{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["DATA","Controls","Tables","WorksheetsTabs","Business Logic","Instructions","Summary","Funding Request","Project Description","Property Information","Housing Income","Income & Expense","Mortgage Calc","Cash Flow","Development Costs","Sources","HTC Info","Determination of Credit","Development Team","Buildings","Amortization"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":4720,"comments":12,"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":2678,"n_cols":42,"rows_kept":2678,"cut":false,"hidden":true,"merged":[[0,28,0,41]]}
["ListValues_County","ListValues_Cities","ListValues_FundingRequestTaxExemptBondRequestIssuerValues","ListValues_HousingIncomeUnitRentGridUnitTypes","ListValues_RentLimitRestriction","ListValues_IncomeLimitRestriction",null,null,null,"ListValues_UtilityType","ListValues_RAOSTypeOfSource","ListValues_RAOSNameOfSource","ListValues_RAOSNameOfSourceBridges","ListValues_TypeOfBuildingConstruction","ListValues_TypeOfBuilding","ListValues_CoveredParking","ListValues_FederalSubsidy","ListValues_Allocator","ListValues_RiskOfLoss","ListValues_StateAndLocalSubsidy","ListValues_Occupied","ListValues_SubsidyType","ListValues_MortgageableReserves","ListValues_ConstructionType","ListValues_OSUseType","State",null,null,"These lists are no longer used --  named ranges have been deleted, if no errors delete the lists"]
["Aitkin","Aastad township","Minnesota Housing","SRO no Kitchen","20% MTSP","20% MTSP","100%",0,false,"Electric","Rental Assistance",null,"MN Hsg Operating Subsidy","Wood Frame","Duplex","Attached Garage","Section 8 HAP Contract","Minnesota Housing","No","MN Hsg Rent Assistance","Yes","State","Replacement Cost Reserve Account","New Construction","Tenant Service Coord.","AL",null,null,"StateLookup","MHFA_Only","No Named Range","No Named Range","No Named Range","SiteControlLookup","PlanningZoningLookup","HistoricPresPartILookup","ContributionLookup","TypeOfCreditsLookup","RenewalTypeLookup","LegalStatusLookup","InterestTypeLookup","VersionDropdownValues"]
["Anoka","Acoma township","City of Minneapolis","SRO with Kitchen","30% MTSP","30% MTSP","20% MTSP",20,true,"Natural Gas","Operating Subsidy",null,"MN Hsg Rental Assistance","Steel Frame","Elevator","Detached Garage","Rural Development Rental Assistance","Dakota County","Yes, at Imminent Risk of Loss Due to Conversion","MN Hsg Operating Subsidy","No","Local","Operating Deficit Reserve and Escrow Account","Rehabilitation","Front Desk","AK",null,null,null,"Application","Subsidy Request Type","Operating Subsidy Type","Rent Asst Type","Site Control","Planning and Zoning","Historic Pres Part I","Contribution","Type of Credits","Renewal Type","Legal Status","Interest Type","Version"]
["Becker","Acton township","City of St. Paul","0BR/Eff","40% MTSP","40% MTSP","30% MTSP",30,true,"Oil",null,null,"Housing Support","Concrete","Single Family","Underground","PBV Section 8","St. Paul","Yes, at High Risk Due to Physical Needs","DHS HSASMI Operating Subsidy","N/A",null,"Rehabilitation Escrow Account",null,"Revenue Shortfall","AZ",null,null,null,"Selection","MN Hsg Rental Assistance:","MN Hsg OS","PB Section 8","Contract for Deed","Comp Plan","Pending","Monetary Grant","MHFA","1 - Mark-Up-To-Market","Community Development Agency","Compound","Application"]
["Beltrami","Ada","Dakota County","1BR","50% MTSP","50% MTSP","30/30 MM",0,false,"Propane",null,null,"HOME TBRA","Combination","Townhouse","Ramp","SRO-Mod Rehab PBA","Washington County","Yes, at High Risk Due to Change in Ownership","Housing Support (fka GRH)",null,null,"Tax and Insurance Escrow",null,null,"AR",null,null,null,"Non-Select","        HTF RA","DHS HSASMI OS","HUD COC RA","Development Agreement","TIF","Submitted","Monetary Donation","MHFA Supplemental","2 - Rents at or below comparable market","Corporation","Simple","Selection"]
["Benton","Adams","Other","2BR","60% MTSP","60% MTSP","40% MTSP",40,true,"Steam",null,null,"HOPWA",null,"Walk-up",null,"COC Rental Assistance","Minneapolis",null,"Other",null,null,"Operating Cost Reserve Account",null,null,"CA",null,null,null,"Mortgage Credit","        Bridges RA","HUD CoC Operating Funds","MN Hsg RA","Donation","PUD","Approved","TIF Abatement","Joint Powers Agreement","3 - OMHAR (contract rents greater than market)","Economic Develompent Agency",null,"Non-Select"]
["Big Stone","Adams township",null,"3BR","70% MTSP","70% MTSP","50% MTSP",50,true,null,null,null,"HUD 202 RA",null,"Combination",null,"Emergency Shelter Grant OS","Duluth",null,null,null,null,"Other",null,null,"CO",null,null,null,"HTC Reservation","Metro HRA Project Based","Other","HUD 811 PRA","Fee Simple",null,"N/A","Tax Abatement","Joint Power Supplemental","4 - Exception projects (exempt from OMHAR)","General Partnership",null,"Mortgage Credit"]
["Blue Earth","Adrian",null,"4BR","80% MTSP","80% MTSP","60% MTSP",60,true,null,null,null,"HUD CoC Leasing",null,null,null,"Public Housing reposition Section 18","St. Cloud",null,null,null,null,null,null,null,"CT",null,null,null,"HTC Carryover","St. Paul PHA Project Based",null,"GRH","Lease",null,null,"Land Donation","Suballocator","5 - Portoflio Reengineering Demonstration","Housing Authority",null,"HTC Reservation"]
["Brown","Adrian township",null,"5BR","30/30 MM","100>S/AMI","70% MTSP",70,true,null,null,null,"HUD CoC Operating Funds",null,null,null,"Public Housing reposition RAD","Rochester",null,null,null,null,null,null,null,"DE",null,null,null,"HTC 8609","Minneapolis PHA Project Based",null,"VASH RA","Letter of Intent'",null,null,"City Land Writedown","Suballocator Supplemental","6 - Opt-Out","Husband and Wife",null,"HTC Carryover"]
["Carlton","Aetna township",null,"6BR","ALW","30/30 MM","80% MTSP",80,true,null,null,null,"HUD Section 811 PRA",null,null,null,"Public Housing Voluntary Conversion",null,null,null,null,null,null,null,null,"DC",null,null,null,"Board Select","HOPWA",null,"HOME TBRA","Purchase/Option Agreement",null,null,"Regulatory Cost Avoidance Measures","MHFA Tax Exempt Bond",null,"Individual",null,"HTC 8609"]
["Carver","Afton",null,null,"Common Space","80>S/AMI","80>S/AMI",0,false,null,null,null,"HUD CoC Rental Assistance - Project-based",null,null,null,"Public Housing Streamlined RAD",null,null,null,null,null,null,null,null,"FL",null,null,null,"HTC Preliminary Determination","HUD Section 811",null,"RD RA","Tribal Land",null,null,"Regulatory Cost Reduction Measures","Non-MHFA Tax Exempt Bond",null,"Limited Liability Company",null,"Board Select"]
["Cass","Agassiz township",null,null,"Market","None","None",0,false,null,null,null,"HUD CoC Rental Assistance - Sponsor-based",null,null,null,"Public Housing RAD Moderate Rehab SRO",null,null,null,null,null,null,null,null,"GA",null,null,null,"Commitment/Closing","MN Hsg Operating Subsidy",null,"NAHASDA TBRA",null,null,null,"NPV of Below Market Interest Rate",null,null,"Limited Liability Limited Partnership",null,"HTC Preliminary Determination"]
["Chippewa","Agder township",null,null,null,null,null,null,null,null,null,null,"HUD CoC Rental Assistance - Tenant-based",null,null,null,"RAD for PRAC/202",null,null,null,null,null,null,null,null,"HI",null,null,null,"Revised Closing","DHS HSASMI Operating Subsidy",null,"HOPWA",null,null,null,"In-Kind Contribution",null,null,"Limited Liability Partnership",null,"Commitment/Closing"]
["Chisago","Agram township",null,null,null,null,null,null,null,null,null,null,"Metro HRA Project Based",null,null,null,"Other",null,null,null,null,null,null,null,null,"ID",null,null,null,"Final Closing",null,null,"HUD 202 RA",null,null,null,"Labor Donation",null,null,"Limited Partnership",null,"Revised Closing"]
["Clay","Aitkin",null,null,null,null,null,null,null,null,null,null,"Minneapolis PHA Project Based",null,null,null,null,null,null,null,null,null,null,null,null,"IL",null,null,null,"Funding Modification",null,null,"CDBG RA",null,null,null,"Materials Donation",null,null,"Local Government",null,"Final Closing"]
["Clearwater","Aitkin township",null,null,null,null,null,null,null,null,null,null,"NAHASDA TBRA",null,null,null,null,null,null,null,null,null,null,null,null,"IN",null,null,null,null,null,null,"Other",null,null,null,"Service Donation",null,null,"Non Profit Corporation",null,"Funding Modification"]
["Cook","Akeley",null,null,null,null,null,null,null,null,null,null,"NHTF Operating Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,"IA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Profit Corporation - CHDO"]
["Cottonwood","Akeley township",null,null,null,null,null,null,null,null,null,null,"Project Based Section 8 Rent Assistance",null,null,null,null,null,null,null,null,null,null,null,null,"KS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Profit Organization"]
["Crow Wing","Akron township",null,null,null,null,null,null,null,null,null,null,"RD RA",null,null,null,null,null,null,null,null,null,null,null,null,"KY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Profit Organization - CHDO"]
["Dakota","Alango township",null,null,null,null,null,null,null,null,null,null,"St. Paul PHA Project Based",null,null,null,null,null,null,null,null,null,null,null,null,"LA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
["Dodge","Alaska township",null,null,null,null,null,null,null,null,null,null,"VASH RA",null,null,null,null,null,null,null,null,null,null,null,null,"ME",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole Proprietorship"]
["Douglas","Alba township",null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,"MD"]
["Faribault","Albany",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MA"]
["Fillmore","Albany township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MI"]
["Freeborn","Albert Lea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MN"]
["Goodhue","Albert Lea township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MS"]
["Grant","Alberta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MO"]
["Hennepin","Alberta township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MT"]
["Houston","Albertville",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NE"]
["Hubbard","Albin township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NV"]
["Isanti","Albion township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NH"]
["Itasca","Alborn township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NJ"]
["Jackson","Alden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NM"]
["Kanabec","Alden township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NY"]
["Kandiyohi","Aldrich",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NC"]
["Kittson","Aldrich township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ND"]
["Koochiching","Alexandria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OH"]
["Lac Qui Parle","Alexandria township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OK"]
["Lake","Alfsborg township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR"]
["Lake of the Woods","Alliance township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA"]
["Le Sueur","Alma township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RI"]
["Lincoln","Almond township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC"]
["Lyon","Alpha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SD"]
["Mahnomen","Alta Vista township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TN"]
["Marshall","Alton township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TX"]
["Martin","Altona township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT"]
["McLeod","Altura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VT"]
["Meeker","Alvarado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VA"]
["Mille Lacs","Alvwood township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WA"]
["Morrison","Amador township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WV"]
["Mower","Amboy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WI"]
["Murray","Amboy township",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY"]
["Nicollet","Amherst township"]
["Nobles","Amiret township"]
["Norman","Amo township"]
["Olmsted","Amor township"]
["Otter Tail","Andover"]
["Pennington","Andover township"]
["Pine","Andrea township"]
["Pipestone","Angle township"]
["Polk","Angle Inlet CDP"]
["Pope","Angora township"]
["Ramsey","Angus township"]
["Red Lake","Ann Lake township"]
["Redwood","Ann township"]
["Renville","Annandale"]
["Rice","Anoka"]
["Rock","Ansel township"]
["Roseau","Anthony township"]
["Saint Louis","Antrim township"]
["Scott","Apple Valley"]
["Sherburne","Appleton"]
["Sibley","Appleton township"]
["Stearns","Arago township"]
["Steele","Arbo township"]
["Stevens","Arco"]
["Swift","Arctander township"]
["Todd","Arden Hills"]
["Traverse","Ardenhurst township"]
["Wabasha","Arena township"]
["Wadena","Arendahl township"]
["Waseca","Argyle"]
["Washington","Arlington"]
["Watonwan","Arlington township"]
["Wilkin","Arlone township"]
["Winona","Arna township"]
["Wright","Arrowhead township"]
["Yellow Medicine","Arthur township"]
[null,"Artichoke township"]
[null,"Arveson township"]
[null,"Ash Lake township"]
[null,"Ashby"]
[null,"Ashland township"]
[null,"Ashley township"]
[null,"Askov"]
[null,"Athens township"]
[null,"Atherton township"]
[null,"Atkinson township"]
[null,"Atlanta township"]
[null,"Atwater"]
[null,"Audubon"]
[null,"Audubon township"]
[null,"Augsburg township"]
[null,"Augusta township"]
[null,"Ault township"]
[null,"Aurdal township"]
[null,"Aurora"]
[null,"Aurora township"]
[null,"Austin"]
[null,"Austin township"]
[null,"Automba township"]
[null,"Avoca"]
[null,"Avon"]
[null,"Avon township"]
[null,"Babbitt"]
[null,"Backus"]
[null,"Badger"]
[null,"Badger township"]
[null,"Badoura township"]
[null,"Bagley"]
[null,"Baker CDP"]
[null,"Baker township"]
[null,"Balaton"]
[null,"Baldwin township"]
[null,"Balkan township"]
[null,"Ball Bluff township"]
[null,"Ball Club CDP"]
[null,"Balsam township"]
[null,"Bancroft township"]
[null,"Bandon township"]
[null,"Bangor township"]
[null,"Barber township"]
[null,"Barclay township"]
[null,"Barnesville"]
[null,"Barnesville township"]
[null,"Barnett township"]
[null,"Barnum"]
[null,"Barnum township"]
[null,"Barrett"]
[null,"Barry"]
[null,"Barry township"]
[null,"Barsness township"]
[null,"Bartlett township"]
[null,"Barto township"]
[null,"Bashaw township"]
[null,"Bassett township"]
[null,"Bath township"]
[null,"Battle Lake"]
[null,"Battle Plain township"]
[null,"Battle township"]
[null,"Baudette"]
[null,"Baudette township"]
[null,"Baxter"]
[null,"Baxter township"]
[null,"Bay Lake township"]
[null,"Bayport"]
[null,"Baytown township"]
[null,"Bear Creek township"]
[null,"Bear Park township"]
[null,"Beardsley"]
[null,"Bearville township"]
[null,"Beatty township"]
[null,"Beauford township"]
[null,"Beaulieu CDP"]
[null,"Beaulieu township"]
[null,"Beaver Bay"]
[null,"Beaver Bay township"]
[null,"Beaver Creek"]
[null,"Beaver Creek township"]
[null,"Beaver Falls township"]
[null,"Beaver township"]
[null,"Becker"]
[null,"Becker township"]
[null,"Bejou"]
[null,"Bejou township"]
[null,"Belfast township"]
[null,"Belgium township"]
[null,"Belgrade"]
[null,"Belgrade township"]
[null,"Belle Creek township"]
[null,"Belle Plaine"]
[null,"Belle Plaine township"]
[null,"Belle Prairie township"]
[null,"Belle River township"]
[null,"Bellechester"]
[null,"Bellevue township"]
[null,"Bellingham"]
[null,"Belmont township"]
[null,"Beltrami"]
[null,"Belvidere township"]
[null,"Belview"]
[null,"Bemidji"]
[null,"Bemidji township"]
[null,"Ben Wade township"]
[null,"Bena"]
[null,"Bennington township"]
[null,"Benson"]
[null,"Benson township"]
[null,"Benton township"]
[null,"Benville township"]
[null,"Bergen township"]
[null,"Berlin township"]
[null,"Bernadotte township"]
[null,"Bertha"]
[null,"Bertha township"]
[null,"Beseman township"]
[null,"Bethel"]
[null,"Beulah township"]
[null,"Big Bend township"]
[null,"Big Falls"]
[null,"Big Lake"]
[null,"Big Lake CDP"]
[null,"Big Lake township"]
[null,"Big Stone township"]
[null,"Big Woods township"]
[null,"Bigelow"]
[null,"Bigelow township"]
[null,"Bigfork"]
[null,"Bigfork township"]
[null,"Bingham Lake"]
[null,"Birch Cooley township"]
[null,"Birch Creek township"]
[null,"Birch Lake township"]
[null,"Birch Lake unorganized township"]
[null,"Birch township"]
[null,"Birchdale township"]
[null,"Birchwood Village"]
[null,"Bird Island"]
[null,"Bird Island township"]
[null,"Biscay"]
[null,"Bismarck township"]
[null,"Biwabik"]
[null,"Biwabik township"]
[null,"Black Hammer township"]
[null,"Black River township"]
[null,"Blackberry township"]
[null,"Blackduck"]
[null,"Blackhoof township"]
[null,"Blaine"]
[null,"Blakeley township"]
[null,"Blind Lake township"]
[null,"Blomkest"]
[null,"Bloom township"]
[null,"Bloomer township"]
[null,"Bloomfield township"]
[null,"Blooming Grove township"]
[null,"Blooming Prairie"]
[null,"Blooming Prairie township"]
[null,"Bloomington"]
[null,"Blowers township"]
[null,"Blue Earth"]
[null,"Blue Earth City township"]
[null,"Blue Hill township"]
[null,"Blue Mounds township"]
[null,"Blueberry township"]
[null,"Bluffton"]
[null,"Bluffton township"]
[null,"Bock"]
[null,"Bogus Brook township"]
[null,"Bois Forte Reservation"]
[null,"Bondin township"]
[null,"Boon Lake township"]
[null,"Boone township"]
[null,"Borgholm township"]
[null,"Borup"]
[null,"Bovey"]
[null,"Bowlus"]
[null,"Bowstring Lake unorganized township"]
[null,"Bowstring township"]
[null,"Boxville township"]
[null,"Boy Lake township"]
[null,"Boy River"]
[null,"Boy River township"]
[null,"Boyd"]
[null,"Bradbury township"]
[null,"Bradford township"]
[null,"Braham"]
[null,"Brainerd"]
[null,"Brandon"]
[null,"Brandon township"]
[null,"Brandrup township"]
[null,"Brandsvold township"]
[null,"Brandt township"]
[null,"Bray township"]
[null,"Breckenridge"]
[null,"Breckenridge township"]
[null,"Breezy Point"]
[null,"Breitung township"]
[null,"Bremen township"]
[null,"Brevator township"]
[null,"Brewster"]
[null,"Bricelyn"]
[null,"Bridgewater township"]
[null,"Brighton township"]
[null,"Brislet township"]
[null,"Bristol township"]
[null,"Brockway township"]
[null,"Brook Lake unorganized township"]
[null,"Brook Park"]
[null,"Brook Park township"]
[null,"Brookfield township"]
[null,"Brooklyn Center"]
[null,"Brooklyn Park"]
[null,"Brooks"]
[null,"Brookston"]
[null,"Brookville township"]
[null,"Brooten"]
[null,"Browerville"]
[null,"Browns Creek township"]
[null,"Browns Valley"]
[null,"Browns Valley township"]
[null,"Brownsdale"]
[null,"Brownsville"]
[null,"Brownsville township"]
[null,"Brownton"]
[null,"Bruce township"]
[null,"Bruno"]
[null,"Bruno township"]
[null,"Brunswick township"]
[null,"Brush Creek township"]
[null,"Buckman"]
[null,"Buckman township"]
[null,"Buffalo"]
[null,"Buffalo Lake"]
[null,"Buffalo township"]
[null,"Buh township"]
[null,"Buhl"]
[null,"Bull Moose township"]
[null,"Bullard township"]
[null,"Bungo township"]
[null,"Burbank township"]
[null,"Burke township"]
[null,"Burleene township"]
[null,"Burlington township"]
[null,"Burnhamville township"]
[null,"Burnstown township"]
[null,"Burnsville"]
[null,"Burton township"]
[null,"Burtrum"]
[null,"Buse township"]
[null,"Butler township"]
[null,"Butterfield"]
[null,"Butterfield township"]
[null,"Butternut Valley township"]
[{"$error":"#REF!"},"Buzzle township"]
[null,"Bygland township"]
[null,"Byron"]
[null,"Byron township"]
[null,"Cairo township"]
[null,"Caledonia"]
[null,"Caledonia township"]
[null,"Callaway"]
[null,"Callaway township"]
[null,"Calumet"]
[null,"Cambria township"]
[null,"Cambridge"]
[null,"Cambridge township"]
[null,"Camden township"]
[null,"Cameron township"]
[null,"Camp 5 township"]
[null,"Camp Lake township"]
[null,"Camp Release township"]
[null,"Camp township"]
[null,"Campbell"]
[null,"Campbell township"]
[null,"Canby"]
[null,"Candor township"]
[null,"Canisteo township"]
[null,"Cannon City township"]
[null,"Cannon Falls"]
[null,"Cannon Falls township"]
[null,"Cannon township"]
[null,"Canosia township"]
[null,"Canton"]
[null,"Canton township"]
[null,"Caribou township"]
[null,"Carimona township"]
[null,"Carlisle township"]
[null,"Carlos"]
[null,"Carlos township"]
[null,"Carlston township"]
[null,"Carlton"]
[null,"Carpenter township"]
[null,"Carrolton township"]
[null,"Carson township"]
[null,"Carsonville township"]
[null,"Carver"]
[null,"Cascade township"]
[null,"Cashel township"]
[null,"Cass Lake"]
[null,"Castle Rock township"]
[null,"Cedar Lake township"]
[null,"Cedar Mills"]
[null,"Cedar Mills township"]
[null,"Cedar township"]
[null,"Cedar Valley township"]
[null,"Cedarbend township"]
[null,"Center City"]
[null,"Center Creek township"]
[null,"Center township"]
[null,"Centerville"]
[null,"Ceresco township"]
[null,"Cerro Gordo township"]
[null,"Ceylon"]
[null,"Champion township"]
[null,"Champlin"]
[null,"Chanarambie township"]
[null,"Chandler"]
[null,"Chanhassen"]
[null,"Charlestown township"]
[null,"Chaska"]
[null,"Chatfield"]
[null,"Chatfield township"]
[null,"Chatham township"]
[null,"Chengwatana township"]
[null,"Cherry Grove township"]
[null,"Cherry township"]
[null,"Chester township"]
[null,"Chickamaw Beach"]
[null,"Chief township"]
[null,"Chilgren township"]
[null,"Chippewa Falls township"]
[null,"Chisago City"]
[null,"Chisago Lake township"]
[null,"Chisholm"]
[null,"Chokio"]
[null,"Christiania township"]
[null,"Circle Pines"]
[null,"Clara City"]
[null,"Claremont"]
[null,"Claremont township"]
[null,"Clarissa"]
[null,"Clark township"]
[null,"Clarkfield"]
[null,"Clarks Grove"]
[null,"Clay township"]
[null,"Clayton township"]
[null,"Clear Creek unorganized township"]
[null,"Clear Lake"]
[null,"Clear Lake township"]
[null,"Clearbrook"]
[null,"Clearwater"]
[null,"Clearwater township"]
[null,"Clements"]
[null,"Cleveland"]
[null,"Cleveland township"]
[null,"Clifton township"]
[null,"Climax"]
[null,"Clinton"]
[null,"Clinton Falls township"]
[null,"Clinton township"]
[null,"Clitherall"]
[null,"Clitherall township"]
[null,"Clontarf"]
[null,"Clontarf township"]
[null,"Cloquet"]
[null,"Clover township"]
[null,"Cloverleaf township"]
[null,"Clow township"]
[null,"Coates"]
[null,"Cobden"]
[null,"Cohasset"]
[null,"Cokato"]
[null,"Cokato township"]
[null,"Cold Spring"]
[null,"Coleraine"]
[null,"Colfax township"]
[null,"Collegeville township"]
[null,"Collins township"]
[null,"Collinwood township"]
[null,"Cologne"]
[null,"Columbia Heights"]
[null,"Columbia township"]
[null,"Columbus"]
[null,"Colvin township"]
[null,"Comfort township"]
[null,"Comfrey"]
[null,"Como township"]
[null,"Compton township"]
[null,"Comstock"]
[null,"Comstock township"]
[null,"Concord township"]
[null,"Conger"]
[null,"Connelly township"]
[null,"Cook"]
[null,"Coon Creek township"]
[null,"Coon Rapids"]
[null,"Copley township"]
[null,"Corcoran"]
[null,"Cordova township"]
[null,"Corinna township"]
[null,"Corliss township"]
[null,"Cormant township"]
[null,"Cormorant township"]
[null,"Cornish township"]
[null,"Correll"]
[null,"Cosmos"]
[null,"Cosmos township"]
[null,"Cottage Grove"]
[null,"Cotton township"]
[null,"Cottonwood"]
[null,"Cottonwood township"]
[null,"County subdivisions not defined"]
[null,"Courtland"]
[null,"Courtland township"]
[null,"Crane Lake township"]
[null,"Crate township"]
[null,"Credit River township"]
[null,"Croke township"]
[null,"Cromwell"]
[null,"Cromwell township"]
[null,"Crooked Creek township"]
[null,"Crooked Lake township"]
[null,"Crooks township"]
[null,"Crookston"]
[null,"Crookston township"]
[null,"Crosby"]
[null,"Crosby township"]
[null,"Crosslake"]
[null,"Crow Lake township"]
[null,"Crow River township"]
[null,"Crow Wing Lake township"]
[null,"Crow Wing township"]
[null,"Crystal"]
[null,"Crystal Bay township"]
[null,"Cuba township"]
[null,"Culdrum township"]
[null,"Culver township"]
[null,"Currie"]
[null,"Cushing township"]
[null,"Custer township"]
[null,"Cuyuna"]
[null,"Cyrus"]
[null,"Daggett Brook township"]
[null,"Dahlgren township"]
[null,"Dailey township"]
[null,"Dakota"]
[null,"Dalbo township"]
[null,"Dale township"]
[null,"Dalton"]
[null,"Dane Prairie township"]
[null,"Danforth township"]
[null,"Danielson township"]
[null,"Danube"]
[null,"Danvers"]
[null,"Danville township"]
[null,"Darfur"]
[null,"Darling township"]
[null,"Darnen township"]
[null,"Darwin"]
[null,"Darwin township"]
[null,"Dassel"]
[null,"Dassel township"]
[null,"Davidson unorganized township"]
[null,"Davis township"]
[null,"Dawson"]
[null,"Dayton"]
[null,"De Graff"]
[null,"Dead Lake township"]
[null,"Decoria township"]
[null,"Deephaven"]
[null,"Deer Creek"]
[null,"Deer Creek township"]
[null,"Deer Lake unorganized township"]
[null,"Deer Park township"]
[null,"Deer River"]
[null,"Deer River township"]
[null,"Deer township"]
[null,"Deerfield township"]
[null,"Deerhorn township"]
[null,"Deerwood"]
[null,"Deerwood township"]
[null,"Delafield township"]
[null,"Delano"]
[null,"Delavan"]
[null,"Delavan township"]
[null,"Delaware township"]
[null,"Delhi"]
[null,"Delhi township"]
[null,"Dell Grove township"]
[null,"Dellwood"]
[null,"Delton township"]
[null,"Denham"]
[null,"Denmark township"]
[null,"Dennison"]
[null,"Dent"]
[null,"Denver township"]
[null,"Derrynane township"]
[null,"Des Moines River township"]
[null,"Des Moines township"]
[null,"Detroit Lakes"]
[null,"Detroit township"]
[null,"Dewald township"]
[null,"Dewey township"]
[null,"Dexter"]
[null,"Dexter township"]
[null,"Diamond Lake township"]
[null,"Dieter township"]
[null,"Dilworth"]
[null,"Dodge Center"]
[null,"Dollymount township"]
[null,"Donaldson"]
[null,"Donnelly"]
[null,"Donnelly township"]
[null,"Dora township"]
[null,"Doran"]
[null,"Douglas township"]
[null,"Dover"]
[null,"Dover township"]
[null,"Dovray"]
[null,"Dovray township"]
[null,"Dovre township"]
[null,"Drammen township"]
[null,"Dresbach township"]
[null,"Dryden township"]
[null,"Dublin township"]
[null,"Dudley township"]
[null,"Duluth"]
[null,"Duluth township"]
[null,"Dumont"]
[null,"Dunbar township"]
[null,"Dundas"]
[null,"Dundee"]
[null,"Dunn township"]
[null,"Dunnell"]
[null,"Durand township"]
[null,"Eagan"]
[null,"Eagle Bend"]
[null,"Eagle Lake"]
[null,"Eagle Lake township"]
[null,"Eagle Point township"]
[null,"Eagle township"]
[null,"Eagle Valley township"]
[null,"Eagle View township"]
[null,"Eagles Nest township"]
[null,"East Bethel"]
[null,"East Cass unorganized township"]
[null,"East Chain township"]
[null,"East Cook unorganized township"]
[null,"East Grand Forks"]
[null,"East Gull Lake"]
[null,"East Koochiching unorganized township"]
[null,"East Lake Lillian township"]
[null,"East Park township"]
[null,"East Side township"]
[null,"East Valley township"]
[null,"Eastern township"]
[null,"Easton"]
[null,"Ebro CDP"]
[null,"Echo"]
[null,"Echo township"]
[null,"Eckles township"]
[null,"Eckvoll township"]
[null,"Eddy township"]
[null,"Eden Lake township"]
[null,"Eden Prairie"]
[null,"Eden township"]
[null,"Eden Valley"]
[null,"Edgerton"]
[null,"Edina"]
[null,"Edison township"]
[null,"Edna township"]
[null,"Edwards township"]
[null,"Effie"]
[null,"Effie unorganized township"]
[null,"Effington township"]
[null,"Eglon township"]
[null,"Eidsvold township"]
[null,"Eitzen"]
[null,"Elba"]
[null,"Elba township"]
[null,"Elbow Lake"]
[null,"Elbow Lake CDP"]
[null,"Elbow Lake township"]
[null,"Eldorado township"]
[null,"Elgin"]
[null,"Elgin township"]
[null,"Elizabeth"]
[null,"Elizabeth township"]
[null,"Elk Lake township"]
[null,"Elk River"]
[null,"Elk township"]
[null,"Elko New Market"]
[null,"Elkton"]
[null,"Elkton township"]
[null,"Ellendale"]
[null,"Ellington township"]
[null,"Ellsborough township"]
[null,"Ellsburg township"]
[null,"Ellsworth"]
[null,"Ellsworth township"]
[null,"Elm Creek township"]
[null,"Elmdale"]
[null,"Elmdale township"]
[null,"Elmer township"]
[null,"Elmira township"]
[null,"Elmo township"]
[null,"Elmore"]
[null,"Elmore township"]
[null,"Elmwood township"]
[null,"Elrosa"]
[null,"Ely"]
[null,"Elysian"]
[null,"Elysian township"]
[null,"Emardville township"]
[null,"Embarrass township"]
[null,"Emerald township"]
[null,"Emily"]
[null,"Emmet township"]
[null,"Emmons"]
[null,"Empire township"]
[null,"Enstrom township"]
[null,"Enterprise township"]
[null,"Equality township"]
[null,"Erdahl township"]
[null,"Erhard"]
[null,"Erhards Grove township"]
[null,"Ericson township"]
[null,"Erie township"]
[null,"Erin township"]
[null,"Erskine"]
[null,"Esko CDP"]
[null,"Espelie township"]
[null,"Esther township"]
[null,"Euclid township"]
[null,"Eureka township"]
[null,"Evan"]
[null,"Evansville"]
[null,"Evansville township"]
[null,"Eveleth"]
[null,"Everglade township"]
[null,"Evergreen township"]
[null,"Everts township"]
[null,"Ewington township"]
[null,"Excel township"]
[null,"Excelsior"]
[null,"Eyota"]
[null,"Eyota township"]
[null,"Fahlun township"]
[null,"Fair Haven township"]
[null,"Fairbanks township"]
[null,"Fairfax"]
[null,"Fairfax township"]
[null,"Fairfield township"]
[null,"Fairhaven CDP"]
[null,"Fairmont"]
[null,"Fairmont township"]
[null,"Fairview township"]
[null,"Falcon Heights"]
[null,"Falk township"]
[null,"Fall Lake township"]
[null,"Falun township"]
[null,"Fanny township"]
[null,"Farden township"]
[null,"Faribault"]
[null,"Farley township"]
[null,"Farm Island township"]
[null,"Farming township"]
[null,"Farmington"]
[null,"Farmington township"]
[null,"Farwell"]
[null,"Fawn Lake township"]
[null,"Faxon township"]
[null,"Fayal township"]
[null,"Featherstone township"]
[null,"Federal Dam"]
[null,"Feeley township"]
[null,"Felton"]
[null,"Felton township"]
[null,"Fenton township"]
[null,"Fergus Falls"]
[null,"Fergus Falls township"]
[null,"Fern township"]
[null,"Fertile"]
[null,"Field township"]
[null,"Fieldon township"]
[null,"Fifty Lakes"]
[null,"Fillmore township"]
[null,"Fine Lakes township"]
[null,"Finland CDP"]
[null,"Finlayson"]
[null,"Finlayson township"]
[null,"First Assessment unorganized township"]
[null,"Fish Lake CDP"]
[null,"Fish Lake township"]
[null,"Fisher"]
[null,"Fisher township"]
[null,"Fleming township"]
[null,"Flensburg"]
[null,"Flom township"]
[null,"Floodwood"]
[null,"Floodwood township"]
[null,"Flora township"]
[null,"Florence"]
[null,"Florence township"]
[null,"Florida township"]
[null,"Flowing township"]
[null,"Foldahl township"]
[null,"Folden township"]
[null,"Foley"]
[null,"Folsom township"]
[null,"Fond du Lac Reservation"]
[null,"Forada"]
[null,"Ford township"]
[null,"Forest Area township"]
[null,"Forest City township"]
[null,"Forest Lake"]
[null,"Forest Prairie township"]
[null,"Forest township"]
[null,"Foreston"]
[null,"Forestville township"]
[null,"Fork township"]
[null,"Fort Ripley"]
[null,"Fort Ripley township"]
[null,"Fort Snelling unorganized township"]
[null,"Fortier township"]
[null,"Fosston"]
[null,"Fossum township"]
[null,"Foster township"]
[null,"Fountain"]
[null,"Fountain Prairie township"]
[null,"Fountain township"]
[null,"Fox Lake township"]
[null,"Foxhome"]
[null,"Foxhome township"]
[null,"Framnas township"]
[null,"Franconia township"]
[null,"Frankford township"]
[null,"Franklin"]
[null,"Franklin township"]
[null,"Fraser township"]
[null,"Frazee"]
[null,"Fredenberg township"]
[null,"Freeborn"]
[null,"Freeborn township"]
[null,"Freedom township"]
