescTargHHSerPersMentalIllDesc))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B26","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ63,3)&MID(EQ63,9,3)&MID(EQ63,FIND(\"-\",EQ63,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ63*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ63*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,"Request Status",null,null,null,null,null,null,null,null,"State Designated Basis Boost",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chkInstructDefLoanTaxExLngTrm (Funding Request Tab - C7)",null,null,null,null,null,false,null,null,{"$f":"IF(BO18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF(BP18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF(BQ18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF(BR18=TRUE,'Housing Income'!$D33,0)","v":0},null,{"$f":"IF(BT18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF(BU18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF(BV18=TRUE,'Housing Income'!$D33,0)","v":0},{"$f":"IF(BW18=TRUE,'Housing Income'!$D33,0)","v":0},null,{"$f":"IF(AND(BS18=TRUE, 'Housing Income'!$J33=\"RRDL Limit\"),'Housing Income'!$D33,0)","v":0},null,null,null,null,null,null,true,"Relocation Costs",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostRelocationCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostRelocationTotalCosts,0)","v":0},"chkDevCostsFinCostsOrigFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B27","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ64,3)&MID(EQ64,9,3)&MID(EQ64,FIND(\"-\",EQ64,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ64*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ64*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(J65=1,\"Reservation\",IF(J65=2,\"Carryover\",IF(J65=3,\"8609\",IF(J65=4,\"Qualified Contract\",IF(J65=5,\"42(m)(1)(D)\",IF(J65=6,\"N/A\",\"\"))))))","v":"Qualified Contract"},4,"Reservation",1,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequesStatusRadioButtonValue=1, TRUE, FALSE)","v":false},null,null,null,"Minimum Set-Aside",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chkInstructDefLoanTaxExShtTrm (Funding Request Tab - C8)",null,null,null,null,null,false,null,null,{"$f":"IF(BO19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF(BP19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF(BQ19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF(BR19=TRUE,'Housing Income'!$D34,0)","v":0},null,{"$f":"IF(BT19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF(BU19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF(BV19=TRUE,'Housing Income'!$D34,0)","v":0},{"$f":"IF(BW19=TRUE,'Housing Income'!$D34,0)","v":0},null,{"$f":"IF(AND(BS19=TRUE, 'Housing Income'!$J34=\"RRDL Limit\"),'Housing Income'!$D34,0)","v":0},null,null,null,null,null,null,false,"Other Fees",false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther1CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts1,0)","v":0},"chkDevCostsFinCostsBondIssFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# ofRows",{"$f":"23 - COUNTBLANK(DC40:DC62)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B28","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ65,3)&MID(EQ65,9,3)&MID(EQ65,FIND(\"-\",EQ65,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ65*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ65*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"Carryover",2,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequesStatusRadioButtonValue=2, TRUE, FALSE)","v":false},null,null,null,"20% of the units serving households at 50% of the area median",null,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chkInstructDefLoanDefLoans (Funding Request Tab - C9)",null,null,null,null,null,false,null,null,{"$f":"IF(BO20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF(BP20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF(BQ20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF(BR20=TRUE,'Housing Income'!$D35,0)","v":0},null,{"$f":"IF(BT20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF(BU20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF(BV20=TRUE,'Housing Income'!$D35,0)","v":0},{"$f":"IF(BW20=TRUE,'Housing Income'!$D35,0)","v":0},null,{"$f":"IF(AND(BS20=TRUE, 'Housing Income'!$J35=\"RRDL Limit\"),'Housing Income'!$D35,0)","v":0},null,null,null,null,null,null,false,"Other Fees",false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther2CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts2,0)","v":0},"chkDevCostsFinCostsTrusteeFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B29","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ66,3)&MID(EQ66,9,3)&MID(EQ66,FIND(\"-\",EQ66,1)+1,7)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ66*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ66*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,8609,3,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequesStatusRadioButtonValue=3, TRUE, FALSE)","v":false},null,null,null,"40% of the units serving households at 60% of the area median",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF(BP21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF(BQ21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF(BR21=TRUE,'Housing Income'!$D36,0)","v":0},null,{"$f":"IF(BT21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF(BU21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF(BV21=TRUE,'Housing Income'!$D36,0)","v":0},{"$f":"IF(BW21=TRUE,'Housing Income'!$D36,0)","v":0},null,{"$f":"IF(AND(BS21=TRUE, 'Housing Income'!$J36=\"RRDL Limit\"),'Housing Income'!$D36,0)","v":0},null,null,null,null,null,null,false,"Other Fees",false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther3CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts3,0)","v":0},"chkDevCostsFinCostsConstrInt",null,null,null,"# of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B30","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ67,3)&MID(EQ67,9,3)&\"TaxCred\"","v":{"$error":"#REF!"}},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ67*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ67*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"Qualified Contract",4,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequesStatusRadioButtonValue=4, TRUE, FALSE)","v":true},null,null,null,"NA",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF(BP22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF(BQ22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF(BR22=TRUE,'Housing Income'!$D37,0)","v":0},null,{"$f":"IF(BT22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF(BU22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF(BV22=TRUE,'Housing Income'!$D37,0)","v":0},{"$f":"IF(BW22=TRUE,'Housing Income'!$D37,0)","v":0},null,{"$f":"IF(AND(BS22=TRUE, 'Housing Income'!$J37=\"RRDL Limit\"),'Housing Income'!$D37,0)","v":0},null,null,null,null,null,null,false,"Other Fees",false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther4CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts4,0)","v":0},"chkDevCostsFinCostsMortOrig",null,null,null,"# of Bath-rooms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B31","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"General Contractor-Processing Agent",null,null,null,null,false,{"$f":"LEFT(EQ68,3)&MID(EQ68,9,3)&MID(EQ68,FIND(\"-\",EQ68,1)+1,3)&MID(EQ68,FIND(\"-\",EQ68,1)+13,4)","v":"GenConProgent"},null,null,{"$f":"IF(#REF!=\"\",0,#REF!)","v":{"$error":"#REF!"}},{"$f":"EZ68*#REF!","v":{"$error":"#REF!"}},{"$f":"EZ68*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"42(m)(1)(D)",5,{"$f":"IF(Controls_FundingRequestMNHousingTaxCreditRequesStatusRadioButtonValue=5, TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF(BP23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF(BQ23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF(BR23=TRUE,'Housing Income'!$D38,0)","v":0},null,{"$f":"IF(BT23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF(BU23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF(BV23=TRUE,'Housing Income'!$D38,0)","v":0},{"$f":"IF(BW23=TRUE,'Housing Income'!$D38,0)","v":0},null,{"$f":"IF(AND(BS23=TRUE, 'Housing Income'!$J38=\"RRDL Limit\"),'Housing Income'!$D38,0)","v":0},null,null,null,null,null,null,false,"DEVELOPER FEE",null,null,"chkDevCostsFinCostsMortIns",null,null,null,"Approx Sq Ft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B32","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ69,7)&MID(EQ69,FIND(\"-\",EQ69,1)+1,7)","v":{"$error":"#REF!"}},null,null,"Totals",{"$f":"SUM(FA48:FA68)","v":{"$error":"#REF!"}},{"$f":"SUM(FB48:FB68)","v":{"$error":"#REF!"}},{"$f":"SUM(FC48:FC68)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"NA",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF(BP24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF(BQ24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF(BR24=TRUE,'Housing Income'!$D39,0)","v":0},null,{"$f":"IF(BT24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF(BU24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF(BV24=TRUE,'Housing Income'!$D39,0)","v":0},{"$f":"IF(BW24=TRUE,'Housing Income'!$D39,0)","v":0},null,{"$f":"IF(AND(BS24=TRUE, 'Housing Income'!$J39=\"RRDL Limit\"),'Housing Income'!$D39,0)","v":0},null,null,null,null,null,null,true,"Developer Fee",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeDeveloperCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeDeveloperTotalCosts,0)","v":0},"chkDevCostsFinCostsTitleRec",null,null,null,"Monthly Contract Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B33","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ70,7)&MID(EQ70,FIND(\"-\",EQ70,1)+1,7)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"RA Request",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO25=TRUE,'Housing Income'!$D40,0)","v":0},{"$f":"IF(BP25=TRUE,'Housing Income'!$D40,0)","v":0},{"$f":"IF(BQ25=TRUE,'Housing Income'!$D40,0)","v":0},{"$f":"IF(BR25=TRUE,'Housing Income'!$D40,0)","v":0},null,{"$f":"IF(BT25=TRUE,'Housing Income'!$D40,0)","v":0},{"$f":"IF(BU25=TRUE,'Housing Income'!$D40,0)","v":0},{"$f":"IF(BV25=TRUE,'Housing Income'!$D40,0)","v":0},{"$f":"IF(BW25=TRUE,'Housing Income'!$D40,0)","v":0},null,{"$f":"IF(AND(BS25=TRUE, 'Housing Income'!$J40=\"RRDL Limit\"),'Housing Income'!$D40,0)","v":0},null,null,null,null,null,null,true,"Processing Agent",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeProcessingAgentCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeProcessingAgentTotalCosts,0)","v":0},"chkDevCostsFinCostsMortAppl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B34","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ71,7)&MID(EQ71,FIND(\"-\",EQ71,1)+1,5)&\"M\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"IF(J72=L72,K72,IF(J72=L73,K73,IF(J72=L74,K74,IF(J72=L75,K75,\"\"))))","v":""},null,"Metro HRA Project Based Vouchers",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO50:BO71)","v":0},0,0,0,null,0,0,0,0,null,{"$f":"SUM(BY50:BY71)","v":0},null,null,null,null,null,null,true,"Owner's Construction Representative",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeOwnersConstructionRepresentativeCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeOwnersConstructionRepresentativeTotalCosts,0)","v":0},"chkDevCostsAquisRefHodCosts1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B35","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ72,7)&MID(EQ72,FIND(\"-\",EQ72,1)+1,7)&\"Part1\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"St. Paul PHA Project Based Vouchers",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Other Consultant Fees",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeOtherConsutantFeesCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeOtherConsutantFeesTotalCosts,0)","v":0},"chkDevCostsAquisRefHodCosts2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B36","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ73,7)&MID(EQ73,FIND(\"-\",EQ73,1)+1,7)&\"Part2\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"N/A",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",false,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeOtherCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeOtherTotalCosts,0)","v":0},"chkDevCostsDueDilFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B37","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ74,7)&MID(EQ74,FIND(\"-\",EQ74,1)+1,7)&\"Part3\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Other",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"SYNDICATOR/INVESTOR FEES",null,null,"chkDevCostsFinCostsBondCounsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B38","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ75,7)&MID(EQ75,FIND(\"-\",EQ75,1)+1,7)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,"Section 811 Project Based Rental Assistance (811 PRA)",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Organization Fees",true,{"$f":"IF(Controls_DevelopmentCostsSyndicatorInvestorFeesOrganizationCheckboxValue=TRUE,DevelopmentCostsSyndicatorInvestorFeesOrganizationTotalCosts,0)","v":0},"chkDevCostsFinCostsUndWCounsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B39","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ76,7)&MID(EQ76,FIND(\"-\",EQ76,1)+1,7)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,"Other",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC INFO Other Basis Considerations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Bridge Loan",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeBridgeLoanCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeBridgeLoanTotalCosts,0)","v":0},"chkDevCostsFinCostsRatingAgy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B40","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ77,7)&MID(EQ77,FIND(\"-\",EQ77,1)+1,7)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will any of the project financing be treated as or considered to be a Federal Grant or Tax-Exempt obligation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Tax Opinion",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeTaxOpinionCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeTaxOpinionTotalCosts,0)","v":0},"chkDevCostsBondFees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B41","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"#REF!&\"-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ78,7)&MID(EQ78,FIND(\"-\",EQ78,1)+1,3)&MID(EQ78,FIND(\"-\",EQ78,1)+5,4)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,"NHTF",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Due Diligence Fees",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeDueDiligenceFeesCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeDueDiligenceFeesTotalCosts,0)","v":0},"chkDevCostsFinCostsHUDMIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B42","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Attorney-Processing Agent",null,null,null,null,false,{"$f":"LEFT(EQ79,7)&MID(EQ79,FIND(\"-\",EQ79,1)+1,3)&MID(EQ79,FIND(\"-\",EQ79,1)+5,4)","v":"AttorneProessi"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"NA/4%/Subtract from Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other Fees",false,{"$f":"IF(Controls_DevelopmentCostsSyndicatorInvestorFeesOtherCheckboxValue=TRUE,DevelopmentCostsSyndicatorInvestorFeesOtherTotalCosts,0)","v":0},"chkDevCostsFinCostsHUDInspFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B43","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Attorney-General Contractor",null,null,null,null,false,{"$f":"LEFT(EQ80,7)&MID(EQ80,FIND(\"-\",EQ80,1)+1,3)&MID(EQ80,FIND(\"-\",EQ80,1)+5,4)","v":"AttorneGenral "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"NA/4%/Subtract from Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"FINANCING COSTS",null,null,"chkDevCostsFinCostsMNHsgInspFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B44","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ81,5)&MID(EQ81,FIND(\"-\",EQ81,1)+1,3)&MID(EQ81,FIND(\"-\",EQ81,1)+5,4)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Exempt Bond Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Construction Costs",null,null,"chkDevCostsFinCostsOtherInspFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B45","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$f":"LEFT(EQ82,5)&MID(EQ82,FIND(\"-\",EQ82,1)+1,3)&MID(EQ82,FIND(\"-\",EQ82,1)+5,4)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"'Development Costs'!B93","v":"Hazard and Liability Insurance"},false,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionHazardInsuranceCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionHazardInsuranceTotalCosts,0)","v":0},"chkDevCostsFinCostsOtherOrigFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B46","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,"OtherOwnrMo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project is eligible for",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Construction Interest at:",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionInterestCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionInterestTotalCosts,0)","v":0},"chkDevCostsFinCostsHUDExamFee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B47","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,"OtherGenral1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Builder's Risk Insurance",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionBuildersRiskInsuranceCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionBuildersRiskInsuranceTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B48","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,"OtherGenral2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Taxes During Construction",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionTaxesDuringConstructionCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionTaxesDuringConstructionTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B49","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,"OtherGenral3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing Bridge Loan Origination Fee",true,{"$f":"IF(Control_DevelopmentCostsFinancingConstructionBridgeLoanCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionBridgeLoanTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B50","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETERMINATION OF CREDIT TAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Construction Loan Origination Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionLoanOriginationFeeCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionLoanOriginationFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B51","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit Syndication",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing Construction Oversight Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionOversightFeeCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionOversightFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B52","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If individual, attach a description explaining how the tax benefits will be used.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Other Inspection Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionOtherInspectionFeeCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionOtherInspectionFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B53","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Type of Offering:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",false,{"$f":"IF(Controls_DevelopmentCostsConstructionFinancingCostsOtherCheckboxValue=TRUE,DevelopmentCostsConstructionFinancingCostsOtherTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B54","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syndicated",null,1,"N/A",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Permanent Financing Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B55","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Individual/Private Placement",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing 1st Mortgage Application Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"\"Other-\"&#REF!","v":{"$error":"#REF!"}},null,null,null,null,false,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing 1st Mortgage Origination Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermMNFirstMortgageOriginationFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermMNFirstMortgageOriginationFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC","HOME","LTH","Market Rate","Employee Occupied","Owner Occupied","Rent Asst","Ops Subs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"HUD/FHA MIP",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermHUDFHAMIPCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermHUDFHAMIPTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP4=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ4=TRUE,#REF!,0)","v":0},{"$f":"IF($BR4=TRUE,#REF!,0)","v":0},{"$f":"IF($BO4=TRUE,#REF!,0)","v":0},{"$f":"IF($BT4=TRUE,#REF!,0)","v":0},{"$f":"IF($BU4=TRUE,#REF!,0)","v":0},{"$f":"IF($BV4=TRUE,#REF!,0)","v":0},{"$f":"IF($BW4=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"HUD/FHA Exam Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermHUDFHAExamFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermHUDFHAExamFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP5=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ5=TRUE,#REF!,0)","v":0},{"$f":"IF($BR5=TRUE,#REF!,0)","v":0},{"$f":"IF($BO5=TRUE,#REF!,0)","v":0},{"$f":"IF($BT5=TRUE,#REF!,0)","v":0},{"$f":"IF($BU5=TRUE,#REF!,0)","v":0},{"$f":"IF($BV5=TRUE,#REF!,0)","v":0},{"$f":"IF($BW5=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"HUD/FHA Inspection Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermHUDFHAInspInspectionFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermHUDFHAInspInspectionFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP6=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ6=TRUE,#REF!,0)","v":0},{"$f":"IF($BR6=TRUE,#REF!,0)","v":0},{"$f":"IF($BO6=TRUE,#REF!,0)","v":0},{"$f":"IF($BT6=TRUE,#REF!,0)","v":0},{"$f":"IF($BU6=TRUE,#REF!,0)","v":0},{"$f":"IF($BV6=TRUE,#REF!,0)","v":0},{"$f":"IF($BW6=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Other Permanent Origination Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermOtherPermanentOriginationFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermOtherPermanentOriginationFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP7=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ7=TRUE,#REF!,0)","v":0},{"$f":"IF($BR7=TRUE,#REF!,0)","v":0},{"$f":"IF($BO7=TRUE,#REF!,0)","v":0},{"$f":"IF($BT7=TRUE,#REF!,0)","v":0},{"$f":"IF($BU7=TRUE,#REF!,0)","v":0},{"$f":"IF($BV7=TRUE,#REF!,0)","v":0},{"$f":"IF($BW7=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Mortgage Insurance Premium",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermMortgageInsurancePremiumCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermMortgageInsurancePremiumTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP8=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ8=TRUE,#REF!,0)","v":0},{"$f":"IF($BR8=TRUE,#REF!,0)","v":0},{"$f":"IF($BO8=TRUE,#REF!,0)","v":0},{"$f":"IF($BT8=TRUE,#REF!,0)","v":0},{"$f":"IF($BU8=TRUE,#REF!,0)","v":0},{"$f":"IF($BV8=TRUE,#REF!,0)","v":0},{"$f":"IF($BW8=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Bond Issuance Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermBondIssuanceFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermBondIssuanceFeeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP9=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ9=TRUE,#REF!,0)","v":0},{"$f":"IF($BR9=TRUE,#REF!,0)","v":0},{"$f":"IF($BO9=TRUE,#REF!,0)","v":0},{"$f":"IF($BT9=TRUE,#REF!,0)","v":0},{"$f":"IF($BU9=TRUE,#REF!,0)","v":0},{"$f":"IF($BV9=TRUE,#REF!,0)","v":0},{"$f":"IF($BW9=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Bond Counsel",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermBoundCounselCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermBoundCounselTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP10=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ10=TRUE,#REF!,0)","v":0},{"$f":"IF($BR10=TRUE,#REF!,0)","v":0},{"$f":"IF($BO10=TRUE,#REF!,0)","v":0},{"$f":"IF($BT10=TRUE,#REF!,0)","v":0},{"$f":"IF($BU10=TRUE,#REF!,0)","v":0},{"$f":"IF($BV10=TRUE,#REF!,0)","v":0},{"$f":"IF($BW10=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Underwriter Counsel",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermUnderwriterCounselCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermUnderwriterCounselTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP11=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ11=TRUE,#REF!,0)","v":0},{"$f":"IF($BR11=TRUE,#REF!,0)","v":0},{"$f":"IF($BO11=TRUE,#REF!,0)","v":0},{"$f":"IF($BT11=TRUE,#REF!,0)","v":0},{"$f":"IF($BU11=TRUE,#REF!,0)","v":0},{"$f":"IF($BV11=TRUE,#REF!,0)","v":0},{"$f":"IF($BW11=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Trustee Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermTrusteeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermTrusteeTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP12=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ12=TRUE,#REF!,0)","v":0},{"$f":"IF($BR12=TRUE,#REF!,0)","v":0},{"$f":"IF($BO12=TRUE,#REF!,0)","v":0},{"$f":"IF($BT12=TRUE,#REF!,0)","v":0},{"$f":"IF($BU12=TRUE,#REF!,0)","v":0},{"$f":"IF($BV12=TRUE,#REF!,0)","v":0},{"$f":"IF($BW12=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Rating Agency",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermRatingAgencyCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermRatingAgencyTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP13=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ13=TRUE,#REF!,0)","v":0},{"$f":"IF($BR13=TRUE,#REF!,0)","v":0},{"$f":"IF($BO13=TRUE,#REF!,0)","v":0},{"$f":"IF($BT13=TRUE,#REF!,0)","v":0},{"$f":"IF($BU13=TRUE,#REF!,0)","v":0},{"$f":"IF($BV13=TRUE,#REF!,0)","v":0},{"$f":"IF($BW13=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Other Bond Fees",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermOtherBondFeesCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermOtherBondFeesTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP14=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ14=TRUE,#REF!,0)","v":0},{"$f":"IF($BR14=TRUE,#REF!,0)","v":0},{"$f":"IF($BO14=TRUE,#REF!,0)","v":0},{"$f":"IF($BT14=TRUE,#REF!,0)","v":0},{"$f":"IF($BU14=TRUE,#REF!,0)","v":0},{"$f":"IF($BV14=TRUE,#REF!,0)","v":0},{"$f":"IF($BW14=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Title and Recording",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermTitleandRecordingCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermTitleandRecordingTotalCosts,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP15=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ15=TRUE,#REF!,0)","v":0},{"$f":"IF($BR15=TRUE,#REF!,0)","v":0},{"$f":"IF($BO15=TRUE,#REF!,0)","v":0},{"$f":"IF($BT15=TRUE,#REF!,0)","v":0},{"$f":"IF($BU15=TRUE,#REF!,0)","v":0},{"$f":"IF($BV15=TRUE,#REF!,0)","v":0},{"$f":"IF($BW15=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP16=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ16=TRUE,#REF!,0)","v":0},{"$f":"IF($BR16=TRUE,#REF!,0)","v":0},{"$f":"IF($BO16=TRUE,#REF!,0)","v":0},{"$f":"IF($BT16=TRUE,#REF!,0)","v":0},{"$f":"IF($BU16=TRUE,#REF!,0)","v":0},{"$f":"IF($BV16=TRUE,#REF!,0)","v":0},{"$f":"IF($BW16=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",false,{"$f":"IF(Controls_DevelopmentCostsPermanentFinancingCostsOther1CheckboxValue=TRUE,DevelopmentCostsPermanentFinancingCostsOtherTotalCosts1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP17=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ17=TRUE,#REF!,0)","v":0},{"$f":"IF($BR17=TRUE,#REF!,0)","v":0},{"$f":"IF($BO17=TRUE,#REF!,0)","v":0},{"$f":"IF($BT17=TRUE,#REF!,0)","v":0},{"$f":"IF($BU17=TRUE,#REF!,0)","v":0},{"$f":"IF($BV17=TRUE,#REF!,0)","v":0},{"$f":"IF($BW17=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",false,{"$f":"IF(Controls_DevelopmentCostsPermanentFinancingCostsOther2CheckboxValue=TRUE,DevelopmentCostsPermanentFinancingCostsOtherTotalCosts2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP18=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ18=TRUE,#REF!,0)","v":0},{"$f":"IF($BR18=TRUE,#REF!,0)","v":0},{"$f":"IF($BO18=TRUE,#REF!,0)","v":0},{"$f":"IF($BT18=TRUE,#REF!,0)","v":0},{"$f":"IF($BU18=TRUE,#REF!,0)","v":0},{"$f":"IF($BV18=TRUE,#REF!,0)","v":0},{"$f":"IF($BW18=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",false,{"$f":"IF(Controls_DevelopmentCostsPermanentFinancingCostsOther3CheckboxValue=TRUE,DevelopmentCostsPermanentFinancingCostsOtherTotalCosts3,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP19=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ19=TRUE,#REF!,0)","v":0},{"$f":"IF($BR19=TRUE,#REF!,0)","v":0},{"$f":"IF($BO19=TRUE,#REF!,0)","v":0},{"$f":"IF($BT19=TRUE,#REF!,0)","v":0},{"$f":"IF($BU19=TRUE,#REF!,0)","v":0},{"$f":"IF($BV19=TRUE,#REF!,0)","v":0},{"$f":"IF($BW19=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TRUE",null,{"$f":"SUM(CI40:CI110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP20=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ20=TRUE,#REF!,0)","v":0},{"$f":"IF($BR20=TRUE,#REF!,0)","v":0},{"$f":"IF($BO20=TRUE,#REF!,0)","v":0},{"$f":"IF($BT20=TRUE,#REF!,0)","v":0},{"$f":"IF($BU20=TRUE,#REF!,0)","v":0},{"$f":"IF($BV20=TRUE,#REF!,0)","v":0},{"$f":"IF($BW20=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP21=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ21=TRUE,#REF!,0)","v":0},{"$f":"IF($BR21=TRUE,#REF!,0)","v":0},{"$f":"IF($BO21=TRUE,#REF!,0)","v":0},{"$f":"IF($BT21=TRUE,#REF!,0)","v":0},{"$f":"IF($BU21=TRUE,#REF!,0)","v":0},{"$f":"IF($BV21=TRUE,#REF!,0)","v":0},{"$f":"IF($BW21=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP22=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ22=TRUE,#REF!,0)","v":0},{"$f":"IF($BR22=TRUE,#REF!,0)","v":0},{"$f":"IF($BO22=TRUE,#REF!,0)","v":0},{"$f":"IF($BT22=TRUE,#REF!,0)","v":0},{"$f":"IF($BU22=TRUE,#REF!,0)","v":0},{"$f":"IF($BV22=TRUE,#REF!,0)","v":0},{"$f":"IF($BW22=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP23=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ23=TRUE,#REF!,0)","v":0},{"$f":"IF($BR23=TRUE,#REF!,0)","v":0},{"$f":"IF($BO23=TRUE,#REF!,0)","v":0},{"$f":"IF($BT23=TRUE,#REF!,0)","v":0},{"$f":"IF($BU23=TRUE,#REF!,0)","v":0},{"$f":"IF($BV23=TRUE,#REF!,0)","v":0},{"$f":"IF($BW23=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BP24=TRUE,#REF!,0)","v":0},{"$f":"IF($BQ24=TRUE,#REF!,0)","v":0},{"$f":"IF($BR24=TRUE,#REF!,0)","v":0},{"$f":"IF($BO24=TRUE,#REF!,0)","v":0},{"$f":"IF($BT24=TRUE,#REF!,0)","v":0},{"$f":"IF($BU24=TRUE,#REF!,0)","v":0},{"$f":"IF($BV24=TRUE,#REF!,0)","v":0},{"$f":"IF($BW24=TRUE,#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DQ95:DQ115)","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Tables","index":2,"n_rows":20,"n_cols":23,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,6]]}
["BUILDINGS",null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPMENT TEAM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Role","Name","Contact Person","Address","City-State-Zip","Phone","Cell Phone","Email","Related Entity","% of Ownership"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Architect",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner/Mortgagor",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Company",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"General Partner 1",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Provider",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"General Partner 2",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit Syndicator",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"General Partner 3",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Consultant",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing Agent",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Attorney",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"General Contractor",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Seller/Lessor",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appraiser",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Study Firm",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit Lessee",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0]

{"sheet":"WorksheetsTabs","index":3,"n_rows":56,"n_cols":67,"rows_kept":56,"cut":false,"hidden":true,"merged":[[79,1,79,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[72,1,72,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[60,1,60,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[48,1,48,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[0,49,0,55],[0,59,0,62],[0,63,0,66],[34,1,34,3],[35,1,35,3],[0,40,0,43],[0,44,0,47],[36,1,36,3],[0,24,0,27],[0,28,0,31],[0,32,0,35],[0,36,0,39],[0,0,0,3],[0,4,0,7],[0,8,0,11],[0,12,0,15],[0,16,0,19],[0,20,0,23]]}
["All Worksheets",null,null,null,"Minnesota First Mortgage",null,null,null,"Deferred Loan",null,null,null,"Housing Tax Credits",null,null,null,"42 M1 Letter",null,null,null,"Qualified Contract",null,null,null,"Rent Assistance",null,null,null,"Other Rental Assistance",null,null,null,"Section 811 PRA",null,null,null,"RRDL-Project Specific",null,null,null,"RRDL Administrator",null,null,null,"RRDL Borrower",null,null,null,null,"Working Tabs",null,null,null,null,null,null,null,null,null,"Suballocator Credits",null,null,null,"Suballocator Credits"]
["Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print",null,"Index","Worksheet","MHFA Only","Order","Print","Image Name","Width","TotalWidth","1st Index",null,"Worksheet","MHFA Only","Order","Print","Worksheet","MHFA Only","Order","Print"]
["Instructions",false,1,false,"Instructions",false,{"$f":"VLOOKUP(E3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",true,{"$f":"VLOOKUP(I3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",false,{"$f":"VLOOKUP(M3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(Q3,$A$3:$B$29,2,FALSE)","v":false},{"$f":"VLOOKUP(Q3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(U3,$A$3:$B$29,2,FALSE)","v":false},{"$f":"VLOOKUP(U3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",false,{"$f":"VLOOKUP(Y3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(AC3,$A$3:$B$29,2,FALSE)","v":false},{"$f":"VLOOKUP(AC3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(AG3,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AG3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(AK3,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AK3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(AO3,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AO3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(AS3,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AS3,AvailableTabsAll,3,FALSE)","v":1},false,null,1,"Instructions",false,1,true,{"$f":"VLOOKUP(AT3,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT3,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"tabWidthStartRange","v":{"$error":"#N/A"}},1,null,"Instructions",{"$f":"VLOOKUP(BH3,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(BH3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(BL3,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(BL3,AvailableTabsAll,3,FALSE)","v":1},false]
["Funding Request",false,2,false,"Funding Request",false,2,false,"Funding Request",true,2,false,"Funding Request",false,2,false,"Funding Request",false,2,false,"Project Description",false,6,false,"Summary",false,3,false,"Summary",{"$f":"VLOOKUP(AC4,$A$3:$B$29,2,FALSE)","v":false},3,false,"Summary",false,3,false,"Summary",false,3,true,"Summary",false,3,false,"Signature - Affirm. Action Stmt",{"$f":"VLOOKUP(AS4,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AS4,AvailableTabsAll,3,FALSE)","v":4},false,null,2,"Summary",false,3,true,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BA3 + AZ4","v":1},null,null,"Funding Request",false,2,false,"Funding Request",false,{"$f":"VLOOKUP(BL4,AvailableTabsAll,3,FALSE)","v":2},false]
["Summary",false,3,false,"Summary",false,3,false,"Summary",true,3,false,"Summary",false,3,false,"Summary",false,3,false,"Property Information",false,7,false,"Project Description",false,6,false,"Signature - Affirm. Action Stmt",{"$f":"VLOOKUP(AC5,$A$3:$B$29,2,FALSE)","v":false},4,false,"Signature - Affirm. Action Stmt",false,4,false,"Project Description",{"$f":"VLOOKUP(AK5,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AK5,AvailableTabsAll,3,FALSE)","v":6},false,"Project Description",false,6,false,"RRDL",{"$f":"VLOOKUP(AS5,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AS5,AvailableTabsAll,3,FALSE)","v":20},false,null,3,"Funding Request",false,2,true,{"$error":"#N/A"},{"$error":"#N/A"},3,"Selected Tab",null,"Summary",{"$f":"VLOOKUP(BH5,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(BH5,AvailableTabsAll,3,FALSE)","v":3},false,"Summary",false,{"$f":"VLOOKUP(BL5,AvailableTabsAll,3,FALSE)","v":3},false]
["Signature - Affirm. Action Stmt",false,4,false,"Signature - Affirm. Action Stmt",false,4,false,"Signature - Affirm. Action Stmt",true,4,false,"Signature - Affirm. Action Stmt",false,4,false,"Signature - Affirm. Action Stmt",false,4,false,"Housing Income",false,8,false,"Property Information",false,7,false,"Project Description",{"$f":"VLOOKUP(AC6,$A$3:$B$29,2,FALSE)","v":false},6,false,"Project Description",false,6,false,"Property Information",false,7,false,"Property Information",false,7,false,null,null,null,null,null,4,"Signature - Affirm. Action Stmt",false,4,true,{"$error":"#N/A"},{"$error":"#N/A"},2,2,null,"HTC Owner Cert",false,5,false,"Signature - Affirm. Action Stmt",false,3,false]
["HTC Owner Cert",false,5,false,"Project Description",false,6,false,"Project Description",true,6,false,"HTC Owner Cert",false,5,false,"HTC Owner Cert",false,5,false,"Income & Expense",false,9,false,"Housing Income",false,8,false,"Sources",false,13,false,"Property Information",false,7,false,"Housing Income",false,8,false,"Housing Income",false,8,false,null,null,null,null,null,5,"HTC Owner Cert",false,5,true,{"$error":"#N/A"},{"$error":"#N/A"},4,null,null,"Project Description",false,6,false,"HTC Owner Cert",false,{"$f":"VLOOKUP(BL7,AvailableTabsAll,3,FALSE)","v":5},false]
["Project Description",false,6,false,"Property Information",false,7,false,"Property Information",true,7,false,"Project Description",false,6,false,"Project Description",false,6,false,"Development Team",false,16,false,"Income & Expense",false,9,false,"Development Team",{"$f":"VLOOKUP(AC8,$A$3:$B$29,2,FALSE)","v":false},16,false,"Housing Income",false,8,false,"Income & Expense",false,9,false,"Income & Expense",false,9,false,null,null,null,null,null,6,"Project Description",false,6,true,{"$error":"#N/A"},{"$error":"#N/A"},5,"RightMostTab",null,"Property Information",false,7,false,"Project Description",false,6,false]
["Property Information",false,7,false,"Housing Income",false,8,false,"Housing Income",true,8,false,"Property Information",false,7,false,"Property Information",false,7,false,"Amortization",false,32,false,"Mortgage Calc",false,10,false,null,null,null,null,"Income & Expense",false,9,false,"Mortgage Calc",false,10,false,"Mortgage Calc",false,10,false,null,null,null,null,null,7,"Property Information",false,7,true,{"$error":"#N/A"},{"$error":"#N/A"},6,false,null,"Housing Income",false,8,false,"Property Information",false,7,false]
["Housing Income",false,8,false,"Income & Expense",false,9,false,"Income & Expense",true,9,false,"Housing Income",false,8,false,"Housing Income",false,8,false,null,null,null,null,"Cash Flow",false,11,false,null,null,null,null,"Sources",false,13,false,"Cash Flow",false,11,false,"Cash Flow",false,11,false,null,null,null,null,null,8,"Housing Income",false,8,true,{"$error":"#N/A"},{"$error":"#N/A"},7,null,null,"Income & Expense",false,9,false,"Housing Income",false,8,false]
["Income & Expense",false,9,false,"Mortgage Calc",false,10,false,"Mortgage Calc",true,10,false,"Income & Expense",false,9,false,"Income & Expense",false,9,false,null,null,null,null,"Sources",false,{"$f":"VLOOKUP(Y11,AvailableTabsAll,3,FALSE)","v":13},false,null,null,null,null,"Development Team",false,16,false,"Development Costs",false,12,false,"Development Costs",false,12,false,null,null,null,null,null,9,"Income & Expense",false,9,true,{"$error":"#N/A"},{"$error":"#N/A"},8,"LeftMostTab",null,"Mortgage Calc",false,10,false,"Income & Expense",false,9,false]
["Mortgage Calc",false,10,false,"Cash Flow",false,11,false,"Cash Flow",true,11,false,"Mortgage Calc",false,10,false,"Mortgage Calc",false,10,false,null,null,null,null,"Development Team",false,{"$f":"VLOOKUP(Y12,AvailableTabsAll,3,FALSE)","v":16},false,null,null,null,null,"RA Calc",false,18,false,"Sources",false,13,false,"Sources",false,13,false,null,null,null,null,null,10,"Mortgage Calc",false,10,true,{"$error":"#N/A"},{"$error":"#N/A"},9,false,null,"Cash Flow",false,11,false,"Mortgage Calc",false,10,false]
["Cash Flow",false,11,false,"Development Costs",false,12,false,"Development Costs",true,12,false,"Cash Flow",false,11,false,"Cash Flow",false,11,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Team",false,16,false,"Development Team",false,16,false,null,null,null,null,null,11,"Cash Flow",false,11,true,{"$error":"#N/A"},{"$error":"#N/A"},10,null,null,"Development Costs",false,12,false,"Cash Flow",false,11,false]
["Development Costs",false,12,false,"Sources",false,13,false,"Sources",true,13,false,"Development Costs",false,12,false,"Development Costs",false,12,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings",false,17,false,"Buildings",false,17,false,null,null,null,null,null,12,"Development Costs",false,12,true,{"$error":"#N/A"},{"$error":"#N/A"},11,null,null,"Sources",false,13,false,"Development Costs",false,12,false]
["Sources",false,13,false,"Development Team",false,16,false,"Development Team",true,16,false,"Sources",false,13,false,"Sources",false,13,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA Calc",false,18,false,"RRDL",{"$f":"VLOOKUP(AO15,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AO15,AvailableTabsAll,3,FALSE)","v":20},false,null,null,null,null,null,13,"Sources",false,13,true,{"$f":"VLOOKUP(AT15,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT15,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},12,null,null,"HTC Info",false,14,false,"Sources",false,13,false]
["HTC Info",false,14,false,"Buildings",false,17,false,"Buildings",true,17,false,"HTC Info",false,14,false,"HTC Info",false,14,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization",false,32,false,null,null,null,null,null,null,null,null,null,14,"HTC Info",false,13,true,{"$f":"VLOOKUP(AT16,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT16,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},13,null,null,"Determination of Credit",false,15,false,"HTC Info",false,14,false]
["Determination of Credit",false,15,false,"RA Calc",false,18,false,"RA Calc",true,18,false,"Determination of Credit",false,15,false,"Determination of Credit",false,15,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,15,"Determination of Credit",false,15,true,{"$f":"VLOOKUP(AT16,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT16,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},13,null,null,"Development Team",false,16,false,"Determination of Credit",false,15,false]
["Development Team",false,16,false,"Amortization",false,32,false,"Amortization",false,32,false,"Development Team",false,16,false,"Development Team",false,16,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,16,"Development Team",false,16,true,{"$f":"VLOOKUP(AT17,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT17,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},15,null,null,"Buildings",false,17,false,"Development Team",false,16,false]
["Buildings",false,17,false,null,null,null,false,null,null,null,null,"Buildings",false,17,false,"Buildings",false,17,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,17,"Buildings",false,17,true,{"$f":"VLOOKUP(AT18,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT18,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},16,null,null,"RA Calc",false,18,false,"Buildings",false,17,false]
["RA Calc",false,18,false,null,null,null,null,null,null,null,null,"RA Calc",false,18,false,"RA Calc",false,18,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization",{"$f":"VLOOKUP(BH20,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(BH20,AvailableTabsAll,3,FALSE)","v":32},false,"RA Calc",false,18,false]
["RRDL",false,20,false,null,null,null,null,null,null,null,null,"Amortization",false,32,false,"Amortization",false,32,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization",false,32,false]
["RRDL_Summary",false,21,false]
["RRDL_Project Description",false,22,false]
["RRDL_Property Information",false,23,false]
["RRDL_Housing Income",false,24,false]
["RRDL_Income & Expense",false,25,false]
["RRDL_Mortgage Calc",false,26,false]
["RRDL_Cash Flow",false,27,false]
["RRDL_Development Costs",false,28,false]
["RRDL_Sources",false,29,false]
["RRDL_Development Team",false,30,false]
["RRDL_Buildings",false,31,false]
["Amortization",false,32,false]
[]
["Index","All Tabs Image Names",null,null,"Order","Width"]
[1,"imgInstructionsTabUnSel",null,null,1,66]
[2,"imgAffirmativeActionTabUnSel",null,null,2,95]
[3,"imgHTCOwnerCertTabUnSel",null,null,3,86]
[4,"imgProjectDescriptionTabUnSel",null,null,4,100]
[5,"imgPropertyInformationTabUnSel",null,null,5,108]
[6,"imgHousingIncomeTabUnSel",null,null,6,87]
[7,"imgIncomeExpenseTabUnSel",null,null,7,98]
[8,"imgMortgageCalcTabUnSel",null,null,8,78]
[9,"imgCashFlowTabUnSel",null,null,9,60]
[10,"imgDevCostsTabUnSel",null,null,10,102]
[11,"imgSourcesTabUnSel",null,null,11,49]
[12,"imgHTCInfoTabUnSel",null,null,12,49]
[13,"imgHTCBasisTabUnSel",null,null,13,58]
[14,"imgDeterminationOfCreditTabUnSel",null,null,14,121]
[15,"imgDevelopmentTeamTabUnSel",null,null,15,100]
[16,"imgIdentityOfInterestTabUnSel",null,null,16,95]
[17,"imgBuildingsTabUnSel",null,null,17,54]
[18,"imgPreservationTabUnSel",null,null,18,69]
[19,"imgRRDLTabUnSel",null,null,19,36]
[20,"imgRentAssistTabUnSel",null,null,20,93]
[21,"imgSummaryPageTabUnSel",null,null,21,54]

{"sheet":"Business Logic","index":4,"n_rows":12,"n_cols":44,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["From","Action","To","On?",null,"Prompt","Button","Title",null,"NR","DV List","On/Off?","Sheet",null,"NR","If Entire Range is","Hide",null,"NR",true,false,"NR to Change","From","To",null,"NR","Any Value","Control","Value","Sheet",null,"Version","Range","Value","Control","Property",null,"Version","Codename","Visual",null,"Range","Version (Year)","Value"]
["commSqFt","Copy","commGrossSqFt",true,null,"You cannot choose 'Other Rental Assistance Request for Proposals' in conjunction with other funding types!",16,"Invalid Funding Type Selection",null,"SourcesRentAssistSourceName1","RAOSNameOfSourceLookup",false,"Sources",null,"instructOB2",false,"RAadmin",null,"item9BridgeChanges","RA Administrator","Architect","devTeamLastItem","RAadminName","RAadminTo",null,"bridgeOSitem12",true,"lblHide",true,"Project Description",null,2014,"RequestStatus42m","42 M1 Letter",false,null,null,2014,"shtAffirm","Affirmative Action",null,"preserveFed",2014,"Preservation of Federally Assisted Housing"]
["typeOfBuilding","Copy","RRDL_typeOfBuild",true,null,null,null,null,null,"SourcesRentAssistSourceName1","RAOSNameOfSourceLookupWBridges",true,"Sources",null,"instructOB2",false,"HMIScontact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"RequestStatus42m","42(m)(1)(D)",false,null,null,2015,"shtAffirm","Signature / Affirm. Action Stmt",null,"preserveFed",2015,"Federally Assisted Housing"]
["noRestUnit1","Copy","RRDL_PropInfRestrUnits1",true,null,null,null,null,null,"SourcesRentAssistSourceName2","RAOSNameOfSourceLookup",false,"Sources",null,"instructOB2",false,"MHIScontact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"cb4per",false,true,"Visible",null,null,null,null,null,"homeless",2014,"Long Term Homeless"]
["noRestUnit2","Copy","RRDL_PropInfRestrUnits2",true,null,null,null,null,null,"SourcesRentAssistSourceName2","RAOSNameOfSourceLookupWBridges",true,"Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"cb9per",false,true,"Visible",null,null,null,null,null,"homeless",2015,"Homeless"]
["noRestUnit3","Copy","RRDL_PropInfRestrUnits3",true,null,null,null,null,null,"SourcesRentAssistSourceName3","RAOSNameOfSourceLookup",false,"Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"cb4per",true,true,"Visible",null,null,null,null,null,"housing",2014,"Preservation of Existing Housing Tax Credits"]
["noRestUnit4","Copy","RRDL_PropInfRestrUnits4",true,null,null,null,null,null,"SourcesRentAssistSourceName3","RAOSNameOfSourceLookupWBridges",true,"Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"cb9per",true,true,"Visible",null,null,null,null,null,"housing",2015,"Existing Housing Tax Credits"]
["RRDL_CurrEstMktValue","Copy","RRDL_PropInfoLatestAppraisedValue",true,null,null,null,null,null,"SourcesRentAssistSourceName4","RAOSNameOfSourceLookup",false,"Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"critical",2014,"Critical Need (Critical needs are determined annually.  Refer to RFP Guide.)"]
["currTaxAssVal","Copy","RRDL_PropInfoTaxAssVal",true,null,null,null,null,null,"SourcesRentAssistSourceName4","RAOSNameOfSourceLookupWBridges",true,"Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"critical",2015,"Rehab not Federally Assisted or Existing Tax Credit"]
["procAgent","Copy","adminName",true]
["RRDL_CurrDebtOrigLoan1","Copy","MortCalcSubDebtPrincipal1",true]
["RRDL_IncExpUnitType1","Copy","RRDL_HousIncUnitGidrUnitType1",true]

{"sheet":"Instructions","index":5,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[32,1,32,4],[33,1,33,4],[33,7,33,8],[34,7,34,8],[35,7,35,8],[32,7,32,8],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[28,1,28,15],[31,1,31,4],[31,5,31,6],[31,7,31,8],[31,9,31,10],[31,11,31,12],[34,1,34,4],[35,1,35,4],[32,5,32,6],[33,5,33,6],[34,5,34,6],[35,5,35,6],[14,1,14,15],[0,1,0,15],[2,1,2,15],[4,1,4,15],[13,1,13,15],[6,1,6,15],[7,1,7,15],[9,2,9,3],[9,4,9,15],[10,2,10,3],[10,4,10,15],[11,2,11,3],[11,4,11,15],[25,1,25,15],[26,1,26,15],[16,2,16,3],[17,2,17,3],[19,1,19,15],[20,1,20,15],[22,1,22,15],[23,1,23,15]]}
[null,"MINNESOTA HOUSING MULTIFAMILY WORKBOOK INSTRUCTIONS"]
[null,"Workbook Version: 03/16/2017"]
[null,"The current version of the Workbook must be used when applying to Minnesota Housing for Housing Tax Credits, first mortgages, deferred loans, rental assistance, operating subsidies."]
[]
[null,"A completed Workbook along with the required documentation and exhibits comprise a complete application package.  Please refer to www.mnhousing.gov for complete instructions on submitting an application."]
[]
[null,"TABS TO COMPLETE"]
[null,"The tabs in this Workbook are color coded to assist applicants in filling out the proper information."]
[]
[null,null,"Blue",null,"All applicants must complete the blue tabs."]
[null,null,"Green",null,"Applicants applying for Housing Tax Credits from Minnesota Housing or a suballocator, or that have already received tax credits, must also complete the green tabs."]
[null,null,"White",null,"The white tabs are read-only and cannot be filled out by the applicant."]
[]
[null,"DATA ENTRY AND VALIDATION"]
[null,"Light blue cells indicate where information is required from the applicant. In some cases, incomplete data entry will result in other required fields being left unpopulated.  "]
[]
[null,null,null,null,"Light blue cells indicate where information is required from the applicant."]
[null,null,null,null,"White cells indicate standard text or formulas that are locked from editing."]
[]
[null,"CELL COMMENTS/INSTRUCTIONS"]
[null,"Many cells have embedded comments, indicated by a small red triangle in the upper right hand corner.  Click or hover over the triangle to see the comments. These comments contain important information related to populating the Workbook and the cell."]
[]
[null,"WARNING MESSAGES"]
[null,"Some cells and sheets have inputs and limits that if not completed, exceeded or not met, will generate an error message or warning in red text.  If a warning pops up in any cell, justification is required."]
[]
[null,"PRINTING"]
[null,"Print functionality is available on the Summary tab.  Click on the Print button in the upper right of the tab.  In the Print window, either click the checkbox for 'Select All' or select one or more tabs you want to print."]
[]
[null,"SUPPORTED OPERATING SYSTEMS, BROWSERS AND APPLICATIONS"]
[null,"Minnesota Housing supports the following combinations of Operating Systems and Excel versions for editing RFP Workbook:"]
[]
[null,"Operating System",null,null,null,"Excel 2010\n(32-bit only)",null,"Excel 2013\n(32-bit only)",null,"Excel 2016\n(32-bit only)"]
[null,"Windows 7",null,null,null,"X",null,"X",null,"X"]
[null,"Windows 8",null,null,null,"X",null,"X",null,"X"]
[null,"Windows 8.1",null,null,null,"X",null,"X",null,"X"]
[null,"Windows 10",null,null,null,"X",null,"X",null,"X"]
[]
[null,"Minnesota Housing supports the following browsers for downloading RFP materials:"]
[null,"Internet Explorer (versions 9-11)"]
[null,"Chrome (current version)"]
[null,"Mozilla Firefox (current version)"]

