{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Pre-app Cover","Cover","Fee Schedule","Certification","Threshold Documentation","Scoring Documentation","Below Mrk Funding & Acq Cost","Applicant Information","Conflict of Interest","Tax Credit Compliance","Project Information","Additional Prj Information","Building Summary","Building Tabulations","Current Rent Roll","Proposed Rent Roll","Project Income & UA","Operating Budget","Additional Op Ex Information","Construction Costs","Project Costs & Basis","Additional Prj Cost Information","TDC per Unit","Tax Credit Calculations","Sources","NPV-PV calculations","Project Completion Sch","MH Underwriting","TxCr","Tax Credit Calc","Fed Home & Match","Amortization Schedules","Sheet1","Mapping","SD_Dropdowns"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":1131,"comments":7,"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":"Pre-app Cover","index":0,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MULTIFAMILY HOUSING"]
[]
["2025-2026 FINANCING AND"]
[]
["LIHTC PRE-APPLICATION"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Effective: June 4, 2024"]

{"sheet":"Cover","index":1,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MULTIFAMILY HOUSING"]
[]
[{"$f":"'Pre-app Cover'!A15","v":"2025-2026 FINANCING AND"}]
[]
["LIHTC APPLICATION"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"'Pre-app Cover'!I48","v":"Effective: June 4, 2024"}]

{"sheet":"Fee Schedule","index":2,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["FEE SCHEDULE"]
[]
["Below is an overview of required MaineHousing Application/LIHTC fees:"]
[]
[]
[null,"A)","Site Review and Evaluation"]
[]
[null,null,null,"$2000 per pre-application, submitted with pre-application "]
[null,null,null,"materials as specified in Appendix B of the QAP"]
[null,null,null,"Due on or before 7/3/2024 for 2025  9% Credits"]
[null,null,null,"Due on or before 7/3/2025 for 2026  9% Credits"]
[null,null,null,"Due date for 2025 Tax-Exempt Projects will be included in the RFP"]
[]
[null,"B)","Multifamily Application Fee"]
[null,null,"(Taxable Debt, Tax-exempt Debt and/or Subsidy)"]
[]
[null,null,null,"$1,000 per application"]
[null,null,null,"Due at time of application"]
[null,null,null,"plus"]
[null,null,null,"$2,000 Commitment Fee"]
[null,null,null,"Due at Construction Loan Closing"]
[null,null,null,"plus"]
[null,null,null,"2% of the interest bearing debt "]
[null,null,null,"or"]
[null,null,null,"1.75% of the construction loan"]
[null,null,null,"Whichever is greater"]
[null,null,null,"Due at Construction Loan Closing"]
[]
[]
[null,"C)","Low Income Housing Tax Credit Fees"]
[]
[null,null,null,"Application for LIHTC"]
[null,null,null,"$2,500 per application"]
[null,null,null,"Due at time of application"]
[null,null,null,"For 2025  9% Credits must be postmarked by 9/19/2024"]
[null,null,null,"For 2026  9% Credits must be postmarked by 9/18/2025"]
[null,null,null,"Due date for 2025 Tax-Exempt Projects will be included in the RFP"]
[]
[null,null,null,"Allocation Fee"]
[null,null,null,"7.5% of Annual Credit Dollar Amount.",null," "]
[null,null,null,"Due at Request for Allocation"]
[]
[]
[null,null,null,"Monitoring"]
[null,null,null,"$1000 one time fee per qualified low income unit"]
[null,null,null,"Due Prior to Issuance of Form 8609"]

{"sheet":"Certification","index":3,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":true,"merged":[[47,2,47,11],[41,2,41,11],[42,2,42,11],[43,2,43,11],[44,2,44,11],[45,2,45,11],[46,1,46,11],[40,2,40,11],[23,1,23,11],[25,1,25,11],[26,2,26,11],[27,2,27,11],[28,2,28,11],[29,2,29,11],[34,2,34,11],[36,1,36,11],[37,2,37,11],[38,2,38,11],[39,2,39,11],[21,1,21,11],[0,0,0,12],[1,0,1,12],[3,0,3,12],[5,1,5,11],[20,1,20,11]]}
["MAINE STATE HOUSING AUTHORITY"]
["MULTIFAMILY HOUSING FINANCING APPLICATION"]
[null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
["THE APPLICATION MUST BE COMPLETE."]
[]
[null,"The Application is broken down and organized by the following sections, \neach designated by a tab:"]
[]
[null,"•","Threshold Documentation",null,null,null,"•","Utility Allowance"]
[null,"•","Scoring Documentation",null,null,null,"•","Project Income"]
[null,"•","Applicant Information",null,null,null,"•","Operating Budget & Addtnl Operating Exp Info"]
[null,"•","Conflict of Interest ",null,null,null,"•","Construction Costs"]
[null,"•","Tax Credit Compliance",null,null,null,"•","Project Cost and Basis & Addtnl Prj Cost Info"]
[null,"•","Project Information & Addtnl Prj Info",null,null,null,"•","Tax Credit Calculations"]
[null,"•","Building Summary",null,null,null,"•","Sources"]
[null,"•","Building Tabulations",null,null,null,"•","NPV-PV Calculations, if ncessary"]
[null,"•","Current Rent Roll, if ncessary",null,null,null,null,"(for Below Market Funding scoring)"]
[null,"•","Proposed Rent Roll, if ncessary",null,null,null,"•","Project Completion Schedule"]
[]
[null,"Capitalized terms used in the Application are defined in the 2023-2024 Qualified Allocation Plan."]
[]
[null,"You must complete all of the information under each tab, unless otherwise indicated, and submit all documentation required under the Threshold Submissions Tab to be eligible for low-income housing tax credits and financing from MaineHousing.  "]
[null,"You must complete all of the information and submit all documentation required under the Scoring Submissions Tab with respect to a scoring criteria to be eligible for the points under the scoring criteria. "]
[]
[null,"AUTHORIZATION"]
[]
[null,"By electronically submitting this application to MaineHousing, the applicant authorizes \nMaineHousing to:"]
[null,"•","verify the accuracy and completeness of any financial information or other information provided in the application or the documentation submitted with the application;"]
[null,"•","investigate the credit, financial condition, professional capacity, business standing and employment of the applicant, any principal of the applicant or principal thereof or any member of the applicant’s Development Team;"]
[null,"•","issue an inducement resolution or take any other actions that constitute “official action” for purposes of qualifying the project described in the application for tax-exempt bonds; and"]
[null,"•","disclose any and all information provided by the applicant or in connection with the application as MaineHousing deems necessary to achieve the foregoing and otherwise evaluate the application, including without limitation discussing this application with any lender, municipal official, vendor or other party with an interest in the project described in the Application, or as required by or allowed under applicable state and federal law."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G3","v":"Project Name"}]
[null,null,"CERTIFICATION"]
[]
["  ","By electronically submitting this Application to MaineHousing, the Applicant hereby certifies and represents that:"]
[null,"•","The submission of this Application is fully authorized by or on behalf of the Applicant;"]
[null,"•","The representations, information and documentation provided in or submitted with this Application are true, accurate and complete;"]
[null,"•","The Applicant, any principal or affiliate thereof, and any entity controlled by the Applicant, principal or affiliate thereof are not insolvent or the subject of any proceeding or arrangement for relief from creditors, including without limitation bankruptcy, and have not in the last 6 months been declared in default or been 60 days or more delinquent or, if so, have an approved payment or workout plan in place and in good standing;"]
[null,"•","The Applicant, any principal or affiliate thereof, and any entity controlled by the Applicant, principal or affiliate thereof have never been the owner of any MaineHousing-financed property on which MaineHousing has foreclosed a mortgage interest, or MaineHousing has issued a written waiver thereof for justifiable public policy reasons set forth in the waiver;"]
[null,"•","The Applicant, any principal or affiliate thereof, and any entity controlled by the Applicant, principal or affiliate thereof, are not presently debarred, suspended, proposed for debarment or excluded from participation in any federal or state programs;"]
[null,"•","A preference in the occupancy of the project described in the Application will be given to persons who are currently on a public housing or Section 8 waiting list, or no preference will be given because the project described in the Application is or will be financed by Rural Development or receives rental assistance under the Section 8 Project-Based Rental Assistance Program;"]
[null,"•","The Applicant is familiar with and agrees to comply with all provisions and requirements under MaineHousing’s Qualified Allocation Plan, MaineHousing’s Rental Loan Program (if applying for financing thereunder) and Section 42 of the Internal Revenue Code of 1986 and all associated regulations and guidance as same may be amended; and"]
[null,"•","The Applicant is familiar with and agrees to comply with and to design, construct and operate the project described in the Application in accordance with Title VIII of the Civil Rights Act of 1968, as amended, and HUD’s regulations at 24 C.F.R. Part 100-115 (Federal Fair Housing Act), Section 504 of the Rehabilitation Act of 1973 and HUD's housing regulations at 24 C.F.R. Part 8, Title II and Title III of the Americans with Disabilities Act of 1990 and the 2010 Standards of Accessible Design, the Maine Human Rights Act, and all other applicable federal and State laws pertaining to fair housing, equal opportunity and accessibility, and all regulations and guidance associated with the foregoing, as any of the foregoing may be amended."]
[null,"•","The Applicant agrees to include MaineHousing in all correspondence with all parties that will or may potentially provide funding for the development and operation of the project described in the \nApplication, including but not limited to equity investors, construction lenders, permanent lenders, service providers and providers of project-based rental assistance and other operating subsidy.\n"]
[null,"THE APPLICATION WILL NOT BE ACCEPTED, APPROVED OR PROCESSED IF ANY OF THE FOREGOING REPRESENTATIONS OR CERTIFICATIONS IS OR BECOMES INCORRECT OR UNTRUE ON OR AFTER THE SUBMISSION OF THE APPLICATION.  "]