[null,"Freeland township"]
[null,"Freeman township"]
[null,"Freeport"]
[null,"Fremont township"]
[null,"French Lake township"]
[null,"French township"]
[null,"Friberg township"]
[null,"Fridley"]
[null,"Friendship township"]
[null,"Frohn township"]
[null,"Frontenac CDP"]
[null,"Frost"]
[null,"Fulda"]
[null,"Funkley"]
[null,"Gail Lake township"]
[null,"Galena township"]
[null,"Gales township"]
[null,"Garden City CDP"]
[null,"Garden City township"]
[null,"Garden township"]
[null,"Garfield"]
[null,"Garfield township"]
[null,"Garnes township"]
[null,"Garrison"]
[null,"Garrison township"]
[null,"Garvin"]
[null,"Gary"]
[null,"Gaylord"]
[null,"Gem Lake"]
[null,"Geneva"]
[null,"Geneva township"]
[null,"Gennessee township"]
[null,"Genola"]
[null,"Gentilly township"]
[null,"Georgetown"]
[null,"Georgetown township"]
[null,"Germania township"]
[null,"Germantown township"]
[null,"Gervais township"]
[null,"Getty township"]
[null,"Gheen unorganized township"]
[null,"Ghent"]
[null,"Gibbon"]
[null,"Gilbert"]
[null,"Gilchrist township"]
[null,"Gillford township"]
[null,"Gilman"]
[null,"Gilmanton township"]
[null,"Girard township"]
[null,"Glasgow township"]
[null,"Glen township"]
[null,"Glencoe"]
[null,"Glencoe township"]
[null,"Glendorado township"]
[null,"Glenville"]
[null,"Glenwood"]
[null,"Glenwood township"]
[null,"Glyndon"]
[null,"Glyndon township"]
[null,"Gnesen township"]
[null,"Godfrey township"]
[null,"Golden Valley"]
[null,"Golden Valley township"]
[null,"Gonvick"]
[null,"Good Hope township"]
[null,"Good Thunder"]
[null,"Goodhue"]
[null,"Goodhue township"]
[null,"Goodland township"]
[null,"Goodridge"]
[null,"Goodridge township"]
[null,"Goodview"]
[null,"Goose Prairie township"]
[null,"Gordon township"]
[null,"Gorman township"]
[null,"Gorton township"]
[null,"Gould township"]
[null,"Grace township"]
[null,"Graceville"]
[null,"Graceville township"]
[null,"Grafton township"]
[null,"Graham Lakes township"]
[null,"Graham township"]
[null,"Granada"]
[null,"Granby township"]
[null,"Grand Forks township"]
[null,"Grand Lake township"]
[null,"Grand Marais"]
[null,"Grand Meadow"]
[null,"Grand Meadow township"]
[null,"Grand Plain township"]
[null,"Grand Portage Reservation"]
[null,"Grand Portage unorganized township"]
[null,"Grand Prairie township"]
[null,"Grand Rapids"]
[null,"Grandview township"]
[null,"Grange township"]
[null,"Granite Falls"]
[null,"Granite Falls township"]
[null,"Granite Ledge township"]
[null,"Granite Rock township"]
[null,"Granite township"]
[null,"Grant"]
[null,"Grant Valley township"]
[null,"Granville township"]
[null,"Grass Lake township"]
[null,"Grasston"]
[null,"Grattan township"]
[null,"Gray township"]
[null,"Great Bend township"]
[null,"Great Scott township"]
[null,"Green Isle"]
[null,"Green Isle township"]
[null,"Green Lake township"]
[null,"Green Meadow township"]
[null,"Green Prairie township"]
[null,"Green Valley township"]
[null,"Greenbush"]
[null,"Greenbush township"]
[null,"Greenfield"]
[null,"Greenfield township"]
[null,"Greenleaf township"]
[null,"Greenvale township"]
[null,"Greenwald"]
[null,"Greenway township"]
[null,"Greenwood"]
[null,"Greenwood township"]
[null,"Gregory township"]
[null,"Grey Cloud Island township"]
[null,"Grey Eagle"]
[null,"Grey Eagle township"]
[null,"Grimstad township"]
[null,"Grove City"]
[null,"Grove Lake township"]
[null,"Grove Park-Tilden township"]
[null,"Grove township"]
[null,"Grygla"]
[null,"Gudrid township"]
[null,"Gully"]
[null,"Gully township"]
[null,"Guthrie township"]
[null,"Hackensack"]
[null,"Hadley"]
[null,"Hagali township"]
[null,"Hagen township"]
[null,"Halden township"]
[null,"Hale township"]
[null,"Hallock"]
[null,"Hallock township"]
[null,"Halma"]
[null,"Halstad"]
[null,"Halstad township"]
[null,"Ham Lake"]
[null,"Hamburg"]
[null,"Hamden township"]
[null,"Hamlin township"]
[null,"Hammer township"]
[null,"Hammond"]
[null,"Hammond township"]
[null,"Hampden township"]
[null,"Hampton"]
[null,"Hampton township"]
[null,"Hamre township"]
[null,"Hancock"]
[null,"Hancock township"]
[null,"Hangaard township"]
[null,"Hanley Falls"]
[null,"Hanover"]
[null,"Hanska"]
[null,"Hansonville township"]
[null,"Hantho township"]
[null,"Harding"]
[null,"Hardwick"]
[null,"Harmony"]
[null,"Harmony township"]
[null,"Harris"]
[null,"Harris township"]
[null,"Harrison township"]
[null,"Hart Lake township"]
[null,"Hart township"]
[null,"Hartford township"]
[null,"Hartland"]
[null,"Hartland township"]
[null,"Harvey township"]
[null,"Hassan Valley township"]
[null,"Hastings"]
[null,"Hatfield"]
[null,"Haugen township"]
[null,"Havana township"]
[null,"Havelock township"]
[null,"Haven township"]
[null,"Haverhill township"]
[null,"Hawk Creek township"]
[null,"Hawley"]
[null,"Hawley township"]
[null,"Hay Brook township"]
[null,"Hay Creek township"]
[null,"Hay Lake unorganized township"]
[null,"Hayes township"]
[null,"Hayfield"]
[null,"Hayfield township"]
[null,"Hayland township"]
[null,"Hayward"]
[null,"Hayward township"]
[null,"Hazel Run"]
[null,"Hazel Run township"]
[null,"Hazelton township"]
[null,"Hector"]
[null,"Hector township"]
[null,"Hegbert township"]
[null,"Hegne township"]
[null,"Heidelberg"]
[null,"Heier township"]
[null,"Height of Land township"]
[null,"Helen township"]
[null,"Helena township"]
[null,"Helga township"]
[null,"Helgeland township"]
[null,"Henderson"]
[null,"Henderson township"]
[null,"Hendricks"]
[null,"Hendricks township"]
[null,"Hendrickson township"]
[null,"Hendrum"]
[null,"Hendrum township"]
[null,"Henning"]
[null,"Henning township"]
[null,"Henrietta township"]
[null,"Henriette"]
[null,"Henryville township"]
[null,"Hereim township"]
[null,"Herman"]
[null,"Hermantown"]
[null,"Heron Lake"]
[null,"Heron Lake township"]
[null,"Hersey township"]
[null,"Hewitt"]
[null,"Hibbing"]
[null,"Hickory township"]
[null,"Higdem township"]
[null,"High Forest township"]
[null,"Highland Grove township"]
[null,"Highland township"]
[null,"Highlanding township"]
[null,"Highwater township"]
[null,"Hill City"]
[null,"Hill Lake township"]
[null,"Hill River township"]
[null,"Hill township"]
[null,"Hillman"]
[null,"Hillman township"]
[null,"Hills"]
[null,"Hillsdale township"]
[null,"Hilltop"]
[null,"Hinckley"]
[null,"Hinckley township"]
[null,"Hines township"]
[null,"Hiram township"]
[null,"Hitterdal"]
[null,"Hobart township"]
[null,"Hodges township"]
[null,"Hoff township"]
[null,"Hoffman"]
[null,"Hokah"]
[null,"Hokah township"]
[null,"Holden township"]
[null,"Holding township"]
[null,"Holdingford"]
[null,"Holland"]
[null,"Holland township"]
[null,"Hollandale"]
[null,"Holloway"]
[null,"Holly township"]
[null,"Hollywood township"]
[null,"Holmes City township"]
[null,"Holmesville township"]
[null,"Holst township"]
[null,"Holt"]
[null,"Holt township"]
[null,"Holy Cross township"]
[null,"Holyoke township"]
[null,"Home Brook township"]
[null,"Home Lake township"]
[null,"Home township"]
[null,"Homer CDP"]
[null,"Homer township"]
[null,"Homestead township"]
[null,"Honner township"]
[null,"Hope township"]
[null,"Hopkins"]
[null,"Hornet township"]
[null,"Horton township"]
[null,"Houston"]
[null,"Houston township"]
[null,"Howard Lake"]
[null,"Hoyt Lakes"]
[null,"Hubbard township"]
[null,"Hudson township"]
[null,"Hugo"]
[null,"Humboldt"]
[null,"Humboldt township"]
[null,"Hunter township"]
[null,"Huntersville township"]
[null,"Huntly township"]
[null,"Huntsville township"]
[null,"Huss township"]
[null,"Hutchinson"]
[null,"Hutchinson township"]
[null,"Hyde Park township"]
[null,"Ida township"]
[null,"Ideal township"]
[null,"Idun township"]
[null,"Ihlen"]
[null,"Independence"]
[null,"Indian Lake township"]
[null,"Inger CDP"]
[null,"Industrial township"]
[null,"Inguadona township"]
[null,"Inman township"]
[null,"International Falls"]
[null,"Inver Grove Heights"]
[null,"Iona"]
[null,"Iona township"]
[null,"Iosco township"]
[null,"Iron Junction"]
[null,"Irondale township"]
[null,"Ironton"]
[null,"Irving township"]
[null,"Isanti"]
[null,"Isanti township"]
[null,"Island Lake township"]
[null,"Isle"]
[null,"Isle Harbor township"]
[null,"Itasca township"]
[null,"Ivanhoe"]
[null,"Jackson"]
[null,"Jackson township"]
[null,"Jadis township"]
[null,"Jamestown township"]
[null,"Janesville"]
[null,"Janesville township"]
[null,"Janette Lake unorganized township"]
[null,"Jasper"]
[null,"Jay township"]
[null,"Jeffers"]
[null,"Jefferson township"]
[null,"Jenkins"]
[null,"Jenkins township"]
[null,"Jessenland township"]
[null,"Jevne township"]
[null,"Jewett unorganized township"]
[null,"Jo Daviess township"]
[null,"Johnson"]
[null,"Johnson township"]
[null,"Johnsonville township"]
[null,"Jones township"]
[null,"Jordan"]
[null,"Jordan township"]
[null,"Judson township"]
[null,"Jupiter township"]
[null,"Kabetogama township"]
[null,"Kalevala township"]
[null,"Kalmar township"]
[null,"Kanabec township"]
[null,"Kanaranzi township"]
[null,"Kandiyohi"]
[null,"Kandiyohi township"]
[null,"Kandota township"]
[null,"Karlstad"]
[null,"Kasota"]
[null,"Kasota township"]
[null,"Kasson"]
[null,"Kathio township"]
[null,"Keene township"]
[null,"Keewatin"]
[null,"Kego township"]
[null,"Kelliher"]
[null,"Kelliher township"]
[null,"Kellogg"]
[null,"Kelsey township"]
[null,"Kelso township"]
[null,"Kennedy"]
[null,"Kenneth"]
[null,"Kensington"]
[null,"Kent"]
[null,"Kenyon"]
[null,"Kenyon township"]
[null,"Kerkhoven"]
[null,"Kerkhoven township"]
[null,"Kerrick"]
[null,"Kerrick township"]
[null,"Kertsonville township"]
[null,"Kettle River"]
[null,"Kettle River township"]
[null,"Keystone township"]
[null,"Kiel township"]
[null,"Kiester"]
[null,"Kiester township"]
[null,"Kildare township"]
[null,"Kilkenny"]
[null,"Kilkenny township"]
[null,"Kimball"]
[null,"Kimball township"]
[null,"Kimberly township"]
[null,"Kinbrae"]
[null,"King township"]
[null,"Kinghurst township"]
[null,"Kingman township"]
[null,"Kingston"]
[null,"Kingston township"]
[null,"Kinney"]
[null,"Kintire township"]
[null,"Klondike unorganized township"]
[null,"Knife Lake township"]
[null,"Knute township"]
[null,"Kragero township"]
[null,"Kragnes township"]
[null,"Krain township"]
[null,"Kratka township"]
[null,"Kroschel township"]
[null,"Kugler township"]
[null,"Kurtz township"]
[null,"La Crescent"]
[null,"La Crescent township"]
[null,"La Crosse township"]
[null,"La Garde township"]
[null,"La Grand township"]
[null,"La Prairie"]
[null,"La Prairie township"]
[null,"La Salle"]
[null,"Lac qui Parle township"]
[null,"Lafayette"]
[null,"Lafayette township"]
[null,"Lake Alice township"]
[null,"Lake Andrew township"]
[null,"Lake Belt township"]
[null,"Lake Benton"]
[null,"Lake Benton township"]
[null,"Lake Bronson"]
[null,"Lake City"]
[null,"Lake Crystal"]
[null,"Lake Edward township"]
[null,"Lake Elizabeth township"]
[null,"Lake Elmo"]
[null,"Lake Emma township"]
[null,"Lake Eunice township"]
[null,"Lake Fremont township"]
[null,"Lake George CDP"]
[null,"Lake George township"]
[null,"Lake Grove township"]
[null,"Lake Hanska township"]
[null,"Lake Hattie township"]
[null,"Lake Henry"]
[null,"Lake Henry township"]
[null,"Lake Ida township"]
[null,"Lake Jessie township"]
[null,"Lake Johanna township"]
[null,"Lake Lillian"]
[null,"Lake Lillian township"]
[null,"Lake Marshall township"]
[null,"Lake Mary township"]
[null,"Lake No. 1 unorganized township"]
[null,"Lake No. 2 unorganized township"]
[null,"Lake Park"]
[null,"Lake Park township"]
[null,"Lake Pleasant township"]
[null,"Lake Prairie township"]
[null,"Lake Sarah township"]
[null,"Lake Shore"]
[null,"Lake Shore township"]
[null,"Lake Saint Croix Beach"]
[null,"Lake Stay township"]
[null,"Lake township"]
[null,"Lake Valley township"]
[null,"Lake View township"]
[null,"Lake Wilson"]
[null,"Lakefield"]
[null,"Lakeland"]
[null,"Lakeland Shores"]
[null,"Lakeport township"]
[null,"Lakeside township"]
[null,"Laketown township"]
[null,"Lakeview township"]
[null,"Lakeville"]
[null,"Lakewood township"]
[null,"Lakin township"]
[null,"Lambert township"]
[null,"Lamberton"]
[null,"Lamberton township"]
[null,"Lammers township"]
[null,"Lancaster"]
[null,"Land township"]
[null,"Landfall"]
[null,"Lanesboro"]
[null,"Lanesburgh township"]
[null,"Langhei township"]
[null,"Langola township"]
[null,"Langor township"]
[null,"Lansing CDP"]
[null,"Lansing township"]
[null,"Laona township"]
[null,"Laporte"]
[null,"Larkin township"]
[null,"Lastrup"]
[null,"Lauderdale"]
[null,"Lavell township"]
[null,"Lawrence township"]
[null,"Le Center"]
[null,"Le Ray township"]
[null,"Le Roy"]
[null,"Le Roy township"]
[null,"Le Sauk township"]
[null,"Le Sueur"]
[null,"Leaf Lake township"]
[null,"Leaf Mountain township"]
[null,"Leaf River township"]
[null,"Leaf Valley township"]
[null,"Leavenworth township"]
[null,"Lee township"]
[null,"Leech Lake Reservation"]
[null,"Leech Lake township"]
[null,"Leeds township"]
[null,"Leenthrop township"]
[null,"Leiding township"]
[null,"Leigh township"]
[null,"Lemond township"]
[null,"Lengby"]
[null,"Lent township"]
[null,"Leon township"]
[null,"Leonard"]
[null,"Leonardsville township"]
[null,"Leonidas"]
[null,"Leota CDP"]
[null,"Leota township"]
[null,"Leslie township"]
[null,"Lessor township"]
[null,"Lester Prairie"]
[null,"Leven township"]
[null,"Lewis township"]
[null,"Lewiston"]
[null,"Lewisville"]
[null,"Lexington"]
[null,"Lexington township"]
[null,"Libby township"]
[null,"Liberty township"]
[null,"Liberty unorganized township"]
[null,"Lida township"]
[null,"Lien township"]
[null,"Lilydale"]
[null,"Lima township"]
[null,"Lime Lake township"]
[null,"Lime township"]
[null,"Limestone township"]
[null,"Lincoln township"]
[null,"Lind township"]
[null,"Linden Grove township"]
[null,"Linden township"]
[null,"Lindstrom"]
[null,"Lino Lakes"]
[null,"Linsell township"]
[null,"Linwood township"]
[null,"Lisbon township"]
[null,"Lismore"]
[null,"Lismore township"]
[null,"Litchfield"]
[null,"Litchfield township"]
[null,"Little Canada"]
[null,"Little Elbow township"]
[null,"Little Elk township"]
[null,"Little Falls"]
[null,"Little Falls township"]
[null,"Little Pine township"]
[null,"Little Rock CDP"]
[null,"Little Rock township"]
[null,"Little Sand Lake unorganized township"]
[null,"Little Sauk township"]
[null,"Littlefork"]
[null,"Livonia township"]
[null,"Lockhart township"]
[null,"Lodi township"]
[null,"Logan township"]
[null,"London township"]
[null,"Lone Pine township"]
[null,"Lone Tree township"]
[null,"Long Beach"]
[null,"Long Lake"]
[null,"Long Lake township"]
[null,"Long Lost Lake township"]
[null,"Long Prairie"]
[null,"Long Prairie township"]
[null,"Longville"]
[null,"Lonsdale"]
[null,"Loon Lake township"]
[null,"Lorain township"]
[null,"Loretto"]
[null,"Louisburg"]
[null,"Louisville township"]
[null,"Louriston township"]
[null,"Lowell township"]
[null,"Lower Red Lake unorganized township"]
[null,"Lower Sioux Indian Community"]
[null,"Lowry"]
[null,"Lowville township"]
[null,"Lucan"]
[null,"Lucas township"]
[null,"Lund township"]
[null,"Lura township"]
[null,"Lutsen CDP"]
[null,"Lutsen township"]
[null,"Luverne"]
[null,"Luverne township"]
[null,"Luxemburg township"]
[null,"Lyle"]
[null,"Lyle township"]
[null,"Lynd"]
[null,"Lynd township"]
[null,"Lynden township"]
[null,"Lynn township"]
[null,"Lyons township"]
[null,"Lyra township"]
[null,"Mabel"]
[null,"Macsville township"]
[null,"Macville township"]
[null,"Madelia"]
[null,"Madelia township"]
[null,"Madison"]
[null,"Madison Lake"]
[null,"Madison township"]
[null,"Magnolia"]
[null,"Magnolia township"]
[null,"Mahnomen"]
[null,"Mahtomedi"]
[null,"Mahtowa CDP"]
[null,"Mahtowa township"]
[null,"Maine Prairie township"]
[null,"Maine township"]
[null,"Makinen unorganized township"]
[null,"Malmo township"]
[null,"Malta township"]
[null,"Malung township"]
[null,"Mamre township"]
[null,"Manannah township"]
[null,"Manchester"]
[null,"Manchester township"]
[null,"Mandt township"]
[null,"Manfred township"]
[null,"Manhattan Beach"]
[null,"Mankato"]
[null,"Mankato township"]
[null,"Mansfield township"]
[null,"Manston township"]
[null,"Mantorville"]
[null,"Mantorville township"]
[null,"Mantrap township"]
[null,"Manyaska township"]
[null,"Maple Grove"]
[null,"Maple Grove township"]
[null,"Maple Lake"]
[null,"Maple Lake township"]
[null,"Maple Plain"]
[null,"Maple Ridge township"]
[null,"Maple township"]
[null,"Mapleton"]
[null,"Mapleton township"]
[null,"Mapleview"]
[null,"Maplewood"]
[null,"Maplewood township"]
[null,"Marble"]
[null,"Marble township"]
[null,"Marcell township"]
[null,"Marietta"]
[null,"Marine on Saint Croix"]
[null,"Marion township"]
[null,"Marsh Creek township"]
[null,"Marsh Grove township"]
[null,"Marshall"]
[null,"Marshall township"]
[null,"Marshan township"]
[null,"Marshfield township"]
[null,"Martin township"]
[null,"Martin Lake CDP"]
[null,"Martinsburg township"]
[null,"Mary township"]
[null,"Marysland township"]
[null,"Marysville township"]
[null,"Mason township"]
[null,"Max township"]
[null,"Maxwell township"]
[null,"May township"]
[null,"Mayer"]
[null,"Mayfield township"]
[null,"Mayhew Lake township"]
[null,"Maynard"]
[null,"Mayville township"]
[null,"Maywood township"]
[null,"Mazeppa"]
[null,"Mazeppa township"]
[null,"McCauleyville township"]
[null,"McCormack unorganized township"]
[null,"McCrea township"]
[null,"McDavitt township"]
[null,"McDonaldsville township"]
[null,"McDougald township"]
[null,"McGrath"]
[null,"McGregor"]
[null,"McGregor township"]
[null,"McIntosh"]
[null,"McKinley"]
[null,"McKinley township"]
[null,"McKinley unorganized township"]
[null,"McPherson township"]
[null,"Meadow Brook township"]
[null,"Meadow township"]
[null,"Meadowlands"]
[null,"Meadowlands township"]
[null,"Meadows township"]
[null,"Medford"]
[null,"Medford township"]
[null,"Medicine Lake"]
[null,"Medina"]
[null,"Medo township"]
[null,"Mehurin township"]
[null,"Meire Grove"]
[null,"Melrose"]
[null,"Melrose township"]
[null,"Melville township"]
[null,"Menahga"]
[null,"Mendota"]
[null,"Mendota Heights"]
[null,"Mentor"]
[null,"Meriden township"]
[null,"Merrifield CDP"]
[null,"Merton township"]
[null,"Mickinock township"]
[null,"Middle River"]
[null,"Middle River township"]
[null,"Middletown township"]
[null,"Middleville township"]
[null,"Midway CDP"]
[null,"Midway township"]
[null,"Miesville"]
[null,"Milaca"]
[null,"Milaca township"]
[null,"Milan"]
[null,"Milford township"]
[null,"Mille Lacs Reservation"]
[null,"Millerville"]
[null,"Millerville township"]
[null,"Millville"]
[null,"Millward township"]
[null,"Millwood township"]
[null,"Milo township"]
[null,"Milroy"]
[null,"Milton township"]
[null,"Miltona"]
[null,"Miltona township"]
[null,"Minden township"]
[null,"Minerva township"]
[null,"Minneapolis"]
[null,"Minneiska"]
[null,"Minneiska township"]
[null,"Minneola township"]
[null,"Minneota"]
[null,"Minneota township"]
[null,"Minnesota City"]
[null,"Minnesota Falls township"]
[null,"Minnesota Lake"]
[null,"Minnesota Lake township"]
[null,"Minnetonka"]
[null,"Minnetonka Beach"]
[null,"Minnetrista"]
[null,"Minnewaska township"]
[null,"Minnie township"]
[null,"Mission Creek township"]
[null,"Mission township"]
[null,"Mitchell township"]
[null,"Mizpah"]
[null,"Moe township"]
[null,"Moland township"]
[null,"Moltke township"]
[null,"Money Creek township"]
[null,"Monroe township"]
[null,"Monson township"]
[null,"Montevideo"]
[null,"Montgomery"]
[null,"Montgomery township"]
[null,"Monticello"]
[null,"Monticello township"]
[null,"Montrose"]
[null,"Moonshine township"]
[null,"Moore township"]
[null,"Moorhead"]
[null,"Moorhead township"]
[null,"Moose Creek township"]
[null,"Moose Lake"]
[null,"Moose Lake township"]
[null,"Moose Park township"]
[null,"Moose River township"]
[null,"Moose township"]
[null,"Mora"]
[null,"Moran township"]
[null,"Moranville township"]
[null,"Morcom township"]
[null,"Morgan"]
[null,"Morgan township"]
[null,"Morken township"]
[null,"Morrill township"]
[null,"Morris"]
[null,"Morris township"]
[null,"Morrison township"]
[null,"Morristown"]
[null,"Morristown township"]
[null,"Morse township"]
[null,"Morton"]
[null,"Moscow township"]
[null,"Motley"]
[null,"Motley township"]
[null,"Moulton township"]
[null,"Mound"]
[null,"Mound Prairie township"]
[null,"Mound township"]
[null,"Mounds View"]
[null,"Mount Morris township"]
[null,"Mount Pleasant township"]
[null,"Mount Vernon township"]
[null,"Mountain Iron"]
[null,"Mountain Lake"]
[null,"Mountain Lake township"]
[null,"Moyer township"]
[null,"Moylan township"]
[null,"Mud Lake unorganized township"]
[null,"Mudgett township"]
[null,"Mulligan township"]
[null,"Munch township"]
[null,"Munson township"]
[null,"Murdock"]
[null,"Murray township"]
[null,"Myhre township"]
[null,"Myrtle"]
[null,"Nashua"]
[null,"Nashville township"]
[null,"Nashwauk"]
[null,"Nashwauk township"]
[null,"Nassau"]
[null,"Naytahwaush CDP"]
[null,"Nebish township"]
[null,"Nelson"]
[null,"Nelson Park township"]
[null,"Nelson township"]
[null,"Nereson township"]
[null,"Nerstrand"]
[null,"Nesbit township"]
[null,"Ness township"]
[null,"Nessel township"]
[null,"Nett Lake CDP"]
[null,"Nett Lake unorganized township"]
[null,"Nevada township"]
[null,"Nevis"]
[null,"Nevis township"]
[null,"New Auburn"]
[null,"New Auburn township"]
[null,"New Avon township"]
[null,"New Brighton"]
[null,"New Dosey township"]
[null,"New Folden township"]
[null,"New Germany"]
[null,"New Hartford township"]
[null,"New Haven township"]
[null,"New Hope"]
[null,"New Independence township"]
[null,"New London"]
[null,"New London township"]
[null,"New Maine township"]
[null,"New Market township"]
[null,"New Munich"]
[null,"New Prague"]
[null,"New Prairie township"]
[null,"New Richland"]
[null,"New Richland township"]
[null,"New Solum township"]
[null,"New Sweden township"]
[null,"New Trier"]
[null,"New Ulm"]
[null,"New York Mills"]
[null,"Newburg township"]
[null,"Newfolden"]
[null,"Newport"]
[null,"Newry township"]
[null,"Newton township"]
[null,"Nickerson township"]
[null,"Nicollet"]
[null,"Nicollet township"]
[null,"Nidaros township"]
[null,"Nielsville"]
[null,"Nilsen township"]
[null,"Nimrod"]
[null,"Nininger township"]
[null,"Nisswa"]
[null,"Nokay Lake township"]
[null,"Nora township"]
[null,"Norcross"]
[null,"Norden township"]
[null,"Nordick township"]
[null,"Nordland township"]
[null,"Nore township"]
[null,"Norfolk township"]
[null,"Norman township"]
[null,"Normania township"]
[null,"Normanna township"]
[null,"North Beltrami unorganized township"]
[null,"North Branch"]
[null,"North Branch township"]
[null,"North Carlton unorganized township"]
[null,"North Cass unorganized township"]
[null,"North Central Cass unorganized township"]
[null,"North Clearwater unorganized township"]
[null,"North Fork township"]
[null,"North Germany township"]
[null,"North Hero township"]
[null,"North Mankato"]
[null,"North Oaks"]
[null,"North Ottawa township"]
[null,"North Red River unorganized township"]
[null,"North Roseau unorganized township"]
[null,"North Saint Paul"]
[null,"North Star township"]
[null,"North township"]
[null,"Northeast Aitkin unorganized township"]
[null,"Northeast Itasca unorganized township"]
[null,"Northeast Saint Louis unorganized township"]
[null,"Northern township"]
[null,"Northfield"]
[null,"Northfield township"]
[null,"Northland township"]
[null,"Northome"]
[null,"Northome unorganized township"]
[null,"Northrop"]
[null,"Northwest Aitkin unorganized township"]
[null,"Northwest Koochiching unorganized township"]
[null,"Northwest Roseau unorganized township"]
[null,"Northwest Saint Louis unorganized township"]
[null,"Norton township"]
[null,"Norway Lake township"]
[null,"Norway township"]
[null,"Norwegian Grove township"]
[null,"Norwood Young America"]
[null,"Nowthen"]
[null,"Numedal township"]
[null,"Nunda township"]
[null,"Oak Grove"]
[null,"Oak Lawn township"]
[null,"Oak Park Heights"]
[null,"Oak Park township"]
[null,"Oak township"]
[null,"Oak Valley township"]
[null,"Oakdale"]
[null,"Oakland township"]
[null,"Oakport township"]
[null,"Oakwood township"]
[null,"O'Brien township"]
[null,"Odessa"]
[null,"Odessa township"]
[null,"Odin"]
[null,"Odin township"]
[null,"Ogema"]
[null,"Ogema township"]
[null,"Ogilvie"]
[null,"Okabena"]
[null,"Oklee"]
[null,"Olivia"]
[null,"Olney township"]
[null,"Omro township"]
[null,"Onamia"]
[null,"Onamia township"]
[null,"Onstad township"]
[null,"Orange township"]
[null,"Orion township"]
[null,"Ormsby"]
[null,"Orono"]
[null,"Oronoco"]
[null,"Oronoco township"]
[null,"Orr"]
[null,"Orrock township"]
[null,"Orton township"]
[null,"Ortonville"]
[null,"Ortonville township"]
[null,"Orwell township"]
[null,"Osage CDP"]
[null,"Osage township"]
[null,"Osakis"]
[null,"Osakis township"]
[null,"Osborne township"]
[null,"Oscar township"]
[null,"Osceola township"]
[null,"Oshawa township"]
[null,"Oshkosh township"]
[null,"Oslo"]
[null,"Osseo"]
[null,"Ostrander"]
[null,"Oteneagen township"]
[null,"Otisco township"]
[null,"Otrey township"]
[null,"Otsego"]
[null,"Ottawa township"]
[null,"Otter Tail Peninsula township"]
[null,"Otter Tail township"]
[null,"Ottertail"]
[null,"Otto township"]
[null,"Owatonna"]
[null,"Owatonna township"]
[null,"Owens township"]
[null,"Oxford township"]
[null,"Paddock township"]
[null,"Page township"]
[null,"Palisade"]
[null,"Palmer township"]
[null,"Palmville township"]
[null,"Palmyra township"]
[null,"Park Rapids"]
[null,"Park township"]
[null,"Parke township"]
[null,"Parker township"]
[null,"Parkers Prairie"]
[null,"Parkers Prairie township"]
[null,"Parnell township"]
[null,"Partridge township"]
[null,"Paxton township"]
[null,"Paynesville"]
[null,"Paynesville township"]
[null,"Peace township"]
[null,"Pease"]
[null,"Peatland unorganized township"]
[null,"Pelan township"]
[null,"Pelican Lake township"]
[null,"Pelican Rapids"]
[null,"Pelican township"]
[null,"Pemberton"]
[null,"Pembina township"]
[null,"Penn township"]
[null,"Pennock"]
[null,"Pepin township"]
[null,"Pepperton township"]
[null,"Pequaywan township"]
[null,"Pequot Lakes"]
[null,"Perch Lake township"]
[null,"Percy township"]
[null,"Perham"]
[null,"Perham township"]
[null,"Perley"]
[null,"Perry Lake township"]
[null,"Perry township"]
[null,"Petersburg township"]
[null,"Peterson"]
[null,"Pickerel Lake township"]
[null,"Pierz"]
[null,"Pierz township"]
[null,"Pike Bay township"]
[null,"Pike Creek township"]
[null,"Pike township"]
[null,"Pillager"]
[null,"Pillsbury township"]
[null,"Pilot Grove township"]
[null,"Pilot Mound township"]
[null,"Pine Bend CDP"]
[null,"Pine City"]
[null,"Pine City township"]
[null,"Pine Island"]
[null,"Pine Island township"]
[null,"Pine Lake township"]
[null,"Pine Point CDP"]
[null,"Pine Point township"]
[null,"Pine River"]
[null,"Pine River township"]
[null,"Pine Springs"]
[null,"Pipestone"]
[null,"Plainview"]
[null,"Plainview township"]
[null,"Plato"]
[null,"Platte Lake township"]
[null,"Platte township"]
[null,"Pleasant Grove township"]
[null,"Pleasant Hill township"]
[null,"Pleasant Mound township"]
[null,"Pleasant Prairie township"]
[null,"Pleasant Valley township"]
[null,"Pleasant View township"]
[null,"Pliny township"]
[null,"Plummer"]
[null,"Plymouth"]
[null,"Pohlitz township"]
[null,"Pokegama township"]
[null,"Polk Centre township"]
[null,"Polonia township"]
[null,"Pomme de Terre township"]
[null,"Pomroy township"]
[null,"Ponemah CDP"]
[null,"Ponto Lake township"]
[null,"Poplar Grove township"]
[null,"Poplar River township"]
[null,"Poplar township"]
[null,"Popple Grove township"]
[null,"Popple township"]
[null,"Poppleton township"]
[null,"Port Hope township"]
[null,"Portage township"]
[null,"Porter"]
[null,"Posen township"]
[null,"Potamo township"]
[null,"Potshot Lake unorganized township"]
[null,"Powers township"]
[null,"Prairie Island Indian Community"]
[null,"Prairie Lake township"]
[null,"Prairie View township"]
[null,"Prairieville township"]
[null,"Preble township"]
[null,"Prescott township"]
[null,"Preston"]
[null,"Preston Lake township"]
[null,"Preston township"]
[null,"Princeton"]
[null,"Princeton township"]
[null,"Prinsburg"]
[null,"Prior Lake"]
[null,"Prior township"]
[null,"Proctor"]
[null,"Prosper township"]
[null,"Providence township"]
[null,"Pulaski township"]
[null,"Quamba"]
[null,"Queen township"]
[null,"Quincy township"]
[null,"Quiring township"]
[null,"Rabbit Lake township"]
[null,"Racine"]
[null,"Racine township"]
[null,"Rainy Lake unorganized township"]
[null,"Ramsey"]
[null,"Randall"]
[null,"Randolph"]
[null,"Randolph township"]
[null,"Ranier"]
[null,"Ransom township"]
[null,"Rapid River township"]
[null,"Rapidan township"]
[null,"Ravenna township"]
[null,"Raymond"]
[null,"Raymond township"]
[null,"Red Eye township"]
[null,"Red Lake CDP"]
[null,"Red Lake Falls"]
[null,"Red Lake Falls township"]
[null,"Red Lake Reservation"]
[null,"Red Rock township"]
[null,"Red Wing"]
[null,"Redby CDP"]
[null,"Redpath township"]
[null,"Redwood Falls"]
[null,"Redwood Falls township"]
[null,"Regal"]
[null,"Reine township"]
[null,"Reiner township"]
[null,"Reis township"]
[null,"Remer"]
[null,"Remer township"]
[null,"Rendsville township"]
[null,"Reno township"]
[null,"Renville"]
[null,"Revere"]
[null,"Reynolds township"]
[null,"Rheiderland township"]
[null,"Rhinehart township"]
[null,"Rice"]
[null,"Rice Lake"]
[null,"Rice Lake CDP"]
[null,"Rice River township"]
[null,"Rice township"]
[null,"Riceland township"]
[null,"Riceville township"]
[null,"Rich Valley township"]
[null,"Richardson township"]
[null,"Richardville township"]
[null,"Richfield"]
[null,"Richland township"]
[null,"Richmond"]
[null,"Richmond township"]
[null,"Richville"]
[null,"Richwood township"]
[null,"Ridgely township"]
[null,"Ripley township"]
[null,"River Falls township"]
[null,"River township"]
[null,"Riverdale township"]
[null,"Riverland CDP"]
[null,"Riverside township"]
[null,"Riverton"]
[null,"Riverton township"]
[null,"Robbinsdale"]
[null,"Roberts township"]
[null,"Rochester"]
[null,"Rochester township"]
[null,"Rock Creek"]
[null,"Rock Dell township"]
[null,"Rock Lake township"]
[null,"Rock township"]
[null,"Rockford"]
[null,"Rockford township"]
[null,"Rocksbury township"]
[null,"Rockville"]
[null,"Rockwell township"]
[null,"Rockwood township"]
[null,"Rogers"]
[null,"Rogers township"]
[null,"Rolling Forks township"]
[null,"Rolling Green township"]
[null,"Rollingstone"]
[null,"Rollingstone township"]
[null,"Rollis township"]
[null,"Rome township"]
[null,"Ronneby CDP"]
[null,"Roome township"]
[null,"Roosevelt"]
[null,"Roosevelt township"]
[null,"Roscoe"]
[null,"Roscoe township"]
[null,"Rose Creek"]
[null,"Rose Dell township"]
[null,"Rose Hill township"]
[null,"Roseau"]
[null,"Rosebud township"]
[null,"Rosedale township"]
[null,"Roseland township"]
[null,"Rosemount"]
[null,"Rosendale township"]
[null,"Roseville"]
[null,"Roseville township"]
[null,"Rosewood township"]
[null,"Rosing township"]
[null,"Ross Lake township"]
[null,"Ross township"]
[null,"Rost township"]
[null,"Rothsay"]
[null,"Round Grove township"]
[null,"Round Lake"]
[null,"Round Lake township"]
[null,"Round Prairie township"]
[null,"Roy Lake CDP"]
[null,"Royal township"]
[null,"Royalton"]
[null,"Royalton township"]
[null,"Rulien township"]
[null,"Runeberg township"]
[null,"Rush City"]
[null,"Rush Lake township"]
[null,"Rushford"]
[null,"Rushford Village"]
[null,"Rushmore"]
[null,"Rushseba township"]
[null,"Russell"]
[null,"Russia township"]