{"sheet":"Summary","index":6,"n_rows":122,"n_cols":50,"rows_kept":122,"cut":false,"hidden":false,"merged":[[26,1,26,24],[78,42,78,44],[77,12,77,14],[77,15,77,19],[77,20,77,22],[74,32,74,41],[74,42,74,44],[71,32,71,41],[71,42,71,44],[73,42,73,44],[69,32,69,41],[69,42,69,44],[69,20,69,22],[70,32,70,41],[70,42,70,44],[27,1,27,10],[27,11,27,18],[70,1,70,3],[70,4,70,5],[70,6,70,8],[70,9,70,11],[70,12,70,14],[70,15,70,19],[70,20,70,22],[2,47,3,51],[75,1,75,3],[23,8,23,18],[8,1,8,7],[8,8,8,20],[74,1,74,3],[58,1,58,3],[58,4,58,5],[58,6,58,8],[60,1,60,3],[60,4,60,5],[63,15,63,19],[59,1,59,3],[59,4,59,5],[59,6,59,8],[59,9,59,11],[59,12,59,14],[59,15,59,19],[60,6,60,8],[60,9,60,11],[7,36,7,40],[8,36,8,40],[16,1,16,7],[16,8,16,24],[11,1,11,24],[49,19,49,20],[49,21,49,24],[47,1,47,7],[28,19,28,23],[29,2,29,10],[28,11,28,18],[11,27,11,42],[12,27,12,29],[12,30,12,42],[13,1,13,7],[13,8,13,24],[13,27,13,29],[13,30,13,42],[18,8,18,24],[12,1,12,7],[12,8,12,24],[14,1,14,7],[14,8,14,24],[14,27,14,29],[14,30,14,42],[15,1,15,7],[15,8,15,24],[15,27,15,29],[15,30,15,42],[47,8,47,10],[47,13,47,19],[47,20,47,22],[45,1,45,7],[45,8,45,10],[45,13,45,19],[46,1,46,7],[46,8,46,10],[46,13,46,19],[29,11,29,18],[18,1,18,7],[23,19,23,23],[20,1,20,24],[21,1,21,18],[21,19,21,23],[22,19,22,23],[23,2,23,7],[22,2,22,18],[17,1,17,7],[17,8,17,24],[41,1,41,7],[41,8,41,10],[45,32,45,36],[90,1,90,11],[89,1,89,11],[98,1,98,11],[96,12,96,15],[96,16,96,18],[105,12,105,15],[105,16,105,18],[105,1,105,11],[97,1,97,11],[96,1,96,11],[99,1,99,11],[101,1,101,11],[100,1,100,11],[112,1,112,11],[112,12,112,15],[112,16,112,18],[106,1,106,11],[106,12,106,15],[106,16,106,18],[103,1,103,11],[103,12,103,15],[103,16,103,18],[104,1,104,11],[104,12,104,15],[104,16,104,18],[111,12,111,15],[111,16,111,18],[107,1,107,11],[107,12,107,15],[111,1,111,11],[108,1,108,11],[108,12,108,15],[108,16,108,18],[109,12,109,15],[110,12,110,15],[109,16,109,18],[110,16,110,18],[120,23,120,33],[42,38,42,42],[48,1,48,7],[48,8,48,10],[117,38,117,41],[117,23,117,33],[118,23,118,33],[119,19,119,21],[119,34,119,37],[119,38,119,41],[119,23,119,33],[120,16,120,18],[120,19,120,21],[120,34,120,37],[120,38,120,41],[119,12,119,15],[114,23,114,33],[115,23,115,33],[95,1,95,11],[94,1,94,11],[93,1,93,11],[92,1,92,11],[91,1,91,11],[119,16,119,18],[121,19,121,21],[79,6,79,8],[79,15,79,19],[79,20,79,22],[121,12,121,15],[121,16,121,18],[119,42,119,44],[120,1,120,11],[120,12,120,15],[119,1,119,11],[118,1,118,11],[117,1,117,11],[116,1,116,11],[120,42,120,44],[117,42,117,44],[115,1,115,11],[114,1,114,11],[110,1,110,11],[109,1,109,11],[118,42,118,44],[117,12,117,15],[117,16,117,18],[117,19,117,21],[117,34,117,37],[115,42,115,44],[116,12,116,15],[116,16,116,18],[116,19,116,21],[116,34,116,37],[116,38,116,41],[116,42,116,44],[115,12,115,15],[115,16,115,18],[115,19,115,21],[115,34,115,37],[115,38,115,41],[116,23,116,33],[118,12,118,15],[118,16,118,18],[118,19,118,21],[118,34,118,37],[118,38,118,41],[101,41,101,43],[102,12,102,15],[102,16,102,18],[102,34,102,37],[102,38,102,40],[102,41,102,43],[101,12,101,15],[101,16,101,18],[101,19,101,21],[101,34,101,37],[101,38,101,40],[102,19,102,21],[101,23,101,33],[102,23,102,33],[112,19,112,21],[111,19,111,21],[108,19,108,21],[107,19,107,21],[106,19,106,21],[99,41,99,43],[100,12,100,15],[100,16,100,18],[100,19,100,21],[100,34,100,37],[100,38,100,40],[100,41,100,43],[99,12,99,15],[99,16,99,18],[99,19,99,21],[99,34,99,37],[99,38,99,40],[99,23,99,33],[100,23,100,33],[97,41,97,43],[98,12,98,15],[98,16,98,18],[98,19,98,21],[98,34,98,37],[98,38,98,40],[98,41,98,43],[97,12,97,15],[97,16,97,18],[97,19,97,21],[97,34,97,37],[97,38,97,40],[97,23,97,33],[98,23,98,33],[95,41,95,43],[94,19,94,21],[94,34,94,37],[94,38,94,40],[96,34,96,37],[96,38,96,40],[96,41,96,43],[95,12,95,15],[95,16,95,18],[95,19,95,21],[95,34,95,37],[95,38,95,40],[95,23,95,33],[96,23,96,33],[96,19,96,21],[89,66,89,68],[90,12,90,15],[90,16,90,18],[90,19,90,21],[90,34,90,37],[90,38,90,40],[90,41,90,43],[91,41,91,43],[90,23,90,33],[89,59,89,65],[91,12,91,15],[91,16,91,18],[91,19,91,21],[91,34,91,37],[91,38,91,40],[91,23,91,33],[89,34,89,37],[89,38,89,40],[89,41,89,43],[89,23,89,33],[87,63,87,65],[88,56,88,62],[88,63,88,65],[84,26,84,29],[87,1,87,44],[84,8,84,12],[85,8,85,12],[84,20,84,23],[85,20,85,23],[84,1,84,7],[85,1,85,7],[84,15,84,19],[85,15,85,19],[88,1,88,11],[85,30,85,34],[85,40,85,42],[83,20,83,23],[83,1,83,7],[80,32,80,41],[80,42,80,44],[80,63,80,65],[79,32,79,41],[81,63,81,65],[83,26,83,29],[84,40,84,42],[84,30,84,34],[84,37,84,39],[83,30,83,34],[83,37,83,39],[83,40,83,42],[79,42,79,44],[79,63,79,65],[79,4,79,5],[79,9,79,11],[79,12,79,14],[82,1,82,44],[78,63,78,65],[77,42,77,44],[76,6,76,8],[76,9,76,11],[76,12,76,14],[76,15,76,19],[76,20,76,22],[77,32,77,41],[78,1,78,3],[78,4,78,5],[78,6,78,8],[78,9,78,11],[78,12,78,14],[78,15,78,19],[78,20,78,22],[76,63,76,65],[77,63,77,65],[77,1,77,3],[77,4,77,5],[77,6,77,8],[77,9,77,11],[78,32,78,41],[76,1,76,3],[76,4,76,5],[74,62,74,64],[75,4,75,5],[75,6,75,8],[75,9,75,11],[75,12,75,14],[75,15,75,19],[74,4,74,5],[75,63,75,65],[75,20,75,22],[74,6,74,8],[74,9,74,11],[74,12,74,14],[74,15,74,19],[73,55,73,61],[73,62,73,64],[73,32,73,41],[71,1,71,3],[71,4,71,5],[71,6,71,8],[71,9,71,11],[71,12,71,14],[71,15,71,19],[71,20,71,22],[72,32,72,41],[72,42,72,44],[72,1,72,3],[72,4,72,5],[72,6,72,8],[72,9,72,11],[72,12,72,14],[72,15,72,19],[72,20,72,22],[73,1,73,3],[73,4,73,5],[69,1,69,3],[69,4,69,5],[69,6,69,8],[69,9,69,11],[69,12,69,14],[69,15,69,19],[68,32,68,41],[68,42,68,44],[68,1,68,3],[68,4,68,5],[68,6,68,8],[68,9,68,11],[68,12,68,14],[68,15,68,19],[68,20,68,22],[65,1,65,3],[65,4,65,5],[65,6,65,8],[65,9,65,11],[65,12,65,14],[65,15,65,19],[67,32,67,41],[67,42,67,44],[67,1,67,3],[67,4,67,5],[67,6,67,8],[67,9,67,11],[67,12,67,14],[67,15,67,19],[67,20,67,22],[66,32,66,41],[66,42,66,44],[66,1,66,3],[66,4,66,5],[66,6,66,8],[66,9,66,11],[66,12,66,14],[66,15,66,19],[66,20,66,22],[63,72,63,75],[63,1,63,3],[63,4,63,5],[63,6,63,8],[63,9,63,11],[63,12,63,14],[64,72,64,75],[63,20,63,22],[64,32,64,41],[64,42,64,44],[64,53,64,63],[64,64,64,67],[64,68,64,71],[64,1,64,3],[64,4,64,5],[64,6,64,8],[64,9,64,11],[64,12,64,14],[64,15,64,19],[64,20,64,22],[63,53,63,63],[63,64,63,67],[63,68,63,71],[63,32,63,41],[62,72,62,75],[61,20,61,22],[62,64,62,67],[62,68,62,71],[61,32,61,41],[61,42,61,44],[62,1,62,3],[62,4,62,5],[62,6,62,8],[62,9,62,11],[62,12,62,14],[62,15,62,19],[62,20,62,22],[62,53,62,63],[61,53,61,63],[61,64,61,67],[61,68,61,71],[61,72,61,75],[62,32,62,41],[62,42,62,44],[60,72,60,75],[59,20,59,22],[60,32,60,41],[60,42,60,44],[60,53,60,63],[60,64,60,67],[60,68,60,71],[59,53,59,63],[59,64,59,67],[59,68,59,71],[59,72,59,75],[59,32,59,41],[59,42,59,44],[53,6,57,8],[55,72,57,75],[56,32,56,41],[56,42,56,44],[57,32,57,41],[57,42,57,44],[58,32,58,41],[58,42,58,44],[58,53,58,63],[58,64,58,67],[58,68,58,71],[55,32,55,41],[55,42,55,44],[55,53,57,63],[55,64,57,67],[55,68,57,71],[58,72,58,75],[43,20,43,22],[44,20,44,22],[45,20,45,22],[46,20,46,22],[46,32,46,36],[28,2,28,10],[53,9,57,11],[53,12,57,14],[53,15,57,19],[53,20,57,22],[54,32,54,41],[54,23,57,23],[54,24,57,24],[54,25,57,25],[54,26,57,26],[54,28,57,28],[54,29,57,29],[54,27,57,27],[49,1,49,7],[49,8,49,10],[53,23,53,29],[45,40,45,42],[53,1,57,3],[53,4,57,5],[28,35,28,39],[33,1,33,8],[34,1,34,8],[34,9,34,18],[34,19,34,20],[34,21,34,24],[42,20,42,22],[41,20,41,22],[35,1,35,8],[38,1,38,22],[40,1,40,7],[40,8,40,10],[40,13,40,19],[40,20,40,22],[42,13,42,19],[0,1,1,44],[3,22,3,30],[4,32,4,35],[4,36,4,40],[4,8,4,20],[9,8,9,20],[8,22,8,30],[6,8,6,20],[7,22,7,30],[7,8,7,20],[5,22,5,30],[5,32,5,35],[5,36,5,40],[5,8,5,20],[6,22,6,30],[6,32,6,35],[6,36,6,40],[4,22,4,30],[4,1,4,7],[5,1,5,7],[6,1,6,7],[7,1,7,7],[7,32,7,35],[8,32,8,35],[109,19,109,21],[110,19,110,21],[89,12,89,15],[89,16,89,18],[89,19,89,21],[58,9,58,11],[58,12,58,14],[58,15,58,19],[58,20,58,22],[73,9,73,11],[73,12,73,14],[73,15,73,19],[93,12,93,15],[93,16,93,18],[93,19,93,21],[102,1,102,11],[60,12,60,14],[61,1,61,3],[61,4,61,5],[61,6,61,8],[61,9,61,11],[61,12,61,14],[61,15,61,19],[65,20,65,22],[105,19,105,21],[60,15,60,19],[60,20,60,22],[74,20,74,22],[103,19,103,21],[104,19,104,21],[107,16,107,18],[73,20,73,22],[36,1,36,8],[92,12,92,15],[92,16,92,18],[92,19,92,21],[42,1,42,7],[43,1,43,7],[44,1,44,7],[42,8,42,10],[43,8,43,10],[44,8,44,10],[39,1,39,7],[39,8,39,10],[52,19,52,20],[83,8,83,12],[83,15,83,19],[73,6,73,8],[93,41,93,43],[94,12,94,15],[94,16,94,18],[94,41,94,43],[93,34,93,37],[93,38,93,40],[93,23,93,33],[94,23,94,33],[19,8,19,24],[33,21,33,24],[35,21,35,24],[36,21,36,24],[33,9,33,18],[35,9,35,18],[36,9,36,18],[32,1,32,8],[33,19,33,20],[35,19,35,20],[36,19,36,20],[29,19,29,23],[27,19,27,23],[32,9,32,18],[32,19,32,20],[32,21,32,24],[63,42,63,44],[65,32,65,41],[65,42,65,44],[39,20,39,22],[92,34,92,37],[52,32,52,44],[52,21,52,24],[46,40,46,42],[47,32,47,36],[47,40,47,42],[48,19,48,20],[48,21,48,24],[54,42,54,44],[92,38,92,40],[92,41,92,43],[92,23,92,33],[39,13,39,19],[41,13,41,19],[51,9,51,18],[51,19,51,20],[52,9,52,18],[51,21,51,24],[43,13,43,19],[44,13,44,19]]}
[null,"SUMMARY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACTIVITY TYPE"]
[null,"Development Name",null,null,null,null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionDevelopmentName),\"\",ProjectDescriptionDevelopmentName)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version Date",null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionVersionDate),\"\",ProjectDescriptionVersionDate )","v":""}]
[null,"Primary Address",null,null,null,null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryAddress),\"\",ProjectDescriptionPrimaryAddress)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev #",null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionDNum),\"\",ProjectDescriptionDNum)","v":""}]
[null,"City",null,null,null,null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryCity),\"\",ProjectDescriptionPrimaryCity)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project #",null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionProjectNumber),\"\",ProjectDescriptionProjectNumber)","v":""}]
[null,"Zip Code",null,null,null,null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryZipCode),\"\",ProjectDescriptionPrimaryZipCode)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC #",null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionHTCNumber),\"\",ProjectDescriptionHTCNumber)","v":""}]
[null,"County",null,null,null,null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryCounty),\"\",ProjectDescriptionPrimaryCounty)","v":""}]
[]
[]
[null,"DEVELOPMENT TEAM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMOGRAPHICS"]
[null,"Developer",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamDeveloperName),\"\",DevelopmentTeamDeveloperName)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# Units",null,null,"Description"]
[null,"Owner",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamOwnerMortgagorName),\"\",DevelopmentTeamOwnerMortgagorName)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(ProjectDescriptionSeniorUnits),0,ProjectDescriptionSeniorUnits)","v":0},null,null,"Senior"]
[null,"Management Co",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamManagementCompanyName),\"\",DevelopmentTeamManagementCompanyName)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionPermanentRentalUnits","v":0},null,null,"People with Disabilities"]
[null,"Service Provider",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamServiceProviderName),\"\",DevelopmentTeamServiceProviderName)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionPermanentSupportiveHousingUnits","v":0},null,null,"Permanent Supportive Housing"]
[null,"Architect",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamArchitectName),\"\",DevelopmentTeamArchitectName)","v":""}]
[null,"General Contractor",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamGeneralContractorName),\"\",DevelopmentTeamGeneralContractorName)","v":""}]
[null,"Processing Agent",null,null,null,null,null,null,{"$f":"IF(ISBLANK(DevelopmentTeamProcessingAgentName),\"\",DevelopmentTeamProcessingAgentName)","v":""}]
[]
[null,"First Mortgage/Deferred Loan Request     \n"]
[null,"TYPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMOUNT"]
[null,null,"Minnesota Housing First Mortgage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Controls_FundingRequestMNHousingFirstMortgageCheckboxValue = TRUE,SourcesPermanentCapitalAmount1, 0)","v":0},null,null,null,null,null,null,null,"Housing Tax Credit Request"]
[null,null,"Deferred Loan(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount6),0,SourcesPermanentCapitalAmount6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Tax Credits requested from Minnesota Housing:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Tax Credits - 4%"]
[null,"Tax Exempt Bond Request",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Tax Credits - 9%"]
[null,"TYPE",null,null,null,null,null,null,null,null,null,"ISSUER",null,null,null,null,null,null,null,"AMOUNT",null,null,null,null,null,null,null,null,"Dual Application"]
[null,null,"Tax Exempt Bonds - Long Term",null,null,null,null,null,null,null,null,{"$f":"IF(FundingRequestMNHousingTaxExemptBondsLongTermIssuer=\"Other\", FundingRequestMNHousingTaxExemptBondsLongTermIssuerOther, FundingRequestMNHousingTaxExemptBondsLongTermIssuer)","v":0},null,null,null,null,null,null,null,{"$f":"FundingRequestMNHousingTaxExemptBondsLongTermAmount","v":0},null,null,null,null,null,null,null,null,"HTC Request Amount:",null,null,null,null,null,null,{"$f":"DeterminationOfCreditMaximumCreditRequested","v":0}]
[null,null,"Tax Exempt Bonds - Short Term",null,null,null,null,null,null,null,null,{"$f":"IF(FundingRequestMNHousingTaxExemptBondsShortTermIssuer=\"Other\", FundingRequestMNHousingTaxExemptBondsShortTermIssuerOther, FundingRequestMNHousingTaxExemptBondsShortTermIssuer)","v":0},null,null,null,null,null,null,null,{"$f":"FundingRequestMNHousingTaxExemptBondsShortTermAmount","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Request Status",null,null,null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis Boost",null,null,null,null,null,null,null,null,null,null,"Reservation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carryover"]
[null,"Subsidy Funding Request",null,null,null,null,null,null,null,"Name of Source",null,null,null,null,null,null,null,null,null,"# Units",null,"Amount",null,null,null,null,null,null,"Tax Credit Pool",null,null,null,null,null,null,null,null,null,null,"8609"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metro",null,null,null,null,null,null,null,null,null,null,"Qualified Contact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater MN",null,null,null,null,null,null,null,null,null,null,"42 M1 Letter"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit Request Type",null,null,null,null,null,null,null,null,null,null,"Tax Credit Set-Aside"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Request",null,null,null,null,null,null,null,null,null,null,"Non Profit"]
[null,"UNIT SUMMARIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supplemental",null,null,null,null,null,null,null,null,null,null,"Rural Development"]
[null,"Unit Type",null,null,null,null,null,null,"# Units",null,null,null,null,"Program Type",null,null,null,null,null,null,"# Units",null,null,null,null,null,null,null,"Repeat Request - not selected"]
[null,"SRO no Kitchen",null,null,null,null,null,null,{"$f":"HousingIncomeTotalSROnoKitchen","v":0},null,null,null,null,"HTC",null,null,null,null,null,null,{"$f":"HTCTotalUnits","v":0}]
[null,"SRO with Kitchen",null,null,null,null,null,null,{"$f":"HousingIncomeTotalSROwithKitchen","v":0},null,null,null,null,"HOME",null,null,null,null,null,null,{"$f":"HOMETotalUnits","v":0}]
[null,"0BR/Eff",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal0BREFF","v":0},null,null,null,null,"LTH",null,null,null,null,null,null,{"$f":"LTHTotalUnits","v":0},null,null,null,null,null,null,null,"Application to suballocator",null,null,null,null,null,null,null,null,null,{"$f":"FundingRequest_SuballocatorForTaxCredits","v":0}]
[null,"1BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal1BR","v":0},null,null,null,null,"Market Rate",null,null,null,null,null,null,{"$f":"MRTotalUnits","v":0}]
[null,"2BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal2BR","v":0},null,null,null,null,"Employee Occupied",null,null,null,null,null,null,{"$f":"EmplOccTotalUnits","v":0},null,null,null,null,null,null,null,"Previously Awarded Tax Credits:"]
[null,"3BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal3BR","v":0},null,null,null,null,"Owner Occupied",null,null,null,null,null,null,{"$f":"OwnerOccTotalUnits","v":0},null,null,null,null,null,null,null,null,"Allocator",null,null,{"$f":"FundingRequestMNHousingTaxCreditRequestRequestPreviousAllocatorIssuer1","v":0},null,null,null,null,null,"Amount",null,{"$f":"FundingRequestMNHousingTaxCreditRequestRequestPreviousAllocatorIssuerAmount1","v":0}]
[null,"4BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal4BR","v":0},null,null,null,null,"Rent Assistance",null,null,null,null,null,null,{"$f":"RATotalUnits","v":0},null,null,null,null,null,null,null,null,"Allocator",null,null,{"$f":"FundingRequestMNHousingTaxCreditRequestRequestPreviousAllocatorIssuer2","v":0},null,null,null,null,null,"Amount",null,{"$f":"FundingRequestMNHousingTaxCreditRequestRequestPreviousAllocatorIssuerAmount2","v":0}]
[null,"5BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal5BR","v":0},null,null,null,null,"Operating Subsidy",null,null,null,null,null,null,{"$f":"OSTotalUnits","v":0},null,null,null,null,null,null,null,null,"Allocator",null,null,{"$f":"FundingRequestMNHousingTaxCreditRequestRequestPreviousAllocatorIssuer3","v":0},null,null,null,null,null,"Amount",null,{"$f":"FundingRequestMNHousingTaxCreditRequestRequestPreviousAllocatorIssuerAmount3","v":0}]
[null,"6BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal6BR","v":0}]
[null,"TOTAL UNITS",null,null,null,null,null,null,{"$f":"SUM(I41:K49)","v":0}]
[]
[]
[null,"RENT GRID",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME & EXPENSE"]
[null,"Unit Type",null,null,"# of Units",null,"Approx Sq Ft",null,null,"Monthly Contract Rent",null,null,"Monthly Gross Rent",null,null,"Rent Limit",null,null,null,null,"Income Limit",null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC","HOME","LTH","Emp Occ","Own Occ","Rent Asst","Op Subs",null,null,"Income",null,null,null,null,null,null,null,null,null,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Income",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentalHousingPotential),0,HousingIncomeRentalHousingPotential)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseCoveredParkingTotal","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Parking",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseSurfaceParkingTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),\"\",HousingIncomeRentGridUnitType1)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),0,HousingIncomeRentGridNbrUnits1)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),\"\",HousingIncomeRentGridSqFt1)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),0,HousingIncomeRentGridMonthlyContractRent1)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),0,HousingIncomeRentGridMonthlyGrossRent1)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),0,HousingIncomeRentGridRentLimit1)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType1),0,HousingIncomeRentGridIncomeLimit1)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Commercial",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseCommercialRentPotentialTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),\"\",HousingIncomeRentGridUnitType2)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),0,HousingIncomeRentGridNbrUnits2)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),\"\",HousingIncomeRentGridSqFt2)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),0,HousingIncomeRentGridMonthlyContractRent2)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),0,HousingIncomeRentGridMonthlyGrossRent2)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),0,HousingIncomeRentGridRentLimit2)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType2),0,HousingIncomeRentGridIncomeLimit2)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TIF",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTemporaryIncomeTIFTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),\"\",HousingIncomeRentGridUnitType3)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),0,HousingIncomeRentGridNbrUnits3)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),\"\",HousingIncomeRentGridSqFt3)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),0,HousingIncomeRentGridMonthlyContractRent3)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),0,HousingIncomeRentGridMonthlyGrossRent3)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),0,HousingIncomeRentGridRentLimit3)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType3),0,HousingIncomeRentGridIncomeLimit3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Gross Potential Rent",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseGrossPotentialRentTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),\"\",HousingIncomeRentGridUnitType4)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),0,HousingIncomeRentGridNbrUnits4)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),\"\",HousingIncomeRentGridSqFt4)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),0,HousingIncomeRentGridMonthlyContractRent4)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),0,HousingIncomeRentGridMonthlyGrossRent4)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),0,HousingIncomeRentGridRentLimit4)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType4),0,HousingIncomeRentGridIncomeLimit4)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total Other Income",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseTotalOtherIncome","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),\"\",HousingIncomeRentGridUnitType5)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),0,HousingIncomeRentGridNbrUnits5)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),\"\",HousingIncomeRentGridSqFt5)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),0,HousingIncomeRentGridMonthlyContractRent5)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),0,HousingIncomeRentGridMonthlyGrossRent5)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),0,HousingIncomeRentGridRentLimit5)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType5),0,HousingIncomeRentGridIncomeLimit5)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total Rental Loss",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseTotalRentalLoss","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),\"\",HousingIncomeRentGridUnitType6)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),0,HousingIncomeRentGridNbrUnits6)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),\"\",HousingIncomeRentGridSqFt6)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),0,HousingIncomeRentGridMonthlyContractRent6)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),0,HousingIncomeRentGridMonthlyGrossRent6)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),0,HousingIncomeRentGridRentLimit6)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType6),0,HousingIncomeRentGridIncomeLimit6)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Net Rental Income",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseNetRentalIncomeTotal+IncomeExpenseMOTemporaryIncomeTIFTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),\"\",HousingIncomeRentGridUnitType7)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),0,HousingIncomeRentGridNbrUnits7)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),\"\",HousingIncomeRentGridSqFt7)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),0,HousingIncomeRentGridMonthlyContractRent7)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),0,HousingIncomeRentGridMonthlyGrossRent7)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),0,HousingIncomeRentGridRentLimit7)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType7),0,HousingIncomeRentGridIncomeLimit7)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Expense",null,null,null,null,null,null,null,null,null,"Amount"]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),\"\",HousingIncomeRentGridUnitType8)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),0,HousingIncomeRentGridNbrUnits8)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),\"\",HousingIncomeRentGridSqFt8)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),0,HousingIncomeRentGridMonthlyContractRent8)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),0,HousingIncomeRentGridMonthlyGrossRent8)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),0,HousingIncomeRentGridRentLimit8)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType8),0,HousingIncomeRentGridIncomeLimit8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Administrative",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOAdministrativeTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),\"\",HousingIncomeRentGridUnitType9)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),0,HousingIncomeRentGridNbrUnits9)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),\"\",HousingIncomeRentGridSqFt9)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),0,HousingIncomeRentGridMonthlyContractRent9)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),0,HousingIncomeRentGridMonthlyGrossRent9)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),0,HousingIncomeRentGridRentLimit9)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType9),0,HousingIncomeRentGridIncomeLimit9)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOMaintenanceTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),\"\",HousingIncomeRentGridUnitType10)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),0,HousingIncomeRentGridNbrUnits10)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),\"\",HousingIncomeRentGridSqFt10)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),0,HousingIncomeRentGridMonthlyContractRent10)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),0,HousingIncomeRentGridMonthlyGrossRent10)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),0,HousingIncomeRentGridRentLimit10)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType10),0,HousingIncomeRentGridIncomeLimit10)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOUtilitiesTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),\"\",HousingIncomeRentGridUnitType11)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),0,HousingIncomeRentGridNbrUnits11)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),\"\",HousingIncomeRentGridSqFt11)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),0,HousingIncomeRentGridMonthlyContractRent11)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),0,HousingIncomeRentGridMonthlyGrossRent11)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),0,HousingIncomeRentGridRentLimit11)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType11),0,HousingIncomeRentGridIncomeLimit11)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Unique Operating Expenses",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOUniqueOperatingExpensesTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),\"\",HousingIncomeRentGridUnitType12)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),0,HousingIncomeRentGridNbrUnits12)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),\"\",HousingIncomeRentGridSqFt12)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),0,HousingIncomeRentGridMonthlyContractRent12)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),0,HousingIncomeRentGridMonthlyGrossRent12)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),0,HousingIncomeRentGridRentLimit12)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType12),0,HousingIncomeRentGridIncomeLimit12)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Insurance",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOInsuranceTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),\"\",HousingIncomeRentGridUnitType13)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),0,HousingIncomeRentGridNbrUnits13)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),\"\",HousingIncomeRentGridSqFt13)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),0,HousingIncomeRentGridMonthlyContractRent13)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),0,HousingIncomeRentGridMonthlyGrossRent13)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),0,HousingIncomeRentGridRentLimit13)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType13),0,HousingIncomeRentGridIncomeLimit13)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total M & O",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),\"\",HousingIncomeRentGridUnitType14)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),0,HousingIncomeRentGridNbrUnits14)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),\"\",HousingIncomeRentGridSqFt14)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),0,HousingIncomeRentGridMonthlyContractRent14)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),0,HousingIncomeRentGridMonthlyGrossRent14)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),0,HousingIncomeRentGridRentLimit14)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType14),0,HousingIncomeRentGridIncomeLimit14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Reserves & Escrows",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOReservesAndEscrowsTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),\"\",HousingIncomeRentGridUnitType15)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),0,HousingIncomeRentGridNbrUnits15)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),\"\",HousingIncomeRentGridSqFt15)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),0,HousingIncomeRentGridMonthlyContractRent15)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),0,HousingIncomeRentGridMonthlyGrossRent15)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),0,HousingIncomeRentGridRentLimit15)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType15),0,HousingIncomeRentGridIncomeLimit15)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Effective Gross Expense",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOEffectiveGrossExpenseTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),\"\",HousingIncomeRentGridUnitType16)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),0,HousingIncomeRentGridNbrUnits16)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),\"\",HousingIncomeRentGridSqFt16)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),0,HousingIncomeRentGridMonthlyContractRent16)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),0,HousingIncomeRentGridMonthlyGrossRent16)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),0,HousingIncomeRentGridRentLimit16)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType16),0,HousingIncomeRentGridIncomeLimit16)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Net Operating Income",null,null,null,null,null,null,null,null,null,"Amount"]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),\"\",HousingIncomeRentGridUnitType17)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),0,HousingIncomeRentGridNbrUnits17)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),\"\",HousingIncomeRentGridSqFt17)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),0,HousingIncomeRentGridMonthlyContractRent17)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),0,HousingIncomeRentGridMonthlyGrossRent17)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),0,HousingIncomeRentGridRentLimit17)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType17),0,HousingIncomeRentGridIncomeLimit17)","v":0},null,null,null,null,null,null,null,null,null,null,null,"NOI",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMONetOperatingIncomeTotal","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),\"\",HousingIncomeRentGridUnitType18)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),0,HousingIncomeRentGridNbrUnits18)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),\"\",HousingIncomeRentGridSqFt18)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),0,HousingIncomeRentGridMonthlyContractRent18)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),0,HousingIncomeRentGridMonthlyGrossRent18)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),0,HousingIncomeRentGridRentLimit18)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType18),0,HousingIncomeRentGridIncomeLimit18)","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),\"\",HousingIncomeRentGridUnitType19)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),0,HousingIncomeRentGridNbrUnits19)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),\"\",HousingIncomeRentGridSqFt19)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),0,HousingIncomeRentGridMonthlyContractRent19)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),0,HousingIncomeRentGridMonthlyGrossRent19)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),0,HousingIncomeRentGridRentLimit19)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType19),0,HousingIncomeRentGridIncomeLimit19)","v":0},null,null,null,null,null,null,null,null,null,null,null,"EXPENSE SUMMARY"]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),\"\",HousingIncomeRentGridUnitType20)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),0,HousingIncomeRentGridNbrUnits20)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),\"\",HousingIncomeRentGridSqFt20)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),0,HousingIncomeRentGridMonthlyContractRent20)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),0,HousingIncomeRentGridMonthlyGrossRent20)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),0,HousingIncomeRentGridRentLimit20)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType20),0,HousingIncomeRentGridIncomeLimit20)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total expense per Unit($)",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOEffectiveGrossExpensePerUnit","v":0}]
[null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),\"\",HousingIncomeRentGridUnitType21)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),0,HousingIncomeRentGridNbrUnits21)","v":0},null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),\"\",HousingIncomeRentGridSqFt21)","v":""},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),0,HousingIncomeRentGridMonthlyContractRent21)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),0,HousingIncomeRentGridMonthlyGrossRent21)","v":0},null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),0,HousingIncomeRentGridRentLimit21)","v":0},null,null,null,null,{"$f":"IF(ISBLANK(HousingIncomeRentGridUnitType21),0,HousingIncomeRentGridIncomeLimit21)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total expense per Unit(% of Revenue)",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IncomeExpenseNetRentalIncomeTotal=\"\",IncomeExpenseNetRentalIncomeTotal=0),0,IF(IncomeExpenseMOEffectiveGrossExpenseTotal=\"\",0,IncomeExpenseMOEffectiveGrossExpenseTotal/IncomeExpenseNetRentalIncomeTotal))","v":0}]
[null,"TOTALS",null,null,{"$f":"HousingIncomeTotalUnits","v":0},null,null,null,null,{"$f":"HousingIncomeRentalHousingPotential","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M & O Per Room",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOEffectiveGrossExpensePerRoom","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M & O/Unit/Year",null,null,null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits=0,0,(IncomeExpenseMOTotal)/HousingIncomeTotalUnits)","v":0}]
[]
[null,"UNDERWRITING ASSUMPTIONS"]
[null,"Residential Vacancy",null,null,null,null,null,null,{"$f":"IncomeExpenseRentalLossHousingVacancyRate","v":0},null,null,null,null,null,null,"Income Inflator",null,null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,"DCR Year 1",null,null,null,{"$f":"CashFlowDebtServiceAdjustedCoverageYear1","v":0},null,null,null,null,null,null,"Loan Rate",null,null,{"$f":"MortgageCalcFirstMortgageCalculationInterestRate","v":0}]
[null,"Parking Vacancy",null,null,null,null,null,null,{"$f":"IncomeExpenseRentalLossHousingParkingVacancyRate","v":0},null,null,null,null,null,null,"Expense Inflator",null,null,null,null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,null,null,null,"DCR Year 15",null,null,null,{"$f":"CashFlowdebtservYe15","v":0},null,null,null,null,null,null,"MIP",null,null,{"$f":"MortgageCalcFirstMortgageCalculationMIP","v":0}]
[null,"Commercial Vacancy",null,null,null,null,null,null,{"$f":"IncomeExpenseRentalLossCommercialVacancyRate","v":0},null,null,null,null,null,null,"Cap Rate",null,null,null,null,{"$f":"CashFlowCapRate","v":7.0000000000000007E-2}]
[]
[null,"SOURCES AND USES"]
[null,"Permanent Capital Funding Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uses"]
[null,"Source",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Per Unit",null,null,"Committed",null,null,null,"Description",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Per Unit",null,null,"% of Total"]
[null,{"$f":"IF(SourcesPermanentCapitalName1=0,\"\",SourcesPermanentCapitalName1)","v":"First Mortgage"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount1),0,SourcesPermanentCapitalAmount1)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit1),0,SourcesPermanentCapitalPerUnit1)","v":0},null,null,null,null,null,null,"Acquisition or Refinance",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsAcquisitionRefinanceTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsAcquisitionRefinanceTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsAcquisitionRefinanceTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName2=0,\"\",SourcesPermanentCapitalName2)","v":"General Partner Cash"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount2),0,SourcesPermanentCapitalAmount2)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit2),0,SourcesPermanentCapitalPerUnit2)","v":0},null,null,null,null,null,null,"New Construction",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsConstructionNewSubTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsConstructionNewSubTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsConstructionNewSubTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName3=0,\"\",SourcesPermanentCapitalName3)","v":"Syndication Proceeds"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount3),0,SourcesPermanentCapitalAmount3)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit3),0,SourcesPermanentCapitalPerUnit3)","v":0},null,null,null,null,null,null,"Rehabilitation",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsConstructionRehabSubTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsConstructionRehabSubTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsConstructionRehabSubTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName4=0,\"\",SourcesPermanentCapitalName4)","v":"State Historic Proceeds"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount4),0,SourcesPermanentCapitalAmount4)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit4),0,SourcesPermanentCapitalPerUnit4)","v":0},null,null,null,null,null,null,"Contractor Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevelopmentCostsConstructionContractTotalCostsRange)","v":0},null,null,null,{"$f":"SUM(DevelopmentCostsContractorTotalPerUnit)","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,SUM(DevelopmentCostsConstructionContractTotalCostsRange)/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName5=0,\"\",SourcesPermanentCapitalName5)","v":"Federal Historic Proceeds"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount5),0,SourcesPermanentCapitalAmount5)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit5),0,SourcesPermanentCapitalPerUnit5)","v":0},null,null,null,null,null,null,"Contingency",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsConstructionContingencyTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsConstructionContingencyPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,SUM(DevelopmentCostsConstructionContractTotalCostsRange)/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName6=0,\"\",SourcesPermanentCapitalName6)","v":"Deferred Loan Request"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount6),0,SourcesPermanentCapitalAmount6)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit6),0,SourcesPermanentCapitalPerUnit6)","v":0},null,null,null,null,null,null,"Environmental Abatement",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsEnvironmentalAbatementTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsAbatementTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsEnvironmentalAbatementTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName7=0,\"\",SourcesPermanentCapitalName7)","v":"Sales Tax Rebate"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount7),0,SourcesPermanentCapitalAmount7)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit7),0,SourcesPermanentCapitalPerUnit7)","v":0},null,null,null,null,null,null,"Professional Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsProfessionalFeesTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsProfessionalFeesTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsProfessionalFeesTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName8=0,\"\",SourcesPermanentCapitalName8)","v":"Energy Rebates"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount8),0,SourcesPermanentCapitalAmount8)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit8),0,SourcesPermanentCapitalPerUnit8)","v":0},null,null,null,null,null,null,"Developer Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsDeveloperFeeTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsDeveloperFeeTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsDeveloperFeeTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName9=0,\"\",SourcesPermanentCapitalName9)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount9),0,SourcesPermanentCapitalAmount9)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit9),0,SourcesPermanentCapitalPerUnit9)","v":0},null,null,null,null,null,null,"Syndicator Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsSyndicatorFeeTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsSyndicatorFeeTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsSyndicatorFeeTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName10=0,\"\",SourcesPermanentCapitalName10)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount10),0,SourcesPermanentCapitalAmount10)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit10),0,SourcesPermanentCapitalPerUnit10)","v":0},null,null,null,null,null,null,"Financing Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsFinancingTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsFinancingTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsFinancingTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName11=0,\"\",SourcesPermanentCapitalName11)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount11),0,SourcesPermanentCapitalAmount11)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit11),0,SourcesPermanentCapitalPerUnit11)","v":0},null,null,null,null,null,null,"TOTAL MORTGAGEABLE",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsMortgageableTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsMortgageableTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsMortgageableTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName12=0,\"\",SourcesPermanentCapitalName12)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount12),0,SourcesPermanentCapitalAmount12)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit12),0,SourcesPermanentCapitalPerUnit12)","v":0},null,null,null,null,null,null,"Reserves and Non-Mortgageable",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsReservesNonMortgageableTotalCosts","v":0},null,null,null,{"$f":"DevelopmentCostsNonMortgageableTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsReservesNonMortgageableTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName13=0,\"\",SourcesPermanentCapitalName13)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount13),0,SourcesPermanentCapitalAmount13)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit13),0,SourcesPermanentCapitalPerUnit13)","v":0},null,null,null,null,null,null,"TOTAL DEVELOPMENT COST",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentCosts","v":0},null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsTotalDevelopmentCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName14=0,\"\",SourcesPermanentCapitalName14)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount14),0,SourcesPermanentCapitalAmount14)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit14),0,SourcesPermanentCapitalPerUnit14)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName15=0,\"\",SourcesPermanentCapitalName15)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount15),0,SourcesPermanentCapitalAmount15)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit15),0,SourcesPermanentCapitalPerUnit15)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName16=0,\"\",SourcesPermanentCapitalName16)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount16),0,SourcesPermanentCapitalAmount16)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit16),0,SourcesPermanentCapitalPerUnit16)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName17=0,\"\",SourcesPermanentCapitalName17)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount17),0,SourcesPermanentCapitalAmount17)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit17),0,SourcesPermanentCapitalPerUnit17)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName18=0,\"\",SourcesPermanentCapitalName18)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount18),0,SourcesPermanentCapitalAmount18)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit18),0,SourcesPermanentCapitalPerUnit18)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName19=0,\"\",SourcesPermanentCapitalName19)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount19),0,SourcesPermanentCapitalAmount19)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit19),0,SourcesPermanentCapitalPerUnit19)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName20=0,\"\",SourcesPermanentCapitalName20)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount20),0,SourcesPermanentCapitalAmount20)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit20),0,SourcesPermanentCapitalPerUnit20)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName21=0,\"\",SourcesPermanentCapitalName21)","v":"Deferred Developer Fee"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount21),0,SourcesPermanentCapitalAmount21)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalPerUnit21),0,SourcesPermanentCapitalPerUnit21)","v":0}]
[null,"TOTAL PERMANENT FINANCING",null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalTotalAmount","v":0},null,null,null,{"$f":"SourcesPermanentCapitalTotalPerUnit","v":0}]
[null,"FUNDING GAP REMAINING",null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalFundingGap","v":0},null,null,null,{"$f":"SourcesPermanentCapitalTotalFundingGapPerUnit","v":0}]
[]
[null,"Construction Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Funding Sources"]
[null,"Source",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Per Unit",null,null,"Committed",null,null,null,"Name of Source",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"# Unit",null,null,null,"Committed"]
[null,{"$f":"IF(SourcesConstructionName1=\"\",\"\",SourcesConstructionName1)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesConstructionAmount1),0,SourcesConstructionAmount1)","v":0},null,null,null,{"$f":"IF(SourcesConstructionPerUnit1=0,0,SourcesConstructionPerUnit1)","v":0},null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistName1=\"\",\"\",SourcesRentAssistName1)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistAmount1),0,SourcesRentAssistAmount1)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistUnits1),0,SourcesRentAssistUnits1)","v":0}]
[null,{"$f":"IF(SourcesConstructionName2=\"\",\"\",SourcesConstructionName2)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesConstructionAmount2),0,SourcesConstructionAmount2)","v":0},null,null,null,{"$f":"IF(SourcesConstructionPerUnit2=0,0,SourcesConstructionPerUnit2)","v":0},null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistName2=\"\",\"\",SourcesRentAssistName2)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistAmount2),0,SourcesRentAssistAmount2)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistUnits2),0,SourcesRentAssistUnits2)","v":0}]
[null,{"$f":"IF(SourcesConstructionName3=\"\",\"\",SourcesConstructionName3)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesConstructionAmount3),0,SourcesConstructionAmount3)","v":0},null,null,null,{"$f":"IF(SourcesConstructionPerUnit3=0,0,SourcesConstructionPerUnit3)","v":0},null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistName3=\"\",\"\",SourcesRentAssistName3)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistAmount3),0,SourcesRentAssistAmount3)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistUnits3),0,SourcesRentAssistUnits3)","v":0}]
[null,{"$f":"IF(SourcesConstructionName4=\"\",\"\",SourcesConstructionName4)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesConstructionAmount4),0,SourcesConstructionAmount4)","v":0},null,null,null,{"$f":"IF(SourcesConstructionPerUnit4=0,0,SourcesConstructionPerUnit4)","v":0},null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistName4=\"\",\"\",SourcesRentAssistName4)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistAmount4),0,SourcesRentAssistAmount4)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistUnits4),0,SourcesRentAssistUnits4)","v":0}]
[null,{"$f":"IF(SourcesConstructionName5=\"\",\"\",SourcesConstructionName5)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesConstructionAmount5),0,SourcesConstructionAmount5)","v":0},null,null,null,{"$f":"IF(SourcesConstructionPerUnit5=0,0,SourcesConstructionPerUnit5)","v":0},null,null,null,null,null,null,"TOTAL OF SUBSIDY FUNDING",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistAmountTotal),0,SourcesRentAssistAmountTotal)","v":0},null,null,null,{"$f":"IF(ISBLANK(SourcesRentAssistUnitsTotal),0,SourcesRentAssistUnitsTotal)","v":0}]
[null,"TOTAL OF CONSTRUCTION FINANCING",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesConstructionTotalAmount),\"\",SourcesConstructionTotalAmount)","v":0},null,null,null,{"$f":"IF(SourcesConstructionTotalPerUnit=\"\",\"\",SourcesConstructionTotalPerUnit)","v":0}]

{"sheet":"Funding Request","index":7,"n_rows":45,"n_cols":20,"rows_kept":45,"cut":false,"hidden":false,"merged":[[85,33,85,35],[86,26,86,32],[86,33,86,35],[87,29,87,35],[87,36,87,38],[75,33,75,35],[76,33,76,35],[77,33,77,35],[78,33,78,35],[79,33,79,35],[71,25,71,31],[71,32,71,34],[72,32,72,34],[73,33,73,35],[74,33,74,35],[61,23,61,33],[61,34,61,37],[61,38,61,41],[62,23,62,33],[62,34,62,37],[62,38,62,41],[59,23,59,33],[59,34,59,37],[59,38,59,41],[60,23,60,33],[60,34,60,37],[60,38,60,41],[57,23,57,33],[57,34,57,37],[57,38,57,41],[58,23,58,33],[58,34,58,37],[58,38,58,41],[53,23,55,33],[53,34,55,37],[53,38,55,41],[56,23,56,33],[56,34,56,37],[56,38,56,41],[1,17,1,22],[2,17,2,22],[27,7,27,9],[14,1,14,15],[27,1,27,6],[11,7,11,8],[12,7,12,8],[11,10,11,12],[12,10,12,12],[15,11,15,13],[19,14,19,15],[11,14,11,15],[12,14,12,15],[22,3,22,6],[23,3,23,6],[21,3,21,6],[20,14,20,15],[17,14,17,15],[53,2,53,3],[30,4,30,8],[30,11,30,12],[31,4,31,8],[31,11,31,12],[32,4,32,8],[32,11,32,12],[35,1,35,15],[43,1,43,15],[40,5,40,9],[18,14,18,15],[27,10,27,12],[0,1,0,15],[1,1,1,15],[3,1,3,15],[5,8,5,9],[6,8,6,9],[4,8,4,9],[9,1,9,15],[10,14,10,15],[15,14,15,15],[16,14,16,15],[6,3,6,7],[7,3,7,7]]}
[null,"FUNDING REQUEST"]
[null,"Indicate the type(s) of funding you are requesting by placing a checkmark next to the desired funding type(s) and entering the request amount(s).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[]
[null,"FIRST MORTGAGE / DEFERRED LOAN REQUEST"]
[null,null,null,null,null,null,null,null,"Request Amount"]
[null,null,null,"Minnesota Housing First Mortgage"]
[null,null,null,"Deferred Loan(s) (includes Minnesota Housing,"]
[null,null,null,"Family Housing Fund, Greater Minnesota Housing Fund, and DEED resources)"]
[]
[null,"TAX EXEMPT BOND REQUEST"]
[null,null,null,null,null,null,null,"Request Amount",null,null,"Issuer",null,null,null,"If \"Other\" Issuer selected enter Issuer Name below"]
[null,null,null,"Tax Exempt Bonds - Long Term"]
[null,null,null,"Tax Exempt Bonds - Short Term"]
[]
[null,"HOUSING TAX CREDIT REQUEST"]
[null,"Type of Tax Credits requested from Minnesota Housing",null,null,null,null,null,null,"Tax Credit Pool",null,null,"Request Status",null,null,"Issuance Date"]
[null,null,null,"Housing Tax Credits - 4%",null,null,null,null,null,"Metro",null,null," Reservation"]
[null,null,null,"Housing Tax Credits - 9%",null,null,null,null,null,"Greater MN",null,null," Carryover"]
[null,null,null,"This is part of dual 4% / 9% application",null,null,null,null,null,"N/A",null,null," 8609"]
[null,null,null,null,null,null,null,null,null,null,null,null," Qualified Contract"]
[null,"Tax Credit Request Type",null,null,null,null,null,null,"Tax Credit Set-Aside",null,null,null," 42(m)(1)(D)"]
[null,null,null,"First Request",null,null,null,null,null,"Nonprofit",null,null," N/A"]
[null,null,null,"Supplemental Request",null,null,null,null,null,"Rural Development"]
[null,null,null,"Repeat Request - not selected",null,null,null,null,null,"N/A"]
[null,null,null,"N/A"]
[]
[]
[null,"Are you applying to a Suballocator for Tax Credits?",null,null,null,null,null,"If yes, select Suballocator:  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Previously Awarded Tax Credit"]
[null,null,"Allocator",null,null,null,null,null,null,null,"Amount"]
[null,null,"Allocator",null,null,null,null,null,null,null,"Amount"]
[null,null,"Allocator",null,null,null,null,null,null,null,"Amount"]
[]
[null,"RENTAL ASSISTANCE REQUEST"]
[null,"The following types of Rental Assistance are available through the Multifamily Consolidated RFP.  In order to be considered for project based vouchers you must make a selection below.   Be sure to complete the 'Proposed Rental Assistance and/or Operating Subsidy Funding' section on the Sources tab where you will indicate the source of assistance, term, number of units and amount of subsidy requested, if applicable."]
[null,null,null,"Metro HRA Project Based Vouchers"]
[null,null,null,"St. Paul PHA Project Based Vouchers"]
[null,null,null,"N/A"]
[null,null,null,"Section 811 Project Based Rental Assistance (811 PRA)"]
[null,null,null,"Other"]
[]
[null,"OPERATING SUBSIDY REQUEST"]
[null,"Refer to Request for Proposals information on Minnesota Housing's Website.  Be sure to complete the 'Proposed Rental Assistance and/or Operating Subsidy' section on the sources tab where you will indicate the operating subsidy funding use type, number of units and amount of subsidy requested."]
[null,null,null,"NHTF Operating Subsidy"]

{"sheet":"HTC Owner Cert","index":8,"n_rows":59,"n_cols":3,"rows_kept":59,"cut":false,"hidden":false,"merged":[[26,4,26,7],[28,4,28,7],[12,1,12,12],[13,1,13,12],[16,1,16,12],[20,3,20,7],[22,3,22,7],[24,3,24,7],[10,1,10,10],[0,1,1,12],[3,1,3,12],[5,1,5,12],[7,1,7,10],[9,1,9,12]]}
[null,"TAX CREDIT STATEMENT AND CERTIFICATION OF APPLICANT/OWNER"]
[]
[]
[null,"Individually, or as the general partner(s) or officers of the applicant entity (“Owner”), I (We) are familiar with the provisions of 26 U.S.C. § 42 and its regulations (Section 42), as may be subsequently revised or amended, regarding Low-Income Housing Tax Credits (LIHTC). To the best of our knowledge and belief, the Owner has fully complied, or will fully comply, with all of the federal requirements which are prerequisite to the issuance of LIHTC by Minnesota Housing Finance Agency (Minnesota Housing). We understand that we must comply with the provisions of Section 42 and the relevant rules and regulations of the United States Internal Revenue Service regarding LIHTC. We also understand that we must comply with Minnesota Statutes chapter 462A, the Minnesota Housing LIHTC Qualified Allocation Plan and the Minnesota Housing LIHTC Program Procedural Manual.  "]
[]
[null,"I (We) hereby make application to Minnesota Housing for allocation of LIHTC.  The undersigned hereby acknowledge(s) that the making of an allocation by Minnesota Housing does not warrant that the project is deemed qualified to receive such allocation.  I (We) agree that neither Minnesota Housing nor any of its directors, officers, employees, or agents will be held responsible or liable for any representations made to the undersigned or its investors relating to the LIHTC.  I (We) assume the risk of all damages, losses, costs, and expenses related thereto and agree to indemnify and save harmless Minnesota Housing or any of its directors, officers, employees and agents against any and all claims, suits, losses, damages, costs and expenses of any kind and of any nature that Minnesota Housing may hereinafter suffer, incur, or pay arising out of its decision concerning the application for LIHTC or the use of the information provided concerning the LIHTC application."]
[]
[null,"I (We) also understand and agree that:"]
[]
[null,"(1) The information requested on this application and any attachments hereto are being collected to determine eligibility of the project under Section 42, the Minnesota Housing LIHTC Qualified Allocation Plan, and the Minnesota Housing LIHTC Program Procedural Manual.    "]
[null,"(2) Minnesota Housing may request additional information in order to evaluate this application."]
[null,"(3) An applicant who fails to complete all information requested will not be eligible for a reservation of HTC.  "]
[null,"(4) Certain provisions of Section 42 and regulations thereunder and Minnesota Statute Chapter 462A may change and as a result of said change may require the submission of additional documentation to Minnesota Housing."]
[null,"(5) Information requested in this application is public data which is accessible to the public pursuant to the Minnesota Government Data Practices Act  (Minnesota Statutes, Chapter 13)."]
[null,"(6)  This certification constitutes a material representation that Minnesota Housing is relying on in making its decision. "]
[]
[null,"I (We) hereby certify that the information contained in this application is true, correct and complete.  I (We) understand that any misrepresentations and/or fraudulent information made in this application may result in the rejection of the application or revocation of  the reservation or allocation of LIHTC by Minnesota Housing and may bar me (us) and related parties from future program participation, and the reporting of such misrepresentation and/or fraudulent information to the IRS."]
[]
[null,null,"Signature of General Partner "]
[]
[null,null,"by:   "]
[]
[null,null,"of:   "]
[]
[null,null,"its: "]
[]
[null,null,"Print name "]
[null,null,"of signatory,   "]
[null,null,"Date"]
[]
[null,null,"      The foregoing instrument was acknowledged before me this _______ day of ___________ , 20____,"]
[]
[null,null,"by _________________________________________ , the"]
[null,null,"                         (name)                                                                                     (title)"]
[null,null,"of ____________________________________ a ___________________________________ ."]
[null,null,"                  (Name of corporation) "]
[null,null,"Notary Public"]
[]
[null,null,"Signature of Nonprofit Partner (if applicable)"]
[]
[null,null,"by:   "]
[]
[null,null,"of:   "]
[]
[null,null,"its: "]
[]
[null,null,"Print name "]
[null,null,"of signatory,   "]
[null,null,"Date"]
[]
[null,null,"ss"]
[]
[null,null,"The foregoing instrument was acknowledged before me this ________ day of __________, 20_____,"]
[]
[null,null,"by _______________________________________, the _______________________________"]
[null,null,"                         (name)                                                                                            (title)"]
[null,null,"of _______________________________  a ________________________________________ ."]
[null,null,"                  (Name of corporation) "]
[null,null,"Notary Public"]

{"sheet":"Project Description","index":9,"n_rows":33,"n_cols":19,"rows_kept":33,"cut":false,"hidden":false,"merged":[[86,32,86,34],[87,25,87,31],[87,32,87,34],[88,28,88,34],[88,35,88,37],[76,32,76,34],[77,32,77,34],[78,32,78,34],[79,32,79,34],[80,32,80,34],[72,24,72,30],[72,31,72,33],[73,31,73,33],[74,32,74,34],[75,32,75,34],[62,22,62,32],[62,33,62,36],[62,37,62,40],[63,22,63,32],[63,33,63,36],[63,37,63,40],[60,22,60,32],[60,33,60,36],[60,37,60,40],[61,22,61,32],[61,33,61,36],[61,37,61,40],[58,22,58,32],[58,33,58,36],[58,37,58,40],[59,22,59,32],[59,33,59,36],[59,37,59,40],[2,16,3,20],[54,22,56,32],[54,33,56,36],[54,37,56,40],[57,22,57,32],[57,33,57,36],[57,37,57,40],[5,9,5,12],[4,9,4,12],[4,13,4,14],[8,4,8,5],[9,4,9,5],[9,13,9,14],[7,1,7,14],[22,9,22,14],[21,9,21,14],[10,13,10,14],[22,2,22,7],[18,4,18,7],[20,1,20,14],[21,2,21,7],[10,4,10,5],[15,11,16,14],[17,12,17,13],[17,4,17,7],[14,4,14,8],[13,4,13,11],[12,4,12,11],[15,4,15,8],[16,4,16,7],[32,2,32,7],[23,2,23,7],[23,9,23,14],[24,2,24,7],[24,9,24,14],[25,2,25,7],[25,10,25,14],[26,2,26,7],[26,10,26,14],[28,1,28,14],[31,2,31,7],[30,2,30,7],[0,1,1,14],[3,1,3,3],[3,4,3,6],[3,13,3,14],[3,8,3,12]]}
[null,"PROJECT DESCRIPTION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Application Date",null,null,null,null,null,null,"MINNESOTA HOUSING USE ONLY:"]
[null,null,null,null,null,null,null,null,"Version Date"]
[null,null,null,null,null,null,null,null,"Version","Application"]
[]
[null,"DEVELOPMENT LOCATION"]
[null,"D#"]
[null,"Project #"]
[null,"HTC #"]
[]
[null,"Development Name",null,null,null,null,null,null,null,null,null,null,"Year Built"]
[null,"Primary Address"]
[null,"City"]
[null,"Zip Code",null,null,null,null,null,null,null,null,null,"Enter Primary Address above. Enter aditional buildings on Buildings tab."]
[null,"County"]
[null,"Latitude",null,null,{"$f":"IF(OR(ISBLANK(ProjectDescriptionPrimaryAddress), ISBLANK(ProjectDescriptionPrimaryCity)),\"\",lat_lon(ProjectDescriptionPrimaryAddress,ProjectDescriptionPrimaryCity,\"MN\",\"USA\",ProjectDescriptionPrimaryZipCode,\"Lat\"))","v":""},null,null,null,"  Provide Latitude if no current address.",null,null,null,"Check if multiple buildings"]
[null,"Longitude",null,null,{"$f":"IF(OR(ISBLANK(ProjectDescriptionPrimaryAddress), ISBLANK(ProjectDescriptionPrimaryCity)),\"\",lat_lon(ProjectDescriptionPrimaryAddress,ProjectDescriptionPrimaryCity,\"MN\",\"USA\",ProjectDescriptionPrimaryZipCode,\"Lon\"))","v":""},null,null,null,"  Provide Longitude if no current address."]
[]
[null,"ACTIVITY TYPE (Check all that apply)"]
[null,null,"Acquisition",null,null,null,null,null,null,"New Construction"]
[null,null,"Refinance",null,null,null,null,null,null,"Conversion/Adaptive Re-use"]
[null,null,"Rehabilitation",null,null,null,null,null,null,"Stabilization"]
[null,null,"Historic Pres/Renovation",null,null,null,null,null,null,"Scattered Site Development"]
[null,null,"Demolition",null,null,null,null,null,null,"Other:"]
[null,null,"Rental Subsidy",null,null,null,null,null,null,"Other:"]
[]
[null,"DEMOGRAPHICS (Enter number of units for each applicable demographic)"]
[null,"# Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,null,"Senior"]
[null,null,"People with Disabilities"]
[null,null,"Permanent Supportive Housing"]