{"sheet":"Threshold Documentation","index":4,"n_rows":82,"n_cols":4,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,0,2,3]]}
["MaineHousing",null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
["THRESHOLD CATEGORIES - required documentation checklist"]
["Instructions:  For each category, the specified document(s) MUST be submitted and/or the specified tab(s) MUST be completed.  \nFor documents uploaded to Sharefile, you MUST use the Document Number and Name as the name of the file submitted.\nAll of the white boxes are drop downs. Please choose accordingly."]
["Document Number and Name","Document(s) uploaded to Sharefile?","Application Tab(s) completed?","Submission requirements "]
["5A. Affordability "]
["5A1. Compliance with Section 42 and QAP",null,null,"Complete the Project Information tab and Project Income tab"]
["5A2. Waives Right to present Qualified Contract","N/A","N/A","Submission of this application constitutes the waiver"]
["5A3. Letter of Intent from Investor",null,null,"See Appendix E of QAP"]
["5A4. Letter of Intent from Investor (Non-Profit)",null,null,"See Appendix E of QAP"]
["5B. Section 811","N/A","N/A","See Certification tab"]
["5B. Maximum Total Development Cost"," ",null,"Complete the Project Cost and Basis tab "]
["5C. Acquisiton/Rehab of Existing Housing",null,null,"Complete the Project Information tab"]
["5C1. Capital Needs Assessment",null,null,"Capital Needs Assessment in accordance with the requirements in the Qualified Allocation Plan"]
[null,null,null,"Complete Project Cost and Basis tab "]
[null,null,null,"Include any acquired project reserves as a source of funds in the  Sources tab"]
["5C2. Minimum Rehab ",null,null,"Complete Construction Costs Tab"]
["5C3. Tenant Relocation/Displacement",null,null,"Complete Project Cost and Basis tab "]
[null,null,null,"If the project is existing affordable housing, check the Preservation Set-Aside box in the Project Information tab.  "]
["5C4. Affordability Covenants",null,null,"Complete copy (including all amendments) of any existing affordability covenants that apply to the project."]
["5C5. Rental Assistance Contract(s)",null,null,"Complete copy (including all amendments) of any rental assistance contract(s) and a written description of the status of any upcoming renewals or extensions"]
["5D. Development and Management \n              Experience and Capacity"," ",null,"Complete the Applicant Information tab.  Note:  The Applicant must be the Owner, or the Project developer if the Owner is not legally formed."]
["5D1. Owner Tax ID Number\n",null,null,"IRS Tax ID (EIN) Number Form for the Owner (unless the Owner has not been legally formed at the time of Application)"]
["5D2. Organizational Chart\n\n",null,null,"An organizational chart or a narrative describing the proposed organizational structure of the Owner"]
["5E3. Owner Organizational Documents\n\n",null,null,"Organizational documents for the Owner (unless the Owner has not been legally formed at the time of Application).  The required organizational documents by type of entity are set forth below in the Organizational Documents by Entity Type table"]
["5D4. Principal Organizational Documents\n\n\n",null,null,"Organizational documents for all Principals of the Owner (even if the Owner has not been legally formed at the time of Application), including all general partner(s), manager(s) or managing member(s) of the Owner, and all principals of the general partner(s), manager(s) or managing member(s) of the Owner.  The required organizational documents by type of entity are set forth below in the Organizational Documents by Entity Type table"]
[null,null,null,"Organizational Documents by Entity Type"]
[null,null,null,"Limited Partnership - A complete copy (including all amendments) of the limited partnership agreement and the Certificate of Limited Partnership from the state in which it is formed"]
[null,null,null,"Limited Liability Company - A complete copy (including all amendments) of the operating agreement and the Articles of Organization from the state in which it is formed."]
[null,null,null,"Corporation - A complete copy (including all amendments) of the by-laws and the Articles of Incorporation from the state in which it is formed, and a clerk's certificate identifying all current directors and officers or members for member-run non-profit corporations"]
[null,null,null,"General Partnership - A complete copy (including all amendments) of the partnership agreement and a certificate identifying all current partners"]
[null,null,null,"Public or Tribal Housing Authority - A complete copy (including all amendments) of the charter or resolution establishing the housing authority"]
["5D5. Owner Certificate of Good Standing\n\n",null,null,"Certificate of good standing or legal existence for the Owner (unless the Owner has not been legally formed at the time of Application) from the state in which the entity is legally formed."]
["5D6. Certificate(s) of Good Standing \n               for all Principal(s) \n\n",null,null,"Certificate of good standing or legal existence for all Principals of the Owner (even if the Owner has not been legally formed at the time of Application) from the state in which the entity(ies) is(are) legally formed.  "]
["5D7. Financial Statements\n               for all Principal(s) ",null,null,"Financial Statements for all Principals of the Owner, preferrably audited by an independent accounting firm.  "]
["5D8.  Team Members"," ",null,"Indentify the Development Team in the Applicant Information tab"]
["5D9. Project Developer Tax ID Number",null,null,"IRS Tax ID (EIN) Number Form for the Project developer"]
["5D10. Project Developer Organizational \n             Documents",null,null,"Organizational documents for the Project developer.  The required organizational documents by type of entity are set forth in the Organizational Documents by Entity Type table."]
["5D11. Project Developer Certificate of \n              Good Standing\n",null,null,"Certificate of good standing or legal existence for the Project Developer from the state in which the entity is legally formed."]
["5D12. Financial Statements\n               of the Developer",null,null,"Financial Statements for Developer, if different from the Principals of the Owner, preferrably audited by an independent accounting firm.  "]
["5D13. Development Team Resumes",null,null,"Resumes for all members of the Development Team identified in the Applicant Information tab"]
["5E. Site Control",null,null,"Complete the Project Information tab"]
["\n5E1. Site Control Documents",null,null,"Complete copy (including all amendments and extensions) of all forms of site control that apply to the Project"]
["\n5E2. Seller Authority",null,null,"If seller is not an individual, Evidence of authority of seller to transfer the property described in the site control documents (e.g. corporate resolution or consent of all partners or members required under seller's organizational documents)"]
["5E3. Restrictive Covenants\n",null,null,"Submit a complete copy of all restrictive covenants (including all amendments) on the Project, not already submitted under Section 5.D.2. above"]
["5F. Growth Management Law",null,null,"If the municipality in which the Project is located has adopted a comprehensive plan or growth management plan that is consistent with the State’s Growth Management Law, submit the following documentation:"]
["5F1. Letter from Town Official\n",null,null,"(1) A letter from the town manager or the city planning director of the municipality in which the Project is located (1) identifying the municipality’s comprehensive plan or growth management plan and the date of its adoption by the municipality and (2) verifying that the plan was duly adopted by the municipality, the plan is consistent with the State’s Growth Management Law and the Project is located in a growth area designated in the plan,     and"]
["5F2. Copy of the Plan\n",null,null,"(2) A copy of the front page and index of the municipality’s comprehensive plan or growth management plan and all portions of the plan defining and describing the designated growth areas in the municipality and any maps showing the designated growth areas"]
[null,null,null,"If the municipality in which the Project is located has not adopted a comprehensive plan or growth management plan that is consistent with the State’s Growth Management Law, submit one or more of the following:"]
["5F3. Other Documentation\n\n\n\n\n\n\n",null,null,"Letter from the chief official of the municipality’s sewer district verifying the Project will be served by a public sewer system with existing capacity to serve the Project; or \n\nVerification from the market study analyst or other acceptable evidence that the Project will be located in a Census-designated Place in the latest Federal Decennial Census; or\n\nLetter from the town manager or the city planning director of the municipality in which the Project is located verifying that the Project will be located in a compact area of an urban compact municipality."]
["5G. Project Feasibility"," ",null,"Complete the Project Income tab and the Utility Allowance tab"]
[null,null,null,"Complete the Operating Budget tab"]
[null,null,null,"Complete the Construction Costs tab, the Project Costs & Basis tab and the Tax Credit Calculation tab"]
[null,null,null,"Complete the Sources tab"]
["5G1. Construction Lender Documents\n\n",null,null,"Current letter of interest, intent, term sheet or a commitment from a construction lender to provide construction financing tor the Project that includes the loan amount, the interest rate, the term, the repayment terms, any points, any fees (e.g. commitment, origination, etc.) and any unique conditions or requirements"]
["5G2. LIHTC Syndication Letter \n\n",null,null,"Current letter of interest or intent from an acceptable tax credit investor(s) or syndicator(s) to purchase an ownership interest in the Owner in connection with the Credit that includes the pricing, amount, terms and conditions of the purchase"]
["5G3. Historic Credit Syndication Letter \n\n",null,null,"Current letter of interest or intent from an acceptable tax credit investor(s) or syndicator(s) to purchase an ownership interest in the Owner in connection with any federal and state historic rehabilitation tax credits that includes the pricing, amount, terms and conditions in connection with the purchase and identification of the Special Limited Partner for the SHTC"]
["5G4. Permanent Financing Commitment(s)\n\n\n",null,null,"Current letter of award or commitment letter from all non-MaineHousing permanent funding sources that includes the amount of the funding, the interest rate, the term, the repayment terms, any points, any fees (e.g. commitment, origination, etc.) and any unique conditions or requirements"]
["5G5. Description of Permanent Financing \n              not yet committed\n\n\n\n\n",null,null,"If no letter of award or commitment of any proposed permanent financing has been issued at the time of the Application, submit a description of the permanent financing including (1) the funding source, (2) the application date and the anticipated date that awards will be decided, and (3) the terms of the funding, including the amount, the interest rate, the term, the repayment terms, any points, any fees (e.g. commitment, origination, etc.) and any unique conditions or requirements"]
["5G6. Rental Assistance Transition Plan\n\n\n\n",null,null,"If the project-based rental assistance may terminate or is subject to renewal during the tax credit period (i.e. 15 years), submit (1) a written explanation of the impact on the continued operation of the Project after the termination or non-renewal, and (2) a pro forma operating statement for a period of 5 years after the possible termination or non-renewal of the contract that shows the impact of transitioning from the contract rent(s) to the applicable tax credit rent(s)."]
["5G7. History of Use and Ownership\n\n\n\n\n\n\n",null,null,"If you are applying for low-income housing tax credits for the acquisition of an existing building(s), submit: (1) a detailed history of the use and ownership of each building for at least the last 10 years, including the use(s) of each building, the placed in service date(s) of each building and the name of the seller and prior owner(s) of each building, and (2) if the seller is related to the Owner of the Project, identify all entities and individuals that own an interest in the seller and own/will own an interest in the Owner and their respective ownership interests. "]
[null,null,null,"If the Application includes a request for Credit for a community service facility, submit all of the following:"]
["5G8. Description of Community Service Facility\n",null,null,"(1) Narrative describing the facility, including:"]
[null,null,null,"(a) The location of the facility within the project (must be located \n     on the same tract of land as one of the buildings that is a \n     part of the project);\n(b) the square footage;\n(c) the population that will be served by the facility (must serve \n     primarily individuals with income at or below 60% AMI);\n(d) the services that will be offered at the facility (must improve \n     the quality of life of and be appropriate and helpful to 60% \n     AMI residents in the community);\n(e) Any fees that will be charged for services are affordable to \n     persons with income at or below 60% AMI or be free; \n(f) the person or entity who will operate the facility;\n(g) the operating budget for the facility; and\n(h) all source(s) of funding for the facility"]
["\n5G9. Accountants Opinion",null,null,"(2) Opinion from the Project’s accountant that the adjusted basis of the building in which the community service facility is located does not exceed the sum of (a) 25% of so much of the eligible basis of the Project of which it is a part as does not exceed $15,000,000 and (b) 10% of so much of the said eligible basis of the Project as exceeds $15,000,000, and"]
[null,null,null,"(3) If selected, the Market Study, when commissioned, must conclude that (a) the community service facility will be used to provide services that improve the quality of life for 60% AMI residents in the community, and (b) the services provided are appropriate and helpful to the 60% AMI residents in the community"]
["5H/I. Project Design and Amenities\n\n     5H.  Architectural Plans",null,null,"\nThe schematic to-scale plans that were submitted as part of the Pre-application process are sufficient for the full application unless changes have been made to the plans. \n"]
[null,null,null,"If changes have been made, resubmit the plans that have changed for subsequent review\n\nEnsure that electrial raceways/conduits to satisy 5I1 (future level 2 eletric vehicle chargers) and 5I2 (future EV solar panels are clealy labeled"]
[null,null,null,"Complete Building Summary tab"]
["5I1. Architect Tabulations",null,null,"Complete Building Tabulations tab"]
["5I2. Offsite Community Room/Laundry\n\n\n\n\n\n\n",null,null,"If proposing to use an existing Community Room and/or Laundry Facilities, submit a letter from the owner of the existing community room and/or laundry facilities that the facilities will be available to the tenants of the Project at no cost and on the same terms and conditions as the tenants of the existing housing project served by the amenities, and \ndesign documents that show that the existing community room and/or laundry facilities are or will be, with modifications, properly sized  and have sufficient capacity to serve all of the tenants of the Project and the existing project."]
["5I3. Offsite Areas of Activity",null,null,"If no areas of activity are located on the Project site, submit \n(1) a map(s) or other evidence clearly showing the location and distance of the area(s) of activity within ½ mile of the Project site,"]
[null,null,null,"and (2) Certification from the Applicant that the identified area(s) of activity will be free of charge to the tenants of the Project and no membership is required to the facilities or equipment."]
[null,null,null,"Complete Project Completion Schedule tab"]
["5J. Resident Service Coordination\n\n\n      5J1.  Service Plan",null,null,"Detailed service plan which describes all of the supportive services that will be offered, if there are any eligibility requirements, when and how often the services will be offered and where the services will be offered to the tenants of the Project in accordance with the requirements of the Qualified Allocation Plan"]
["5J2. Service Provider Commitment\n",null,null,"Commitment from all service providers who will offer the services described in the service plan, including the Project’s resident service coordinator(s) and other service providers directly offering services to the tenants "]
["5J3. Service Provider Resume(s)",null,null,"Resume describing the experience and training of the Project’s resident service coordinator(s) and all service providers that will offer the services described in the service plan"]
[null,null,null,"Include the cost of the Resident Services Coordinator and any other costs to the Project in the Operating Budget tab"]
["5J4. Service Funding Commitment\n",null,null,"If funding for resident services is from an external source, submit a commitment of funding from the source"]
["5K.  Smoke Free Housing\n\n      5K1. Smoke Free Occupancy Policy",null,null,"Written occupancy policy for the Project prohibiting smoking in all units and common areas of the Project;"]
["5K2.  Smoke Free Lease Provisions",null,null,"Written lease provision or addendum to the lease agreement for the Project implementing the policy prohibiting smoking in all units and common areas of the Project"]
[null,null,null,"Provisions in the service plan submitted in 5K1 above to make educational materials on tobacco treatment programs, including the phone number for the statewide Maine Tobacco Helpline, available to tenants in the Project and to offer or refer tenants to smoking cessation programs.\n"]
["5L. Waiting List Preference","N/A","N/A","See Certification tab"]