[null,"Ruthton"]
[null,"Rutland township"]
[null,"Rutledge"]
[null,"Sabin"]
[null,"Sacred Heart"]
[null,"Sacred Heart township"]
[null,"Sago township"]
[null,"Saint Anthony"]
[null,"Saint Augusta"]
[null,"Saint Bonifacius"]
[null,"Saint Charles"]
[null,"Saint Charles township"]
[null,"Saint Clair"]
[null,"Saint Cloud"]
[null,"Saint Francis"]
[null,"Saint George township"]
[null,"Saint Hilaire"]
[null,"Saint James"]
[null,"Saint James township"]
[null,"Saint Johns township"]
[null,"Saint Joseph"]
[null,"Saint Joseph township"]
[null,"Saint Lawrence township"]
[null,"Saint Leo"]
[null,"Saint Louis Park"]
[null,"Saint Martin"]
[null,"Saint Martin township"]
[null,"Saint Mary township"]
[null,"Saint Marys Point"]
[null,"Saint Mathias township"]
[null,"Saint Michael"]
[null,"Saint Olaf township"]
[null,"Saint Paul"]
[null,"Saint Paul Park"]
[null,"Saint Peter"]
[null,"Saint Rosa"]
[null,"Saint Stephen"]
[null,"Saint Vincent"]
[null,"Saint Vincent township"]
[null,"Saint Wendel township"]
[null,"Salem township"]
[null,"Salo township"]
[null,"San Francisco township"]
[null,"Sanborn"]
[null,"Sand Creek township"]
[null,"Sand Lake township"]
[null,"Sand Lake unorganized township"]
[null,"Sanders township"]
[null,"Sandnes township"]
[null,"Sandstone"]
[null,"Sandstone township"]
[null,"Sandsville township"]
[null,"Sandy township"]
[null,"Sanford township"]
[null,"Santiago township"]
[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,"Savage"]
[null,"Savannah township"]
[null,"Scambler township"]
[null,"Scandia"]
[null,"Scandia township"]
[null,"Scandia Valley township"]
[null,"Scanlon"]
[null,"Schoolcraft township"]
[null,"Schroeder township"]
[null,"Sciota township"]
[null,"Scott township"]
[null,"Seaforth"]
[null,"Searles CDP"]
[null,"Seavey township"]
[null,"Sebeka"]
[null,"Second Assessment unorganized township"]
[null,"Sedan"]
[null,"Seely township"]
[null,"Selma township"]
[null,"Severance township"]
[null,"Seward township"]
[null,"Shafer"]
[null,"Shafer township"]
[null,"Shakopee"]
[null,"Shakopee Mdewakanton Sioux Community"]
[null,"Shamrock township"]
[null,"Shaokatan township"]
[null,"Sharon township"]
[null,"Shelburne township"]
[null,"Shelby township"]
[null,"Sheldon township"]
[null,"Shell Lake township"]
[null,"Shell River township"]
[null,"Shell Rock township"]
[null,"Shelly"]
[null,"Shelly township"]
[null,"Sherburn"]
[null,"Sheridan township"]
[null,"Sherman township"]
[null,"Shetek township"]
[null,"Shevlin"]
[null,"Shevlin township"]
[null,"Shible township"]
[null,"Shieldsville township"]
[null,"Shingobee township"]
[null,"Shooks township"]
[null,"Shoreview"]
[null,"Shorewood"]
[null,"Shotley Brook unorganized township"]
[null,"Shotley township"]
[null,"Sibley township"]
[null,"Sigel township"]
[null,"Silver Bay"]
[null,"Silver Brook township"]
[null,"Silver Creek CDP"]
[null,"Silver Creek township"]
[null,"Silver Lake"]
[null,"Silver Lake township"]
[null,"Silver Leaf township"]
[null,"Silver township"]
[null,"Silverton township"]
[null,"Sinclair township"]
[null,"Sinnott township"]
[null,"Sioux Agency township"]
[null,"Sioux Valley township"]
[null,"Six Mile Grove township"]
[null,"Skagen township"]
[null,"Skandia township"]
[null,"Skane township"]
[null,"Skelton township"]
[null,"Skree township"]
[null,"Skyline"]
[null,"Slater township"]
[null,"Slayton"]
[null,"Slayton township"]
[null,"Sleepy Eye"]
[null,"Sletten township"]
[null,"Smiley township"]
[null,"Smoky Hollow township"]
[null,"Sobieski"]
[null,"Sodus township"]
[null,"Solem township"]
[null,"Soler township"]
[null,"Solway"]
[null,"Solway township"]
[null,"Somerset township"]
[null,"Soudan CDP"]
[null,"South Bend township"]
[null,"South Branch township"]
[null,"South Clearwater unorganized township"]
[null,"South End CDP"]
[null,"South Fork township"]
[null,"South Harbor township"]
[null,"South Haven"]
[null,"South Koochiching unorganized township"]
[null,"South Red River township"]
[null,"South Saint Paul"]
[null,"Southbrook township"]
[null,"Southeast Roseau unorganized township"]
[null,"Southside township"]
[null,"Spalding township"]
[null,"Spang township"]
[null,"Sparta township"]
[null,"Spencer Brook township"]
[null,"Spencer township"]
[null,"Spicer"]
[null,"Split Rock township"]
[null,"Splithand township"]
[null,"Spooner township"]
[null,"Spring Brook township"]
[null,"Spring Creek township"]
[null,"Spring Grove"]
[null,"Spring Grove township"]
[null,"Spring Hill"]
[null,"Spring Hill township"]
[null,"Spring Lake Park"]
[null,"Spring Lake township"]
[null,"Spring Park"]
[null,"Spring Prairie township"]
[null,"Spring Valley"]
[null,"Spring Valley township"]
[null,"Springdale township"]
[null,"Springfield"]
[null,"Springfield township"]
[null,"Springvale township"]
[null,"Springwater township"]
[null,"Spruce Grove township"]
[null,"Spruce Hill township"]
[null,"Spruce township"]
[null,"Spruce Valley township"]
[null,"Squaw Lake"]
[null,"Stacy"]
[null,"Stafford township"]
[null,"Stanchfield CDP"]
[null,"Stanchfield township"]
[null,"Stanford township"]
[null,"Stanley township"]
[null,"Stanton township"]
[null,"Staples"]
[null,"Staples township"]
[null,"Star Lake township"]
[null,"Star township"]
[null,"Starbuck"]
[null,"Stark township"]
[null,"Stately township"]
[null,"Steamboat River township"]
[null,"Steen"]
[null,"Steenerson township"]
[null,"Stephen"]
[null,"Sterling township"]
[null,"Stevens township"]
[null,"Stewart"]
[null,"Stewartville"]
[null,"Stillwater"]
[null,"Stillwater township"]
[null,"Stockholm township"]
[null,"Stockton"]
[null,"Stokes township"]
[null,"Stoneham township"]
[null,"Stoney Brook township"]
[null,"Stony Brook township"]
[null,"Stony River township"]
[null,"Stony Run township"]
[null,"Storden"]
[null,"Storden township"]
[null,"Stowe Prairie township"]
[null,"Straight River township"]
[null,"Strand township"]
[null,"Strandquist"]
[null,"Strathcona"]
[null,"Sturgeon Lake"]
[null,"Sturgeon Lake township"]
[null,"Sturgeon township"]
[null,"Sugar Bush township"]
[null,"Sullivan township"]
[null,"Summit Lake township"]
[null,"Summit township"]
[null,"Sumner township"]
[null,"Sumter township"]
[null,"Sunburg"]
[null,"Sundal township"]
[null,"Sundown township"]
[null,"Sunfish Lake"]
[null,"Sunnyside township"]
[null,"Sunrise township"]
[null,"Svea township"]
[null,"Sverdrup township"]
[null,"Swan Lake township"]
[null,"Swan River township"]
[null,"Swanville"]
[null,"Swanville township"]
[null,"Swede Grove township"]
[null,"Swede Prairie township"]
[null,"Swedes Forest township"]
[null,"Sweet township"]
[null,"Swenoda township"]
[null,"Swiftwater township"]
[null,"Sylvan township"]
[null,"Synnes township"]
[null,"Tabor township"]
[null,"Taconite"]
[null,"Tamarac township"]
[null,"Tamarack"]
[null,"Tanberg township"]
[null,"Tansem township"]
[null,"Taopi"]
[null,"Tara township"]
[null,"Taunton"]
[null,"Taylor township"]
[null,"Taylors Falls"]
[null,"Tegner township"]
[null,"Teien township"]
[null,"Ten Lake township"]
[null,"Ten Mile Lake township"]
[null,"Tenhassen township"]
[null,"Tenstrike"]
[null,"Terrebonne township"]
[null,"The Lakes CDP"]
[null,"The Ranch CDP"]
[null,"Thief Lake township"]
[null,"Thief River Falls"]
[null,"Third River township"]
[null,"Thomastown township"]
[null,"Thompson township"]
[null,"Thomson township"]
[null,"Thorpe township"]
[null,"Three Lakes township"]
[null,"Thunder Lake township"]
[null,"Timothy township"]
[null,"Tintah"]
[null,"Tintah township"]
[null,"Toad Lake township"]
[null,"Todd township"]
[null,"Tofte township"]
[null,"Toivola township"]
[null,"Tonka Bay"]
[null,"Toqua township"]
[null,"Tordenskjold township"]
[null,"Torning township"]
[null,"Torrey township"]
[null,"Tower"]
[null,"Township 157-30"]
[null,"Township 158-30"]
[null,"Tracy"]
[null,"Trail"]
[null,"Transit township"]
[null,"Traverse township"]
[null,"Trelipe township"]
[null,"Trimont"]
[null,"Trommald"]
[null,"Trondhjem township"]
[null,"Trosky"]
[null,"Trout Lake township"]
[null,"Troy township"]
[null,"Truman"]
[null,"Tumuli township"]
[null,"Tunsberg township"]
[null,"Turner township"]
[null,"Turtle Creek township"]
[null,"Turtle Lake township"]
[null,"Turtle River"]
[null,"Turtle River township"]
[null,"Twin Lakes"]
[null,"Twin Lakes CDP"]
[null,"Twin Lakes township"]
[null,"Twin Valley"]
[null,"Two Harbors"]
[null,"Two Inlets township"]
[null,"Two Rivers township"]
[null,"Tyler"]
[null,"Tynsid township"]
[null,"Tyro township"]
[null,"Tyrone township"]
[null,"Udolpho township"]
[null,"Ulen"]
[null,"Ulen township"]
[null,"Underwood"]
[null,"Underwood township"]
[null,"Union Grove township"]
[null,"Union township"]
[null,"Upper Red Lake unorganized township"]
[null,"Upper Sioux Community"]
[null,"Upsala"]
[null,"Urbank"]
[null,"Urness township"]
[null,"Utica"]
[null,"Utica township"]
[null,"Vadnais Heights"]
[null,"Vail township"]
[null,"Vallers township"]
[null,"Valley township"]
[null,"Van Buren township"]
[null,"Vasa township"]
[null,"Vega township"]
[null,"Veldt township"]
[null,"Verdi township"]
[null,"Verdon township"]
[null,"Vergas"]
[null,"Vermilion Lake township"]
[null,"Vermillion"]
[null,"Vermillion township"]
[null,"Verndale"]
[null,"Vernon Center"]
[null,"Vernon Center township"]
[null,"Vernon township"]
[null,"Verona township"]
[null,"Vesta"]
[null,"Vesta township"]
[null,"Victor township"]
[null,"Victoria"]
[null,"Victory township"]
[null,"Viding township"]
[null,"Vienna township"]
[null,"Viking"]
[null,"Viking township"]
[null,"Villard"]
[null,"Villard township"]
[null,"Vineland CDP"]
[null,"Vineland township"]
[null,"Vining"]
[null,"Viola township"]
[null,"Virginia"]
[null,"Vivian township"]
[null,"Waasa township"]
[null,"Wabana township"]
[null,"Wabanica township"]
[null,"Wabasha"]
[null,"Wabasso"]
[null,"Wabedo township"]
[null,"Waconia"]
[null,"Waconia township"]
[null,"Wacouta township"]
[null,"Wadena"]
[null,"Wadena township"]
[null,"Wagner township"]
[null,"Wahkon"]
[null,"Wahnena unorganized township"]
[null,"Waite Park"]
[null,"Wakefield township"]
[null,"Walcott township"]
[null,"Walden township"]
[null,"Waldorf"]
[null,"Walhalla township"]
[null,"Walker"]
[null,"Walls township"]
[null,"Walnut Grove"]
[null,"Walnut Lake township"]
[null,"Walter township"]
[null,"Walters"]
[null,"Waltham"]
[null,"Waltham township"]
[null,"Walworth township"]
[null,"Wanamingo"]
[null,"Wanamingo township"]
[null,"Wanda"]
[null,"Wang township"]
[null,"Wanger township"]
[null,"Warba"]
[null,"Ward township"]
[null,"Warren"]
[null,"Warren township"]
[null,"Warrenton township"]
[null,"Warroad"]
[null,"Warsaw CDP"]
[null,"Warsaw township"]
[null,"Waseca"]
[null,"Washington Lake township"]
[null,"Washington township"]
[null,"Wasioja township"]
[null,"Waskish township"]
[null,"Watab township"]
[null,"Waterbury township"]
[null,"Waterford township"]
[null,"Watertown"]
[null,"Watertown township"]
[null,"Waterville"]
[null,"Waterville township"]
[null,"Watkins"]
[null,"Watopa township"]
[null,"Watson"]
[null,"Waubun"]
[null,"Waukenabo township"]
[null,"Waukon township"]
[null,"Waverly"]
[null,"Waverly township"]
[null,"Wawina township"]
[null,"Wayzata"]
[null,"Wealthwood township"]
[null,"Webster township"]
[null,"Weimer township"]
[null,"Welch township"]
[null,"Welcome"]
[null,"Wellington township"]
[null,"Wells"]
[null,"Wells township"]
[null,"Wendell"]
[null,"Wergeland township"]
[null,"West Albany township"]
[null,"West Bank township"]
[null,"West Concord"]
[null,"West Cook unorganized township"]
[null,"West Heron Lake township"]
[null,"West Lakeland township"]
[null,"West Newton township"]
[null,"West Roy Lake CDP"]
[null,"West Saint Paul"]
[null,"West Union"]
[null,"West Union township"]
[null,"West Valley township"]
[null,"Westbrook"]
[null,"Westbrook township"]
[null,"Westerheim township"]
[null,"Western township"]
[null,"Westfield township"]
[null,"Westford township"]
[null,"Westline township"]
[null,"Westport"]
[null,"Westport township"]
[null,"Westside township"]
[null,"Whalan"]
[null,"Wheatland township"]
[null,"Wheaton"]
[null,"Wheeler township"]
[null,"Wheeling township"]
[null,"Whipholt CDP"]
[null,"White Bear Lake"]
[null,"White Bear Lake township"]
[null,"White Bear township"]
[null,"White Earth CDP"]
[null,"White Earth Reservation"]
[null,"White Earth township"]
[null,"White Oak township"]
[null,"White Pine township"]
[null,"White township"]
[null,"Whited township"]
[null,"Whiteface Reservoir unorganized township"]
[null,"Whitefield township"]
[null,"Whiteford township"]
[null,"Whitewater township"]
[null,"Wild Rice township"]
[null,"Wilder"]
[null,"Wildwood township"]
[null,"Wilkinson township"]
[null,"Willernie"]
[null,"Williams"]
[null,"Williams township"]
[null,"Willmar"]
[null,"Willmar township"]
[null,"Willow Lake township"]
[null,"Willow River"]
[null,"Willow Valley township"]
[null,"Wilma township"]
[null,"Wilmington township"]
[null,"Wilmont"]
[null,"Wilmont township"]
[null,"Wilson township"]
[null,"Wilton"]
[null,"Wilton township"]
[null,"Winchester township"]
[null,"Windemere township"]
[null,"Windom"]
[null,"Windom township"]
[null,"Windsor township"]
[null,"Winfield township"]
[null,"Wing River township"]
[null,"Winger"]
[null,"Winger township"]
[null,"Winnebago"]
[null,"Winnebago City township"]
[null,"Winnebago township"]
[null,"Winona"]
[null,"Winsor township"]
[null,"Winsted"]
[null,"Winsted township"]
[null,"Winthrop"]
[null,"Winton"]
[null,"Wirt township"]
[null,"Wisconsin township"]
[null,"Wiscoy township"]
[null,"Wolf Lake"]
[null,"Wolf Lake township"]
[null,"Wolford township"]
[null,"Wolverton"]
[null,"Wolverton township"]
[null,"Wood Lake"]
[null,"Wood Lake township"]
[null,"Woodbury"]
[null,"Woodland"]
[null,"Woodland township"]
[null,"Woodrow township"]
[null,"Woods township"]
[null,"Woodside township"]
[null,"Woodstock"]
[null,"Woodville township"]
[null,"Workman township"]
[null,"Worthington"]
[null,"Worthington township"]
[null,"Wrenshall"]
[null,"Wrenshall township"]
[null,"Wright"]
[null,"Wright township"]
[null,"Wuori township"]
[null,"Wyandotte township"]
[null,"Wyanett township"]
[null,"Wykeham township"]
[null,"Wykoff"]
[null,"Wylie township"]
[null,"Wyoming"]
[null,"Yellow Bank township"]
[null,"York township"]
[null,"Young America township"]
[null,"Yucatan township"]
[null,"Zemple"]
[null,"Zimmerman"]
[null,"Zion township"]
[null,"Zippel township"]
[null,"Zumbro Falls"]
[null,"Zumbro township"]
[null,"Zumbrota"]
[null,"Zumbrota township"]

{"sheet":"Controls","index":1,"n_rows":862,"n_cols":202,"rows_kept":862,"cut":false,"hidden":true,"merged":[[59,50,59,51],[60,50,60,51],[61,45,61,48],[61,50,61,51],[62,50,62,51],[58,50,58,51],[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],[54,50,54,51],[55,50,55,51],[56,50,56,51],[57,50,57,51],[46,50,46,51],[0,87,0,90],[1,87,1,90],[27,200,27,202],[30,59,30,61],[38,49,38,53],[39,49,39,53],[41,50,41,51],[42,50,42,51],[43,50,43,51],[44,50,44,51],[45,50,45,51]]}
["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,null,null,null,null,null,null,"HOUSING INCOME",null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0BR/SRO",2.5,null,"Devs with syndication proceeds",null,null,null,null,true,null,null,null,null,null,null,null,null,"UNIT / RENT GRID",null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1BR",3.5,null,"Devs with no syndication proceeds",null,null,null,null,false,null,null,null,null,null,null,null,"Rent Limit = Market","LIHTC","HOME","NHTF","LTH","PWD","HIB Senior","Op Subs","Rent Asst","Common Space",null,null,null,null,null,null,"Check if MN Hsg",null,null,null,null,{"$f":"'Project Description'!C22","v":"Acquisition"},null,null,false,null,"Qualified Census Tract",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRO no Kitchen","SRO w/Kitchen","OBR/EFF","1BR","2BR","3BR","4BR","5BR","6BR","Eff with kitchen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Type","# of Bath-rooms","# of Units","Approx Sq Ft","Monthly Contract Rent",null,null,null,null,null,null,null,"Rooms per Unit"]
["HTC Owner Cert",false,"Property Information",false,"Project Description",false,"Property Information",false,"Development Team",false,"Property Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2BR",4.5,null,"Devs with de minimus amount of syndication proceeds",null,null,null,null,false,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J19=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit1= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C23","v":"Refinance"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3BR",6,null,"Manual Entry - enter above",null,null,null,null,false,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J20=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit2= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C24","v":"Rehabilitation"},null,null,false,null,"Tribal",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!$D20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBR/Eff","SRO no Kitchen","SRO with Kitchen","1BR","2BR","3BR","4BR+"]
["Property Information",false,"Income & Expense",false,"Housing Income",false,"Income & Expense",false,"Completeness",false,"Income & Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4BR",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J21=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit3= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C25","v":"Historic Pres/Renovation"},null,null,false,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,1)","v":0},{"$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($GF6=\"OBR/Eff\",$GH6,0)","v":0},{"$f":"IF($GF6=\"SRO no Kitchen\",$GH6,0)","v":0},{"$f":"IF($GF6=\"SRO with Kitchen\",$GH6,0)","v":0},{"$f":"IF($GF6=\"1BR\",$GH6,0)","v":0},{"$f":"IF($GF6=\"2BR\",$GH6,0)","v":0},{"$f":"IF($GF6=\"3BR\",$GH6,0)","v":0},{"$f":"IF(OR($GF6=\"4BR\",$GF6=\"5BR\",$GF6=\"6BR\",$GF6=\"Bed\"),$GH6,0)","v":0},{"$f":"IF(NOT(ISNA(VLOOKUP(GF6,$GO$28:$GP$36,2,FALSE))),VLOOKUP(GF6,$GO$28:$GP$36,2,FALSE),\"\")","v":""}]
["Housing Income",false,"Mortgage Calc",false,"Income & Expense",false,"Mortgage Calc",null,null,false,"Mortgage Calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5BR",8.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J22=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit4= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,false,null,null,null,null,{"$f":"'Project Description'!C26","v":"Demolition"},null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,5)","v":0},0,0,0,0,0,0,0,""]
["Income & Expense",false,"Cash Flow",false,"Mortgage Calc",false,"Development Team",null,null,false,"Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6BR",9.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J23=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit5= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,false,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,5)","v":0},0,0,0,0,0,0,0,""]
["Mortgage Calc",false,"Development Costs",false,"Cash Flow",false,"Summary",null,null,false,"Development Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bed",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J24=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit6= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,false,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,5)","v":0},0,0,0,0,0,0,0,""]
["Cash Flow",false,"Sources",false,"Development Costs",false,"Completeness",null,null,false,"Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J25=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit7= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,5)","v":0},0,0,0,0,0,0,0,""]
["Development Costs",false,"Development Team",false,"Sources",null,null,null,null,false,"Development Team",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J26=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit8= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,5)","v":0},0,0,0,0,0,0,0,""]
["Sources",false,"Identity of Interest",false,"HTC Info",null,null,"Print","Qualified Contract",false,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J27=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit9= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,5)","v":0},0,0,0,0,0,0,0,""]
["HTC Info",false,"Buildings",false,"HTC Basis",null,null,false,"Project Description",false,"RRDL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J28=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit10= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,5)","v":0},0,0,0,0,0,0,0,""]
["HTC Basis",false,"Preservation",false,"Determination of Credit",null,null,false,"Property Information",false,"Completeness",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,{"$f":"IF('Housing Income'!J29=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit11= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,5)","v":0},0,0,0,0,0,0,0,""]
["Determination of Credit",false,"Completeness",false,"Development Team",null,null,false,"Housing Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J30=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit12= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!$D30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J31=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit13= \"Common Space\", TRUE, FALSE)","v":false},null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,5)","v":0},0,0,0,0,0,0,0,""]
["Buildings",false,"HOME",false,"Buildings",null,null,false,"Development Team",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J32=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit14= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_PropertyInformationDevelopmentAcquisitionWillBeAcquiredYesCheckboxValue","ckPI_WillBeAcquiredYes",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!$D32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J33=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit15= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_PropertyInformationDevelopmentAcquisitionHasBeenAcquiredYesCheckboxValue","ckPI_HasBeenAcquiredYes",false,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,5)","v":0},0,0,0,0,0,0,0,""]
["RRDL",null,null,false,"Completeness",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J34=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit16= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_PropertyInformationDevelopmentAcquisitionLast3YearsYesCheckboxValue","ckPI_Last3YearsYes",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!$D34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J35=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit17= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_PropertyInformationDevelopmentAcquisitionWillBeAcquiredNoCheckboxValue","ckPI_WillBeAcquiredNo",false,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,5)","v":0},0,0,0,0,0,0,0,""]
["HOME",null,null,false,"Subsidy Layering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J36=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit18= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_PropertyInformationDevelopmentAcquisitionHasBeenAcquiredNoCheckboxValue","ckPI_HasBeenAcquiredNo",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!$D36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J37=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit19= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_PropertyInformationDevelopmentAcquisitionLast3YearsNoCheckboxValue","ckPI_Last3YearsNo",false,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,17,5)","v":0},0,0,0,0,0,0,0,""]
["Mortgage Rate Calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J38=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit20= \"Common Space\", TRUE, FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!$D38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Housing Income'!J39=\"Market\", TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IF(HousingIncomeRentGridRentLimit21= \"Common Space\", 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,{"$f":"IF('Housing Income'!$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,19,5)","v":0},0,0,0,0,0,0,0,""]
["Completeness",false,"Select All",true,"Select All",false,"Select All",false,"Select All",false,"Select All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(BO4:BO24,TRUE)","v":0},0,0,0,0,0,0,0,{"$f":"COUNTIF(BW4:BW24,TRUE)","v":0},{"$f":"COUNTIF(BX4:BX24,TRUE)","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,{"$f":"SUM(DG4:DG24)","v":0},{"$f":"SUM(DH4:DH24)","v":0},{"$f":"SUM(DI4:DI24)","v":0},{"$f":"SUM(DJ4:DJ24)","v":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,{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,20,5)","v":0},0,0,0,0,0,0,0,""]
["Development Team",false,"Clear All",false,"Clear All",false,"Clear All",false,"Clear All",false,"Clear All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(BO4:BV4, TRUE)","v":0},"Market Rate SqFt","Market Rate Units Total",null,null,null,null,"Employer Occupied Units","Common Space Units","Common Space SqFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,21,5)","v":0},0,0,0,0,0,0,0,""]
["DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,Controls_HousingIncomeRentGridCommonSpace1=FALSE),'Housing Income'!E19 * BP27, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,Controls_HousingIncomeRentGridCommonSpace1=FALSE),'Housing Income'!D19, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit1= \"Common Space\", HousingIncomeRentGridNbrUnits1, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace1=TRUE,'Housing Income'!E19 * BV27, 0)","v":0}]
["Controls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,Controls_HousingIncomeRentGridCommonSpace2=FALSE),'Housing Income'!E20 * BP28, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,Controls_HousingIncomeRentGridCommonSpace2=FALSE),'Housing Income'!D20, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit2= \"Common Space\", HousingIncomeRentGridNbrUnits2, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace2=TRUE,'Housing Income'!E20 * BV28, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0BR/EFF",2.5,null,null,"HOUSING INCOME"]
["Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,Controls_HousingIncomeRentGridCommonSpace3=FALSE),'Housing Income'!E21 * BP29, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,Controls_HousingIncomeRentGridCommonSpace3=FALSE),'Housing Income'!D21, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit3= \"Common Space\", HousingIncomeRentGridNbrUnits3, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace3=TRUE,'Housing Income'!E21 * BV29, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1BR",3.5,null,null,"Tenant Paid Utilities VlookUp"]
["WorksheetsTabs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,Controls_HousingIncomeRentGridCommonSpace4=FALSE),'Housing Income'!E22 * BP30, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,Controls_HousingIncomeRentGridCommonSpace4=FALSE),'Housing Income'!D22, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit4= \"Common Space\", HousingIncomeRentGridNbrUnits4, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace4=TRUE,'Housing Income'!E22 * BV30, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2BR",4.5,null,null,"SRO no Kitchen",{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Description Multiple Buildings?",null,null,false,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,Controls_HousingIncomeRentGridCommonSpace5=FALSE),'Housing Income'!E23 * BP31, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,Controls_HousingIncomeRentGridCommonSpace5=FALSE),'Housing Income'!D23, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit5= \"Common Space\", HousingIncomeRentGridNbrUnits5, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace5=TRUE,'Housing Income'!E23 * BV31, 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,null,"3BR",6,null,null,"SRO with Kitchen",{"$f":"HousingIncomeTenantPaidUtilityTotal2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,Controls_HousingIncomeRentGridCommonSpace6=FALSE),'Housing Income'!E24 * BP32, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,Controls_HousingIncomeRentGridCommonSpace6=FALSE),'Housing Income'!D24, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit6= \"Common Space\", HousingIncomeRentGridNbrUnits6, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace6=TRUE,'Housing Income'!E24 * BV32, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4BR",7,null,null,"0BR/Eff",{"$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":0},"SubAlloc",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,Controls_HousingIncomeRentGridCommonSpace7=FALSE),'Housing Income'!E25 * BP33, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,Controls_HousingIncomeRentGridCommonSpace7=FALSE),'Housing Income'!D25, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit7= \"Common Space\", HousingIncomeRentGridNbrUnits7, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace7=TRUE,'Housing Income'!E25 * BV33, 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,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,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,Controls_HousingIncomeRentGridCommonSpace8=FALSE),'Housing Income'!E26 * BP34, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,Controls_HousingIncomeRentGridCommonSpace8=FALSE),'Housing Income'!D26, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit8= \"Common Space\", HousingIncomeRentGridNbrUnits8, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace8=TRUE,'Housing Income'!E26 * BV34, 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,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,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,Controls_HousingIncomeRentGridCommonSpace9=FALSE),'Housing Income'!E27 * BP35, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,Controls_HousingIncomeRentGridCommonSpace9=FALSE),'Housing Income'!D27, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit9= \"Common Space\", HousingIncomeRentGridNbrUnits9, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace9=TRUE,'Housing Income'!E27 * BV35, 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,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,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,Controls_HousingIncomeRentGridCommonSpace10=FALSE),'Housing Income'!E28*BP36, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,Controls_HousingIncomeRentGridCommonSpace10=FALSE),'Housing Income'!D28, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit10= \"Common Space\", HousingIncomeRentGridNbrUnits10, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace10=TRUE,'Housing Income'!E28 * BV36, 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,"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,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,Controls_HousingIncomeRentGridCommonSpace11=FALSE),'Housing Income'!E29 * BP37, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,Controls_HousingIncomeRentGridCommonSpace11=FALSE),'Housing Income'!D29, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit11= \"Common Space\", HousingIncomeRentGridNbrUnits11, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace11=TRUE,'Housing Income'!E29 * BV37, 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,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,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,Controls_HousingIncomeRentGridCommonSpace12=FALSE),'Housing Income'!E30 * BP38, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,Controls_HousingIncomeRentGridCommonSpace12=FALSE),'Housing Income'!D30, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit12= \"Common Space\", HousingIncomeRentGridNbrUnits12, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace12=TRUE,'Housing Income'!E30 * BV38, 0)","v":0},null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6BR",{"$f":"HousingIncomeTenantPaidUtilityTotal9","v":0}]