{"sheet":"Property Information","index":10,"n_rows":59,"n_cols":19,"rows_kept":59,"cut":false,"hidden":false,"merged":[[86,32,86,34],[87,25,87,31],[87,32,87,34],[88,28,88,34],[88,35,88,37],[76,32,76,34],[77,32,77,34],[78,32,78,34],[79,32,79,34],[80,32,80,34],[72,24,72,30],[72,31,72,33],[73,31,73,33],[74,32,74,34],[75,32,75,34],[62,22,62,32],[62,33,62,36],[62,37,62,40],[63,22,63,32],[63,33,63,36],[63,37,63,40],[60,22,60,32],[60,33,60,36],[60,37,60,40],[61,22,61,32],[61,33,61,36],[61,37,61,40],[58,22,58,32],[58,33,58,36],[58,37,58,40],[59,22,59,32],[59,33,59,36],[59,37,59,40],[3,16,4,20],[54,22,56,32],[54,33,56,36],[54,37,56,40],[57,22,57,32],[57,33,57,36],[57,37,57,40],[61,1,61,3],[61,7,61,8],[53,1,53,3],[53,6,53,11],[54,1,54,3],[54,6,54,11],[55,1,55,3],[55,6,55,11],[47,1,47,3],[48,1,48,3],[51,1,51,3],[51,6,51,11],[52,1,52,3],[52,6,52,11],[46,1,46,3],[35,7,35,8],[36,7,36,8],[62,1,62,3],[62,7,62,8],[63,1,63,3],[63,7,63,8],[58,1,58,3],[58,7,58,8],[59,1,59,3],[59,7,59,8],[60,1,60,3],[60,7,60,8],[36,13,36,14],[37,7,37,8],[37,13,37,14],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[32,1,32,3],[22,1,22,3],[23,1,23,3],[23,4,23,5],[24,1,24,3],[24,4,24,5],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[31,1,31,3],[30,1,30,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[22,4,22,5],[0,1,1,12],[20,1,20,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[5,8,5,9]]}
[null,"PROPERTY INFORMATION"]
[]
[]
[null,"SITE DESCRIPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Acres",null,null,null,null,"Project located in qualified census tract:"]
[null,"Total Site Area Sq. Footage",null,null,{"$f":"IF(ISBLANK(E5), 0, E5*43560)","v":0},null,"Census Tract Number:"]
[null,"Density (units/acre)",null,null,{"$f":"IF(OR(ISBLANK(E5), E5=0), 0,H16/ E5)","v":0},null,null,null,"If scattered site enter # for primary bldg"]
[]
[null,"BUILDING DESCRIPTION"]
[]
[null,"Housing Space",null,null,"Type of Building","Number of Residential Buildings","Number of Stories","Number of Units","Gross Sq Feet"]
[]
[]
[]
[]
[null,"Totals",null,null,null,{"$f":"SUM(F12:F15)","v":0},{"$f":"SUM(G12:G15)","v":0},{"$f":"SUM(H12:H15)","v":0},{"$f":"SUM(I12:I15)","v":0}]
[]
[null,"Parking",null,null,"Type","Number of Parking Spaces","Number Parking Spaces / Unit","Gross Square Feet"]
[null,"Covered Parking",null,null,null,null,{"$f":"IF(OR(PropertyInformationBuildingDescriptionNumberUnitsTotal=0, ISBLANK(PropertyInformationBuildingDescriptionNumberUnitsTotal), PropertyInformationCoveredParkingSpaces=0, ISBLANK(PropertyInformationCoveredParkingSpaces)), 0, PropertyInformationCoveredParkingSpaces/PropertyInformationBuildingDescriptionNumberUnitsTotal)","v":0}]
[null,"Surface Parking",null,null,null,null,{"$f":"IF(OR(PropertyInformationBuildingDescriptionNumberUnitsTotal=0, ISBLANK(PropertyInformationBuildingDescriptionNumberUnitsTotal), PropertyInformationSurfaceParkingSpaces=0, ISBLANK(F20)), 0, PropertyInformationSurfaceParkingSpaces/PropertyInformationBuildingDescriptionNumberUnitsTotal)","v":0}]
[null,"Totals",null,null,null,{"$f":"SUM(F19:F20)","v":0},{"$f":"SUM(G19:G20)","v":0},{"$f":"IF(ISBLANK(H19), 0, H19)","v":0}]
[]
[null,"Non-Housing Space",null,null,"Describe",null,"Gross Sq Ft"]
[null,"Administration/Programmatic"]
[null,"Commercial"]
[null,"Storage Lockers"]
[null,"Community Space"]
[null,"Swimming Pool"]
[null,"Community Service Facility"]
[null,"Office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Commercial Kitchen or Food Service Space (for supportive or senior housing)"]
[null,"Other"]
[null,"Total Non-Housing gross square feet",null,null,null,null,{"$f":"SUM(G24:G32)","v":0}]
[]
[null,"DEVELOPMENTS INVOLVING ACQUISITION"]
[null,"Will the property be acquired from a related party?"]
[null,"Has the property been acquired from a related party?",null,null,null,null,null,null,null,null,"If yes, date:",null,"Sale price:"]
[null,"Has the property been acquired from an unrelated party in the last three years?",null,null,null,null,null,null,null,null,"If yes, date:",null,"Sale price:"]
[]
[null,"Existing Indebtedness on the Property/Building"]
[null,"Name of Lender(s) of Existing Loans, Subsidies and Grants (secured and unsecured)",null,null,"Original Loan Amount","Interest Rate","Term (Yrs)","Unpaid Balance","Date of Unpaid Balance","Date of Maturity","Number of Restricted Units","Restricted to Special Popula-tions?","Loan Will be Paid Off in this Transaction?","Income Limits (%)","Rent Limits (%)"]
[]
[]
[]
[]
[]
[]
[]
[null,"Total",null,null,{"$f":"SUM(E42:E48)","v":0},null,null,{"$f":"SUM(H42:H48)","v":0}]
[]
[null,"Existing Federal Subsidies"]
[null,"Federal Subsidy",null,null,"# of Units","Exp. Date","Are the existing federally assisted units at risk of loss?"]
[]
[]
[]
[]
[]
[null,"Existing State and Local Subsidies"]
[null,"State or Local Subsidy",null,null,"Subsidy Type","# of Units","Exp. Date","Describe if Other"]

{"sheet":"Housing Income","index":11,"n_rows":49,"n_cols":27,"rows_kept":49,"cut":false,"hidden":false,"merged":[[86,40,86,42],[87,33,87,39],[87,40,87,42],[88,36,88,42],[88,43,88,45],[76,40,76,42],[77,40,77,42],[78,40,78,42],[79,40,79,42],[80,40,80,42],[72,32,72,38],[72,39,72,41],[73,39,73,41],[74,40,74,42],[75,40,75,42],[62,30,62,40],[62,41,62,44],[62,45,62,48],[63,30,63,40],[63,41,63,44],[63,45,63,48],[34,10,34,11],[60,30,60,40],[60,41,60,44],[60,45,60,48],[61,30,61,40],[61,41,61,44],[61,45,61,48],[58,30,58,40],[58,41,58,44],[58,45,58,48],[59,30,59,40],[59,41,59,44],[59,45,59,48],[36,10,36,11],[34,19,34,20],[35,19,35,20],[33,19,33,20],[57,30,57,40],[57,41,57,44],[57,45,57,48],[11,11,11,13],[12,11,12,13],[3,11,3,13],[4,11,4,13],[5,11,5,13],[6,11,6,13],[7,11,7,13],[17,19,17,20],[13,9,13,16],[8,14,8,16],[9,14,9,16],[10,14,10,16],[11,14,11,16],[12,14,12,16],[3,14,3,16],[4,14,4,16],[30,10,30,11],[31,10,31,11],[32,10,32,11],[33,10,33,11],[2,24,3,28],[54,30,56,40],[54,41,56,44],[54,45,56,48],[2,1,2,16],[37,19,37,20],[21,19,21,20],[38,19,38,20],[36,19,36,20],[18,19,18,20],[19,19,19,20],[20,19,20,20],[22,19,22,20],[23,19,23,20],[24,19,24,20],[25,19,25,20],[27,19,27,20],[28,19,28,20],[29,19,29,20],[30,19,30,20],[32,19,32,20],[31,19,31,20],[26,19,26,20],[16,12,16,18],[47,2,47,5],[13,7,13,8],[16,10,16,11],[39,4,40,5],[40,1,40,2],[44,2,44,5],[45,2,45,5],[46,2,46,5],[18,10,18,11],[19,10,19,11],[20,10,20,11],[21,10,21,11],[22,10,22,11],[23,10,23,11],[24,10,24,11],[25,10,25,11],[26,10,26,11],[27,10,27,11],[28,10,28,11],[29,10,29,11],[35,10,35,11],[13,2,13,6],[37,10,37,11],[38,10,38,11],[0,1,1,22],[16,22,17,22],[7,1,7,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[16,21,17,21],[17,10,17,11],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,3],[16,19,16,20],[5,14,5,16],[6,14,6,16],[7,14,7,16],[8,11,8,13],[9,11,9,13],[10,11,10,13]]}
[null,"HOUSING INCOME"]
[]
[null,"TENANT PAID UTILITY ALLOWANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Utility",null,"Utility Type","SRO no Kitchen","SRO with Kitchen","0BR/Eff","1BR","2BR","3BR","4BR","5BR",null,null,"6BR"]
[null,"Heating"]
[null,"Cooking"]
[null,"Water Heating"]
[null,"Electric"]
[null,"A/C"]
[null,"Water/Sewer"]
[null,"Service Fee"]
[null,"Other"]
[null,"Total Tenant Paid",null,null,{"$f":"SUM(E5:E12)","v":0},0,0,0,0,0,0,{"$f":"SUM(L5:N12)","v":0},null,null,{"$f":"SUM(O5:Q12)","v":0}]
[null,"Source",null,null,null,null,null,"Effective Date"]
[]
[null,"UNIT / RENT GRID"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Program Type",null,null,null,null,null,null,null,null,"Total Rooms","Source of Rental Assistance or Operating Subsidy"]
[null,"Unit Type","# of Bath-rooms","# of Units","Unit\nSq Ft","Monthly Contract Rent","Total Annual Contract Rent","Tenant Paid Utilities","Monthly Gross Rent","Rent Limit","Income Limit",null,"LIHTC","HOME","LTH","Empl Occ","Owner Occ","Rent Asst","Op Subs","Rooms Per Unit"]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(D19),0,F19*D19*12)","v":0},{"$f":"IF(ISERROR(VLOOKUP(B19,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B19,Controls!GR$30:GS$38, 2, FALSE))","v":0},{"$f":"F19+H19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit1","v":""},null,{"$f":"IF(OR(ISBLANK(T19),ISBLANK(D19)), 0, T19*D19)","v":0}]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B20,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B20,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit2","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B21,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B21,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit3","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B22,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B22,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit4","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B23,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B23,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit5","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B24,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B24,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit6","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B25,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B25,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit7","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B26,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B26,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit8","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B27,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B27,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit9","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B28,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B28,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit10","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B29,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B29,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit11","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B30,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B30,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit12","v":""},null,0,null,null,null,null,"`"]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B31,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B31,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit13","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B32,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B32,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit14","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B33,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B33,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit15","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B34,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B34,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit16","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B35,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B35,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit17","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B36,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B36,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit18","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B37,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B37,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit19","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B38,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B38,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit20","v":""},null,0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B39,Controls!GR$30:GS$38, 2, FALSE)),0, VLOOKUP(B39,Controls!GR$30:GS$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit21","v":""},null,0]
[null,null,null,null,"Rental Hsg\nPotential"]
[null,"Total Units",null,{"$f":"SUM(HousingIncomeRentGridNbrUnitsRange)","v":0},null,null,{"$f":"SUM(HousingIncomeRentGridTotalAnnualContractRentRange)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rooms",{"$f":"ROUNDUP(SUM(V19:V39),0)","v":0}]
[null,null,"Total # Bathrooms in Units"]
[]
[null,"Rent Limit/Income Limit Key:"]
[null,"Option","Equals"]
[null,"30/30 MM","30% of 30% Metro Median"]
[null,"ALW","Affordable to the Local Workforce"]
[null,"80>S/AMI","80% of the greater of SMI or AMI"]
[null,{"$f":"IF(HousingIncomeTotalUnits <>PropertyInformationBuildingDescriptionNumberUnitsTotal, \"Total Units does not match Property Information Total Units\", \"\")","v":""}]

{"sheet":"Income & Expense","index":12,"n_rows":81,"n_cols":20,"rows_kept":81,"cut":false,"hidden":false,"merged":[[89,29,89,35],[89,36,89,38],[75,33,75,35],[76,33,76,35],[77,33,77,35],[78,33,78,35],[79,33,79,35],[80,33,80,35],[81,33,81,35],[87,33,87,35],[88,26,88,32],[88,33,88,35],[63,23,63,33],[63,34,63,37],[63,38,63,41],[64,23,64,33],[64,34,64,37],[64,38,64,41],[73,25,73,31],[73,32,73,34],[74,32,74,34],[60,23,60,33],[60,34,60,37],[60,38,60,41],[61,23,61,33],[61,34,61,37],[61,38,61,41],[62,23,62,33],[62,34,62,37],[62,38,62,41],[3,17,4,21],[55,23,57,33],[55,34,57,37],[55,38,57,41],[58,23,58,33],[58,34,58,37],[58,38,58,41],[59,23,59,33],[59,34,59,37],[59,38,59,41],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,12,80,14],[77,3,77,6],[77,12,77,14],[78,3,78,6],[78,12,78,14],[79,3,79,6],[79,12,79,14],[75,12,75,14],[65,1,65,14],[66,12,66,14],[67,1,67,14],[68,12,68,14],[69,1,69,3],[69,12,69,14],[70,12,70,14],[71,12,71,14],[72,1,72,14],[73,12,73,14],[74,1,74,14],[64,12,64,14],[54,12,54,14],[55,12,55,14],[56,1,56,14],[57,12,57,14],[58,12,58,14],[59,12,59,14],[60,12,60,14],[61,1,61,14],[62,1,62,7],[62,12,62,14],[63,1,63,14],[53,1,53,5],[53,12,53,14],[42,1,42,14],[43,12,43,14],[44,12,44,14],[45,12,45,14],[46,12,46,14],[47,12,47,14],[48,12,48,14],[49,12,49,14],[50,12,50,14],[51,12,51,14],[52,12,52,14],[25,1,25,7],[25,12,25,14],[26,1,26,14],[27,12,27,14],[29,1,29,14],[30,1,30,8],[31,1,31,3],[31,4,31,14],[41,12,41,14],[32,12,32,14],[33,1,33,3],[33,12,33,14],[34,12,34,14],[35,12,35,14],[36,12,36,14],[37,12,37,14],[38,12,38,14],[39,12,39,14],[40,1,40,5],[40,12,40,14],[17,12,17,14],[18,12,18,14],[19,1,19,14],[20,12,20,14],[21,12,21,14],[20,1,20,4],[23,3,23,7],[23,12,23,14],[24,3,24,7],[24,12,24,14],[21,1,21,4],[22,1,22,4],[20,5,20,6],[21,5,21,6],[22,5,22,6],[22,12,22,14],[13,12,13,14],[14,3,14,7],[14,12,14,14],[15,3,15,7],[15,12,15,14],[16,12,16,14],[12,12,12,14],[0,1,1,14],[3,12,3,14],[4,1,4,14],[5,12,5,14],[6,12,6,14],[7,12,7,14],[8,12,8,14],[9,4,9,7],[9,12,9,14],[10,12,10,14],[11,1,11,14]]}
[null,"INCOME"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Total","Per Unit","Per Room","Comments",null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"GROSS POTENTIAL RENT"]
[null,"Rental Housing Potential",null,null,null,null,null,null,null,{"$f":" IF(HousingIncomeRentalHousingPotential = 0, 0,HousingIncomeRentalHousingPotential)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits=0,ISBLANK(HousingIncomeTotalUnits)),0,IF(ISBLANK(IncomeExpenseRentalHousingPotentialTotal),0,IncomeExpenseRentalHousingPotentialTotal/HousingIncomeTotalUnits))","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms),IncomeExpenseRentalHousingPotentialTotal=0), 0, IncomeExpenseRentalHousingPotentialTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Parking / Garage Rent Potential"]
[null,null,"Covered Parking",null,"# of spaces",{"$f":"PropertyInformationCoveredParkingSpaces","v":0},"Mo Fee",null,null,{"$f":"PropertyInformationCoveredParkingSpaces*IncomeExpenseCoveredParkingMonthlyFee*12","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseCoveredParkingTotal)), 0, IncomeExpenseCoveredParkingTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms=0,ISBLANK(HousingIncomeTotalRooms),ISBLANK(IncomeExpenseCoveredParkingTotal)),0,IncomeExpenseCoveredParkingTotal/HousingIncomeTotalRooms)","v":0}]
[null,null,"Surface Parking",null,"# of spaces",{"$f":"PropertyInformationSurfaceParkingSpaces","v":0},"Mo Fee",null,null,{"$f":"PropertyInformationSurfaceParkingSpaces*IncomeExpenseSurfaceParkingMonthlyFee*12","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseSurfaceParkingPotentialPerRoom)), 0, IncomeExpenseSurfaceParkingPotentialPerRoom/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms=0,ISBLANK(HousingIncomeTotalRooms),ISBLANK(IncomeExpenseSurfaceParkingTotal)),0,IncomeExpenseSurfaceParkingTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Commercial Rent Potential ",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseCommercialRentPotentialTotal)), 0, IncomeExpenseCommercialRentPotentialTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms=0,ISBLANK(HousingIncomeTotalRooms),ISBLANK(IncomeExpenseCommercialRentPotentialTotal)),0,IncomeExpenseCommercialRentPotentialTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Gross Potential Rent",null,null,null,null,null,null,null,{"$f":"IncomeExpenseRentalHousingPotentialTotal+IncomeExpenseCoveredParkingTotal+IncomeExpenseSurfaceParkingTotal+IncomeExpenseCommercialRentPotentialTotal","v":0},{"$f":"IncomeExpenseRentalHousingPotentialPerUnit+IncomeExpenseCoveredParkingPotentialPerUnit+IncomeExpenseSurfaceParkingPotentialPerUnit+IncomeExpenseCommercialRentPotentialPerUnit","v":0},{"$f":"IncomeExpenseHousingPotentialPerRoom+IncomeExpenseCoveredParkingPotentialPerRoom+IncomeExpenseSurfaceParkingPotentialPerRoom+IncomeExpenseCommercialRentPotentialPerRoom","v":0}]
[null,"OTHER INCOME FROM OPERATIONS (excluding TIF)"]
[null,"Tenant Fees",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseOtherIncomeTenantFees)), 0, IncomeExpenseOtherIncomeTenantFees/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseOtherIncomeTenantFees)),0, IncomeExpenseOtherIncomeTenantFees/HousingIncomeTotalRooms)","v":0}]
[null,"Laundry Equipment",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseOtherIncomeLaundryEquipment)), 0, IncomeExpenseOtherIncomeLaundryEquipment/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseOtherIncomeLaundryEquipment)),0, IncomeExpenseOtherIncomeLaundryEquipment/HousingIncomeTotalRooms)","v":0}]
[null,"Other  ",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseOtherIncomeOtherTotal1)), 0, IncomeExpenseOtherIncomeOtherTotal1/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseOtherIncomeOtherTotal1)),0, IncomeExpenseOtherIncomeOtherTotal1/HousingIncomeTotalRooms)","v":0}]
[null,"Other ",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseOtherIncomeOtherTotal2)), 0, IncomeExpenseOtherIncomeOtherTotal2/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseOtherIncomeOtherTotal2)),0, IncomeExpenseOtherIncomeOtherTotal2/HousingIncomeTotalRooms)","v":0}]
[null,"Forfeited Security Deposits",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseOtherIncomeForfeitedSecurityDepositsTotal)), 0, IncomeExpenseOtherIncomeForfeitedSecurityDepositsTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseOtherIncomeForfeitedSecurityDepositsTotal)),0, IncomeExpenseOtherIncomeForfeitedSecurityDepositsTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Interest Income",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseOtherIncomeInterestIncomeTotal)), 0, IncomeExpenseOtherIncomeInterestIncomeTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseOtherIncomeInterestIncomeTotal)),0, IncomeExpenseOtherIncomeInterestIncomeTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Total Other Income",null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseOtherIncome)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseTotalOtherIncome)), 0, IncomeExpenseTotalOtherIncome/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseTotalOtherIncome)),0, IncomeExpenseTotalOtherIncome/HousingIncomeTotalRooms)","v":0}]
[null,"RENTAL LOSS"]
[null,"Rental Housing Vacancy ",null,null,null,"Vacancy Rate",null,null,null,{"$f":"(IncomeExpenseRentalHousingPotentialTotal + SUM(IncomeExpenseOtherIncome)) * IncomeExpenseRentalLossHousingVacancyRate","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseRentalLossHousingVacancyTotal)), 0, IncomeExpenseRentalLossHousingVacancyTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseRentalLossHousingVacancyTotal)), 0, IncomeExpenseRentalLossHousingVacancyTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Parking / Garage Vacancy",null,null,null,"Vacancy Rate",null,null,null,{"$f":"(IncomeExpenseCoveredParkingTotal+IncomeExpenseSurfaceParkingTotal)*IncomeExpenseRentalLossHousingParkingVacancyRate","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseRentalLossParkingVacancyTotal)), 0, IncomeExpenseRentalLossParkingVacancyTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseRentalLossParkingVacancyTotal)), 0, IncomeExpenseRentalLossParkingVacancyTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Commercial Vacancy",null,null,null,"Vacancy Rate",null,null,null,{"$f":"IncomeExpenseCommercialRentPotentialTotal*IncomeExpenseRentalLossCommercialVacancyRate","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseRentalLossCommercialVacancyTotal)), 0, IncomeExpenseRentalLossCommercialVacancyTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseRentalLossCommercialVacancyTotal)), 0, IncomeExpenseRentalLossCommercialVacancyTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseRentalLossOtherTotal1)), 0, IncomeExpenseRentalLossOtherTotal1/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseRentalLossOtherTotal1)), 0, IncomeExpenseRentalLossOtherTotal1/HousingIncomeTotalRooms)","v":0}]
[null,"Other ",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseRentalLossOtherTotal2)), 0, IncomeExpenseRentalLossOtherTotal2/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseRentalLossOtherTotal2)), 0, IncomeExpenseRentalLossOtherTotal2/HousingIncomeTotalRooms)","v":0}]
[null,"Total Rental Loss",null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseRentalLosses)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseTotalRentalLoss)), 0, IncomeExpenseTotalRentalLoss/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseTotalRentalLoss)), 0, IncomeExpenseTotalRentalLoss/HousingIncomeTotalRooms)","v":0}]
[null,"NET RENTAL INCOME"]
[null,"Net Rental Income / Total Revenue",null,null,null,null,null,null,null,{"$f":"IncomeExpenseGrossPotentialRentTotal+IncomeExpenseTotalOtherIncome-IncomeExpenseTotalRentalLoss","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0, ISBLANK(HousingIncomeTotalUnits)), 0, IF(ISBLANK(J28),0,J28/HousingIncomeTotalUnits))","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms)), 0,J28/ HousingIncomeTotalRooms)","v":0}]
[]
[null,"MANAGEMENT & OPERATING EXPENSES (M&O)"]
[null,null,null,null,null,null,null,null,null,"Total","Per Unit","Per Room","Comments",null,null,null,null,null,null,"`"]
[null,"ADMINISTRATIVE"]
[null,"Advertising and Marketing",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOAdvertisingTotal), IncomeExpenseMOAdvertisingTotal=0), 0, IncomeExpenseMOAdvertisingTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOAdvertisingTotal), IncomeExpenseMOAdvertisingTotal=0), 0, IncomeExpenseMOAdvertisingTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Property Management Fee",null,null,null,null,"% Revenue","$/Unit/Mo",null,{"$f":"IF(AND(IncomeExpenseMOPropertyManagementFeePercentofTotalRevenue<>0,IncomeExpenseMOPropertyManagementFeePercentofTotalRevenue<>\"\"),IncomeExpenseNetRentalIncomeTotal*IncomeExpenseMOPropertyManagementFeePercentofTotalRevenue,IF(AND(IncomeExpenseMOPropertyManagementFeePerUnitPercentRevenue<>0,IncomeExpenseMOPropertyManagementFeePerUnitPercentRevenue<>\"\"),IncomeExpenseNetRentalIncomeTotal*IncomeExpenseMOPropertyManagementFeePerUnitPercentRevenue,0))","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits)), 0, IncomeExpenseMOPropertyManagementFeeTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms)), 0, IncomeExpenseMOPropertyManagementFeeTotal/HousingIncomeTotalRooms)","v":0}]
[null,null,"Percent of Total Revenue (OR)",null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits=0, 0, IncomeExpenseNetRentalIncomeTotal*IncomeExpenseMOPropertyManagementFeePercentofTotalRevenue/HousingIncomeTotalUnits/12)","v":0}]
[null,null,"Per Unit Per Month",null,null,null,{"$f":"IF(IncomeExpenseNetRentalIncomeTotal=0, 0, IncomeExpenseMOPropertyManagementFeePerUnitPerMonthRevenue * HousingIncomeTotalUnits * 12/IncomeExpenseNetRentalIncomeTotal )","v":0}]
[null,"Professional Fees (Specify in Comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseMOProfessionalFeesTotal), IncomeExpenseMOProfessionalFeesTotal=0), 0, IncomeExpenseMOProfessionalFeesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOProfessionalFeesTotal), IncomeExpenseMOProfessionalFeesTotal=0), 0, IncomeExpenseMOProfessionalFeesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Applicant Screening/Collection Expense",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseMOApplicantScreeningTotal), IncomeExpenseMOApplicantScreeningTotal=0), 0, IncomeExpenseMOApplicantScreeningTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOApplicantScreeningTotal), IncomeExpenseMOApplicantScreeningTotal=0), 0, IncomeExpenseMOApplicantScreeningTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Site Office Expense (Specify in Comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseMOSiteOfficeExpenseTotal), IncomeExpenseMOSiteOfficeExpenseTotal=0), 0, IncomeExpenseMOSiteOfficeExpenseTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOSiteOfficeExpenseTotal), IncomeExpenseMOSiteOfficeExpenseTotal=0), 0, IncomeExpenseMOSiteOfficeExpenseTotal/HousingIncomeTotalRooms)","v":0}]
[null,"On-Site Management Payroll (Specify in Comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseMOOnSiteManagementPayrollTotal), IncomeExpenseMOOnSiteManagementPayrollTotal=0), 0, IncomeExpenseMOOnSiteManagementPayrollTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOOnSiteManagementPayrollTotal), IncomeExpenseMOOnSiteManagementPayrollTotal=0), 0, IncomeExpenseMOOnSiteManagementPayrollTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Other Administration (Specify in Comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,HousingIncomeTotalUnits = 0,ISBLANK(IncomeExpenseMOOtherAdministrationTotal), IncomeExpenseMOOtherAdministrationTotal=0), 0, IncomeExpenseMOOtherAdministrationTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOOtherAdministrationTotal), IncomeExpenseMOOtherAdministrationTotal=0), 0, IncomeExpenseMOOtherAdministrationTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Administrative Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseMOAdministrativeTotalDetailRows)","v":0},{"$f":"SUM(IncomeExpenseMOAdministrativePerUnitDetailRows)","v":0},{"$f":"SUM(IncomeExpenseMOAdministrativePerRoomDetailRows)","v":0}]
[null,"MAINTENANCE"]
[null,"Elevator Maintenance/Contract",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceElevatorTotal), IncomeExpenseMOMaintenanceElevatorTotal=0), 0, IncomeExpenseMOMaintenanceElevatorTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceElevatorTotal), IncomeExpenseMOMaintenanceElevatorTotal=0), 0, IncomeExpenseMOMaintenanceElevatorTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Security",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceSecurityTotal), IncomeExpenseMOMaintenanceSecurityTotal=0), 0, IncomeExpenseMOMaintenanceSecurityTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceSecurityTotal), IncomeExpenseMOMaintenanceSecurityTotal=0), 0, IncomeExpenseMOMaintenanceSecurityTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Rubbish Removal",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceRubbishRemovalTotal), IncomeExpenseMOMaintenanceRubbishRemovalTotal=0), 0, IncomeExpenseMOMaintenanceRubbishRemovalTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceRubbishRemovalTotal), IncomeExpenseMOMaintenanceRubbishRemovalTotal=0), 0, IncomeExpenseMOMaintenanceRubbishRemovalTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Other Contract Services (Includes Exterminating)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceOtherContractServices), IncomeExpenseMOMaintenanceOtherContractServices=0), 0, IncomeExpenseMOMaintenanceOtherContractServices/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceOtherContractServices), IncomeExpenseMOMaintenanceOtherContractServices=0), 0, IncomeExpenseMOMaintenanceOtherContractServices/HousingIncomeTotalRooms)","v":0}]
[null,"Maintenance/Janitor Supplies",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceSuppliesTotal), IncomeExpenseMOMaintenanceSuppliesTotal=0), 0, IncomeExpenseMOMaintenanceSuppliesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceSuppliesTotal), IncomeExpenseMOMaintenanceSuppliesTotal=0), 0, IncomeExpenseMOMaintenanceSuppliesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Grounds Maintenance",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceGroundsTotal), IncomeExpenseMOMaintenanceGroundsTotal=0), 0, IncomeExpenseMOMaintenanceGroundsTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceGroundsTotal), IncomeExpenseMOMaintenanceGroundsTotal=0), 0, IncomeExpenseMOMaintenanceGroundsTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Snow Removal",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceSnowRemovalTotal), IncomeExpenseMOMaintenanceSnowRemovalTotal=0), 0, IncomeExpenseMOMaintenanceSnowRemovalTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceSnowRemovalTotal), IncomeExpenseMOMaintenanceSnowRemovalTotal=0), 0, IncomeExpenseMOMaintenanceSnowRemovalTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Heat & A/C Repair Services",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceHVACRepairServicesTotal), IncomeExpenseMOMaintenanceHVACRepairServicesTotal=0), 0, IncomeExpenseMOMaintenanceHVACRepairServicesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceHVACRepairServicesTotal), IncomeExpenseMOMaintenanceHVACRepairServicesTotal=0), 0, IncomeExpenseMOMaintenanceHVACRepairServicesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"General Repair Services",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceGeneralRepairServicesTotal), IncomeExpenseMOMaintenanceGeneralRepairServicesTotal=0), 0, IncomeExpenseMOMaintenanceGeneralRepairServicesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceGeneralRepairServicesTotal), IncomeExpenseMOMaintenanceGeneralRepairServicesTotal=0), 0, IncomeExpenseMOMaintenanceGeneralRepairServicesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Painting/Decorating Materials",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenancePaintingDecoratingMaterialsTotal), IncomeExpenseMOMaintenancePaintingDecoratingMaterialsTotal=0), 0, IncomeExpenseMOMaintenancePaintingDecoratingMaterialsTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenancePaintingDecoratingMaterialsTotal), IncomeExpenseMOMaintenancePaintingDecoratingMaterialsTotal=0), 0, IncomeExpenseMOMaintenancePaintingDecoratingMaterialsTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Maintenance/Janitor Payroll (Specify in Comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceJanitorPayrollTotal), IncomeExpenseMOMaintenanceJanitorPayrollTotal=0), 0, IncomeExpenseMOMaintenanceJanitorPayrollTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceJanitorPayrollTotal), IncomeExpenseMOMaintenanceJanitorPayrollTotal=0), 0, IncomeExpenseMOMaintenanceJanitorPayrollTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Other Maintenance and Operating (Specify in Comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceOtherTotal), IncomeExpenseMOMaintenanceOtherTotal=0), 0, IncomeExpenseMOMaintenanceOtherTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceOtherTotal), IncomeExpenseMOMaintenanceOtherTotal=0), 0, IncomeExpenseMOMaintenanceOtherTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Maintenance Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseMOMaintenanceTotalDetailRows)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMaintenanceTotal), IncomeExpenseMOMaintenanceTotal=0), 0, IncomeExpenseMOMaintenanceTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOMaintenanceTotal), IncomeExpenseMOMaintenanceTotal=0), 0, IncomeExpenseMOMaintenanceTotal/HousingIncomeTotalRooms)","v":0}]
[null,"UTILITIES"]
[null,"Electricity",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOElectricityTotal), IncomeExpenseMOElectricityTotal=0), 0, IncomeExpenseMOElectricityTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMOElectricityTotal=0, IncomeExpenseMOElectricityTotal=0), 0, IncomeExpenseMOElectricityTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Water & Sewer",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOWaterAndSewerTotal), IncomeExpenseMOWaterAndSewerTotal=0), 0, IncomeExpenseMOWaterAndSewerTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMOWaterAndSewerTotal=0, IncomeExpenseMOWaterAndSewerTotal=0), 0, IncomeExpenseMOWaterAndSewerTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Gas and Oil",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOGasAndOilTotal), IncomeExpenseMOGasAndOilTotal=0), 0, IncomeExpenseMOGasAndOilTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMOGasAndOilTotal=0, IncomeExpenseMOGasAndOilTotal=0), 0, IncomeExpenseMOGasAndOilTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Utilities Subtotal",null,null,null,null,null,null,null,{"$f":"IF(SUM(J58:J60)=0,0,SUM(J58:J60))","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOUtilitiesTotal), IncomeExpenseMOUtilitiesTotal=0), 0, IncomeExpenseMOUtilitiesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"SUM(IncomeExpenseMOElectricityPerRoom,IncomeExpenseMOGasAndOilPerRoom,IncomeExpenseMOWaterAndSewerPerRoom)","v":0}]
[null,"SUPPORTIVE HOUSING"]
[null,"Unique Operating Expenses (Specify in comments)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOUniqueOperatingExpensesTotal), IncomeExpenseMOUniqueOperatingExpensesTotal=0), 0, IncomeExpenseMOUniqueOperatingExpensesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMOUniqueOperatingExpensesTotal=0, IncomeExpenseMOUniqueOperatingExpensesTotal=0), 0, IncomeExpenseMOUniqueOperatingExpensesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"INSURANCE"]
[null,"Property and Liability Insurance Expense",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOInsuranceTotal), IncomeExpenseMOInsuranceTotal=0), 0, IncomeExpenseMOInsuranceTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOInsuranceTotal), IncomeExpenseMOInsuranceTotal=0), 0, IncomeExpenseMOInsuranceTotal/HousingIncomeTotalRooms)","v":0}]
[null,"TOTAL MANAGEMENT AND OPERATING"]
[null,"Total Management and Operating",null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOAdministrativeTotal+IncomeExpenseMOMaintenanceTotal+IncomeExpenseMOUtilitiesTotal+IncomeExpenseMOUniqueOperatingExpensesTotal+IncomeExpenseMOInsuranceTotal","v":0},{"$f":"IF(OR(ISBLANK(HousingIncomeTotalUnits), HousingIncomeTotalUnits = 0),0,IncomeExpenseMOTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(ISBLANK(HousingIncomeTotalRooms ), HousingIncomeTotalRooms=0), 0, IncomeExpenseMOTotal/HousingIncomeTotalRooms)","v":0}]
[null,"REAL ESTATE TAXES AND RESERVES"]
[null,"Real Estate Taxes",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMORealEstateTaxesTotal), IncomeExpenseMORealEstateTaxesTotal=0), 0, IncomeExpenseMORealEstateTaxesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMORealEstateTaxesTotal=\"\", IncomeExpenseMORealEstateTaxesTotal=0), 0, IncomeExpenseMORealEstateTaxesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(IncomeExpenseMOReplacementReservePerUnit),IncomeExpenseMOReplacementReservePerUnit=0,IncomeExpenseMOReplacementReservePerUnit*HousingIncomeTotalUnits=0,ISBLANK(HousingIncomeTotalUnits)),0,IncomeExpenseMOReplacementReservePerUnit*HousingIncomeTotalUnits)","v":0},null,{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMOReplacementReserveTotal=\"\", IncomeExpenseMOReplacementReserveTotal=0), 0, IncomeExpenseMOReplacementReserveTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Miscellaneous Reserves",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOMiscellaneousReservesTotal), IncomeExpenseMOMiscellaneousReservesTotal=0), 0, IncomeExpenseMOMiscellaneousReservesTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), IncomeExpenseMOMiscellaneousReservesTotal=\"\",IncomeExpenseMOMiscellaneousReservesTotal=0), 0, IncomeExpenseMOMiscellaneousReservesTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Reserves & Escrows Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseRealEstateTaxesandReservesTotal)","v":0},{"$f":"SUM(IncomeExpenseRealEstateTaxesandReservesPerUnit)","v":0},{"$f":"SUM(IncomeExpenseRealEstateTaxesandReservesPerRoom)","v":0}]
[null,"EFFECTIVE GROSS EXPENSE"]
[null,"Effective Gross Expense",null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTotal+IncomeExpenseMOReservesAndEscrowsTotal","v":0},{"$f":"IF(ISERROR(IncomeExpenseNetRentalIncomePerUnit+IncomeExpenseMOTotalPerUnit+IncomeExpenseMOReservesAndEscrowsPerUnit),0,IncomeExpenseMOTotalPerUnit+IncomeExpenseMOReservesAndEscrowsPerUnit)","v":0},{"$f":"IF(ISERROR(IncomeExpenseNetRentalIncomePerRoom+IncomeExpenseMOTotalPerRoom+IncomeExpenseMOReservesAndEscrowsPerRoom),\"\",IncomeExpenseMOTotalPerRoom+IncomeExpenseMOReservesAndEscrowsPerRoom)","v":0}]
[null,"NET OPERATING INCOME"]
[null,"Net Operating Income",null,null,null,null,null,null,null,{"$f":"ROUND(IncomeExpenseNetRentalIncomeTotal-IncomeExpenseMOEffectiveGrossExpenseTotal,0)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits = 0, ISBLANK(HousingIncomeTotalUnits),IncomeExpenseMONetOperatingIncomeTotal=\"\",IncomeExpenseMONetOperatingIncomeTotal=0), 0, IncomeExpenseMONetOperatingIncomeTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms),IncomeExpenseMONetOperatingIncomeTotal=\"\",IncomeExpenseMONetOperatingIncomeTotal=0), 0,IncomeExpenseMONetOperatingIncomeTotal/HousingIncomeTotalRooms)","v":0}]
[null,"TEMPORARY INCOME (i.e., TIF, IRP, etc)",null,null,null,null,null,"# Years"]
[null,"TIF",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOTemporaryIncomeTIFTotal), IncomeExpenseMOTemporaryIncomeTIFTotal=0), 0, IncomeExpenseMOTemporaryIncomeTIFTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOTemporaryIncomeTIFTotal),IncomeExpenseMOTemporaryIncomeTIFTotal=0), 0, IncomeExpenseMOTemporaryIncomeTIFTotal/HousingIncomeTotalRooms)","v":0}]
[null,"Specify",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOTemporaryIncomeOtherTotal1), IncomeExpenseMOTemporaryIncomeOtherTotal1=0), 0, IncomeExpenseMOTemporaryIncomeOtherTotal1/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOTemporaryIncomeOtherTotal1),IncomeExpenseMOTemporaryIncomeOtherTotal1=0), 0, IncomeExpenseMOTemporaryIncomeOtherTotal1/HousingIncomeTotalRooms)","v":0}]
[null,"Specify",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOTemporaryIncomeOtherTotal2), IncomeExpenseMOTemporaryIncomeOtherTotal2=0), 0, IncomeExpenseMOTemporaryIncomeOtherTotal2/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOTemporaryIncomeOtherTotal2),IncomeExpenseMOTemporaryIncomeOtherTotal2=0), 0, IncomeExpenseMOTemporaryIncomeOtherTotal2/HousingIncomeTotalRooms)","v":0}]
[null,"Total Temporary Income",null,null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},{"$f":"SUM(K78:K80)","v":0},{"$f":"SUM(L78:L80)","v":0}]

{"sheet":"Mortgage Calc","index":13,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[[87,28,87,30],[88,21,88,27],[88,28,88,30],[89,24,89,30],[89,31,89,33],[77,28,77,30],[78,28,78,30],[79,28,79,30],[80,28,80,30],[81,28,81,30],[73,20,73,26],[73,27,73,29],[74,27,74,29],[75,28,75,30],[76,28,76,30],[63,18,63,28],[63,29,63,32],[63,33,63,36],[64,18,64,28],[64,29,64,32],[64,33,64,36],[61,18,61,28],[61,29,61,32],[61,33,61,36],[62,18,62,28],[62,29,62,32],[62,33,62,36],[59,18,59,28],[59,29,59,32],[59,33,59,36],[60,18,60,28],[60,29,60,32],[60,33,60,36],[3,12,4,16],[55,18,57,28],[55,29,57,32],[55,33,57,36],[58,18,58,28],[58,29,58,32],[58,33,58,36],[15,1,15,3],[16,1,16,3],[22,1,22,10],[33,1,33,10],[9,9,10,9],[9,10,10,10],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,7,10,7],[9,8,10,8],[0,1,1,10],[3,1,3,10],[4,5,4,7],[6,1,6,3],[8,1,8,10]]}
[null,"MORTGAGE CALCULATION"]
[]
[]
[null,"INCOME AVAILABLE FOR DEBT SERVICE",null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,null,null,null,null,"Change on the Cash Flow tab:",null,null,null,"Year 1","Year 15"]
[null,"Net Operating Income",null,null,null,null,"Income Inflator",{"$f":"CashFlowIncomeInflator","v":0.02},null,{"$f":"IncomeExpenseMONetOperatingIncomeTotal","v":0},{"$f":"CashFlowNetOperatingIncomeYear15","v":0}]
[null,"Temporary Income (excluding TIF)",null,null,null,null,"Expense Inflator",{"$f":"CashFlowExpenseInflator","v":0.03}]
[null,"Income Available for Debt Service",null,null,null,null,null,null,null,{"$f":"SUM(J6:J7)","v":0},{"$f":"SUM(K6:K7)","v":0}]
[null,"SUBORDINATED DEBT PAYMENTS"]
[null,null,null,null,"Check if MN Hsg","Principal","Rate","Term (Years)","Amort (Years)","Debt Service\nYear 1","Debt Service\nYear 15"]
[null,"Lender/Loan"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA46","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA47","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA48","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA49","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA50","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA51","v":0}]
[null,"Total Subordinated Debt Payments",null,null,null,null,null,null,null,{"$f":"SUM(J12:J17)","v":0},{"$f":"SUM(K12:K17)","v":0}]
[null,"Income Available after Subordinated Debt",null,null,null,null,null,null,null,{"$f":"J8-J18","v":0},{"$f":"SUM(K8-K18)","v":0}]
[null,"Minimum Debt Coverage Ratio"]
[null,"Net Income Available for Debt Service",null,null,null,null,null,null,null,{"$f":"IF(J20=0,0,J19/J20)","v":0},{"$f":"IF(K20=0,0,K19/K20)","v":0}]
[]
[null,"FIRST MORTGAGE CALCULATION"]
[null,"Lowest Income Available for Debt Service",null,null,null,null,null,null,null,null,{"$f":"MIN(J21,K21)","v":0}]
[null,"Term (Years)"]
[null,"Amortization (Years)"]
[null,"Interest Rate"]
[null,"Mortgage Insurance Premium (MIP)"]
[null,"Debt Service Constant (including MIP)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(MortgageCalcFirstMortgageCalculationInterestRate), ISBLANK(MortgageCalcFirstMortgageCalculationMIP), ISBLANK(MortgageCalcFirstMortgageCalculationAmortization)),0,PMT((MortgageCalcFirstMortgageCalculationInterestRate)/12,MortgageCalcFirstMortgageCalculationAmortization*12,-1)*12+MortgageCalcFirstMortgageCalculationMIP)","v":0}]
[null,"Maximum Calculated Mortgage",null,null,null,null,null,null,null,null,{"$f":"IF(K29=0,0,K24/K29)","v":0}]
[null,"Maximum NOI Supported Mortgage (rounded)",null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(K30,-3)","v":0},null,null,null,"`"]
[null,"Actual Mortgage if not Maximum Supported"]
[]
[null,"TIF MORTGAGE CALCULATION"]
[null,"Annual TIF Payment"]
[null,"Minimum Debt Coverage Ratio"]
[null,"Available TIF for Debt Service",null,null,null,null,null,null,null,null,{"$f":"IF(K36=0,0,K35/K36)","v":0}]
[null,"Amortization (Years)"]
[null,"Total Permanent Note Rate"]
[null,"Mortgage Insurance Premium (MIP)"]
[null,"Debt Service Constant (including MIP)",null,null,null,null,null,null,null,null,{"$f":"IF(OR(K39=0,K38=0),0,(PMT(K39/12,K38*12,-1)*12)+K40)","v":0}]
[null,"Maximum Calculated TIF Mortgage",null,null,null,null,null,null,null,null,{"$f":"IF(K41=0,0,K37/K41)","v":0}]
[null,"Maximum TIF Supported Mortgage (rounded)",null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(K42,-3)","v":0}]
[null,"Actual TIF Mortgage if not Maximum Supported"]
[null,"Combined Total Mortgage Based on Debt Coverage",null,null,null,null,null,null,null,null,{"$f":"K31+K43","v":0}]