{"sheet":"Scoring Documentation","index":5,"n_rows":62,"n_cols":8,"rows_kept":62,"cut":false,"hidden":true,"merged":[[36,5,38,5],[36,6,38,6],[36,7,38,7],[61,5,61,6],[47,5,52,5],[47,6,52,6],[47,7,52,7],[54,6,58,6],[54,7,58,7],[55,5,58,5],[39,5,46,5],[39,6,46,6],[39,7,46,7],[32,5,33,5],[32,6,33,6],[32,7,33,7],[34,5,35,5],[34,6,35,6],[34,7,35,7],[16,5,19,5],[16,6,19,6],[16,7,19,7],[21,5,28,5],[21,6,28,6],[21,7,28,7],[10,5,11,5],[10,6,11,6],[10,7,11,7],[2,0,2,5],[4,5,8,5],[4,6,8,6],[4,7,8,7],[5,1,6,1],[5,2,6,2],[5,3,6,3]]}
["MaineHousing",null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
["SCORING CATEGORIES - required documentation checklist"]
["Instructions:  For each category/criteria, the specified document(s) must be submitted and/or specified tab(s) must be completed to be eligible for the points under the scroing category/criteria.  For documents uploaded to Sharefile, you MUST use the Document Number and Name as the name of the file submitted."]
["Document Number and Name","Document(s) uploaded to Sharefile?","Application Tab Completed?","N/A or \nnot seeking points","Submission Requirements","Points Available","Self-\nscore","MH-\nscore"]
["6A - Re-use of Existing Housing, Structures or Sites\n\n           6A1 Narrative",null,null,null,"Narrative describing the eligiblity of the Project for the points.  If the Project involves the re-use of existing housing, the narrative must describe how existing tenant(s) will be protected from displacement and increases in rent of 10% or more, and submit",5]
[null,null,null,null,"Current rent roll as of the date of the Application ,        either by "]
["           6A2 Current Rent Roll",null,null,null,"Completing Current Rent Roll tab,       or"]
[null,null,null,null,"By providing the same information as required by Current Rent Roll tab in electronic format, including the Certification of the Seller"]
[null,null,null,null,"and by completing the Proposed Rent Roll tab"]
["6B- Historic Rehabilitation\n\n           6B National Park Service Approval",null,null,null,"Part I approval signed by the National Park Service indicating that the building(s) that will be rehabilitated as part of the Project is a certified historic structure(s) that (i) is listed individually in the National Register of Historic Places, (ii) is eligible for listing in the National Register of Historic Places, or (iii) contributes to the historic significance of an historic district listed on the National Register of Historic Places or a State or local historic district certified by the Secretary of the Interior",5]
["6C - Preference for Special Needs Populations\n\n           6C1 (1) Population and Services",null,null,null,"Narrative describing the population being served, the types of services being offered and agreement to maintain a waiting list for persons for whom the set aside is provided, and ",6]
["           6C1 (2) Service Provider Commitment",null,null,null,"a written commitment or letter of support from the service provider that will offer the services"]
["6D -  Family Housing",null,null,null,"Project Income tab and Design drawings submitted under Section 5I. specifically showing the number of 2BR and 3BR units planned","up to 6",{"$f":"'MH Underwriting'!AC157","v":0},{"$f":"'MH Underwriting'!AC157","v":0}]
["6E - Accessibility","N/A","N/A"," ","Show all accessible units (UFAS, ADAAG and Type A units) required by state and federal law and all additional 2009 ANSI Type A units on the schematic to-scale plans submitted under Threshold Criteria 5I ","up to 12"]
["6F -  National Housing Trust Fund","N/A","N/A"," ","Adding one point to the Self-score column to commits the Applicant to accept all funding from the National Housing Trust Fund awarded by MaineHousing for the Project and to comply with all applicable requirements of the funding.",2]
["6G - Acquisition Cost",null,null,null,"Complete Project Cost and Basis tab ","up to 5",{"$f":"'Below Mrk Funding & Acq Cost'!F51","v":0},{"$f":"'Below Mrk Funding & Acq Cost'!F51","v":0}]
["6H - Property Tax Relief\n\n           6H1 Municipal Tax Relief Agreement\n",null,null,null,"A complete copy of the commitment from or agreement with the municipality specifically describing the tax relief arrangement. \n","up to 3"]
["           6H2 Municipal Vote",null,null,null,"The vote or resolution of the governing body of the municipality adopting the tax relief arrangement"]
["\n           6H3 MaineHousing TIF Approval \n           or DECD TIF Approval",null,null,null,"Evidence of approval of other governing entities, such as\n\n     Certificate of Approval from MaineHousing for an Affordable Housing\n     TIF,  or\n\n     Approval letter from Maine Department of Economic and \n     Community Development for a commercial TIF"]
["\n           6H4 Beneficiary Tax Relief Agreement",null,null,null,"If the municipal tax relief arrangement is not directly with the Project, if the Project is part of a larger tax relief arrangement with a municipality or if the tax relief arrangement is not directly with the municipality, submit a complete copy of the commitment from or the agreement between the beneficiary of the tax relief arrangement and the Owner, specifically describing how the tax relief arrangement will benefit the project"]
["6I - Housing Need","N/A","N/A"," ","No submission requirement","up to 10"]
["6J - Community Revitilization",null,null,null,"If the Project is located in an area designated by HUD or Rural Development as an Empowerment Zone, a Renewal or Enterprise Community or a Neighborhood Revitalization Strategy Area, submit ",2]
["\n           6J1 Verification of Area Designation",null,null,null,"Third-party verification that the area is currently designated by HUD or Rural Development as an Empowerment Zone, a Renewal or Enterprise Community or a Neighborhood Revitalization Strategy Area; and"]
["           6J2 Map of Designated Area",null,null,null,"Map clearly showing the Project site is located in the designated area"]
[null," ",null,null,"If the Project is part of a municipal community revitalization plan, submit"]
["           6J3 Community Revitalization Plan",null,null,null,"Complete copy of the community revitalization plan;"]
["           6J4 Municipal Vote\n",null,null,null,"Copy of the resolution or vote of the governing body of the municipality in which the project is located formally adopting the plan;"]
["           6J5 Map of Target Area\n",null,null,null,"Map of the targeted area clearly showing the Project site is located in the targeted area; and"]
["           6J6 Letter From Municipal Official\n\n\n\n\n\n\n\n\n",null,null,null,"Letter from the appropriate municipal official or body which:\n\n1) Describes the process of developing the plan, including the \n      planning effort and public input,\n2) Confirms that the plan is still in effect,\n3) Confirms the project site is located in the targeted area, and\n4) Confirms the project is part of current and ongoing revitalization \n      efforts identified in the plan because it is a specifically identified \n      goal or action or contributes to the goal of rehabilitating or \n      developing housing, including multi-family rental housing"]
["           6J7 Preservation/Diversity Bonus\n",null,null,null,"Check Preservation Set-aside on Project Information Tab or complete the Project Income Tab with the appropriate number of market rate units","up to 3"]
["6K - Smart Growth",null,null,null,"For the purposes in this category all maps used to demonstrate acceptable distances must  be generated by readily available internet services or commercial software, preferably Mapquest, Google Maps (free to user version), MSN Livesearch or Google Earth (subscription service), that clearly shows:"]
[null,null,null,null,"1) the specific address for the entrance to the Project, (Point A) and the designated destinations as described below (Point B);\n2) the distance between Point A and Point B in miles or fractions thereof and\n3) the exact route from Point A to Point B used in determining the distance which must be a Safe Walking Distance and should not cut across parking lots."]
[null,null,null,null,"For Fixed-Route Public Transportation, submit",5]
["           6K1 Fixed Route Schedule and Map",null,null,null,"The schedule and map for the Fixed-route Public Transportation; and a map from the entrance to the Project, (Point A) to the designated pick-up location for the Fixed-Route Public Transportation (Point B)"]
[null,null,null,null,"For Demand Response Transportation, submit",5]
["          6K2 Demand Response",null,null,null,"The schedule for the Demand Response Transportation service, a brochure, letter or other documentation from the Demand Response Transportation service specifically identifying the eligibility criteria for the Demand Response Transportation service, and a letter from the Demand Response Transportation service confirming that it will provide services to the Project and that all residents of the Project will be served. "]
[null,null,null,null,"For proximity to at least 3 important destinations, submit","up to 5"]
["           6K3 Maps to Each Destination",null,null,null,"A Map for each destination from the entrance to the Project, (Point A) to each destination (Point B)"]
[3,null,null,null,"If relying on a destination that is not identified as destination important to daily living in the Qualified Allocation Plan, then submit a detailed explanation justifying why the destination is important to the daily living of the residents of the project"]
["6L -  Readiness\n                ",null,null,null,"If the Project (and any Related Development) requires municipal land use approvals, submit:","up to 10"]
["\n\n           6L1 Confirmation of Municipal Approvals",null,null,null,"1) A legal opinion, certification from a design professional or letter from the appropriate municipal official or body (such as a planning board or planning director or other official or body with authority on land use matters) confirming that (1) the Project (and any Related Development) has all necessary municipal approvals, (2) the type of project approved (elderly, family or other), (3) the total number of units by bedroom-type, (4) the expiration date of the approvals/the approvals are in effect, (5) all appeal periods have expired and (6) no appeals have been filed or any appeals filed have been fully resolved; and"]
["           6L2 Municipal Approvals",null,null,null,"2) A complete copy of all municipal approvals"]
["\n           6L3 Confirmation of No Municipal \n           Approvals Required",null,null,null,"If no municipal land use approval are required for the Project (and any Related Development), submit a legal opinion, certification from a design professional or letter from the appropriate municipal official or body (such as a planning board or planning director or other official or body with authority on land use matters) confirming that no municipal land use approvals are required for the project (and any Related Development) and explaining why no approvals are required"]
[null,null,null,null,"If the Project (and any Related Development) requires State land use approvals (such as site plan, subdivision, stormwater or wetlands approvals), submit:"]
["           6L4 Confirmation of State Approvals",null,null,null,"1) A legal opinion or certification from a design professional confirming that (1) the Project (and any Related Development) has all necessary State approvals, (2) the expiration date of the approvals/the approvals are in effect, (3) all appeal periods have expired and (4) no appeals have been filed or any appeals filed have been fully resolved; and"]
["           6L5 Copy of all State Approvals",null,null,null,"2) A complete copy of all State approvals"]
["\n           6L6 Confirmation of No State \n           Approvals Required",null,null,null,"If no State approvals are required, submit a legal opinion or certification from a design professional confirming that no State approvals are required for the project (and any Related Development) and explaining why no approvals are required"]
["\n6M - Development Capacity\n\n\n\n"," "," "," ","No submission requirement if the Applicant or any Principal or Affiliate of either previously completed the development of multifamily rental housing funded by MaineHousing.  MaineHousing will rely on its own records to assess experience. ","up to 5"]
["          6M Non-MaineHousing \n          Development Certification",null,null,null,"If the Applicant or any Principal or Affiliates of either has no experience developing multifamily rental housing funded by MaineHousing, submit"]
[null," ",null," ","A description of all LIHTC Projects completed by Applicant or any Principal or Affiliate of either, including the name, location, number of units and Placed In Service date for each LIHTC Project, and an explanation of the relationship between the owner of each LIHTC Project and the Applicant or any Principal or Affiliate of either."]
[null," ",null," ","A description of all multifamily rental housing completed by Applicant or any Principal or Affiliate of either, including the name, location, number of units and completion date for each multifamily rental housing project, and an explanation of the relationship between the owner of each multifamily rental housing project and the Applicant or any Principal or Affiliate of either."]
[null," ",null," ","A description of all Affordable Housing managed by Applicant or any Principal or Affiliate of either, including the name, location, number of units and the type of Affordable Housing for each project, and an explanation of the relationship between the manager of the Affordable Housing and the Applicant or any Principal or Affiliate of either."]
["\n"," ",null," ","A copy of the executed contract with a qualified consultant.  If the consultant has not developed and completed any LIHTC Projects in the State, then also include a description of all LIHTC Projects completed by the consultant, including the name, location, number of units and Placed In Service date for each LIHTC Project."]
["\n6N - Owner Performance","N/A","N/A"," ","No submission requirement.  MaineHousing will rely on its records to determine the experience and success of the applicant, its Principals and affiliates."," up to -5"]
["6O - Management Experience"]
["\n           6O1 Management Agreement"," ",null," ","Commitment from or agreement with the proposed management company","up to 2"]
["           6O2 Staff Resumes"," ",null," ","Resumes of all staff of the management company that will be involved in the management of the Project, including a description of each staff person’s experience managing LIHTC projects"]
[null," ",null," ","Description of all LIHTC Projects that the management company currently manages or plans to manage, including the name, location and number of units in each LIHTC Project, and the resumes of all staff of the management company with low-income housing tax credit training in the last 3 years."]
["           6O3 LIHTC Training Certification(s)"," ",null," ","Most recent certificates or other evidence of low-income housing tax credit training by the staff of the management company that will be involved in the management of the Project"]
["\n6P - Management Performance","N/A","N/A"," ","No submission requirement.  MaineHousing will rely on its records to determine the experience and success of management companies  with properties in MaineHousing's portfolio","up to -3"]
[null,null,null,null,null,"Total Score",{"$f":"SUM(G1:G60)","v":0},{"$f":"SUM(H1:H60)","v":0}]
["6Q - Tie-Breaker\n\n           6Q Tenant Ownership Plan",null,null,null,"Narrative describing how the transfer to the residents will occur, the price or process for determining the purchase price, what financial assistance will be available for the residents and how the affordability will be maintained.  ","Secondary Tie-breaker after use of MH resources"]