["PROJECT DESCRIPTION",null,null,null,"Yes/No Dropdowns",null,null,null,null,null,null,null,null,null,null,null,"HOUSING TAX CREDIT REQUEST",null,null,null,"HTC INFO TENANT FACILITIES / AMENITIES",null,null,null,null,"OTHER BASIS CONSIDERATIONS",null,null,null,null,null,"UNIT/RENT GRID",null,null,null,null,null,null,null,null,null,null,null,null,null,"wsSources Unprotect?",null,null,true,"SOURCES",null,null,null,null,null,"DETERMINATION OF CREDIT",null,null,null,"HTC INFO",null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,Controls_HousingIncomeRentGridCommonSpace13=FALSE),'Housing Income'!E31 * BP39, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,Controls_HousingIncomeRentGridCommonSpace13=FALSE),'Housing Income'!D31, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit13= \"Common Space\", HousingIncomeRentGridNbrUnits13, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace13=TRUE,'Housing Income'!E31 * BV39, 0)","v":0},null,null,null,null,null,null,null,null,null,"Locked","ACQUISITION or REFINANCE EXISTING DEBT",null,"Tot Int Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","County"]
[null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"Request Type",null,null,null,"Parking / Garages",null,null,false,null,"Code Sec. 103",null,false,true,null,null,"Units",null,"HTC Units","Non-HTC Units",null,"SqFt","HTC SqFt","NonHtc SqFt",null,null,null,"Units","SqFt",null,null,null,null,null," CAPITAL SOURCES",null,null,null,null,null,"Credit Limit Waiver",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,Controls_HousingIncomeRentGridCommonSpace14=FALSE),'Housing Income'!E32 * BP40, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,Controls_HousingIncomeRentGridCommonSpace14=FALSE),'Housing Income'!D32, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit14= \"Common Space\", HousingIncomeRentGridNbrUnits14, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace14=TRUE,'Housing Income'!E32 * BV40, 0)","v":0},null,null,null,null,null,null,null,null,null,null,"Special Assesments Other 1",true,{"$f":"IF(Controls_DevelopmentCostsAcquisitionOrRefinanceSpecialAssessments1CheckboxValue=TRUE,DevelopmentCostsAcquisitionOrRefinanceOtherTotalCosts1,0)","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,{"$f":"Buildings!B6","v":"Primary"}]
[null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,"First Request",null,false,null,"Storage Lockers",null,null,false,null,"Source of Funds:1",null,null,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue1=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE)),'Housing Income'!$D19,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue1=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue1=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue1=TRUE)),'Housing Income'!$E19,0)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,"Committed","HTC Gap",null,null,"Credit Prev Alloc",false,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,Controls_HousingIncomeRentGridCommonSpace15=FALSE),'Housing Income'!E33 * BP41, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,Controls_HousingIncomeRentGridCommonSpace15=FALSE),'Housing Income'!D33, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit15= \"Common Space\", HousingIncomeRentGridNbrUnits15, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace15=TRUE,'Housing Income'!E33 * BV41, 0)","v":0},null,null,null,null,null,null,null,null,null,null,"Special Assesments Other 2",true,{"$f":"IF(Controls_DevelopmentCostsAcquisitionOrRefinanceSpecialAssessments2CheckboxValue=TRUE,DevelopmentCostsAcquisitionOrRefinanceOtherTotalCosts2,0)","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,{"$f":"Buildings!B7","v":2},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supplemental Request",null,false,null,"Community Space",null,null,false,null,"N/A",null,false,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue2=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE)),'Housing Income'!$D20,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue2=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue2=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue2=TRUE)),'Housing Income'!$E20,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue1",null,null,null,1,{"$f":"SourcesPermanentCapitalName1","v":"First Mortgage"},null,false,true,1,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,Controls_HousingIncomeRentGridCommonSpace16=FALSE),'Housing Income'!E34 * BP42, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,Controls_HousingIncomeRentGridCommonSpace16=FALSE),'Housing Income'!D34, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit16= \"Common Space\", HousingIncomeRentGridNbrUnits16, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace16=TRUE,'Housing Income'!E34 * BV42, 0)","v":0},null,null,null,null,null,null,null,null,null,true,{"$f":"'Development Costs'!$B$13 & \"1\"","v":"Holding Costs1"},true,{"$f":"IF(Controls_DevelopmentCostsAcquisitionOrRefinanceHoldingCosts1CheckboxValue=TRUE,DevelopmentCostsAcquisitionOrRefinanceHoldingCostsTotalCosts1,0)","v":0},"chkDevCostsArchFeeDesign",{"$f":"IF(CG42=FALSE, FALSE, \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B8","v":3}]
[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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue3=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE)),'Housing Income'!$D21,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue3=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue3=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue3=TRUE)),'Housing Income'!$E21,0)","v":{"$error":"#NAME?"}},null,null,null,null,null,2,{"$f":"SourcesPermanentCapitalName2","v":"General Partner Cash"},null,false,true,null,"Funding Gap",null,{"$f":"IF(ISERROR(('Determination of Credit'!H67-'Determination of Credit'!H68)*-1),0,('Determination of Credit'!H67-'Determination of Credit'!H68)*-1)","v":800},null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,Controls_HousingIncomeRentGridCommonSpace17=FALSE),'Housing Income'!E35 * BP43, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,Controls_HousingIncomeRentGridCommonSpace17=FALSE),'Housing Income'!D35, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit17= \"Common Space\", HousingIncomeRentGridNbrUnits17, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace17=TRUE,'Housing Income'!E35 * BV43, 0)","v":0},null,null,null,null,null,null,null,null,null,true,{"$f":"'Development Costs'!$B$13 & \"2\"","v":"Holding Costs2"},true,{"$f":"IF(Controls_DevelopmentCostsAcquisitionOrRefinanceHoldingCosts2CheckboxValue=TRUE,'Development Costs'!H14,0)","v":0},"chkDevCostsArchFeeSuper",{"$f":"IF(CG43=FALSE, FALSE, \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B9","v":4}]
[null,null,"C44 & C45 used with wsAmortization.Worksheet_Change for copying formulas",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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue4=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE)),'Housing Income'!$D22,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue4=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue4=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue4=TRUE)),'Housing Income'!$E22,0)","v":{"$error":"#NAME?"}},null,null,null,null,null,3,{"$f":"SourcesPermanentCapitalName3","v":"Syndication Proceeds"},null,false,null,null,"Equity Factor",null,{"$f":"'Determination of Credit'!H70","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,Controls_HousingIncomeRentGridCommonSpace18=FALSE),'Housing Income'!E36 * BP44, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,Controls_HousingIncomeRentGridCommonSpace18=FALSE),'Housing Income'!D36, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit18= \"Common Space\", HousingIncomeRentGridNbrUnits18, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace18=TRUE,'Housing Income'!E36 * BV44, 0)","v":0},null,null,null,null,null,null,null,null,null,false,"PROFESSIONAL FEES",null,null,"chkDevCostsProfFeesArchReimb",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,{"$f":"Buildings!B10","v":5}]
[null,null,0,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequest4PercentCheckboxValue","ckFR_4PercentTaxCredit",false,null,null,null,null,null,"Reservation",null,false,null,"Office",null,null,false,null,"Source of Funds:2",null,null,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue5=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE)),'Housing Income'!$D23,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue5=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue5=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue5=TRUE)),'Housing Income'!$E23,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue4",null,null,null,4,{"$f":"SourcesPermanentCapitalName4","v":"State Historic Proceeds"},null,false,true,4,"10 Year Credit Gap",null,{"$f":"IF(OR(BF44=0,BF44=\"\"),\"\",DetOfCrFundingGap/BF44)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,Controls_HousingIncomeRentGridCommonSpace19=FALSE),'Housing Income'!E37 * BP45, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,Controls_HousingIncomeRentGridCommonSpace19=FALSE),'Housing Income'!D37, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit19= \"Common Space\", HousingIncomeRentGridNbrUnits19, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace19=TRUE,'Housing Income'!E37 * BV45, 0)","v":0},null,null,null,null,null,null,null,null,null,false,null,null,null,"chkDevCostsProfFeesMktg",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B11","v":6}]
["2022 RFP Workbook",null,0,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequest9PercentCheckboxValue","ckFR_9PercentTaxCredit",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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue6=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE)),'Housing Income'!$D24,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue6=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue6=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue6=TRUE)),'Housing Income'!$E24,0)","v":{"$error":"#NAME?"}},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_HousingIncomeRentGridCommonSpace21=TRUE), Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE),'Housing Income'!E39*BQ47,0)","v":0},0,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,Controls_HousingIncomeRentGridCommonSpace20=FALSE),'Housing Income'!E38 * BP46, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,Controls_HousingIncomeRentGridCommonSpace20=FALSE),'Housing Income'!D38, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit20= \"Common Space\", HousingIncomeRentGridNbrUnits20, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace20=TRUE,'Housing Income'!E38 * BV46, 0)","v":0},null,null,null,null,null,null,null,null,null,true,"Architect's Fee - Design",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesAchitectsDesignCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts,0)","v":0},"chkDevCostsProfFeesApraisFee","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B12","v":7}]
["2022 02 28 Ver 1.0",null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestDualApplicationCheckboxValue","ckFR_DualApp",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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue7=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE)),'Housing Income'!$D25,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue7=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue7=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue7=TRUE)),'Housing Income'!$E25,0)","v":{"$error":"#NAME?"}},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":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,Controls_HousingIncomeRentGridCommonSpace21=FALSE),'Housing Income'!E39 * BP47, 0)","v":0},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,Controls_HousingIncomeRentGridCommonSpace21=FALSE),'Housing Income'!D39, 0)","v":0},null,null,null,null,null,{"$f":"IF(HousingIncomeRentGridRentLimit21= \"Common Space\", HousingIncomeRentGridNbrUnits21, 0)","v":0},{"$f":"IF(Controls_HousingIncomeRentGridCommonSpace21=TRUE,'Housing Income'!E39 * BV47, 0)","v":0},null,null,null,null,null,null,null,null,null,true,"Architect's Fee - Supervision",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B13","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Request",null,null,"Tax Exempt Bond Credits",null,false,null,null,null,null,null,null,"Subtract from basis",null,false,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue8=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE)),'Housing Income'!$D26,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue8=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue8=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue8=TRUE)),'Housing Income'!$E26,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckBoxValue7",null,null,null,7,{"$f":"SourcesPermanentCapitalName7","v":"Sales Tax Rebate"},null,false,true,null,null,null,null,null,"Tax Credits offered",null,false,null,null,null,null,{"$f":"SUM(BO27:BO47)","v":0},{"$f":"SUM(BP27:BP47)","v":0},null,null,null,null,null,{"$f":"SUM(BV27:BV47)","v":0},0,null,null,null,null,null,"SOURCES",null,null,null,true,"Architect's Reimburseables",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B14","v":9}]
[null,null,null,null,null,null,null,"Tax Credit Request Type",null,null,null,null,null,"Suballocator for Tax Credits",null,null,"Set-Aside of Housing Credits Requested",null,null,null,null,null,null,null,null,"Community Service Facility Conditions Met",null,null,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue9=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE)),'Housing Income'!$D27,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue9=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue9=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue9=TRUE)),'Housing Income'!$E27,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue8",null,null,null,8,{"$f":"SourcesPermanentCapitalName8","v":"Energy Rebates"},null,false,true,8,null,null,null,null,"Type ofOffering",null,false,null,null,null,null,"Market Rate SqFt","Market Rate Units","Common Space",null,null,"HOME","HIB Senior","Common Space","Rent Asst","HTC","LTH","Op Sub",null,null,"RENTAL ASSIST OR OP SUB FUND",null,null,null,true,"Marketing",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesMarketingCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesMarketingTotalCosts,0)","v":0},"chkDevCostsProfFeesEnvAssess","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B15","v":10}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestFirstRequestCheckboxValue","ckFR_FirstRequest",false,null,null,null,false,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue10=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE)),'Housing Income'!$D28,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue10=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue10=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue10=TRUE)),'Housing Income'!$E28,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue9",null,null,null,9,{"$f":"SourcesPermanentCapitalName9","v":0},null,false,true,9,null,null,null,null,null,null,null,false,null,null,null,"MR","LIHTC","HOME","NHTF","LTH","PWD","HIB Senior",null,"Rent Asst","Op Subs","LIHTC x Income limit","Total LIHTC Income Avg Units",null,null,{"$f":"Sources!$B$42","v":0},{"$f":"IF(CC50=\"Rental Assistance\",Sources!K42,0)","v":0},{"$f":"IF(CC50=\"Operating Subsidy\",Sources!K42,0)","v":0},null,false,{"$f":"'Development Costs'!B55","v":"Surveys"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesSurveysCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesSurveysTotalCosts,0)","v":0},"chkDevCostsProfFeesMktStudy",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B16","v":11}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestSupplementalCheckboxValue","ckFR_SupplementalRequest",false,null,null,null,false,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue11=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE)),'Housing Income'!$D29,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue11=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue11=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue11=TRUE)),'Housing Income'!$E29,0)","v":{"$error":"#NAME?"}},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(BO4=TRUE,HousingIncomeRentGridNbrUnits1,0)","v":0},0,0,{"$f":"IF(BR4=TRUE,HousingIncomeRentGridNbrUnits1,0)","v":0},0,0,0,null,{"$f":"IF(BW4=TRUE,HousingIncomeRentGridNbrUnits1,0)","v":0},{"$f":"IF(BV4=TRUE,HousingIncomeRentGridNbrUnits1,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit1,ListValues_IncomeAverageLookup,2,FALSE)*BP51),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit1,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP51, \"\"),\"\")","v":""},{"$f":"VLOOKUP(HousingIncomeRentGridIncomeLimit1,ListValues_IncomeAverageLookup,3,TRUE)","v":{"$error":"#N/A"}},null,{"$f":"Sources!$B$43","v":0},{"$f":"IF(CC51=\"Rental Assistance\",Sources!K43,0)","v":0},{"$f":"IF(CC51=\"Operating Subsidy\",Sources!K43,0)","v":0},null,false,{"$f":"'Development Costs'!B56","v":"Soil Borings"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesSoilBoringsCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesSoilBoringsTotalCosts,0)","v":0},"chkDevCostsProfFeesComplFees",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B17","v":12}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestRepeatCheckboxValue","ckFR_RepeatRequest",false,null,null,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue12=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE)),'Housing Income'!$D30,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue12=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue12=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue12=TRUE)),'Housing Income'!$E30,0)","v":{"$error":"#NAME?"}},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(BO5=TRUE,HousingIncomeRentGridNbrUnits2,0)","v":0},0,0,{"$f":"IF(BR5=TRUE,HousingIncomeRentGridNbrUnits2,0)","v":0},0,0,0,null,{"$f":"IF(BW5=TRUE,HousingIncomeRentGridNbrUnits2,0)","v":0},{"$f":"IF(BV5=TRUE,HousingIncomeRentGridNbrUnits2,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit2,ListValues_IncomeAverageLookup,2,FALSE)*BP52),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit2,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP52, \"\"),\"\")","v":""},null,null,{"$f":"Sources!$B$44","v":0},{"$f":"IF(CC52=\"Rental Assistance\",Sources!K44,0)","v":0},{"$f":"IF(CC52=\"Operating Subsidy\",Sources!K44,0)","v":0},null,false,{"$f":"'Development Costs'!B57","v":"Payment & Performance Bond Premium"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesPaymentAndPerformanceBondPremiumCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesPaymentAndPerformanceBondPremiumTotalCosts,0)","v":0},"chkDevCostsProfFeesLegalFees",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B18","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue13=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE)),'Housing Income'!$D31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue13=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue13=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue13=TRUE)),'Housing Income'!$E31,0)","v":{"$error":"#NAME?"}},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(BO6=TRUE,HousingIncomeRentGridNbrUnits3,0)","v":0},0,0,{"$f":"IF(BR6=TRUE,HousingIncomeRentGridNbrUnits3,0)","v":0},0,0,0,null,{"$f":"IF(BW6=TRUE,HousingIncomeRentGridNbrUnits3,0)","v":0},{"$f":"IF(BV6=TRUE,HousingIncomeRentGridNbrUnits3,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit3,ListValues_IncomeAverageLookup,2,FALSE)*BP53),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit3,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP53, \"\"),\"\")","v":""},null,null,{"$f":"Sources!$B$45","v":0},{"$f":"IF(CC53=\"Rental Assistance\",Sources!K45,0)","v":0},{"$f":"IF(CC53=\"Operating Subsidy\",Sources!K45,0)","v":0},null,false,{"$f":"'Development Costs'!B58","v":"Building Permit(s)"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesBuildingPermitsCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesBuildingPermitsTotalCosts,0)","v":0},"chkDevCostsProfFeesRelocCosts",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B19","v":14}]
[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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue14=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE)),'Housing Income'!$D32,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue14=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue14=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue14=TRUE)),'Housing Income'!$E32,0)","v":{"$error":"#NAME?"}},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(BO7=TRUE,HousingIncomeRentGridNbrUnits4,0)","v":0},0,0,{"$f":"IF(BR7=TRUE,HousingIncomeRentGridNbrUnits4,0)","v":0},0,0,0,null,{"$f":"IF(BW7=TRUE,HousingIncomeRentGridNbrUnits4,0)","v":0},{"$f":"IF(BV7=TRUE,HousingIncomeRentGridNbrUnits4,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit4,ListValues_IncomeAverageLookup,2,FALSE)*BP54),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit4,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP54, \"\"),\"\")","v":""},null,null,null,{"$f":"SUM(CD50:CD53)","v":0},{"$f":"SUM(CE50:CE53)","v":0},null,false,{"$f":"'Development Costs'!B59","v":"Sewer-Water Access Charge"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesSewerWaterAccessChargeCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesSewerWaterAccessChargeTotalCosts,0)","v":0},"chkDevCostsProfFeesCostCert",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B24","v":19}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestPoolMetroCheckboxValue","ckFR_TaxCreditPoolMetro",false,null,null,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue15=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE)),'Housing Income'!$D33,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue15=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue15=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue15=TRUE)),'Housing Income'!$E33,0)","v":{"$error":"#NAME?"}},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(BO8=TRUE,HousingIncomeRentGridNbrUnits5,0)","v":0},0,0,{"$f":"IF(BR8=TRUE,HousingIncomeRentGridNbrUnits5,0)","v":0},0,0,0,null,{"$f":"IF(BW8=TRUE,HousingIncomeRentGridNbrUnits5,0)","v":0},{"$f":"IF(BV8=TRUE,HousingIncomeRentGridNbrUnits5,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit5,ListValues_IncomeAverageLookup,2,FALSE)*BP55),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit5,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP55, \"\"),\"\")","v":""},null,null,null,"Rent Assist","Op Sub",null,false,"Park Dedication Fee",false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesParkDedicationFeesCheckboxValue=TRUE, DevelopmentCostsProfessionalFeesParkDedicationFeesTotalCosts, 0)","v":0},"chkDevCostsParkDedicationFee",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,{"$f":"Buildings!B14","v":9}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestPoolGreaterMNCheckboxValue","ckFR_TaxCreditPoolGrtMN",false,null,null,null,null,null,"CreditType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue16=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE)),'Housing Income'!$D34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue16=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue16=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue16=TRUE)),'Housing Income'!$E34,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue15",null,null,null,15,{"$f":"SourcesPermanentCapitalName15","v":0},null,false,true,15,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO9=TRUE,HousingIncomeRentGridNbrUnits6,0)","v":0},0,0,{"$f":"IF(BR9=TRUE,HousingIncomeRentGridNbrUnits6,0)","v":0},0,0,0,null,{"$f":"IF(BW9=TRUE,HousingIncomeRentGridNbrUnits6,0)","v":0},{"$f":"IF(BV9=TRUE,HousingIncomeRentGridNbrUnits6,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit6,ListValues_IncomeAverageLookup,2,FALSE)*BP56),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit6,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP56, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Other Local Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOtherLocalCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherLocalTotalCosts,0)","v":0},"chkDevCostsProfFeesTaxCrFees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B15","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue17=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE)),'Housing Income'!$D35,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue17=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue17=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue17=TRUE)),'Housing Income'!$E35,0)","v":{"$error":"#NAME?"}},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(BO10=TRUE,HousingIncomeRentGridNbrUnits7,0)","v":0},0,0,{"$f":"IF(BR10=TRUE,HousingIncomeRentGridNbrUnits7,0)","v":0},0,0,0,null,{"$f":"IF(BW10=TRUE,HousingIncomeRentGridNbrUnits7,0)","v":0},{"$f":"IF(BV10=TRUE,HousingIncomeRentGridNbrUnits7,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit7,ListValues_IncomeAverageLookup,2,FALSE)*BP57),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit7,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP57, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Appraisal Fee",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B16","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newly constructed and federally subsidized",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue18=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE)),'Housing Income'!$D36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue18=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue18=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue18=TRUE)),'Housing Income'!$E36,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue17",null,null,null,17,{"$f":"SourcesPermanentCapitalName17","v":0},null,false,true,17,null,null,null,null,false,null,null,null,null,null,null,{"$f":"IF(BO11=TRUE,HousingIncomeRentGridNbrUnits8,0)","v":0},0,0,{"$f":"IF(BR11=TRUE,HousingIncomeRentGridNbrUnits8,0)","v":0},0,0,0,null,{"$f":"IF(BW11=TRUE,HousingIncomeRentGridNbrUnits8,0)","v":0},{"$f":"IF(BV11=TRUE,HousingIncomeRentGridNbrUnits8,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit8,ListValues_IncomeAverageLookup,2,FALSE)*BP58),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit8,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP58, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Energy Audit",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesAppraisalCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesEnergyAuditTotalCosts,0)","v":0},"chkDevCostsProcAgent","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B17","v":12}]
[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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue19=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE)),'Housing Income'!$D37,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue19=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue19=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue19=TRUE)),'Housing Income'!$E37,0)","v":{"$error":"#NAME?"}},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(BO12=TRUE,HousingIncomeRentGridNbrUnits9,0)","v":0},0,0,{"$f":"IF(BR12=TRUE,HousingIncomeRentGridNbrUnits9,0)","v":0},0,0,0,null,{"$f":"IF(BW12=TRUE,HousingIncomeRentGridNbrUnits9,0)","v":0},{"$f":"IF(BV12=TRUE,HousingIncomeRentGridNbrUnits9,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit9,ListValues_IncomeAverageLookup,2,FALSE)*BP59),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit9,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP59, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Energy Consultant",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B18","v":13}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestSetAsideNonProfitCheckboxValue","ckFR_TaxCreditSetAsideNonprofit",false,null,null,null,null,null,"Rehabiltiation expenditures federally subsidized",null,false,null,null,null,null,null,null,null,null,null,null,null,null,{"$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_HousingIncomeRentGridHIBSeniorCheckboxValue20=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE)),'Housing Income'!$D38,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue20=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue20=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue20=TRUE)),'Housing Income'!$E38,0)","v":{"$error":"#NAME?"}},null,"chkSourcesHTCGapCheckboxValue19",null,null,null,19,{"$f":"SourcesPermanentCapitalName19","v":0},null,false,true,19,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO13=TRUE,HousingIncomeRentGridNbrUnits10,0)","v":0},0,0,{"$f":"IF(BR13=TRUE,HousingIncomeRentGridNbrUnits10,0)","v":0},0,0,0,null,{"$f":"IF(BW13=TRUE,HousingIncomeRentGridNbrUnits10,0)","v":0},{"$f":"IF(BV13=TRUE,HousingIncomeRentGridNbrUnits10,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit10,ListValues_IncomeAverageLookup,2,FALSE)*BP60),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit10,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP60, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Environmental Assessment",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesEnvironmentalAssessmentCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesEnvironmentalAssessmentTotalCosts,0)","v":0},"chkDevCostsOtherConsFees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B19","v":14}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestSetAsideRuralCheckboxValue","ckFR_TaxCreditSetAsideRural",false,null,null,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,{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue21=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE)),'Housing Income'!$D39,0)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Controls_HousingIncomeRentGridLIHTCCheckboxValue21=FALSE,OR(Controls_HousingIncomeRentGridHIBSeniorCheckboxValue21=TRUE, Controls_HousingIncomeRentGridOwnerOccCheckboxValue21=TRUE)),'Housing Income'!$E39,0)","v":{"$error":"#NAME?"}},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(BO14=TRUE,HousingIncomeRentGridNbrUnits11,0)","v":0},0,0,{"$f":"IF(BR14=TRUE,HousingIncomeRentGridNbrUnits11,0)","v":0},0,0,0,null,{"$f":"IF(BW14=TRUE,HousingIncomeRentGridNbrUnits11,0)","v":0},{"$f":"IF(BV14=TRUE,HousingIncomeRentGridNbrUnits11,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit11,ListValues_IncomeAverageLookup,2,FALSE)*BP61),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit11,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP61, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Cost Certification/Audit",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B24","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"SUM(AQ41:AQ61)","v":{"$error":"#NAME?"}},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(BO15=TRUE,HousingIncomeRentGridNbrUnits12,0)","v":0},0,0,{"$f":"IF(BR15=TRUE,HousingIncomeRentGridNbrUnits12,0)","v":0},0,0,0,null,{"$f":"IF(BW15=TRUE,HousingIncomeRentGridNbrUnits12,0)","v":0},{"$f":"IF(BV15=TRUE,HousingIncomeRentGridNbrUnits12,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit12,ListValues_IncomeAverageLookup,2,FALSE)*BP62),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit12,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP62, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Market Study",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B25","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difficult Development Area",null,false,null,null,null,null,null,null,null,null,null,null,null,null,"Total Non-HTC Units",null,null,{"$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":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"Sources!$B38","v":"FUNDING GAP REMAINING"},null,"waiver approved",false,null,null,null,"chkInstructDefLoan1stMtg (Funding Request Tab - C6)",false,null,null,null,null,null,null,null,{"$f":"IF(BO16=TRUE,HousingIncomeRentGridNbrUnits13,0)","v":0},0,0,{"$f":"IF(BR16=TRUE,HousingIncomeRentGridNbrUnits13,0)","v":0},0,0,0,null,{"$f":"IF(BW16=TRUE,HousingIncomeRentGridNbrUnits13,0)","v":0},{"$f":"IF(BV16=TRUE,HousingIncomeRentGridNbrUnits13,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit13,ListValues_IncomeAverageLookup,2,FALSE)*BP63),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit13,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP63, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Tax Credit Fees (% of credits)",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B26","v":21}]