{"sheet":"Cash Flow","index":14,"n_rows":91,"n_cols":31,"rows_kept":91,"cut":false,"hidden":false,"merged":[[6,15,6,16],[7,15,7,16],[3,19,3,20],[4,19,4,20],[5,19,5,20],[6,19,6,20],[7,19,7,20],[86,44,86,46],[87,37,87,43],[87,44,87,46],[62,34,62,44],[62,45,62,48],[58,34,58,44],[58,45,58,48],[88,40,88,46],[88,47,88,49],[76,44,76,46],[77,44,77,46],[78,44,78,46],[79,44,79,46],[80,44,80,46],[72,36,72,42],[72,43,72,45],[73,43,73,45],[74,44,74,46],[75,44,75,46],[62,49,62,52],[63,34,63,44],[63,45,63,48],[63,49,63,52],[60,34,60,44],[60,45,60,48],[60,49,60,52],[61,34,61,44],[61,45,61,48],[61,49,61,52],[58,49,58,52],[59,34,59,44],[59,45,59,48],[59,49,59,52],[2,28,3,32],[54,34,56,44],[54,45,56,48],[54,49,56,52],[57,34,57,44],[57,45,57,48],[57,49,57,52],[72,1,72,3],[61,1,61,5],[62,1,62,5],[63,1,63,5],[64,1,64,5],[65,1,65,5],[66,1,66,5],[67,1,67,5],[68,1,68,5],[69,1,69,5],[70,1,70,5],[71,1,71,5],[60,1,60,5],[49,1,49,5],[50,1,50,5],[51,2,51,7],[52,2,52,7],[53,1,53,4],[54,1,54,4],[55,1,55,4],[56,1,56,3],[56,4,56,6],[57,1,57,4],[58,1,58,4],[48,1,48,5],[23,2,23,4],[24,2,24,4],[27,1,27,5],[40,1,40,4],[41,1,41,5],[42,1,42,5],[43,1,43,5],[44,1,44,5],[45,1,45,5],[46,1,46,5],[47,1,47,5],[18,2,18,4],[0,1,1,26],[10,1,10,5],[16,2,16,4],[17,2,17,4],[3,7,3,8],[4,7,4,8],[5,7,5,8],[6,7,6,8],[7,7,7,8],[3,11,3,12],[4,11,4,12],[5,11,5,12],[6,11,6,12],[7,11,7,12],[3,15,3,16],[8,23,8,24],[3,23,3,24],[4,23,4,24],[5,23,5,24],[6,23,6,24],[7,23,7,24],[4,15,4,16],[5,15,5,16]]}
[null,"CASH FLOW"]
[]
[null,"Development Name",null,null,{"$f":"IF('Project Description'!E13:O13=\"\",\"\",'Project Description'!E13:O13)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,null,null,null,null,null,null,"Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent"]
[null,"Total Units",null,null,null,null,{"$f":"HousingIncomeTotalUnits","v":0},{"$f":"HousingIncomeRentGridUnitType1","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits1","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent1","v":0},{"$f":"HousingIncomeRentGridUnitType5","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits5","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent5","v":0},{"$f":"HousingIncomeRentGridUnitType9","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits9","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent9","v":0},{"$f":"HousingIncomeRentGridUnitType13","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits13","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent13","v":0},{"$f":"HousingIncomeRentGridUnitType17","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits17","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent17","v":0}]
[null,"Cap Rate",null,null,null,null,7.0000000000000007E-2,{"$f":"HousingIncomeRentGridUnitType2","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits2","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent2","v":0},{"$f":"HousingIncomeRentGridUnitType6","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits6","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent6","v":0},{"$f":"HousingIncomeRentGridUnitType10","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits10","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent10","v":0},{"$f":"HousingIncomeRentGridUnitType14","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits14","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent14","v":0},{"$f":"HousingIncomeRentGridUnitType18","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits18","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent18","v":0}]
[null,"Vacancy Rate / Credit Allowance",null,null,null,null,{"$f":"IncomeExpenseRentalLossHousingVacancyRate","v":0},{"$f":"HousingIncomeRentGridUnitType3","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits3","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent3","v":0},{"$f":"HousingIncomeRentGridUnitType7","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits7","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent7","v":0},{"$f":"HousingIncomeRentGridUnitType11","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits11","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent11","v":0},{"$f":"HousingIncomeRentGridUnitType15","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits15","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent15","v":0},{"$f":"HousingIncomeRentGridUnitType19","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits19","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent19","v":0}]
[null,"Income Inflator",null,null,null,null,0.02,{"$f":"HousingIncomeRentGridUnitType4","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits4","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent4","v":0},{"$f":"HousingIncomeRentGridUnitType8","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits8","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent8","v":0},{"$f":"HousingIncomeRentGridUnitType12","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits12","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent12","v":0},{"$f":"HousingIncomeRentGridUnitType16","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits16","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent16","v":0},{"$f":"HousingIncomeRentGridUnitType20","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits20","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent20","v":0}]
[null,"Expense Inflator",null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousingIncomeRentGridUnitType21","v":0},null,{"$f":"HousingIncomeRentGridNbrUnits21","v":0},{"$f":"HousingIncomeRentGridMonthlyContractRent21","v":0}]
[]
[null,"INCOME",null,null,null,null,"Initial Inflator","Future Inflator","Begin in Year","Actuals Two Years Ago","Actuals One Year Ago","Actuals Current Year","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
[null,"Rental Income",null,null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"HousingIncomeRentalHousingPotential","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearRental)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowIncomeBeginInYearRental,M12*(1+CashFlowIncomeFutureInflatorRental),M12*(1+CashFlowIncomeInitialInflatorRental)),M12*(1+CashFlowIncomeInitialInflatorRental))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Parking Income",null,null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpenseCoveredParkingTotal+IncomeExpenseSurfaceParkingTotal","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearParking)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowIncomeBeginInYearParking,M13*(1+CashFlowIncomeFutureInflatorParking),M13*(1+CashFlowIncomeInitialInflatorParking)),M13*(1+CashFlowIncomeInitialInflatorParking))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income",null,null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IF(ISBLANK('Income & Expense'!J10),0,'Income & Expense'!J10)","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearCommercial)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowIncomeBeginInYearCommercial,M14*(1+CashFlowIncomeFutureInflatorCommercial),M14*(1+CashFlowIncomeInitialInflatorCommercial)),M14*(1+CashFlowIncomeInitialInflatorCommercial))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Potential Rent",null,null,null,null,null,null,null,{"$f":"SUM(J12:J14)","v":0},{"$f":"SUM(K12:K14)","v":0},{"$f":"SUM(L12:L14)","v":0},{"$f":"SUM(M12:M14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Income from Operations (incl Laundry)",null,null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpenseTotalOtherIncome","v":0},{"$f":"IF(CashFlowIncomeBeginInYearOtherOperations<>\"\",IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowIncomeBeginInYearOtherOperations,M16*(1+CashFlowIncomeFutureInflatorOtherOperations),M16*(1+CashFlowIncomeInitialInflatorOtherOperations)),M16*(1+CashFlowIncomeInitialInflatorOtherOperations))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Other "]
[null,"  Other"]
[null,"  Other"]
[null,"Total Other Income",null,null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":0},{"$f":"SUM(K16:K19)","v":0},{"$f":"SUM(L16:L19)","v":0},{"$f":"SUM(M16:M19)","v":0},{"$f":"SUM(N16:N19)","v":0},{"$f":"SUM(O16:O19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rental Vacancy",null,null,{"$f":"IncomeExpenseRentalLossHousingVacancyRate","v":0},null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"(M12+M20)*$E$21","v":0},{"$f":"(N12+N20)*$E$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Parking Vacancy",null,null,{"$f":"IncomeExpenseRentalLossHousingParkingVacancyRate","v":0},null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"M13*$E$22","v":0},{"$f":"N13*$E$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Vacancy",null,null,{"$f":"IncomeExpenseRentalLossCommercialVacancyRate","v":0},null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"M14*$E$23","v":0},{"$f":"N14*$E$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",{"$f":"IF(IncomeExpenseRentalLossOtherDescription1=\"\",0,IncomeExpenseRentalLossOtherDescription1)","v":0},null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpenseRentalLossOtherTotal1","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearOther1)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowIncomeBeginInYearOther1,M24*(1+CashFlowIncomeFutureInflatorOther1),M24*(1+CashFlowIncomeInitialInflatorOther1)),M24*(1+CashFlowIncomeInitialInflatorOther1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",{"$f":"IF(IncomeExpenseRentalLossOtherDescription2=\"\",0,IncomeExpenseRentalLossOtherDescription2)","v":0},null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpenseRentalLossOtherTotal2","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearOther2)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowIncomeBeginInYearOther2,M25*(1+CashFlowIncomeFutureInflatorOther2),M25*(1+CashFlowIncomeInitialInflatorOther2)),M25*(1+CashFlowIncomeInitialInflatorOther2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Rental Loss",null,null,null,null,null,null,null,{"$f":"SUM(J21:J25)","v":0},{"$f":"SUM(K21:K25)","v":0},{"$f":"SUM(L21:L25)","v":0},{"$f":"SUM(M21:M25)","v":0},{"$f":"SUM(N21:N25)","v":0},{"$f":"SUM(O21:O25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Rental Income",null,null,null,null,null,null,null,{"$f":"(J15+J20)-J26","v":0},{"$f":"(K15+K20)-K26","v":0},{"$f":"(L15+L20)-L26","v":0},{"$f":"(M15+M20)-M26","v":0},{"$f":"(N15+N20)-N26","v":0},{"$f":"(O15+O20)-O26","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EXPENSES"]
[null,"Property Management Fee",null,null,{"$f":"IF(M27=0,0,M29/M27)","v":0},null,{"$f":"$G$8","v":0.02},null,null,null,null,null,{"$f":"IncomeExpenseMOPropertyManagementFeeTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearPropertyManagementFee)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearPropertyManagementFee,M29*(1+CashFlowExpensesFutureInflatorPropertyManagementFee),M29*(1+CashFlowExpensesInitialInflatorPropertyManagementFee)),M29*(1+CashFlowExpensesInitialInflatorPropertyManagementFee))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administrative Expenses (less Prop Mgmt Fee)",null,null,null,null,{"$f":"$G$9","v":0.03},null,null,null,null,null,{"$f":"IncomeExpenseMOAdministrativeTotal-IncomeExpenseMOPropertyManagementFeeTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearAdministrativeExpenses)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearAdministrativeExpenses,M30*(1+CashFlowExpensesFutureInflatorAdministrativeExpenses),M30*(1+CashFlowExpensesInitialInflatorAdministrativeExpenses)),M30*(1+CashFlowExpensesInitialInflatorAdministrativeExpenses))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"`"]
[null,"Maintenance Expenses",null,null,null,null,0.03,null,null,null,null,null,{"$f":"IncomeExpenseMOMaintenanceTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearMaintenanceExpenses)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearMaintenanceExpenses,M31*(1+CashFlowExpensesFutureInflatorMaintenanceExpenses),M31*(1+CashFlowExpensesInitialInflatorMaintenanceExpenses)),M31*(1+CashFlowExpensesInitialInflatorMaintenanceExpenses))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilities",null,null,null,null,0.03,null,null,null,null,null,{"$f":"IncomeExpenseMOUtilitiesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearUtilities,M32*(1+CashFlowExpensesFutureInflatorUtilities),M32*(1+CashFlowExpensesInitialInflatorUtilities)),M32*(1+CashFlowExpensesInitialInflatorUtilities))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unique Operating Expenses",null,null,null,null,0.03,null,null,null,null,null,{"$f":"IncomeExpenseMOUniqueOperatingExpensesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUniqueOperatingExpenses)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearUniqueOperatingExpenses,M33*(1+CashFlowExpensesFutureInflatorUniqueOperatingExpenses),M33*(1+CashFlowExpensesInitialInflatorUniqueOperatingExpenses)),M33*(1+CashFlowExpensesInitialInflatorUniqueOperatingExpenses))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,"M&O/DU/Mo:",{"$f":"IF(G5=0,0,(SUM(M29:M34)/G5))/12","v":0},null,{"$f":"G9","v":0.03},null,null,null,null,null,{"$f":"IncomeExpenseMOInsuranceTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearInsurance)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearInsurance,M34*(1+CashFlowExpensesFutureInflatorInsurance),M34*(1+CashFlowExpensesInitialInflatorInsurance)),M34*(1+CashFlowExpensesInitialInflatorInsurance))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Taxes",null,null,null,null,0.03,null,null,null,null,null,{"$f":"IncomeExpenseMORealEstateTaxesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearRealEstateTaxes)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearRealEstateTaxes,M35*(1+CashFlowExpensesFutureInflatorRealEstateTaxes),M35*(1+CashFlowExpensesInitialInflatorRealEstateTaxes)),M35*(1+CashFlowExpensesInitialInflatorRealEstateTaxes))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves",null,"Reserves/Unit:",{"$f":"IF(G5=0, 0, M36/G5)","v":0},null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOReplacementReserveTotal+IncomeExpenseMOMiscellaneousReservesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearReserves)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearReserves,M36*(1+CashFlowExpensesFutureInflatorReserves),M36*(1+CashFlowExpensesInitialInflatorReserves)),M36*(1+CashFlowExpensesInitialInflatorReserves))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Effective Gross Expense",null,null,{"$f":"IF(M27=0,0,M37/M27)","v":0},null,null,null,null,{"$f":"SUM(J29:J36)","v":0},{"$f":"SUM(K29:K36)","v":0},{"$f":"SUM(L29:L36)","v":0},{"$f":"SUM(M29:M36)","v":0},{"$f":"SUM(N29:N36)","v":0},{"$f":"SUM(O29:O36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Operating Income",null,null,null,null,null,null,null,{"$f":"J27-J37","v":0},{"$f":"K27-K37","v":0},{"$f":"L27-L37","v":0},{"$f":"M27-M37","v":0},{"$f":"N27-N37","v":0},{"$f":"O27-O37","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Temporary Income",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseMOTemporaryIncomeOtherTotal1, IncomeExpenseMOTemporaryIncomeOtherTotal2)","v":0},{"$f":"$M$39","v":0},{"$f":"$M$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Temporary Income - TIF",null,null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTemporaryIncomeTIFTotal","v":0},{"$f":"M40","v":0},{"$f":"N40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income for Debt Service",null,null,null,null,null,null,null,{"$f":"SUM(J38:J40)","v":0},{"$f":"SUM(K38:K40)","v":0},0,{"$f":"M38+M39+M40","v":0},{"$f":"N38+N39+N40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEBT SERVICE"]
[null,{"$f":"IF(Controls!BL63,\"MN Housing 1st Mortgage\", \"First Mortgage\")","v":"First Mortgage"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Amortization!B17:B28)","v":0},{"$f":"$M43","v":0},{"$f":"$M43","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TIF Supported Mortgage",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Amortization!P17:P28)","v":0},{"$f":"M44","v":0},{"$f":"N44","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIP",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ROUND(Amortization!AB17,)),0,ROUND(Amortization!AB17,))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!N44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!N44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!O44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!O44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!P44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!P44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Q44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Q44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!R44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!R44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!S44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!S44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!T44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!T44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!U44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!U44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!V44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!V44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!W44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!W44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!X44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!X44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Y44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Y44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Z44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Z44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!AA44)-COLUMN('Cash Flow'!$N$44))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!AA44)-COLUMN('Cash Flow'!$N$44))*12,0))","v":0}]
[null,{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsLenderLoan1=\"\",\"\",MortgageCalcSubordinatedDebtPaymentsLenderLoan1)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalcSubordinatedDebtPaymentsAnnualDebtService1","v":0},{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsAmort1>=VALUE(RIGHT(N$11,LEN(N$11)-5)),MortgageCalcSubordinatedDebtPaymentsAnnualDebtService1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsLenderLoan2=\"\",\"\",MortgageCalcSubordinatedDebtPaymentsLenderLoan2)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalcSubordinatedDebtPaymentsAnnualDebtService2","v":0},{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsAmort2>=VALUE(RIGHT(N$11,LEN(N$11)-5)),MortgageCalcSubordinatedDebtPaymentsAnnualDebtService2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsLenderLoan3=\"\",\"\",MortgageCalcSubordinatedDebtPaymentsLenderLoan3)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalcSubordinatedDebtPaymentsAnnualDebtService3","v":0},{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsAmort3>=VALUE(RIGHT(N$11,LEN(N$11)-5)),MortgageCalcSubordinatedDebtPaymentsAnnualDebtService3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsLenderLoan4=\"\",\"\",MortgageCalcSubordinatedDebtPaymentsLenderLoan4)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalcSubordinatedDebtPaymentsAnnualDebtService4","v":0},{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsAmort4>=VALUE(RIGHT(N$11,LEN(N$11)-5)),MortgageCalcSubordinatedDebtPaymentsAnnualDebtService4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsLenderLoan5=\"\",\"\",MortgageCalcSubordinatedDebtPaymentsLenderLoan5)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalcSubordinatedDebtPaymentsAnnualDebtService4","v":0},{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsAmort5>=VALUE(RIGHT(N$11,LEN(N$11)-5)),MortgageCalcSubordinatedDebtPaymentsAnnualDebtService5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsLenderLoan6=\"\",\"\",MortgageCalcSubordinatedDebtPaymentsLenderLoan6)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalcSubordinatedDebtPaymentsAnnualDebtService6","v":0},{"$f":"IF(MortgageCalcSubordinatedDebtPaymentsAmort6>=VALUE(RIGHT(N$11,LEN(N$11)-5)),MortgageCalcSubordinatedDebtPaymentsAnnualDebtService6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other"]
[null,"Other"]
[null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"SUM(J43:J53)","v":0},{"$f":"SUM(K43:K53)","v":0},{"$f":"SUM(L43:L53)","v":0},{"$f":"SUM(M43:M53)","v":0},{"$f":"SUM(N43:N53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service Coverage",null,null,null,null,null,null,null,{"$f":"IF(J54=0,0,J41/J54)","v":0},{"$f":"IF(K54=0,0,K41/K54)","v":0},{"$f":"IF(L54=0,0,L41/L54)","v":0},{"$f":"IF(M54=0,0,M41/M54)","v":0},{"$f":"IF(N54=0,0,N41/N54)","v":0},{"$f":"IF(O54=0,0,O41/O54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow",null,null,null,null,null,null,null,{"$f":"J41-J54","v":0},{"$f":"K41-K54","v":0},{"$f":"L41-L54","v":0},{"$f":"M41-M54","v":0},{"$f":"N41-N54","v":0},{"$f":"O41-O54","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Funds from Debt Services Reserve",null,null,"Enter this amt in Dev Costs, Reserves",null,null,{"$f":"SUM(M57:AA57)","v":0},null,{"$f":"IF(J56<0,ABS(J56), 0)","v":0},{"$f":"IF(K56<0,ABS(K56), 0)","v":0},{"$f":"IF(L56<0,ABS(L56), 0)","v":0},{"$f":"IF(M56<0,ABS(M56), 0)","v":0},{"$f":"IF(N56<0,ABS(N56), 0)","v":0},{"$f":"IF(O56<0,ABS(O56), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Cash Flow",null,null,null,null,null,null,null,{"$f":"J56+J57","v":0},{"$f":"K56+K57","v":0},{"$f":"L56+L57","v":0},{"$f":"M56+M57","v":0},{"$f":"N56+N57","v":0},{"$f":"O56+O57","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Debt Service Coverage",null,null,null,null,null,null,null,{"$f":"IF(J54>0,(J41+J57)/J54,0)","v":0},{"$f":"IF(K54>0,(K41+K57)/K54,0)","v":0},{"$f":"IF(L54>0,(L41+L57)/L54,0)","v":0},{"$f":"IF(M54>0,(M41+M57)/M54,0)","v":0},{"$f":"IF(N54>0,(N41+N57)/N54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenses to be paid from Available Cash",null,null,null,null,"Amount","Rate"]
[]
[]
[]
[null,"Deferred Developer Fee",null,null,null,null,{"$f":"SourcesPermanentCapitalAmount21","v":0},0,null,null,null,null,{"$f":"MAX(0,MIN(M58-M62-M63-M64,M80+M81))","v":0},{"$f":"MAX(0,MIN(N58-N62-N63-N64,N80+N81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Deferred Loans","Rate"]
[null,"Minnesota Housing Cash Flow Note",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M56-SUM(M62:M71)>50000,MIN((M88+M89),(M56-SUM(M62:M71)-50000)*20%),0)","v":0},{"$f":"IF(N56-SUM(N62:N71)>50000,MIN((N88+N89),(N56-SUM(N62:N71)-50000)*20%),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow",null,null,null,null,null,null,null,{"$f":"J58-(SUM(J62:J72))","v":0},{"$f":"K58-(SUM(K62:K72))","v":0},{"$f":"L58-(SUM(L62:L72))","v":0},{"$f":"M58-(SUM(M62:M72))","v":0},{"$f":"N58-(SUM(N62:N72))","v":0},{"$f":"O58-(SUM(O62:O72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"Deferred Developer Fee Payments"]
[null,null,null,null,"Beginning Balance",null,null,null,null,null,null,null,{"$f":"G65","v":0},{"$f":"M83","v":0},{"$f":"N83","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest",null,null,null,null,null,null,{"$f":"H65","v":0},{"$f":"M80*$L$81","v":0},{"$f":"N80*$L$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Payment",null,null,null,null,null,null,null,{"$f":"-M65","v":0},{"$f":"-N65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ending Balance",null,null,null,null,null,null,null,{"$f":"SUM(M80:M82)","v":0},{"$f":"SUM(N80:N82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Cash Flow Loans"]
[null,null,null,null,"Beginning Balance",null,null,null,null,null,null,null,{"$f":"G72","v":0},{"$f":"M91","v":0},{"$f":"N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest",null,null,null,null,null,null,{"$f":"H72","v":0},{"$f":"M88*$L$89","v":0},{"$f":"N88*$L$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Payment",null,null,null,null,null,null,null,{"$f":"-M72","v":0},{"$f":"-N72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ending Balance",null,null,null,null,null,null,null,{"$f":"SUM(M88:M90)","v":0},{"$f":"SUM(N88:N90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Development Costs","index":15,"n_rows":132,"n_cols":20,"rows_kept":132,"cut":false,"hidden":false,"merged":[[87,33,87,35],[88,26,88,32],[88,33,88,35],[89,29,89,35],[89,36,89,38],[77,33,77,35],[78,33,78,35],[79,33,79,35],[80,33,80,35],[81,33,81,35],[73,25,73,31],[73,32,73,34],[74,32,74,34],[75,33,75,35],[76,33,76,35],[63,23,63,33],[63,34,63,37],[63,38,63,41],[64,23,64,33],[64,34,64,37],[64,38,64,41],[61,23,61,33],[61,34,61,37],[61,38,61,41],[62,23,62,33],[62,34,62,37],[62,38,62,41],[59,23,59,33],[59,34,59,37],[59,38,59,41],[60,23,60,33],[60,34,60,37],[60,38,60,41],[3,17,4,21],[55,23,57,33],[55,34,57,37],[55,38,57,41],[58,23,58,33],[58,34,58,37],[58,38,58,41],[125,1,125,2],[125,4,125,5],[126,1,126,2],[126,4,126,5],[122,1,122,2],[122,4,122,5],[123,1,123,2],[123,4,123,5],[124,1,124,2],[124,4,124,5],[118,1,118,2],[118,3,118,5],[72,3,72,5],[73,3,73,5],[74,3,74,5],[81,3,81,5],[88,3,88,5],[100,1,100,2],[100,3,100,5],[109,1,109,3],[116,1,116,2],[116,3,116,5],[117,1,117,2],[117,3,117,5],[71,3,71,5],[0,1,1,13],[8,1,8,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[22,3,22,5],[23,3,23,5],[31,3,31,5],[32,3,32,5],[59,3,59,5]]}
[null,"DEVELOPMENT COSTS"]
[]
[]
[null,null,null,null,null,null,null,"Total Costs","Per Unit","4%\nCredit Basis","9%\nCredit Basis","Historic\nCredits Basis","Inter-med. Costs","Comments",null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"ACQUISITION or REFINANCE EXISTING DEBT"]
[null,"Land",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceLandTotalCosts)), 0, DevelopmentCostsAcquisitionOrRefinanceLandTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Existing Structures",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionoRefinanceExistingStructuresTotalCosts)), 0, DevelopmentCostsAcquisitionoRefinanceExistingStructuresTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Demolition",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceDemolitionTotalCosts)), 0, DevelopmentCostsAcquisitionOrRefinanceDemolitionTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Acquisition/Refinance Subtotal",null,null,null,null,null,{"$f":"SUM(H6:H8)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceSubTotalCosts)), 0, DevelopmentCostsAcquisitionOrRefinanceSubTotalCosts/HousingIncomeTotalUnits)","v":0},{"$f":"SUM(J7:J8)","v":0},{"$f":"SUM(K7:K8)","v":0},{"$f":"SUM(L7:L8)","v":0}]
[null,"Special Assessments",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceSpecialAssessmentsTotalCosts)), 0, DevelopmentCostsAcquisitionOrRefinanceSpecialAssessmentsTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceOtherTotalCosts1)), 0, DevelopmentCostsAcquisitionOrRefinanceOtherTotalCosts1/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceOtherTotalCosts2)), 0, DevelopmentCostsAcquisitionOrRefinanceOtherTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,"Holding Costs",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceHoldingCostsTotalCosts1)), 0, DevelopmentCostsAcquisitionOrRefinanceHoldingCostsTotalCosts1/HousingIncomeTotalUnits)","v":0}]
[null,"Holding Costs",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsAcquisitionOrRefinanceHoldingCostsTotalCosts2)), 0, DevelopmentCostsAcquisitionOrRefinanceHoldingCostsTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,"Acquisition/Refinance Total",null,null,null,null,null,{"$f":"SUM(H9:H14)","v":0},{"$f":"SUM(I9:I14)","v":0},{"$f":"SUM(J9:J14)","v":0},{"$f":"SUM(K9:K14)","v":0},{"$f":"SUM(L9:L14)","v":0}]
[null,"CONSTRUCTION"]
[null,"New Construction"]
[null,"Residential",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewResidentialTotalCosts)), 0, DevelopmentCostsConstructionNewResidentialTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Garages",null,null,"$ per stall:",{"$f":"IF(OR(PropertyInformationCoveredParkingSpaces=\"\", PropertyInformationCoveredParkingSpaces),0,DevelopmentCostsConstructionNewGaragesTotalCosts/PropertyInformationCoveredParkingSpaces)","v":0},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewGaragesTotalCosts)), 0, DevelopmentCostsConstructionNewGaragesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Accessory Structures",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewAccessoryStructuresTotalCosts)), 0, DevelopmentCostsConstructionNewAccessoryStructuresTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"On Site Work",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewOnSiteWorkTotalCosts)), 0, DevelopmentCostsConstructionNewOnSiteWorkTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Off Site Work",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewOffSiteWorkTotalCosts)), 0, DevelopmentCostsConstructionNewOffSiteWorkTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewOtherTotalCosts1)), 0, DevelopmentCostsConstructionNewOtherTotalCosts1/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionNewOtherTotalCosts2)), 0, DevelopmentCostsConstructionNewOtherTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,"New Construction Subtotal",null,null,null,null,null,{"$f":"SUM(H18:H24)","v":0},{"$f":"SUM(I18:I24)","v":0},{"$f":"SUM(J18:J24)","v":0},{"$f":"SUM(K18:K24)","v":0},{"$f":"SUM(L18:L24)","v":0}]
[null,"Rehabilitation"]
[null,"Residential",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationResidentialTotalCosts)), 0, DevelopmentCostsConstructionRehabilitationResidentialTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Garages",null,null,"$ per stall",{"$f":"IF(OR(PropertyInformationCoveredParkingSpaces=\"\", PropertyInformationCoveredParkingSpaces=0),0,DevelopmentCostsConstructionRehabilitationGaragesTotalCosts/PropertyInformationCoveredParkingSpaces)","v":0},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationGaragesTotalCosts)), 0, DevelopmentCostsConstructionRehabilitationGaragesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Accessory Structures",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationAccessoryStructuresTotalCosts)), 0, DevelopmentCostsConstructionRehabilitationAccessoryStructuresTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"On Site Work",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationOnSiteWorkTotalCosts)), 0, DevelopmentCostsConstructionRehabilitationOnSiteWorkTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Off Site Work",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationOffSiteWorkTotalCosts)), 0, DevelopmentCostsConstructionRehabilitationOffSiteWorkTotalCosts/HousingIncomeTotalUnits)","v":0},null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationOtherTotalCost1)), 0, DevelopmentCostsConstructionRehabilitationOtherTotalCost1/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionRehabilitationOtherTotalCosts2)), 0, DevelopmentCostsConstructionRehabilitationOtherTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,"Rehabilitation Subtotal",null,null,null,null,null,{"$f":"SUM(H27:H33)","v":0},{"$f":"SUM(I27:I33)","v":0},{"$f":"SUM(J27:J33)","v":0},{"$f":"SUM(K27:K33)","v":0},{"$f":"SUM(L27:L33)","v":0}]
[null,"New and Rehabilitation Subtotal",null,null,null,null,null,{"$f":"H25+H34","v":0},{"$f":"I25+I34","v":0},{"$f":"J25+J34","v":0},{"$f":"K25+K34","v":0},{"$f":"L25+L34","v":0}]
[null,"General Requirements",null,null,{"$f":"IF(DevelopmentCostsConstructionGeneralRequirementsLimit > 0.06, \"Above Std.\",\"\")","v":""},{"$f":"IF(OR(H$35=\"\",H$35=0, H36=\"\", H36=0),0, H36/H$35)","v":0},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionGeneralRequirementsTotalCosts)), 0, DevelopmentCostsConstructionGeneralRequirementsTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Contractor's Overhead",null,null,{"$f":"IF(DevelopmentCostsConstructionContractorsOverHeadLimit>0.02, \"Above Std.\",\"\")","v":""},{"$f":"IF(OR(H$35=\"\",H$35=0, H37=\"\", H37=0),0, H37/H$35)","v":0},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionContractorsOverheadTotalCosts)), 0, DevelopmentCostsConstructionContractorsOverheadTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Contractor's Profit",null,null,{"$f":"IF(DevelopmentCostsConstructionContractorsProfitLimit>0.06, \"Above Std.\",\"\")","v":""},{"$f":"IF(OR(H$35=\"\",H$35=0, H38=\"\", H38=0),0, H38/H$35)","v":0},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionContractorsProfitTotalCosts)), 0, DevelopmentCostsConstructionContractorsProfitTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Construction Contract Amount",null,null,null,{"$f":"IF(SUM(F36:F38)>0.14,\"Over Limit\",\"\")","v":""},null,{"$f":"SUM(H35:H38)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionContractAmountTotalCosts)), 0, DevelopmentCostsConstructionContractAmountTotalCosts/HousingIncomeTotalUnits)","v":0},{"$f":"SUM(J35:J38)","v":0},{"$f":"SUM(K35:K38)","v":0},{"$f":"SUM(L35:L38)","v":0}]
[null,"Construction Contingency",null,null,null,{"$f":"IF(H39=0,0,H40/H39)","v":0},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionContingencyTotalCosts)), 0, DevelopmentCostsConstructionContingencyTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Total Construction Costs",null,null,null,null,null,{"$f":"H39+H40","v":0},{"$f":"I39+I40","v":0},{"$f":"J39+J40","v":0},{"$f":"K39+K40","v":0},{"$f":"L39+L40","v":0}]
[null,"ENVIRONMENTAL ABATEMENT"]
[null,"Soil Abatement",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsEnvironmentalAbatementSoilTotalCosts)), 0, DevelopmentCostsEnvironmentalAbatementSoilTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Lead Abatement",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsEnvironmentalAbatementLeadTotalCosts)), 0, DevelopmentCostsEnvironmentalAbatementLeadTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Asbestos Abatement",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsEnvironmentalAbatementAsbestosTotalCosts)), 0, DevelopmentCostsEnvironmentalAbatementAsbestosTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsEnvironmentalAbatementOtherTotalCosts)), 0, DevelopmentCostsEnvironmentalAbatementOtherTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Abatement Contingency (Agency determined)",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsEnvironmentalAbatementContingencyTotalCosts)), 0, DevelopmentCostsEnvironmentalAbatementContingencyTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Abatement Total",null,null,null,null,null,{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},{"$f":"SUM(K43:K47)","v":0},{"$f":"SUM(L43:L47)","v":0}]
[null,"PROFESSIONAL FEES"]
[null,"Architect's Fee Total",null,null,null,{"$f":"IF((H39-H57-H58)=0,0,D50/(H39-H57-H58))","v":0}]
[null,"Architect's Fee - Design",null,null,null,null,null,{"$f":"ROUNDUP(D50*0.75,0)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts)), 0, DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Architect's Fee - Supervision",null,null,null,null,null,{"$f":"ROUNDDOWN(D50*0.25,0)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesArchitectsSupervisionTotalCosts)), 0, DevelopmentCostsProfessionalFeesArchitectsSupervisionTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Architect's Reimburseables",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesArchitectsReimburseablesTotalCosts)), 0, DevelopmentCostsProfessionalFeesArchitectsReimburseablesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Marketing",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesMarketingTotalCosts)), 0, DevelopmentCostsProfessionalFeesMarketingTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Surveys",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesSurveysTotalCosts)), 0, DevelopmentCostsProfessionalFeesSurveysTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Soil Borings",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesSoilBoringsTotalCosts)), 0, DevelopmentCostsProfessionalFeesSoilBoringsTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Payment & Performance Bond Premium",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesPaymentAndPerformanceBondPremiumTotalCosts)), 0, DevelopmentCostsProfessionalFeesPaymentAndPerformanceBondPremiumTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Building Permit(s)",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesBuildingPermitsTotalCosts)), 0, DevelopmentCostsProfessionalFeesBuildingPermitsTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Sewer-Water Access Charge",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesSewerWaterAccessChargeTotalCosts)), 0, DevelopmentCostsProfessionalFeesSewerWaterAccessChargeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Local Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesOtherLocalTotalCosts)), 0, DevelopmentCostsProfessionalFeesOtherLocalTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Appraisal Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesAppraisalTotalCosts)), 0, DevelopmentCostsProfessionalFeesAppraisalTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Energy Audit",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesEnergyAuditTotalCosts)), 0, DevelopmentCostsProfessionalFeesEnergyAuditTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Energy Consultant",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesEnergyConsultantTotalCosts)), 0, DevelopmentCostsProfessionalFeesEnergyConsultantTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Environmental Assessment",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesEnvironmentalAssessmentTotalCosts)), 0, DevelopmentCostsProfessionalFeesEnvironmentalAssessmentTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Cost Certification/Audit",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesCostCertificationAuditTotalCosts)), 0, DevelopmentCostsProfessionalFeesCostCertificationAuditTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Market Study",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesCostMarketStudyTotalCosts)), 0, DevelopmentCostsProfessionalFeesCostMarketStudyTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Tax Credit Fees (% of credits)",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesCostTaxCreditFeesTotalCosts)), 0, DevelopmentCostsProfessionalFeesCostTaxCreditFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Compliance Fees (1st year)",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesCostComplianceFeesTotalCosts)), 0, DevelopmentCostsProfessionalFeesCostComplianceFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Furnishings and Equipment",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(H69)), 0, H69/HousingIncomeTotalUnits)","v":0}]
[null,"Legal Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesCostLegalFeesTotalCosts)), 0, DevelopmentCostsProfessionalFeesCostLegalFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Relocation Costs",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesCostRelocationTotalCosts)), 0, DevelopmentCostsProfessionalFeesCostRelocationTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesOtherTotalCosts1)), 0, DevelopmentCostsProfessionalFeesOtherTotalCosts1/HousingIncomeTotalUnits)","v":0}]
[null,"Other Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesOtherTotalCosts2)), 0, DevelopmentCostsProfessionalFeesOtherTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,"Other Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesOtherTotalCosts3)), 0, DevelopmentCostsProfessionalFeesOtherTotalCosts3/HousingIncomeTotalUnits)","v":0}]
[null,"Other Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesOtherTotalCosts4)), 0, DevelopmentCostsProfessionalFeesOtherTotalCosts4/HousingIncomeTotalUnits)","v":0}]
[null,"Professional Fees Total",null,null,null,null,null,{"$f":"SUM(H50:H75)","v":0},{"$f":"SUM(I50:I75)","v":0},{"$f":"SUM(J50:J75)","v":0},0,0]
[null,"DEVELOPER FEE"]
[null,"Developer Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeDeveloperTotalCosts)), 0, DevelopmentCostsDeveloperFeeDeveloperTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Processing Agent",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeProcessingAgentTotalCosts)), 0, DevelopmentCostsDeveloperFeeProcessingAgentTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Owner's Construction Representative",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(H80)), 0, H80/HousingIncomeTotalUnits)","v":0}]
[null,"Other Consultant Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeOtherConsutantFeesTotalCosts)), 0, DevelopmentCostsDeveloperFeeOtherConsutantFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeOtherTotalCosts)), 0, DevelopmentCostsDeveloperFeeOtherTotalCosts/HousingIncomeTotalUnits)","v":0},null,null,null,null,null,{"$f":"IF(OR(E83=\"over limit\",D83=\"over limit\"),\"Max Developer Fee\",\"\")","v":""}]
[null,"Developer Fee Total",null,{"$f":"IF(AND(DevelopmentTeamGeneralContractorIdentityOfInterest=\"Yes\", DevelopmentCostsDeveloperFeeTotalCosts+DevelopmentCostsConstructionGeneralRequirementsTotalCosts+DevelopmentCostsConstructionContractorsProfitTotalCosts+DevelopmentCostsConstructionContractorsOverheadTotalCosts>(DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts)*0.2), \"Over Limit\", \"\")","v":""},{"$f":"IF(ISERR(IF(DevelopmentCostsDeveloperFeeTotalLimit>(IF(HousingIncomeTotalUnits>50,50,HousingIncomeTotalUnits)*0.15 + IF(HousingIncomeTotalUnits>50,(HousingIncomeTotalUnits-50)*0.08,0))/HousingIncomeTotalUnits,\"Over Limit\",\"\")),\"\",IF(DevelopmentCostsDeveloperFeeTotalLimit>(IF(HousingIncomeTotalUnits>50,50,HousingIncomeTotalUnits)*0.15 + IF(HousingIncomeTotalUnits>50,(HousingIncomeTotalUnits-50)*0.08,0))/HousingIncomeTotalUnits,\"Over Limit\",\"\"))","v":""},{"$f":"IF(OR(DevelopmentCostsTotalDevelopmentCosts=\"\", DevelopmentCostsDeveloperFeeTotalCosts=\"\",DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts=0),0,DevelopmentCostsDeveloperFeeTotalCosts/(DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts))","v":0},null,{"$f":"SUM(H78:H82)","v":0},{"$f":"SUM(I78:I82)","v":0},{"$f":"SUM(J78:J82)","v":0},{"$f":"SUM(K78:K82)","v":0},{"$f":"SUM(L78:L82)","v":0},null,null,{"$f":"IF(E83=\"over limit\",IF(HousingIncomeTotalUnits>50,((50*0.15)+((HousingIncomeTotalUnits-50)*0.08))/HousingIncomeTotalUnits,15%),\"\")","v":""},{"$f":"IF(E83=\"over limit\",ROUNDDOWN((DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts)*O83,),)","v":0}]
[null,"SYNDICATOR/INVESTOR FEES",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D83=\"over limit\",P84/(DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts),\"\")","v":""},{"$f":"IF(D83=\"over limit\",(DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts)*20%-(DevelopmentCostsConstructionGeneralRequirementsTotalCosts+DevelopmentCostsConstructionContractorsOverheadTotalCosts+DevelopmentCostsConstructionContractorsProfitTotalCosts),)","v":0},{"$f":"IF(P84>0,\"identity of interest\",\"\")","v":""}]
[null,"Organization Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsSyndicatorInvestorFeesOrganizationTotalCosts)), 0, DevelopmentCostsSyndicatorInvestorFeesOrganizationTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Bridge Loan",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeBridgeLoanTotalCosts)), 0, DevelopmentCostsDeveloperFeeBridgeLoanTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Tax Opinion",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeTaxOpinionTotalCosts)), 0, DevelopmentCostsDeveloperFeeTaxOpinionTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Due Diligence Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeDueDiligenceFeesTotalCosts)), 0, DevelopmentCostsDeveloperFeeDueDiligenceFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsSyndicatorInvestorFeesOtherTotalCosts)), 0, DevelopmentCostsSyndicatorInvestorFeesOtherTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Syndicator/Investor Fees Total",null,null,null,null,null,{"$f":"SUM(H85:H89)","v":0},{"$f":"SUM(I85:I89)","v":0},{"$f":"SUM(J85:J89)","v":0},{"$f":"SUM(K85:K89)","v":0},{"$f":"SUM(L85:L89)","v":0}]
[null,"FINANCING COSTS"]
[null,"Construction Period Costs"]
[null,"Hazard and Liability Insurance",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionHazardInsuranceTotalCosts)), 0, DevelopmentCostsFinancingConstructionHazardInsuranceTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Construction Interest at:",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionInterestTotalCosts)), 0, DevelopmentCostsFinancingConstructionInterestTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Builder's Risk Insurance",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionBuildersRiskInsuranceTotalCosts)), 0, DevelopmentCostsFinancingConstructionBuildersRiskInsuranceTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Taxes During Construction",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionTaxesDuringConstructionTotalCosts)), 0, DevelopmentCostsFinancingConstructionTaxesDuringConstructionTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Minnesota Housing Bridge Loan Origination Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionBridgeLoanTotalCosts)), 0, DevelopmentCostsFinancingConstructionBridgeLoanTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Construction Loan Origination Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionLoanOriginationFeeTotalCosts)), 0, DevelopmentCostsFinancingConstructionLoanOriginationFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Minnesota Housing Construction Oversight Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionOversightFeeTotalCosts)), 0, DevelopmentCostsFinancingConstructionOversightFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Inspection Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionOtherInspectionFeeTotalCosts)), 0, DevelopmentCostsFinancingConstructionOtherInspectionFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionFinancingCostsOtherTotalCosts)), 0, DevelopmentCostsConstructionFinancingCostsOtherTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Permanent Financing Costs"]
[null,"Minnesota Housing 1st Mortgage Application Fee",null,null,null,null,null,{"$f":"IF(Controls!BL63=TRUE,250,0)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Minnesota Housing 1st Mortgage Origination Fee",null,null,null,null,null,{"$f":"IF(Controls!BL63=TRUE,IF(IF(SourcesPermanentCapitalAmount1 >5000000,(5000000*0.02)+(SourcesPermanentCapitalAmount1 -5000000)*0.01,SourcesPermanentCapitalAmount1 *0.02)<25000,25000,IF(SourcesPermanentCapitalAmount1 >5000000,(5000000*0.02)+(SourcesPermanentCapitalAmount1 -5000000)*0.01,SourcesPermanentCapitalAmount1 *0.02)),0)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermMNFirstMortgageOriginationFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermMNFirstMortgageOriginationFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"HUD/FHA MIP",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermHUDFHAMIPTotalCosts)), 0, DevelopmentCostsFinancingCostsPermHUDFHAMIPTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"HUD/FHA Exam Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermHUDFHAExamFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermHUDFHAExamFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"HUD/FHA Inspection Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermHUDFHAInspInspectionFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermHUDFHAInspInspectionFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Permanent Origination Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermOtherPermanentOriginationFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermOtherPermanentOriginationFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Mortgage Insurance Premium",null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK('Mortgage Calc'!K32),'Mortgage Calc'!K31*MortgageCalcFirstMortgageCalculationMIP,'Mortgage Calc'!K32*MortgageCalcFirstMortgageCalculationMIP)+IF(ISBLANK('Mortgage Calc'!K44),'Mortgage Calc'!K43*MortgageCalcTIFMortgageCalculationMortgageInsurancePremium,'Mortgage Calc'!K44*MortgageCalcTIFMortgageCalculationMortgageInsurancePremium),)","v":0},{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermMortgageInsurancePremiumTotalCosts)), 0, DevelopmentCostsFinancingCostsPermMortgageInsurancePremiumTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Bond Issuance Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermBondIssuanceFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermBondIssuanceFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Bond Counsel",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermBoundCounselTotalCosts)), 0, DevelopmentCostsFinancingCostsPermBoundCounselTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Underwriter Counsel",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermUnderwriterCounselTotalCosts)), 0, DevelopmentCostsFinancingCostsPermUnderwriterCounselTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Trustee Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermTrusteeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermTrusteeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Rating Agency",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermRatingAgencyTotalCosts)), 0, DevelopmentCostsFinancingCostsPermRatingAgencyTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Bond Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermOtherBondFeesTotalCosts)), 0, DevelopmentCostsFinancingCostsPermOtherBondFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Title and Recording",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermTitleandRecordingTotalCosts)), 0, DevelopmentCostsFinancingCostsPermTitleandRecordingTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsPermanentFinancingCostsOtherTotalCosts1)), 0, DevelopmentCostsPermanentFinancingCostsOtherTotalCosts1/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsPermanentFinancingCostsOtherTotalCosts2)), 0, DevelopmentCostsPermanentFinancingCostsOtherTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsPermanentFinancingCostsOtherTotalCosts3)), 0, DevelopmentCostsPermanentFinancingCostsOtherTotalCosts3/HousingIncomeTotalUnits)","v":0}]
[null,"Financing Costs Total",null,null,null,null,null,{"$f":"SUM(H93:H119)","v":0},{"$f":"SUM(I93:I119)","v":0},{"$f":"SUM(J93:J119)","v":0},{"$f":"SUM(K93:K119)","v":0},{"$f":"SUM(L93:L119)","v":0}]
[null,"TOTAL MORTGAGEABLE COSTS",null,null,null,null,null,{"$f":"H15+H41+H48+H76+H83+H90+H120","v":0},{"$f":"I15+I41+I48+I76+I83+I90+I120","v":0},{"$f":"J15+J41+J48+J76+J83+J90+J120","v":0},{"$f":"K15+K41+K48+K76+K83+K90+K120","v":0},{"$f":"L15+L41+L48+L76+L83+L90+L120","v":0}]
[null,"RESERVES AND NON-MORTGAGEABLE COSTS"]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsReservesNonMortgageableTotalCosts1)), 0, DevelopmentCostsReservesNonMortgageableTotalCosts1/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsReservesNonMortgageableTotalCosts2)), 0, DevelopmentCostsReservesNonMortgageableTotalCosts2/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsReservesNonMortgageableTotalCosts3)), 0, DevelopmentCostsReservesNonMortgageableTotalCosts3/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsReservesNonMortgageableTotalCosts4)), 0, DevelopmentCostsReservesNonMortgageableTotalCosts4/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsReservesNonMortgageableTotalCosts5)), 0, DevelopmentCostsReservesNonMortgageableTotalCosts5/HousingIncomeTotalUnits)","v":0}]
[null,"Non-Mortgageable Costs Total",null,null,null,null,null,{"$f":"SUM(H123:H127)","v":0},{"$f":"SUM(I123:I127)","v":0},{"$f":"SUM(J123:J127)","v":0},{"$f":"SUM(K123:K127)","v":0},{"$f":"SUM(L123:L127)","v":0}]
[null,"TOTAL DEVELOPMENT COST"]
[null,"Total Development Costs",null,null,null,null,null,{"$f":"DevelopmentCostsMortgageableTotalCosts+DevelopmentCostsReservesNonMortgageableTotalCosts","v":0},{"$f":"SUM(I121+I128)","v":0}]
[null,"Total Basis for Tax Credits",null,null,null,null,null,null,null,{"$f":"SUM(J121+J128)","v":0},{"$f":"SUM(K121+K128)","v":0},{"$f":"SUM(L121+L128)","v":0}]
[null,"Total Intermediary Costs",null,null,"% of total",{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsTotalIntermediaryCosts/DevelopmentCostsTotalDevelopmentCosts)","v":0},null,{"$f":"Controls_DevelopmentCostsTotalIntermediaryCosts","v":0}]

{"sheet":"Sources","index":16,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":false,"merged":[[92,10,92,15],[95,10,95,15],[109,10,109,15],[110,10,110,15],[89,29,89,35],[89,36,89,38],[75,33,75,35],[76,33,76,35],[77,33,77,35],[78,33,78,35],[79,33,79,35],[80,33,80,35],[81,33,81,35],[87,33,87,35],[88,26,88,32],[88,33,88,35],[63,23,63,33],[63,34,63,37],[63,38,63,41],[64,23,64,33],[64,34,64,37],[64,38,64,41],[73,25,73,31],[73,32,73,34],[74,32,74,34],[60,23,60,33],[60,34,60,37],[60,38,60,41],[61,23,61,33],[61,34,61,37],[61,38,61,41],[62,23,62,33],[62,34,62,37],[62,38,62,41],[4,17,5,21],[55,23,57,33],[55,34,57,37],[55,38,57,41],[58,23,58,33],[58,34,58,37],[58,38,58,41],[59,23,59,33],[59,34,59,37],[59,38,59,41],[104,1,104,2],[104,4,104,5],[104,10,104,15],[105,1,105,2],[105,4,105,5],[105,10,105,15],[102,1,102,2],[102,4,102,5],[102,10,102,15],[103,1,103,2],[103,4,103,5],[103,10,103,15],[108,1,108,2],[108,4,108,5],[108,10,108,15],[109,1,109,2],[109,4,109,5],[110,1,110,2],[110,4,110,5],[106,1,106,2],[106,4,106,5],[106,10,106,15],[107,1,107,2],[107,4,107,5],[107,10,107,15],[100,1,100,2],[100,4,100,5],[100,10,100,15],[101,1,101,2],[101,4,101,5],[101,10,101,15],[98,1,98,2],[98,4,98,5],[98,10,98,15],[99,1,99,2],[99,4,99,5],[99,10,99,15],[94,1,94,2],[94,4,94,5],[94,10,94,15],[95,1,95,2],[95,4,95,5],[97,1,97,2],[97,4,97,5],[88,1,88,2],[88,4,88,5],[88,10,88,15],[93,1,93,2],[93,4,93,5],[93,10,93,15],[89,1,89,2],[90,1,90,2],[89,4,89,5],[90,4,90,5],[91,1,91,2],[92,1,92,2],[91,4,91,5],[92,4,92,5],[89,10,89,15],[90,10,90,15],[91,10,91,15],[86,1,86,2],[86,4,86,5],[86,10,86,15],[87,1,87,2],[87,4,87,5],[87,10,87,15],[84,1,84,2],[84,4,84,5],[84,10,84,15],[85,1,85,2],[85,4,85,5],[85,10,85,15],[82,1,82,2],[82,4,82,5],[82,10,82,15],[83,1,83,2],[83,4,83,5],[83,10,83,15],[80,1,80,2],[80,4,80,5],[80,10,80,15],[81,1,81,2],[81,4,81,5],[81,10,81,15],[78,1,78,2],[78,4,78,5],[78,10,78,15],[79,1,79,2],[79,4,79,5],[79,10,79,15],[76,1,76,2],[76,4,76,5],[76,10,76,15],[77,1,77,2],[77,4,77,5],[77,10,77,15],[74,1,74,2],[74,4,74,5],[74,10,74,15],[75,1,75,2],[75,4,75,5],[75,10,75,15],[72,1,72,2],[72,4,72,5],[72,10,72,15],[73,1,73,2],[73,4,73,5],[73,10,73,15],[70,1,70,2],[70,4,70,5],[70,10,70,15],[71,1,71,2],[71,4,71,5],[68,1,68,2],[68,4,68,5],[68,10,68,15],[69,1,69,2],[69,4,69,5],[69,10,69,15],[66,1,66,2],[66,4,66,5],[66,10,66,15],[67,1,67,2],[67,4,67,5],[67,10,67,15],[64,1,64,2],[64,4,64,5],[65,1,65,2],[65,4,65,5],[63,1,63,15],[60,4,60,9],[62,1,62,15],[55,1,55,15],[52,2,52,8],[53,2,53,8],[56,2,56,8],[57,2,57,8],[58,2,58,8],[59,2,59,8],[44,1,44,3],[44,4,44,6],[44,11,44,13],[45,11,45,13],[47,1,47,15],[49,1,49,3],[42,1,42,3],[42,4,42,6],[42,11,42,13],[43,1,43,3],[43,4,43,6],[43,11,43,13],[37,1,37,3],[39,1,39,15],[40,1,40,3],[40,4,40,6],[40,11,40,13],[41,1,41,3],[41,4,41,6],[41,11,41,13],[31,1,31,3],[31,11,31,15],[32,1,32,3],[32,11,32,15],[35,1,35,3],[35,11,35,15],[28,1,28,3],[28,11,28,15],[29,1,29,3],[29,11,29,15],[30,1,30,3],[30,11,30,15],[33,11,33,15],[34,11,34,15],[33,1,33,3],[34,1,34,3],[25,1,25,3],[25,11,25,15],[26,1,26,3],[26,11,26,15],[27,1,27,3],[27,11,27,15],[22,1,22,3],[22,11,22,15],[23,1,23,3],[23,11,23,15],[24,1,24,3],[24,11,24,15],[19,1,19,3],[19,11,19,15],[20,1,20,3],[20,11,20,15],[21,1,21,3],[21,11,21,15],[16,1,16,3],[16,11,16,15],[17,1,17,3],[17,11,17,15],[18,1,18,3],[18,11,18,15],[14,1,14,3],[14,11,14,15],[15,1,15,3],[15,11,15,15],[7,1,7,3],[7,9,7,15],[8,1,8,3],[8,9,8,15],[9,1,9,3],[9,9,9,15],[0,1,1,15],[4,1,4,15],[5,1,5,3],[5,9,5,15],[6,1,6,3],[6,9,6,15],[10,1,10,3],[10,9,10,15],[13,1,13,15]]}
[null,"SOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[null,"Total Development Cost from Development Costs tab:",null,null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentCosts","v":0}]
[null,"CONSTRUCTION SOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Name of Source",null,null,"Term","Rate","Amount","Per Unit","Committed","Notes"]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesConstructionAmount1/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesConstructionAmount2/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesConstructionAmount3/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesConstructionAmount4/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesConstructionAmount5/HousingIncomeTotalUnits)","v":0}]
[null,"Total Construction Financing",null,null,null,null,{"$f":"SUM(G7:G11)","v":0},{"$f":"SUM(H7:H11)","v":0}]
[]
[null,"PERMANENT CAPITAL SOURCES OF FUNDING"]
[null,"Name of Source",null,null,"Term","Rate","Amount","Per Unit","Committed","Include in HTC Gap","End Loan","Notes\n(Enter info about status and estimated timing of funding)"]
[null,{"$f":"IF(Controls_FundingRequestMNHousingFirstMortgageCheckboxValue=TRUE,\"Minnesota Housing First Mortgage\",\"First Mortgage\")","v":"First Mortgage"},null,null,{"$f":"MortgageCalcFirstMortgageCalculationTerm","v":0},{"$f":"MortgageCalcFirstMortgageCalculationInterestRate","v":0},{"$f":"IF(ISBLANK(MortgageCalcActualMortgageNotMaximumSupported),MortgageCalcNOISupportedMartgage,MortgageCalcActualMortgageNotMaximumSupported)+IF(ISBLANK(MortgageCalcActualTIFMortgageNotMaximumSupported),MortgageCalcMaximumTIFSupportedMortgage,MortgageCalcActualTIFMortgageNotMaximumSupported)","v":0},{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount1/HousingIncomeTotalUnits)","v":0}]
[null,"General Partner Cash",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount2/HousingIncomeTotalUnits)","v":0}]
[null,"Syndication Proceeds",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount3/HousingIncomeTotalUnits)","v":0}]
[null,"State Historic Proceeds",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount4/HousingIncomeTotalUnits)","v":0}]
[null,"Federal Historic Proceeds",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount5/HousingIncomeTotalUnits)","v":0}]
[null,"Deferred Loan Request",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount6/HousingIncomeTotalUnits)","v":0}]
[null,"Sales Tax Rebate",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount7/HousingIncomeTotalUnits)","v":0}]
[null,"Energy Rebates",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount8/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount9/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount10/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount11/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount12/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount13/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount14/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount15/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount16/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount17/HousingIncomeTotalUnits)","v":0},null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount18/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount19/HousingIncomeTotalUnits)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount20/HousingIncomeTotalUnits)","v":0}]
[null,"Deferred Developer Fee",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesPermanentCapitalAmount21/HousingIncomeTotalUnits)","v":0}]
[null,"Total Permanent Financing",null,null,null,null,{"$f":"SUM(G16:G36)","v":0},{"$f":"SUM(H16:H36)","v":0}]
[null,"FUNDING GAP REMAINING",null,null,null,null,{"$f":"G4-G37","v":0},{"$f":"IF(HousingIncomeTotalUnits=0,0,G38/HousingIncomeTotalUnits)","v":0}]
[]
[null,"PROPOSED RENTAL ASSISTANCE OR OPERATING SUBSIDY FUNDING"]
[null,"Type of Source",null,null,"Name of Source",null,null,"OS Funding Use","Term","# of Units","Annual Amount","Per Unit",null,null,"Committed"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistUnits1 = 0, 0, SourcesRentAssistAmount1/SourcesRentAssistUnits1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistUnits2 = 0, 0, SourcesRentAssistAmount2/SourcesRentAssistUnits2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistUnits3 = 0, 0, SourcesRentAssistAmount3/SourcesRentAssistUnits3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SourcesRentAssistUnits4 = 0, 0, SourcesRentAssistAmount4/SourcesRentAssistUnits4)","v":0}]
[null,"Total Proposed Rental Assistance or Operating Subsidy Funding",null,null,null,null,null,null,null,{"$f":"SUM(J42:J45)","v":0},{"$f":"SUM(K42:K45)","v":0},{"$f":"SUM(L42:L45)","v":0}]
[]
[null,"ADDITIONAL COSTS NOT INCLUDED IN TOTAL DEVELOPMENT COST"]
[null,"Minnesota Housing 1st Mortgage Escrow Requirements",null,null,null,null,null,null,null,"Amount"]
[null,"Operating Deficit Escrow",null,null,null,null,null,null,null,{"$f":"IF(Controls_FundingRequestMNHousingFirstMortgageCheckboxValue = TRUE, SourcesPermanentCapitalAmount1*0.03, 0)","v":0}]
[null,"Insurance Escrow"]
[null,"Tax Escrow"]
[null,"Other"]
[null,"Other"]
[]
[null,"MAXIMUM ALLOWABLE RETURN ON EQUITY"]
[null,null,"Developments with syndication proceeds",null,null,null,null,null,null,{"$f":"IF(B57=\"Yes\",(SourcesPermanentCapitalAmount3 + SourcesPermanentCapitalAmount2)*0.15,0)","v":0}]
[null,null,"Developments with no syndication proceeds",null,null,null,null,null,null,{"$f":"IF(B58=\"Yes\",('Development Costs'!H121 - DevelopmentCostsDeveloperFeeTotalCosts)*0.015,0)","v":0}]
[null,null,"Developments with de minimus amount of syndication proceeds",null,null,null,null,null,null,{"$f":"IF(B59=\"Yes\",IF(SourcesPermanentCapitalAmount3 < 'Development Costs'!H121*0.01,('Development Costs'!H121 - DevelopmentCostsDeveloperFeeTotalCosts)*0.015,(SourcesPermanentCapitalAmount3 + SourcesPermanentCapitalAmount2)*0.015),0)","v":0}]
[null,null,"Manual Entry"]
[null,null,null,"Explain:"]
[]
[null,"FLOW OF FUNDS"]
[null,"In each column of the Flow of Funds, Total All Sources and Total Uses must be equal."]
[null,"Name of Source",null,"Amount","Closing",null,"During Const","End of Const","Stabilization","Cash Flow","Comment"]
[null,"CONSTRUCTION SOURCES"]
[null,{"$f":"IF(D67>0,B7,\"\")","v":""},null,{"$f":"SourcesConstructionAmount1","v":0}]
[null,{"$f":"IF(D68>0,B8,\"\")","v":""},null,{"$f":"SourcesConstructionAmount2","v":0}]
[null,{"$f":"IF(D69>0,B9,\"\")","v":""},null,{"$f":"SourcesConstructionAmount3","v":0}]
[null,{"$f":"IF(D70>0,B10,\"\")","v":""},null,{"$f":"SourcesConstructionAmount4","v":0}]
[null,{"$f":"IF(D71>0,B11,\"\")","v":""},null,{"$f":"SourcesConstructionAmount5","v":0}]
[null,"PERMANENT SOURCES",null,"Amount","Closing",null,"During Const","End of Const","Stabilization","Cash Flow","Comment"]
[null,{"$f":"IF(SourcesPermanentCapitalAmount1>0,SourcesPermanentCapitalName1,\"\")","v":""},null,{"$f":"IF(SourcesPermanentCapitalAmount1>0,SourcesPermanentCapitalAmount1,0)","v":0}]
[null,{"$f":"IF($G17>0,$B17,\"\")","v":""},null,{"$f":"IF(SourcesPermanentCapitalAmount2>0,SourcesPermanentCapitalAmount2,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount3>0,SourcesPermanentCapitalAmount3,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount4>0,SourcesPermanentCapitalAmount4,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount5>0,SourcesPermanentCapitalAmount5,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount6>0,SourcesPermanentCapitalAmount6,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount7>0,SourcesPermanentCapitalAmount7,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount8>0,SourcesPermanentCapitalAmount8,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount9>0,SourcesPermanentCapitalAmount9,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount10>0,SourcesPermanentCapitalAmount10,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount11>0,SourcesPermanentCapitalAmount11,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount12>0,SourcesPermanentCapitalAmount12,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount13>0,SourcesPermanentCapitalAmount13,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount14>0,SourcesPermanentCapitalAmount14,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount15>0,SourcesPermanentCapitalAmount15,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount16>0,SourcesPermanentCapitalAmount16,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount17>0,SourcesPermanentCapitalAmount17,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount18>0,SourcesPermanentCapitalAmount18,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount19>0,SourcesPermanentCapitalAmount19,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount20>0,SourcesPermanentCapitalAmount20,0)","v":0}]
[null,"",null,{"$f":"IF(SourcesPermanentCapitalAmount21>0,SourcesPermanentCapitalAmount21,0)","v":0}]
[null,"Total Construction Sources",null,{"$f":"SUM(D67:D71)","v":0},{"$f":"SUM(E67:F71)","v":0},null,{"$f":"SUM(G67:G71)","v":0},{"$f":"SUM(H67:H71)","v":0},{"$f":"SUM(I67:I71)","v":0},{"$f":"SUM(J67:J71)","v":0}]
[null,"Total Perm Sources",null,{"$f":"SUM(D73:D93)","v":0},{"$f":"SUM(E73:F93)","v":0},null,{"$f":"SUM(G73:G93)","v":0},{"$f":"SUM(H73:H93)","v":0},{"$f":"SUM(I73:I93)","v":0},{"$f":"SUM(J73:J93)","v":0}]
[null,"Total All Sources",null,{"$f":"D94+D95","v":0},{"$f":"E94+E95","v":0},null,{"$f":"G94+G95","v":0},{"$f":"H94+H95","v":0},{"$f":"I94+I95","v":0},{"$f":"J94+J95","v":0}]
[]
[null,"USES",null,"Amount","Closing",null,"During Const","End of Const","Stabilization","Cash Flow","Comment"]
[null,"Acquistion",null,{"$f":"DevelopmentCostsAcquisitionRefinanceTotalCosts","v":0}]
[null,"New Construction",null,{"$f":"DevelopmentCostsConstructionNewSubTotalCosts","v":0}]
[null,"Rehab",null,{"$f":"DevelopmentCostsConstructionRehabSubTotalCosts","v":0}]
[null,"Contractor Fees",null,{"$f":"SUM(DevelopmentCostsConstructionContractTotalCostsRange)","v":0}]
[null,"Contingency",null,{"$f":"DevelopmentCostsConstructionContingencyTotalCosts","v":0}]
[null,"Environmental Abatement",null,{"$f":"DevelopmentCostsEnvironmentalAbatementTotalCosts","v":0}]
[null,"Professional Fees (Soft Costs)",null,{"$f":"DevelopmentCostsProfessionalFeesTotalCosts","v":0}]
[null,"Developer Fee",null,{"$f":"DevelopmentCostsDeveloperFeeTotalCosts","v":0}]
[null,"Syndication Fees",null,{"$f":"DevelopmentCostsSyndicatorFeeTotalCosts","v":0}]
[null,"Financing Fees",null,{"$f":"DevelopmentCostsFinancingTotalCosts","v":0}]
[null,"Reserves",null,{"$f":"DevelopmentCostsReservesNonMortgageableTotalCosts","v":0}]
[null,"Total Uses",null,{"$f":"SUM(D99:D109)","v":0},{"$f":"SUM(E99:F109)","v":0},null,{"$f":"SUM(G99:G109)","v":0},{"$f":"SUM(H99:H109)","v":0},{"$f":"SUM(I99:I109)","v":0},{"$f":"SUM(J99:J109)","v":0}]
[null,"Difference",null,null,{"$f":"+E96-E110","v":0},null,{"$f":"+G96-G110","v":0},{"$f":"+H96-H110","v":0},{"$f":"+I96-I110","v":0},{"$f":"+J96-J110","v":0}]