{"sheet":"Below Mrk Funding & Acq Cost","index":6,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[5,0,5,8],[31,0,31,8]]}
["MaineHousing",null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
["Project Name:",null,{"$f":"'MH Underwriting'!E1","v":"Project Name"}]
["Location:",null,{"$f":"'MH Underwriting'!E2","v":"Town"}]
[]
["Below Market Capital"]
[]
[null,null,null,null,"$100,000 up to 3% = 1 pt"]
[null,null,null,null,"> 3% up to 6% = 2 pts"]
[null,null,null,null,"> 6% up to 9% = 3 pts"]
[null,null,null,null,"> 9% up to 12% = 4 pts"]
[null,null,null,null,"> 12% up to 15% = 5 pts"]
[null,null,null,null,"> 15% = 6 pts"]
[]
["NPV of Sources"]
[]
["Below Mrk Amortizing Loans",null,null,null,null,null,null,null,{"$f":"'NPV-PV calculations'!E632","v":0}]
["Below Mrk Accruing Loans",null,null,null,null,null,null,null,{"$f":"'NPV-PV calculations'!H24+'NPV-PV calculations'!K24","v":0}]
["0% Deferred Loans",null,null,null,null,null,null,null,{"$f":"'NPV-PV calculations'!H632+'NPV-PV calculations'!K632","v":0}]
["Grants",null,null,null,null,null,null,null,{"$f":"Sources!C15+Sources!C51","v":0}]
[]
["Total",null,null,null,null,null,null,null,{"$f":"SUM(I15:I21)","v":0}]
[]
["Total Project Costs",null,null,null,null,null,null,null,{"$f":"'TDC per Unit'!F39+'TDC per Unit'!F36","v":0}]
[]
[null,null,"Below Market Capital %",null,null,{"$f":"IF(I24=0,0,I22/I24)","v":0}]
[]
[null,null,null,null,"Points",{"$f":"IF(I22<100000,0,IF(F26>0.03,IF(F26>0.06,IF(F26>0.09,IF(F26>0.12,IF(F26>0.15,6,5),4),3),2),1))","v":0}]
[]
[]
[]
["Acquisition Cost"]
[]
[null,null,null,null,"0 to 1% = 5 pts",null,null,{"$f":"SUM(G42:G44)","v":7500},{"$f":"H34*0.01","v":75}]
[null,null,null,null,"> 1% to 20% = 4 pts",null,null,{"$f":"H34","v":7500},{"$f":"H35*0.25","v":1875}]
[null,null,null,null,"> 20% to 40% = 3 pts",null,null,{"$f":"H35","v":7500},{"$f":"H36*0.5","v":3750}]
[null,null,null,null,"> 40% to 60% = 2 pts",null,null,{"$f":"H36","v":7500},{"$f":"H37*0.75","v":5625}]
[null,null,null,null,"> 60% to 80% = 1 pt",null,null,{"$f":"H37","v":7500}]
[]
["Per unit Benchmarks"]
[]
["New Construction",null,null,7500,null,null,{"$f":"IF($D$47=A42,D42,0)","v":7500}]
["Acquisition/Rehab",null,null,60500,null,null,{"$f":"IF($D$47=A43,D43,0)","v":0}]
["Adaptive Reuse",null,null,10500,null,null,{"$f":"IF($D$47=A44,D44,0)","v":0}]
[]
[]
["Project Type",null,null,{"$f":"IF('TDC per Unit'!I15>0, \"Adaptive Reuse\",IF('TDC per Unit'!I17>0,\"Acquisition/Rehab\",\"New Construction\"))","v":"New Construction"},null,"Cost per Unit",null,null,{"$f":"IF(D49=0,0,D48/D49)","v":0}]
["Acquisition Cost",null,null,{"$f":"'Tax Credit Calc'!D89+'Tax Credit Calc'!D90+'Tax Credit Calc'!D93","v":0}]
["Number of Units",null,null,{"$f":"'TDC per Unit'!F40","v":0},null,"Benchmark Comparison",null,null,{"$f":"I47/SUM(G42:G44)","v":0}]
[]
[null,null,null,null,"Points",{"$f":"IF(D49=0,0,IF(I49<=1%,5,IF(I49<=20%,4,IF(I49<=40%,3,IF(I49<=60%,2,IF(I49<=80%,1,0))))))","v":0}]