[null,null,null,null,null,null,null,"Request Status",null,null,null,null,null,null,null,null,"State Designated Basis Boost",null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chkInstructDefLoanTaxExLngTrm (Funding Request Tab - C7)",false,null,null,null,null,null,null,null,{"$f":"IF(BO17=TRUE,HousingIncomeRentGridNbrUnits14,0)","v":0},0,0,{"$f":"IF(BR17=TRUE,HousingIncomeRentGridNbrUnits14,0)","v":0},0,0,0,null,{"$f":"IF(BW17=TRUE,HousingIncomeRentGridNbrUnits14,0)","v":0},{"$f":"IF(BV17=TRUE,HousingIncomeRentGridNbrUnits14,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit14,ListValues_IncomeAverageLookup,2,FALSE)*BP64),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit14,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP64, \"\"),\"\")","v":""},null,null,null,null,null,null,false,"Compliance Fees (1st year)",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostComplianceFeesCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostComplianceFeesTotalCosts,0)","v":0},"chkDevCostsFinCostsRiskIns",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,{"$f":"Buildings!B27","v":22}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestHousingTaxCreditRequestReservationCheckboxValue","ckFR_TaxCreditStatusReservation",false,null,null,null,null,null,"Minimum Set-Aside",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chkInstructDefLoanTaxExShtTrm (Funding Request Tab - C8)",false,null,null,null,null,null,null,null,{"$f":"IF(BO18=TRUE,HousingIncomeRentGridNbrUnits15,0)","v":0},0,0,{"$f":"IF(BR18=TRUE,HousingIncomeRentGridNbrUnits15,0)","v":0},0,0,0,null,{"$f":"IF(BW18=TRUE,HousingIncomeRentGridNbrUnits15,0)","v":0},{"$f":"IF(BV18=TRUE,HousingIncomeRentGridNbrUnits15,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit15,ListValues_IncomeAverageLookup,2,FALSE)*BP65),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit15,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP65, \"\"),\"\")","v":""},null,null,null,null,null,null,true,{"$f":"'Development Costs'!B70","v":"Furnishings and Equipment"},false,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostFurnishingsEquipmentCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostFurnishingsEquipmentTotalCosts,0)","v":0},"chkDevCostsFinCostsConstrTaxes","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# ofRows","delete",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B28","v":23}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestHousingTaxCreditRequestCarryoverCheckboxValue","ckFR_TaxCreditStatusCarryover",false,null,null,null,null,null,"Controls_HTCInfoMinimumSetAside20Percent","ckHTCI_MinSetAside20",false,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)",false,null,null,null,null,null,null,null,{"$f":"IF(BO19=TRUE,HousingIncomeRentGridNbrUnits16,0)","v":0},0,0,{"$f":"IF(BR19=TRUE,HousingIncomeRentGridNbrUnits16,0)","v":0},0,0,0,null,{"$f":"IF(BW19=TRUE,HousingIncomeRentGridNbrUnits16,0)","v":0},{"$f":"IF(BV19=TRUE,HousingIncomeRentGridNbrUnits16,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit16,ListValues_IncomeAverageLookup,2,FALSE)*BP66),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit16,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP66, \"\"),\"\")","v":""},null,null,null,null,null,null,true,"Legal Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostLegalFeesCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostLegalFeesTotalCosts,0)","v":0},"chkDevCostsFinCostsBridgeLoan","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B29","v":24}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestHousingTaxCreditRequest8609CheckboxValue","ckFR_TaxCreditStatus8609",false,null,null,null,null,null,"Controls_HTCInfoMinimumSetAside40Percent","ckHTCI_MinSetAside40",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,"Controls_FundingRequestBridgeLoanCheckboxValue",false,null,null,null,null,null,null,null,{"$f":"IF(BO20=TRUE,HousingIncomeRentGridNbrUnits17,0)","v":0},0,0,{"$f":"IF(BR20=TRUE,HousingIncomeRentGridNbrUnits17,0)","v":0},0,0,0,null,{"$f":"IF(BW20=TRUE,HousingIncomeRentGridNbrUnits17,0)","v":0},{"$f":"IF(BV20=TRUE,HousingIncomeRentGridNbrUnits17,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit17,ListValues_IncomeAverageLookup,2,FALSE)*BP67),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit17,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP67, \"\"),\"\")","v":""},null,null,null,null,null,null,false,"Relocation Costs",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesCostRelocationCheckboxValue=TRUE,DevelopmentCostsProfessionalFeesCostRelocationTotalCosts,0)","v":0},"chkDevCostsFinCostsOrigFee",false,null,null,"# of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B30","v":25}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestHousingTaxCreditRequestQualifiedContractCheckboxValue","ckFR_TaxCreditStatusContract",false,null,null,null,null,null,"Controls_HTCInfoIncomeAveraging","ckHTCI_IncomeAveraging",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,{"$f":"IF(BO21=TRUE,HousingIncomeRentGridNbrUnits18,0)","v":0},0,0,{"$f":"IF(BR21=TRUE,HousingIncomeRentGridNbrUnits18,0)","v":0},0,0,0,null,{"$f":"IF(BW21=TRUE,HousingIncomeRentGridNbrUnits18,0)","v":0},{"$f":"IF(BV21=TRUE,HousingIncomeRentGridNbrUnits18,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit18,ListValues_IncomeAverageLookup,2,FALSE)*BP68),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit18,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP68, \"\"),\"\")","v":""},null,null,null,null,null,null,false,"Other Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther1CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts1,0)","v":0},"chkDevCostsFinCostsBondIssFee",false,null,null,"# of Bath-rooms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B31","v":26}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestHousingTaxCreditRequest42M1LetterCheckboxValue","ckFR_TaxCreditStatus42m1D",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,{"$f":"IF(BO22=TRUE,HousingIncomeRentGridNbrUnits19,0)","v":0},0,0,{"$f":"IF(BR22=TRUE,HousingIncomeRentGridNbrUnits19,0)","v":0},0,0,0,null,{"$f":"IF(BW22=TRUE,HousingIncomeRentGridNbrUnits19,0)","v":0},{"$f":"IF(BV22=TRUE,HousingIncomeRentGridNbrUnits19,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit19,ListValues_IncomeAverageLookup,2,FALSE)*BP69),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit19,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP69, \"\"),\"\")","v":""},null,null,null,null,null,null,false,"Other Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther2CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts2,0)","v":0},"chkDevCostsFinCostsTrusteeFee",false,null,null,"Approx Sq Ft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B32","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO23=TRUE,HousingIncomeRentGridNbrUnits20,0)","v":0},0,0,{"$f":"IF(BR23=TRUE,HousingIncomeRentGridNbrUnits20,0)","v":0},0,0,0,null,{"$f":"IF(BW23=TRUE,HousingIncomeRentGridNbrUnits20,0)","v":0},{"$f":"IF(BV23=TRUE,HousingIncomeRentGridNbrUnits20,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit20,ListValues_IncomeAverageLookup,2,FALSE)*BP70),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit20,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP70, \"\"),\"\")","v":""},null,null,null,null,null,null,false,"Other Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther3CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts3,0)","v":0},"chkDevCostsFinCostsConstrInt",false,null,null,"Monthly Contract Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B33","v":28}]
[null,null,null,null,null,null,null,"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,{"$f":"IF(BO24=TRUE,HousingIncomeRentGridNbrUnits21,0)","v":0},0,0,{"$f":"IF(BR24=TRUE,HousingIncomeRentGridNbrUnits21,0)","v":0},0,0,0,null,{"$f":"IF(BW24=TRUE,HousingIncomeRentGridNbrUnits21,0)","v":0},{"$f":"IF(BV24=TRUE,HousingIncomeRentGridNbrUnits21,0)","v":0},{"$f":"IFERROR((VLOOKUP(HousingIncomeRentGridIncomeLimit21,ListValues_IncomeAverageLookup,2,FALSE)*BP71),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP(HousingIncomeRentGridIncomeLimit21,ListValues_IncomeAverageLookup,3,TRUE)=TRUE, BP71, \"\"),\"\")","v":""},null,null,null,null,null,null,false,"Other Fees",true,{"$f":"IF(Controls_DevelopmentCostsProfessionalFeesOther4CheckboxValue=TRUE,DevelopmentCostsProfessionalFeesOtherTotalCosts4,0)","v":0},"chkDevCostsFinCostsMortOrig",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B34","v":29}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestRAMetroHRACheckboxValue","ckFR_RAMetroHRA",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,"DEVELOPER FEE",null,null,"chkDevCostsFinCostsMortIns","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B35","v":30}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestRAStPaulPHACheckboxValue","ckFR_RAStPaulPHA",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO51:BO72)","v":0},{"$f":"SUM(BP51:BP72)","v":0},0,0,0,0,0,null,0,0,{"$f":"SUM(BY51:BY72)","v":0},{"$f":"SUM(BZ51:BZ71)","v":0},null,null,null,null,null,null,true,"Developer Fee",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeDeveloperCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeDeveloperTotalCosts,0)","v":0},"chkDevCostsFinCostsTitleRec","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B36","v":31}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestMNHousingTaxCreditRequestRAOtherCheckboxValue","ckFR_RAOther",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Processing Agent",true,{"$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,{"$f":"Buildings!B37","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Owner's Construction Representative",true,{"$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,{"$f":"Buildings!B38","v":33}]
[null,null,null,null,null,null,null,null,"Controls_FundingRequestOperatingSubisidyRequestNHTFCheckboxValue","ckFR_OperatingSubsidyNHTF",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other Consultant Fees",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeOtherConsutantFeesCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeOtherConsutantFeesTotalCosts,0)","v":0},"chkDevCostsAquisRefHodCosts2",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,{"$f":"Buildings!B39","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC INFO Other Basis Considerations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeOtherCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeOtherTotalCosts,0)","v":0},"chkDevCostsDueDilFees",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,{"$f":"Buildings!B40","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoOtherBasisCodeSec103YesCheckboxValue","ckHTCICodeSec103Yes",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"SYNDICATOR/INVESTOR FEES",null,null,"chkDevCostsFinCostsBondCounsel","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B41","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoOtherBasisCodeSec103NoCheckboxValue","ckHTCICodeSec103No",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,true,"Organization Fees",true,{"$f":"IF(Controls_DevelopmentCostsSyndicatorInvestorFeesOrganizationCheckboxValue=TRUE,DevelopmentCostsSyndicatorInvestorFeesOrganizationTotalCosts,0)","v":0},"chkDevCostsFinCostsUndWCounsel","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B42","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoOtherBasisCodeSec1034Percent1CheckboxValue","ckHTCICodeSec1034Per1",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,true,"Bridge Loan",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeBridgeLoanCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeBridgeLoanTotalCosts,0)","v":0},"chkDevCostsFinCostsRatingAgy","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B43","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoOtherBasisCodeSec103SubtractFrom1CheckboxValue","ckHTCICodeSec103Subtract1",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,true,"Tax Opinion",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeTaxOpinionCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeTaxOpinionTotalCosts,0)","v":0},"chkDevCostsBondFees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B44","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoOtherBasisCodeSec1034Percent2CheckboxValue","ckHTCICodeSec1034Per2",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,false,"Due Diligence Fees",true,{"$f":"IF(Controls_DevelopmentCostsDeveloperFeeDueDiligenceFeesCheckboxValue=TRUE,DevelopmentCostsDeveloperFeeDueDiligenceFeesTotalCosts,0)","v":0},"chkDevCostsFinCostsHUDMIP",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B45","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoOtherBasisCodeSec103SubtractFrom2CheckboxValue","ckHTCICodeSec103Subtract2",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,false,"Other Fees",true,{"$f":"IF(Controls_DevelopmentCostsSyndicatorInvestorFeesOtherCheckboxValue=TRUE,DevelopmentCostsSyndicatorInvestorFeesOtherTotalCosts,0)","v":0},"chkDevCostsFinCostsHUDInspFee",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B46","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",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,{"$f":"Buildings!B47","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC Info TAX EXEMPT BOND FINANCING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Construction Costs",null,null,"chkDevCostsFinCostsOtherInspFee",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings!B48","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoTaxExemptBondsIssuedYesCheckboxValue","ckHTCITaxExemptYes",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,true,{"$f":"'Development Costs'!B94","v":"Hazard and Liability Insurance"},false,{"$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,{"$f":"Buildings!B49","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoTaxExemptBondsIssuedNoCheckboxValue","ckHTCITaxExemptNo",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Construction Interest at:",true,{"$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,{"$f":"Buildings!B50","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Builder's Risk Insurance",true,{"$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,{"$f":"Buildings!B51","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC Info Project Eligibility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Taxes During Construction",true,{"$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,{"$f":"Buildings!B52","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoProjectEligibility42d2DCheckboxValue","ckHTCIEligibility42d2D",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing Bridge Loan Origination Fee",true,{"$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,{"$f":"Buildings!B53","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoProjectEligibility42d6ACheckboxValue","ckHTCIEligibility42d6A",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Construction Loan Origination Fee",true,{"$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,{"$f":"Buildings!B54","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_HTCInfoProjectEligibility42d6BCheckboxValue","ckHTCIEligibility42d6B",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing Construction Oversight Fee",true,{"$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,{"$f":"Buildings!B55","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"MN Housing HIB Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionHIBFeeCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionHIBFeeTotalCosts,0)","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Inspection Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingConstructionOtherInspectionFeeCheckboxValue=TRUE,DevelopmentCostsFinancingConstructionOtherInspectionFeeTotalCosts,0)","v":0},null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Other",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Application Fee",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeTotalCosts,0)","v":800},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"MN Housing 1st Mortgage Origination Fee",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermHUDFHAMIPCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermHUDFHAMIPTotalCosts,0)","v":0},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"HUD/FHA Exam Fee",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermHUDFHAInspInspectionFeeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermHUDFHAInspInspectionFeeTotalCosts,0)","v":0},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Other Permanent Origination Fee",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermMortgageInsurancePremiumCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermMortgageInsurancePremiumTotalCosts,0)","v":0},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Bond Issuance Fee",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermBoundCounselCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermBoundCounselTotalCosts,0)","v":0},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Underwriter Counsel",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermTrusteeCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermTrusteeTotalCosts,0)","v":0},null,{"$f":"IF(CG107=FALSE, FALSE, \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermRatingAgencyCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermRatingAgencyTotalCosts,0)","v":0},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other Bond Fees",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermOtherBondFeesCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermOtherBondFeesTotalCosts,0)","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Title and Recording",true,{"$f":"IF(Controls_DevelopmentCostsFinancingCostsPermTitleandRecordingCheckboxValue=TRUE,DevelopmentCostsFinancingCostsPermTitleandRecordingTotalCosts,0)","v":0},null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Other",true,{"$f":"IF(Controls_DevelopmentCostsPermanentFinancingCostsOther1CheckboxValue=TRUE,DevelopmentCostsPermanentFinancingCostsOtherTotalCosts1,0)","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",true,{"$f":"IF(Controls_DevelopmentCostsPermanentFinancingCostsOther2CheckboxValue=TRUE,DevelopmentCostsPermanentFinancingCostsOtherTotalCosts2,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",true,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(CJ40:CJ114)","v":800}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls_DeterminationOfCreditTaxCreditSyndicationSyndicatedCheckboxValue","ckDOCSyndicationSyndicated",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,"Controls_DeterminationOfCreditTaxCreditSyndicationIndividualCheckboxValue","ckDOCSyndicationIndividual",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,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":55,"n_cols":67,"rows_kept":55,"cut":false,"hidden":true,"merged":[[78,1,78,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[66,1,66,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[54,1,54,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[0,59,0,62],[0,63,0,66],[34,1,34,3],[35,1,35,3],[36,1,36,3],[0,24,0,27],[0,28,0,31],[0,32,0,35],[0,36,0,39],[0,40,0,43],[0,44,0,47],[0,0,0,3],[0,4,0,7],[0,8,0,11],[0,12,0,15],[0,16,0,19],[0,20,0,23],[42,1,42,3],[0,49,0,55],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3]]}
["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$28,2,FALSE)","v":false},{"$f":"VLOOKUP(Q3,AvailableTabsAll,3,FALSE)","v":1},false,"Instructions",{"$f":"VLOOKUP(U3,$A$3:$B$28,2,FALSE)","v":false},{"$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$28,2,FALSE)","v":false},{"$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},true,"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":"#NAME?"}},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$28,2,FALSE)","v":false},3,false,"Summary",false,3,false,"Summary",false,3,false,"Summary",false,3,false,"Signature - Affirm. Action Stmt",{"$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$28,2,FALSE)","v":false},4,false,"Signature - Affirm. Action Stmt",false,4,false,"Project Description",{"$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$28,2,FALSE)","v":false},6,false,"Project Description",false,6,false,"Property Information",false,7,false,"Property Information",false,7,false,null,null,null,null,null,4,"Signature - Affirm. Action Stmt",false,4,true,{"$error":"#N/A"},{"$error":"#N/A"},2,2,null,"Project Description",false,6,false,"Signature - Affirm. Action Stmt",false,3,false]
["Project Description",false,6,false,"Project Description",false,6,false,"Project Description",true,6,false,"Project Description",false,6,false,"Project Description",false,6,false,"Income & Expense",false,9,false,"Housing Income",false,8,false,"Sources",false,13,false,"Property Information",false,7,false,"Housing Income",false,8,false,"Housing Income",false,8,false,null,null,null,null,null,6,"Project Description",false,6,true,{"$f":"VLOOKUP(AT8,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT8,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},4,"RightMostTab",null,"Property Information",false,7,false,"Project Description",false,{"$f":"VLOOKUP(BL7,AvailableTabsAll,3,FALSE)","v":6},false]
["Property Information",false,7,false,"Property Information",false,7,false,"Property Information",true,7,false,"Property Information",false,7,false,"Property Information",false,7,false,"Development Team",false,16,false,"Income & Expense",false,9,false,"Development Team",{"$f":"VLOOKUP(AC8,$A$3:$B$28,2,FALSE)","v":false},16,false,"Housing Income",false,8,false,"Income & Expense",false,9,false,"Income & Expense",false,9,false,null,null,null,null,null,7,"Property Information",false,7,true,{"$error":"#N/A"},{"$error":"#N/A"},6,false,null,"Housing Income",false,8,false,"Property Information",false,7,false]
["Housing Income",false,8,false,"Housing Income",false,8,false,"Housing Income",true,8,false,"Housing Income",false,8,false,"Housing Income",false,8,false,"Amortization",false,32,false,"Mortgage Calc",false,10,false,null,null,null,null,"Income & Expense",false,9,false,"Mortgage Calc",false,10,false,"Mortgage Calc",false,10,false,null,null,null,null,null,8,"Housing Income",false,8,true,{"$error":"#N/A"},{"$error":"#N/A"},7,null,null,"Income & Expense",false,9,false,"Housing Income",false,8,false]
["Income & Expense",false,9,false,"Income & Expense",false,9,false,"Income & Expense",true,9,false,"Income & Expense",false,9,false,"Income & Expense",false,9,false,null,null,null,null,"Cash Flow",false,11,false,null,null,null,null,"Sources",false,13,false,"Cash Flow",false,11,false,"Cash Flow",false,11,false,null,null,null,null,null,9,"Income & Expense",false,9,true,{"$error":"#N/A"},{"$error":"#N/A"},8,"LeftMostTab",null,"Mortgage Calc",false,10,false,"Income & Expense",false,9,false]
["Mortgage Calc",false,10,false,"Mortgage Calc",false,10,false,"Mortgage Calc",true,10,false,"Mortgage Calc",false,10,false,"Mortgage Calc",false,10,false,null,null,null,null,"Sources",false,{"$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,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,"Cash Flow",false,11,false,"Cash Flow",true,11,false,"Cash Flow",false,11,false,"Cash Flow",false,11,false,null,null,null,null,"Development Team",false,{"$f":"VLOOKUP(Y12,AvailableTabsAll,3,FALSE)","v":16},false,null,null,null,null,"RA Calc",false,18,false,"Sources",false,13,false,"Sources",false,13,false,null,null,null,null,null,11,"Cash Flow",false,11,true,{"$error":"#N/A"},{"$error":"#N/A"},10,null,null,"Development Costs",false,12,false,"Cash Flow",false,11,false]
["Development Costs",false,12,false,"Development Costs",false,12,false,"Development Costs",true,12,false,"Development Costs",false,12,false,"Development Costs",false,12,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Team",false,16,false,"Development Team",false,16,false,null,null,null,null,null,12,"Development Costs",false,12,true,{"$error":"#N/A"},{"$error":"#N/A"},11,null,null,"Sources",false,13,false,"Development Costs",false,12,false]
["Sources",false,13,false,"Sources",false,13,false,"Sources",true,13,false,"Sources",false,13,false,"Sources",false,13,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings",false,17,false,"Buildings",false,17,false,null,null,null,null,null,13,"Sources",false,13,true,{"$error":"#N/A"},{"$error":"#N/A"},12,null,null,"HTC Info",false,14,false,"Sources",false,13,false]
["HTC Info",false,14,false,"Development Team",false,16,false,"Development Team",true,16,false,"HTC Info",false,14,false,"HTC Info",false,14,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA Calc",false,18,false,"RRDL",{"$f":"VLOOKUP(AO15,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(AO15,AvailableTabsAll,3,FALSE)","v":20},false,null,null,null,null,null,14,"HTC Info",false,13,true,{"$error":"#N/A"},{"$error":"#N/A"},13,null,null,"Determination of Credit",false,15,false,"HTC Info",false,14,false]
["Determination of Credit",false,15,false,"Buildings",false,17,false,"Buildings",true,17,false,"Determination of Credit",false,15,false,"Determination of Credit",false,15,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization",false,32,false,null,null,null,null,null,null,null,null,null,15,"Determination of Credit",false,15,true,{"$f":"VLOOKUP(AT16,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT16,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},13,null,null,"Development Team",false,16,false,"Determination of Credit",false,15,false]
["Development Team",false,16,false,"RA Calc",false,18,false,"RA Calc",true,18,false,"Development Team",false,16,false,"Development Team",false,16,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,16,"Development Team",false,16,true,{"$f":"VLOOKUP(AT17,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT17,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},15,null,null,"Buildings",false,17,false,"Development Team",false,16,false]
["Buildings",false,17,false,"Amortization",false,32,false,"Amortization",false,32,false,"Buildings",false,17,false,"Buildings",false,17,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,17,"Buildings",false,17,true,{"$f":"VLOOKUP(AT18,AllTabsImageLookup,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT18,AllTabsImageLookup,6,FALSE)","v":{"$error":"#N/A"}},16,null,null,"RA Calc",false,18,false,"Buildings",false,17,false]
["RA Calc",false,18,false,null,null,null,false,null,null,null,null,"RA Calc",false,18,false,"RA Calc",false,18,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization",{"$f":"VLOOKUP(BH19,AvailableTabsAll,2,FALSE)","v":false},{"$f":"VLOOKUP(BH19,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,true,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]
[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":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[[26,1,26,15],[27,1,27,15],[17,2,17,3],[18,2,18,3],[20,1,20,15],[21,1,21,15],[23,1,23,15],[24,1,24,15],[15,1,15,15],[0,1,0,15],[0,17,13,26],[2,1,2,15],[4,1,4,15],[5,1,5,9],[5,10,5,13],[7,1,7,15],[8,1,8,15],[10,2,10,3],[10,4,10,15],[11,2,11,3],[11,4,11,15],[12,2,12,3],[12,4,12,15],[14,1,14,15]]}
[null,"MINNESOTA HOUSING MULTIFAMILY WORKBOOK INSTRUCTIONS"]
[null,"Workbook Version: 02/28/2022 Ver 1.0"]
[null,"This workbook version must be used when applying to Minnesota Housing for funding in the 2022 RFP/2023 HTC Round 1, 2023 HTC Round 2, the 2023 Available Financing Round, the 2023 HTC 4% Only Round, and other funding rounds as determined by Minnesota Housing. To avoid errors in the submission process, be sure to download the current version from the Multifamily Customer Portal."]
[]
[null,"A completed Workbook along with the required documentation and exhibits comprise a complete application package. For complete "]
[null,"instructions on submitting an application, please refer to our website:",null,null,null,null,null,null,null,null,"http://www.mnhousing.gov/"]
[]
[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,"Select File > Print to access Excel’s print functionality. Excel will default to ‘Print Active Sheets’ in Settings. Select ‘Print Entire Workbook’ to print all worksheets in the workbook."]