{"sheet":"HTC Info","index":17,"n_rows":89,"n_cols":16,"rows_kept":89,"cut":false,"hidden":false,"merged":[[88,29,88,31],[89,22,89,28],[89,29,89,31],[90,25,90,31],[90,32,90,34],[78,29,78,31],[79,29,79,31],[80,29,80,31],[81,29,81,31],[82,29,82,31],[74,21,74,27],[74,28,74,30],[75,28,75,30],[76,29,76,31],[77,29,77,31],[64,19,64,29],[64,30,64,33],[64,34,64,37],[65,19,65,29],[65,30,65,33],[65,34,65,37],[62,19,62,29],[62,30,62,33],[62,34,62,37],[63,19,63,29],[63,30,63,33],[63,34,63,37],[60,19,60,29],[60,30,60,33],[60,34,60,37],[61,19,61,29],[61,30,61,33],[61,34,61,37],[3,13,4,17],[56,19,58,29],[56,30,58,33],[56,34,58,37],[59,19,59,29],[59,30,59,33],[59,34,59,37],[90,1,90,4],[90,5,90,7],[90,8,90,12],[84,8,84,9],[66,1,66,4],[67,1,67,4],[68,1,68,4],[69,1,69,4],[70,1,70,4],[71,1,71,4],[75,2,85,2],[65,1,65,4],[54,1,54,4],[55,1,55,4],[56,1,56,4],[57,1,57,4],[58,1,58,4],[59,1,59,4],[60,1,60,4],[61,1,61,4],[62,1,62,4],[63,1,63,4],[64,1,64,4],[53,1,53,4],[39,5,39,6],[39,7,40,11],[41,5,41,6],[42,5,42,6],[43,5,43,8],[44,5,44,6],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,3,50,4],[50,10,50,11],[32,3,32,6],[32,8,32,11],[0,1,1,11],[25,2,25,5],[29,4,29,5],[31,3,31,6],[31,8,31,11],[24,1,24,5],[11,1,11,11]]}
[null,"HOUSING TAX CREDIT INFORMATION"]
[]
[]
[null,"Credit Type (Check all that apply)",null,null,null,null,null,"Project Located in:",null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,null,"Newly constructed and not federally subsidized",null,null,null,null,null,"Difficult Development Area"]
[null,null,"Newly constructed and federally subsidized",null,null,null,null,null,"State Designated Basis Boost"]
[null,null,"Rehabilitation expenditures not federally subsidized"]
[null,null,"Rehabilitation expenditures federally subsidized"]
[null,null,"Existing Building"]
[null,null,"Allocation subject to non profit set aside under sec. 42(h)(5)"]
[]
[null,"Minimum Set-Aside  (At this time the Owner \"irrevocably\" elects one of the minimum set-aside requirements stated by Section 42 of the Internal Revenue Code)"]
[null,null,"20% of the units serving households at 50% of the area median"]
[null,null,"40% of the units serving households at 60% of the area median"]
[null,null,"N/A"]
[]
[null,"TENANT FACILITIES / AMENITIES"]
[null,"Common Space - Non Unit",null,null,null,null,"Sq Ft","Fee","Included in Basis?"]
[null,"Parking / Garages",null,null,null,null,{"$f":"PropertyInformationParkingSpacesGrossSquareFeetTotal","v":0}]
[null,"Storage Lockers",null,null,null,null,{"$f":"PropertyInformationStorageLockersGrossSquareFeet","v":0}]
[null,"Community Space",null,null,null,null,{"$f":"PropertyInformationCommunitySpaceGrossSquareFeet","v":0}]
[null,"Swimming Pool",null,null,null,null,{"$f":"PropertyInformationSwimmingPoolGrossSquareFeet","v":0}]
[null,"Community Service Facility",null,null,null,null,{"$f":"PropertyInformationCommunityServiceFacilityGrossSquareFeet","v":0}]
[null,"Office",null,null,null,null,{"$f":"PropertyInformationOfficeGrossSquareFeet","v":0}]
[null,"Commercial Kitchen or Food Service Space (for supportive or senior housing)",null,null,null,null,{"$f":"PropertyInformationCommercialKitchenGrossSquareFeet","v":0}]
[null,"Other",null,null,null,null,{"$f":"PropertyInformationOtherGrossSquareFeet","v":0}]
[]
[null,"OTHER BASIS CONSIDERATIONS"]
[null,"Will any of the project financing be treated as or considered to be a Federal Grant or Tax-Exempt obligation"]
[null,"     (Code Sec. 103)?"]
[null,"If yes, provide the following information"]
[null,"Source of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Amount"]
[null,null,null,"Select one of the following:",null,null,null,null,"Select one of the following:"]
[null,null,null,null,"N/A",null,null,null,null,"N/A"]
[null,null,null,null,"4% credit",null,null,null,null,"4% credit"]
[null,null,null,null,"Subtract from basis",null,null,null,null,"Subtract from basis"]
[]
[null,"TAX EXEMPT BOND FINANCING"]
[null,"Are tax exempt bonds to be issued?",null,null,null,null,null,{"$f":"IF(AND(HTCInfoTaxExemtBondYes=TRUE, Controls_HTCInfoCreditTypeStateBasisBoostCheckboxValue=TRUE), \"State Designated Basis Boost is not eligible if Tax Exempt Bonds to be issued. Please unselect SDBB on Property Info tab.\",\"\")","v":""}]
[null,"If yes, complete the following:"]
[null,"Total Aggregate Basis"]
[null,"Total Tax Exempt Bonds"]
[null,"Name of Bond Issuer"]
[null,"Date of allocation of bond volume cap"]
[]
[null,"ACQUISITION/REHABILITATION"]
[null,"Total Rehabilitation Expense",null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsConstructionRehabSubTotalCosts","v":0}]
[null,"Lowest average rehabilitation attributable qualified basis per low income unit/building"]
[null,"Average rehabilitation expense per low income unit per project",null,null,null,null,null,null,null,null,{"$f":"IF(Controls_HousingIncomeTotalHTCUnits=0,0,DevelopmentCostsConstructionRehabSubTotalCosts/Controls_HousingIncomeTotalHTCUnits)","v":0}]
[null,"Adjusted basis",null,null,null,"x 20% =",null,null,null,null,{"$f":"HTCInfoAcquisitionRehabAdjustedBasis*0.2","v":0}]
[]
[null,"BUILDING GRID",null,null,null,"Column 2","Column 3","Column 4","Column 5","Column 6","Column 7","Column 8"]
[null,"Address of Building (list all buildings separately)",null,null,null,"Date of Substantial Rehab by Seller","Date of Acquisition by Seller","Date of Original Certificate of Occupancy","Actual / Proposed Date of Rehab by Applicant","Number of Years Between Placed in Service (later of column 2, 3 or 4) and Rehab","Is 10 year rule violated for this project?","Average rehabilitation attributable qualified basis per low income unit for this buidling"]
[null,{"$f":" IF(ISBLANK(Building1Address), \"\",Building1Address)","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(I55), I55=0),0,DATEDIF(MAX(F55:H55),I55,\"y\"))","v":0},{"$f":"IF(OR(J55=\"\", J55=0),0,IF(J55>=10, \"No\",\"Yes\"))","v":0}]
[null,{"$f":" IF(ISBLANK(Building2Address), \"\",Building2Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building3Address), \"\",Building3Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building4Address), \"\",Building4Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building5Address), \"\",Building5Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building6Address), \"\",Building6Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building7Address), \"\",Building7Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building8Address), \"\",Building8Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building9Address), \"\",Building9Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building10Address), \"\",Building10Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building11Address), \"\",Building11Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building12Address), \"\",Building12Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building13Address), \"\",Building13Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building14Address), \"\",Building14Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building15Address), \"\",Building15Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building16Address), \"\",Building16Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building17Address), \"\",Building17Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,{"$f":" IF(ISBLANK(Building18Address), \"\",Building18Address)","v":""},null,null,null,null,null,null,null,0,0]
[null,"Total Buildings",null,null,{"$f":"COUNTA(B55:B72)-COUNTBLANK(B55:B72)","v":0}]
[]
[null,"If less than 10 years since last placed in service, is the project eligible for:"]
[]
[null,null,null,"Exemption under 42(d)(2)(D)",null,null,"Exemptions for certain transfers, including but not limited to buildings placed in"]
[null,null,null,null,null,null,"service by government  or nonprofit, or buildings acquired through foreclosure."]
[]
[null,null,null,"Exemption under 42(d)(6)(A)",null,null,"Exemption for state- or federally-assisted building."]
[]
[null,null,null,"Waiver under 42(d)(6)(B)",null,null,"Waiver for buildings acquired from insured depository instuitions in default."]
[null,null,null,null,null,null,"     If eligible for waiver, what is actual or proposed  waiver date?"]
[null,null,null,"N/A"]
[null,"If eligible for waiver under 42(d)(6)(B), what is the actual or proposed waiver date?"]
[]
[]
[]
[null,null,null,"Please refer to IRS section 42 for complete details about eligibility under these rules."]

{"sheet":"Determination of Credit","index":18,"n_rows":115,"n_cols":14,"rows_kept":115,"cut":false,"hidden":false,"merged":[[114,4,114,5],[10,1,10,6],[11,1,11,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[88,27,88,29],[89,20,89,26],[89,27,89,29],[90,23,90,29],[64,17,64,27],[64,28,64,31],[60,17,60,27],[60,28,60,31],[63,1,63,6],[64,1,64,6],[114,8,114,9],[108,4,108,5],[109,4,109,5],[110,4,110,5],[111,4,111,5],[112,4,112,5],[3,11,4,15],[56,17,58,27],[56,28,58,31],[56,32,58,35],[59,17,59,27],[59,28,59,31],[59,32,59,35],[64,32,64,35],[65,17,65,27],[65,28,65,31],[65,32,65,35],[62,17,62,27],[62,28,62,31],[62,32,62,35],[63,17,63,27],[63,28,63,31],[63,32,63,35],[93,4,93,5],[60,1,60,6],[61,1,61,6],[62,1,62,6],[86,1,86,9],[88,3,88,4],[90,1,90,7],[60,32,60,35],[61,17,61,27],[61,28,61,31],[61,32,61,35],[90,30,90,32],[78,27,78,29],[79,27,79,29],[80,27,80,29],[81,27,81,29],[82,27,82,29],[74,19,74,25],[74,26,74,28],[75,26,75,28],[76,27,76,29],[77,27,77,29],[91,4,91,5],[92,4,92,5],[113,4,113,5],[107,4,107,5],[94,4,94,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[98,4,98,5],[99,4,99,5],[100,4,100,5],[103,1,103,7],[104,4,104,5],[105,4,105,5],[106,4,106,5],[101,4,101,5],[75,9,77,9],[77,4,77,5],[59,1,59,6],[35,1,35,2],[0,1,1,9],[3,1,3,9],[9,7,9,8],[13,1,13,9],[25,1,25,9],[53,1,53,6],[42,7,42,8],[44,1,44,9],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[52,1,52,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[51,1,51,6]]}
[null,"DETERMINATION OF CREDIT"]
[]
[]
[null,"PROJECT APPLICABLE FRACTION",null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Type of Residential Rental Units",null,null,null,null,null,"# of Units","Sq Ft"]
[null,"HTC Low Income Units",null,null,null,null,null,{"$f":"Controls_HousingIncomeUnitRentGridTotalHTCUnits","v":0},{"$f":"Controls_HousingIncomeUnitRentGridTotalHTCUnitsSqFt","v":0}]
[null,"Market Rate Units / Non-HTC Units",null,null,null,null,null,{"$f":"Controls_DeterminationOfCreditMarketRateUnitsTotal","v":0},{"$f":"Controls_DeterminationOfCreditMarketRateSqFtTotal","v":0}]
[null,"Total # HTC Low Income + Market Rate",null,null,null,null,null,{"$f":"SUM(H6:H7)","v":0},{"$f":"SUM(I6:I7)","v":0}]
[null,"Unit and Area Fractions",null,null,null,null,null,{"$f":"IF(H8=0,0,H6/H8)","v":0},{"$f":"IF(I8=0,0,I6/I8)","v":0}]
[null,"Applicable Fraction (Lesser of Unit or Area Fraction)",null,null,null,null,null,{"$f":"MIN(H9:I9)","v":0}]
[null,"Employee / Common Space Units",null,null,null,null,null,{"$f":"Controls_DeterminationOfCreditCommonSpaceUnitsTotal","v":0},{"$f":"Controls_DeterminationOfCreditCommonSpaceSqFtTotal","v":0}]
[null,"Total Number and Square Feet of Units",null,null,null,null,null,{"$f":"H6+H7+H11","v":0},{"$f":"I6+I7+I11","v":0}]
[]
[null,"HISTORIC CREDITS"]
[null,null,null,null,null,null,null,"State","Federal"]
[null,"Total Historic Basis",null,null,null,null,null,{"$f":"DevelopmentCostsTotalBasisForHistoricTaxCredits","v":0},{"$f":"DevelopmentCostsTotalBasisForHistoricTaxCredits","v":0}]
[null,"Rebates"]
[null,"Qualified Rehabilitation Expenditures",null,null,null,null,null,{"$f":"H16-H17","v":0},{"$f":"I16-I17","v":0}]
[null,"Applicable Percentage",null,null,null,null,null,0.2,0.2]
[null,"Historic Tax Credits",null,null,null,null,null,{"$f":"H18*H19","v":0},{"$f":"I18*I19","v":0}]
[null,"Investor Ownership Percentage"]
[null,"Investor Tax Credits",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(H20), ISBLANK(H21)), 0, H20*H21)","v":0},{"$f":"IF(OR(ISBLANK(I20), ISBLANK(I21)),0,I20*I21)","v":0}]
[null,"Equity Factor"]
[null,"Historic Credit Syndication Proceeds",null,null,null,null,null,{"$f":"H22*H23","v":0},{"$f":"I22*I23","v":0}]
[]
[null,"TAX CREDIT BASIS CALCULATION"]
[null,null,null,null,null,null,null,0.04,0.09,"Total"]
[null,"Total Basis",null,null,null,null,null,{"$f":"DevelopmentCostsTotalBasisFor4PercentTaxCredits","v":0},{"$f":"DevelopmentCostsTotalBasisFor9PercentTaxCredits","v":0},{"$f":"H28+I28","v":0}]
[null,"Less federal grant(s) used to finance qualifying development costs",null,null,null,null,null,null,null,{"$f":"H29+I29","v":0}]
[null,"Less amount of nonqualifying nonrecourse financing",null,null,null,null,null,null,null,0]
[null,"Less nonqualifying excess portion of higher quality units",null,null,null,null,null,null,null,0,null,null,null,"`"]
[null,"Less Historic Tax Credit (Residential Portion Only)",null,null,null,null,null,null,null,0]
[null,"Less Rebates",null,null,null,null,null,null,null,0]
[null,null,null,null,"Portion not elig for High Cost Adj:"]
[null,"Total Eligible Basis",null,null,0.04,0.09,null,{"$f":"H28-SUM(H29:H33)","v":0},{"$f":"I28-SUM(I29:I33)","v":0},0]
[null,"High Cost Adjustment",null,null,null,null,null,{"$f":"IF(OR(Controls_PropertyInformationLocatedQualifiedCensusTract=TRUE, Controls_HTCInfoCreditTypeDifficultDevelopmentAreaCheckboxValue=TRUE, Controls_HTCInfoCreditTypeStateBasisBoostCheckboxValue=TRUE), (H35-E36)*0.3, 0)","v":0},{"$f":"IF(OR(Controls_PropertyInformationLocatedQualifiedCensusTract=TRUE, Controls_HTCInfoCreditTypeDifficultDevelopmentAreaCheckboxValue=TRUE, Controls_HTCInfoCreditTypeStateBasisBoostCheckboxValue=TRUE), (I35-F36)*0.3, 0)","v":0},0]
[null,"Total Eligible Basis Adjusted for the High Cost",null,null,null,null,null,{"$f":"H35+H36","v":0},{"$f":"I35+I36","v":0},0]
[null,"Applicable Fraction",null,null,null,null,null,{"$f":"H10","v":0},{"$f":"H10","v":0}]
[]
[null,"Total Qualified Basis",null,null,null,null,null,{"$f":"H37*H38","v":0},{"$f":"I37*I38","v":0},0]
[null,"Applicable Percentage"]
[null,"Tax Credit Potential For Project",null,null,null,null,null,{"$f":"H40*H41","v":0},{"$f":"I40*I41","v":0}]
[null,"Annual Tax Credits From Basis Calculation",null,null,null,null,null,{"$f":"ROUND(SUM(H42+I42),0)","v":0}]
[]
[null,"TAX CREDIT EQUITY GAP CALCULATION"]
[null,"Applicable Sources will populate from the Capital Sources of Funding Grid"]
[null,"Source",null,null,null,null,null,"Amount"]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue1=TRUE,SourcesPermanentCapitalName1,\"\")","v":"First Mortgage"},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue1=TRUE,SourcesPermanentCapitalAmount1,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue4=TRUE,SourcesPermanentCapitalName4,\"\")","v":"State Historic Proceeds"},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue4=TRUE,SourcesPermanentCapitalAmount4,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue5=TRUE,SourcesPermanentCapitalName5,\"\")","v":"Federal Historic Proceeds"},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue5=TRUE,SourcesPermanentCapitalAmount5,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue6=TRUE,SourcesPermanentCapitalName6,\"\")","v":"Deferred Loan Request"},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue6=TRUE,SourcesPermanentCapitalAmount6,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue7=TRUE,SourcesPermanentCapitalName7,\"\")","v":"Sales Tax Rebate"},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue7=TRUE,SourcesPermanentCapitalAmount7,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue8=TRUE,SourcesPermanentCapitalName8,\"\")","v":"Energy Rebates"},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue8=TRUE,SourcesPermanentCapitalAmount8,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue9=TRUE,SourcesPermanentCapitalName9,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue9=TRUE,SourcesPermanentCapitalAmount9,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue10=TRUE,SourcesPermanentCapitalName10,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue10=TRUE,SourcesPermanentCapitalAmount10,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue11=TRUE,SourcesPermanentCapitalName11,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue11=TRUE,SourcesPermanentCapitalAmount11,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue12=TRUE,SourcesPermanentCapitalName12,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue12=TRUE,SourcesPermanentCapitalAmount12,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue13=TRUE,SourcesPermanentCapitalName13,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue13=TRUE,SourcesPermanentCapitalAmount13,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue14=TRUE,SourcesPermanentCapitalName14,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue14=TRUE,SourcesPermanentCapitalAmount14,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue15=TRUE,SourcesPermanentCapitalName15,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue15=TRUE,SourcesPermanentCapitalAmount15,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue16=TRUE,SourcesPermanentCapitalName16,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue16=TRUE,SourcesPermanentCapitalAmount16,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue17=TRUE,SourcesPermanentCapitalName17,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue17=TRUE,SourcesPermanentCapitalAmount17,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue18=TRUE,SourcesPermanentCapitalName18,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue18=TRUE,SourcesPermanentCapitalAmount18,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue19=TRUE,SourcesPermanentCapitalName19,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue18=TRUE,SourcesPermanentCapitalAmount19,0)","v":0}]
[null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue20=TRUE,SourcesPermanentCapitalName20,\"\")","v":0},null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue18=TRUE,SourcesPermanentCapitalAmount20,0)","v":0}]
[null,"Total Sources of Funds from above",null,null,null,null,null,{"$f":"SUM(H48:H65)","v":0}]
[null,"Total Development Costs",null,null,null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentCosts","v":0}]
[null,"Funding Gap",null,null,null,null,null,{"$f":"(H66-H67)*-1","v":0}]
[null,"Equity Factor/Syndication Rate"]
[null,"10 Year Credit Gap",null,null,null,null,null,{"$f":"IF(H69=0,0,H68/H69)","v":0}]
[null,"Annual Credit Gap",null,null,null,null,null,{"$f":"H70/10","v":0}]
[null,"Annual Basis Credit",null,null,null,null,null,{"$f":"DeterminationOfCreditAnnualTaxCreditsBasisCalculation","v":0}]
[]
[null,"Maximum Tax Credit Allowed",null,null,null,null,null,{"$f":"MIN(H71,H72)","v":0}]
[null,"MN Housing Approved Maximum Tax Credit",null,null,null,null,null,{"$f":"IF(Controls_DeterminationOfCreditRequestingWaiverOfLimit=TRUE,H74,MIN(H74,1000000))","v":0}]
[null,"Credit Amount Previously Allocated and/or Reserved",null,null,null,null,null,null,null,"Requesting waiver of limit per development"]
[null,"Maximum Credit Requested at this time",null,null,null,null,null,{"$f":"IF(ISBLANK(H79),H75-H76,H79)","v":0}]
[null,"Total Calculated Credit Allocation",null,null,null,null,null,{"$f":"H76+H77","v":0}]
[null,"Manual Credits Requested at this time"]
[]
[null,"Ten Year Gross Tax Credits",null,null,null,null,null,{"$f":"H78*10","v":0}]
[null,"Equity Factor",null,null,null,null,null,{"$f":"H69","v":0}]
[null,"Investor Ownership Percentage"]
[null,"Gross Syndication Proceeds",null,{"$f":"IF(AND(H84>0,ROUND(H84,0)<>ROUND(Sources!G18,0), DeterminationOfCreditManualSyndicationProceeds = \"\"), \"Amt does not match Sources Gross Syndication Proceeds\",\"\")","v":""},null,null,null,{"$f":"H81*H82*H83","v":0}]
[null,"Manual Syndication Proceeds"]
[]
[null,"TAX CREDIT SYNDICATION"]
[null,"If individual, attach a description explaining how the tax benefits will be used."]
[null,null,"Type of Offering:"]
[]
[null,"Housing Tax Credits\nHousing Tax Credits"]
[null,"Pay-In Amount","% of Pro- ceeds","Anticipated Date of Pay-In","Describe Milestones",null,"Required Reserve Amounts","Developer Fee Amount"]
[null,null,{"$f":"IF(OR(ISBLANK(B93), B93=0),0,IF(DeterminationOfCreditManualSyndicationProceeds>0,B93/DeterminationOfCreditManualSyndicationProceeds,IF(DeterminationOfCreditGrossSyndicationProceeds>0,B93/DeterminationOfCreditGrossSyndicationProceeds,0)))","v":0}]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,{"$f":"SUM(B93:B101)","v":0},0,null,null,null,{"$f":"SUM(G93:G101)","v":0},{"$f":"SUM(H93:H101)","v":0}]
[]
[null,"Historic Tax Credits"]
[null,"Pay-In Amount","% of Pro- ceeds","Anticipated Date of Pay-In","Describe Milestones",null,"Required Reserve Amounts","Developer Fee Amount"]
[null,null,{"$f":"IF(OR(ISBLANK(B106), B106=0),0,IF(SUM($H$24:$I$24)>0,B106/SUM($H$24:$I$24),0))","v":0}]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,{"$f":"SUM(B106:B114)","v":0},{"$f":"SUM(C106:C114)","v":0},null,null,null,{"$f":"SUM(G106:G114)","v":0},{"$f":"SUM(H106:H114)","v":0}]

{"sheet":"Development Team","index":19,"n_rows":83,"n_cols":23,"rows_kept":83,"cut":false,"hidden":false,"merged":[[88,32,88,38],[88,39,88,41],[74,36,74,38],[75,36,75,38],[76,36,76,38],[77,36,77,38],[78,36,78,38],[79,36,79,38],[80,36,80,38],[86,36,86,38],[87,29,87,35],[87,36,87,38],[62,26,62,36],[62,37,62,40],[62,41,62,44],[63,26,63,36],[63,37,63,40],[63,41,63,44],[72,28,72,34],[72,35,72,37],[73,35,73,37],[59,26,59,36],[59,37,59,40],[59,41,59,44],[60,26,60,36],[60,37,60,40],[60,41,60,44],[61,26,61,36],[61,37,61,40],[61,41,61,44],[3,20,4,24],[54,26,56,36],[54,37,56,40],[54,41,56,44],[57,26,57,36],[57,37,57,40],[57,41,57,44],[58,26,58,36],[58,37,58,40],[58,41,58,44],[74,1,74,8],[74,11,74,18],[75,6,75,7],[75,16,75,17],[73,1,73,2],[73,3,73,5],[73,6,73,8],[73,11,73,12],[73,13,73,15],[73,16,73,18],[71,1,71,8],[71,11,71,18],[72,2,72,4],[72,5,72,8],[72,12,72,14],[72,15,72,18],[68,1,68,8],[68,11,68,18],[69,1,69,8],[69,11,69,18],[70,1,70,8],[70,11,70,18],[66,1,66,8],[66,11,66,18],[67,6,67,7],[67,16,67,17],[65,1,65,2],[65,3,65,5],[65,6,65,8],[65,11,65,12],[65,13,65,15],[65,16,65,18],[62,1,62,8],[62,11,62,18],[63,1,63,8],[63,11,63,18],[64,2,64,4],[64,5,64,8],[64,12,64,14],[64,15,64,18],[58,1,58,4],[58,6,58,7],[60,1,60,8],[60,11,60,18],[61,1,61,8],[61,11,61,18],[57,1,57,8],[57,11,57,18],[58,11,58,15],[58,16,58,17],[56,1,56,2],[56,3,56,5],[56,6,56,8],[56,11,56,12],[56,13,56,15],[56,16,56,18],[53,1,53,8],[53,11,53,18],[54,1,54,8],[54,11,54,18],[55,2,55,4],[55,5,55,8],[55,12,55,14],[55,15,55,18],[49,1,49,4],[49,6,49,7],[51,1,51,8],[51,11,51,18],[52,1,52,8],[52,11,52,18],[48,1,48,8],[48,11,48,18],[49,16,49,17],[47,1,47,2],[47,3,47,5],[47,6,47,8],[47,11,47,12],[47,13,47,15],[47,16,47,18],[44,1,44,8],[44,11,44,18],[45,1,45,8],[45,11,45,18],[46,2,46,4],[46,5,46,8],[46,12,46,14],[46,15,46,18],[40,1,40,4],[40,6,40,7],[42,1,42,8],[42,11,42,18],[43,1,43,8],[43,11,43,18],[39,1,39,8],[39,11,39,18],[38,1,38,2],[38,3,38,5],[38,6,38,8],[38,11,38,12],[38,13,38,15],[38,16,38,18],[35,1,35,8],[35,11,35,18],[36,1,36,8],[36,11,36,18],[37,2,37,4],[37,5,37,8],[37,12,37,14],[37,15,37,18],[33,1,33,8],[33,11,33,18],[34,1,34,8],[34,11,34,18],[31,1,31,8],[31,11,31,18],[32,6,32,7],[30,1,30,2],[30,3,30,5],[30,6,30,8],[30,11,30,12],[30,13,30,15],[30,16,30,18],[28,1,28,8],[28,11,28,18],[29,2,29,4],[29,5,29,8],[29,12,29,14],[29,15,29,18],[25,1,25,8],[25,11,25,18],[26,1,26,8],[26,11,26,18],[27,1,27,8],[27,11,27,18],[23,1,23,8],[23,11,23,18],[24,6,24,7],[24,11,24,15],[24,16,24,17],[22,1,22,2],[22,3,22,5],[22,6,22,8],[22,11,22,12],[22,13,22,15],[22,16,22,18],[19,1,19,8],[19,11,19,18],[20,1,20,8],[20,11,20,18],[21,2,21,4],[21,5,21,8],[21,12,21,14],[21,15,21,18],[15,1,15,11],[15,12,15,18],[17,1,17,8],[17,11,17,18],[18,1,18,8],[18,11,18,18],[12,1,12,11],[12,12,12,18],[13,1,13,11],[13,12,13,18],[14,1,14,7],[14,9,14,11],[14,12,14,18],[9,12,9,18],[10,12,10,18],[11,1,11,7],[11,9,11,11],[11,12,11,18],[9,1,10,11],[6,1,6,7],[6,12,6,18],[7,1,7,11],[7,12,7,18],[8,1,8,11],[8,12,8,18],[0,0,1,18],[3,12,3,18],[4,12,4,18],[5,1,5,11],[5,12,5,18],[3,1,4,11],[82,1,82,8],[76,1,76,8],[77,1,77,8],[78,1,78,8],[79,1,79,8],[80,2,80,4],[80,5,80,8],[81,1,81,2],[81,3,81,5],[81,6,81,8]]}
["DEVELOPMENT TEAM"]
[]
[]
["Sponsor /\nParent Company",null,null,null,null,null,null,null,null,null,null,null,"Guarantors: Please list each below",null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[]
["Address"]
["City",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Federal Tax ID #"]
[]
["Executive Director/CEO/President"]
[]
["Phone",null,null,null,null,null,null,null,"Fax"]
["Email"]
["Contact Person and Title"]
["Phone",null,null,null,null,null,null,null,"Fax"]
["Email"]
[]
["Developer",null,null,null,null,null,null,null,null,null,"Architect"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[]
["Owner/Mortgagor",null,null,null,null,null,null,null,null,null,"Management Company"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone",null,null,null,null,null,null,null,null,"`"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[]
["General Partner 1",null,null,null,null,null,null,null,null,null,"Service Provider"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[null,"% of ownership"]
[]
["General Partner 2",null,null,null,null,null,null,null,null,null,"Tax Credit Syndicator"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[null,"% of ownership"]
[]
["General Partner 3",null,null,null,null,null,null,null,null,null,"General Contractor"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[null,"% of ownership",null,null,null,null,null,null,null,null,null,"Is there an identity of interest with either Owner or Developer?"]
[]
["Processing Agent",null,null,null,null,null,null,null,null,null,"Attorney"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[]
["Construction/Bridge Lender",null,null,null,null,null,null,null,null,null,"Title Company"]
["Contact Person",null,null,null,null,null,null,null,null,null,"Contact Person"]
["Address",null,null,null,null,null,null,null,null,null,"Address"]
["City",null,null,null,null,null,null,null,null,null,"City"]
["State",null,"Zip Code",null,null,null,null,null,null,null,"State",null,"Zip Code"]
["Phone",null,null,"Cell Phone",null,null,null,null,null,null,"Phone",null,null,"Cell Phone"]
["Email",null,null,null,null,null,null,null,null,null,"Email"]
[]
["First Mortgage Lender"]
["Contact Person"]
["Address"]
["City"]
["State",null,"Zip Code"]
["Phone",null,null,"Cell Phone"]
["Email"]

{"sheet":"Buildings","index":20,"n_rows":56,"n_cols":22,"rows_kept":56,"cut":false,"hidden":false,"merged":[[90,31,90,37],[90,38,90,40],[76,35,76,37],[77,35,77,37],[78,35,78,37],[79,35,79,37],[80,35,80,37],[81,35,81,37],[82,35,82,37],[88,35,88,37],[89,28,89,34],[89,35,89,37],[64,25,64,35],[64,36,64,39],[64,40,64,43],[65,25,65,35],[65,36,65,39],[65,40,65,43],[74,27,74,33],[74,34,74,36],[75,34,75,36],[61,25,61,35],[61,36,61,39],[61,40,61,43],[62,25,62,35],[62,36,62,39],[62,40,62,43],[63,25,63,35],[63,36,63,39],[63,40,63,43],[4,19,5,23],[56,25,58,35],[56,36,58,39],[56,40,58,43],[59,25,59,35],[59,36,59,39],[59,40,59,43],[60,25,60,35],[60,36,60,39],[60,40,60,43],[19,2,19,4],[19,5,19,7],[19,9,19,11],[22,2,22,4],[22,5,22,7],[22,9,22,11],[20,2,20,4],[20,5,20,7],[20,9,20,11],[21,2,21,4],[21,5,21,7],[21,9,21,11],[16,2,16,4],[16,5,16,7],[16,9,16,11],[17,2,17,4],[17,5,17,7],[17,9,17,11],[18,2,18,4],[18,5,18,7],[18,9,18,11],[13,2,13,4],[13,5,13,7],[13,9,13,11],[14,2,14,4],[14,5,14,7],[14,9,14,11],[15,2,15,4],[15,5,15,7],[15,9,15,11],[10,2,10,4],[10,5,10,7],[10,9,10,11],[11,2,11,4],[11,5,11,7],[11,9,11,11],[12,2,12,4],[12,5,12,7],[12,9,12,11],[7,2,7,4],[7,5,7,7],[7,9,7,11],[8,2,8,4],[8,5,8,7],[8,9,8,11],[9,2,9,4],[9,5,9,7],[9,9,9,11],[5,2,5,4],[5,5,5,7],[5,9,5,11],[0,1,1,17],[4,2,4,4],[4,5,4,7],[4,9,4,11],[6,2,6,4],[6,5,6,7],[6,9,6,11],[3,1,3,17],[25,2,25,4],[25,5,25,7],[25,9,25,11],[26,2,26,4],[26,5,26,7],[26,9,26,11],[23,2,23,4],[23,5,23,7],[23,9,23,11],[24,2,24,4],[24,5,24,7],[24,9,24,11],[29,2,29,4],[29,5,29,7],[29,9,29,11],[30,2,30,4],[30,5,30,7],[30,9,30,11],[27,2,27,4],[27,5,27,7],[27,9,27,11],[28,2,28,4],[28,5,28,7],[28,9,28,11],[33,2,33,4],[33,5,33,7],[33,9,33,11],[34,2,34,4],[34,5,34,7],[34,9,34,11],[31,2,31,4],[31,5,31,7],[31,9,31,11],[32,2,32,4],[32,5,32,7],[32,9,32,11],[37,2,37,4],[37,5,37,7],[37,9,37,11],[38,2,38,4],[38,5,38,7],[38,9,38,11],[35,2,35,4],[35,5,35,7],[35,9,35,11],[36,2,36,4],[36,5,36,7],[36,9,36,11],[41,2,41,4],[41,5,41,7],[41,9,41,11],[42,2,42,4],[42,5,42,7],[42,9,42,11],[39,2,39,4],[39,5,39,7],[39,9,39,11],[40,2,40,4],[40,5,40,7],[40,9,40,11],[45,2,45,4],[45,5,45,7],[45,9,45,11],[46,2,46,4],[46,5,46,7],[46,9,46,11],[43,2,43,4],[43,5,43,7],[43,9,43,11],[44,2,44,4],[44,5,44,7],[44,9,44,11],[49,2,49,4],[49,5,49,7],[49,9,49,11],[50,2,50,4],[50,5,50,7],[50,9,50,11],[47,2,47,4],[47,5,47,7],[47,9,47,11],[48,2,48,4],[48,5,48,7],[48,9,48,11],[53,2,53,4],[53,5,53,7],[53,9,53,11],[54,2,54,4],[54,5,54,7],[54,9,54,11],[51,2,51,4],[51,5,51,7],[51,9,51,11],[52,2,52,4],[52,5,52,7],[52,9,52,11]]}
[null,"BUILDINGS"]
[]
[]
[null,"Enter Primary Address on Project Description Tab.  Complete one row for each building.  If more than 50 buildings in property, provide the information on a separate sheet."]
[null,"Building\nNumber","Address",null,null,"City",null,null,"Zip","County",null,null,"Latitude","Longitude","Number\nof Units","Year\nBuilt","Construction\nType","Occupied?",null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Primary",{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryAddress),\"\",ProjectDescriptionPrimaryAddress)","v":""},null,null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryCity),\"\",ProjectDescriptionPrimaryCity)","v":""},null,null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryZipCode),\"\",ProjectDescriptionPrimaryZipCode)","v":""},{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryCounty),\"\",ProjectDescriptionPrimaryCounty)","v":""},null,null,{"$f":"ProjectDescriptionLatitude","v":""},{"$f":"ProjectDescriptionLongitude","v":""},null,{"$f":"IF(ISBLANK(ProjectDescriptionPrimaryYearBuilt),\"\",ProjectDescriptionPrimaryYearBuilt)","v":""}]
[null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C7),ISBLANK(F7),ISBLANK(I7)),\"\",lat_lon(C7,F7,\"MN\",\"USA\",I7,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C7),ISBLANK(F7),ISBLANK(I7)),\"\",lat_lon(C7,F7,\"MN\",\"USA\",I7,\"Lon\"))","v":""}]
[null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C8),ISBLANK(F8),ISBLANK(I8)),\"\",lat_lon(C8,F8,\"MN\",\"USA\",I8,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C8),ISBLANK(F8),ISBLANK(I8)),\"\",lat_lon(C8,F8,\"MN\",\"USA\",I8,\"Lon\"))","v":""}]
[null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C9),ISBLANK(F9),ISBLANK(I9)),\"\",lat_lon(C9,F9,\"MN\",\"USA\",I9,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C9),ISBLANK(F9),ISBLANK(I9)),\"\",lat_lon(C9,F9,\"MN\",\"USA\",I9,\"Lon\"))","v":""}]
[null,5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C10),ISBLANK(F10),ISBLANK(I10)),\"\",lat_lon(C10,F10,\"MN\",\"USA\",I10,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C10),ISBLANK(F10),ISBLANK(I10)),\"\",lat_lon(C10,F10,\"MN\",\"USA\",I10,\"Lon\"))","v":""}]
[null,6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C11),ISBLANK(F11),ISBLANK(I11)),\"\",lat_lon(C11,F11,\"MN\",\"USA\",I11,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C11),ISBLANK(F11),ISBLANK(I11)),\"\",lat_lon(C11,F11,\"MN\",\"USA\",I11,\"Lon\"))","v":""}]
[null,7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C12),ISBLANK(F12),ISBLANK(I12)),\"\",lat_lon(C12,F12,\"MN\",\"USA\",I12,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C12),ISBLANK(F12),ISBLANK(I12)),\"\",lat_lon(C12,F12,\"MN\",\"USA\",I12,\"Lon\"))","v":""}]
[null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C13),ISBLANK(F13),ISBLANK(I13)),\"\",lat_lon(C13,F13,\"MN\",\"USA\",I13,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C13),ISBLANK(F13),ISBLANK(I13)),\"\",lat_lon(C13,F13,\"MN\",\"USA\",I13,\"Lon\"))","v":""}]
[null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C14),ISBLANK(F14),ISBLANK(I14)),\"\",lat_lon(C14,F14,\"MN\",\"USA\",I14,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C14),ISBLANK(F14),ISBLANK(I14)),\"\",lat_lon(C14,F14,\"MN\",\"USA\",I14,\"Lon\"))","v":""}]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C15),ISBLANK(F15),ISBLANK(I15)),\"\",lat_lon(C15,F15,\"MN\",\"USA\",I15,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C15),ISBLANK(F15),ISBLANK(I15)),\"\",lat_lon(C15,F15,\"MN\",\"USA\",I15,\"Lon\"))","v":""}]
[null,11,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C16),ISBLANK(F16),ISBLANK(I16)),\"\",lat_lon(C16,F16,\"MN\",\"USA\",I16,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C16),ISBLANK(F16),ISBLANK(I16)),\"\",lat_lon(C16,F16,\"MN\",\"USA\",I16,\"Lon\"))","v":""}]
[null,12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C17),ISBLANK(F17),ISBLANK(I17)),\"\",lat_lon(C17,F17,\"MN\",\"USA\",I17,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C17),ISBLANK(F17),ISBLANK(I17)),\"\",lat_lon(C17,F17,\"MN\",\"USA\",I17,\"Lon\"))","v":""}]
[null,13,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C18),ISBLANK(F18),ISBLANK(I18)),\"\",lat_lon(C18,F18,\"MN\",\"USA\",I18,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C18),ISBLANK(F18),ISBLANK(I18)),\"\",lat_lon(C18,F18,\"MN\",\"USA\",I18,\"Lon\"))","v":""}]
[null,14,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C19),ISBLANK(F19),ISBLANK(I19)),\"\",lat_lon(C19,F19,\"MN\",\"USA\",I19,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C19),ISBLANK(F19),ISBLANK(I19)),\"\",lat_lon(C19,F19,\"MN\",\"USA\",I19,\"Lon\"))","v":""}]
[null,15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C20),ISBLANK(F20),ISBLANK(I20)),\"\",lat_lon(C20,F20,\"MN\",\"USA\",I20,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C20),ISBLANK(F20),ISBLANK(I20)),\"\",lat_lon(C20,F20,\"MN\",\"USA\",I20,\"Lon\"))","v":""}]
[null,16,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C21),ISBLANK(F21),ISBLANK(I21)),\"\",lat_lon(C21,F21,\"MN\",\"USA\",I21,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C21),ISBLANK(F21),ISBLANK(I21)),\"\",lat_lon(C21,F21,\"MN\",\"USA\",I21,\"Lon\"))","v":""}]
[null,17,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C22),ISBLANK(F22),ISBLANK(I22)),\"\",lat_lon(C22,F22,\"MN\",\"USA\",I22,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C22),ISBLANK(F22),ISBLANK(I22)),\"\",lat_lon(C22,F22,\"MN\",\"USA\",I22,\"Lon\"))","v":""}]
[null,18,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C23),ISBLANK(F23),ISBLANK(I23)),\"\",lat_lon(C23,F23,\"MN\",\"USA\",I23,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C23),ISBLANK(F23),ISBLANK(I23)),\"\",lat_lon(C23,F23,\"MN\",\"USA\",I23,\"Lon\"))","v":""}]
[null,19,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C24),ISBLANK(F24),ISBLANK(I24)),\"\",lat_lon(C24,F24,\"MN\",\"USA\",I24,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C24),ISBLANK(F24),ISBLANK(I24)),\"\",lat_lon(C24,F24,\"MN\",\"USA\",I24,\"Lon\"))","v":""}]
[null,20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C25),ISBLANK(F25),ISBLANK(I25)),\"\",lat_lon(C25,F25,\"MN\",\"USA\",I25,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C25),ISBLANK(F25),ISBLANK(I25)),\"\",lat_lon(C25,F25,\"MN\",\"USA\",I25,\"Lon\"))","v":""}]
[null,21,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C26),ISBLANK(F26),ISBLANK(I26)),\"\",lat_lon(C26,F26,\"MN\",\"USA\",I26,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C26),ISBLANK(F26),ISBLANK(I26)),\"\",lat_lon(C26,F26,\"MN\",\"USA\",I26,\"Lon\"))","v":""}]
[null,22,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C27),ISBLANK(F27),ISBLANK(I27)),\"\",lat_lon(C27,F27,\"MN\",\"USA\",I27,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C27),ISBLANK(F27),ISBLANK(I27)),\"\",lat_lon(C27,F27,\"MN\",\"USA\",I27,\"Lon\"))","v":""}]
[null,23,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C28),ISBLANK(F28),ISBLANK(I28)),\"\",lat_lon(C28,F28,\"MN\",\"USA\",I28,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C28),ISBLANK(F28),ISBLANK(I28)),\"\",lat_lon(C28,F28,\"MN\",\"USA\",I28,\"Lon\"))","v":""}]
[null,24,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C29),ISBLANK(F29),ISBLANK(I29)),\"\",lat_lon(C29,F29,\"MN\",\"USA\",I29,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C29),ISBLANK(F29),ISBLANK(I29)),\"\",lat_lon(C29,F29,\"MN\",\"USA\",I29,\"Lon\"))","v":""}]
[null,25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C30),ISBLANK(F30),ISBLANK(I30)),\"\",lat_lon(C30,F30,\"MN\",\"USA\",I30,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C30),ISBLANK(F30),ISBLANK(I30)),\"\",lat_lon(C30,F30,\"MN\",\"USA\",I30,\"Lon\"))","v":""}]
[null,26,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C31),ISBLANK(F31),ISBLANK(I31)),\"\",lat_lon(C31,F31,\"MN\",\"USA\",I31,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C31),ISBLANK(F31),ISBLANK(I31)),\"\",lat_lon(C31,F31,\"MN\",\"USA\",I31,\"Lon\"))","v":""}]
[null,27,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C32),ISBLANK(F32),ISBLANK(I32)),\"\",lat_lon(C32,F32,\"MN\",\"USA\",I32,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C32),ISBLANK(F32),ISBLANK(I32)),\"\",lat_lon(C32,F32,\"MN\",\"USA\",I32,\"Lon\"))","v":""},null,null,null,null,null,null,null,"`"]
[null,28,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C33),ISBLANK(F33),ISBLANK(I33)),\"\",lat_lon(C33,F33,\"MN\",\"USA\",I33,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C33),ISBLANK(F33),ISBLANK(I33)),\"\",lat_lon(C33,F33,\"MN\",\"USA\",I33,\"Lon\"))","v":""}]
[null,29,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C34),ISBLANK(F34),ISBLANK(I34)),\"\",lat_lon(C34,F34,\"MN\",\"USA\",I34,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C34),ISBLANK(F34),ISBLANK(I34)),\"\",lat_lon(C34,F34,\"MN\",\"USA\",I34,\"Lon\"))","v":""}]
[null,30,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C35),ISBLANK(F35),ISBLANK(I35)),\"\",lat_lon(C35,F35,\"MN\",\"USA\",I35,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C35),ISBLANK(F35),ISBLANK(I35)),\"\",lat_lon(C35,F35,\"MN\",\"USA\",I35,\"Lon\"))","v":""}]
[null,31,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C36),ISBLANK(F36),ISBLANK(I36)),\"\",lat_lon(C36,F36,\"MN\",\"USA\",I36,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C36),ISBLANK(F36),ISBLANK(I36)),\"\",lat_lon(C36,F36,\"MN\",\"USA\",I36,\"Lon\"))","v":""}]
[null,32,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C37),ISBLANK(F37),ISBLANK(I37)),\"\",lat_lon(C37,F37,\"MN\",\"USA\",I37,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C37),ISBLANK(F37),ISBLANK(I37)),\"\",lat_lon(C37,F37,\"MN\",\"USA\",I37,\"Lon\"))","v":""}]
[null,33,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C38),ISBLANK(F38),ISBLANK(I38)),\"\",lat_lon(C38,F38,\"MN\",\"USA\",I38,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C38),ISBLANK(F38),ISBLANK(I38)),\"\",lat_lon(C38,F38,\"MN\",\"USA\",I38,\"Lon\"))","v":""}]
[null,34,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C39),ISBLANK(F39),ISBLANK(I39)),\"\",lat_lon(C39,F39,\"MN\",\"USA\",I39,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C39),ISBLANK(F39),ISBLANK(I39)),\"\",lat_lon(C39,F39,\"MN\",\"USA\",I39,\"Lon\"))","v":""}]
[null,35,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C40),ISBLANK(F40),ISBLANK(I40)),\"\",lat_lon(C40,F40,\"MN\",\"USA\",I40,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C40),ISBLANK(F40),ISBLANK(I40)),\"\",lat_lon(C40,F40,\"MN\",\"USA\",I40,\"Lon\"))","v":""}]
[null,36,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C41),ISBLANK(F41),ISBLANK(I41)),\"\",lat_lon(C41,F41,\"MN\",\"USA\",I41,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C41),ISBLANK(F41),ISBLANK(I41)),\"\",lat_lon(C41,F41,\"MN\",\"USA\",I41,\"Lon\"))","v":""}]
[null,37,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C42),ISBLANK(F42),ISBLANK(I42)),\"\",lat_lon(C42,F42,\"MN\",\"USA\",I42,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C42),ISBLANK(F42),ISBLANK(I42)),\"\",lat_lon(C42,F42,\"MN\",\"USA\",I42,\"Lon\"))","v":""}]
[null,38,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C43),ISBLANK(F43),ISBLANK(I43)),\"\",lat_lon(C43,F43,\"MN\",\"USA\",I43,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C43),ISBLANK(F43),ISBLANK(I43)),\"\",lat_lon(C43,F43,\"MN\",\"USA\",I43,\"Lon\"))","v":""}]
[null,39,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C44),ISBLANK(F44),ISBLANK(I44)),\"\",lat_lon(C44,F44,\"MN\",\"USA\",I44,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C44),ISBLANK(F44),ISBLANK(I44)),\"\",lat_lon(C44,F44,\"MN\",\"USA\",I44,\"Lon\"))","v":""}]
[null,40,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C45),ISBLANK(F45),ISBLANK(I45)),\"\",lat_lon(C45,F45,\"MN\",\"USA\",I45,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C45),ISBLANK(F45),ISBLANK(I45)),\"\",lat_lon(C45,F45,\"MN\",\"USA\",I45,\"Lon\"))","v":""}]
[null,41,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C46),ISBLANK(F46),ISBLANK(I46)),\"\",lat_lon(C46,F46,\"MN\",\"USA\",I46,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C46),ISBLANK(F46),ISBLANK(I46)),\"\",lat_lon(C46,F46,\"MN\",\"USA\",I46,\"Lon\"))","v":""}]
[null,42,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C47),ISBLANK(F47),ISBLANK(I47)),\"\",lat_lon(C47,F47,\"MN\",\"USA\",I47,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C47),ISBLANK(F47),ISBLANK(I47)),\"\",lat_lon(C47,F47,\"MN\",\"USA\",I47,\"Lon\"))","v":""}]
[null,43,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C48),ISBLANK(F48),ISBLANK(I48)),\"\",lat_lon(C48,F48,\"MN\",\"USA\",I48,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C48),ISBLANK(F48),ISBLANK(I48)),\"\",lat_lon(C48,F48,\"MN\",\"USA\",I48,\"Lon\"))","v":""}]
[null,44,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C49),ISBLANK(F49),ISBLANK(I49)),\"\",lat_lon(C49,F49,\"MN\",\"USA\",I49,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C49),ISBLANK(F49),ISBLANK(I49)),\"\",lat_lon(C49,F49,\"MN\",\"USA\",I49,\"Lon\"))","v":""}]
[null,45,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C50),ISBLANK(F50),ISBLANK(I50)),\"\",lat_lon(C50,F50,\"MN\",\"USA\",I50,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C50),ISBLANK(F50),ISBLANK(I50)),\"\",lat_lon(C50,F50,\"MN\",\"USA\",I50,\"Lon\"))","v":""}]
[null,46,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C51),ISBLANK(F51),ISBLANK(I51)),\"\",lat_lon(C51,F51,\"MN\",\"USA\",I51,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C51),ISBLANK(F51),ISBLANK(I51)),\"\",lat_lon(C51,F51,\"MN\",\"USA\",I51,\"Lon\"))","v":""}]
[null,47,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C52),ISBLANK(F52),ISBLANK(I52)),\"\",lat_lon(C52,F52,\"MN\",\"USA\",I52,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C52),ISBLANK(F52),ISBLANK(I52)),\"\",lat_lon(C52,F52,\"MN\",\"USA\",I52,\"Lon\"))","v":""}]
[null,48,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C53),ISBLANK(F53),ISBLANK(I53)),\"\",lat_lon(C53,F53,\"MN\",\"USA\",I53,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C53),ISBLANK(F53),ISBLANK(I53)),\"\",lat_lon(C53,F53,\"MN\",\"USA\",I53,\"Lon\"))","v":""}]
[null,49,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C54),ISBLANK(F54),ISBLANK(I54)),\"\",lat_lon(C54,F54,\"MN\",\"USA\",I54,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C54),ISBLANK(F54),ISBLANK(I54)),\"\",lat_lon(C54,F54,\"MN\",\"USA\",I54,\"Lon\"))","v":""}]
[null,50,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C55),ISBLANK(F55),ISBLANK(I55)),\"\",lat_lon(C55,F55,\"MN\",\"USA\",I55,\"Lat\"))","v":""},{"$f":"IF(OR(ISBLANK(C55),ISBLANK(F55),ISBLANK(I55)),\"\",lat_lon(C55,F55,\"MN\",\"USA\",I55,\"Lon\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units:",{"$f":"SUM(O6:O55)","v":0}]