{"sheet":"Applicant Information","index":7,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,9,25,11],[13,10,13,12],[13,4,13,6],[15,4,15,7],[3,4,3,12],[5,6,5,8],[7,4,7,12],[9,4,9,12],[11,4,11,12],[31,1,31,3],[31,7,31,12],[31,4,31,5],[32,1,32,3],[33,1,33,3],[34,1,34,3],[32,4,32,5],[33,4,33,5],[34,4,34,5],[32,7,32,12],[33,7,33,12],[34,7,34,12],[64,11,64,12],[58,11,58,12],[54,11,54,12],[56,11,56,12],[38,3,42,12],[50,11,50,12],[52,11,52,12],[48,11,48,12],[46,11,46,12],[46,4,46,5],[47,4,47,5],[48,4,48,5],[59,4,59,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[54,4,54,5],[55,4,55,5],[56,4,56,5],[57,4,57,5],[58,4,58,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[53,4,53,5],[64,6,64,7],[44,4,44,5],[44,6,44,7],[64,4,64,5],[46,6,46,7],[47,6,47,7],[48,6,48,7],[49,6,49,7],[50,6,50,7],[51,6,51,7],[52,6,52,7],[53,6,53,7],[54,6,54,7],[55,6,55,7],[56,6,56,7],[57,6,57,7],[44,8,44,10],[44,11,44,12],[61,6,61,7],[62,6,62,7],[63,6,63,7],[58,6,58,7],[59,6,59,7],[60,6,60,7],[60,11,60,12],[62,11,62,12],[54,8,54,10],[52,8,52,10],[50,8,50,10],[48,8,48,10],[46,8,46,10],[64,8,64,10],[62,8,62,10],[60,8,60,10],[58,8,58,10],[56,8,56,10]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
["APPLICANT INFORMATION"]
[null,"Name of Applicant",null,null,"Name of Partnership"]
[]
[null,"Taxpayer ID Number or Social Security Number"]
[]
[null,"Contact Person & Title"]
[]
[null,"Mailing Address"]
[]
[]
[]
[null,"Telephone Number",null,null,null,null,null,null,null,"FAX Number"]
[]
[null,"Email Address"]
[]
[null,null,null,null,"Drop Down Menus"]
[null,null,null,null,"Limited Partnership"]
[null,null,null,null,"Qualified Non-Profit"]
[null,null,null,null,"Limited Liability Corp."]
[null,null,null,null,"Corporation"]
[null,null,null,null,"Partnership",null,null,null,null,"Existing or To Be Formed"]
[null,null,null,null,"Bond for Deed",null,null,null,null,"Existing"]
[null,null,null,null,"Individual",null,null,null,null,"To Be Formed"]
[null,"Form/Type of Ownership",null,null,"Limited Partnership",null,null,null,null,"Existing or To Be Formed"]
[]
[]
[]
[null,"Please Provide Detail for Proposed Owner Entity:",null,null,null,null,"Note:  to get 0.01%, type 0.01"]
[null,"Name of Participants",null,null,"Position",null,"% Interest","Address"]
[]
[]
[]
[]
[null,"Identity of Interest:",null,null,"[explain relationship between partners or principals in the ownership entity, any"]
[null,null,null,null,"relationship between the owner and seller, the owner and contractor, the owner"]
[null,null,null,null,"and management company, etc.]"]
[]
[]
[]
[]
[]
[null,"Development Team (please complete where applicable)"]
[null,null,null,null,"Entity Name",null,"Contact Name",null,"Email",null,null,"Telephone"]
[]
[null,"Project Developer"]
[]
[null,"Architect"]
[]
[null,"Attorney"]
[]
[null,"Accountant"]
[]
[null,"Tax Professional"]
[]
[null,"General Contractor"]
[]
[null,"Construction Lender"]
[]
[null,"Development Consultant"]
[]
[null,"Service Provider"]
[]
[null,"Management Agent"]

{"sheet":"Conflict of Interest","index":8,"n_rows":42,"n_cols":13,"rows_kept":42,"cut":false,"hidden":true,"merged":[[26,0,39,12],[40,0,40,12],[42,0,98,12],[0,0,0,12],[1,0,1,12],[2,0,2,12],[3,0,3,12],[15,0,15,12],[22,0,22,11]]}
["APPLICANT CONFLICT OF INTEREST DISCLOSURE FORM\n"]
["To ensure that we maintain the continued confidence of Maine people and our partners in carrying out our mission of providing affordable housing, our employees and commissioners and former employees and commissioners must avoid situations which are, or appear to be, at odds with their responsibility to MaineHousing.  These situations can include obligations or commitments to other organizations or individuals or personal or financial relationships or interests.  "]
["Maine law and, when federal funding is involved, federal regulations govern conflicts of interest.  In general, these laws prohibit MaineHousing employees and commissioners from working on transactions with applicants with whom they have financial, business, professional, or personal relationships or other ties.  In addition, these laws prohibit former MaineHousing employees and commissioners from working on certain transactions for up to two years after leaving MaineHousing."]
["To help ensure the continuing integrity of MaineHousing’s business and compliance with these laws, applicants for loans or certain other assistance under MaineHousing’s programs must disclose any financial, business, professional, civic, charitable, family (or other personal) relationships, associations or connections that the applicant, its affiliates, employees of applicant who may work on the MaineHousing project, or any parties the applicant intends to hire to work on the MaineHousing project (whether employees, contractors or consultants) may currently have with MaineHousing or any MaineHousing employee or commissioner or may have had within the past two years.  An applicant and its affiliates include:"]
["▪    if the applicant is one or more individuals, all individuals;"]
["▪    if the applicant is a business or nonprofit entity, that entity; "]
["▪    the officers and board members of the applicant;"]
["▪    employees of the applicant with decision-making authority, including an executive director, manager or someone"]
["      in a similar position;"]
["▪    if the applicant is a business corporation, any shareholder with a controlling interest;"]
["▪    if the applicant is a partnership, the applicant’s partners;"]
["▪    any other business partner or associate of the applicant involved in this MaineHousing project;"]
["▪    if the applicant is a limited liability company, the members and managers;"]
["▪    a family member (including husband, wife, child, brother, sister) or other person in a personal relationship;"]
[" "]
["If you are unsure whether a relationship, association, or connection you have may constitute a conflict of interest, please consult with MaineHousing’s Manager of Internal Audit.  "]
[" ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
["To the best of your knowledge:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yes/No drop down"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["1. Does the Applicant, any Principal or any Affiliate of either, or anyone who will be paid for work on the program have business ties, familial relationships, or other close personal relationships with a current MaineHousing employee or commissioner or with anyone who was a MaineHousing employee or commissioner within the past two years?",null,null,null,null,null,null,null,null,null,null,null,"Yes/No drop down"]
[]
["PLEASE NOTE:  If you answered yes to any of the above questions, please describe below."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Continue on next page if needed"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M17","v":"Project Name"}]