{"sheet":"Summary","index":6,"n_rows":124,"n_cols":50,"rows_kept":124,"cut":false,"hidden":false,"merged":[[122,42,122,44],[123,12,123,15],[123,16,123,18],[123,19,123,21],[122,1,122,11],[122,12,122,15],[122,16,122,18],[122,19,122,21],[122,34,122,37],[122,38,122,41],[120,42,120,44],[121,1,121,11],[121,12,121,15],[121,16,121,18],[121,19,121,21],[121,34,121,37],[121,38,121,41],[121,42,121,44],[120,1,120,11],[120,12,120,15],[120,16,120,18],[120,19,120,21],[120,34,120,37],[120,38,120,41],[118,42,118,44],[119,1,119,11],[119,12,119,15],[119,16,119,18],[119,19,119,21],[119,34,119,37],[119,38,119,41],[119,42,119,44],[117,19,117,21],[117,34,117,37],[117,38,117,41],[117,42,117,44],[118,1,118,11],[118,12,118,15],[118,16,118,18],[118,19,118,21],[118,34,118,37],[118,38,118,41],[115,12,115,15],[116,1,116,11],[116,12,116,15],[117,1,117,11],[117,12,117,15],[117,16,117,18],[113,1,113,11],[113,12,113,15],[113,16,113,18],[113,19,113,21],[114,1,114,11],[114,12,114,15],[114,16,114,18],[114,19,114,21],[111,1,111,11],[111,12,111,15],[111,16,111,18],[111,19,111,21],[112,1,112,11],[112,12,112,15],[112,16,112,18],[112,19,112,21],[109,1,109,11],[109,12,109,15],[109,16,109,18],[109,19,109,21],[110,1,110,11],[110,12,110,15],[110,16,110,18],[110,19,110,21],[107,1,107,11],[107,12,107,15],[107,16,107,18],[107,19,107,21],[108,1,108,11],[108,12,108,15],[108,16,108,18],[108,19,108,21],[105,1,105,11],[105,12,105,15],[105,16,105,18],[105,19,105,21],[106,1,106,11],[106,12,106,15],[106,16,106,18],[106,19,106,21],[103,41,103,43],[104,1,104,11],[104,12,104,15],[104,16,104,18],[104,19,104,21],[104,34,104,37],[104,38,104,40],[104,41,104,43],[103,1,103,11],[103,12,103,15],[103,16,103,18],[103,19,103,21],[103,34,103,37],[103,38,103,40],[101,41,101,43],[102,1,102,11],[102,12,102,15],[102,16,102,18],[102,19,102,21],[102,34,102,37],[102,38,102,40],[102,41,102,43],[101,1,101,11],[101,12,101,15],[101,16,101,18],[101,19,101,21],[101,34,101,37],[101,38,101,40],[99,41,99,43],[100,1,100,11],[100,12,100,15],[100,16,100,18],[100,19,100,21],[100,34,100,37],[100,38,100,40],[100,41,100,43],[99,1,99,11],[99,12,99,15],[99,16,99,18],[99,19,99,21],[99,34,99,37],[99,38,99,40],[97,41,97,43],[98,1,98,11],[98,12,98,15],[98,16,98,18],[98,19,98,21],[98,34,98,37],[98,38,98,40],[98,41,98,43],[97,1,97,11],[97,12,97,15],[97,16,97,18],[97,19,97,21],[97,34,97,37],[97,38,97,40],[95,41,95,43],[96,1,96,11],[96,12,96,15],[96,16,96,18],[96,19,96,21],[96,34,96,37],[96,38,96,40],[96,41,96,43],[95,1,95,11],[95,12,95,15],[95,16,95,18],[95,19,95,21],[95,34,95,37],[95,38,95,40],[92,1,92,11],[92,12,92,15],[92,16,92,18],[92,19,92,21],[92,34,92,37],[92,38,92,40],[92,41,92,43],[93,41,93,43],[94,1,94,11],[94,12,94,15],[94,16,94,18],[94,19,94,21],[94,34,94,37],[94,38,94,40],[94,41,94,43],[93,1,93,11],[93,12,93,15],[93,16,93,18],[93,19,93,21],[93,34,93,37],[93,38,93,40],[90,1,90,11],[91,1,91,11],[91,12,91,15],[91,16,91,18],[91,19,91,21],[91,34,91,37],[86,37,86,39],[86,40,86,42],[87,1,87,7],[87,8,87,12],[87,15,87,19],[87,20,87,23],[87,40,87,42],[86,1,86,7],[86,8,86,12],[86,15,86,19],[86,20,86,23],[86,26,86,29],[86,30,86,34],[91,38,91,40],[91,41,91,43],[81,42,81,44],[82,42,82,44],[85,1,85,7],[85,8,85,12],[85,15,85,19],[85,20,85,23],[85,26,85,29],[85,30,85,34],[85,37,85,39],[85,40,85,42],[79,42,79,44],[80,4,80,5],[80,6,80,8],[80,9,80,11],[80,12,80,14],[80,15,80,19],[80,42,80,44],[78,20,78,22],[79,1,79,3],[79,4,79,5],[79,6,79,8],[79,9,79,11],[79,12,79,14],[79,15,79,19],[79,20,79,22],[78,1,78,3],[78,4,78,5],[78,6,78,8],[78,9,78,11],[78,12,78,14],[78,15,78,19],[76,20,76,22],[76,42,76,44],[77,1,77,3],[77,4,77,5],[77,6,77,8],[77,9,77,11],[77,12,77,14],[77,15,77,19],[77,20,77,22],[76,1,76,3],[76,4,76,5],[76,6,76,8],[76,9,76,11],[76,12,76,14],[76,15,76,19],[74,20,74,22],[74,42,74,44],[75,1,75,3],[75,4,75,5],[75,6,75,8],[75,9,75,11],[75,12,75,14],[75,15,75,19],[75,20,75,22],[74,1,74,3],[74,4,74,5],[74,6,74,8],[74,9,74,11],[74,12,74,14],[74,15,74,19],[72,20,72,22],[72,42,72,44],[73,1,73,3],[73,4,73,5],[73,6,73,8],[73,9,73,11],[73,12,73,14],[73,15,73,19],[73,20,73,22],[73,42,73,44],[72,1,72,3],[72,4,72,5],[72,6,72,8],[72,9,72,11],[72,12,72,14],[72,15,72,19],[70,20,70,22],[70,42,70,44],[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],[71,42,71,44],[70,1,70,3],[70,4,70,5],[70,6,70,8],[70,9,70,11],[70,12,70,14],[70,15,70,19],[68,20,68,22],[68,42,68,44],[69,1,69,3],[69,4,69,5],[69,6,69,8],[69,9,69,11],[69,12,69,14],[69,15,69,19],[69,20,69,22],[69,42,69,44],[68,1,68,3],[68,4,68,5],[68,6,68,8],[68,9,68,11],[68,12,68,14],[68,15,68,19],[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],[67,42,67,44],[66,1,66,3],[66,4,66,5],[66,6,66,8],[66,9,66,11],[66,12,66,14],[66,15,66,19],[65,1,65,3],[65,4,65,5],[65,6,65,8],[65,9,65,11],[65,12,65,14],[65,15,65,19],[65,20,65,22],[65,72,65,75],[66,20,66,22],[66,42,66,44],[63,20,63,22],[63,42,63,44],[63,72,63,75],[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],[63,1,63,3],[63,4,63,5],[63,6,63,8],[63,9,63,11],[63,12,63,14],[63,15,63,19],[64,42,64,44],[64,72,64,75],[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],[62,42,62,44],[62,72,62,75],[61,1,61,3],[61,4,61,5],[61,6,61,8],[61,9,61,11],[61,12,61,14],[61,15,61,19],[61,20,61,22],[61,42,61,44],[61,72,61,75],[60,1,60,3],[60,4,60,5],[60,6,60,8],[60,9,60,11],[60,12,60,14],[60,15,60,19],[60,20,60,22],[60,42,60,44],[60,72,60,75],[56,72,58,75],[57,42,57,44],[58,42,58,44],[59,1,59,3],[59,4,59,5],[59,6,59,8],[59,9,59,11],[59,12,59,14],[59,15,59,19],[59,20,59,22],[59,42,59,44],[59,72,59,75],[51,19,51,20],[53,23,53,30],[53,32,53,44],[54,1,58,3],[54,4,58,5],[54,6,58,8],[54,9,58,11],[54,12,58,14],[54,15,58,19],[54,20,58,22],[54,23,54,30],[55,23,58,23],[55,24,58,24],[55,25,58,25],[55,26,58,26],[55,27,58,27],[55,28,58,28],[55,29,58,29],[55,30,58,30],[56,42,56,44],[49,1,49,7],[49,8,49,10],[49,13,49,19],[49,20,49,22],[50,1,50,7],[50,8,50,10],[50,13,50,19],[50,20,50,22],[48,1,48,7],[48,8,48,10],[48,13,48,19],[48,20,48,22],[48,32,48,36],[48,40,48,42],[46,32,46,36],[46,40,46,42],[47,1,47,7],[47,8,47,10],[47,13,47,19],[47,20,47,22],[47,32,47,36],[47,40,47,42],[45,1,45,7],[45,8,45,10],[45,13,45,19],[45,20,45,22],[46,1,46,7],[46,8,46,10],[46,13,46,19],[46,20,46,22],[43,1,43,7],[43,8,43,10],[43,13,43,19],[43,20,43,22],[43,38,43,42],[44,1,44,7],[44,8,44,10],[44,13,44,19],[44,20,44,22],[41,1,41,7],[41,8,41,10],[41,13,41,19],[41,20,41,22],[42,1,42,7],[42,8,42,10],[42,13,42,19],[42,20,42,22],[37,1,37,8],[37,9,37,18],[37,19,37,20],[37,21,37,24],[39,1,39,22],[40,1,40,7],[40,8,40,10],[40,13,40,19],[40,20,40,22],[35,1,35,8],[35,9,35,18],[35,19,35,20],[35,21,35,24],[36,1,36,8],[36,9,36,18],[36,19,36,20],[36,21,36,24],[33,1,33,8],[33,9,33,18],[33,19,33,20],[33,21,33,24],[34,1,34,8],[34,9,34,18],[34,19,34,20],[34,21,34,24],[29,2,29,10],[29,11,29,18],[29,19,29,23],[29,35,29,39],[30,2,30,10],[30,11,30,18],[30,19,30,23],[24,2,24,18],[24,19,24,23],[27,1,27,24],[28,1,28,10],[28,11,28,18],[28,19,28,23],[20,8,20,24],[21,1,21,24],[22,1,22,18],[22,19,22,23],[23,2,23,18],[23,19,23,23],[17,1,17,7],[17,8,17,24],[18,1,18,7],[18,8,18,24],[19,1,19,7],[19,8,19,24],[15,1,15,7],[15,8,15,24],[15,27,15,29],[15,30,15,42],[16,1,16,7],[16,8,16,24],[13,1,13,7],[13,8,13,24],[13,27,13,29],[13,30,13,42],[14,1,14,7],[14,8,14,24],[14,27,14,29],[14,30,14,42],[6,1,6,7],[6,8,6,20],[6,22,6,30],[6,32,6,38],[6,39,6,42],[9,8,9,20],[11,1,11,24],[11,27,11,42],[12,1,12,7],[12,8,12,24],[12,27,12,29],[12,30,12,42],[7,1,7,7],[7,8,7,20],[7,22,7,30],[7,32,7,38],[7,39,7,42],[8,1,8,7],[8,8,8,20],[8,22,8,30],[8,32,8,35],[8,36,8,40],[0,1,1,44],[3,22,3,30],[4,1,4,7],[4,8,4,20],[4,22,4,30],[4,32,4,38],[4,39,4,42],[5,1,5,7],[5,8,5,20],[5,22,5,30],[5,32,5,38],[5,39,5,42]]}
[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,{"$f":"ProjectDescriptionDevelopmentName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version Date",null,null,null,null,null,null,{"$f":"ProjectDescriptionVersionDate","v":"00:00:00"}]
[null,"Primary Address",null,null,null,null,null,null,{"$f":"ProjectDescriptionPrimaryAddress","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Number (D#)",null,null,null,null,null,null,{"$f":"ProjectDescriptionDNum","v":0}]
[null,"City",null,null,null,null,null,null,{"$f":"ProjectDescriptionPrimaryCity","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Number (M#)",null,null,null,null,null,null,{"$f":"ProjectDescriptionProjectNumber","v":0}]
[null,"Zip Code",null,null,null,null,null,null,{"$f":"ProjectDescriptionPrimaryZipCode","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC #",null,null,null,null,null,null,{"$f":"ProjectDescriptionHTCNumber","v":0}]
[null,"County",null,null,null,null,null,null,{"$f":"ProjectDescriptionPrimaryCounty","v":0}]
[]
[]
[null,"DEVELOPMENT TEAM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMOGRAPHICS"]
[null,"Sponsor/Parent Company",null,null,null,null,null,null,{"$f":"DevelopmentTeamSponsorParentCompanyName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# Units",null,null,"Description"]
[null,"Developer",null,null,null,null,null,null,{"$f":"DevelopmentTeamDeveloperName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionSeniorUnits","v":0},null,null,"Senior"]
[null,"Owner",null,null,null,null,null,null,{"$f":"DevelopmentTeamOwnerMortgagorName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionPermanentRentalUnits","v":0},null,null,"People with Disabilities"]
[null,"Management Co",null,null,null,null,null,null,{"$f":"DevelopmentTeamManagementCompanyName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectDescriptionPermanentSupportiveHousingUnits","v":0},null,null,"Permanent Supportive Housing"]
[null,"Service Provider",null,null,null,null,null,null,{"$f":"DevelopmentTeamServiceProviderName","v":0}]
[null,"Architect",null,null,null,null,null,null,{"$f":"DevelopmentTeamArchitectName","v":0}]
[null,"General Contractor",null,null,null,null,null,null,{"$f":"DevelopmentTeamGeneralContractorName","v":0}]
[null,"Processing Agent",null,null,null,null,null,null,{"$f":"DevelopmentTeamProcessingAgentName","v":0}]
[]
[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,{"$f":"IF(Controls_FundingRequestMNHousingFirstMortgageCheckboxValue = TRUE,SourcesPermanentCapitalAmount1, \"\")","v":""},null,null,null,null,null,null,null,"Housing Tax Credit Request"]
[null,null,"Deferred Loan(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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":""},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,{"$f":"Controls_HousingIncomeHTCTotalUnits","v":0}]
[null,"SRO with Kitchen",null,null,null,null,null,null,{"$f":"HousingIncomeTotalSROwithKitchen","v":0},null,null,null,null,"HOME",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeHOMETotalUnits","v":0}]
[null,"0BR/Eff",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal0BREFF","v":0},null,null,null,null,"NHTF",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeNHTFTotalUnits","v":0},null,null,null,null,null,null,null,"Application to suballocator",null,null,null,null,null,null,null,null,null,{"$f":"FundingRequest_SuballocatorForTaxCredits","v":0}]
[null,"1BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal1BR","v":0},null,null,null,null,"HPH",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeLTHTotalUnits","v":0}]
[null,"2BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal2BR","v":0},null,null,null,null,"PWD",null,null,null,null,null,null,{"$f":"Controls_HousingIncomePWDTotalUnits","v":0},null,null,null,null,null,null,null,"Previously Awarded Tax Credits:"]
[null,"3BR",null,null,null,null,null,null,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal3BR","v":0},null,null,null,null,"Market Rate",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeMRTotalUnits","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,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal4BR","v":0},null,null,null,null,"Common Space",null,null,null,null,null,null,{"$f":"Controls_DeterminationOfCreditCommonSpaceUnitsTotal","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,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal5BR","v":0},null,null,null,null,"HIB Sr Program",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeHIBSeniorTotalUnits","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,{"$f":"HousingIncomeUnitRentGridUnitTypeTotal6BR","v":0},null,null,null,null,"Rent Assistance",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeRATotalUnits","v":0}]
[null,"TOTAL UNITS",null,null,null,null,null,null,{"$f":"SUM(I42:K50)","v":0},null,null,null,null,"Operating Subsidy",null,null,null,null,null,null,{"$f":"Controls_HousingIncomeOSTotalUnits","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","NHTF","HPH","PWD","HIB Senior","Rent Asst","Op Subs",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,{"$f":"HousingIncomeRentalHousingPotential","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,{"$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":"HousingIncomeRentGridUnitType1","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits1","v":0},null,{"$f":"HousingIncomeRentGridSqFt1","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent1","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent1","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit1","v":0},null,null,null,null,{"$f":"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":"HousingIncomeRentGridUnitType2","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits2","v":0},null,{"$f":"HousingIncomeRentGridSqFt2","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent2","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent2","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit2","v":0},null,null,null,null,{"$f":"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":"HousingIncomeRentGridUnitType3","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits3","v":0},null,{"$f":"HousingIncomeRentGridSqFt3","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent3","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent3","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit3","v":0},null,null,null,null,{"$f":"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":"HousingIncomeRentGridUnitType4","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits4","v":0},null,{"$f":"HousingIncomeRentGridSqFt4","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent4","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent4","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit4","v":0},null,null,null,null,{"$f":"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":"HousingIncomeRentGridUnitType5","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits5","v":0},null,{"$f":"HousingIncomeRentGridSqFt5","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent5","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent5","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit5","v":0},null,null,null,null,{"$f":"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":"HousingIncomeRentGridUnitType6","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits6","v":0},null,{"$f":"HousingIncomeRentGridSqFt6","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent6","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent6","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit6","v":0},null,null,null,null,{"$f":"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":"HousingIncomeRentGridUnitType7","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits7","v":0},null,{"$f":"HousingIncomeRentGridSqFt7","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent7","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent7","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit7","v":0},null,null,null,null,{"$f":"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,{"$f":"HousingIncomeRentGridUnitType8","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits8","v":0},null,{"$f":"HousingIncomeRentGridSqFt8","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent8","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent8","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit8","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit8","v":0},null,null,null,null,null,null,null,null,null,null,null,"Administrative",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOAdministrativeTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType9","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits9","v":0},null,{"$f":"HousingIncomeRentGridSqFt9","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent9","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent9","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit9","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit9","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOMaintenanceTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType10","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits10","v":0},null,{"$f":"HousingIncomeRentGridSqFt10","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent10","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent10","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit10","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit10","v":0},null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOUtilitiesTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType11","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits11","v":0},null,{"$f":"HousingIncomeRentGridSqFt11","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent11","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent11","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit11","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit11","v":0},null,null,null,null,null,null,null,null,null,null,null,"Unique Operating Expenses",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOUniqueOperatingExpensesTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType12","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits12","v":0},null,{"$f":"HousingIncomeRentGridSqFt12","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent12","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent12","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit12","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Insurance",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOInsuranceTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType13","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits13","v":0},null,{"$f":"HousingIncomeRentGridSqFt13","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent13","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent13","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit13","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit13","v":0},null,null,null,null,null,null,null,null,null,null,null,"Agency M & O Adjustment",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOAdjustmentTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType14","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits14","v":0},null,{"$f":"HousingIncomeRentGridSqFt14","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent14","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent14","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit14","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit14","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total M & O",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType15","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits15","v":0},null,{"$f":"HousingIncomeRentGridSqFt15","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent15","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent15","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit15","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit15","v":0},null,null,null,null,null,null,null,null,null,null,null,"Reserves & Escrows",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOReservesAndEscrowsTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType16","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits16","v":0},null,{"$f":"HousingIncomeRentGridSqFt16","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent16","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent16","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit16","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit16","v":0},null,null,null,null,null,null,null,null,null,null,null,"Effective Gross Expense",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOEffectiveGrossExpenseTotal","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType17","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits17","v":0},null,{"$f":"HousingIncomeRentGridSqFt17","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent17","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent17","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit17","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit17","v":0},null,null,null,null,null,null,null,null,null,null,null,"Net Operating Income",null,null,null,null,null,null,null,null,null,"Amount"]
[null,{"$f":"HousingIncomeRentGridUnitType18","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits18","v":0},null,{"$f":"HousingIncomeRentGridSqFt18","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent18","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent18","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit18","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit18","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":"HousingIncomeRentGridUnitType19","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits19","v":0},null,{"$f":"HousingIncomeRentGridSqFt19","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent19","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent19","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit19","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit19","v":0}]
[null,{"$f":"HousingIncomeRentGridUnitType20","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits20","v":0},null,{"$f":"HousingIncomeRentGridSqFt20","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent20","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent20","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit20","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit20","v":0},null,null,null,null,null,null,null,null,null,null,null,"EXPENSE SUMMARY"]
[null,{"$f":"HousingIncomeRentGridUnitType21","v":0},null,null,{"$f":"HousingIncomeRentGridNbrUnits21","v":0},null,{"$f":"HousingIncomeRentGridSqFt21","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyContractRent21","v":0},null,null,{"$f":"HousingIncomeRentGridMonthlyGrossRent21","v":0},null,null,{"$f":"HousingIncomeRentGridRentLimit21","v":0},null,null,null,null,{"$f":"HousingIncomeRentGridIncomeLimit21","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,"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,"Total Expense as % of Revenue",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IncomeExpenseNetRentalIncomeTotal=\"\",IncomeExpenseNetRentalIncomeTotal=0),0,IF(IncomeExpenseMOEffectiveGrossExpenseTotal=\"\",0,IncomeExpenseMOEffectiveGrossExpenseTotal/IncomeExpenseNetRentalIncomeTotal))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M & O Per Room",null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTotalPerRoom","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,{"$f":"SourcesPermanentCapitalAmount1","v":0},null,null,null,{"$f":"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,{"$f":"SourcesPermanentCapitalAmount2","v":0},null,null,null,{"$f":"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,{"$f":"SourcesPermanentCapitalAmount3","v":0},null,null,null,{"$f":"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,{"$f":"SourcesPermanentCapitalAmount4","v":0},null,null,null,{"$f":"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,{"$f":"SourcesPermanentCapitalAmount5","v":0},null,null,null,{"$f":"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,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,SUM(DevelopmentCostsConstructionContingencyTotalCosts)/DevelopmentCostsTotalDevelopmentCosts)","v":0}]
[null,{"$f":"IF(SourcesPermanentCapitalName6=0,\"\",SourcesPermanentCapitalName6)","v":"Deferred Loan Request"},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount6","v":0},null,null,null,{"$f":"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,{"$f":"SourcesPermanentCapitalAmount7","v":0},null,null,null,{"$f":"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,{"$f":"SourcesPermanentCapitalAmount8","v":0},null,null,null,{"$f":"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":"SourcesPermanentCapitalName9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SourcesPermanentCapitalAmount9),0,SourcesPermanentCapitalAmount9)","v":0},null,null,null,{"$f":"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":"SourcesPermanentCapitalName10","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount10","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit10","v":0},null,null,null,null,null,null,"Financing Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsFinancingTotalCosts","v":800},null,null,null,{"$f":"DevelopmentCostsFinancingTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsFinancingTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":1}]
[null,{"$f":"SourcesPermanentCapitalName11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount11","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit11","v":0},null,null,null,null,null,null,"TOTAL MORTGAGEABLE",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsMortgageableTotalCosts","v":800},null,null,null,{"$f":"DevelopmentCostsMortgageableTotalPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsMortgageableTotalCosts/DevelopmentCostsTotalDevelopmentCosts)","v":1}]
[null,{"$f":"SourcesPermanentCapitalName12","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount12","v":0},null,null,null,{"$f":"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":"SourcesPermanentCapitalName13","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount13","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit13","v":0},null,null,null,null,null,null,"TOTAL DEVELOPMENT COST",null,null,null,null,null,null,null,null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentCosts","v":800},null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentPerUnit","v":0},null,null,{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsTotalDevelopmentCosts/DevelopmentCostsTotalDevelopmentCosts)","v":1}]
[null,{"$f":"SourcesPermanentCapitalName14","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount14","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit14","v":0}]
[null,{"$f":"SourcesPermanentCapitalName15","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount15","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit15","v":0}]
[null,{"$f":"SourcesPermanentCapitalName16","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount16","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit16","v":0}]
[null,{"$f":"SourcesPermanentCapitalName17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount17","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit17","v":0}]
[null,{"$f":"SourcesPermanentCapitalName18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount18","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit18","v":0}]
[null,{"$f":"SourcesPermanentCapitalName19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount19","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit19","v":0}]
[null,{"$f":"SourcesPermanentCapitalName20","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount20","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit20","v":0}]
[null,{"$f":"SourcesPermanentCapitalName21","v":"Deferred Developer Fee"},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesPermanentCapitalAmount21","v":0},null,null,null,{"$f":"SourcesPermanentCapitalPerUnit21","v":0}]
[null,"TOTAL PERMANENT FINANCING",null,null,null,null,null,null,null,null,null,null,{"$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":800},null,null,null,{"$f":"SourcesPermanentCapitalTotalFundingGapPerUnit","v":0}]
[]
[null,"Construction Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Funding Sources"]
[null,"Source",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Per Unit",null,null,"Committed",null,null,null,"Name of Source",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"# Unit",null,null,null,"Secured or Applied for"]
[null,{"$f":"SourcesConstructionName1","v":"Minnesota Housing Bridge Loan"},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesConstructionAmount1","v":0},null,null,null,{"$f":"SourcesConstructionPerUnit1","v":0},null,null,null,null,null,null,{"$f":"SourcesRentAssistName1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesRentAssistAmount1","v":0},null,null,null,{"$f":"SourcesRentAssistUnits1","v":0},null,null,null,{"$f":"SourcesSecuredorApplied1","v":0}]
[null,{"$f":"SourcesConstructionName2","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesConstructionAmount2","v":0},null,null,null,{"$f":"SourcesConstructionPerUnit2","v":0},null,null,null,null,null,null,{"$f":"SourcesRentAssistName2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesRentAssistAmount2","v":0},null,null,null,{"$f":"SourcesRentAssistUnits2","v":0},null,null,null,{"$f":"SourcesSecuredorApplied2","v":0}]
[null,{"$f":"SourcesConstructionName3","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesConstructionAmount3","v":0},null,null,null,{"$f":"SourcesConstructionPerUnit3","v":0},null,null,null,null,null,null,{"$f":"SourcesRentAssistName3","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesRentAssistAmount3","v":0},null,null,null,{"$f":"SourcesRentAssistUnits3","v":0},null,null,null,{"$f":"SourcesSecuredorApplied3","v":0}]
[null,{"$f":"SourcesConstructionName4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesConstructionAmount4","v":0},null,null,null,{"$f":"SourcesConstructionPerUnit4","v":0},null,null,null,null,null,null,{"$f":"SourcesRentAssistName4","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesRentAssistAmount4","v":0},null,null,null,{"$f":"SourcesRentAssistUnits4","v":0},null,null,null,{"$f":"SourcesSecuredorApplied4","v":0}]
[null,{"$f":"SourcesConstructionName5","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesConstructionAmount5","v":0},null,null,null,{"$f":"SourcesConstructionPerUnit5","v":0},null,null,null,null,null,null,"TOTAL OF SUBSIDY FUNDING",null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesRentAssistAmountTotal","v":0},null,null,null,{"$f":"SourcesRentAssistUnitsTotal","v":0}]
[null,"TOTAL OF CONSTRUCTION FINANCING",null,null,null,null,null,null,null,null,null,null,{"$f":"SourcesConstructionTotalAmount","v":0},null,null,null,{"$f":"SourcesConstructionTotalPerUnit","v":0}]

{"sheet":"Funding Request","index":7,"n_rows":48,"n_cols":20,"rows_kept":48,"cut":false,"hidden":false,"merged":[[56,2,56,3],[31,1,31,6],[31,7,31,9],[31,10,31,12],[34,4,34,8],[34,11,34,12],[35,4,35,8],[35,11,35,12],[36,4,36,8],[36,11,36,12],[39,1,39,15],[43,5,43,9],[46,1,46,15],[27,3,27,6],[17,1,17,15],[18,1,18,15],[19,11,19,13],[19,14,19,15],[20,14,20,15],[21,14,21,15],[22,14,22,15],[23,14,23,15],[24,14,24,15],[25,3,25,6],[26,3,26,6],[13,14,13,15],[14,7,14,8],[14,10,14,12],[14,14,14,15],[15,7,15,8],[15,10,15,12],[15,14,15,15],[12,1,12,15],[0,1,0,15],[1,1,1,15],[3,1,3,15],[4,1,4,15],[5,8,5,9],[6,8,6,9],[7,3,7,7],[7,8,7,9],[8,3,8,7],[9,8,9,9],[11,1,11,15]]}
[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,"Minnesota Housing First Mortgage:  Check the 'Minnesota Housing First Mortgage' box to request an amortizing first mortgage from Minnesota Housing.  The Request Amount will populate based on data entered on the Mortgage Calc tab and the workbook will automatically calculate the origination fees based on the combined mortgage (including TIF if applicable) calculated on the Mortgage Calc tab.  \nDeferred Loan(s):  Check the 'Deferred Loan(s)’ box to request deferred funds from Minnesota Housing and/or it's funding partners listed in parentheses below.  The total amount being requested (including funding partner amounts) must be entered in cell G21 on the Sources tab. \n\nRequests for Minnesota Housing HIB are considered both a deferred loan request and a tax exempt bond – long term request.  Check ‘Deferred Loan(s)’ and enter the amount in cell G21 on the Sources tab, and check ‘Tax Exempt Bonds – Long Term’ and enter the Request Amount in the Tax Exempt Bond Request section below.\n\nBridge Loan: Check the Bridge Loan box to request a bridge loan from Minnesota Housing. The total amount being requested must be entered in cell G7 on the Sources tab. "]
[null,null,null,null,null,null,null,null,"Request Amount"]
[null,null,null,"Minnesota Housing First Mortgage",null,null,null,null,{"$f":"IF(Controls_FundingRequestMNHousingFirstMortgageCheckboxValue, SourcesPermanentCapitalAmount1, \"\")","v":""}]
[null,null,null,"Deferred Loan(s) (includes Minnesota Housing,",null,null,null,null,{"$f":"IF(Controls_FundingRequestDeferredLoanCheckboxValue, SourcesPermanentCapitalAmount6, \"\")","v":""}]
[null,null,null,"Greater Minnesota Housing Fund and Metropolitan Council resources)"]
[null,null,null,"Bridge Loan",null,null,null,null,{"$f":"IF(Controls_FundingRequestBridgeLoanCheckboxValue, SourcesConstructionAmount1,\"\")","v":""}]
[]
[null,"TAX EXEMPT BOND REQUEST"]
[null,"For all proposals that include a structure using tax exempt bonds, check the appropriate box and complete the blue fields below.  \nFor Long Term bonds: Check the box and enter the Request Amount.\nFor Short Term bonds: Check the box and the amount will populate from the Sources tab, cell G8.\nRequests for Minnesota Housing HIB are considered both a deferred loan request and a tax exempt bond – long term request.  Check ‘Deferred Loan(s)’ in the section above and enter the amount in cell G21 on the Sources tab, and check ‘Tax Exempt Bonds – Long Term’ and enter the Request Amount below.\n"]
[null,null,null,null,null,null,null,"Request Amount",null,null,"Issuer",null,null,null,"If \"Other\" Issuer selected enter Issuer Name below"]
[null,null,null,"Tax Exempt Bonds - Long Term"]
[null,null,null,"Tax Exempt Bonds - Short Term",null,null,null,{"$f":"IF(AND(Controls_FundingRequestMNHousingTaxExemptBondsShortTermCheckboxValue=TRUE, FundingRequestMNHousingTaxExemptBondsShortTermIssuer=\"Minnesota Housing\"), SourcesConstructionAmount2, \"\")","v":""}]
[]
[null,"HOUSING TAX CREDIT REQUEST"]
[null,"Dual Application - Primary (9% request): Check both 'Housing Tax Credits - 9%' and 'This is part of a dual 4%/9% application'.  \nDual Application - Secondary (Deferred with 4% request): Check both 'Housing Tax Credits - 4%' and 'This is part of a dual 4%/9% application'.\nNon-dual applications: Check only the Housing Tax Credit 9% or Housing Tax Credit 4% checkbox as applicable.\n"]
[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,null,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,null,"Supplemental Request",null,null,null,null,null,"Rural Development"]
[null,null,null,"Repeat Request - not selected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[]
[null,"Are you applying to a Suballocator for Tax Credits?",null,null,null,null,null,"If yes, select Suballocator:  "]
[]
[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 'New or Additional Rental Assistance 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,"Other"]
[]
[null,"OPERATING SUBSIDY REQUEST"]
[null,"Refer to Request for Proposals information on Minnesota Housing's Website.  Be sure to complete the 'New or Additional Rental Assistance or Operating Subsidy Funding' 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":"Project Description","index":8,"n_rows":33,"n_cols":19,"rows_kept":33,"cut":false,"hidden":false,"merged":[[31,2,31,7],[32,2,32,7],[25,2,25,7],[25,10,25,14],[26,2,26,7],[26,10,26,14],[28,1,28,14],[30,2,30,7],[22,2,22,7],[22,9,22,14],[23,2,23,7],[23,9,23,14],[24,2,24,7],[24,9,24,14],[17,4,17,7],[17,12,17,13],[18,4,18,7],[20,1,20,14],[21,2,21,7],[21,9,21,14],[12,4,12,11],[13,4,13,11],[14,4,14,8],[15,4,15,8],[15,11,16,14],[16,4,16,7],[10,4,10,5],[10,13,10,14],[0,1,1,14],[3,1,3,3],[3,4,3,6],[3,8,3,12],[3,13,3,14],[4,9,4,12],[4,13,4,14],[5,9,5,12],[7,1,7,14],[8,4,8,5],[9,4,9,5],[9,13,9,14]]}
[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"]
[]
[null,"DEVELOPMENT LOCATION"]
[null,"Property Number (D#):"]
[null,"Project Number (M#):",null,null,null,null,"Only enter one Project Number."]
[null,"HTC #"]
[]
[null,"Development Name",null,null,null,null,null,null,null,null,null,null,"Year Built",{"$f":"Building1YearBuilt","v":0}]
[null,"Primary Address",null,null,{"$f":"Building1Address","v":0}]
[null,"City",null,null,{"$f":"Building1City","v":0}]
[null,"Zip Code",null,null,{"$f":"Building1Zip","v":0},null,null,null,null,null,null,"Enter the Primary Address on the Buildings tab"]
[null,"County",null,null,{"$f":"Building1County","v":0}]
[null,"Latitude",null,null,{"$f":"Building1Latitude","v":0},null,null,null,null,null,null,null,"Check if multiple buildings"]
[null,"Longitude",null,null,{"$f":"Building1Longitude","v":0}]
[]
[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":9,"n_rows":63,"n_cols":19,"rows_kept":63,"cut":false,"hidden":false,"merged":[[65,1,65,3],[65,7,65,8],[66,1,66,3],[66,7,66,8],[67,1,67,3],[67,7,67,8],[62,1,62,3],[62,7,62,8],[63,1,63,3],[63,7,63,8],[64,1,64,3],[64,7,64,8],[57,1,57,3],[57,6,57,11],[58,1,58,3],[58,6,58,11],[59,1,59,3],[59,6,59,11],[56,1,56,3],[56,6,56,11],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[55,1,55,3],[55,6,55,11],[41,13,41,14],[32,1,32,3],[32,4,32,5],[33,1,33,3],[33,4,33,5],[34,1,34,3],[34,4,34,5],[35,1,35,3],[35,4,35,5],[36,1,36,3],[36,4,36,5],[40,13,40,14],[29,1,29,3],[29,4,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[26,1,26,3],[26,4,26,5],[27,1,27,3],[27,4,27,5],[28,1,28,3],[28,4,28,5],[24,1,24,3],[0,1,1,12],[8,1,10,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[23,1,23,3]]}
[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,null,null,"Project located in qualified census tract:"]
[null,"Total Site Area Sq. Footage",null,null,{"$f":"IF(ISBLANK(E5), 0, E5*43560)","v":0}]
[null,"Density (units/acre)",null,null,{"$f":"IF(OR(ISBLANK(E5), E5=0), 0,H20/ E5)","v":0}]
[]
[null,"Check the box if the project is sponsored by a tribal government, tribally designated housing entity or tribal corporate entity."]