{"sheet":"Amortization","index":21,"n_rows":376,"n_cols":28,"rows_kept":376,"cut":false,"hidden":false,"merged":[[5,0,5,3],[5,6,5,7],[5,14,5,17],[5,20,5,21],[6,0,6,3],[6,14,6,17],[3,0,3,3],[3,6,3,7],[3,14,3,17],[3,20,3,21],[4,0,4,3],[4,6,4,7],[4,14,4,17],[4,20,4,21],[1,0,1,3],[1,6,1,7],[1,14,1,17],[1,20,1,21],[2,0,2,3],[2,6,2,7],[2,14,2,17],[2,20,2,21]]}
["AMORTIZATION SCHEDULE - NOI SUPPORTED DEBT",null,null,null,null,null,null,null,null,null,null,null,null,null,"AMORTIZATION SCHEDULE - TIF SUPPORTED DEBT"]
["Loan amount:",null,null,null,{"$f":"IF('Mortgage Calc'!K32>0,'Mortgage Calc'!K32,'Mortgage Calc'!K31)","v":0},null,"Table starts at date:",null,null,null,null,null,null,null,"Loan amount:",null,null,null,{"$f":"IF(MortgageCalcActualTIFMortgageNotMaximumSupported>0, MortgageCalcActualTIFMortgageNotMaximumSupported, MortgageCalcMaximumTIFSupportedMortgage)","v":0},null,"Table starts at date:"]
["Annual interest rate:",null,null,null,{"$f":"MortgageCalcFirstMortgageCalculationInterestRate","v":0},null,"or at payment number:",null,null,null,null,null,null,null,"Annual interest rate:",null,null,null,{"$f":"MortgageCalcTIFMortgageCalculationTotalPermanentNoteRate","v":0},null,"or at payment number:"]
["MIP Rate:",null,null,null,{"$f":"MortgageCalcFirstMortgageCalculationMIP","v":0},null,null,null,null,null,null,null,null,null,"MIP Rate:",null,null,null,{"$f":"MortgageCalcTIFMortgageCalculationMortgageInsurancePremium","v":0}]
["Amortization:",null,null,null,{"$f":"MortgageCalcFirstMortgageCalculationAmortization","v":0},null,"Calculated payment:",null,{"$f":"IF(ISERR(PMT(Annual_interest_rate/12,Term_In_Years*12,-Loan_amount,)),\"\",PMT(Annual_interest_rate/12,Term_In_Years*12,-Loan_amount,))","v":""},null,null,null,null,null,"Amortization:",null,null,null,{"$f":"'Mortgage Calc'!K38","v":0},null,"Calculated payment:",null,{"$f":"IF(ISERR(PMT(S3/12,S5*12,-S2,)),\"\",PMT(S3/12,S5*12,-S2,))","v":""}]
["Payments per year:",null,null,null,12,null,"Payment Override:",null,null,null,null,null,null,null,"Payments per year:",null,null,null,12,null,"Payment Override:"]
["First payment due:",null,null,null,null,null,null,null,null,null,null,null,null,null,"First payment due:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total "]
["Interest ","Payment","Payment","Payment","Beginning",null,null,"Ending","Cumulative","Cumulative","Cumulative","Average","Annual",null,"Interest ","Payment","Payment","Payment","Beginning",null,null,"Ending","Cumulative","Cumulative","Cumulative","Average","Annual","Annual"]
["Rate","Amount","No.","Due","Balance","Interest","Principal","Balance","Interest","Principal","Payments","End Balance","MIP",null,"Rate","Amount","No.","Due","Balance","Interest","Principal","Balance","Interest","Principal","Payments","End Balance","MIP","MIP"]
[]
[null,null,"CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATIONS"]
[null,null,null,"Use payment of:",{"$f":"IF(Entered_Payment=0,Calculated_Payment,Entered_Payment)","v":""},null,null,{"$f":"\"Beginning balance at payment \"&TEXT(First_Payment_no,\"0\")&\":\"","v":"Beginning balance at payment 1:"},{"$f":"FV(Annual_interest_rate/Payments_per_year,First_Payment_no-1,Pmt_to_use,-Loan_amount)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"Use payment of:",{"$f":"IF(Entered_Payment=0,Calculated_Payment,Entered_Payment)","v":""},null,null,{"$f":"\"Beginning balance at payment \"&TEXT(First_Payment_no,\"0\")&\":\"","v":"Beginning balance at payment 1:"},{"$f":"FV(Annual_interest_rate/Payments_per_year,First_Payment_no-1,Pmt_to_use,-Loan_amount)","v":{"$error":"#VALUE!"}}]
[null,null,null,"1st payment in table:",{"$f":"IF(I2=0,IF(I3=0,1,I3),1+E6*(YEAR(I2)-YEAR(E7))+INT(E6*(MONTH(I2)-MONTH(E7))/12)+IF(DAY(I2)>DAY(E7),1))","v":1},null,null,{"$f":"\"Cumulative interest prior to payment \"&TEXT(First_Payment_no,\"0\")&\":\"","v":"Cumulative interest prior to payment 1:"},{"$f":"Pmt_to_use*(First_Payment_no-1)-(Loan_amount-Table_beg_bal)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"1st payment in table:",{"$f":"IF(W2=0,IF(W3=0,1,W3),1+S6*(YEAR(W2)-YEAR(S7))+INT(S6*(MONTH(W2)-MONTH(S7))/12)+IF(DAY(W2)>DAY(S7),1))","v":1},null,null,{"$f":"\"Cumulative interest prior to payment \"&TEXT(First_Payment_no,\"0\")&\":\"","v":"Cumulative interest prior to payment 1:"},{"$f":"Pmt_to_use*(First_Payment_no-1)-(Loan_amount-Table_beg_bal)","v":{"$error":"#VALUE!"}}]
[null,null,"Table",null,null,null,null,null,null,null,null,null,null,null,null,null,"Table"]
[]
[{"$f":"$E$3","v":0},{"$f":"$I$5","v":""},{"$f":"IF(First_Payment_no<Total_payments,First_Payment_no,\"\")","v":""},{"$f":"Show.Date","v":""},{"$f":"Loan_amount","v":0},{"$f":"E17*Annual_interest_rate/12","v":0},{"$f":"IF(ROUND(E17,2)>0,IF(I$6>0,I$6-F17,I$5-F17),0)","v":0},{"$f":"E17-G17","v":0},{"$f":"F17","v":0},{"$f":"G17","v":0},{"$f":"F17+G17","v":0},{"$f":"AVERAGE(H17:H28)","v":0},{"$f":"L17*$E$4","v":0},1,{"$f":"$E$3","v":0},{"$f":"IF(W6>0,W6,W5)","v":""},{"$f":"IF(First_Payment_no<Total_payments,First_Payment_no,\"\")","v":""},{"$f":"Show.Date","v":""},{"$f":"S2","v":0},{"$f":"S17*$S$3/12","v":0},{"$f":"IF(ROUND(S17,2)>0,IF(W$6>0,W$6-T17,W$5-T17),0)","v":0},{"$f":"S17-U17","v":0},{"$f":"T17","v":0},{"$f":"U17","v":0},{"$f":"T17+U17","v":0},{"$f":"AVERAGE(V17:V28)","v":0},{"$f":"Z17*$E$4","v":0},{"$f":"MAX(M17,0)+MAX(AA17,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},{"$f":"H17","v":0},0,{"$f":"IF(ROUND(E18,2)>0,IF(I$6>0,I$6-F18,I$5-F18),0)","v":0},0,{"$f":"F18+I17","v":0},0,{"$f":"K17+F18+G18","v":0},null,null,null,0,{"$f":"P17","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V17","v":0},0,{"$f":"IF(ROUND(S18,2)>0,IF(W$6>0,W$6-T18,W$5-T18),0)","v":0},0,{"$f":"W17+T18","v":0},0,{"$f":"Y17+T18+U18","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H29:H40)","v":0},{"$f":"L29*$E$4","v":0},2,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V29:V40)","v":0},{"$f":"Z29*$E$4","v":0},{"$f":"MAX(M29,0)+MAX(AA29,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F34+I33","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W33+T34","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H41:H52)","v":0},{"$f":"L41*$E$4","v":0},3,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V41:V52)","v":0},{"$f":"Z41*$E$4","v":0},{"$f":"MAX(M41,0)+MAX(AA41,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F50+I49","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W49+T50","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H53:H64)","v":0},{"$f":"L53*$E$4","v":0},4,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V53:V64)","v":0},{"$f":"Z53*$E$4","v":0},{"$f":"MAX(M53,0)+MAX(AA53,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H65:H76)","v":0},{"$f":"L65*$E$4","v":0},5,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V65:V76)","v":0},{"$f":"Z65*$E$4","v":0},{"$f":"MAX(M65,0)+MAX(AA65,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F66+I65","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W65+T66","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H77:H88)","v":0},{"$f":"L77*$E$4","v":0},6,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V77:V88)","v":0},{"$f":"Z77*$E$4","v":0},{"$f":"MAX(M77,0)+MAX(AA77,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[{"$f":"$E$3","v":0},{"$f":"$I$5","v":""},"",{"$f":"Show.Date","v":""},0,{"$f":"E81*Annual_interest_rate/12","v":0},0,{"$f":"E81-G81","v":0},0,0,0,null,null,null,{"$f":"$E$3","v":0},"","",{"$f":"Show.Date","v":""},0,{"$f":"S81*$S$3/12","v":0},0,{"$f":"S81-U81","v":0},0,0,0]
[0,"","",{"$f":"Show.Date","v":""},{"$f":"H81","v":0},0,{"$f":"IF(ROUND(E82,2)>0,IF(I$6>0,I$6-F82,I$5-F82),0)","v":0},0,{"$f":"F82+I81","v":0},0,{"$f":"K81+F82+G82","v":0},null,null,null,0,{"$f":"P81","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V81","v":0},0,{"$f":"IF(ROUND(S82,2)>0,IF(W$6>0,W$6-T82,W$5-T82),0)","v":0},0,{"$f":"W81+T82","v":0},0,{"$f":"Y81+T82+U82","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H89:H100)","v":0},{"$f":"L89*$E$4","v":0},7,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V89:V100)","v":0},{"$f":"Z89*$E$4","v":0},{"$f":"MAX(M89,0)+MAX(AA89,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F98+I97","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W97+T98","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H101:H112)","v":0},{"$f":"L101*$E$4","v":0},8,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V101:V112)","v":0},{"$f":"Z101*$E$4","v":0},{"$f":"MAX(M101,0)+MAX(AA101,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H113:H124)","v":0},{"$f":"L113*$E$4","v":0},9,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V113:V124)","v":0},{"$f":"Z113*$E$4","v":0},{"$f":"MAX(M113,0)+MAX(AA113,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F114+I113","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W113+T114","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H125:H136)","v":0},{"$f":"L125*$E$4","v":0},10,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V125:V136)","v":0},{"$f":"Z125*$E$4","v":0},{"$f":"MAX(M125,0)+MAX(AA125,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F130+I129","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W129+T130","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H137:H148)","v":0},{"$f":"L137*$E$4","v":0},11,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V137:V148)","v":0},{"$f":"Z137*$E$4","v":0},{"$f":"MAX(M137,0)+MAX(AA137,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[{"$f":"$E$3","v":0},{"$f":"$I$5","v":""},"",{"$f":"Show.Date","v":""},0,{"$f":"E145*Annual_interest_rate/12","v":0},0,{"$f":"E145-G145","v":0},0,0,0,null,null,null,{"$f":"$E$3","v":0},"","",{"$f":"Show.Date","v":""},0,{"$f":"S145*$S$3/12","v":0},0,{"$f":"S145-U145","v":0},0,0,0]
[0,"","",{"$f":"Show.Date","v":""},{"$f":"H145","v":0},0,{"$f":"IF(ROUND(E146,2)>0,IF(I$6>0,I$6-F146,I$5-F146),0)","v":0},0,{"$f":"F146+I145","v":0},0,{"$f":"K145+F146+G146","v":0},null,null,null,0,{"$f":"P145","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V145","v":0},0,{"$f":"IF(ROUND(S146,2)>0,IF(W$6>0,W$6-T146,W$5-T146),0)","v":0},0,{"$f":"W145+T146","v":0},0,{"$f":"Y145+T146+U146","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H149:H160)","v":0},{"$f":"L149*$E$4","v":0},12,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V149:V160)","v":0},{"$f":"Z149*$E$4","v":0},{"$f":"MAX(M149,0)+MAX(AA149,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H161:H172)","v":0},{"$f":"L161*$E$4","v":0},13,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V161:V172)","v":0},{"$f":"Z161*$E$4","v":0},{"$f":"MAX(M161,0)+MAX(AA161,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F162+I161","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W161+T162","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H173:H184)","v":0},{"$f":"L173*$E$4","v":0},14,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V173:V184)","v":0},{"$f":"Z173*$E$4","v":0},{"$f":"MAX(M173,0)+MAX(AA173,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F178+I177","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W177+T178","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H185:H196)","v":0},{"$f":"L185*$E$4","v":0},15,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V185:V196)","v":0},{"$f":"Z185*$E$4","v":0},{"$f":"MAX(M185,0)+MAX(AA185,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F194+I193","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W193+T194","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H197:H208)","v":0},{"$f":"L197*$E$4","v":0},16,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V197:V208)","v":0},{"$f":"Z197*$E$4","v":0},{"$f":"MAX(M197,0)+MAX(AA197,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[{"$f":"$E$3","v":0},{"$f":"$I$5","v":""},"",{"$f":"Show.Date","v":""},0,{"$f":"E209*Annual_interest_rate/12","v":0},0,{"$f":"E209-G209","v":0},0,0,0,{"$f":"AVERAGE(H209:H220)","v":0},{"$f":"L209*$E$4","v":0},17,{"$f":"$E$3","v":0},"","",{"$f":"Show.Date","v":""},0,{"$f":"S209*$S$3/12","v":0},0,{"$f":"S209-U209","v":0},0,0,0,{"$f":"AVERAGE(V209:V220)","v":0},{"$f":"Z209*$E$4","v":0},{"$f":"MAX(M209,0)+MAX(AA209,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},{"$f":"H209","v":0},0,{"$f":"IF(ROUND(E210,2)>0,IF(I$6>0,I$6-F210,I$5-F210),0)","v":0},0,{"$f":"F210+I209","v":0},0,{"$f":"K209+F210+G210","v":0},null,null,null,0,{"$f":"P209","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V209","v":0},0,{"$f":"IF(ROUND(S210,2)>0,IF(W$6>0,W$6-T210,W$5-T210),0)","v":0},0,{"$f":"W209+T210","v":0},0,{"$f":"Y209+T210+U210","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H221:H232)","v":0},{"$f":"L221*$E$4","v":0},18,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V221:V232)","v":0},{"$f":"Z221*$E$4","v":0},{"$f":"MAX(M221,0)+MAX(AA221,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F226+I225","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W225+T226","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H233:H244)","v":0},{"$f":"L233*$E$4","v":0},19,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V233:V244)","v":0},{"$f":"Z233*$E$4","v":0},{"$f":"MAX(M233,0)+MAX(AA233,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F242+I241","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W241+T242","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H245:H256)","v":0},{"$f":"L245*$E$4","v":0},20,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V245:V256)","v":0},{"$f":"Z245*$E$4","v":0},{"$f":"MAX(M245,0)+MAX(AA245,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H257:H268)","v":0},{"$f":"L257*$E$4","v":0},21,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V257:V268)","v":0},{"$f":"Z257*$E$4","v":0},{"$f":"MAX(M257,0)+MAX(AA257,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F258+I257","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W257+T258","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H269:H280)","v":0},{"$f":"L269*$E$4","v":0},22,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V269:V280)","v":0},{"$f":"Z269*$E$4","v":0},{"$f":"MAX(M269,0)+MAX(AA269,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[{"$f":"$E$3","v":0},{"$f":"$I$5","v":""},"",{"$f":"Show.Date","v":""},0,{"$f":"E273*Annual_interest_rate/12","v":0},0,{"$f":"E273-G273","v":0},0,0,0,null,null,null,{"$f":"$E$3","v":0},"","",{"$f":"Show.Date","v":""},0,{"$f":"S273*$S$3/12","v":0},0,{"$f":"S273-U273","v":0},0,0,0]
[0,"","",{"$f":"Show.Date","v":""},{"$f":"H273","v":0},0,{"$f":"IF(ROUND(E274,2)>0,IF(I$6>0,I$6-F274,I$5-F274),0)","v":0},0,{"$f":"F274+I273","v":0},0,{"$f":"K273+F274+G274","v":0},null,null,null,0,{"$f":"P273","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V273","v":0},0,{"$f":"IF(ROUND(S274,2)>0,IF(W$6>0,W$6-T274,W$5-T274),0)","v":0},0,{"$f":"W273+T274","v":0},0,{"$f":"Y273+T274+U274","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H281:H292)","v":0},{"$f":"L281*$E$4","v":0},23,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V281:V292)","v":0},{"$f":"Z281*$E$4","v":0},{"$f":"MAX(M281,0)+MAX(AA281,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F290+I289","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W289+T290","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H293:H304)","v":0},{"$f":"L293*$E$4","v":0},24,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V293:V304)","v":0},{"$f":"Z293*$E$4","v":0},{"$f":"MAX(M293,0)+MAX(AA293,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H305:H316)","v":0},{"$f":"L305*$E$4","v":0},25,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V305:V316)","v":0},{"$f":"Z305*$E$4","v":0},{"$f":"MAX(M305,0)+MAX(AA305,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F306+I305","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W305+T306","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H317:H328)","v":0},{"$f":"L317*$E$4","v":0},26,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V317:V328)","v":0},{"$f":"Z317*$E$4","v":0},{"$f":"MAX(M317,0)+MAX(AA317,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F322+I321","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W321+T322","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H329:H340)","v":0},{"$f":"L329*$E$4","v":0},27,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V329:V340)","v":0},{"$f":"Z329*$E$4","v":0},{"$f":"MAX(M329,0)+MAX(AA329,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[{"$f":"$E$3","v":0},{"$f":"$I$5","v":""},"",{"$f":"Show.Date","v":""},0,{"$f":"E337*Annual_interest_rate/12","v":0},0,{"$f":"E337-G337","v":0},0,0,0,null,null,null,{"$f":"$E$3","v":0},"","",{"$f":"Show.Date","v":""},0,{"$f":"S337*$S$3/12","v":0},0,{"$f":"S337-U337","v":0},0,0,0]
[0,"","",{"$f":"Show.Date","v":""},{"$f":"H337","v":0},0,{"$f":"IF(ROUND(E338,2)>0,IF(I$6>0,I$6-F338,I$5-F338),0)","v":0},0,{"$f":"F338+I337","v":0},0,{"$f":"K337+F338+G338","v":0},null,null,null,0,{"$f":"P337","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V337","v":0},0,{"$f":"IF(ROUND(S338,2)>0,IF(W$6>0,W$6-T338,W$5-T338),0)","v":0},0,{"$f":"W337+T338","v":0},0,{"$f":"Y337+T338+U338","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H341:H352)","v":0},{"$f":"L341*$E$4","v":0},28,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V341:V352)","v":0},{"$f":"Z341*$E$4","v":0},{"$f":"MAX(M341,0)+MAX(AA341,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H353:H364)","v":0},{"$f":"L353*$E$4","v":0},29,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V353:V364)","v":0},{"$f":"Z353*$E$4","v":0},{"$f":"MAX(M353,0)+MAX(AA353,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F354+I353","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W353+T354","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(H365:H376)","v":0},{"$f":"L365*$E$4","v":0},30,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V365:V376)","v":0},{"$f":"Z365*$E$4","v":0},{"$f":"MAX(M365,0)+MAX(AA365,0)","v":0}]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"F370+I369","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W369+T370","v":0},0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]