{"sheet":"Tax Credit Compliance","index":9,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":true,"merged":[[1,0,1,10],[35,0,64,10]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
["Tax Credit Experience Certification"]
[]
[]
["Select one of the three options below by choosing "]
["yes or no from the drop down menues"]
[]
[]
["Yes/No"]
["Yes"]
["No"]
["Yes/No",null,"The applicant and/or affiliates of the applicant have prior experience with Qualified Low Income Housing Projects:"]
[null,null,"1.  None of which have been declared in default in the last five years, and."]
[null,null,"2.  (a) has not been issued an IRS Form 8823 in the last three years or (b) has been  "]
[null,null,"issued an IRS Form 8823 in the last three years, but was subsequently reported as "]
[null,null,"\"noncompliance corrected\" within the specified time period for correction, and "]
[null,null,"3.  Has not had an IRS audit finding resulting in a recapture event in the last three years."]
[]
[]
["Yes/No",null,"The applicant and/or affiliates of the applicant have prior experience with Qualified Low Income Housing Projects:"]
[null,null,"1.  One or more of which have been declared in default in the last five years, or"]
[null,null,"2.  Has been issued an IRS Form 8823 in the last three years that was not  subsequently "]
[null,null,"reported as \"noncompliance corrected\" within the specified time period for correction, or"]
[null,null,"3.   Has had an IRS audit finding resulting in a recapture event in the last three years."]
[null,null,"If yes to any of these three statements, please provide the details of the event(s) below, including date(s) "]
[null,null,"of the occurance(s), state(s) in which the action(s) took place, the specific circumstances that caused the "]
[null,null,"event(s), and whether the situation(s) is/are ongoing or the details of the final resolution(s) by the state(s)."]
[]
[]
["Yes/No",null,"The applicant and/or affiliates of the applicant does not have prior experience with Qualified Low Income Housing Projects."]

{"sheet":"Project Information","index":10,"n_rows":128,"n_cols":20,"rows_kept":128,"cut":false,"hidden":false,"merged":[[35,9,35,10],[39,9,39,10],[103,9,103,10],[3,3,3,7],[5,3,5,8],[7,3,7,5],[9,8,9,10],[33,1,33,10],[32,2,32,9],[49,10,49,11],[37,2,37,9],[45,9,45,10],[70,5,70,6],[72,5,72,6],[1,17,1,18],[3,11,3,12],[31,2,31,9],[9,3,9,5],[11,4,11,9],[13,4,13,9],[15,4,15,9],[30,9,30,10],[17,4,17,6],[25,3,25,8],[109,9,109,10],[49,3,49,5],[129,2,129,9],[112,2,112,11],[107,2,107,11],[114,7,117,11],[119,7,122,12],[99,6,99,7],[89,4,89,7],[124,9,124,10],[97,4,97,6],[60,1,60,11],[78,4,78,5],[80,4,80,5],[104,9,104,10],[105,9,105,10]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangor HMFA"]
["PROJECT/BUILDING INFORMATION"]
[null,"Name of Project",null,"Project Name",null,null,null,null,"Is this for Tax-exempt debt?",null,null,"Yes/No Drop Down",null,null,null,null,"Bangor",null,null,"Kenduskeag"]
[]
[null,"Address",null,null,null,null,null,null,null,{"$f":"IF(L6=\"Yes\",\"State LIHTC?\",\"\")","v":""},null,null,null,null,null,null,"Brewer",null,null,"Milford"]
[]
[null,"Municipality",null,"Town",null,null,null,null,"Per unit Subsidy cap is ",{"$f":"IF(D10=\"\",0,IF(AND(L4=\"Yes\",L6=\"\"),IF('Tax Credit Calculations'!D6=\"No\",IF(OR(D10=\"York\",D10=\"Cumberland\",D10=\"Sagadahoc\"),118000,IF(OR(D10=\"Androscoggin\",D10=\"Hancock\",D10=\"Kennebec\",D10=\"Knox\",D10=\"Lincoln\",R18=\"Bangor HMFA\"),142000,160000)),IF(OR(D10=\"York\",D10=\"Cumberland\",D10=\"Sagadahoc\"),88000,IF(OR(D10=\"Androscoggin\",D10=\"Hancock\",D10=\"Kennebec\",D10=\"Knox\",D10=\"Lincoln\",R18=\"Bangor HMFA\"),118000,142000))),IF(OR(D10=\"York\",D10=\"Cumberland\",D10=\"Sagadahoc\"),65000,IF(OR(D10=\"Androscoggin\",D10=\"Hancock\",D10=\"Kennebec\",D10=\"Knox\",D10=\"Lincoln\",R18=\"Bangor HMFA\"),70000,75000))))","v":0},null,"Project Subsidy cap is ",{"$f":"IF(AND(L4=\"Yes\",L6=\"\"),IF(J8*'Tax Credit Calculations'!W31<=6000000,J8*'Tax Credit Calculations'!W31,6000000),IF(J8*'Tax Credit Calculations'!W31<=3000000,J8*'Tax Credit Calculations'!W31,3000000))","v":0},null,null,null,"Eddington",null,null,"Old Town"]
[]
[null,"County  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenburn",null,null,"Orono"]
[]
[null,"Chief Elected Official/Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hampden",null,null,"Orrington"]
[]
[null,null,"Mailing Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hermon",null,null,"Penobscot Indian Reservation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holden",null,null,"Veazie"]
[]
[null,null,"Telephone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D8=Q4,D8=Q6,D8=Q8,D8=Q10,D8=Q12,D8=Q14,D8=Q16,D8=T4,D8=T6,D8=T8,D8=T10,D8=T12,D8=T14,D8=T16),R2,\"\")","v":""}]
[]
[null,null,null,null,"Acquisition/Rehab",null,null,null,null,null,{"$f":"IF(D$26=E20,1,0)","v":0},{"$f":"IF(K20=0,0,IF(I28=0,0,1))","v":0}]
[null,null,null,null,"Acquisition/Rehab With New Construction",null,null,null,null,null,0,{"$f":"IF(K21=0,0,IF(OR(D28=0,I28=0),1,0))","v":0}]
[null,null,null,null,"Acquisition/Rehab With Adaptive Reuse/Conversion",null,null,null,null,null,0,{"$f":"IF(K22=0,0,IF(OR(D28=0,I28=0),1,0))","v":0}]
[null,null,null,null,"Adaptive Reuse/Conversion",null,null,null,null,null,0,{"$f":"IF(K23=0,0,IF(I28=0,0,1))","v":0}]
[null,null,null,null,"Adaptive Reuse/Conversion with New Construction",null,null,null,null,null,0,{"$f":"IF(K24=0,0,IF(OR(D28=0,I28=0),1,0))","v":0}]
[null,null,null,null,"New Construction",null,null,null,null,null,1,{"$f":"IF(K25=0,0,IF(D28=0,0,1))","v":0}]
[null,"Nature of Project",null,"New Construction",null,null,null,null,null,"This is a drop down menu"]
[]
[null,null,null,null,{"$f":"IF(D26=\"Acquisition/Rehab With Adaptive Reuse/Conversion\",\"Number of Rehab Units\",\"Number of Units in Existing Structures\")","v":"Number of Units in Existing Structures"},null,null,null,null,{"$f":"IF(D26=\"Acquisition/Rehab With Adaptive Reuse/Conversion\",\"Number of New Units\",\"Number of Units of N/C\")","v":"Number of Units of N/C"}]
[]
[]
[null,"Does the project include at least 1 on-site parking space for each unit in the proposed development? ",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null,null,"If no, please describe in detail what parking arrangements are planned?  For example, less than 1:1 parking or off-site parking such as surface parking being developed in conjunction with the project or leasing spaces in existing lots or garages, etc."]
[]
[null,{"$f":"IF(D28+I28=0,\"\",IF(SUM(L20:L25)=0,\"\",\"WARNING:  NUMBER OF UNITS INCONSISTENT WITH DROP DOWN MENU\"))","v":""}]
[]
[null,"Will any off-site improvements (e.g. public roads, sidewalks, water/sewer, etc.) be necessary?",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null,null,"If yes, please describe?"]
[]
[]
[null,"Are buildings being acquired from a related party?",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[]
[null,"Is the site within an historic district or is the building on "]
[null,null,null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,"No"]
[null,"or eligible for placement on the National Historic Register?",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[]
[null,null,null,"  "]
[null,null,null,"  "]
[null,"Type of Request:",null,{"$f":"IF(L4=\"Yes\",\"With Federal subsidies\",\"Without Federal subsidies\")","v":"Without Federal subsidies"},null,null,"Acquisition requires 10-year waiver ? ",null,null,null,"Yes/No Drop Down"]
[]
[null,"All Benefit Pledges will be set forth in a document to be recorded in the local Registry of Deeds."]
[]
[null,"MINIMUM SET-ASIDE"]
[null,"Section 42 requires a MINIMUM SET-ASIDE ELECTION.  Select only one of the following"]
[]
[null,"This is a drop down menu"]
[null,"20% of the units will be available to and occupied by households at or below 50% of the area median income"]
[null,"Income Averaging with 80% AMI tenants included (discuss in more detail with MaineHousing before making this election)"]
[null,"40% of the units will be available to and occupied by households with incomes at or below 60% of the area median income"]
[null,"40% of the units will be available to and occupied by households with incomes at or below 60% of the area median income"]
[]
[null,"TENANT POPULATION"]
[null,"This will be used when reviewing Selection Criteria for applicants to the 9% LIHTC round."]
[]
[null,null,null,null,null,null,null,null,null,"Age limitation",null,"Elderly Definition"]
[null,null,null,null,null,null,null,null,null,"55+ or 62+",null,"HUD or RD"]
[null,null,null,null,null,null,null,null,null,"55+",null,"HUD"]
[null,null,null,null,null,null,null,null,null,"62+",null,"RD"]
[]
[null,"Property will be restricted to elderly tenants",null,null,null,"Yes/No Drop Down",null,{"$f":"IF(F71=\"Yes\",\"Select applicable limits\",\"\")","v":""}]
[]
[null,"Property will be for families",null,null,null,"Yes/No Drop Down"]
[]
[]
[null,"SET-ASIDES 9% LIHTC Round (Not applicable for Tax-exempt bond financed projects)"]
[null,"Check one or more of the folowing set-asides in which you wish to participate."]
[]
[null,"Non-profit Set-aside.",null,null,"Yes/No Drop Down"]
[]
[null,"Preservation Set-aside.",null,null,"Yes/No Drop Down"]
[]
[]
[null,null,null,null,"Low Rise"]
[null,null,null,null,"2-3 story walk-up"]
[null,null,null,null,"Garden"]
[null,null,null,null,"Row/Townhouse"]
[null,null,null,null,"Detached, Semi-Detached, Single Family"]
[null,null,null,null,"High Rise (elevator)"]
[null,"Structure Type",null,null,null,null,null,null,"This is a drop down menu"]
[]
[null,null,null,null,"This is a drop down menu"]
[null,null,null,null,"Bond for Deed"]
[null,null,null,null,"Deed"]
[null,null,null,null,"Purchase & Sale Agreement"]
[null,null,null,null,"Option Agreement"]
[null,null,null,null,"Capital Lease Agreement"]
[null,"Site Control:",null,null,"This is a drop down menu",null,null,null,null,"(Expiration Date, if applicable)"]
[]
[null,null,null,null,"Date of Purchase",null,null,null,"Purchase Price"]
[]
[null,"Age of Building (approx.)",null,null,null,"Years"]
[]
[null,"Is the building owner-occupied?",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null,"Does any portion of the building include commercial space?",null,null,null,null,null,null,null,"Yes/No Drop Down",null,{"$f":"IF(J105=\"Yes\",\"How Many?\",\"\")","v":""},{"$f":"IF(J105=\"Yes\",\"\",\"N/A\")","v":"N/A"}]
[null,"Are there any restrictive convenants, easements or conditions attached to the property?",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null,"   If yes, list and attach documents (if available)"]
[]
[]
[null,"Does this project involve any relocation of tenants, whether temporary or permanent?",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null,"If yes, please describe the proposed relocation assistance to be provided (note: MaineHousing or the Federal Relocation Policy will need to be followed):"]
[]
[]
[]
[null,"How many buildings will be acquired for the project?",null,null,null,null,null,"For each building that is being acquired, complete the information on the following tab of this application"]
[]
[null,"Number of Stories"]
[]
[null,"Number of existing parking spaces"]
[null,null,null,null,null,null,null,"Attach a Current and Proposed Rent Roll.  Samples are included, but these forms are not required so long as the submission includes all the data indentified on the samples"]
[null,"Number of existing market rental units?"]
[]
[null,"Number of existing low income rental units?"]
[]
[null,"Are any of these low-income rental units likely to be converted to non-low income occupancy",null,null,null,null,null,null,null,"Yes/No Drop Down"]
[null," if the Low Income Housing Tax Credit is not made available?"]
[]
[null,null,"If yes, please describe how and why:"]