[]
[]
[]
[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,{"$f":"SUM(F16:F19)","v":0},{"$f":"SUM(G16:G19)","v":0},{"$f":"SUM(H16:H19)","v":0},{"$f":"SUM(I16:I19)","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(F24)), 0, PropertyInformationSurfaceParkingSpaces/PropertyInformationBuildingDescriptionNumberUnitsTotal)","v":0}]
[null,"Totals",null,null,null,{"$f":"SUM(F23:F24)","v":0},{"$f":"SUM(G23:G24)","v":0},{"$f":"IF(ISBLANK(H23), 0, H23)","v":0}]
[]
[null,"Non-Housing Space",null,null,"Describe",null,"Gross Sq Ft"]
[null,"Administration/Programmatic"]
[null,"Commercial"]
[null,"Storage Lockers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Community Space"]
[null,"Swimming Pool"]
[null,"Community Service Facility"]
[null,"Office"]
[null,"Commercial Kitchen or Food Service Space (for supportive or senior housing)"]
[null,"Other"]
[null,"Total Non-Housing gross square feet",null,null,null,null,{"$f":"SUM(G28:G36)","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,{"$f":"SUM(E46:E52)","v":0},null,null,{"$f":"SUM(H46:H52)","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":10,"n_rows":79,"n_cols":27,"rows_kept":79,"cut":false,"hidden":false,"merged":[[50,2,50,5],[39,4,40,5],[40,1,40,2],[46,2,46,5],[47,2,47,5],[48,2,48,5],[49,2,49,5],[13,2,13,6],[13,7,13,8],[13,9,13,17],[16,9,17,9],[16,10,16,11],[17,10,17,11],[11,1,11,2],[11,11,11,13],[11,14,11,17],[12,1,12,3],[12,11,12,13],[12,14,12,17],[9,1,9,2],[9,11,9,13],[9,14,9,17],[10,1,10,2],[10,11,10,13],[10,14,10,17],[7,1,7,2],[7,11,7,13],[7,14,7,17],[8,1,8,2],[8,11,8,13],[8,14,8,17],[5,1,5,2],[5,11,5,13],[5,14,5,17],[6,1,6,2],[6,11,6,13],[6,14,6,17],[4,1,4,2],[4,11,4,13],[4,14,4,17],[0,1,1,23],[2,1,2,17],[3,1,3,2],[3,11,3,13],[3,14,3,17]]}
[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,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,{"$f":"SUM(O5:R12)","v":0}]
[null,"Source",null,null,null,null,null,"Effective Date"]
[]
[null,"UNIT / RENT GRID"]
[null,null,null,null,null,null,null,null,null,"Rent Limit",null,null,"Program Type"]
[null,"Unit Type","# of Bath-rooms","# of Units","Unit\nSq Ft","Monthly Contract Rent","Total Annual Contract Rent","Tenant Paid Utilities","Monthly Gross Rent",null,"Income Limit",null,"HTC","HOME","NHTF","HPH","PWD","HIB Senior","Rent Asst","Op Subs","Rooms Per Unit","Total Rooms","Source of Rental Assistance or Operating Subsidy"]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(D19),0,F19*D19*12)","v":0},{"$f":"IF(ISERROR(VLOOKUP(B19,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B19,Controls!GS$30:GT$38, 2, FALSE))","v":0},{"$f":"F19+H19","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit1","v":""},{"$f":"IF(OR(ISBLANK(U19),ISBLANK(D19)), 0, U19*D19)","v":0}]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B20,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B20,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit2","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B21,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B21,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit3","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B22,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B22,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit4","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B23,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B23,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit5","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B24,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B24,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit6","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B25,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B25,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit7","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B26,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B26,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit8","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B27,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B27,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit9","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B28,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B28,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit10","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B29,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B29,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit11","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B30,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B30,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit12","v":""},0,null,null,null,null,"`"]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B31,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B31,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit13","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B32,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B32,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit14","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B33,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B33,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit15","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B34,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B34,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit16","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B35,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B35,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit17","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B36,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B36,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit18","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B37,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B37,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit19","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B38,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B38,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit20","v":""},0]
[null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(B39,Controls!GS$30:GT$38, 2, FALSE)),0, VLOOKUP(B39,Controls!GS$30:GT$38, 2, FALSE))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit21","v":""},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,null,"Total Rooms",{"$f":"ROUNDUP(SUM(V19:V39),0)","v":0}]
[null,null,"Total # Bathrooms in Units"]
[]
[null,null,"Average Income Test",{"$f":"IFERROR((Controls_HousingIncomeLIHTCTotalIncomeAverage/Controls_HousingIncomeLIHTCTotalUnitsIncomeAverage)/100,0)","v":0},"NOTE: Average Income is based on number of HTC units with MTSP Income Limit"]
[]
[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,"100>S/AMI","100% of the greater of SMI or AMI"]
[null,{"$f":"IF(HousingIncomeTotalUnits <>PropertyInformationBuildingDescriptionNumberUnitsTotal, \"Total Units does not match Property Information Total Units\", \"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]

{"sheet":"Income & Expense","index":11,"n_rows":83,"n_cols":20,"rows_kept":83,"cut":false,"hidden":false,"merged":[[81,1,81,2],[81,3,81,6],[81,12,81,14],[82,12,82,14],[79,1,79,2],[79,3,79,6],[79,12,79,14],[80,1,80,2],[80,3,80,6],[80,12,80,14],[72,12,72,14],[73,12,73,14],[74,1,74,14],[75,12,75,14],[76,1,76,14],[77,12,77,14],[66,12,66,14],[67,1,67,14],[68,12,68,14],[69,1,69,14],[70,12,70,14],[71,1,71,3],[71,12,71,14],[60,12,60,14],[61,1,61,14],[62,1,62,7],[62,12,62,14],[63,1,63,14],[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],[48,12,48,14],[49,12,49,14],[50,12,50,14],[51,12,51,14],[52,12,52,14],[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],[37,12,37,14],[38,12,38,14],[39,12,39,14],[40,1,40,5],[40,12,40,14],[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],[26,1,26,14],[27,12,27,14],[29,1,29,14],[30,1,30,8],[31,1,31,3],[31,4,31,14],[23,3,23,7],[23,12,23,14],[24,3,24,7],[24,12,24,14],[25,1,25,7],[25,12,25,14],[21,1,21,4],[21,5,21,6],[21,12,21,14],[22,1,22,4],[22,5,22,6],[22,12,22,14],[17,12,17,14],[18,12,18,14],[19,1,19,14],[20,1,20,4],[20,5,20,6],[20,12,20,14],[15,3,15,7],[15,12,15,14],[16,12,16,14],[8,12,8,14],[9,4,9,7],[9,12,9,14],[10,12,10,14],[11,1,11,14],[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],[13,12,13,14],[14,3,14,7],[14,12,14,14]]}
[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<>\"\"),ROUND(IncomeExpenseNetRentalIncomeTotal*IncomeExpenseMOPropertyManagementFeePercentofTotalRevenue,0),IF(AND(IncomeExpenseMOPropertyManagementFeePerUnitPercentRevenue<>0,IncomeExpenseMOPropertyManagementFeePerUnitPercentRevenue<>\"\"),ROUND(IncomeExpenseNetRentalIncomeTotal*IncomeExpenseMOPropertyManagementFeePerUnitPercentRevenue,0),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},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOInsuranceTotal), IncomeExpenseMOInsuranceTotal=0), 0, IncomeExpenseMOInsuranceTotal/HousingIncomeTotalRooms)","v":0}]
[null,"AGENCY MANAGEMENT AND OPERATING ADJUSTMENT"]
[null,"Agency Management and Operating Adjustment",null,null,null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits = 0,ISBLANK(HousingIncomeTotalUnits),ISBLANK(IncomeExpenseMOAdjustmentTotal), IncomeExpenseMOAdjustmentTotal=0), 0, IncomeExpenseMOAdjustmentTotal/HousingIncomeTotalUnits)","v":0},{"$f":"IF(OR(HousingIncomeTotalRooms = 0, ISBLANK(HousingIncomeTotalRooms), ISBLANK(IncomeExpenseMOAdjustmentTotal), IncomeExpenseMOAdjustmentTotal=0), 0, IncomeExpenseMOAdjustmentTotal/HousingIncomeTotalRooms)","v":0}]
[null,"TOTAL MANAGEMENT AND OPERATING"]
[null,"Total Management and Operating",null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOAdministrativeTotal+IncomeExpenseMOMaintenanceTotal+IncomeExpenseMOUtilitiesTotal+IncomeExpenseMOUniqueOperatingExpensesTotal+IncomeExpenseMOInsuranceTotal+IncomeExpenseMOAdjustmentTotal","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(J80:J82)","v":0},{"$f":"SUM(K80:K82)","v":0},{"$f":"SUM(L80:L82)","v":0}]

{"sheet":"Mortgage Calc","index":12,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[[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,{"$f":"'Cash Flow'!AA47","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"'Cash Flow'!AA51","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!AA52","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":13,"n_rows":94,"n_cols":31,"rows_kept":94,"cut":false,"hidden":false,"merged":[[69,1,69,5],[70,1,70,5],[71,1,71,5],[72,1,72,5],[73,1,73,3],[68,1,68,5],[57,1,57,3],[57,4,57,6],[58,1,58,4],[59,1,59,4],[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],[56,1,56,4],[45,1,45,5],[46,1,46,5],[47,1,47,5],[48,1,48,5],[49,1,49,5],[50,1,50,5],[51,1,51,5],[52,2,52,7],[53,2,53,7],[54,1,54,4],[55,1,55,4],[44,1,44,5],[8,23,8,24],[10,1,10,5],[16,2,16,4],[17,2,17,4],[18,2,18,4],[23,2,23,4],[24,2,24,4],[27,1,27,5],[41,1,41,4],[42,1,42,5],[43,1,43,5],[6,7,6,8],[6,11,6,12],[6,15,6,16],[6,19,6,20],[6,23,6,24],[7,7,7,8],[7,11,7,12],[7,15,7,16],[7,19,7,20],[7,23,7,24],[4,7,4,8],[4,11,4,12],[4,15,4,16],[4,19,4,20],[4,23,4,24],[5,7,5,8],[5,11,5,12],[5,15,5,16],[5,19,5,20],[5,23,5,24],[0,1,1,26],[3,7,3,8],[3,11,3,12],[3,15,3,16],[3,19,3,20],[3,23,3,24]]}
[null,"CASH FLOW"]
[]
[null,"Development Name",null,null,{"$f":"IF('Project Description'!E13:O13=\"\",\"\",'Project Description'!E13:O13)","v":""}]
[null,null,null,null,null,null,null,"Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent","Floor Plan",null,"# Units","Rent"]
[null,"Total Units",null,null,null,null,{"$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,{"$f":"$G$9","v":0.03},null,null,null,null,null,{"$f":"IncomeExpenseMOInsuranceTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearInsurance)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearInsurance,M34*(1+CashFlowExpensesFutureInflatorInsurance),M34*(1+CashFlowExpensesInitialInflatorInsurance)),M34*(1+CashFlowExpensesInitialInflatorInsurance))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearInsurance)=FALSE,IF(VALUE(RIGHT(O$11,LEN(O$11)-FIND(\" \",O$11,1)))>=CashFlowExpensesBeginInYearInsurance,N34*(1+CashFlowExpensesFutureInflatorInsurance),N34*(1+CashFlowExpensesInitialInflatorInsurance)),N34*(1+CashFlowExpensesInitialInflatorInsurance))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Agency M&O Adjustment",null,null,null,null,{"$f":"$G$9","v":0.03},null,null,null,null,null,{"$f":"IncomeExpenseMOAdjustmentTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearAgencyMandO)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearAgencyMandO,M35*(1+CashFlowExpensesFutureInflatorAgencyMandO),M35*(1+CashFlowExpensesInitialInflatorAgencyMandO)),M35*(1+CashFlowExpensesInitialInflatorAgencyMandO))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Taxes",null,null,null,null,0.03,null,null,null,null,null,{"$f":"IncomeExpenseMORealEstateTaxesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearRealEstateTaxes)=FALSE,IF(VALUE(RIGHT(N$11,LEN(N$11)-FIND(\" \",N$11,1)))>=CashFlowExpensesBeginInYearRealEstateTaxes,M36*(1+CashFlowExpensesFutureInflatorRealEstateTaxes),M36*(1+CashFlowExpensesInitialInflatorRealEstateTaxes)),M36*(1+CashFlowExpensesInitialInflatorRealEstateTaxes))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves",null,"Reserves/Unit:",{"$f":"IF(G5=0, 0, M37/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$11,1)))>=CashFlowExpensesBeginInYearReserves,M37*(1+CashFlowExpensesFutureInflatorReserves),M37*(1+CashFlowExpensesInitialInflatorReserves)),M37*(1+CashFlowExpensesInitialInflatorReserves))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Effective Gross Expense",null,null,{"$f":"IF(M27=0,0,M38/M27)","v":0},null,null,null,null,{"$f":"SUM(J29:J37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Operating Income",null,null,null,null,null,null,null,{"$f":"J27-J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Temporary Income",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IncomeExpenseMOTemporaryIncomeOtherTotal1, IncomeExpenseMOTemporaryIncomeOtherTotal2)","v":0},{"$f":"$M$40","v":0},{"$f":"$M$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Temporary Income - TIF",null,null,null,null,null,null,null,null,null,null,{"$f":"IncomeExpenseMOTemporaryIncomeTIFTotal","v":0},{"$f":"M41","v":0},{"$f":"N41","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,{"$f":"SUM(J39:J41)","v":0},{"$f":"SUM(K39:K41)","v":0},0,{"$f":"M39+M40+M41","v":0},{"$f":"N39+N40+N41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEBT SERVICE"]
[null,{"$f":"IF(Controls!BG63,\"MN Housing 1st Mortgage\", \"First Mortgage\")","v":"First Mortgage"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Amortization!B17:B28)","v":0},{"$f":"$M44","v":0},{"$f":"$M44","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":"M45","v":0},{"$f":"N45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIP",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ROUND(Amortization!AB17,)),0,ROUND(Amortization!AB17,))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!N45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!N45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!O45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!O45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!P45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!P45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Q45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Q45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!R45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!R45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!S45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!S45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!T45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!T45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!U45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!U45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!V45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!V45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!W45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!W45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!X45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!X45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Y45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Y45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Z45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!Z45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0},{"$f":"IF(ISERR(OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!AA45)-COLUMN('Cash Flow'!$N$45))*12,0)),0,OFFSET(Amortization!$AB$29,(COLUMN('Cash Flow'!AA45)-COLUMN('Cash Flow'!$N$45))*12,0))","v":0}]
[null,{"$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(J44:J54)","v":0},{"$f":"SUM(K44:K54)","v":0},{"$f":"SUM(L44:L54)","v":0},{"$f":"SUM(M44:M54)","v":0},{"$f":"SUM(N44:N54)","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,{"$f":"IF(J55=0,0,J42/J55)","v":0},{"$f":"IF(K55=0,0,K42/K55)","v":0},{"$f":"IF(L55=0,0,L42/L55)","v":0},{"$f":"IF(M55=0,0,M42/M55)","v":0},{"$f":"IF(N55=0,0,N42/N55)","v":0},{"$f":"IF(O55=0,0,O42/O55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow",null,null,null,null,null,null,null,{"$f":"J42-J55","v":0},{"$f":"K42-K55","v":0},{"$f":"L42-L55","v":0},{"$f":"M42-M55","v":0},{"$f":"N42-N55","v":0},{"$f":"O42-O55","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,{"$f":"SUM(M58:AA58)","v":0},null,{"$f":"IF(J57<0,ABS(J57), 0)","v":0},{"$f":"IF(K57<0,ABS(K57), 0)","v":0},{"$f":"IF(L57<0,ABS(L57), 0)","v":0},{"$f":"IF(M57<0,ABS(M57), 0)","v":0},{"$f":"IF(N57<0,ABS(N57), 0)","v":0},{"$f":"IF(O57<0,ABS(O57), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Cash Flow",null,null,null,null,null,null,null,{"$f":"J57+J58","v":0},{"$f":"K57+K58","v":0},{"$f":"L57+L58","v":0},{"$f":"M57+M58","v":0},{"$f":"N57+N58","v":0},{"$f":"O57+O58","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Debt Service Coverage",null,null,null,null,null,null,null,{"$f":"IF(J55>0,(J42+J58)/J55,0)","v":0},{"$f":"IF(K55>0,(K42+K58)/K55,0)","v":0},{"$f":"IF(L55>0,(L42+L58)/L55,0)","v":0},{"$f":"IF(M55>0,(M42+M58)/M55,0)","v":0},{"$f":"IF(N55>0,(N42+N58)/N55,0)","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,"Payment Amount","Inflation Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G63","v":0},{"$f":"M63*(1+$H$63)","v":0},{"$f":"N63*(1+$H$63)","v":0},{"$f":"O63*(1+$H$63)","v":0},{"$f":"P63*(1+$H$63)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G64","v":0},{"$f":"M64*(1+$H$64)","v":0},{"$f":"N64*(1+$H$64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"M65*(1+$H$65)","v":0},{"$f":"N65*(1+$H$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Developer Fee",null,null,null,null,{"$f":"SourcesPermanentCapitalAmount21","v":0},0,null,null,null,null,{"$f":"MAX(0,MIN(M59-M63-M64-M65,M81+M82))","v":0},{"$f":"MAX(0,MIN(N59-N63-N64-N65,N81+N82))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G67","v":0},{"$f":"M67*(1+$H$67)","v":0},{"$f":"N67*(1+$H$67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G68","v":0},{"$f":"M68*(1+$H$68)","v":0},{"$f":"N68*(1+$H$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"M69*(1+$H$69)","v":0},{"$f":"N69*(1+$H$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"M70*(1+$H$70)","v":0},{"$f":"N70*(1+$H$70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"M71*(1+$H$71)","v":0},{"$f":"N71*(1+$H$71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Deferred Loans","Rate"]
[null,"Minnesota Housing Cash Flow Note",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M57-SUM(M63:M72)>50000,MIN((M89+M90),(M57-SUM(M63:M72)-50000)*20%),0)","v":0},{"$f":"IF(N57-SUM(N63:N72)>50000,MIN((N89+N90),(N57-SUM(N63:N72)-50000)*20%),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow",null,null,null,null,null,null,null,{"$f":"J59-(SUM(J63:J73))","v":0},{"$f":"K59-(SUM(K63:K73))","v":0},{"$f":"L59-(SUM(L63:L73))","v":0},{"$f":"M59-(SUM(M63:M73))","v":0},{"$f":"N59-(SUM(N63:N73))","v":0},{"$f":"O59-(SUM(O63:O73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"Deferred Developer Fee Payments"]
[null,null,null,null,"Beginning Balance",null,null,null,null,null,null,null,{"$f":"G66","v":0},{"$f":"M84","v":0},{"$f":"N84","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,{"$f":"H66","v":0},{"$f":"M81*$L$82","v":0},{"$f":"N81*$L$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Payment",null,null,null,null,null,null,null,{"$f":"-M66","v":0},{"$f":"-N66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ending Balance",null,null,null,null,null,null,null,{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Cash Flow Loans"]
[null,null,null,null,"Beginning Balance",null,null,null,null,null,null,null,{"$f":"G73","v":0},{"$f":"M92","v":0},{"$f":"N92","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,{"$f":"H73","v":0},{"$f":"M89*$L$90","v":0},{"$f":"N89*$L$90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Payment",null,null,null,null,null,null,null,{"$f":"-M73","v":0},{"$f":"-N73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ending Balance",null,null,null,null,null,null,null,{"$f":"SUM(M89:M91)","v":0},{"$f":"SUM(N89:N91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]

{"sheet":"Development Costs","index":14,"n_rows":134,"n_cols":20,"rows_kept":134,"cut":false,"hidden":false,"merged":[[127,1,127,2],[127,4,127,5],[128,1,128,2],[128,4,128,5],[124,1,124,2],[124,4,124,5],[125,1,125,2],[125,4,125,5],[126,1,126,2],[126,4,126,5],[120,1,120,2],[120,3,120,5],[73,3,73,5],[74,3,74,5],[75,3,75,5],[82,3,82,5],[89,3,89,5],[102,1,102,2],[102,3,102,5],[111,1,111,3],[118,1,118,2],[118,3,118,5],[119,1,119,2],[119,3,119,5],[72,3,72,5],[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],[60,3,60,5]]}
[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:",{"$f":"IF(OR(PropertyInformationCoveredParkingSpaces=\"\", PropertyInformationCoveredParkingSpaces=0),0,DevelopmentCostsConstructionNewGaragesTotalCosts/PropertyInformationCoveredParkingSpaces)","v":0},null,null,{"$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, ROUND(H36/H$35,4))","v":0},null,null,{"$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,ROUND(H37/H$35,4))","v":0},null,null,{"$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, ROUND(H38/H$35,4))","v":0},null,null,{"$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},{"$f":"SUM(L43:L47)","v":0}]
[null,"PROFESSIONAL FEES"]
[null,"Architect's Fee Total",null,{"$f":"SUM(H51:H52)","v":0},null,{"$f":"IF((H39-H57-H58)=0,0,D50/(H39-H57-H58))","v":0}]
[null,"Architect's Fee - Design",null,null,null,{"$f":"IFERROR(DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts/DevelopmentCostsProfessionalFeesAchitectsFeeTotal,\"\")","v":""},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts)), 0, DevelopmentCostsProfessionalFeesAchitectsDesignTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Architect's Fee - Supervision",null,null,null,{"$f":"IFERROR(DevelopmentCostsProfessionalFeesArchitectsSupervisionTotalCosts/DevelopmentCostsProfessionalFeesAchitectsFeeTotal,\"\")","v":""},null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesArchitectsSupervisionTotalCosts)), 0, DevelopmentCostsProfessionalFeesArchitectsSupervisionTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Architect's Reimburseables",null,null,null,null,null,null,{"$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,"Park Dedication Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsProfessionalFeesParkDedicationFeesTotalCosts)), 0, DevelopmentCostsProfessionalFeesParkDedicationFeesTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Local Fees",null,null,null,null,null,null,{"$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,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(H70)), 0, H70/HousingIncomeTotalUnits)","v":0}]
[null,"Legal Fees",null,null,null,null,null,null,{"$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:H76)","v":0},{"$f":"SUM(I50:I76)","v":0},{"$f":"SUM(J50:J76)","v":0},{"$f":"SUM(K50:K76)","v":0},{"$f":"SUM(L50:L76)","v":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,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(H81)), 0, H81/HousingIncomeTotalUnits)","v":0}]
[null,"Other Consultant Fees",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeOtherConsutantFeesTotalCosts)), 0, DevelopmentCostsDeveloperFeeOtherConsutantFeesTotalCosts/HousingIncomeTotalUnits)","v":0},null,null,null,null,null,{"$f":"IF(OR(E84=\"over limit\",D84=\"over limit\"),\"Max Developer Fee\",\"\")","v":""}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsDeveloperFeeOtherTotalCosts)), 0, DevelopmentCostsDeveloperFeeOtherTotalCosts/HousingIncomeTotalUnits)","v":0},null,null,null,null,null,{"$f":"IF(E84=\"over limit\",IF(HousingIncomeTotalUnits>50,((50*0.15)+((HousingIncomeTotalUnits-50)*0.08))/HousingIncomeTotalUnits,15%),\"\")","v":""},{"$f":"IF(E84=\"over limit\",ROUNDDOWN((DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts)*O83,),)","v":0}]
[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(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},{"$f":"SUM(K79:K83)","v":0},{"$f":"SUM(L79:L83)","v":0},null,null,{"$f":"IF(D84=\"over limit\",P84/(DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts),\"\")","v":""},{"$f":"IF(D84=\"over limit\",(DevelopmentCostsTotalDevelopmentCosts-DevelopmentCostsDeveloperFeeTotalCosts)*20%-(DevelopmentCostsConstructionGeneralRequirementsTotalCosts+DevelopmentCostsConstructionContractorsOverheadTotalCosts+DevelopmentCostsConstructionContractorsProfitTotalCosts),)","v":0},{"$f":"IF(P84>0,\"identity of interest\",\"\")","v":""}]
[null,"SYNDICATOR/INVESTOR FEES"]
[null,"Organization Fees",null,null,null,null,null,null,{"$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,{"$f":"SUM(H86:H90)","v":0},{"$f":"SUM(I86:I90)","v":0},{"$f":"SUM(J86:J90)","v":0},{"$f":"SUM(K86:K90)","v":0},{"$f":"SUM(L86:L90)","v":0}]
[null,"FINANCING COSTS"]
[null,"Construction Period Costs"]
[null,"Hazard and Liability Insurance",null,null,null,null,null,null,{"$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,"Minnesota Housing Housing Infrastructure Bond Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionHIBFeeTotalCosts)), 0, DevelopmentCostsFinancingConstructionHIBFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other Inspection Fee",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingConstructionOtherInspectionFeeTotalCosts)), 0, DevelopmentCostsFinancingConstructionOtherInspectionFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsConstructionFinancingCostsOtherTotalCosts)), 0, DevelopmentCostsConstructionFinancingCostsOtherTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Permanent Financing Costs"]
[null,"Minnesota Housing Application Fee",null,null,null,null,null,800,{"$f":"IF(OR(HousingIncomeTotalUnits= 0,ISBLANK(DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeTotalCosts)), 0, DevelopmentCostsFinancingCostsPermMNFirstMortgageApplicationFeeTotalCosts/HousingIncomeTotalUnits)","v":0}]
[null,"Minnesota Housing 1st Mortgage Origination Fee",null,null,null,null,null,{"$f":"IF(Controls!BG63=TRUE,IF(IF(SourcesPermanentCapitalAmount1 >5000000,(5000000*0.02)+(SourcesPermanentCapitalAmount1 -5000000)*0.01,SourcesPermanentCapitalAmount1 *0.02)<25000,25000,IF(SourcesPermanentCapitalAmount1 >5000000,(5000000*0.02)+(SourcesPermanentCapitalAmount1 -5000000)*0.01,SourcesPermanentCapitalAmount1 *0.02)),0)","v":0},{"$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,{"$f":"SUM(H94:H121)","v":800},{"$f":"SUM(I94:I121)","v":0},{"$f":"SUM(J94:J121)","v":0},{"$f":"SUM(K94:K121)","v":0},{"$f":"SUM(L94:L121)","v":0}]
[null,"TOTAL MORTGAGEABLE COSTS",null,null,null,null,null,{"$f":"H15+H41+H48+H77+H84+H91+H122","v":800},{"$f":"I15+I41+I48+I77+I84+I91+I122","v":0},{"$f":"J15+J41+J48+J77+J84+J91+J122","v":0},{"$f":"K15+K41+K48+K77+K84+K91+K122","v":0},{"$f":"L15+L41+L48+L77+L84+L91+L122","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(H125:H129)","v":0},{"$f":"SUM(I125:I129)","v":0},{"$f":"SUM(J125:J129)","v":0},{"$f":"SUM(K125:K129)","v":0},{"$f":"SUM(L125:L129)","v":0}]
[null,"TOTAL DEVELOPMENT COST"]
[null,"Total Development Costs",null,null,null,null,null,{"$f":"DevelopmentCostsMortgageableTotalCosts+DevelopmentCostsReservesNonMortgageableTotalCosts","v":800},{"$f":"SUM(I123+I130)","v":0}]
[null,"Total Basis for Tax Credits",null,null,null,null,null,null,null,{"$f":"SUM(J123+J130)","v":0},{"$f":"SUM(K123+K130)","v":0},{"$f":"SUM(L123+L130)","v":0}]
[null,"Total Intermediary Costs",null,null,"% of total",{"$f":"IF(DevelopmentCostsTotalDevelopmentCosts=0,0,DevelopmentCostsTotalIntermediaryCosts/DevelopmentCostsTotalDevelopmentCosts)","v":1},null,{"$f":"Controls_DevelopmentCostsTotalIntermediaryCosts","v":800}]

{"sheet":"Sources","index":15,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":false,"merged":[[109,1,109,2],[109,4,109,5],[109,10,109,15],[110,1,110,2],[110,4,110,5],[110,10,110,15],[107,1,107,2],[107,4,107,5],[107,10,107,15],[108,1,108,2],[108,4,108,5],[108,10,108,15],[105,1,105,2],[105,4,105,5],[105,10,105,15],[106,1,106,2],[106,4,106,5],[106,10,106,15],[103,1,103,2],[103,4,103,5],[103,10,103,15],[104,1,104,2],[104,4,104,5],[104,10,104,15],[101,1,101,2],[101,4,101,5],[101,10,101,15],[102,1,102,2],[102,4,102,5],[102,10,102,15],[99,1,99,2],[99,4,99,5],[99,10,99,15],[100,1,100,2],[100,4,100,5],[100,10,100,15],[95,1,95,2],[95,4,95,5],[95,10,95,15],[97,1,97,2],[97,4,97,5],[98,1,98,2],[98,4,98,5],[98,10,98,15],[93,1,93,2],[93,4,93,5],[93,10,93,15],[94,1,94,2],[94,4,94,5],[94,10,94,15],[91,1,91,2],[91,4,91,5],[91,10,91,15],[92,1,92,2],[92,4,92,5],[92,10,92,15],[89,1,89,2],[89,4,89,5],[89,10,89,15],[90,1,90,2],[90,4,90,5],[90,10,90,15],[87,1,87,2],[87,4,87,5],[87,10,87,15],[88,1,88,2],[88,4,88,5],[88,10,88,15],[85,1,85,2],[85,4,85,5],[85,10,85,15],[86,1,86,2],[86,4,86,5],[86,10,86,15],[83,1,83,2],[83,4,83,5],[83,10,83,15],[84,1,84,2],[84,4,84,5],[84,10,84,15],[81,1,81,2],[81,4,81,5],[81,10,81,15],[82,1,82,2],[82,4,82,5],[82,10,82,15],[79,1,79,2],[79,4,79,5],[79,10,79,15],[80,1,80,2],[80,4,80,5],[80,10,80,15],[77,1,77,2],[77,4,77,5],[77,10,77,15],[78,1,78,2],[78,4,78,5],[78,10,78,15],[75,1,75,2],[75,4,75,5],[75,10,75,15],[76,1,76,2],[76,4,76,5],[76,10,76,15],[73,1,73,2],[73,4,73,5],[73,10,73,15],[74,1,74,2],[74,4,74,5],[74,10,74,15],[70,1,70,2],[70,4,70,5],[70,10,70,15],[71,1,71,2],[71,4,71,5],[72,1,72,2],[72,4,72,5],[72,10,72,15],[68,1,68,2],[68,4,68,5],[68,10,68,15],[69,1,69,2],[69,4,69,5],[69,10,69,15],[65,1,65,2],[65,4,65,5],[66,1,66,2],[66,4,66,5],[66,10,66,15],[67,1,67,2],[67,4,67,5],[67,10,67,15],[59,2,59,8],[60,4,60,9],[62,1,62,15],[63,1,63,15],[64,1,64,2],[64,4,64,5],[52,2,52,8],[53,2,53,8],[55,1,55,15],[56,2,56,8],[57,2,57,8],[58,2,58,8],[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],[40,1,40,3],[40,4,40,6],[40,11,40,13],[41,1,41,3],[41,4,41,6],[41,11,41,13],[34,1,34,3],[34,11,34,15],[35,1,35,3],[35,11,35,15],[37,1,37,3],[39,1,39,15],[31,1,31,3],[31,11,31,15],[32,1,32,3],[32,11,32,15],[33,1,33,3],[33,11,33,15],[28,1,28,3],[28,11,28,15],[29,1,29,3],[29,11,29,15],[30,1,30,3],[30,11,30,15],[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],[10,1,10,3],[10,9,10,15],[13,1,13,15],[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]]}
[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,{"$f":"DevelopmentCostsTotalDevelopmentCosts","v":800}]
[null,"CONSTRUCTION SOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Name of Source",null,null,"Term (Months)","Rate","Amount","Per Unit","Committed","Notes"]
[null,"Minnesota Housing Bridge Loan",null,null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits = 0, 0, SourcesConstructionAmount1/HousingIncomeTotalUnits)","v":0}]
[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 (Years)","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":800},{"$f":"IF(HousingIncomeTotalUnits=0,0,G38/HousingIncomeTotalUnits)","v":0}]
[]
[null,"NEW OR ADDITIONAL RENTAL ASSISTANCE OR OPERATING SUBSIDY FUNDING"]
[null,"Type of Source",null,null,"Name of Source",null,null,"OS Funding Use","Term (Years)","# of Units","Annual Amount","Per Unit",null,null,"Secured or Applied for"]
[null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(Controls_FundingRequestMNHousingFirstMortgageCheckboxValue = TRUE, SourcesPermanentCapitalAmount1*0.03, IF(Controls_SourcesAdditionalCostsOperatingDeficitEscrowAmountWaiver=TRUE,0,0) )","v":0}]
[null,"Insurance Escrow"]
[null,"Tax Escrow"]
[null,"Other"]
[null,"Other"]
[]
[null,"MAXIMUM ALLOWABLE RETURN ON EQUITY"]
[null,null,"Developments with syndication proceeds",null,null,null,null,null,null,{"$f":"IF(B57=\"Yes\",(SourcesPermanentCapitalAmount3 + SourcesPermanentCapitalAmount2)*0.15,0)","v":0}]
[null,null,"Developments with no syndication proceeds",null,null,null,null,null,null,{"$f":"IF(B58=\"Yes\",('Development Costs'!H123 - DevelopmentCostsDeveloperFeeTotalCosts)*0.015,0)","v":0}]
[null,null,"Developments with de minimus amount of syndication proceeds",null,null,null,null,null,null,{"$f":"IF(B59=\"Yes\",IF(SourcesPermanentCapitalAmount3 < 'Development Costs'!H123*0.01,('Development Costs'!H123 - 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,"Const Period","Bridge Loan Payoff","Final Equity Installment","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,"Const Period","Bridge Loan Payoff","Final Equity Installment","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},{"$f":"J94+J95","v":0}]
[]
[null,"USES",null,"Amount","Closing",null,"Const Period","Bridge Loan Payoff","Final Equity Installment","Cash Flow","Comment"]
[null,"Acquisition",null,{"$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,{"$f":"DevelopmentCostsFinancingTotalCosts","v":800}]
[null,"Reserves",null,{"$f":"DevelopmentCostsReservesNonMortgageableTotalCosts","v":0}]
[null,"Total Uses",null,{"$f":"SUM(D99:D109)","v":800},{"$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":16,"n_rows":86,"n_cols":16,"rows_kept":86,"cut":false,"hidden":false,"merged":[[71,1,71,4],[81,10,81,11],[87,1,87,4],[87,5,87,7],[87,8,87,12],[70,1,70,4],[59,1,59,4],[60,1,60,4],[61,1,61,4],[62,1,62,4],[63,1,63,4],[64,1,64,4],[65,1,65,4],[66,1,66,4],[67,1,67,4],[68,1,68,4],[69,1,69,4],[58,1,58,4],[44,5,44,6],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,3,50,4],[50,10,50,11],[53,1,53,4],[54,1,54,4],[55,1,55,4],[56,1,56,4],[57,1,57,4],[43,5,43,8],[0,1,1,11],[11,1,11,11],[24,1,24,5],[25,2,25,5],[31,3,31,6],[31,8,31,11],[32,3,32,6],[32,8,32,11],[39,7,40,11],[41,5,41,6],[42,5,42,6]]}
[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 (Please select one of the minimum set aside requirements stated by Section 42 IRS Code.  The choice of minimum set-aside also establishes the income limit and rent limit applicable to all HTC units in the project.  Note:  An election of 20% at 50% MTSP means that the 50% limit is applicable to all HTC units in the building.)"]
[null,null,"20% of the units serving households at 50% MTSP"]
[null,null,"40% of the units serving households at 60% MTSP"]
[null,null,"Average Income Test (Average Income is based on number of HTC units with MTSP Income Limits located on the Housing Income tab.)"]
[]
[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,"Yes","No"]
[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,"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,"Yes","No",{"$f":"IF(AND(HTCInfoTaxExemtBondYes=TRUE, Controls_HTCInfoCreditTypeStateBasisBoostCheckboxValue=TRUE), \"State Designated Basis Boost is not eligible if Tax Exempt Bonds to be issued. Please unselect SDBB on Property Info tab.\",\"\")","v":""}]
[null,"If yes, complete the following:"]
[null,"Total Aggregate Basis"]
[null,"Total Tax Exempt Bonds"]
[null,"Name of Bond Issuer"]
[null,"Date of allocation of bond volume cap"]
[]
[null,"ACQUISITION/REHABILITATION"]
[null,"Total Rehabilitation Expense",null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(Controls_HousingIncomeHTCTotalUnits=0,0,DevelopmentCostsConstructionRehabSubTotalCosts/Controls_HousingIncomeHTCTotalUnits)","v":0}]
[null,"Adjusted basis",null,null,null,"x 20% =",null,null,null,null,{"$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,"Please refer to IRS section 42 for complete details about eligibility under these rules."]

{"sheet":"Determination of Credit","index":17,"n_rows":117,"n_cols":14,"rows_kept":117,"cut":false,"hidden":false,"merged":[[114,4,114,5],[115,4,115,5],[116,4,116,5],[116,8,116,9],[108,4,108,5],[109,4,109,5],[110,4,110,5],[111,4,111,5],[112,4,112,5],[113,4,113,5],[107,4,107,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[98,4,98,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[105,1,105,7],[106,4,106,5],[76,9,78,9],[78,4,78,5],[87,1,87,9],[92,1,92,7],[93,4,93,5],[94,4,94,5],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[70,8,72,9],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[54,1,54,6],[35,1,35,2],[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],[51,1,51,6],[52,1,52,6],[53,1,53,6],[25,1,25,9],[0,1,1,9],[3,1,3,9],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[9,7,9,8],[10,1,10,6],[11,1,11,6],[13,1,13,9]]}
[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,"General Partner Cash",null,null,null,null,null,{"$f":"IF(Controls_SourcesPermanentCapitalHTCGapCheckboxValue2=TRUE,SourcesPermanentCapitalAmount2,0)","v":0}]
[null,{"$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:H66)","v":0}]
[null,"Total Development Costs",null,null,null,null,null,{"$f":"DevelopmentCostsTotalDevelopmentCosts","v":800}]
[null,"Funding Gap",null,null,null,null,null,{"$f":"(H67-H68)*-1","v":800}]
[null,"Equity Factor/Syndication Rate"]
[null,"10 Year Credit Gap",null,"(Adjusted for LP ownership %)",null,null,null,{"$f":"IFERROR(IF(H70=0,0,((H69/H84)/H70)),0)","v":0},"Enter the Investor Ownership Percentage (H84) to have calculations update."]