{"sheet":"Controls Properties","index":22,"n_rows":1572,"n_cols":6,"rows_kept":1572,"cut":false,"hidden":true,"merged":[]}
["Formula","Sheet Name","Cell Address","Height","Left","Top"]
["Straight Arrow Connector 2","Controls",432,12.749920845031738,3560.25,244.50007629394531]
["Picture 1","Intro",163.5,120.75,192.75,48]
["btnGotoInstructionsBottom","Intro",109.5,27,411,575.25]
["btnGotoInstructionsTop","Intro",109.5,25.5,411,63]
["btnDevTeamPrevPage","RA Calc",108,21.75,383.25,725.25]
["btnMortCalcSave","RA Calc",54,21.75,496.5,725.25]
["btnSimEndUser","Instructions",106.5,26.25,662.25,1.5]
["btnSimMHFAUser","Instructions",106.5,26.25,662.25,39.75]
["chkInstructDefLoanTaxExLngTrm","Instructions",18.75,16.5,39.75,212.25]
["chkInstructDefLoanTaxExShtTrm","Instructions",18.75,16.5,39.75,225]
["chkInstructDefLoanDefLoans","Instructions",18.75,16.5,39.75,237.75]
["chkInstructDefLoan1stMtg","Instructions",18.75,16.5,39.75,198.75]
["chkTaxCredType9Pct","Instructions",18.75,16.5,39.75,360]
["InstructHTC4Pct","Instructions",18.75,16.5,39.75,345]
["chkTaxCredTypeDual4_9Pct","Instructions",18.75,16.5,39.75,375]
["OptionButton1","Instructions",9.75,9.75,279,348]
["OptionButton2","Instructions",9.75,9.75,279,363.75]
["InstrHTCTaxCrPoolNA","Instructions",9.75,9.75,279,378.75]
["OptionButton4","Instructions",9.75,9.75,404.25,348]
["OptionButton5","Instructions",9.75,9.75,404.25,363]
["OptionButton6","Instructions",9.75,9.75,404.25,378]
["OptionButton7","Instructions",9.75,9.75,404.25,393]
["OptionButton8","Instructions",9.75,9.75,404.25,408]
["OptionButton9","Instructions",9.75,9.75,404.25,423]
["OptionButton10","Instructions",9.75,9.75,42,423]
["OptionButton11","Instructions",9.75,9.75]
["Straight Arrow Connector 2","Controls",432,12.749920845031738,3560.25,244.50007629394531]
["Picture 1","Intro",163.5,120.75,192.75,48]
["btnGotoInstructionsBottom","Intro",109.5,27,411,575.25]
["btnGotoInstructionsTop","Intro",109.5,25.5,411,63]
["btnDevTeamPrevPage","RA Calc",108,21.75,383.25,725.25]
["btnMortCalcSave","RA Calc",54,21.75,496.5,725.25]
["btnSimEndUser","Instructions",106.5,26.25,662.25,1.5]
["btnSimMHFAUser","Instructions",106.5,26.25,662.25,39.75]
["chkInstructDefLoanTaxExLngTrm","Instructions",18.75,16.5,39.75,212.25]
["chkInstructDefLoanTaxExShtTrm","Instructions",18.75,16.5,39.75,225]
["chkInstructDefLoanDefLoans","Instructions",18.75,16.5,39.75,237.75]
["chkInstructDefLoan1stMtg","Instructions",18.75,16.5,39.75,198.75]
["chkTaxCredType9Pct","Instructions",18.75,16.5,39.75,360]
["InstructHTC4Pct","Instructions",18.75,16.5,39.75,345]
["chkTaxCredTypeDual4_9Pct","Instructions",18.75,16.5,39.75,375]
["OptionButton1","Instructions",9.75,9.75,279,348]
["OptionButton2","Instructions",9.75,9.75,279,363.75]
["InstrHTCTaxCrPoolNA","Instructions",9.75,9.75,279,378.75]
["OptionButton4","Instructions",9.75,9.75,404.25,348]
["OptionButton5","Instructions",9.75,9.75,404.25,363]
["OptionButton6","Instructions",9.75,9.75,404.25,378]
["OptionButton7","Instructions",9.75,9.75,404.25,393]
["OptionButton8","Instructions",9.75,9.75,404.25,408]
["OptionButton9","Instructions",9.75,9.75,404.25,423]
["OptionButton10","Instructions",9.75,9.75,42,423]
["OptionButton11","Instructions",9.75,9.75,42,438]
["OptionButton13","Instructions",9.75,9.75,42,453]
["OptionButton14","Instructions",9.75,9.75,42,468]
["OptionButton15","Instructions",9.75,9.75,278.25,423]
["OptionButton16","Instructions",9.75,9.75,278.25,438]
["OptionButton17","Instructions",9.75,9.75,278.25,453]
["optStPaulPHAPBV","Instructions",9.75,9.75,44.25,681.75]
["otpHRAMetroPBV","Instructions",9.75,9.75,44.25,696.75]
["btnContinue_1","Instructions",64.5,24.75,549,0]
["btnContinue_2","Instructions",64.5,24.75,279,1340.25]
["optPBVNA","Instructions",9.75,9.75,44.25,711.75]
["InstructHOPWA","Instructions",9.75,9.75,44.25,776.25]
["optHTFRA","Instructions",9.75,9.75,44.25,789.75]
["obNA","Instructions",9.75,9.75,44.25,836.25]
["OptionButton12","Instructions",9.75,9.75,44.25,806.25]
["optRRDLProjSpecific","Instructions",9.75,9.75,44.25,255]
["optRRDLBorrower","Instructions",9.75,9.75,44.25,267]
["optRRDLAdministrator","Instructions",9.75,9.75,44.25,279.75]
["OptionButton18","Instructions",9.75,9.75,44.25,291.75]
["obBridge","Instructions",9.75,9.75,44.25,819.75]
["operatingSubsidy","Instructions",9.75,9.75,44.25,918.75]
["lblCover","Instructions",116.25,33,491.25,822]
["cb4per","Instructions",31.5,14.25,527.25,494.25]
["cb9per","Instructions",31.5,14.25,571.5,494.25]
["Comment 65","Instructions",210,52.5,379.5,454.5]
["chkHIUnitTypeHTC1","Summary",13.5,20.25,348.75,849.75]
["chkHIUnitTypeHTC2","Summary",13.5,20.25,348.75,861.75]
["chkHIUnitTypeHTC10","Summary",13.5,20.25,348.75,963.75]
["chkHIUnitTypeHTC11","Summary",13.5,20.25,348.75,976.5]
["chkHIUnitTypeHTC12","Summary",13.5,20.25,348.75,989.25]
["chkHIUnitTypeHTC13","Summary",13.5,20.25,348.75,1002]
["chkHIUnitTypeHTC15","Summary",13.5,20.25,348.75,1028.25]
["chkHIUnitTypeHTC16","Summary",13.5,20.25,348.75,1040.25]
["chkHIUnitTypeHTC17","Summary",13.5,20.25,348.75,1053]
["chkHIUnitTypeHTC18","Summary",13.5,20.25,348.75,1065.75]
["chkHIUnitTypeHTC19","Summary",13.5,20.25,348.75,1078.5]
["chkHIUnitTypeHTC20","Summary",13.5,20.25,348.75,1091.25]
["chkHIUnitTypeHTC21","Summary",13.5,20.25,348.75,1104]
["chkHIUnitTypeHTC6","Summary",13.5,20.25,348.75,912.75]
["chkHIUnitTypeHTC7","Summary",13.5,20.25,348.75,925.5]
["chkHIUnitTypeHTC4","Summary",13.5,20.25,348.75,887.25]
["chkHIUnitTypeHTC5","Summary",13.5,20.25,348.75,900]
["chkHIUnitTypeHTC8","Summary",13.5,20.25,348.75,938.25]
["chkHIUnitTypeHTC9","Summary",13.5,20.25,348.75,951]
["chkHIUnitTypeHTC14","Summary",13.5,20.25,348.75,1015.5]
["chkHIUnitTypeHTC3","Summary",13.5,20.25,348.75,874.5]
["chkHIUnitTypeHOME2","Summary",13.5,20.25,363,861.75]
["chkHIUnitTypeHOME3","Summary",13.5,20.25,363,874.5]
["chkHIUnitTypeHOME4","Summary",13.5,20.25,363,887.25]
["chkHIUnitTypeHOME5","Summary",13.5,20.25,363,900]
["chkHIUnitTypeHOME6","Summary",13.5,20.25,363,912.75]
["chkHIUnitTypeHOME7","Summary",13.5,20.25,363,925.5]
["chkHIUnitTypeHOME8","Summary",13.5,20.25,363,938.25]
["chkHIUnitTypeHOME9","Summary",13.5,20.25,363,951]
["chkHIUnitTypeHOME10","Summary",13.5,20.25,363,963.75]
["chkHIUnitTypeHOME11","Summary",13.5,20.25,363,976.5]
["chkHIUnitTypeHOME12","Summary",13.5,20.25,363,989.25]
["chkHIUnitTypeHOME13","Summary",13.5,20.25,363,1002]
["chkHIUnitTypeHOME14","Summary",13.5,20.25,363,1015.5]
["chkHIUnitTypeHOME15","Summary",13.5,20.25,363,1028.25]
["chkHIUnitTypeHOME16","Summary",13.5,20.25,363,1040.25]
["chkHIUnitTypeHOME17","Summary",13.5,20.25,363,1053]
["chkHIUnitTypeHOME18","Summary",13.5,20.25,363,1065.75]
["chkHIUnitTypeHOME19","Summary",13.5,20.25,363,1078.5]
["chkHIUnitTypeHOME20","Summary",13.5,20.25,363,1091.25]
["chkHIUnitTypeHOME21","Summary",13.5,20.25,363,1104]
["chkHIUnitTypeHOME1","Summary",13.5,20.25,363,849.75]
["chkHIUnitTypeLTH3","Summary",13.5,20.25,377.25,874.5]
["chkHIUnitTypeLTH4","Summary",13.5,20.25,377.25,887.25]
["chkHIUnitTypeLTH5","Summary",13.5,20.25,377.25,900]
["chkHIUnitTypeLTH6","Summary",13.5,20.25,377.25,912.75]
["chkHIUnitTypeLTH7","Summary",13.5,20.25,377.25,925.5]
["chkHIUnitTypeLTH8","Summary",13.5,20.25,377.25,938.25]
["chkHIUnitTypeLTH9","Summary",13.5,20.25,377.25,951]
["chkHIUnitTypeLTH10","Summary",13.5,20.25,377.25,963.75]
["chkHIUnitTypeLTH11","Summary",13.5,20.25,377.25,976.5]
["chkHIUnitTypeLTH12","Summary",13.5,20.25,377.25,989.25]
["chkHIUnitTypeLTH13","Summary",13.5,20.25,377.25,1002]
["chkHIUnitTypeLTH14","Summary",13.5,20.25,377.25,1015.5]
["chkHIUnitTypeLTH15","Summary",13.5,20.25,377.25,1028.25]
["chkHIUnitTypeLTH16","Summary",13.5,20.25,377.25,1040.25]
["chkHIUnitTypeLTH17","Summary",13.5,20.25,377.25,1053]
["chkHIUnitTypeLTH18","Summary",13.5,20.25,377.25,1065.75]
["chkHIUnitTypeLTH19","Summary",13.5,20.25,377.25,1078.5]
["chkHIUnitTypeLTH20","Summary",13.5,20.25,377.25,1091.25]
["chkHIUnitTypeLTH21","Summary",13.5,20.25,377.25,1104]
["chkHIUnitTypeLTH1","Summary",13.5,20.25,377.25,849.75]
["chkHIUnitTypeLTH2","Summary",13.5,20.25,377.25,861.75]
["chkHousIncomeUnitTypeRRDL4","Summary",13.5,20.25,390.75,887.25]
["chkHousIncomeUnitTypeRRDL5","Summary",13.5,20.25,390.75,900]
["chkHousIncomeUnitTypeRRDL6","Summary",13.5,20.25,390.75,912.75]
["chkHousIncomeUnitTypeRRDL7","Summary",13.5,20.25,390.75,925.5]
["chkHousIncomeUnitTypeRRDL8","Summary",13.5,20.25,390.75,938.25]
["chkHousIncomeUnitTypeRRDL9","Summary",13.5,20.25,390.75,951]
["chkHousIncomeUnitTypeRRDL10","Summary",13.5,20.25,390.75,963.75]
["chkHousIncomeUnitTypeRRDL11","Summary",13.5,20.25,390.75,976.5]
["chkHousIncomeUnitTypeRRDL12","Summary",13.5,20.25,390.75,989.25]
["chkHousIncomeUnitTypeRRDL13","Summary",13.5,20.25,390.75,1002]
["chkHousIncomeUnitTypeRRDL14","Summary",13.5,20.25,390.75,1015.5]
["chkHousIncomeUnitTypeRRDL15","Summary",13.5,20.25,390.75,1028.25]
["chkHousIncomeUnitTypeRRDL16","Summary",13.5,20.25,390.75,1040.25]
["chkHousIncomeUnitTypeRRDL17","Summary",13.5,20.25,390.75,1053]
["chkHousIncomeUnitTypeRRDL18","Summary",13.5,20.25,390.75,1065.75]
["chkHousIncomeUnitTypeRRDL19","Summary",13.5,20.25,390.75,1078.5]
["chkHousIncomeUnitTypeRRDL20","Summary",13.5,20.25,390.75,1091.25]
["chkHousIncomeUnitTypeRRDL21","Summary",13.5,20.25,390.75,1104]
["chkHousIncomeUnitTypeRRDL1","Summary",13.5,20.25,390.75,849.75]
["chkHousIncomeUnitTypeRRDL2","Summary",13.5,20.25,390.75,861.75]
["chkHousIncomeUnitTypeRRDL3","Summary",13.5,20.25,390.75,874.5]
["chkHIUnitTypeEmplOcc4","Summary",13.5,20.25,418.5,887.25]
["chkHIUnitTypeEmplOcc6","Summary",13.5,20.25,418.5,912.75]
["chkHIUnitTypeEmplOcc7","Summary",13.5,20.25,418.5,925.5]
["chkHIUnitTypeEmplOcc8","Summary",13.5,20.25,418.5,938.25]
["chkHIUnitTypeEmplOcc9","Summary",13.5,20.25,418.5,951]
["chkHIUnitTypeEmplOcc10","Summary",13.5,20.25,418.5,963.75]
["chkProjDescAquisition","Summary",13.5,20.25,418.5,976.5]
["chkHIUnitTypeEmplOcc12","Summary",13.5,20.25,418.5,989.25]
["chkHIUnitTypeEmplOcc13","Summary",13.5,20.25,418.5,1002]
["chkHIUnitTypeEmplOcc14","Summary",13.5,20.25,418.5,1015.5]
["chkHIUnitTypeEmplOcc15","Summary",13.5,20.25,418.5,1028.25]
["chkHIUnitTypeEmplOcc16","Summary",13.5,20.25,418.5,1040.25]
["chkHIUnitTypeEmplOcc18","Summary",13.5,20.25,418.5,1065.75]
["chkHIUnitTypeEmplOcc19","Summary",13.5,20.25,418.5,1078.5]
["chkHIUnitTypeEmplOcc20","Summary",13.5,20.25,418.5,1091.25]
["chkHIUnitTypeEmplOcc21","Summary",13.5,20.25,418.5,1104]
["chkHIUnitTypeEmplOcc1","Summary",13.5,20.25,418.5,849.75]
["chkHIUnitTypeEmplOcc2","Summary",13.5,20.25,418.5,861.75]
["chkHIUnitTypeEmplOcc3","Summary",13.5,20.25,418.5,874.5]
["chkHIUnitTypeEmplOcc5","Summary",13.5,20.25,418.5,900]
["chkHIUnitTypeEmplOcc17","Summary",13.5,20.25,418.5,1053]
["chkHIUnitTypeOwner6","Summary",13.5,20.25,404.25,912.75]
["chkHIUnitTypeOwner7","Summary",13.5,20.25,404.25,925.5]
["chkHIUnitTypeOwner8","Summary",13.5,20.25,404.25,938.25]
["chkHIUnitTypeOwner9","Summary",13.5,20.25,404.25,951]
["chkHIUnitTypeOwner10","Summary",13.5,20.25,404.25,963.75]
["chkHIUnitTypeOwner11","Summary",13.5,20.25,404.25,976.5]
["chkHIUnitTypeOwner12","Summary",13.5,20.25,404.25,989.25]
["chkHIUnitTypeOwner13","Summary",15,23.25,404.25,1000.5]
["chkHIUnitTypeOwner14","Summary",13.5,20.25,404.25,1015.5]
["chkHIUnitTypeOwner15","Summary",13.5,20.25,404.25,1028.25]
["chkHIUnitTypeOwner16","Summary",13.5,20.25,404.25,1040.25]
["chkHIUnitTypeOwner17","Summary",13.5,20.25,404.25,1053]
["chkHIUnitTypeOwner18","Summary",13.5,20.25,404.25,1065.75]
["chkHIUnitTypeOwner19","Summary",13.5,20.25,404.25,1078.5]
["chkHIUnitTypeOwner20","Summary",13.5,20.25,404.25,1091.25]
["chkHIUnitTypeOwner21","Summary",13.5,20.25,404.25,1104]
["chkHIUnitTypeOwner1","Summary",13.5,20.25,405,849.75]
["chkHIUnitTypeOwner2","Summary",13.5,20.25,405,861.75]
["chkHIUnitTypeOwner3","Summary",13.5,20.25,405,874.5]
["chkHIUnitTypeOwner4","Summary",13.5,20.25,404.25,887.25]
["chkHIUnitTypeOwner5","Summary",13.5,20.25,404.25,900]
["chkSourcesPermCap1stMortComm","Summary",14.25,12,296.25,1278]
["chkSourcesPermCapSyndProComm","Summary",14.25,12,296.25,1308]
["chkSourcesPermCapStHistProcComm","Summary",14.25,12,296.25,1323]
["chkSourcesPermCapFedHisProcComm","Summary",14.25,12,296.25,1338]
["chkSourcesPermCapTaxExBondsComm","Summary",14.25,12,296.25,1368]
["chkSourcesPermCapOther2Comm","Summary",14.25,12,296.25,1398]
["chkSourcesPermCapOther3Comm","Summary",14.25,12,296.25,1413]
["chkSourcesPermCapOther4Comm","Summary",14.25,12,296.25,1428]
["chkSourcesPermCapOther5Comm","Summary",14.25,12,296.25,1443]
["chkSourcesPermCapOther6Comm","Summary",14.25,12,296.25,1458]
["chkSourcesPermCapOther7Comm","Summary",14.25,12,296.25,1473]
["chkSourcesPermCapOther8Comm","Summary",14.25,12,296.25,1488]
["chkSourcesPermCapGapRemComm","Summary",14.25,12,296.25,1542.75]
["chkSourcesPermCapOther1Comm","Summary",14.25,12,296.25,1383]
["Check Box 269","Summary",13.5,13.5,671.25,1617.75]
["chkRentAssistSourcType2","Summary",13.5,12.75,671.25,1631.25]
["chkRentAssistSourcType3","Summary",13.5,14.25,671.25,1642.5]
["chkRentAssistSourcType4","Summary",13.5,14.25,671.25,1655.25]
["chkSummaryConstrSources1","Summary",13.5,12,296.25,1618.5]
["chkSummaryConstrSources2","Summary",13.5,12,296.25,1631.25]
["chkSummaryConstrSources3","Summary",13.5,12,296.25,1644.75]
["chkSummaryConstrSources4","Summary",13.5,12,296.25,1657.5]
["chkSummaryConstrSources5","Summary",13.5,12,296.25,1670.25]
["btnSummaryPrevPage","Summary",103.5,21.75,249,1730.25]
["btnSummarySave","Summary",54,21.75,453.75,1730.25]
["chkHIUnitTypeRentAssist4","Summary",13.5,20.25,432.75,887.25]
["chkHIUnitTypeRentAssist7","Summary",13.5,20.25,432.75,925.5]
["chkHIUnitTypeRentAssist8","Summary",13.5,20.25,432.75,938.25]
["Check Box 306","Summary",13.5,20.25,432.75,951]
["chkHIUnitTypeRentAssist10","Summary",13.5,20.25,432.75,963.75]
["Check Box 308","Summary",13.5,20.25,432.75,976.5]
["chkHIUnitTypeRentAssist12","Summary",13.5,20.25,432.75,989.25]
["chkHIUnitTypeRentAssist13","Summary",13.5,20.25,432.75,1002]
["chkHIUnitTypeRentAssist14","Summary",13.5,20.25,432.75,1015.5]
["chkHIUnitTypeRentAssist15","Summary",13.5,20.25,432.75,1028.25]
["chkHIUnitTypeRentAssist16","Summary",13.5,20.25,432.75,1040.25]
["chkHIUnitTypeRentAssist19","Summary",13.5,20.25,432.75,1078.5]
["chkHIUnitTypeRentAssist20","Summary",13.5,20.25,432.75,1091.25]
["chkHIUnitTypeRentAssist21","Summary",13.5,20.25,432.75,1104]
["chkHIUnitTypeRentAssist1","Summary",13.5,20.25,432.75,849.75]
["chkHIUnitTypeRentAssist2","Summary",13.5,20.25,432.75,861.75]
["chkHIUnitTypeRentAssist3","Summary",13.5,20.25,432.75,874.5]
["chkHIUnitTypeRentAssist5","Summary",13.5,20.25,432.75,900]
["chkHIUnitTypeRentAssist17","Summary",13.5,20.25,432.75,1053]
["chkHousIncomeUnitTypeOpSubs7","Summary",13.5,20.25,446.25,925.5]
["chkHousIncomeUnitTypeOpSubs8","Summary",13.5,20.25,446.25,938.25]
["chkHousIncomeUnitTypeOpSubs9","Summary",13.5,20.25,446.25,951]
["chkHousIncomeUnitTypeOpSubs10","Summary",15.75,24.75,447,961.5]
["chkHousIncomeUnitTypeOpSubs11","Summary",13.5,20.25,446.25,976.5]
["chkHousIncomeUnitTypeOpSubs12","Summary",13.5,20.25,446.25,989.25]
["chkHousIncomeUnitTypeOpSubs13","Summary",13.5,20.25,446.25,1002]
["chkHousIncomeUnitTypeOpSubs14","Summary",13.5,20.25,446.25,1015.5]
["chkHousIncomeUnitTypeOpSubs15","Summary",13.5,20.25,446.25,1028.25]
["chkHousIncomeUnitTypeOpSubs16","Summary",13.5,20.25,446.25,1040.25]
["chkHousIncomeUnitTypeOpSubs17","Summary",13.5,20.25,446.25,1053]
["chkHousIncomeUnitTypeOpSubs18","Summary",13.5,20.25,446.25,1065.75]
["chkHousIncomeUnitTypeOpSubs19","Summary",13.5,20.25,446.25,1078.5]
["chkHousIncomeUnitTypeOpSubs20","Summary",13.5,20.25,446.25,1091.25]
["chkHousIncomeUnitTypeOpSubs21","Summary",13.5,20.25,446.25,1104]
["chkHIUnitTypeOpSubs1","Summary",13.5,20.25,447,849.75]
["chkHIUnitTypeOpSubs2","Summary",13.5,20.25,447,861.75]
["chkHIUnitTypeOpSubs3","Summary",13.5,20.25,447,874.5]
["chkHousIncomeUnitTypeOpSubs4","Summary",13.5,20.25,446.25,887.25]
["chkHousIncomeUnitTypeOpSubs5","Summary",13.5,20.25,446.25,900]
["chkHIUnitTypeRentAssist6","Summary",13.5,20.25,432.75,912.75]
["chkHousIncomeUnitTypeOpSubs6","Summary",13.5,20.25,446.25,912.75]
["chkHIUnitTypeRentAssist18","Summary",13.5,20.25,432.75,1065.75]
["chkSourcesPermPartCashComm","Summary",14.25,12,296.25,1293]
["chk=SourcesPermCapDefLoanComm","Summary",14.25,12,296.25,1353]
["chkSourcesPermCapOther9Comm","Summary",14.25,12,296.25,1503]
["chkSourcesPermCapOther10Comm","Summary",14.25,11.25,296.25,1517.25]
["chkSourcesPermCapOther11Comm","Summary",14.25,11.25,296.25,1530]
["chkSummDefLoanTaxExLngTrm","Summary",24,17.25,33,440.25]
["chkSummDefLoanTaxExShtTrm","Summary",24,17.25,33,453.75]
["chkSummDefLoanDefLoans","Summary",24,17.25,33,468.75]
["chkSummDefLoanRRDL","Summary",24,17.25,33,484.5]
["chkSummDefLoan1stMtg","Summary",24,20.25,33,421.5]
["chkTaxCredType9Pct","Summary",24,17.25,419.25,423.75]
["chkTaxCredType4Pct","Summary",24,17.25,419.25,409.5]
["chkTaxCredTypeDual4_9Pct","Summary",24,17.25,419.25,440.25]
["btnPreservationNextPage","Summary",93,21.75,356.25,1730.25]
["OptionButton1","Summary",9.75,9.75,422.25,501.75]
["OptionButton2","Summary",9.75,9.75,422.25,513.75]
["OptionButton3","Summary",9.75,9.75,567.75,501.75]
["OptionButton4","Summary",9.75,9.75,567.75,513.75]
["OptionButton5","Summary",9.75,9.75,567.75,527.25]
["OptionButton6","Summary",9.75,9.75,567.75,540]
["OptionButton7","Summary",9.75,9.75,567.75,552.75]
["OptionButton8","Summary",9.75,9.75,422.25,591.75]
["OptionButton9","Summary",9.75,9.75,422.25,603.75]
["OptionButton10","Summary",9.75,9.75,422.25,617.25]
["OptionButton11","Summary",9.75,9.75,567.75,591]
["OptionButton12","Summary",9.75,9.75,567.75,603.75]
["OptionButton13","Summary",9.75,9.75,567.75,615.75]
["btnPrint","Summary",83.25,25.5,603,2.25]
["cbBasis","Summary",72.75,15,420,539.25]
["Comment 371","Summary",210,231,638.25,584.25]
["chkSummaryConstrSources1","RRDL_Summary",13.5,12,296.25,1062.75]
["chkSummaryConstrSources2","RRDL_Summary",13.5,12,296.25,1075.5]
["chkSummaryConstrSources3","RRDL_Summary",13.5,12,296.25,1089]
["chkSummaryConstrSources4","RRDL_Summary",13.5,12,296.25,1101.75]
["chkSummaryConstrSources5","RRDL_Summary",13.5,12,296.25,1114.5]
["btnSummaryPrevPage","RRDL_Summary",103.5,21.75,249,1158.75]
["btnSummarySave","RRDL_Summary",54,21.75,453.75,1158.75]
["btnPreservationNextPage","RRDL_Summary",93,21.75,356.25,1158.75]
["chkSourcesPermCapTaxExBondsComm","RRDL_Summary",14.25,11.25,296.25,629.25]
["chkSourcesPermCapOther2Comm","RRDL_Summary",14.25,11.25,296.25,654.75]
["chkSourcesPermCapOther3Comm","RRDL_Summary",14.25,11.25,296.25,667.5]
["chkSourcesPermCapOther4Comm","RRDL_Summary",14.25,11.25,296.25,680.25]
["chkSourcesPermCapOther5Comm","RRDL_Summary",14.25,11.25,296.25,693]
["chkSourcesPermCapOther6Comm","RRDL_Summary",14.25,11.25,296.25,705.75]
["chkSourcesPermCapOther1Comm","RRDL_Summary",14.25,11.25,296.25,642]
["chkSourcesPermCapDefLoanComm","RRDL_Summary",14.25,11.25,296.25,616.5]
["btnPrint","RRDL_Summary",83.25,25.5,597.75,2.25]
["RRDL_btnAddUnits","RRDL",66,13.5,21,1331.25]
["btnRRDLSave","RRDL",54,21.75,327.75,4038.75]
["optCurrOwnBuildingYes","RRDL",35.25,14.25,333.75,861.75]
["optCurrOwnBuildingNo","RRDL",35.25,14.25,369,861.75]
["optPriorMHFAFundingYes","RRDL",35.25,14.25,333.75,873.75]
["optPriorMHFAFundingNo","RRDL",35.25,14.25,369,873.75]
["optCompleteComplianceYes","RRDL",35.25,14.25,333.75,902.25]
["optCompleteComplianceNo","RRDL",35.25,14.25,369,902.25]
["optRRDLDesigHistoricBuildYes","RRDL",35.25,14.25,404.25,914.25]
["optRRDLDesigHistoricBuildNo","RRDL",35.25,14.25,438,914.25]
["optTempRelocationYes","RRDL",35.25,14.25,489.75,3066.75]
["optTempRelocationNo","RRDL",35.25,14.25,524.25,3066.75]
["optPermanentDisplacementYes","RRDL",35.25,14.25,489.75,3054]
["optPermanentDisplacementNo","RRDL",35.25,14.25,524.25,3054]
["cboRRDLApplicantState","RRDL",84.75,18,123,105]
["cboRRDLCoApplicantCity","RRDL",240.75,18,485.25,87.75]
["cboRRDLCoApplicantState","RRDL",84.75,18,485.25,105]
["cboRRDLDevelopmentCity","RRDL",240.75,18,122.25,690.75]
["cboRRDL_OwnerMortgagorState","RRDL",103.5,18,468,228.75]
["cboRRDLAttorneyCity","RRDL",240.75,18,123,417.75]
["cboRRDLAttorneyState","RRDL",84.75,18,123,435]
["cboRRDLArchitectCity","RRDL",240.75,18,485.25,417.75]
["cboRRDLArchitectState","RRDL",84.75,18,485.25,435]
["cboRRDLGenContrCity","RRDL",240.75,18,123,542.25]
["cboRRDLGenContrState","RRDL",84.75,18,123,558.75]
["cboRRDLManagementCoCity","RRDL",240.75,18,485.25,542.25]
["cboRRDLManagementCoState","RRDL",84.75,18,485.25,558.75]
["cboRRDLAddBuildings1City","RRDL",240.75,18,122.25,752.25]
["cboRRDLDevelopmentCounty","RRDL",154.5,18,570.75,690.75]
["cboRRDLAddBuildings1County","RRDL",154.5,18,570,753]
["btnRRDLAddBuildings","RRDL",96.75,20.25,155.25,716.25]
["cboRRDLApplicantCity","RRDL",240.75,17.25,123,87.75]
["btnRRDLPrint","RRDL",59.25,23.25,645.75,2.25]
["OptionButton2","RRDL",32.25,17.25,249.75,618]
["OptionButton3","RRDL",32.25,17.25,281.25,618]
["OptionButton1","RRDL",32.25,16.5,489.75,620.25]
["OptionButton4","RRDL",29.25,18,524.25,620.25]
["cboRRDL_OwnerMortgagorCity","RRDL",240.75,17.25,158.25,228.75]
["cbHeat","RRDL",44.25,16.5,36.75,1497.75]
["cbCooking","RRDL",54.75,16.5,36.75,1509.75]
["cbWater","RRDL",76.5,16.5,90,1497.75]
["cbElectric","RRDL",54.75,16.5,90,1509.75]
["cbAC","RRDL",44.25,16.5,168,1497.75]
["cbWaterSewer","RRDL",73.5,15,168,1509.75]
["cbServiceFee","RRDL",76.5,16.5,240.75,1497.75]
["cbOther","RRDL",54.75,16.5,240.75,1509.75]
["btnAffirmativeActionNextPage","Signature - Affirm. Action Stmt",93,21.75,282.75,452.25]
["btnProjDescPrevPage","Signature - Affirm. Action Stmt",93,21.75,184.5,452.25]
["btnAffirmativeActionSave","Signature - Affirm. Action Stmt",54,21.75,380.25,452.25]
["btnHTCOwnerCertNextPage","HTC Owner Cert",93,21.75,280.5,1019.25]
["btnProjDescPrevPage","HTC Owner Cert",93,21.75,182.25,1019.25]
["btnHTCOwnerCertSave","HTC Owner Cert",54,21.75,378,1019.25]
["Button 1","Project Description",112.5,17.25,119.25,92.25]
["cboCounty","Project Description",194.25,15,119.25,213]
["ComboBox1","Project Description",240,18,119.25,177]
["btnPipelineApplication","Project Description",112.5,17.25,119.25,92.25]
["chkProjDescAquisition","Project Description",14.25,12,36,293.25]
["chkProjDescRefinance","Project Description",14.25,12,36,308.25]
["chkProjDescRehabilitation","Project Description",14.25,12,36,323.25]
["chkProjDescHistoricPres","Project Description",14.25,12,36,338.25]
["chkProjDescNewConstruction","Project Description",14.25,12,296.25,293.25]
["chkProjDescConversion","Project Description",14.25,12,296.25,308.25]
["chkProjDescStabilization","Project Description",14.25,12,296.25,323.25]
["chkProjDescScatteredSite","Project Description",14.25,12,296.25,338.25]
["chkStratPriorPresAssistHousing","Project Description",14.25,12,36,429]
["chkStratPriorLTHomeless","Project Description",14.25,12,36,443.25]
["chkStratPriorNewAffordHousing","Project Description",14.25,12,36,458.25]
["chkStratPriorPreTaxCredits","Project Description",14.25,12,296.25,429]
["chkStratPriorForclosure","Project Description",14.25,12,296.25,443.25]
["chkStratPriorCriticalNeed","Project Description",14.25,12,296.25,458.25]
["cboCounty","Project Description",162.75,15,119.25,213]
["ComboBox1","Project Description",208.5,18,119.25,177]
["btnProjDescSave","Project Description",54,21.75,393.75,832.5]
["btnProjDescNextPage","Project Description",93,21.75,297,832.5]
["btnPropInfoPrevPage","Project Description",93,21.75,200.25,832.5]
["chkProjDescDevLocMultBuildings","Project Description",14.25,12,439.5,216]
["chkProjDescDemolition","Project Description",14.25,12,36,353.25]
["chkProjDescRentalSubsidy","Project Description",14.25,12,36,368.25]
["chkProjDescOther1","Project Description",14.25,12,296.25,353.25]
["chkProjDescOther2","Project Description",14.25,12,296.25,368.25]
["cboProjectDescCounty","Project Description",176.25,18,117.75,213]
["cboProjectDescCity","Project Description",224.25,18,117.75,180]
["lblHide","Project Description",189,51.75,420,188.25]
["OptionButton1","Property Information",33,13.5,485.25,252.75]
["OptionButton2","Property Information",33.75,13.5,522.75,252.75]
["optExistinBuildingsOccupied","Property Information",58.5,16.5,577.5,252.75]
["optExistinBuildingsVacant","Property Information",47.25,16.5,639.75,252.75]
["OptionButton5","Property Information",33,14.25,485.25,252.75]
["OptionButton6","Property Information",33.75,13.5,522.75,252.75]
["OptionButton7","Property Information",33,14.25,485.25,252.75]
["OptionButton8","Property Information",33.75,14.25,522.75,252.75]
["OptionButton9","Property Information",30,14.25,423.75,252.75]
["OptionButton10","Property Information",33.75,13.5,470.25,252.75]
["OptionButton11","Property Information",30,14.25,423.75,252.75]
["OptionButton12","Property Information",33.75,13.5,470.25,252.75]
["OptionButton13","Property Information",30,14.25,423.75,252.75]
["OptionButton14","Property Information",33.75,13.5,470.25,252.75]
["OptionButton15","Property Information",30,14.25,423.75,252.75]
["OptionButton16","Property Information",33.75,13.5,470.25,252.75]
["OptionButton17","Property Information",33,14.25,539.25,252.75]
["OptionButton18","Property Information",33.75,13.5,580.5,252.75]
["OptionButton19","Property Information",33,14.25,539.25,252.75]
["OptionButton20","Property Information",33.75,13.5,580.5,252.75]
["OptionButton21","Property Information",33,14.25,539.25,252.75]
["OptionButton22","Property Information",33.75,13.5,580.5,252.75]
["OptionButton23","Property Information",33,14.25,539.25,252.75]
["OptionButton24","Property Information",33.75,13.5,580.5,252.75]
["OptionButton25","Property Information",33,12.75,417.75,252.75]
["OptionButton26","Property Information",30.75,12.75,451.5,252.75]
["OptionButton27","Property Information",22.5,14.25,358.5,252.75]
["OptionButton28","Property Information",33.75,13.5,404.25,252.75]
["OptionButton29","Property Information",22.5,14.25,358.5,252.75]
["OptionButton30","Property Information",33.75,13.5,404.25,252.75]
["OptionButton1","Property Information",33,13.5,485.25,639]
["OptionButton2","Property Information",33.75,13.5,522.75,639]
["OptionButton5","Property Information",33,14.25,485.25,639]
["OptionButton6","Property Information",33.75,13.5,522.75,639]
["OptionButton7","Property Information",33,14.25,485.25,639]
["OptionButton8","Property Information",33.75,14.25,522.75,639]
["OptionButton9","Property Information",30,14.25,423.75,639]
["OptionButton10","Property Information",33.75,13.5,470.25,639]
["OptionButton11","Property Information",30,14.25,423.75,639]
["OptionButton12","Property Information",33.75,13.5,470.25,639]
["OptionButton13","Property Information",30,14.25,423.75,639]
["OptionButton14","Property Information",33.75,13.5,470.25,639]
["OptionButton15","Property Information",30,14.25,423.75,639]
["OptionButton16","Property Information",33.75,13.5,470.25,639]
["OptionButton17","Property Information",33,14.25,539.25,639]
["OptionButton18","Property Information",33.75,13.5,580.5,639]
["OptionButton19","Property Information",33,14.25,539.25,639]
["OptionButton20","Property Information",33.75,13.5,580.5,639]
["OptionButton21","Property Information",33,14.25,539.25,639]
["OptionButton22","Property Information",33.75,13.5,580.5,639]
["OptionButton23","Property Information",33,14.25,539.25,639]
["OptionButton24","Property Information",33.75,13.5,580.5,639]
["OptionButton25","Property Information",33,12.75,417.75,639]
["OptionButton26","Property Information",30.75,12.75,451.5,639]
["OptionButton27","Property Information",22.5,14.25,358.5,656.25]
["OptionButton28","Property Information",33.75,13.5,404.25,657]
["OptionButton29","Property Information",22.5,14.25,358.5,671.25]
["OptionButton30","Property Information",33.75,13.5,404.25,672]
["btnPropInfoNextPage","Property Information",102,21.75,391.5,1153.5]
["btnPropInfoPrevPage","Property Information",93,21.75,293.25,1153.5]
["Group 2","Property Information",32.25,40.409999847412109,331.49990844726562,57.75]
["chkPropInfoSiteDescQualCenTr","Property Information",15.75,12.75,339.75,57.75]
["chkPropInfoSiteDescDiffDevArea","Property Information",15.75,12.75,339.75,71.25]
["chkPropInfoSiteDescDesBasisBoost","Property Information",15.75,12.75,339.75,84.75]
["chkPropInfoSiteFeatures1000FtRR","Property Information",15.75,12.75,35.25,133.5]
["chkPropInfoSiteFeatures3000FtAP","Property Information",15.75,12.75,35.25,148.5]
["chkPropInfoSiteFeatures5MiCivAP","Property Information",15.75,12.75,35.25,163.5]
["chkPropInfoSiteFeatures15MiMilAP","Property Information",15.75,12.75,35.25,178.5]
["chkPropInfoSiteFeaturesHiTensWi","Property Information",15.75,12.75,35.25,193.5]
["chkPropInfoSiteFeaturesTowers","Property Information",15.75,12.75,289.5,133.5]
["chkPropInfoSiteFeaturesEnvHaz","Property Information",15.75,12.75,289.5,148.5]
["chkPropInfoSiteFeaturesRockForm","Property Information",15.75,12.75,289.5,163.5]
["chkPropInfoSiteFeaturesRavines","Property Information",15.75,12.75,289.5,178.5]
["chkPropInfoSiteFeaturesFloodPl","Property Information",15.75,12.75,289.5,192.75]
["chkPropInfoSiteFeaturesCreek","Property Information",15.75,12.75,591.75,132.75]
["chkPropInfoSiteFeaturesWtrTab","Property Information",15.75,12.75,591.75,147.75]
["chkPropInfoSiteFeaturesDrainage","Property Information",15.75,12.75,591.75,162.75]
["chkPropInfoSiteFeaturesUnStSoil","Property Information",15.75,12.75,591.75,177.75]
["chkPropInfoSiteFeaturesFill","Property Information",15.75,12.75,591.75,192.75]
["btnPropInfoSave","Property Information",54,21.75,498.75,1153.5]
["OptionButton1","Property Information",30,14.25,433.5,654.75]
["OptionButton2","Property Information",30,14.25,465.75,654.75]
["OptionButton3","Property Information",30,14.25,433.5,684.75]
["OptionButton4","Property Information",30,14.25,465.75,684.75]
["OptionButton5","Property Information",30,14.25,433.5,669.75]
["OptionButton6","Property Information",30,14.25,465.75,669.75]
["Comment 56","Property Information",117.75,34.5,696.75,908.25]
["chkHIUnitTypeHTC1","Housing Income",13.5,20.25,507,308.25]
["chkHIUnitTypeHTC2","Housing Income",13.5,20.25,507,323.25]
["chkHIUnitTypeHTC3","Housing Income",13.5,20.25,507,338.25]
["chkHIUnitTypeHTC10","Housing Income",13.5,20.25,507,443.25]
["chkHIUnitTypeHTC11","Housing Income",13.5,20.25,507,458.25]
["chkHIUnitTypeHTC12","Housing Income",13.5,20.25,507,473.25]
["chkHIUnitTypeHTC13","Housing Income",13.5,20.25,507,488.25]
["chkHIUnitTypeHTC15","Housing Income",13.5,20.25,507,518.25]
["chkHIUnitTypeHTC16","Housing Income",13.5,20.25,507,533.25]
["chkHIUnitTypeHTC17","Housing Income",13.5,20.25,507,548.25]
["chkHIUnitTypeHTC18","Housing Income",13.5,20.25,507,563.25]
["chkHIUnitTypeHTC19","Housing Income",13.5,20.25,507,578.25]
["chkHIUnitTypeHTC20","Housing Income",13.5,20.25,507,593.25]
["chkHIUnitTypeHTC21","Housing Income",13.5,20.25,507,608.25]
["chkHIUnitTypeHOME2","Housing Income",13.5,20.25,521.25,323.25]
["chkHIUnitTypeHOME3","Housing Income",13.5,20.25,521.25,338.25]
["chkHIUnitTypeHOME4","Housing Income",13.5,20.25,521.25,353.25]
["chkHIUnitTypeHOME5","Housing Income",13.5,20.25,521.25,368.25]
["chkHIUnitTypeHOME6","Housing Income",13.5,20.25,521.25,383.25]
["chkHIUnitTypeHOME7","Housing Income",13.5,20.25,521.25,398.25]
["chkHIUnitTypeHOME8","Housing Income",13.5,20.25,521.25,413.25]
["chkHIUnitTypeHOME9","Housing Income",13.5,20.25,521.25,428.25]
["chkHIUnitTypeHOME10","Housing Income",13.5,20.25,521.25,443.25]
["chkHIUnitTypeHOME11","Housing Income",13.5,20.25,521.25,458.25]
["chkHIUnitTypeHOME12","Housing Income",13.5,20.25,521.25,473.25]
["chkHIUnitTypeHOME13","Housing Income",13.5,20.25,521.25,488.25]
["chkHIUnitTypeHOME14","Housing Income",13.5,20.25,521.25,503.25]
["chkHIUnitTypeHOME15","Housing Income",13.5,20.25,521.25,518.25]
["chkHIUnitTypeHOME16","Housing Income",13.5,20.25,521.25,533.25]
["chkHIUnitTypeHOME17","Housing Income",13.5,20.25,521.25,548.25]
["chkHIUnitTypeHOME18","Housing Income",13.5,20.25,521.25,563.25]
["chkHIUnitTypeHOME19","Housing Income",13.5,20.25,521.25,578.25]
["chkHIUnitTypeHOME20","Housing Income",13.5,20.25,521.25,593.25]
["chkHIUnitTypeHOME21","Housing Income",13.5,20.25,521.25,608.25]
["chkHIUnitTypeHOME1","Housing Income",13.5,20.25,521.25,308.25]
["chkHIUnitTypeLTH3","Housing Income",13.5,20.25,535.5,338.25]
["chkHIUnitTypeLTH4","Housing Income",13.5,20.25,535.5,353.25]
["chkHIUnitTypeLTH5","Housing Income",13.5,20.25,535.5,368.25]
["chkHIUnitTypeLTH6","Housing Income",13.5,20.25,535.5,383.25]
["chkHIUnitTypeLTH7","Housing Income",13.5,20.25,535.5,398.25]
["chkHIUnitTypeLTH8","Housing Income",13.5,20.25,535.5,413.25]
["chkHIUnitTypeLTH9","Housing Income",13.5,20.25,535.5,428.25]
["chkHIUnitTypeLTH10","Housing Income",13.5,20.25,535.5,443.25]
["chkHIUnitTypeLTH11","Housing Income",13.5,20.25,535.5,458.25]
["chkHIUnitTypeLTH12","Housing Income",13.5,20.25,535.5,473.25]
["chkHIUnitTypeLTH13","Housing Income",13.5,20.25,535.5,488.25]
["chkHIUnitTypeLTH14","Housing Income",13.5,20.25,535.5,503.25]
["chkHIUnitTypeLTH15","Housing Income",13.5,20.25,535.5,518.25]
["chkHIUnitTypeLTH16","Housing Income",13.5,20.25,535.5,533.25]
["chkHIUnitTypeLTH17","Housing Income",13.5,20.25,535.5,548.25]
["chkHIUnitTypeLTH18","Housing Income",13.5,20.25,535.5,563.25]
["chkHIUnitTypeLTH19","Housing Income",13.5,20.25,535.5,578.25]
["chkHIUnitTypeLTH20","Housing Income",13.5,20.25,535.5,593.25]
["chkHIUnitTypeLTH21","Housing Income",13.5,20.25,535.5,608.25]
["chkHIUnitTypeLTH1","Housing Income",13.5,20.25,535.5,308.25]
["chkHousIncomeUnitTypeRRDL4","Housing Income",13.5,20.25,549.75,353.25]
["chkHIUnitTypeRRDL5","Housing Income",13.5,20.25,549.75,368.25]
["chkHIUnitTypeRRDL6","Housing Income",13.5,20.25,549.75,383.25]
["chkHIUnitTypeRRDL7","Housing Income",13.5,20.25,549.75,398.25]
["chkHIUnitTypeRRDL8","Housing Income",13.5,20.25,549.75,413.25]
["chkHIUnitTypeRRDL9","Housing Income",13.5,20.25,549.75,428.25]
["chkHIUnitTypeRRDL10","Housing Income",13.5,20.25,549.75,443.25]
["chkHIUnitTypeRRDL11","Housing Income",13.5,20.25,549.75,458.25]
["chkHIUnitTypeRRDL12","Housing Income",13.5,20.25,549.75,473.25]
["chkHIUnitTypeRRDL13","Housing Income",13.5,20.25,549.75,488.25]
["chkHIUnitTypeRRDL14","Housing Income",13.5,20.25,549.75,503.25]
["chkHIUnitTypeRRDL15","Housing Income",13.5,20.25,549.75,518.25]
["chkHIUnitTypeRRDL16","Housing Income",13.5,20.25,549.75,533.25]
["chkHIUnitTypeRRDL17","Housing Income",13.5,20.25,549.75,548.25]
["chkHIUnitTypeRRDL18","Housing Income",13.5,20.25,549.75,563.25]
["chkHIUnitTypeRRDL19","Housing Income",13.5,20.25,549.75,578.25]
["chkHIUnitTypeRRDL20","Housing Income",13.5,20.25,549.75,593.25]
["chkHIUnitTypeRRDL21","Housing Income",13.5,20.25,549.75,608.25]
["chkHIUnitTypeRRDL1","Housing Income",13.5,20.25,549.75,308.25]
["chkHIUnitTypeRRDL2","Housing Income",13.5,20.25,549.75,323.25]
["chkHIUnitTypeEmplOcc4","Housing Income",13.5,20.25,564.75,353.25]
["chkHIUnitTypeEmplOcc6","Housing Income",13.5,20.25,564.75,383.25]
["chkHIUnitTypeEmplOcc7","Housing Income",13.5,20.25,564.75,398.25]
["chkHIUnitTypeEmplOcc8","Housing Income",13.5,20.25,564.75,413.25]
["chkHIUnitTypeEmplOcc9","Housing Income",13.5,20.25,564.75,428.25]
["chkHIUnitTypeEmplOcc10","Housing Income",13.5,20.25,564.75,443.25]
["chkProjDescAquisition","Housing Income",13.5,20.25,564.75,458.25]
["chkHIUnitTypeEmplOcc12","Housing Income",13.5,20.25,564.75,473.25]
["chkHIUnitTypeEmplOcc13","Housing Income",13.5,20.25,564.75,488.25]
["chkHIUnitTypeEmplOcc14","Housing Income",13.5,20.25,564.75,503.25]
["chkHIUnitTypeEmplOcc15","Housing Income",13.5,20.25,564.75,518.25]
["chkHIUnitTypeEmplOcc16","Housing Income",13.5,20.25,564.75,533.25]
["chkHIUnitTypeEmplOcc18","Housing Income",13.5,20.25,564.75,563.25]
["chkHIUnitTypeEmplOcc19","Housing Income",13.5,20.25,564.75,578.25]
["chkHIUnitTypeEmplOcc20","Housing Income",13.5,20.25,564.75,593.25]
["chkHIUnitTypeEmplOcc21","Housing Income",13.5,20.25,564.75,608.25]
["chkHIUnitTypeEmplOcc1","Housing Income",13.5,20.25,564.75,308.25]
["chkHIUnitTypeOwner6","Housing Income",13.5,20.25,578.25,383.25]
["chkHIUnitTypeOwner7","Housing Income",13.5,20.25,578.25,398.25]
["chkHIUnitTypeOwner8","Housing Income",13.5,20.25,578.25,413.25]
["chkHIUnitTypeOwner9","Housing Income",13.5,20.25,578.25,428.25]
["chkHIUnitTypeOwner10","Housing Income",13.5,20.25,578.25,443.25]
["chkHIUnitTypeOwner11","Housing Income",13.5,20.25,578.25,458.25]
["chkHIUnitTypeOwner12","Housing Income",13.5,20.25,578.25,473.25]
["chkHIUnitTypeOwner13","Housing Income",13.5,20.25,578.25,488.25]
["chkHIUnitTypeOwner14","Housing Income",13.5,20.25,578.25,503.25]
["chkHIUnitTypeOwner15","Housing Income",13.5,20.25,578.25,518.25]
["chkHIUnitTypeOwner16","Housing Income",13.5,20.25,578.25,533.25]
["chkHIUnitTypeOwner17","Housing Income",13.5,20.25,578.25,548.25]
["chkHIUnitTypeOwner18","Housing Income",13.5,20.25,578.25,563.25]
["chkHIUnitTypeOwner19","Housing Income",13.5,20.25,578.25,578.25]
["chkHIUnitTypeOwner20","Housing Income",13.5,20.25,578.25,593.25]
["chkHIUnitTypeOwner21","Housing Income",13.5,20.25,578.25,608.25]
["chkHIUnitTypeOwner1","Housing Income",13.5,20.25,579,308.25]
["chkHIUnitTypeRentAsst7","Housing Income",13.5,20.25,593.25,398.25]
["chkHIUnitTypeOwner2","Housing Income",13.5,20.25,579,323.25]
["chkHIUnitTypeRentAsst8","Housing Income",13.5,20.25,592.5,413.25]
["chkHIUnitTypeRentAsst9","Housing Income",13.5,20.25,592.5,428.25]
["chkHIUnitTypeRentAsst10","Housing Income",13.5,20.25,592.5,443.25]
["chkHIUnitTypeRentAsst11","Housing Income",13.5,20.25,592.5,458.25]
["chkHIUnitTypeRentAsst12","Housing Income",13.5,20.25,592.5,473.25]
["chkHIUnitTypeRentAsst13","Housing Income",13.5,20.25,592.5,488.25]
["chkHIUnitTypeRentAsst14","Housing Income",13.5,20.25,592.5,503.25]
["chkHIUnitTypeRentAsst15","Housing Income",13.5,20.25,592.5,518.25]
["chkHIUnitTypeRentAsst16","Housing Income",13.5,20.25,592.5,533.25]
["chkHIUnitTypeRentAsst17","Housing Income",13.5,20.25,592.5,548.25]
["chkHIUnitTypeRentAsst18","Housing Income",13.5,20.25,592.5,563.25]
["Check Box 179","Housing Income",13.5,20.25,592.5,578.25]
["chkHIUnitTypeRentAsst20","Housing Income",13.5,20.25,592.5,593.25]
["chkHIUnitTypeRentAsst21","Housing Income",13.5,20.25,592.5,608.25]
["chkHIUnitTypeRentAsst1","Housing Income",13.5,20.25,593.25,308.25]
["chkHIUnitTypeOpSubs8","Housing Income",13.5,20.25,606.75,413.25]
["chkHIUnitTypeOpSubs9","Housing Income",13.5,20.25,606.75,428.25]
["chkHIUnitTypeOpSubs10","Housing Income",13.5,20.25,606.75,443.25]
["chkHIUnitTypeOpSubs11","Housing Income",13.5,20.25,606.75,458.25]
["chkHIUnitTypeOpSubs12","Housing Income",13.5,20.25,606.75,473.25]
["chkHIUnitTypeOpSubs13","Housing Income",13.5,20.25,606.75,488.25]
["chkHIUnitTypeOpSubs14","Housing Income",13.5,20.25,606.75,503.25]
["chkHIUnitTypeOpSubs15","Housing Income",13.5,20.25,606.75,518.25]
["chkHIUnitTypeOpSubs16","Housing Income",13.5,20.25,606.75,533.25]
["chkHIUnitTypeOpSubs17","Housing Income",13.5,20.25,606.75,548.25]
["chkHIUnitTypeOpSubs18","Housing Income",13.5,20.25,606.75,563.25]
["chkHIUnitTypeOpSubs19","Housing Income",13.5,20.25,606.75,578.25]
["chkHIUnitTypeOpSubs20","Housing Income",13.5,20.25,606.75,593.25]
["chkHIUnitTypeOpSubs21","Housing Income",13.5,20.25,606.75,608.25]
["chkHIUnitTypeOpSubs1","Housing Income",13.5,20.25,606.75,308.25]
["chkHIUnitTypeOpSubs2","Housing Income",13.5,20.25,606.75,323.25]
["chkHIUnitTypeOpSubs3","Housing Income",13.5,20.25,606.75,338.25]
["chkHIUnitTypeOpSubs4","Housing Income",13.5,20.25,606.75,353.25]
["chkHIUnitTypeOpSubs5","Housing Income",13.5,20.25,606.75,368.25]
["chkHIUnitTypeOpSubs6","Housing Income",13.5,20.25,606.75,383.25]
["chkHIUnitTypeOpSubs7","Housing Income",13.5,20.25,606.75,398.25]
["chkHIUnitTypeLTH2","Housing Income",13.5,20.25,535.5,323.25]
["chkHIUnitTypeRentAsst2","Housing Income",13.5,20.25,593.25,323.25]
["chkHIUnitTypeEmplOcc2","Housing Income",13.5,20.25,564.75,323.25]
["chkHIUnitTypeRRDL3","Housing Income",13.5,20.25,549.75,338.25]
["chkHIUnitTypeOwner3","Housing Income",13.5,20.25,579,338.25]
["chkHIUnitTypeRentAsst3","Housing Income",13.5,20.25,593.25,338.25]
["chkHIUnitTypeEmplOcc3","Housing Income",13.5,20.25,564.75,338.25]
["chkHIUnitTypeEmplOcc5","Housing Income",13.5,20.25,564.75,368.25]
["chkHIUnitTypeOwner4","Housing Income",13.5,20.25,578.25,353.25]
["chkHIUnitTypeRentAsst4","Housing Income",13.5,20.25,593.25,353.25]
["chkHIUnitTypeOwner5","Housing Income",13.5,20.25,578.25,368.25]
["chkHIUnitTypeRentAsst5","Housing Income",13.5,20.25,593.25,368.25]
["chkHIUnitTypeRentAsst6","Housing Income",13.5,20.25,593.25,383.25]
["chkHIUnitTypeHTC6","Housing Income",13.5,20.25,507,383.25]
["chkHIUnitTypeHTC7","Housing Income",13.5,20.25,507,398.25]
["chkHIUnitTypeHTC4","Housing Income",13.5,20.25,507,353.25]
["chkHIUnitTypeHTC5","Housing Income",13.5,20.25,507,368.25]
["chkHIUnitTypeHTC8","Housing Income",13.5,20.25,507,413.25]
["chkHIUnitTypeHTC9","Housing Income",13.5,20.25,507,428.25]
["chkHIUnitTypeHTC14","Housing Income",13.5,20.25,507,503.25]
["chkHIUnitTypeEmplOcc17","Housing Income",13.5,20.25,564.75,548.25]
["btnHousIncNextPage","Housing Income",93,21.75,321,774]
["btnHousIncPrevPage","Housing Income",93,21.75,222.75,774]
["btnHousIncSave","Housing Income",54,21.75,419.25,774]
["btnRevUtilToOrig1","Housing Income",76.5,15.75,705,311.25]
["btnRevUtilToOrig2","Housing Income",76.5,15.75,705,326.25]
["btnRevUtilToOrig3","Housing Income",76.5,15.75,705,341.25]
["btnRevUtilToOrig4","Housing Income",76.5,15.75,705,356.25]
["btnRevUtilToOrig5","Housing Income",76.5,15.75,705,371.25]
["btnRevUtilToOrig6","Housing Income",76.5,15.75,705,386.25]
["btnRevUtilToOrig7","Housing Income",76.5,15.75,705,401.25]
["btnRevUtilToOrig8","Housing Income",76.5,15.75,705,416.25]
["btnRevUtilToOrig9","Housing Income",76.5,15.75,705,431.25]
["btnRevUtilToOrig10","Housing Income",76.5,15.75,705,446.25]
["btnRevUtilToOrig11","Housing Income",76.5,15.75,705,461.25]
["btnRevUtilToOrig12","Housing Income",76.5,15.75,705,476.25]
["btnRevUtilToOrig13","Housing Income",76.5,15.75,705,491.25]
["btnRevUtilToOrig14","Housing Income",76.5,15.75,705,506.25]
["btnRevUtilToOrig15","Housing Income",76.5,15.75,705,521.25]
["btnRevUtilToOrig16","Housing Income",76.5,15.75,705,536.25]
["btnRevUtilToOrig17","Housing Income",76.5,15.75,705,551.25]
["btnRevUtilToOrig18","Housing Income",76.5,15.75,705,566.25]
["btnRevUtilToOrig19","Housing Income",76.5,15.75,705,581.25]
["btnRevUtilToOrig20","Housing Income",76.5,15.75,705,596.25]
["btnRevUtilToOrig21","Housing Income",76.5,15.75,705,611.25]
["Comment 244","Housing Income",159,35.25,123,142.5]
["btnIncExpNextPage","Income & Expense",93,21.75,302.25,1224]
["btnIncExpPrevPage","Income & Expense",93,21.75,204,1224]
["btnIncExpSave","Income & Expense",54,21.75,400.5,1224]
["Comment 3","Income & Expense",189.75,70.5,162,920.25]
["Comment 6","Income & Expense",108,21,162,417.75]
["Comment 7","Income & Expense",147.75,35.25,287.25,460.5]
["Comment 8","Income & Expense",144.75,35.25,333,473.25]
["Comment 9","Income & Expense",108,25.5,162,447.75]
["Comment 10","Income & Expense",96,34.5,246,578.25]
["Comment 11","Income & Expense",94.5,35.25,246,773.25]
["Comment 12","Income & Expense",108,45,333,908.25]
["chkMortCalcSubDebtMNHsgLend1","Mortgage Calc",25.5,18,177,148.5]
["chkMortCalcSubDebtMNHsgLend2","Mortgage Calc",25.5,18,177,163.5]
["chkMortCalcSubDebtMNHsgLend3","Mortgage Calc",25.5,18,177,178.5]
["chkMortCalcSubDebtMNHsgLend4","Mortgage Calc",25.5,18,177,193.5]
["chkMortCalcSubDebtMNHsgLend5","Mortgage Calc",25.5,18,177,208.5]
["chkMortCalcSubDebtMNHsgLend6","Mortgage Calc",25.5,16.5,177,223.5]
["chkMortCalc1stMortMNHsg","Mortgage Calc",25.5,0,326.25,651]
["btnMortCalcNextPage","Mortgage Calc",74.25,21.75,243.75,690.75]
["btnMortCalcPrevPage","Mortgage Calc",93,21.75,145.5,690.75]
["btnMortCalcSave","Mortgage Calc",54,21.75,323.25,690.75]
["btnMortCalcPrincReturnToOrigVal","Mortgage Calc",72,18.75,387,694.5]
["Check Box 20","Mortgage Calc",84.75,18,219,435]
["btnCashFlowNextPage","Cash Flow",93,21.75,755.25,1127.25]
["btnCashFlowPrevPage","Cash Flow",93,21.75,657,1127.25]
["btnCashFlowSave","Cash Flow",54,21.75,853.5,1127.25]
["Comment 4","Cash Flow",190.5,51.75,612.75,526.5]
["chkDevCostsProfFeesArchFeeDesign","Development Costs",24,18.75,615,754.5]
["chkDevCostsProfFeesArchFeeSuper","Development Costs",24,15.75,615,770.25]
["chkDevCostsProfFeesArchReimb","Development Costs",24,18.75,615,784.5]
["chkDevCostsProfFeesMktg","Development Costs",24,24,615,797.25]
["chkDevCostsProfFeesSurveys","Development Costs",24,24,615,812.25]
["chkDevCostsProfFeesSoilBorings","Development Costs",24,24,615,827.25]
["chkDevCostsProfFeesPayment","Development Costs",24,24,615,840.75]
["chkDevCostsProfFeesBuildPermit","Development Costs",24,24,615,856.5]
["chkDevCostsProfFeesSewerChg","Development Costs",24,24,615,872.25]
["chkDevCostsProfFeesLocalFees","Development Costs",24,24,615,888]
["chkDevCostsProfFeesApraisFee","Development Costs",24,24,615,903]
["chkDevCostsEnergyAudit","Development Costs",24,24,615,918]
["chkDevCostsProfFeesEnergyCons","Development Costs",24,24,615,932.25]
["chkDevCostsProfFeesEnvAssess","Development Costs",24,24,615,947.25]
["chkDevCostsProfFeesMktStudy","Development Costs",24,24,615,977.25]
["chkDevCostsProfFeesComplFees","Development Costs",24,24,615,1007.25]
["chkDevCostsProfFeesFurnishings","Development Costs",24,24,615,1023]
["chkDevCostsProfFeesLegalFees","Development Costs",24,24,615,1037.25]
["chkDevCostsProfFeesRelocCosts","Development Costs",24,24,615,1052.25]
["chkDevCostsProfFeesOther1","Development Costs",24,24,615,1068]
["chkDevCostsProfFeesOther3","Development Costs",24,24,615,1097.25]
["chkDevCostsProfFeesOther4","Development Costs",24,24,615,1112.25]
["chkDevCostsProfFeesCostCert","Development Costs",24,24,615,963]
["chkDevCostsProfFeesTaxCrFees","Development Costs",24,24,615,992.25]
["chkDevCostsDevelperFee","Development Costs",27,15.75,615,1158.75]
["chkDevCostsProcAgent","Development Costs",27,19.5,615,1170.75]
["chkDevCostsOwnerConstRep","Development Costs",27,18.75,615,1186.5]
["chkDevCostsOtherConsFees","Development Costs",27,18.75,615,1200.75]
["chkDevCostsDevFeeOther1","Development Costs",27,18.75,615,1215.75]
["chkDevCostsOrgFees","Development Costs",27,17.25,615,1260.75]
["chkDevCostsBridgeLoan","Development Costs",27,18,615,1276.5]
["chkDevCostsTaxOpinion","Development Costs",24,23.25,615,1288.5]
["chkDevCostsSyndFeesOtherFees","Development Costs",24,23.25,615,1318.5]
["chkDevCostsFinCostsRiskIns","Development Costs",27,18.75,615,1407.75]
["chkDevCostsFinCostsConstrTaxes","Development Costs",27,15.75,615,1424.25]
["chkDevCostsFinCostsBridgeLoan","Development Costs",27,18.75,615,1438.5]
["chkDevCostsFinCostsOrigFee","Development Costs",27,18.75,615,1453.5]
["chkDevCostsFinCostsBondIssFee","Development Costs",27,19.5,615,1632.75]
["chkDevCostsFinCostsTrusteeFee","Development Costs",24,23.25,615,1675.5]
["chkDevCostsFinCostsHazardIns","Development Costs",27,19.5,615,1378.5]
["chkDevCostsFinCostsConstrInt","Development Costs",27,18.75,615,1393.5]
["chkDevCostsFinCostsMortOrig","Development Costs",27,15,615,1544.25]
["chkDevCostsFinCostsMortIns","Development Costs",24,23.25,615,1615.5]
["chkDevCostsFinCostsTitleRec","Development Costs",27,18.75,615,1722.75]
["chkDevCostsFinCostsMortAppl","Development Costs",27,18.75,615,1527.75]
["chkDevCostsMortResOther1","Development Costs",27,15.75,615,1738.5]
["chkDevCostsMortResOther2","Development Costs",27,15.75,615,1753.5]
["chkDevCostsMortResOther3","Development Costs",27,18,615,1767]
["chkDevCostsProfFeesOther2","Development Costs",24,24,615,1083]
["btnDevCostsNextPage","Development Costs",79.5,21.75,327.75,2001]
["btnDevCostsPrevPage","Development Costs",84,21.75,238.5,2001]
["btnDevCostsSave","Development Costs",54,21.75,413.25,2001]
["chkDevCostsAquisRefHodCosts1","Development Costs",24,19.5,615,184.5]
["chkDevCostsAquisRefHodCosts2","Development Costs",24,18.75,615,199.5]
["chkDevCostsDueDilFees","Development Costs",24,23.25,615,1303.5]
["chkDevCostsFinCostsBondCounsel","Development Costs",27,19.5,615,1647.75]
["chkDevCostsFinCostsUndWCounsel","Development Costs",27,19.5,615,1662.75]
["chkDevCostsFinCostsRatingAgy","Development Costs",27,19.5,615,1692.75]
["chkDevCostsFinCostsOtherBondFees","Development Costs",27,19.5,615,1707.75]
["chkDevCostsFinCostsOther","Development Costs",27,15.75,615,1499.25]
["chkDevCostsFinCostsHUDMIP","Development Costs",24,23.25,615,1555.5]
["chkDevCostsFinCostsHUDInspFee","Development Costs",24,23.25,615,1585.5]
["chkDevCostsFinCostsMNHsgInspFee","Development Costs",27,18.75,615,1468.5]
["chkDevCostsFinCostsOtherInspFee","Development Costs",27,18.75,615,1483.5]
["chkDevCostsFinCostsOtherOrigFee","Development Costs",24,23.25,615,1600.5]
["chkDevCostsFinCostsHUDExamFee","Development Costs",24,23.25,615,1570.5]
["lblArchitectsFee","Development Costs",53.25,14.25,105.75,741.75]
["Comment 5","Development Costs",158.25,24.75,288.75,532.5]
["Comment 6","Development Costs",154.5,27.75,288.75,547.5]
["Comment 7","Development Costs",153.75,24,288.75,563.25]
["Comment 67","Development Costs",143.25,16.5,432.75,1468.5]
["Comment 69","Development Costs",223.5,66.75,288.75,1200.75]
["Comment 77","Development Costs",28.5,13.5,222.75,1353]
["Comment 78","Development Costs",30,13.5,288,1353]
["Comment 662","Development Costs",108,27,378,971.25]
["Comment 683","Development Costs",108,23.25,378.75,984]
["Comment 689","Development Costs",135,23.25,378.75,774.75]
["Comment 690","Development Costs",90,23.25,378.75,756.75]
["Comment 693","Development Costs",108,57.75,174,693.75]
["chkSourcesConstSourcesName1","Sources",27,15.75,399,75]
["chkSourcesConstSourcesName2","Sources",27,20.25,399,85.5]
["chkSourcesConstSourcesName3","Sources",27,20.25,399,100.5]
["chkSourcesConstSourcesName4","Sources",27,20.25,399,115.5]
["chkSourcesConstSourcesName5","Sources",27,20.25,399,130.5]
["chkSourcesPermCap1stMortComm","Sources",27,17.25,399.75,228]
["chkSourcesPermCapSyndProComm","Sources",27,17.25,399.75,258]
["chkSourcesPermCapStHistProcComm","Sources",27,21.75,399.75,270]
["chkSourcesPermCapStHistProHTCGp","Sources",27,21.75,449.25,270]
["chkSourcesPermCapFedHisProcComm","Sources",27,20.25,399.75,285.75]
["chkSourcesPermCapFedHisProHTCGp","Sources",27,20.25,449.25,285.75]
["chkSourcesPermCapPartCashComm","Sources",27,21.75,399.75,240.75]
["chkSourcesPermCapDefLoanComm","Sources",27,18.75,399.75,301.5]
["chkSourcesPermCapDefLoanHTCGap","Sources",27,18.75,449.25,301.5]
["chkSourcesPermCapOther2Comm","Sources",27,21.75,399.75,345]
["chkSourcesPermCapOther1HTCGap","Sources",27,21.75,449.25,330]
["chkSourcesPermCapOther3Comm","Sources",27,21.75,399.75,360]
["chkSourcesPermCapOther4Comm","Sources",27,21.75,399.75,375]
["chkSourcesPermCapOther2HTCGap","Sources",27,21.75,449.25,345]
["chkSourcesPermCapOther5Comm","Sources",27,21.75,399.75,390]
["chkSourcesPermCapOther3HTCGap","Sources",27,21.75,449.25,360]
["chkSourcesPermCapOther6Comm","Sources",27,21.75,399.75,405]
["chkSourcesPermCapOther4HTCGap","Sources",27,21.75,449.25,375]
["chkSourcesPermCapOther7Comm","Sources",27,21.75,399.75,420]
["chkSourcesPermCapOther5HTCGap","Sources",27,21.75,449.25,390]
["chkSourcesPermCapOther8Comm","Sources",27,21.75,399.75,435]
["chkSourcesPermCapOther6HTCGap","Sources",27,21.75,449.25,405]
["chkSourcesPermCapOther7HTCGap","Sources",27,21.75,449.25,420]
["chkSourcesPermCapOther8HTCGap","Sources",27,21.75,449.25,435]
["chk=SourcesPermCapOther9Comm","Sources",27,21.75,399.75,450.75]
["chk=SourcesPermCapOther9HTCGap","Sources",27,21.75,449.25,450.75]
["chkSourcesPermCapOther1Comm","Sources",27,21.75,399.75,330]
["Check Box 75","Sources",25.5,19.5,602.25,592.5]
["chkRentAssistSourcType2","Sources",25.5,21.75,602.25,605.25]
["chkRentAssistSourcType3","Sources",25.5,21.75,602.25,620.25]
["chkRentAssistSourcType4","Sources",25.5,21.75,602.25,635.25]
["chkSourcesContributionsComm1","Sources",26.25,0,453,825.75]
["chkSourcesContributionsComm2","Sources",26.25,0,453,825.75]
["chkSourcesContributionsComm3","Sources",26.25,0,453,825.75]
["chkSourcesContributionsComm4","Sources",26.25,0,453,825.75]
["chkSourcesContributionsComm5","Sources",26.25,0,453,825.75]
["chkSourcesContributionsComm6","Sources",26.25,0,453,825.75]
["chkSourcesPermCapOther10Comm","Sources",27,21.75,399.75,465]
["chkSourcesPermCapOther11Comm","Sources",27,21.75,399.75,480]
["chkSourcesPermCapOther10HTCGap","Sources",27,21.75,449.25,465]
["chkSourcesPermCapOther11HTCGap","Sources",27,21.75,449.25,480]
["chkSourcesPermCapGapRemComm","Sources",27,21.75,399.75,495.75]
["btnSourcesNextPage","Sources",71.25,21.75,324,1780.5]
["btnSourcesPrevPage","Sources",85.5,21.75,233.25,1780.5]
["btnSourcesSave","Sources",44.25,21.75,400.5,1780.5]
["btnSourcesEscrowTypeCapRevert","Sources",71.25,16.5,359.25,715.5]
["btnSourcesEscrowTypeRentRevert","Sources",71.25,16.5,360,734.25]
["chkSourcesPermCapTaxExBondsComm","Sources",27,21.75,399.75,315]
["Check Box 115","Sources",27,21.75,449.25,315]
["chkSourcesPermCap1stMortHTCGap","Sources",27,21.75,449.25,225.75]
["chkEndLoanFirstMort","Sources",27,21.75,503.25,225.75]
["Check Box 119","Sources",27,21.75,503.25,316.5]
["Check Box 120","Sources",27,21.75,503.25,330.75]
["obSynd","Sources",11.25,15,45,989.25]
["obNoSynd","Sources",11.25,15,45,1004.25]
["obMin","Sources",11.25,15,45,1020]
["obMan","Sources",11.25,15,45,1034.25]
["Check Box 126","Sources",27,21.75,503.25,345.75]
["Check Box 127","Sources",27,21.75,503.25,360.75]
["Check Box 128","Sources",27,21.75,503.25,375.75]
["Check Box 129","Sources",27,21.75,503.25,390.75]
["Check Box 130","Sources",27,21.75,503.25,405.75]
["Check Box 131","Sources",27,21.75,503.25,420.75]
["Check Box 132","Sources",27,21.75,503.25,435.75]
["Check Box 133","Sources",27,21.75,503.25,450.75]
["Check Box 134","Sources",27,21.75,503.25,465.75]
["Check Box 135","Sources",27,21.75,503.25,480.75]
["Check Box 136","Sources",27,21.75,503.25,495.75]
["chkHTCInfoCreditTypeNewNotFed","HTC Info",17.25,15.75,34.5,59.25]
["chkHTCInfoCreditTypeNewFed","HTC Info",17.25,15.75,34.5,74.25]
["chkHTCInfoCreditTypeRehabNotFed","HTC Info",17.25,15.75,34.5,89.25]
["chkHTCInfoCreditTypeRehabFed","HTC Info",17.25,15.75,34.5,104.25]
["chkHTCInfoCreditTypeExistHousing","HTC Info",17.25,15.75,34.5,119.25]
["optHTCInfoMinSetAside20pct","HTC Info",18.75,14.25,38.25,180.75]
["optHTCInfoMinSetAside40pct","HTC Info",18.75,14.25,38.25,195.75]
["optHTCInfoCodeSec103Yes","HTC Info",39.75,15.75,183,416.25]
["optHTCInfoCodeSec103No","HTC Info",32.25,15.75,221.25,416.25]
["chkHTCInfoFacilitiesParking","HTC Info",17.25,15.75,411.75,265.5]
["chkHTCInfoFacilitiesLockers","HTC Info",17.25,15.75,411.75,280.5]
["chkHTCInfoFacilitiesClubHouse","HTC Info",17.25,15.75,411.75,295.5]
["chkHTCInfoFacilitiesPool","HTC Info",17.25,15.75,411.75,310.5]
["chkHTCInfoFacilitiesServiceFac","HTC Info",17.25,15.75,411.75,325.5]
["chkHTCInfoFacilitiesOffice","HTC Info",17.25,15.75,411.75,340.5]
["chkHTCInfoFacilitiesOther1","HTC Info",17.25,15.75,411.75,355.5]
["optHTCInfoOtherConsidAmtNA1","HTC Info",18.75,15,134.25,492]
["optHTCInfoOtherConsid4pct1","HTC Info",18.75,15,134.25,507]
["optHTCInfoOtherConsidSubBasis1","HTC Info",18.75,15,134.25,522.75]
["optHTCInfoOtherConsidAmtNA2","HTC Info",18.75,15,414,492]
["optHTCInfoOtherConsid4pct2","HTC Info",18.75,15,414,507]
["optHTCInfoOtherConsidSubBasis2","HTC Info",18.75,15,414,522.75]
["optHTCTaxExemptBondFinancingYes","HTC Info",39.75,15.75,240,566.25]
["optHTCTaxExemptBondFinancingNo","HTC Info",32.25,15.75,278.25,566.25]
["optTreasuryWaiverYes","HTC Info",33,17.25,81,1203.75]
["optTreasuryWaiverExempt","HTC Info",31.5,16.5,82.5,1235.25]
["optTreasuryWaiverNo","HTC Info",30.75,16.5,84,1264.5]
["btnHTCInfoNextPage","HTC Info",93,21.75,288,1332.75]
["btnHTCInfoPrevPage","HTC Info",93,21.75,189.75,1332.75]
["btnHTCInfoSave","HTC Info",54,21.75,386.25,1332.75]
["chkHTCInfoCreditTypeAllocNonProf","HTC Info",17.25,15.75,34.5,134.25]
["optTreasuryWaiverNA","HTC Info",37.5,15.75,1503,1178.25]
["chkDetOfCredLimitWaivReq","Determination of Credit",17.25,12.75,507,1029]
["Rectangle 1","Determination of Credit",10.5,10.5,140.25,1186.5]
["optTypeOfOfferingPublic","Determination of Credit",110.25,15,140.25,1185]
["Rectangle 8","Determination of Credit",10.5,10.5,208.5,1188]
["optTypeOfOfferingPrivate","Determination of Credit",176.25,14.25,208.5,1186.5]
["btnDetOfCrNextPage","Determination of Credit",130.5,21.75,342,1644]
["btnDetOfCrPrevPage","Determination of Credit",93,21.75,243.75,1644]
["btnDetOfCrSave","Determination of Credit",54,21.75,477,1644]
["Comment 1","Determination of Credit",160.5,20.25,170.25,435]
["Comment 154","Determination of Credit",103.5,32.25,423.75,5.25]
["Comment 155","Determination of Credit",106.5,36,561,49.5]
["btnAddNewRole","Development Team",31.5,27,16.5,0]
["btnDevTeamNextPage","Development Team",82.5,17.25,371.25,1318.5]
["btnDevTeamPrevPage","Development Team",108,17.25,263.25,1318.5]
["btnMortCalcSave","Development Team",54,17.25,458.25,1318.5]
["cboDevTeamProjSpnsCity","Development Team",211.5,18.75,119.25,87.75]
["cboDevTeamDeveloperCity","Development Team",247.5,17.25,119.25,302.25]
["cboDevTeamArchitectCity","Development Team",247.5,18,501.75,302.25]
["DevTeamOwnerMortCity","Development Team",247.5,18,119.25,458.25]
["cboDevTeamGenPart1City","Development Team",247.5,18,119.25,615.75]
["cboDevTeamGenPart2City","Development Team",247.5,18,119.25,776.25]
["cboDevTeamGenPart3City","Development Team",247.5,18,119.25,932.25]
["cboDevTeamProcAgentCity","Development Team",247.5,18,119.25,1088.25]
["cboDevTeamMgmtCoCity","Development Team",247.5,18,501.75,458.25]
["cboDevTeamServProvCity","Development Team",247.5,18,501.75,615.75]
["cboDevTeamTaxCrSyndCity","Development Team",247.5,18,501.75,776.25]
["cboDevTeamGenContrCity","Development Team",247.5,18,501.75,932.25]
["cboDevTeamAttorneyCity","Development Team",247.5,18,501.75,1088.25]
["cboDevTeamProjSpnsState","Development Team",57,18,371.25,87.75]
["cboDevTeamDeveloperState","Development Team",69,18,119.25,320.25]
["cboDevTeamArchitectState","Development Team",69,18,501.75,320.25]
["cboDevTeamMgmtCoState","Development Team",69,18,501.75,476.25]
["cboDevTeamOwnerMortState","Development Team",69,18,119.25,476.25]
["cboDevTeamGenPart1State","Development Team",69,18,119.25,633.75]
["cboDevTeamServProvState","Development Team",69,18,501.75,633.75]
["cboDevTeamGenPart2State","Development Team",69,18,119.25,794.25]
["cboDevTeamTaxCrSyndState","Development Team",69,18,501.75,794.25]
["cboDevTeamGenPart3State","Development Team",69,18,119.25,950.25]
["cboDevTeamGenContrState","Development Team",69,18,501.75,950.25]
["cboDevTeamAttorneyState","Development Team",69,18,501.75,1106.25]
["cboDevTeamProcAgentState","Development Team",69,18,119.25,1106.25]
["cmdNext","Development Team",75,21,378,1318.5]
["cboRACity","Development Team",252,15,119.25,1228.5]
["cboHMIScity","Development Team",252,15,502.5,1228.5]
["cboMHIScity","Development Team",250.5,0.75,119.25,1318.5]
["cboRAstate","Development Team",69,15,119.25,1243.5]
["cboHMISstate","Development Team",69,15,502.5,1243.5]
["cboMHISstate","Development Team",67.5,0.75,119.25,1318.5]
["Comment 2","Development Team",134.25,22.5,130.5,252]
["Button 1","RRDL_Project Description",112.5,17.25,119.25,92.25]
["cboCounty","RRDL_Project Description",194.25,15,119.25,213]
["ComboBox1","RRDL_Project Description",240,18,119.25,177]
["btnPipelineApplication","RRDL_Project Description",112.5,17.25,119.25,92.25]
["chkProjDescRefinance","RRDL_Project Description",14.25,12,36,293.25]
["chkProjDescRehabilitation","RRDL_Project Description",14.25,12,36,308.25]
["chkProjDescHistoricPres","RRDL_Project Description",14.25,12,36,323.25]
["chkProjDescStabilization","RRDL_Project Description",14.25,12,296.25,292.5]
["chkProjDescScatteredSite","RRDL_Project Description",14.25,12,296.25,307.5]
["chkStratPriorPresAssistHousing","RRDL_Project Description",14.25,12,36,384]
["chkStratPriorLTHomeless","RRDL_Project Description",14.25,12,36,398.25]
["chkStratPriorNewAffordHousing","RRDL_Project Description",14.25,12,36,413.25]
["chkStratPriorPreTaxCredits","RRDL_Project Description",14.25,12,296.25,384]
["chkStratPriorForclosure","RRDL_Project Description",14.25,12,296.25,398.25]
["chkStratPriorCriticalNeed","RRDL_Project Description",14.25,12,296.25,413.25]
["cboCounty","RRDL_Project Description",162.75,15,119.25,213]
["ComboBox1","RRDL_Project Description",208.5,18,119.25,177]
["btnProjDescSave","RRDL_Project Description",54,21.75,393.75,742.5]
["btnProjDescNextPage","RRDL_Project Description",93,21.75,297,742.5]
["btnPropInfoPrevPage","RRDL_Project Description",93,21.75,200.25,742.5]
["chkProjDescDevLocMultBuildings","RRDL_Project Description",14.25,12,439.5,216]
["chkProjDescOther1","RRDL_Project Description",14.25,12,296.25,322.5]
["chkProjDescOther2","RRDL_Project Description",14.25,12,296.25,337.5]
["cboProjectDescCounty","RRDL_Project Description",176.25,18,117.75,213]
["cboProjectDescCity","RRDL_Project Description",224.25,18,117.75,180]
["OptionButton1","RRDL_Property Information",33,13.5,467.25,252.75]
["OptionButton2","RRDL_Property Information",33.75,13.5,529.5,252.75]
["optExistinBuildingsOccupied","RRDL_Property Information",58.5,16.5,558,252.75]
["optExistinBuildingsVacant","RRDL_Property Information",47.25,16.5,624.75,252.75]
["OptionButton5","RRDL_Property Information",33,14.25,467.25,252.75]
["OptionButton6","RRDL_Property Information",33.75,13.5,529.5,252.75]
["OptionButton7","RRDL_Property Information",33,14.25,467.25,252.75]
["OptionButton8","RRDL_Property Information",33.75,14.25,529.5,252.75]
["OptionButton9","RRDL_Property Information",30,14.25,393,252.75]
["OptionButton10","RRDL_Property Information",33.75,13.5,452.25,252.75]
["OptionButton11","RRDL_Property Information",30,14.25,393,252.75]
["OptionButton12","RRDL_Property Information",33.75,13.5,452.25,252.75]
["OptionButton13","RRDL_Property Information",30,14.25,393,252.75]
["OptionButton14","RRDL_Property Information",33.75,13.5,452.25,252.75]
["OptionButton15","RRDL_Property Information",30,14.25,393,252.75]
["OptionButton16","RRDL_Property Information",33.75,13.5,452.25,252.75]
["OptionButton17","RRDL_Property Information",33,14.25,546,252.75]
["OptionButton18","RRDL_Property Information",33.75,13.5,561,252.75]
["OptionButton19","RRDL_Property Information",33,14.25,546,252.75]
["OptionButton20","RRDL_Property Information",33.75,13.5,561,252.75]
["OptionButton21","RRDL_Property Information",33,14.25,546,252.75]
["OptionButton22","RRDL_Property Information",33.75,13.5,561,252.75]
["OptionButton23","RRDL_Property Information",33,14.25,546,252.75]
["OptionButton24","RRDL_Property Information",33.75,13.5,561,252.75]
["OptionButton25","RRDL_Property Information",33,12.75,387,252.75]
["OptionButton26","RRDL_Property Information",30.75,12.75,420.75,252.75]
["OptionButton27","RRDL_Property Information",22.5,14.25,327.75,252.75]
["OptionButton28","RRDL_Property Information",33.75,13.5,373.5,252.75]
["OptionButton29","RRDL_Property Information",22.5,14.25,327.75,252.75]
["OptionButton30","RRDL_Property Information",33.75,13.5,373.5,252.75]
["OptionButton1","RRDL_Property Information",33,13.5,467.25,594]
["OptionButton2","RRDL_Property Information",33.75,13.5,529.5,594]
["OptionButton5","RRDL_Property Information",33,14.25,467.25,594]
["OptionButton6","RRDL_Property Information",33.75,13.5,529.5,594]
["OptionButton7","RRDL_Property Information",33,14.25,467.25,594]
["OptionButton8","RRDL_Property Information",33.75,14.25,529.5,594]
["OptionButton9","RRDL_Property Information",30,14.25,393,594]
["OptionButton10","RRDL_Property Information",33.75,13.5,452.25,594]
["OptionButton11","RRDL_Property Information",30,14.25,393,594]
["OptionButton12","RRDL_Property Information",33.75,13.5,452.25,594]
["OptionButton13","RRDL_Property Information",30,14.25,393,594]
["OptionButton14","RRDL_Property Information",33.75,13.5,452.25,594]
["OptionButton15","RRDL_Property Information",30,14.25,393,594]
["OptionButton16","RRDL_Property Information",33.75,13.5,452.25,594]
["OptionButton17","RRDL_Property Information",33,14.25,546,594]
["OptionButton18","RRDL_Property Information",33.75,13.5,561,594]
["OptionButton19","RRDL_Property Information",33,14.25,546,594]
["OptionButton20","RRDL_Property Information",33.75,13.5,561,594]
["OptionButton21","RRDL_Property Information",33,14.25,546,594]
["OptionButton22","RRDL_Property Information",33.75,13.5,561,594]
["OptionButton23","RRDL_Property Information",33,14.25,546,594]
["OptionButton24","RRDL_Property Information",33.75,13.5,561,594]
["OptionButton25","RRDL_Property Information",33,12.75,387,594]
["OptionButton26","RRDL_Property Information",30.75,12.75,420.75,594]
["OptionButton27","RRDL_Property Information",22.5,14.25,327.75,609]
["OptionButton28","RRDL_Property Information",33.75,13.5,373.5,609]
["OptionButton29","RRDL_Property Information",22.5,14.25,327.75,609]
["OptionButton30","RRDL_Property Information",33.75,13.5,373.5,609]
["btnPropInfoNextPage","RRDL_Property Information",114.75,21.75,360.75,1116.75]
["btnPropInfoPrevPage","RRDL_Property Information",84.75,21.75,270.75,1116.75]
["chkPropInfoSiteFeatures1000FtRR","RRDL_Property Information",15.75,12.75,35.25,133.5]
["chkPropInfoSiteFeatures3000FtAP","RRDL_Property Information",15.75,12.75,35.25,148.5]
["chkPropInfoSiteFeatures5MiCivAP","RRDL_Property Information",15.75,12.75,35.25,163.5]
["chkPropInfoSiteFeatures15MiMilAP","RRDL_Property Information",15.75,12.75,35.25,178.5]
["chkPropInfoSiteFeaturesHiTensWi","RRDL_Property Information",15.75,12.75,35.25,193.5]
["chkPropInfoSiteFeaturesTowers","RRDL_Property Information",15.75,12.75,264,133.5]
["chkPropInfoSiteFeaturesEnvHaz","RRDL_Property Information",15.75,12.75,264,148.5]
["chkPropInfoSiteFeaturesRockForm","RRDL_Property Information",15.75,12.75,264,163.5]
["chkPropInfoSiteFeaturesRavines","RRDL_Property Information",15.75,12.75,264,178.5]
["chkPropInfoSiteFeaturesFloodPl","RRDL_Property Information",15.75,12.75,264,192.75]
["chkPropInfoSiteFeaturesCreek","RRDL_Property Information",15.75,12.75,575.25,132.75]
["chkPropInfoSiteFeaturesWtrTab","RRDL_Property Information",15.75,12.75,575.25,147.75]
["chkPropInfoSiteFeaturesDrainage","RRDL_Property Information",15.75,12.75,575.25,162.75]
["chkPropInfoSiteFeaturesUnStSoil","RRDL_Property Information",15.75,12.75,575.25,177.75]
["chkPropInfoSiteFeaturesFill","RRDL_Property Information",15.75,12.75,575.25,192.75]
["btnPropInfoSave","RRDL_Property Information",75.75,21.75,480.75,1116.75]
["Comment 29","RRDL_Property Information",117.75,34.5,531,804]
["chkHIUnitTypeHTC1","RRDL_Housing Income",13.5,20.25,507,308.25]
["chkHIUnitTypeHTC2","RRDL_Housing Income",13.5,20.25,507,323.25]
["chkHIUnitTypeHTC3","RRDL_Housing Income",13.5,20.25,507,338.25]
["chkHIUnitTypeHTC10","RRDL_Housing Income",13.5,20.25,507,443.25]
["chkHIUnitTypeHTC11","RRDL_Housing Income",13.5,20.25,507,458.25]
["chkHIUnitTypeHTC12","RRDL_Housing Income",13.5,20.25,507,473.25]
["chkHIUnitTypeHTC13","RRDL_Housing Income",13.5,20.25,507,488.25]
["chkHIUnitTypeHTC15","RRDL_Housing Income",13.5,20.25,507,518.25]
["chkHIUnitTypeHTC16","RRDL_Housing Income",13.5,20.25,507,533.25]
["chkHIUnitTypeHTC17","RRDL_Housing Income",13.5,20.25,507,548.25]
["chkHIUnitTypeHTC18","RRDL_Housing Income",13.5,20.25,507,563.25]
["chkHIUnitTypeHTC19","RRDL_Housing Income",13.5,20.25,507,578.25]
["chkHIUnitTypeHTC20","RRDL_Housing Income",13.5,20.25,507,593.25]
["chkHIUnitTypeHTC21","RRDL_Housing Income",13.5,20.25,507,608.25]
["chkHIUnitTypeHOME2","RRDL_Housing Income",13.5,20.25,521.25,323.25]
["chkHIUnitTypeHOME3","RRDL_Housing Income",13.5,20.25,521.25,338.25]
["chkHIUnitTypeHOME4","RRDL_Housing Income",13.5,20.25,521.25,353.25]
["chkHIUnitTypeHOME5","RRDL_Housing Income",13.5,20.25,521.25,368.25]
["chkHIUnitTypeHOME6","RRDL_Housing Income",13.5,20.25,521.25,383.25]
["chkHIUnitTypeHOME7","RRDL_Housing Income",13.5,20.25,521.25,398.25]
["chkHIUnitTypeHOME8","RRDL_Housing Income",13.5,20.25,521.25,413.25]
["chkHIUnitTypeHOME9","RRDL_Housing Income",13.5,20.25,521.25,428.25]
["chkHIUnitTypeHOME10","RRDL_Housing Income",13.5,20.25,521.25,443.25]
["chkHIUnitTypeHOME11","RRDL_Housing Income",13.5,20.25,521.25,458.25]
["chkHIUnitTypeHOME12","RRDL_Housing Income",13.5,20.25,521.25,473.25]
["chkHIUnitTypeHOME13","RRDL_Housing Income",13.5,20.25,521.25,488.25]
["chkHIUnitTypeHOME14","RRDL_Housing Income",13.5,20.25,521.25,503.25]
["chkHIUnitTypeHOME15","RRDL_Housing Income",13.5,20.25,521.25,518.25]
["chkHIUnitTypeHOME16","RRDL_Housing Income",13.5,20.25,521.25,533.25]
["chkHIUnitTypeHOME17","RRDL_Housing Income",13.5,20.25,521.25,548.25]
["chkHIUnitTypeHOME18","RRDL_Housing Income",13.5,20.25,521.25,563.25]
["chkHIUnitTypeHOME19","RRDL_Housing Income",13.5,20.25,521.25,578.25]
["chkHIUnitTypeHOME20","RRDL_Housing Income",13.5,20.25,521.25,593.25]
["chkHIUnitTypeHOME21","RRDL_Housing Income",13.5,20.25,521.25,608.25]
["chkHIUnitTypeHOME1","RRDL_Housing Income",13.5,20.25,521.25,308.25]
["chkHIUnitTypeLTH3","RRDL_Housing Income",13.5,20.25,535.5,338.25]
["chkHIUnitTypeLTH4","RRDL_Housing Income",13.5,20.25,535.5,353.25]
["chkHIUnitTypeLTH5","RRDL_Housing Income",13.5,20.25,535.5,368.25]
["chkHIUnitTypeLTH6","RRDL_Housing Income",13.5,20.25,535.5,383.25]
["chkHIUnitTypeLTH7","RRDL_Housing Income",13.5,20.25,535.5,398.25]
["chkHIUnitTypeLTH8","RRDL_Housing Income",13.5,20.25,535.5,413.25]
["chkHIUnitTypeLTH9","RRDL_Housing Income",13.5,20.25,535.5,428.25]
["chkHIUnitTypeLTH10","RRDL_Housing Income",13.5,20.25,535.5,443.25]
["chkHIUnitTypeLTH11","RRDL_Housing Income",13.5,20.25,535.5,458.25]
["chkHIUnitTypeLTH12","RRDL_Housing Income",13.5,20.25,535.5,473.25]
["chkHIUnitTypeLTH13","RRDL_Housing Income",13.5,20.25,535.5,488.25]
["chkHIUnitTypeLTH14","RRDL_Housing Income",13.5,20.25,535.5,503.25]
["chkHIUnitTypeLTH15","RRDL_Housing Income",13.5,20.25,535.5,518.25]
["chkHIUnitTypeLTH16","RRDL_Housing Income",13.5,20.25,535.5,533.25]
["chkHIUnitTypeLTH17","RRDL_Housing Income",13.5,20.25,535.5,548.25]
["chkHIUnitTypeLTH18","RRDL_Housing Income",13.5,20.25,535.5,563.25]
["chkHIUnitTypeLTH19","RRDL_Housing Income",13.5,20.25,535.5,578.25]
["chkHIUnitTypeLTH20","RRDL_Housing Income",13.5,20.25,535.5,593.25]
["chkHIUnitTypeLTH21","RRDL_Housing Income",13.5,20.25,535.5,608.25]
["chkHIUnitTypeLTH1","RRDL_Housing Income",13.5,20.25,535.5,308.25]
["chkHousIncomeUnitTypeRRDL4","RRDL_Housing Income",13.5,20.25,549.75,353.25]
["chkHIUnitTypeRRDL5","RRDL_Housing Income",13.5,20.25,549.75,368.25]
["chkHIUnitTypeRRDL6","RRDL_Housing Income",13.5,20.25,549.75,383.25]
["chkHIUnitTypeRRDL7","RRDL_Housing Income",13.5,20.25,549.75,398.25]
["chkHIUnitTypeRRDL8","RRDL_Housing Income",13.5,20.25,549.75,413.25]
["chkHIUnitTypeRRDL9","RRDL_Housing Income",13.5,20.25,549.75,428.25]
["chkHIUnitTypeRRDL10","RRDL_Housing Income",13.5,20.25,549.75,443.25]
["chkHIUnitTypeRRDL11","RRDL_Housing Income",13.5,20.25,549.75,458.25]
["chkHIUnitTypeRRDL12","RRDL_Housing Income",13.5,20.25,549.75,473.25]
["chkHIUnitTypeRRDL13","RRDL_Housing Income",13.5,20.25,549.75,488.25]
["chkHIUnitTypeRRDL14","RRDL_Housing Income",13.5,20.25,549.75,503.25]
["chkHIUnitTypeRRDL15","RRDL_Housing Income",13.5,20.25,549.75,518.25]
["chkHIUnitTypeRRDL16","RRDL_Housing Income",13.5,20.25,549.75,533.25]
["chkHIUnitTypeRRDL17","RRDL_Housing Income",13.5,20.25,549.75,548.25]
["chkHIUnitTypeRRDL18","RRDL_Housing Income",13.5,20.25,549.75,563.25]
["chkHIUnitTypeRRDL19","RRDL_Housing Income",13.5,20.25,549.75,578.25]
["chkHIUnitTypeRRDL20","RRDL_Housing Income",13.5,20.25,549.75,593.25]
["chkHIUnitTypeRRDL21","RRDL_Housing Income",13.5,20.25,549.75,608.25]
["chkHIUnitTypeRRDL1","RRDL_Housing Income",13.5,20.25,549.75,308.25]
["chkHIUnitTypeRRDL2","RRDL_Housing Income",13.5,20.25,549.75,323.25]
["chkHIUnitTypeEmplOcc4","RRDL_Housing Income",13.5,20.25,564.75,353.25]
["chkHIUnitTypeEmplOcc6","RRDL_Housing Income",13.5,20.25,564.75,383.25]
["chkHIUnitTypeEmplOcc7","RRDL_Housing Income",13.5,20.25,564.75,398.25]
["chkHIUnitTypeEmplOcc8","RRDL_Housing Income",13.5,20.25,564.75,413.25]
["chkHIUnitTypeEmplOcc9","RRDL_Housing Income",13.5,20.25,564.75,428.25]
["chkHIUnitTypeEmplOcc10","RRDL_Housing Income",13.5,20.25,564.75,443.25]
["chkProjDescAquisition","RRDL_Housing Income",13.5,20.25,564.75,458.25]
["chkHIUnitTypeEmplOcc12","RRDL_Housing Income",13.5,20.25,564.75,473.25]
["chkHIUnitTypeEmplOcc13","RRDL_Housing Income",13.5,20.25,564.75,488.25]
["chkHIUnitTypeEmplOcc14","RRDL_Housing Income",13.5,20.25,564.75,503.25]
["chkHIUnitTypeEmplOcc15","RRDL_Housing Income",13.5,20.25,564.75,518.25]
["chkHIUnitTypeEmplOcc16","RRDL_Housing Income",13.5,20.25,564.75,533.25]
["chkHIUnitTypeEmplOcc18","RRDL_Housing Income",13.5,20.25,564.75,563.25]
["chkHIUnitTypeEmplOcc19","RRDL_Housing Income",13.5,20.25,564.75,578.25]
["chkHIUnitTypeEmplOcc20","RRDL_Housing Income",13.5,20.25,564.75,593.25]
["chkHIUnitTypeEmplOcc21","RRDL_Housing Income",13.5,20.25,564.75,608.25]
["chkHIUnitTypeEmplOcc1","RRDL_Housing Income",13.5,20.25,564.75,308.25]
["chkHIUnitTypeOwner6","RRDL_Housing Income",13.5,20.25,578.25,383.25]
["chkHIUnitTypeOwner7","RRDL_Housing Income",13.5,20.25,578.25,398.25]
["chkHIUnitTypeOwner8","RRDL_Housing Income",13.5,20.25,578.25,413.25]
["chkHIUnitTypeOwner9","RRDL_Housing Income",13.5,20.25,578.25,428.25]
["chkHIUnitTypeOwner10","RRDL_Housing Income",13.5,20.25,578.25,443.25]
["chkHIUnitTypeOwner11","RRDL_Housing Income",13.5,20.25,578.25,458.25]
["chkHIUnitTypeOwner12","RRDL_Housing Income",13.5,20.25,578.25,473.25]
["chkHIUnitTypeOwner13","RRDL_Housing Income",13.5,20.25,578.25,488.25]
["chkHIUnitTypeOwner14","RRDL_Housing Income",13.5,20.25,578.25,503.25]
["chkHIUnitTypeOwner15","RRDL_Housing Income",13.5,20.25,578.25,518.25]
["chkHIUnitTypeOwner16","RRDL_Housing Income",13.5,20.25,578.25,533.25]
["chkHIUnitTypeOwner17","RRDL_Housing Income",13.5,20.25,578.25,548.25]
["chkHIUnitTypeOwner18","RRDL_Housing Income",13.5,20.25,578.25,563.25]
["chkHIUnitTypeOwner19","RRDL_Housing Income",13.5,20.25,578.25,578.25]
["chkHIUnitTypeOwner20","RRDL_Housing Income",13.5,20.25,578.25,593.25]
["chkHIUnitTypeOwner21","RRDL_Housing Income",13.5,20.25,578.25,608.25]
["chkHIUnitTypeOwner1","RRDL_Housing Income",13.5,20.25,579,308.25]
["chkHIUnitTypeRentAsst7","RRDL_Housing Income",13.5,20.25,593.25,398.25]
["chkHIUnitTypeOwner2","RRDL_Housing Income",13.5,20.25,579,323.25]
["chkHIUnitTypeRentAsst8","RRDL_Housing Income",13.5,20.25,592.5,413.25]
["chkHIUnitTypeRentAsst9","RRDL_Housing Income",13.5,20.25,592.5,428.25]
["chkHIUnitTypeRentAsst10","RRDL_Housing Income",13.5,20.25,592.5,443.25]
["chkHIUnitTypeRentAsst11","RRDL_Housing Income",13.5,20.25,592.5,458.25]
["chkHIUnitTypeRentAsst12","RRDL_Housing Income",13.5,20.25,592.5,473.25]
["chkHIUnitTypeRentAsst13","RRDL_Housing Income",13.5,20.25,592.5,488.25]
["chkHIUnitTypeRentAsst14","RRDL_Housing Income",13.5,20.25,592.5,503.25]
["chkHIUnitTypeRentAsst15","RRDL_Housing Income",13.5,20.25,592.5,518.25]
["chkHIUnitTypeRentAsst16","RRDL_Housing Income",13.5,20.25,592.5,533.25]
["chkHIUnitTypeRentAsst17","RRDL_Housing Income",13.5,20.25,592.5,548.25]
["chkHIUnitTypeRentAsst18","RRDL_Housing Income",13.5,20.25,592.5,563.25]
["Check Box 123","RRDL_Housing Income",13.5,20.25,592.5,578.25]
["chkHIUnitTypeRentAsst20","RRDL_Housing Income",13.5,20.25,592.5,593.25]
["chkHIUnitTypeRentAsst21","RRDL_Housing Income",13.5,20.25,592.5,608.25]
["chkHIUnitTypeRentAsst1","RRDL_Housing Income",13.5,20.25,593.25,308.25]
["chkHIUnitTypeOpSubs8","RRDL_Housing Income",13.5,20.25,606.75,413.25]
["chkHIUnitTypeOpSubs9","RRDL_Housing Income",13.5,20.25,606.75,428.25]
["chkHIUnitTypeOpSubs10","RRDL_Housing Income",13.5,20.25,606.75,443.25]
["chkHIUnitTypeOpSubs11","RRDL_Housing Income",13.5,20.25,606.75,458.25]
["chkHIUnitTypeOpSubs12","RRDL_Housing Income",13.5,20.25,606.75,473.25]
["chkHIUnitTypeOpSubs13","RRDL_Housing Income",13.5,20.25,606.75,488.25]
["chkHIUnitTypeOpSubs14","RRDL_Housing Income",13.5,20.25,606.75,503.25]
["chkHIUnitTypeOpSubs15","RRDL_Housing Income",13.5,20.25,606.75,518.25]
["chkHIUnitTypeOpSubs16","RRDL_Housing Income",13.5,20.25,606.75,533.25]
["chkHIUnitTypeOpSubs17","RRDL_Housing Income",13.5,20.25,606.75,548.25]
["chkHIUnitTypeOpSubs18","RRDL_Housing Income",13.5,20.25,606.75,563.25]
["chkHIUnitTypeOpSubs19","RRDL_Housing Income",13.5,20.25,606.75,578.25]
["chkHIUnitTypeOpSubs20","RRDL_Housing Income",13.5,20.25,606.75,593.25]
["chkHIUnitTypeOpSubs21","RRDL_Housing Income",13.5,20.25,606.75,608.25]
["chkHIUnitTypeOpSubs1","RRDL_Housing Income",13.5,20.25,606.75,308.25]
["chkHIUnitTypeOpSubs2","RRDL_Housing Income",13.5,20.25,606.75,323.25]
["chkHIUnitTypeOpSubs3","RRDL_Housing Income",13.5,20.25,606.75,338.25]
["chkHIUnitTypeOpSubs4","RRDL_Housing Income",13.5,20.25,606.75,353.25]
["chkHIUnitTypeOpSubs5","RRDL_Housing Income",13.5,20.25,606.75,368.25]
["chkHIUnitTypeOpSubs6","RRDL_Housing Income",13.5,20.25,606.75,383.25]
["chkHIUnitTypeOpSubs7","RRDL_Housing Income",13.5,20.25,606.75,398.25]
["chkHIUnitTypeLTH2","RRDL_Housing Income",13.5,20.25,535.5,323.25]
["chkHIUnitTypeRentAsst2","RRDL_Housing Income",13.5,20.25,593.25,323.25]
["chkHIUnitTypeEmplOcc2","RRDL_Housing Income",13.5,20.25,564.75,323.25]
["chkHIUnitTypeRRDL3","RRDL_Housing Income",13.5,20.25,549.75,338.25]
["chkHIUnitTypeOwner3","RRDL_Housing Income",13.5,20.25,579,338.25]
["chkHIUnitTypeRentAsst3","RRDL_Housing Income",13.5,20.25,593.25,338.25]
["chkHIUnitTypeEmplOcc3","RRDL_Housing Income",13.5,20.25,564.75,338.25]
["chkHIUnitTypeEmplOcc5","RRDL_Housing Income",13.5,20.25,564.75,368.25]
["chkHIUnitTypeOwner4","RRDL_Housing Income",13.5,20.25,578.25,353.25]
["chkHIUnitTypeRentAsst4","RRDL_Housing Income",13.5,20.25,593.25,353.25]
["chkHIUnitTypeOwner5","RRDL_Housing Income",13.5,20.25,578.25,368.25]
["chkHIUnitTypeRentAsst5","RRDL_Housing Income",13.5,20.25,593.25,368.25]
["chkHIUnitTypeRentAsst6","RRDL_Housing Income",13.5,20.25,593.25,383.25]
["chkHIUnitTypeHTC6","RRDL_Housing Income",13.5,20.25,507,383.25]
["chkHIUnitTypeHTC7","RRDL_Housing Income",13.5,20.25,507,398.25]
["chkHIUnitTypeHTC4","RRDL_Housing Income",13.5,20.25,507,353.25]
["chkHIUnitTypeHTC5","RRDL_Housing Income",13.5,20.25,507,368.25]
["chkHIUnitTypeHTC8","RRDL_Housing Income",13.5,20.25,507,413.25]
["chkHIUnitTypeHTC9","RRDL_Housing Income",13.5,20.25,507,428.25]
["chkHIUnitTypeHTC14","RRDL_Housing Income",13.5,20.25,507,503.25]
["chkHIUnitTypeEmplOcc17","RRDL_Housing Income",13.5,20.25,564.75,548.25]
["btnHousIncNextPage","RRDL_Housing Income",93,21.75,321,684]
["btnHousIncPrevPage","RRDL_Housing Income",93,21.75,222.75,684]
["btnHousIncSave","RRDL_Housing Income",54,21.75,419.25,684]
["btnRevUtilToOrig1","RRDL_Housing Income",76.5,15.75,705,311.25]
["btnRevUtilToOrig2","RRDL_Housing Income",76.5,15.75,705,326.25]
["btnRevUtilToOrig3","RRDL_Housing Income",76.5,15.75,705,341.25]
["btnRevUtilToOrig4","RRDL_Housing Income",76.5,15.75,705,356.25]
["btnRevUtilToOrig5","RRDL_Housing Income",76.5,15.75,705,371.25]
["btnRevUtilToOrig6","RRDL_Housing Income",76.5,15.75,705,386.25]
["btnRevUtilToOrig7","RRDL_Housing Income",76.5,15.75,705,401.25]
["btnRevUtilToOrig8","RRDL_Housing Income",76.5,15.75,705,416.25]
["btnRevUtilToOrig9","RRDL_Housing Income",76.5,15.75,705,431.25]
["btnRevUtilToOrig10","RRDL_Housing Income",76.5,15.75,705,446.25]
["btnRevUtilToOrig11","RRDL_Housing Income",76.5,15.75,705,461.25]
["btnRevUtilToOrig12","RRDL_Housing Income",76.5,15.75,705,476.25]
["btnRevUtilToOrig13","RRDL_Housing Income",76.5,15.75,705,491.25]
["btnRevUtilToOrig14","RRDL_Housing Income",76.5,15.75,705,506.25]
["btnRevUtilToOrig15","RRDL_Housing Income",76.5,15.75,705,521.25]
["btnRevUtilToOrig16","RRDL_Housing Income",76.5,15.75,705,536.25]
["btnRevUtilToOrig17","RRDL_Housing Income",76.5,15.75,705,551.25]
["btnRevUtilToOrig18","RRDL_Housing Income",76.5,15.75,705,566.25]
["btnRevUtilToOrig19","RRDL_Housing Income",76.5,15.75,705,581.25]
["btnRevUtilToOrig20","RRDL_Housing Income",76.5,15.75,705,596.25]
["btnRevUtilToOrig21","RRDL_Housing Income",76.5,15.75,705,611.25]
["btnIncExpNextPage","RRDL_Income & Expense",93,21.75,302.25,1224]
["btnIncExpPrevPage","RRDL_Income & Expense",93,21.75,204,1224]
["btnIncExpSave","RRDL_Income & Expense",54,21.75,400.5,1224]
["Comment 4","RRDL_Income & Expense",108,21,162,417.75]
["Comment 5","RRDL_Income & Expense",108,25.5,162,447.75]
["Comment 6","RRDL_Income & Expense",147.75,35.25,287.25,460.5]
["Comment 7","RRDL_Income & Expense",144.75,35.25,333,473.25]
["Comment 8","RRDL_Income & Expense",96,34.5,246,578.25]
["Comment 9","RRDL_Income & Expense",94.5,35.25,246,773.25]
["Comment 10","RRDL_Income & Expense",108,45,333,908.25]
["Comment 11","RRDL_Income & Expense",189.75,70.5,162,920.25]
["chkMortCalcSubDebtMNHsgLend1","RRDL_Mortgage Calc",25.5,18,177,148.5]
["chkMortCalcSubDebtMNHsgLend2","RRDL_Mortgage Calc",25.5,18,177,163.5]
["chkMortCalcSubDebtMNHsgLend3","RRDL_Mortgage Calc",25.5,18,177,178.5]
["chkMortCalcSubDebtMNHsgLend4","RRDL_Mortgage Calc",25.5,18,177,193.5]
["chkMortCalcSubDebtMNHsgLend5","RRDL_Mortgage Calc",25.5,18,177,208.5]
["chkMortCalcSubDebtMNHsgLend6","RRDL_Mortgage Calc",25.5,16.5,177,223.5]
["btnMortCalcNextPage","RRDL_Mortgage Calc",74.25,21.75,243.75,340.5]
["btnMortCalcPrevPage","RRDL_Mortgage Calc",93,21.75,145.5,340.5]
["btnMortCalcSave","RRDL_Mortgage Calc",54,21.75,323.25,340.5]
["btnCashFlowNextPage","RRDL_Cash Flow",93,21.75,755.25,1082.25]
["btnCashFlowPrevPage","RRDL_Cash Flow",93,21.75,657,1082.25]
["btnCashFlowSave","RRDL_Cash Flow",54,21.75,853.5,1082.25]
["btnDevCostsNextPage","RRDL_Development Costs",79.5,21.75,270.75,1128.75]
["btnDevCostsPrevPage","RRDL_Development Costs",84,21.75,181.5,1128.75]
["btnDevCostsSave","RRDL_Development Costs",52.5,21.75,356.25,1128.75]
["lblArchitectsFee","RRDL_Development Costs",53.25,14.25,105.75,420.75]
["Comment 68","RRDL_Development Costs",158.25,24.75,288.75,232.5]
["Comment 69","RRDL_Development Costs",154.5,27.75,288.75,247.5]
["Comment 70","RRDL_Development Costs",153.75,24,288.75,263.25]
["Comment 71","RRDL_Development Costs",108,57.75,174,393.75]
["Comment 72","RRDL_Development Costs",90,23.25,378.75,456.75]
["Comment 73","RRDL_Development Costs",135,23.25,378.75,474.75]
["Comment 76","RRDL_Development Costs",185.25,23.25,288.75,742.5]
["Comment 77","RRDL_Development Costs",28.5,18,222.75,797.25]
["Comment 78","RRDL_Development Costs",30,18,288,797.25]
["chkSourcesConstSourcesName1","RRDL_Sources",27,15.75,434.25,75]
["chkSourcesConstSourcesName2","RRDL_Sources",27,20.25,434.25,87]
["chkSourcesConstSourcesName3","RRDL_Sources",27,20.25,434.25,102]
["chkSourcesConstSourcesName4","RRDL_Sources",27,20.25,434.25,117]
["chkSourcesConstSourcesName5","RRDL_Sources",27,20.25,434.25,132]
["chkSourcesPermCapOther2Comm","RRDL_Sources",27,21.75,434.25,260.25]
["chkSourcesPermCapOther3Comm","RRDL_Sources",27,21.75,434.25,275.25]
["chkSourcesPermCapOther4Comm","RRDL_Sources",27,21.75,434.25,290.25]
["chkSourcesPermCapOther5Comm","RRDL_Sources",27,21.75,434.25,305.25]
["chkSourcesPermCapOther6Comm","RRDL_Sources",27,18.75,434.25,320.25]
["chkSourcesPermCapOther1Comm","RRDL_Sources",27,21.75,434.25,245.25]
["btnSourcesNextPage","RRDL_Sources",93,21.75,332.25,390]
["btnSourcesPrevPage","RRDL_Sources",93,21.75,234,390]
["btnSourcesSave","RRDL_Sources",54,21.75,430.5,390]
["chkSourcesPermCapTaxExBondsComm","RRDL_Sources",27,17.25,434.25,231.75]
["chkSourcesPermCapDefLoanComm","RRDL_Sources",27,18.75,434.25,216]
["btnAddNewRole","RRDL_Development Team",31.5,27,16.5,0]
["btnDevTeamNextPage","RRDL_Development Team",82.5,21.75,384,1035]
["btnDevTeamPrevPage","RRDL_Development Team",108,21.75,276,1035]
["btnMortCalcSave","RRDL_Development Team",54,21.75,471,1035]
["cboDevTeamProjSpnsCity","RRDL_Development Team",216,18.75,132,87.75]
["cboDevTeamDeveloperCity","RRDL_Development Team",252,17.25,132,302.25]
["cboDevTeamArchitectCity","RRDL_Development Team",252,18,515.25,302.25]
["cboDevTeamOwnerMortCity","RRDL_Development Team",252,18,132,458.25]
["cboDevTeamGenPart1City","RRDL_Development Team",252,18,132,615.75]
["cboDevTeamGenPart2City","RRDL_Development Team",252,18,515.25,615.75]
["cboDevTeamGenPart3City","RRDL_Development Team",252,18,132,771.75]
["cboDevTeamProcAgentCity","RRDL_Development Team",252,18,132,927.75]
["cboDevTeamMgmtCoCity","RRDL_Development Team",252,18,515.25,458.25]
["cboDevTeamGenContrCity","RRDL_Development Team",252,18,515.25,771.75]
["cboDevTeamAttorneyCity","RRDL_Development Team",252,18,515.25,927.75]
["cboDevTeamProjSpnsState","RRDL_Development Team",57,18,384,87.75]
["cboDevTeamDeveloperState","RRDL_Development Team",69.75,18,132,320.25]
["cboDevTeamArchitectState","RRDL_Development Team",69.75,18,515.25,320.25]
["cboDevTeamMgmtCoState","RRDL_Development Team",69.75,18,515.25,476.25]
["cboDevTeamOwnerMortState","RRDL_Development Team",69.75,18,132,476.25]
["cboDevTeamGenPart1State","RRDL_Development Team",69.75,18,132,633.75]
["cboDevTeamGenPart2State","RRDL_Development Team",69.75,18,515.25,633.75]
["cboDevTeamGenPart3State","RRDL_Development Team",69.75,18,132,789.75]
["cboDevTeamGenContrState","RRDL_Development Team",69.75,18,515.25,789.75]
["cboDevTeamAttorneyState","RRDL_Development Team",69.75,18,515.25,945.75]
["cboDevTeamProcAgentState","RRDL_Development Team",69.75,18,132,945.75]
["Comment 30","RRDL_Development Team",134.25,22.5,130.5,252]
["chkDevelopProject","Identity of Interest",17.25,15.75,259.5,245.25]
["chkOwnerProject","Identity of Interest",17.25,15.75,259.5,260.25]
["chkGeneralPart1Project","Identity of Interest",17.25,15.75,259.5,275.25]
["chkGeneralPart2Project","Identity of Interest",17.25,15.75,259.5,290.25]
["chkSellerOwnersh","Identity of Interest",17.25,15.75,259.5,305.25]
["chkTaxCredProject","Identity of Interest",17.25,15.75,259.5,365.25]
["chkManagemProject","Identity of Interest",17.25,15.75,259.5,335.25]
["chkServiceProject","Identity of Interest",17.25,15.75,259.5,350.25]
["chkArchiteDevelop","Identity of Interest",17.25,15.75,276,320.25]
["chkProcessProject","Identity of Interest",17.25,14.25,259.5,381.75]
["chkGenConProject","Identity of Interest",17.25,15.75,259.5,395.25]
["chkAttorneProject","Identity of Interest",17.25,14.25,259.5,410.25]
["chkOtherDevelope","Identity of Interest",17.25,15.75,276,425.25]
["chkOwnerDevelop","Identity of Interest",17.25,15.75,276,260.25]
["chkGeneralPart1Develop","Identity of Interest",17.25,15.75,276,275.25]
["chkGeneralPart2Develop","Identity of Interest",17.25,15.75,276,290.25]
["chkGeneralPart3Develop","Identity of Interest",17.25,15.75,276,305.25]
["chkTaxCredDevelop","Identity of Interest",17.25,15.75,276,365.25]
["chkManagemDevelop","Identity of Interest",17.25,15.75,276,335.25]
["chkServiceDevelop","Identity of Interest",17.25,15.75,276,350.25]
["chkArchiteProject","Identity of Interest",17.25,15.75,259.5,320.25]
["chkProcessDevelop","Identity of Interest",17.25,14.25,276,381.75]
["chkGenConDevelop","Identity of Interest",17.25,15.75,276,395.25]
["chkAttorneDevelop","Identity of Interest",17.25,14.25,276,410.25]
["chkOtherOwnrMo","Identity of Interest",17.25,15.75,292.5,425.25]
["chkGeneralPart1OwnerM","Identity of Interest",17.25,15.75,292.5,275.25]
["chkGeneralPart2OwnerM","Identity of Interest",17.25,15.75,292.5,290.25]
["chkGeneralPart3OwnerM","Identity of Interest",17.25,15.75,292.5,305.25]
["chkTaxCredOwnerM","Identity of Interest",17.25,15.75,292.5,365.25]
["chkManagemOwnerM","Identity of Interest",17.25,15.75,292.5,335.25]
["chkServiceOwnerM","Identity of Interest",17.25,15.75,292.5,350.25]
["chkArchiteOwnerM","Identity of Interest",17.25,15.75,292.5,320.25]
["chkProcessOwnerM","Identity of Interest",17.25,14.25,292.5,381.75]
["chkGenConOwnerM","Identity of Interest",17.25,15.75,292.5,395.25]
["chkAttorneOwnerM","Identity of Interest",17.25,14.25,292.5,410.25]
["chkOtherGenral1","Identity of Interest",17.25,15.75,309,425.25]
["chkGeneralPart2GeneralPart1","Identity of Interest",17.25,15.75,309,290.25]
["chkGeneralPart3GeneralPart1","Identity of Interest",17.25,15.75,309,305.25]
["chkTaxCredGeneralPart1","Identity of Interest",17.25,15.75,309,365.25]
["chkManagemGeneralPart1","Identity of Interest",17.25,15.75,309,335.25]
["chkServiceGeneralPart1","Identity of Interest",17.25,15.75,309,350.25]
["chkArchitGeneralPart1","Identity of Interest",17.25,15.75,309,320.25]
["chkProcessGeneralPart1","Identity of Interest",17.25,14.25,309,381.75]
["chkGenConGeneralPart1","Identity of Interest",17.25,15.75,309,395.25]
["chkAttorneGeneralPart1","Identity of Interest",17.25,14.25,309,410.25]
["chkOtherGenral2","Identity of Interest",17.25,15.75,326.25,425.25]
["chkGeneralPart3GeneralPart2","Identity of Interest",17.25,15.75,326.25,305.25]
["chkTaxCredGeneralPart2","Identity of Interest",17.25,15.75,326.25,365.25]
["chkManagemGeneralPart2","Identity of Interest",17.25,15.75,326.25,335.25]
["chkServiceGeneralPart2","Identity of Interest",17.25,15.75,326.25,350.25]
["chkArchitGeneralPart2","Identity of Interest",17.25,15.75,326.25,320.25]
["chkProcessGeneralPart2","Identity of Interest",17.25,14.25,326.25,381.75]
["chkGenConGeneralPart2","Identity of Interest",17.25,15.75,326.25,395.25]
["chkAttorneGeneralPart2","Identity of Interest",17.25,14.25,326.25,410.25]
["chkOtherGenral3","Identity of Interest",17.25,15.75,342,425.25]
["chkTaxCredGeneralPart3","Identity of Interest",17.25,15.75,342,365.25]
["chkManagemGeneralPart3","Identity of Interest",17.25,15.75,342,335.25]
["chkEngineeCompany","Identity of Interest",17.25,15.75,342,350.25]
["chkArchitGeneralPart3","Identity of Interest",17.25,15.75,342,320.25]
["chkProcessGeneralPart3","Identity of Interest",17.25,14.25,342,381.75]
["chkGenConGeneralPart3","Identity of Interest",17.25,15.75,342,395.25]
["chkAttorneGeneralPart3","Identity of Interest",17.25,14.25,342,410.25]
["chkArchiteArchite","Identity of Interest",17.25,15.75,358.5,425.25]
["chkManagemArchite","Identity of Interest",17.25,15.75,358.5,335.25]
["chkServiceArchite","Identity of Interest",17.25,15.75,358.5,350.25]
["chkTaxCredArchite","Identity of Interest",17.25,15.75,358.5,365.25]
["chkProcessArchite","Identity of Interest",17.25,14.25,358.5,381.75]
["chkGenConArchite","Identity of Interest",17.25,15.75,358.5,395.25]
["chkAttorneArchite","Identity of Interest",17.25,14.25,358.5,410.25]
["chkManagemManagem","Identity of Interest",17.25,15.75,375,425.25]
["chkServiceManagem","Identity of Interest",17.25,15.75,375,350.25]
["chkArchiteGeneralContr","Identity of Interest",17.25,15.75,375,365.25]
["chkProcessManagem","Identity of Interest",17.25,14.25,375,381.75]
["chkGenConManagem","Identity of Interest",17.25,15.75,375,395.25]
["chkAttorneManagem","Identity of Interest",17.25,14.25,375,410.25]
["chkServiceService","Identity of Interest",17.25,15.75,391.5,425.25]
["chkTaxCredService","Identity of Interest",17.25,15.75,391.5,365.25]
["chkProcessService","Identity of Interest",17.25,14.25,391.5,381.75]
["chkGenConService","Identity of Interest",17.25,15.75,391.5,395.25]
["chkAttorneService","Identity of Interest",17.25,14.25,391.5,410.25]
["chkTaxCredTaxCred","Identity of Interest",16.5,15.75,408,425.25]
["chkProcessTaxCred","Identity of Interest",16.5,14.25,408,381.75]
["chkGenConTaxCred","Identity of Interest",16.5,15.75,408,395.25]
["chkAttorneTaxCred","Identity of Interest",16.5,14.25,408,410.25]
["chkProcessProcess","Identity of Interest",17.25,15.75,424.5,425.25]
["chkGenConProgent","Identity of Interest",17.25,15.75,424.5,395.25]
["chkAttorneProcess","Identity of Interest",17.25,14.25,424.5,410.25]
["chkGenConGenCon","Identity of Interest",16.5,15.75,441.75,425.25]
["chkAttorneGenral","Identity of Interest",16.5,14.25,441,410.25]
["chkAttorneAttorne","Identity of Interest",16.5,15.75,459,425.25]
["btnIdentOfIntNextPage","Identity of Interest",93,21.75,269.25,558]
["btnIdentOfIntPrevPage","Identity of Interest",93,21.75,171,558]
["btnIdentOfIntSave","Identity of Interest",54,21.75,366.75,558]
["chkOtherProect","Identity of Interest",17.25,15.75,259.5,425.25]
["cboCity2","Buildings",159.75,14.25,480,180]
["cboCounty2","Buildings",159.75,14.25,480,180]
["cboCity3","Buildings",159.75,14.25,76.5,180]
["cboCounty3","Buildings",159.75,14.25,76.5,180]
["cboCity4","Buildings",159.75,14.25,480,180]
["cboCounty4","Buildings",159.75,14.25,480,180]
["btnBuildingsNextPage","Buildings",93,21.75,513,392.25]
["btnBuildingsPrevPage","Buildings",74.25,21.75,432.75,392.25]
["btnAddBuildings","Buildings",96.75,22.5,18.75,35.25]
["btnBuildingsSave","Buildings",29.25,21.75,623.25,392.25]
["btnBuildingsRtnProjDesc","Buildings",181.5,21.75,248.25,393]
["chkPreservExistHTCImmRisk","Preservation",24,18,630.75,297.75]
["chkPreservExistHTCHighRisk","Preservation",24,18,630.75,312.75]
["chkPreservStabilizationPlan","Preservation",13.5,22.5,759,296.25]
["chkPreservFedAssistOptOut","Preservation",24,18,26.25,404.25]
["chkPreservFedAssistPrePay","Preservation",24,18,26.25,419.25]
["chkPreservFedAssistMortMaturity","Preservation",24,18,26.25,433.5]
["chkPreservFedAssistContrEligib","Preservation",24,18,26.25,448.5]
["chkHIUnitTypeHTC1","Preservation",13.5,20.25,537,745.5]
["chkHIUnitTypeHTC2","Preservation",13.5,20.25,537,758.25]
["chkHIUnitTypeHTC10","Preservation",13.5,20.25,537,860.25]
["chkHIUnitTypeHTC11","Preservation",13.5,20.25,537,873]
["chkHIUnitTypeHTC12","Preservation",13.5,20.25,537,885.75]
["chkHIUnitTypeHTC13","Preservation",13.5,20.25,537,898.5]
["chkHIUnitTypeHTC15","Preservation",13.5,20.25,537,924]
["chkHIUnitTypeHTC16","Preservation",13.5,20.25,537,936.75]
["chkHIUnitTypeHTC17","Preservation",13.5,20.25,537,949.5]
["chkHIUnitTypeHTC18","Preservation",13.5,20.25,537,962.25]
["chkHIUnitTypeHTC19","Preservation",13.5,20.25,537,975]
["chkHIUnitTypeHTC20","Preservation",13.5,20.25,537,987.75]
["chkHIUnitTypeHTC21","Preservation",13.5,20.25,537,1000.5]
["chkHIUnitTypeHTC6","Preservation",13.5,20.25,537,809.25]
["chkHIUnitTypeHTC7","Preservation",13.5,20.25,537,822]
["chkHIUnitTypeHTC4","Preservation",13.5,20.25,537,783.75]
["chkHIUnitTypeHTC5","Preservation",13.5,20.25,537,796.5]
["chkHIUnitTypeHTC8","Preservation",13.5,20.25,537,834.75]
["chkHIUnitTypeHTC9","Preservation",13.5,20.25,537,847.5]
["chkHIUnitTypeHTC14","Preservation",13.5,20.25,537,911.25]
["chkHIUnitTypeHTC3","Preservation",13.5,20.25,537,771]
["chkHIUnitTypeHOME2","Preservation",13.5,20.25,552,758.25]
["chkHIUnitTypeHOME3","Preservation",13.5,20.25,552,771]
["chkHIUnitTypeHOME4","Preservation",13.5,20.25,552,783.75]
["chkHIUnitTypeHOME5","Preservation",13.5,20.25,552,796.5]
["chkHIUnitTypeHOME6","Preservation",13.5,20.25,552,809.25]
["chkHIUnitTypeHOME7","Preservation",13.5,20.25,552,822]
["chkHIUnitTypeHOME8","Preservation",13.5,20.25,552,834.75]
["chkHIUnitTypeHOME9","Preservation",13.5,20.25,552,847.5]
["chkHIUnitTypeHOME10","Preservation",13.5,20.25,552,860.25]
["chkHIUnitTypeHOME11","Preservation",13.5,20.25,552,873]
["chkHIUnitTypeHOME12","Preservation",13.5,20.25,552,885.75]
["chkHIUnitTypeHOME13","Preservation",13.5,20.25,552,898.5]
["chkHIUnitTypeHOME14","Preservation",13.5,20.25,552,911.25]
["chkHIUnitTypeHOME15","Preservation",13.5,20.25,552,924]
["chkHIUnitTypeHOME16","Preservation",13.5,20.25,552,936.75]
["chkHIUnitTypeHOME17","Preservation",13.5,20.25,552,949.5]
["chkHIUnitTypeHOME18","Preservation",13.5,20.25,552,962.25]
["chkHIUnitTypeHOME19","Preservation",13.5,20.25,552,975]
["chkHIUnitTypeHOME20","Preservation",13.5,20.25,552,987.75]
["chkHIUnitTypeHOME21","Preservation",13.5,20.25,552,1000.5]
["chkHIUnitTypeHOME1","Preservation",13.5,20.25,552,745.5]
["chkHIUnitTypeLTH3","Preservation",13.5,20.25,566.25,771]
["chkHIUnitTypeLTH4","Preservation",13.5,20.25,566.25,783.75]
["chkHIUnitTypeLTH5","Preservation",13.5,20.25,566.25,796.5]
["chkHIUnitTypeLTH6","Preservation",13.5,20.25,566.25,809.25]
["chkHIUnitTypeLTH7","Preservation",13.5,20.25,566.25,822]
["chkHIUnitTypeLTH8","Preservation",13.5,20.25,566.25,834.75]
["chkHIUnitTypeLTH9","Preservation",13.5,20.25,566.25,847.5]
["chkHIUnitTypeLTH10","Preservation",13.5,20.25,566.25,860.25]
["chkHIUnitTypeLTH11","Preservation",13.5,20.25,566.25,873]
["chkHIUnitTypeLTH12","Preservation",13.5,20.25,566.25,885.75]
["chkHIUnitTypeLTH13","Preservation",13.5,20.25,566.25,898.5]
["chkHIUnitTypeLTH14","Preservation",13.5,20.25,566.25,911.25]
["chkHIUnitTypeLTH15","Preservation",13.5,20.25,566.25,924]
["chkHIUnitTypeLTH16","Preservation",13.5,20.25,566.25,936.75]
["chkHIUnitTypeLTH17","Preservation",13.5,20.25,566.25,949.5]
["chkHIUnitTypeLTH18","Preservation",13.5,20.25,566.25,962.25]
["chkHIUnitTypeLTH19","Preservation",13.5,20.25,566.25,975]
["chkHIUnitTypeLTH20","Preservation",13.5,20.25,566.25,987.75]
["chkHIUnitTypeLTH21","Preservation",13.5,20.25,566.25,1000.5]
["chkHIUnitTypeLTH1","Preservation",13.5,20.25,566.25,745.5]
["chkHIUnitTypeLTH2","Preservation",13.5,20.25,566.25,758.25]
["chkHIncUnitTypeRRDL4","Preservation",13.5,20.25,579.75,783.75]
["chkHIncUnitTypeRRDL5","Preservation",13.5,20.25,579.75,796.5]
["chkHIncUnitTypeRRDL6","Preservation",13.5,20.25,579.75,809.25]
["chkHIncUnitTypeRRDL7","Preservation",13.5,20.25,579.75,822]
["chkHIncUnitTypeRRDL8","Preservation",13.5,20.25,579.75,834.75]
["chkHIncUnitTypeRRDL9","Preservation",13.5,20.25,579.75,847.5]
["chkHIncUnitTypeRRDL10","Preservation",13.5,20.25,579.75,860.25]
["chkHIncUnitTypeRRDL11","Preservation",13.5,20.25,579.75,873]
["chkHIncUnitTypeRRDL12","Preservation",13.5,20.25,579.75,885.75]
["chkHIncUnitTypeRRDL13","Preservation",13.5,20.25,579.75,898.5]
["chkHIncUnitTypeRRDL14","Preservation",13.5,20.25,579.75,911.25]
["chkHIncUnitTypeRRDL15","Preservation",13.5,20.25,579.75,924]
["chkHIncUnitTypeRRDL16","Preservation",13.5,20.25,579.75,936.75]
["chkHIncUnitTypeRRDL17","Preservation",13.5,20.25,579.75,949.5]
["chkHIncUnitTypeRRDL18","Preservation",13.5,20.25,579.75,962.25]
["chkHIncUnitTypeRRDL19","Preservation",13.5,20.25,579.75,975]
["chkHIncUnitTypeRRDL20","Preservation",13.5,20.25,579.75,987.75]
["chkHIncUnitTypeRRDL21","Preservation",13.5,20.25,579.75,1000.5]
["chkHIncUnitTypeMR1","Preservation",13.5,20.25,579.75,745.5]
["chkHIncUnitTypeRRDL2","Preservation",13.5,20.25,579.75,758.25]
["chkHIncUnitTypeRRDL3","Preservation",13.5,20.25,579.75,771]
["chkHIUnitTypeEmplOcc4","Preservation",13.5,20.25,594,783.75]
["chkHIUnitTypeEmplOcc6","Preservation",13.5,20.25,594,809.25]
["chkHIUnitTypeEmplOcc7","Preservation",13.5,20.25,594,822]
["chkHIUnitTypeEmplOcc8","Preservation",13.5,20.25,594,834.75]
["chkHIUnitTypeEmplOcc9","Preservation",13.5,20.25,594,847.5]
["chkHIUnitTypeEmplOcc10","Preservation",13.5,20.25,594,860.25]
["chkProjDescAquisition","Preservation",13.5,20.25,594,873]
["chkHIUnitTypeEmplOcc12","Preservation",13.5,20.25,594,885.75]
["chkHIUnitTypeEmplOcc13","Preservation",13.5,20.25,594,898.5]
["chkHIUnitTypeEmplOcc14","Preservation",13.5,20.25,594,911.25]
["chkHIUnitTypeEmplOcc15","Preservation",13.5,20.25,594,924]
["chkHIUnitTypeEmplOcc16","Preservation",13.5,20.25,594,936.75]
["chkHIUnitTypeEmplOcc18","Preservation",13.5,20.25,594,962.25]
["chkHIUnitTypeEmplOcc19","Preservation",13.5,20.25,594,975]
["chkHIUnitTypeEmplOcc20","Preservation",13.5,20.25,594,987.75]
["chkHIUnitTypeEmplOcc21","Preservation",13.5,20.25,594,1000.5]
["chkHIUnitTypeEmplOcc1","Preservation",13.5,20.25,594,745.5]
["chkHIUnitTypeEmplOcc2","Preservation",13.5,20.25,594,758.25]
["chkHIUnitTypeEmplOcc3","Preservation",13.5,20.25,594,771]
["chkHIUnitTypeEmplOcc5","Preservation",13.5,20.25,594,796.5]
["chkHIUnitTypeEmplOcc17","Preservation",13.5,20.25,594,949.5]
["chkHIUnitTypeOwner6","Preservation",13.5,20.25,607.5,809.25]
["chkHIUnitTypeOwner7","Preservation",13.5,20.25,607.5,822]
["chkHIUnitTypeOwner8","Preservation",13.5,20.25,607.5,834.75]
["chkHIUnitTypeOwner9","Preservation",13.5,20.25,607.5,847.5]
["chkHIUnitTypeOwner10","Preservation",13.5,20.25,607.5,860.25]
["chkHIUnitTypeOwner11","Preservation",13.5,20.25,607.5,873]
["chkHIUnitTypeOwner12","Preservation",13.5,20.25,607.5,885.75]
["chkHIUnitTypeOwner13","Preservation",13.5,20.25,607.5,898.5]
["chkHIUnitTypeOwner14","Preservation",13.5,20.25,607.5,911.25]
["chkHIUnitTypeOwner15","Preservation",13.5,20.25,607.5,924]
["chkHIUnitTypeOwner16","Preservation",13.5,20.25,607.5,936.75]
["chkHIUnitTypeOwner17","Preservation",13.5,20.25,607.5,949.5]
["chkHIUnitTypeOwner18","Preservation",13.5,20.25,607.5,962.25]
["chkHIUnitTypeOwner19","Preservation",13.5,20.25,607.5,975]
["chkHIUnitTypeOwner20","Preservation",13.5,20.25,607.5,987.75]
["chkHIUnitTypeOwner21","Preservation",13.5,20.25,607.5,1000.5]
["chkHIUnitTypeOwner1","Preservation",13.5,20.25,608.25,745.5]
["chkHIUnitTypeOwner2","Preservation",13.5,20.25,608.25,758.25]
["chkHIUnitTypeOwner3","Preservation",13.5,20.25,608.25,771]
["chkHIUnitTypeOwner4","Preservation",13.5,20.25,607.5,783.75]
["chkHIUnitTypeOwner5","Preservation",13.5,20.25,607.5,796.5]
["chkPreservAgencyAllocation","Preservation",24,18,32.25,553.5]
["chkPreservSuballocator","Preservation",24,18,32.25,568.5]
["btnPreservationPrevPage","Preservation",135.75,21.75,357,1072.5]
["btnPreservationSave","Preservation",54,21.75,497.25,1072.5]
["Comment 163","Preservation",108,48,934.5,738.75]
["Comment 165","Preservation",77.25,22.5,934.5,666]
["Comment 166","Preservation",108,47.25,720.75,124.5]
["Comment 167","Preservation",108,57.75,720.75,137.25]
["Comment 168","Preservation",108,59.25,720.75,150]
["cboCity2","RRDL_Buildings",159.75,14.25,556.5,180]
["cboCounty2","RRDL_Buildings",159.75,14.25,556.5,180]
["cboCity3","RRDL_Buildings",159.75,14.25,249.75,180]
["cboCounty3","RRDL_Buildings",159.75,14.25,249.75,180]
["cboCity4","RRDL_Buildings",159.75,14.25,556.5,180]
["cboCounty4","RRDL_Buildings",159.75,14.25,556.5,180]
["btnBuildingsNextPage","RRDL_Buildings",93,21.75,476.25,392.25]
["btnBuildingsPrevPage","RRDL_Buildings",74.25,21.75,396,392.25]
["btnAddBuildings","RRDL_Buildings",96.75,22.5,18.75,35.25]
["btnBuildingsSave","RRDL_Buildings",48,21.75,575.25,392.25]
["btnBuildingsRtnProjDesc","RRDL_Buildings",84,21.75,306.75,392.25]
["btnRRDLBuildingsRtnProjDesc","RRDL_Buildings",142.5,21.75,249,392.25]