{"sheet":"Additional Prj Information","index":11,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[[8,2,8,3],[8,5,8,6],[8,8,8,9],[9,2,9,3],[9,5,9,6],[9,8,9,9],[12,2,12,3],[12,5,12,6],[12,8,12,9],[10,2,10,3],[10,5,10,6],[10,8,10,9],[11,2,11,3],[11,5,11,6],[11,8,11,9]]}
["MaineHousing",null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[]
[null,null,"For each building that is being acquired, complete the following information"]
[]
[null,null,"Address of Bldg",null,"Date last","Date of most",null,"Proposed","# Years between"]
[null,null,"Street #/Map Lot",null,"placed","recent non-qualified",null,"Acquire","original date placed"]
[null,"Bldg #",null,null,"in service","sub improvement*",null,"Date","in service and acq"]
[null,1]
[null,{"$f":"B9+1","v":2}]
[null,{"$f":"B10+1","v":3}]
[null,{"$f":"B11+1","v":4}]
[null,{"$f":"B12+1","v":5}]
[null,null,"* Defined at Section 42(d)(2)"]
[]
["Insert as many lines as necessary"]

{"sheet":"Building Summary","index":12,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,0,2,9],[4,0,4,9]]}
["MaineHousing",null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
["Building Tabulations"]
[]
["Note:  When completing this form, it will be necessary for the architect identified on the Applicant Information tab to provide you with this information on a building by building basis from the plans that they are preparing.   You may print the next page and provide it (or e-mail it) to the Architect for them to complete.  \n\nUse this page for the aggregate the totals from each of the buildings in the project submitted by the Architect.\n"]
[]
[]
[null,"Number of Building Tabulation Sheets"]
[]
[null,"Number of"]
[null,"Building (s)",null,null,null,"Total # Units"]
[]
[]
[null,"Total Dwellings",null,null,null,null,"sq. ft."]
[]
[null,"Tenant Storage",null,null,null,null,"sq. ft."]
[]
[null,"Office",null,null,null,null,"sq. ft."]
[]
[null,"Social Area",null,null,null,null,"sq. ft."]
[]
[null,"Community Laundry",null,null,null,null,"sq. ft."]
[]
[null,"Community Kitchen",null,null,null,null,"sq. ft."]
[]
[null,"Community Bathroom(s)",null,null,null,null,"sq. ft."]
[]
[null,"Project Storage",null,null,null,null,"sq. ft."]
[]
[null,"Project Maintenance",null,null,null,null,"sq. ft."]
[]
[null,"Circulation",null,null,null,null,"sq. ft."]
[]
[null,"Other (Describe)",null,null,null,null,"sq. ft."]
[]
[null,"Total",null,null,null,{"$f":"F14+F16+F18+F20+F22+F24+F26+F28+F30+F32+F34","v":0},"sq. ft."]

{"sheet":"Building Tabulations","index":13,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":true,"merged":[[48,2,48,3],[3,0,3,9],[5,0,5,9],[8,9,10,9],[36,7,36,9],[40,0,40,9],[41,0,41,9]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[]
["Building Tabulations"]
[]
["Note:  Repeat this page for each building in the project"]
[]
[]
[null,null,null,null,null,null,null,null,null,"This is a drop down menu"]
["Building #",null,null,"Total # Units"]
[]
[null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,"No"]
["Are all the units in this building identical in square footage and configuration?",null,null,null,null,null,null,null,null,"No"]
[{"$f":"IF(J14=\"No\", \"Complete the unit tabulations below\",\"\")","v":"Complete the unit tabulations below"}]
[]
[null,"Total Dwellings",null,null,null,null,"sq. ft."]
[]
[null,"Tenant Storage",null,null,null,null,"sq. ft."]
[]
[null,"Office",null,null,null,null,"sq. ft."]
[]
[null,"Social Area",null,null,null,null,"sq. ft."]
[]
[null,"Community Laundry",null,null,null,null,"sq. ft."]
[]
[null,"Community Kitchen",null,null,null,null,"sq. ft."]
[]
[null,"Community Bathroom(s)",null,null,null,null,"sq. ft."]
[]
[null,"Project Storage",null,null,null,null,"sq. ft."]
[]
[null,"Project Maintenance",null,null,null,null,"sq. ft."]
[]
[null,"Circulation",null,null,null,null,"sq. ft."]
[]
[null,"Other (Describe)",null,null,null,null,207]
[]
[null,"Total",null,null,null,{"$f":"F17+F19+F21+F23+F25+F27+F29+F31+F33+F35+F37","v":0},"sq. ft."]
[]
[]
["Unit Tabulations"]
[]
[{"$f":"IF(J14=\"yes\",\"Unit Tabulation is unnecessary since unit sq ft = Total Dwellings / # of units\",\"Note:  add as many lines as necessary to identify all the unit types in the building\")","v":"Note:  add as many lines as necessary to identify all the unit types in the building"}]
[]
[]
["Building #",{"$f":"B10","v":0},null,"Total # Units",{"$f":"E10","v":0}]
[]
[null,null,"Unit Type",null,null,"Total \n# Units",null,"Unit\nSq. Ft.",null,"Total Res.\nSq. Ft."]
[]
[null,"Type",{"$f":"C50+1","v":1},null,null,null,null,null,null,{"$f":"F51*H51","v":0}]
[null,"Type",2,null,null,null,null,null,null,{"$f":"F52*H52","v":0}]
[null,"Type",3,null,null,null,null,null,null,0]
[null,"Type",4,null,null,null,null,null,null,0]
[null,"Type",5,null,null,null,null,null,null,0]
[null,"Type",6,null,null,null,null,null,null,0]
[null,"Type",7,null,null,null,null,null,null,0]
[null,"Type",8,null,null,null,null,null,null,0]
[null,"Type",9,null,null,null,null,null,null,0]
[]
[null,"TOTALS",null,null,null,{"$f":"SUM(F50:F60)","v":0},null,null,null,{"$f":"SUM(J50:J60)","v":0}]