[null,"Annual Credit Gap",null,null,null,null,null,{"$f":"IFERROR(ROUND(H71/10,0),0)","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":"IFERROR(MIN(H72,H73),0)","v":0}]
[null,"MN Housing Approved Maximum Tax Credit",null,null,null,null,null,{"$f":"IFERROR(IF(Controls_DeterminationOfCreditRequestingWaiverOfLimit=TRUE,H75,MIN(H75,I76)),0)","v":0},1350000,"MN Housing Max Tax Credit"]
[null,"Credit Amount Previously Allocated and/or Reserved",null,null,null,null,null,null,null,"Requesting waiver of limit per development"]
[null,"Maximum Credit Requested at this time",null,null,null,null,null,{"$f":"IFERROR(IF(ISBLANK(H80),H76-H77,H80),0)","v":0}]
[null,"Total Calculated Credit Allocation",null,null,null,null,null,{"$f":"IFERROR(H77+H78,0)","v":0}]
[null,"Manual Credits Requested at this time"]
[]
[null,"Ten Year Gross Tax Credits",null,null,null,null,null,{"$f":"IFERROR((ROUNDUP(H79,0)*10),0)","v":0}]
[null,"Equity Factor",null,null,null,null,null,{"$f":"H70","v":0}]
[null,"Investor Ownership Percentage"]
[null,"Gross Syndication Proceeds",null,{"$f":"IFERROR(IF(AND(H85>0,ROUND(H85,0)<>ROUND(Sources!G18,0), DeterminationOfCreditManualSyndicationProceeds = \"\"), \"Amt does not match Sources Gross Syndication Proceeds\",\"\"),0)","v":""},null,null,null,{"$f":"IFERROR(H82*H83*H84,0)","v":0}]
[null,"Manual Syndication Proceeds"]
[]
[null,"TAX CREDIT SYNDICATION"]
[null,"If individual, attach a description explaining how the tax benefits will be used."]
[null,null,null,"Type of Offering:",null,"Syndicated"]
[null,null,null,null,null,"Individual/Private Placement"]
[]
[null,"Housing Tax Credits"]
[null,"Pay-In Amount","% of Proceeds","Anticipated Date of Pay-In","Describe Milestones",null,"Required Reserve Amounts","Developer Fee Amount"]
[null,null,{"$f":"IF(OR(ISBLANK(B95), B95=0),0,IF(DeterminationOfCreditManualSyndicationProceeds>0,B95/DeterminationOfCreditManualSyndicationProceeds,IF(DeterminationOfCreditGrossSyndicationProceeds>0,B95/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,{"$f":"SUM(B95:B103)","v":0},0,null,null,null,{"$f":"SUM(G95:G103)","v":0},{"$f":"SUM(H95:H103)","v":0}]
[]
[null,"Historic Tax Credits"]
[null,"Pay-In Amount","% of Proceeds","Anticipated Date of Pay-In","Describe Milestones",null,"Required Reserve Amounts","Developer Fee Amount"]
[null,null,{"$f":"IF(OR(ISBLANK(B108), B108=0),0,IF(SUM($H$24:$I$24)>0,B108/SUM($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(B108:B116)","v":0},{"$f":"SUM(C108:C116)","v":0},null,null,null,{"$f":"SUM(G108:G116)","v":0},{"$f":"SUM(H108:H116)","v":0}]

{"sheet":"Development Team","index":18,"n_rows":101,"n_cols":8,"rows_kept":101,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["DEVELOPMENT TEAM"]
[]
["Sponsor /\nParent Company",null,null,"Guarantors: Please list each below",null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
["Address",null,"Guarantor 1"]
["City",null,"Guarantor 2"]
["State",null,"Guarantor 3"]
["Zip Code",null,"Guarantor 4"]
["Federal Tax ID #",null,"Guarantor 5"]
[null,null,"Guarantor 6"]
["Executive Director/CEO/President",null,"Guarantor 7"]
["Phone",null,"Guarantor 8"]
["Fax",null,"Guarantor 9"]
["Email",null,"Guarantor 10"]
["Contact Person and Title",null,"Guarantor 11"]
["Phone",null,"Guarantor 12"]
["Fax",null,"Guarantor 13"]
["Email",null,"Guarantor 14"]
[]
["Developer",null,"Architect"]
["Contact Person",null,"Contact Person"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
[]
["Owner/Mortgagor",null,"Management Company"]
["Contact Person",null,"Contact Person",null,null,null,null,"`"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
["Federal Tax ID #",null,"Federal Tax ID #"]
[]
["General Partner 1",null,"Service Provider"]
["Contact Person",null,"Contact Person"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
["% of ownership"]
[]
["General Partner 2",null,"Tax Credit Syndicator"]
["Contact Person",null,"Contact Person"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
["% of ownership"]
[]
["General Partner 3",null,"General Contractor"]
["Contact Person",null,"Contact Person"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
["% of ownership",null,"Is there an identity of interest with either Owner or Developer?"]
[]
["Processing Agent",null,"Attorney"]
["Contact Person",null,"Contact Person"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
[]
["Construction/Bridge Lender",null,"Title Company"]
["Contact Person",null,"Contact Person"]
["Address",null,"Address"]
["City",null,"City"]
["State",null,"State"]
["Zip Code",null,"Zip Code"]
["Phone",null,"Phone"]
["Cell Phone",null,"Cell Phone"]
["Email",null,"Email"]
[]
["First Mortgage Lender"]
["Contact Person"]
["Address"]
["City"]
["State"]
["Zip Code"]
["Phone"]
["Cell Phone"]
["Email"]

{"sheet":"Buildings","index":19,"n_rows":56,"n_cols":16,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,1,11]]}
[null,"BUILDINGS"]
[]
[]
[null,"Enter the legal address in the Primary Address line. Complete one row for each additional building. If more than 50 buildings in property, provide the information below and upload to the Other Supporting Documentation checklist item."]
[null,"Building\nNumber","Address","City","Zip","County","Latitude","Longitude","Number\nof Units","Year\nBuilt","Construction\nType","Occupied?",null,"Scratch Pad: This area is unlocked for notes, calculations, etc."]
[null,"Primary"]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,null,null,null,null,null,null,"Total Units:",{"$f":"SUM(I6:I55)","v":0}]

{"sheet":"Amortization","index":20,"n_rows":916,"n_cols":28,"rows_kept":916,"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,{"$f":"IF(MortgageCalcActualMortgageNotMaximumSupported>0,MortgageCalcActualMortgageNotMaximumSupported,MortgageCalcNOISupportedMartgage)","v":0},null,"Table starts at date:",null,null,null,null,null,null,null,"Loan amount:",null,null,null,{"$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,{"$f":"MortgageCalcTIFMortageCalcAmortization","v":0},null,"Calculated payment:",null,{"$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",null,"Beginning",null,null,"Ending","Cumulative","Cumulative","Cumulative","Average","Annual",null,"Interest ","Payment","Payment",null,"Beginning",null,null,"Ending","Cumulative","Cumulative","Cumulative","Average","Annual","Annual"]
["Rate","Amount","No.",null,"Balance","Interest","Principal","Balance","Interest","Principal","Payments","End Balance","MIP",null,"Rate","Amount","No.",null,"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:",{"$f":"IF(Entered_Payment_TIF=0,Calculated_Payment_TIF,Entered_Payment_TIF)","v":""},null,null,{"$f":"\"Beginning balance at payment \"&TEXT(First_Payment_TIF,\"0\")&\":\"","v":"Beginning balance at payment 1:"},{"$f":"FV(Annual_Interest_Rate_TIF/Payments_Per_Year_TIF,First_Payment_TIF-1,Pmt_to_use_TIF,-Loan_Amount_TIF)","v":{"$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_TIF,\"0\")&\":\"","v":"Cumulative interest prior to payment 1:"},{"$f":"Pmt_to_use_TIF*(First_Payment_TIF-1)-(Loan_Amount_TIF-Table_beg_bal_TIF)","v":{"$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":""},null,{"$f":"Loan_amount","v":0},{"$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":"$S$3","v":0},{"$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,"","",null,{"$f":"H17","v":0},0,{"$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,{"$f":"K17+F18+G18","v":0},null,null,null,{"$f":"$S$3","v":0},{"$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,{"$f":"Y17+T18+U18","v":0}]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"","",null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H29:H40)","v":0},{"$f":"L29*$E$4","v":0},{"$f":"N17+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F34+I33","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W33+T34","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H41:H52)","v":0},{"$f":"L41*$E$4","v":0},{"$f":"N29+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F50+I49","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W49+T50","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H53:H64)","v":0},{"$f":"L53*$E$4","v":0},{"$f":"N41+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H65:H76)","v":0},{"$f":"L65*$E$4","v":0},{"$f":"N53+1","v":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,"",null,null,0,0,0,0,{"$f":"F66+I65","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W65+T66","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H77:H88)","v":0},{"$f":"L77*$E$4","v":0},{"$f":"N65+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,{"$f":"E81*Annual_interest_rate/12","v":0},0,{"$f":"E81-G81","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S81*$S$3/12","v":0},0,{"$f":"S81-U81","v":0},0,0,0]
[0,"",null,null,{"$f":"H81","v":0},0,{"$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,{"$f":"K81+F82+G82","v":0},null,null,null,{"$f":"$S$3","v":0},{"$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,{"$f":"Y81+T82+U82","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H89:H100)","v":0},{"$f":"L89*$E$4","v":0},{"$f":"N77+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F98+I97","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W97+T98","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H101:H112)","v":0},{"$f":"L101*$E$4","v":0},{"$f":"N89+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H113:H124)","v":0},{"$f":"L113*$E$4","v":0},{"$f":"N101+1","v":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,"",null,null,0,0,0,0,{"$f":"F114+I113","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W113+T114","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H125:H136)","v":0},{"$f":"L125*$E$4","v":0},{"$f":"N113+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F130+I129","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W129+T130","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H137:H148)","v":0},{"$f":"L137*$E$4","v":0},{"$f":"N125+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,{"$f":"E145*Annual_interest_rate/12","v":0},0,{"$f":"E145-G145","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S145*$S$3/12","v":0},0,{"$f":"S145-U145","v":0},0,0,0]
[0,"",null,null,{"$f":"H145","v":0},0,{"$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,{"$f":"K145+F146+G146","v":0},null,null,null,{"$f":"$S$3","v":0},{"$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,{"$f":"Y145+T146+U146","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H149:H160)","v":0},{"$f":"L149*$E$4","v":0},{"$f":"N137+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H161:H172)","v":0},{"$f":"L161*$E$4","v":0},{"$f":"N149+1","v":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,"",null,null,0,0,0,0,{"$f":"F162+I161","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W161+T162","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H173:H184)","v":0},{"$f":"L173*$E$4","v":0},{"$f":"N161+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F178+I177","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W177+T178","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H185:H196)","v":0},{"$f":"L185*$E$4","v":0},{"$f":"N173+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F194+I193","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W193+T194","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H197:H208)","v":0},{"$f":"L197*$E$4","v":0},{"$f":"N185+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,{"$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$4","v":0},{"$f":"N197+1","v":17},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,"",null,null,{"$f":"H209","v":0},0,{"$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,{"$f":"K209+F210+G210","v":0},null,null,null,{"$f":"$S$3","v":0},{"$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,{"$f":"Y209+T210+U210","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H221:H232)","v":0},{"$f":"L221*$E$4","v":0},{"$f":"N209+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F226+I225","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W225+T226","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H233:H244)","v":0},{"$f":"L233*$E$4","v":0},{"$f":"N221+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F242+I241","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W241+T242","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H245:H256)","v":0},{"$f":"L245*$E$4","v":0},{"$f":"N233+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H257:H268)","v":0},{"$f":"L257*$E$4","v":0},{"$f":"N245+1","v":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,"",null,null,0,0,0,0,{"$f":"F258+I257","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W257+T258","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H269:H280)","v":0},{"$f":"L269*$E$4","v":0},{"$f":"N257+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,{"$f":"E273*Annual_interest_rate/12","v":0},0,{"$f":"E273-G273","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S273*$S$3/12","v":0},0,{"$f":"S273-U273","v":0},0,0,0]
[0,"",null,null,{"$f":"H273","v":0},0,{"$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,{"$f":"K273+F274+G274","v":0},null,null,null,{"$f":"$S$3","v":0},{"$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,{"$f":"Y273+T274+U274","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H281:H292)","v":0},{"$f":"L281*$E$4","v":0},{"$f":"N269+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F290+I289","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W289+T290","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H293:H304)","v":0},{"$f":"L293*$E$4","v":0},{"$f":"N281+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H305:H316)","v":0},{"$f":"L305*$E$4","v":0},{"$f":"N293+1","v":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,"",null,null,0,0,0,0,{"$f":"F306+I305","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W305+T306","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H317:H328)","v":0},{"$f":"L317*$E$4","v":0},{"$f":"N305+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F322+I321","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W321+T322","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H329:H340)","v":0},{"$f":"L329*$E$4","v":0},{"$f":"N317+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,{"$f":"E337*Annual_interest_rate/12","v":0},0,{"$f":"E337-G337","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S337*$S$3/12","v":0},0,{"$f":"S337-U337","v":0},0,0,0]
[0,"",null,null,{"$f":"H337","v":0},0,{"$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,{"$f":"K337+F338+G338","v":0},null,null,null,{"$f":"$S$3","v":0},{"$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,{"$f":"Y337+T338+U338","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H341:H352)","v":0},{"$f":"L341*$E$4","v":0},{"$f":"N329+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H353:H364)","v":0},{"$f":"L353*$E$4","v":0},{"$f":"N341+1","v":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,"",null,null,0,0,0,0,{"$f":"F354+I353","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W353+T354","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H365:H376)","v":0},{"$f":"L365*$E$4","v":0},{"$f":"N353+1","v":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,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F370+I369","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W369+T370","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E376*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E377*Annual_interest_rate/12","v":0},0,0,0,0,0,{"$f":"AVERAGE(H377:H388)","v":0},{"$f":"L377*$E$4","v":0},{"$f":"N365+1","v":31},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V377:V388)","v":0},{"$f":"Z377*$E$4","v":0},{"$f":"MAX(M377,0)+MAX(AA377,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F386+I385","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W385+T386","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H389:H400)","v":0},{"$f":"L389*$E$4","v":0},{"$f":"N377+1","v":32},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V389:V400)","v":0},{"$f":"Z389*$E$4","v":0},{"$f":"MAX(M389,0)+MAX(AA389,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E401-G401","v":0},0,0,0,{"$f":"AVERAGE(H401:H412)","v":0},{"$f":"L401*$E$4","v":0},{"$f":"N389+1","v":33},0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S401*$S$3/12","v":0},0,{"$f":"S401-U401","v":0},0,0,0,{"$f":"AVERAGE(V401:V412)","v":0},{"$f":"Z401*$E$4","v":0},{"$f":"MAX(M401,0)+MAX(AA401,0)","v":0}]
[0,"",null,null,{"$f":"H401","v":0},0,{"$f":"IF(ROUND(E402,2)>0,IF(I$6>0,I$6-F402,I$5-F402),0)","v":0},0,{"$f":"F402+I401","v":0},0,{"$f":"K401+F402+G402","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P401","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V401","v":0},0,{"$f":"IF(ROUND(S402,2)>0,IF(W$6>0,W$6-T402,W$5-T402),0)","v":0},0,{"$f":"W401+T402","v":0},0,{"$f":"Y401+T402+U402","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H413:H424)","v":0},{"$f":"L413*$E$4","v":0},{"$f":"N401+1","v":34},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V413:V424)","v":0},{"$f":"Z413*$E$4","v":0},{"$f":"MAX(M413,0)+MAX(AA413,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F418+I417","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W417+T418","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H425:H436)","v":0},{"$f":"L425*$E$4","v":0},{"$f":"N413+1","v":35},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V425:V436)","v":0},{"$f":"Z425*$E$4","v":0},{"$f":"MAX(M425,0)+MAX(AA425,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F434+I433","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W433+T434","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H437:H448)","v":0},{"$f":"L437*$E$4","v":0},{"$f":"N425+1","v":36},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V437:V448)","v":0},{"$f":"Z437*$E$4","v":0},{"$f":"MAX(M437,0)+MAX(AA437,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E441*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H449:H460)","v":0},{"$f":"L449*$E$4","v":0},{"$f":"N437+1","v":37},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V449:V460)","v":0},{"$f":"Z449*$E$4","v":0},{"$f":"MAX(M449,0)+MAX(AA449,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F450+I449","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W449+T450","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H461:H472)","v":0},{"$f":"L461*$E$4","v":0},{"$f":"N449+1","v":38},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V461:V472)","v":0},{"$f":"Z461*$E$4","v":0},{"$f":"MAX(M461,0)+MAX(AA461,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E465-G465","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S465*$S$3/12","v":0},0,{"$f":"S465-U465","v":0},0,0,0]
[0,"",null,null,{"$f":"H465","v":0},0,{"$f":"IF(ROUND(E466,2)>0,IF(I$6>0,I$6-F466,I$5-F466),0)","v":0},0,{"$f":"F466+I465","v":0},0,{"$f":"K465+F466+G466","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P465","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V465","v":0},0,{"$f":"IF(ROUND(S466,2)>0,IF(W$6>0,W$6-T466,W$5-T466),0)","v":0},0,{"$f":"W465+T466","v":0},0,{"$f":"Y465+T466+U466","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H473:H484)","v":0},{"$f":"L473*$E$4","v":0},{"$f":"N461+1","v":39},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V473:V484)","v":0},{"$f":"Z473*$E$4","v":0},{"$f":"MAX(M473,0)+MAX(AA473,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F482+I481","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W481+T482","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H485:H496)","v":0},{"$f":"L485*$E$4","v":0},{"$f":"N473+1","v":40},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V485:V496)","v":0},{"$f":"Z485*$E$4","v":0},{"$f":"MAX(M485,0)+MAX(AA485,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H497:H508)","v":0},{"$f":"L497*$E$4","v":0},{"$f":"N485+1","v":41},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V497:V508)","v":0},{"$f":"Z497*$E$4","v":0},{"$f":"MAX(M497,0)+MAX(AA497,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F498+I497","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W497+T498","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E505*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H509:H520)","v":0},{"$f":"L509*$E$4","v":0},{"$f":"N497+1","v":42},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V509:V520)","v":0},{"$f":"Z509*$E$4","v":0},{"$f":"MAX(M509,0)+MAX(AA509,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F514+I513","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W513+T514","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H521:H532)","v":0},{"$f":"L521*$E$4","v":0},{"$f":"N509+1","v":43},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V521:V532)","v":0},{"$f":"Z521*$E$4","v":0},{"$f":"MAX(M521,0)+MAX(AA521,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E529-G529","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S529*$S$3/12","v":0},0,{"$f":"S529-U529","v":0},0,0,0]
[0,"",null,null,{"$f":"H529","v":0},0,{"$f":"IF(ROUND(E530,2)>0,IF(I$6>0,I$6-F530,I$5-F530),0)","v":0},0,{"$f":"F530+I529","v":0},0,{"$f":"K529+F530+G530","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P529","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V529","v":0},0,{"$f":"IF(ROUND(S530,2)>0,IF(W$6>0,W$6-T530,W$5-T530),0)","v":0},0,{"$f":"W529+T530","v":0},0,{"$f":"Y529+T530+U530","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H533:H544)","v":0},{"$f":"L533*$E$4","v":0},{"$f":"N521+1","v":44},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V533:V544)","v":0},{"$f":"Z533*$E$4","v":0},{"$f":"MAX(M533,0)+MAX(AA533,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H545:H556)","v":0},{"$f":"L545*$E$4","v":0},{"$f":"N533+1","v":45},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V545:V556)","v":0},{"$f":"Z545*$E$4","v":0},{"$f":"MAX(M545,0)+MAX(AA545,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F546+I545","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W545+T546","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H557:H568)","v":0},{"$f":"L557*$E$4","v":0},{"$f":"N545+1","v":46},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V557:V568)","v":0},{"$f":"Z557*$E$4","v":0},{"$f":"MAX(M557,0)+MAX(AA557,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F562+I561","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W561+T562","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E569*Annual_interest_rate/12","v":0},0,0,0,0,0,{"$f":"AVERAGE(H569:H580)","v":0},{"$f":"L569*$E$4","v":0},{"$f":"N557+1","v":47},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V569:V580)","v":0},{"$f":"Z569*$E$4","v":0},{"$f":"MAX(M569,0)+MAX(AA569,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F578+I577","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W577+T578","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H581:H592)","v":0},{"$f":"L581*$E$4","v":0},{"$f":"N569+1","v":48},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V581:V592)","v":0},{"$f":"Z581*$E$4","v":0},{"$f":"MAX(M581,0)+MAX(AA581,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E593-G593","v":0},0,0,0,{"$f":"AVERAGE(H593:H604)","v":0},{"$f":"L593*$E$4","v":0},{"$f":"N581+1","v":49},0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S593*$S$3/12","v":0},0,{"$f":"S593-U593","v":0},0,0,0,{"$f":"AVERAGE(V593:V604)","v":0},{"$f":"Z593*$E$4","v":0},{"$f":"MAX(M593,0)+MAX(AA593,0)","v":0}]
[0,"",null,null,{"$f":"H593","v":0},0,{"$f":"IF(ROUND(E594,2)>0,IF(I$6>0,I$6-F594,I$5-F594),0)","v":0},0,{"$f":"F594+I593","v":0},0,{"$f":"K593+F594+G594","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P593","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V593","v":0},0,{"$f":"IF(ROUND(S594,2)>0,IF(W$6>0,W$6-T594,W$5-T594),0)","v":0},0,{"$f":"W593+T594","v":0},0,{"$f":"Y593+T594+U594","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H605:H616)","v":0},{"$f":"L605*$E$4","v":0},{"$f":"N593+1","v":50},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V605:V616)","v":0},{"$f":"Z605*$E$4","v":0},{"$f":"MAX(M605,0)+MAX(AA605,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F610+I609","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W609+T610","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H617:H628)","v":0},{"$f":"L617*$E$4","v":0},{"$f":"N605+1","v":51},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V617:V628)","v":0},{"$f":"Z617*$E$4","v":0},{"$f":"MAX(M617,0)+MAX(AA617,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F626+I625","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W625+T626","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H629:H640)","v":0},{"$f":"L629*$E$4","v":0},{"$f":"N617+1","v":52},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V629:V640)","v":0},{"$f":"Z629*$E$4","v":0},{"$f":"MAX(M629,0)+MAX(AA629,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E633*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H641:H652)","v":0},{"$f":"L641*$E$4","v":0},{"$f":"N629+1","v":53},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V641:V652)","v":0},{"$f":"Z641*$E$4","v":0},{"$f":"MAX(M641,0)+MAX(AA641,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F642+I641","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W641+T642","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H653:H664)","v":0},{"$f":"L653*$E$4","v":0},{"$f":"N641+1","v":54},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V653:V664)","v":0},{"$f":"Z653*$E$4","v":0},{"$f":"MAX(M653,0)+MAX(AA653,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E657-G657","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S657*$S$3/12","v":0},0,{"$f":"S657-U657","v":0},0,0,0]
[0,"",null,null,{"$f":"H657","v":0},0,{"$f":"IF(ROUND(E658,2)>0,IF(I$6>0,I$6-F658,I$5-F658),0)","v":0},0,{"$f":"F658+I657","v":0},0,{"$f":"K657+F658+G658","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P657","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V657","v":0},0,{"$f":"IF(ROUND(S658,2)>0,IF(W$6>0,W$6-T658,W$5-T658),0)","v":0},0,{"$f":"W657+T658","v":0},0,{"$f":"Y657+T658+U658","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H665:H676)","v":0},{"$f":"L665*$E$4","v":0},{"$f":"N653+1","v":55},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V665:V676)","v":0},{"$f":"Z665*$E$4","v":0},{"$f":"MAX(M665,0)+MAX(AA665,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F674+I673","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W673+T674","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H677:H688)","v":0},{"$f":"L677*$E$4","v":0},{"$f":"N665+1","v":56},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V677:V688)","v":0},{"$f":"Z677*$E$4","v":0},{"$f":"MAX(M677,0)+MAX(AA677,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H689:H700)","v":0},{"$f":"L689*$E$4","v":0},{"$f":"N677+1","v":57},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V689:V700)","v":0},{"$f":"Z689*$E$4","v":0},{"$f":"MAX(M689,0)+MAX(AA689,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F690+I689","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W689+T690","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E697*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H701:H712)","v":0},{"$f":"L701*$E$4","v":0},{"$f":"N689+1","v":58},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V701:V712)","v":0},{"$f":"Z701*$E$4","v":0},{"$f":"MAX(M701,0)+MAX(AA701,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F706+I705","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W705+T706","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H713:H724)","v":0},{"$f":"L713*$E$4","v":0},{"$f":"N701+1","v":59},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V713:V724)","v":0},{"$f":"Z713*$E$4","v":0},{"$f":"MAX(M713,0)+MAX(AA713,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E721-G721","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S721*$S$3/12","v":0},0,{"$f":"S721-U721","v":0},0,0,0]
[0,"",null,null,{"$f":"H721","v":0},0,{"$f":"IF(ROUND(E722,2)>0,IF(I$6>0,I$6-F722,I$5-F722),0)","v":0},0,{"$f":"F722+I721","v":0},0,{"$f":"K721+F722+G722","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P721","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V721","v":0},0,{"$f":"IF(ROUND(S722,2)>0,IF(W$6>0,W$6-T722,W$5-T722),0)","v":0},0,{"$f":"W721+T722","v":0},0,{"$f":"Y721+T722+U722","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H725:H736)","v":0},{"$f":"L725*$E$4","v":0},{"$f":"N713+1","v":60},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V725:V736)","v":0},{"$f":"Z725*$E$4","v":0},{"$f":"MAX(M725,0)+MAX(AA725,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H737:H748)","v":0},{"$f":"L737*$E$4","v":0},{"$f":"N725+1","v":61},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V737:V748)","v":0},{"$f":"Z737*$E$4","v":0},{"$f":"MAX(M737,0)+MAX(AA737,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F738+I737","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W737+T738","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H749:H760)","v":0},{"$f":"L749*$E$4","v":0},{"$f":"N737+1","v":62},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V749:V760)","v":0},{"$f":"Z749*$E$4","v":0},{"$f":"MAX(M749,0)+MAX(AA749,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F754+I753","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W753+T754","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E761*Annual_interest_rate/12","v":0},0,0,0,0,0,{"$f":"AVERAGE(H761:H772)","v":0},{"$f":"L761*$E$4","v":0},{"$f":"N749+1","v":63},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V761:V772)","v":0},{"$f":"Z761*$E$4","v":0},{"$f":"MAX(M761,0)+MAX(AA761,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F770+I769","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W769+T770","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H773:H784)","v":0},{"$f":"L773*$E$4","v":0},{"$f":"N761+1","v":64},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V773:V784)","v":0},{"$f":"Z773*$E$4","v":0},{"$f":"MAX(M773,0)+MAX(AA773,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E785-G785","v":0},0,0,0,{"$f":"AVERAGE(H785:H796)","v":0},{"$f":"L785*$E$4","v":0},{"$f":"N773+1","v":65},0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S785*$S$3/12","v":0},0,{"$f":"S785-U785","v":0},0,0,0,{"$f":"AVERAGE(V785:V796)","v":0},{"$f":"Z785*$E$4","v":0},{"$f":"MAX(M785,0)+MAX(AA785,0)","v":0}]
[0,"",null,null,{"$f":"H785","v":0},0,{"$f":"IF(ROUND(E786,2)>0,IF(I$6>0,I$6-F786,I$5-F786),0)","v":0},0,{"$f":"F786+I785","v":0},0,{"$f":"K785+F786+G786","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P785","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V785","v":0},0,{"$f":"IF(ROUND(S786,2)>0,IF(W$6>0,W$6-T786,W$5-T786),0)","v":0},0,{"$f":"W785+T786","v":0},0,{"$f":"Y785+T786+U786","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H797:H808)","v":0},{"$f":"L797*$E$4","v":0},{"$f":"N785+1","v":66},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V797:V808)","v":0},{"$f":"Z797*$E$4","v":0},{"$f":"MAX(M797,0)+MAX(AA797,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F802+I801","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W801+T802","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H809:H820)","v":0},{"$f":"L809*$E$4","v":0},{"$f":"N797+1","v":67},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V809:V820)","v":0},{"$f":"Z809*$E$4","v":0},{"$f":"MAX(M809,0)+MAX(AA809,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F818+I817","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W817+T818","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H821:H832)","v":0},{"$f":"L821*$E$4","v":0},{"$f":"N809+1","v":68},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V821:V832)","v":0},{"$f":"Z821*$E$4","v":0},{"$f":"MAX(M821,0)+MAX(AA821,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E825*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H833:H844)","v":0},{"$f":"L833*$E$4","v":0},{"$f":"N821+1","v":69},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V833:V844)","v":0},{"$f":"Z833*$E$4","v":0},{"$f":"MAX(M833,0)+MAX(AA833,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F834+I833","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W833+T834","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H845:H856)","v":0},{"$f":"L845*$E$4","v":0},{"$f":"N833+1","v":70},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V845:V856)","v":0},{"$f":"Z845*$E$4","v":0},{"$f":"MAX(M845,0)+MAX(AA845,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E849-G849","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S849*$S$3/12","v":0},0,{"$f":"S849-U849","v":0},0,0,0]
[0,"",null,null,{"$f":"H849","v":0},0,{"$f":"IF(ROUND(E850,2)>0,IF(I$6>0,I$6-F850,I$5-F850),0)","v":0},0,{"$f":"F850+I849","v":0},0,{"$f":"K849+F850+G850","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P849","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V849","v":0},0,{"$f":"IF(ROUND(S850,2)>0,IF(W$6>0,W$6-T850,W$5-T850),0)","v":0},0,{"$f":"W849+T850","v":0},0,{"$f":"Y849+T850+U850","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H857:H868)","v":0},{"$f":"L857*$E$4","v":0},{"$f":"N845+1","v":71},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V857:V868)","v":0},{"$f":"Z857*$E$4","v":0},{"$f":"MAX(M857,0)+MAX(AA857,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F866+I865","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W865+T866","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H869:H880)","v":0},{"$f":"L869*$E$4","v":0},{"$f":"N857+1","v":72},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V869:V880)","v":0},{"$f":"Z869*$E$4","v":0},{"$f":"MAX(M869,0)+MAX(AA869,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H881:H892)","v":0},{"$f":"L881*$E$4","v":0},{"$f":"N869+1","v":73},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V881:V892)","v":0},{"$f":"Z881*$E$4","v":0},{"$f":"MAX(M881,0)+MAX(AA881,0)","v":0}]
[0,"",null,null,0,0,0,0,{"$f":"F882+I881","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W881+T882","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,{"$f":"E889*Annual_interest_rate/12","v":0},0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H893:H904)","v":0},{"$f":"L893*$E$4","v":0},{"$f":"N881+1","v":74},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V893:V904)","v":0},{"$f":"Z893*$E$4","v":0},{"$f":"MAX(M893,0)+MAX(AA893,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,{"$f":"F898+I897","v":0},0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,{"$f":"W897+T898","v":0},0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,{"$f":"AVERAGE(H905:H916)","v":0},{"$f":"L905*$E$4","v":0},{"$f":"N893+1","v":75},0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0,{"$f":"AVERAGE(V905:V916)","v":0},{"$f":"Z905*$E$4","v":0},{"$f":"MAX(M905,0)+MAX(AA905,0)","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,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$5","v":""},null,null,0,0,0,{"$f":"E913-G913","v":0},0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,{"$f":"S913*$S$3/12","v":0},0,{"$f":"S913-U913","v":0},0,0,0]
[0,"",null,null,{"$f":"H913","v":0},0,{"$f":"IF(ROUND(E914,2)>0,IF(I$6>0,I$6-F914,I$5-F914),0)","v":0},0,{"$f":"F914+I913","v":0},0,{"$f":"K913+F914+G914","v":0},null,null,null,{"$f":"$S$3","v":0},{"$f":"P913","v":""},"",{"$f":"Show.Date","v":""},{"$f":"V913","v":0},0,{"$f":"IF(ROUND(S914,2)>0,IF(W$6>0,W$6-T914,W$5-T914),0)","v":0},0,{"$f":"W913+T914","v":0},0,{"$f":"Y913+T914+U914","v":0}]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]
[0,"",null,null,0,0,0,0,0,0,0,null,null,null,0,"","",{"$f":"Show.Date","v":""},0,0,0,0,0,0,0]