{"sheet":"Workbook Errors","index":23,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Project Description","ProjectDescriptionDNum","D# is not filled in.  PLEASE ENTER THE D# assigned to this project in the Multifamily Customer Portal. PLEASE FIX.","Error"]
["Project Description","ProjectDescriptionProjectNumber","Project# is not filled in.  PLEASE ENTER THE PROJECT# assigned to this project in the Multifamily Customer Portal. PLEASE FIX.","Error"]
["Project Description","ProjectDescriptionDevelopmentName","Development Name is not filled in. PLEASE FIX","Error"]
["Project Description","ProjectDescriptionPrimaryAddress","Primary Address is not filled in. PLEASE FIX","Error"]
["Project Description","ProjectDescriptionPrimaryCity","City has not been selected.  PLEASE SELECT THE CITY FOR THE PRIMARY ADDRESS.","Error"]
["Project Description","ProjectDescriptionPrimaryZipCode","Zip Code is not filled in.  PLEASE ENTER THE ZIP CODE FOR THE PRIMARY ADDRESS.","Error"]
["Project Description","ProjectDescriptionPrimaryCounty","County has not been selected.  PLEASE SELECT THE COUNTY FOR THE PRIMARY ADDRESS.","Error"]
["Development Team","DevelopmentTeamSponsorParentCompanyName","Sponsor/Parent Company is not filled in.  PLEASE FIX.","Error"]
["Development Team","DevelopmentTeamSponsorParentCompanyContactPerson","Sponsor/Parent Company Contact Person is not filled in.  PLEASE FIX.","Error"]
["Development Team","DevelopmentTeamDeveloperName","Developer is not filled in.  PLEASE FIX.","Error"]
["Development Team","DevelopmentTeamDeveloperContactPerson","Developer Contact Person is not filled in.  PLEASE FIX.","Error"]

{"sheet":"Workbook Warnings","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}