{"sheet":"Current Rent Roll","index":14,"n_rows":137,"n_cols":19,"rows_kept":137,"cut":false,"hidden":true,"merged":[[136,5,136,11],[122,3,122,5],[122,17,122,18],[130,5,130,11],[132,5,132,11],[133,5,133,11],[135,5,135,11],[119,3,119,5],[119,17,119,18],[120,3,120,5],[120,17,120,18],[121,3,121,5],[121,17,121,18],[116,3,116,5],[116,17,116,18],[117,3,117,5],[117,17,117,18],[118,3,118,5],[118,17,118,18],[113,3,113,5],[113,17,113,18],[114,3,114,5],[114,17,114,18],[115,3,115,5],[115,17,115,18],[110,3,110,5],[110,17,110,18],[111,3,111,5],[111,17,111,18],[112,3,112,5],[112,17,112,18],[107,3,107,5],[107,17,107,18],[108,3,108,5],[108,17,108,18],[109,3,109,5],[109,17,109,18],[91,3,91,5],[91,17,91,18],[92,3,92,5],[92,17,92,18],[93,3,93,5],[93,17,93,18],[88,3,88,5],[88,17,88,18],[89,3,89,5],[89,17,89,18],[90,3,90,5],[90,17,90,18],[85,3,85,5],[85,17,85,18],[86,3,86,5],[86,17,86,18],[87,3,87,5],[87,17,87,18],[84,3,84,5],[84,17,84,18],[5,3,5,5],[5,14,5,16],[5,17,5,18],[7,3,7,5],[7,17,7,18]]}
[null,"MaineHousing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,"CURRENT RENT ROLL"]
[null,"This sample form is not required so long as the actual submission includes all data indentified here and includes the certification from the seller"]
[null,"Note:  if using this form, you may add as many lines as necessary, print and provide (or e-mail) to the seller of the property to complete"]
[null,"Apt. #",null,"Tenant Name",null,null,null,"Family\nSize",null,"Gross Annual Income",null,"# of\nBedrooms",null,"Rent","Tenant Receives Rental Assistance?\nYes or No",null,null,"If yes, Decsribe \nType of Assistance*"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(COUNTA(B8:B124)=0,\"\",COUNTA(B8:B124))","v":""},null,"Total # of units",null,null,null,null,null,null,null,null,null,null,null,null,"* Examples:","Section 8 Voucher"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Based Section 8"]
[null,"CERTIFICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RD Rental Assistance"]
[null,"I hereby certify that I have not required any tenant to move except for cause, such as for violation of the lease or local law, during the 12 months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"previous to the date of this Application. I acknowledge that I may be asked to assist in the gathering of employment verification information."]
[]
[null,null,null,null,"Signature of Owner:"]
[]
[]
[null,null,null,null,"Mailing Address:"]
[]
[]
[null,null,null,null,"Building Address:"]

{"sheet":"Proposed Rent Roll","index":15,"n_rows":123,"n_cols":10,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
[null,"MaineHousing",null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,"PROPOSED INCOME TARGETING AND RENTS (Units Must Match Current Rent Roll) "]
[null,"Apt. #",null,"Income Target 50/60/Mkt",null,"Present Rent",null,"Proposed Rent",null,"% Increase > 10%"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(F6=0,H6=0),\"\",IF(H6/F6<1.1,\"\",H6/F6-1))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(F7=0,H7=0),\"\",IF(H7/F7<1.1,\"\",H7/F7-1))","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,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,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(OR(F71=0,H71=0),\"\",IF(H71/F71<1.1,\"\",H71/F71-1))","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,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
[]
[null,{"$f":"IF(COUNTA(B6:B120)=0,\"\",COUNTA(B6:B120))","v":""},null,"Total Rent",null,{"$f":"IF(COUNT(F6:F120)=0,\"\",SUM(F6:F120))","v":""},null,{"$f":"IF(COUNT(H6:H120)=0,\"\",SUM(H6:H120))","v":""},null,{"$f":"IF(F121=\"\",\"\",H121/F121-1)","v":""}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(J123=\"\",\"\",\"# of Units with Substantial Rent Increases\")","v":""},{"$f":"IF(COUNT(J6:J119)=0,\"\",COUNT(J6:J119))","v":""}]

{"sheet":"Project Income & UA","index":16,"n_rows":70,"n_cols":19,"rows_kept":70,"cut":false,"hidden":false,"merged":[[58,6,58,9],[59,6,59,9],[64,6,64,9],[27,4,27,13],[5,5,5,6],[6,5,6,6],[24,5,24,6],[24,7,24,11],[16,5,16,11],[17,6,17,11],[18,6,18,11],[19,6,19,11],[20,6,20,11],[21,6,21,11],[22,7,22,11],[16,13,16,15],[4,5,4,6],[4,7,4,8],[12,7,12,8],[11,5,11,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[8,7,8,8],[9,7,9,8],[10,5,10,6],[10,7,10,8],[11,7,11,8],[1,3,1,15],[13,7,13,8],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[3,9,3,15],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[12,5,12,6],[5,7,5,8],[6,7,6,8],[7,7,7,8]]}
[]
[null,null,null,"Utility Allowance Detail"]
[]
[null,null,null,null,null,null,null,null,null,"BR Size"]
[null,null,null,"Utility/Service",null,"Payee",null,"Type",null,0,1,2,3,4,5,6]
[null,null,null,"Heating"]
[null,null,null,"Hot Water"]
[null,null,null,"Cooking"]
[null,null,null,"Lighting"]
[null,null,null,"Water"]
[null,null,null,"Sewer"]
[null,null,null,"Trash"]
[null,null,null,"Air Conditioning"]
[null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(J6:J13)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"UA Calculation Method",null,null,null,null,null,null,null,"Helpful Links"]
[null,null,null,null,null,null,"LIHTC Allocating Agency Utility Estimate",null,null,null,null,null,null,"MaineHousing Rent Charts"]
[null,null,null,null,null,null,"Energy Consumption Model (Engineer Model)",null,null,null,null,null,null,"LIHTC Allocating Agency Utility Allowance"]
[null,null,null,null,null,null,"UA through Rural Development (RD Assisted Units)"]
[null,null,null,null,null,null,"Section 8 UA through local housing authority (PBV Units)"]
[null,null,null,null,null,null,"HUD Approved UA (project based rental assistance units)"]
[null,null,null,null,null,null,"Other: "]
[]
[null,null,null,null,null,"UA Unit Type: ",null,{"$f":"'Project Information'!E90","v":0}]
[]
[]
[null,null,null,null,"Income"]
[]
[null,null,null,null,"# of BR","AMI","# of Units","LIHTC Rent","LIHTC UA","Collectible","Proposed to Tenant","Monthly","Market Study Rent","Annual",null,null,null,"60% AMI Helper","Monthly Unit Rent in Helper"]
[{"$f":"IF(OR(E31=\"\",F31=\"\",K31=\"\"),100000,(E31*1000)+(IF(F31=\"MKT\",0.9,_xlfn.NUMBERVALUE(LEFT(F31,3)))*1000)+IF(RIGHT(F31,2)=\"LH\",100,IF(RIGHT(F31,2)=\"HH\",101,0))+_xlfn.RANK.EQ(K31,$K$31:$K$54,1))","v":100000},{"$f":"IF(OR(E31=\"\",F31=\"\",K31=\"\"),\"\",_xlfn.RANK.EQ(A31,$A$31:$A$53,0))","v":""},{"$f":"IF(B31=\"\",\"\",ROUND(SUMPRODUCT((B31<=$B$31:$B$53)/COUNTIF($B$31:$B$53,$B$31:$B$53))-1,))","v":""},null,null,null,null,null,{"$f":"IF(E31=\"\",0,IF(F31=\"Mkt\",0,HLOOKUP(E31,$J$5:$P$14,10,FALSE)))","v":0},{"$f":"H31-I31","v":0},null,{"$f":"IF(F31=\"Mkt\",IF(M31=\"\",K31*G31,MIN(K31,M31)*G31),IF(M31=\"\",MIN(J31:K31)*G31,MIN(J31:K31,M31)*G31))","v":0},null,{"$f":"L31*12","v":0},null,null,null,{"$f":"IF(F31=\"Mkt\",G31*K31*12,IF(OR(H31=\"\",H31<1),0,ROUND(((H31/LEFT(F31,3)/0.3)*12)*((0.6/12)*0.3),)*G31*12))","v":0},{"$f":"IF(R31>0,R31/12/G31,\"\")","v":""}]
[100000,{"$f":"IF(OR(E32=\"\",F32=\"\",K32=\"\"),\"\",_xlfn.RANK.EQ(A32,$A$31:$A$53,0))","v":""},{"$f":"IF(B32=\"\",\"\",ROUND(SUMPRODUCT((B32<=$B$31:$B$53)/COUNTIF($B$31:$B$53,$B$31:$B$53))-1,))","v":""},null,null,null,null,null,{"$f":"IF(E32=\"\",0,IF(F32=\"Mkt\",0,HLOOKUP(E32,$J$5:$P$14,10,FALSE)))","v":0},{"$f":"H32-I32","v":0},null,{"$f":"IF(F32=\"Mkt\",IF(M32=\"\",K32*G32,MIN(K32,M32)*G32),IF(M32=\"\",MIN(J32:K32)*G32,MIN(J32:K32,M32)*G32))","v":0},null,{"$f":"L32*12","v":0},null,null,null,{"$f":"IF(F32=\"Mkt\",G32*K32*12,IF(OR(H32=\"\",H32<1),0,ROUND(((H32/LEFT(F32,3)/0.3)*12)*((0.6/12)*0.3),)*G32*12))","v":0},{"$f":"IF(R32>0,R32/12/G32,\"\")","v":""}]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,0,null,0,null,0,null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,{"$f":"H51-I51","v":0},null,0,null,{"$f":"L51*12","v":0},null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,{"$f":"H52-I52","v":0},null,0,null,{"$f":"L52*12","v":0},null,null,null,0,""]
[100000,"","",null,null,null,null,null,0,{"$f":"H53-I53","v":0},null,0,null,{"$f":"L53*12","v":0},null,null,null,0,""]
[]
[null,null,null,null,"Total # Units",null,{"$f":"SUM(G31:G53)","v":0},null,null,"Gross Rental Income",null,{"$f":"SUM(L31:L53)","v":0},null,{"$f":"SUM(N31:N53)","v":0}]
[null,null,null,null,{"$f":"IF($G$55<>SUM('Project Information'!D28,'Project Information'!I28),\"WARNING: TOTAL UNITS DOES NOT MATCH PROJECT INFORMATION TAB\",\"\")","v":""}]
[]
[null,null,null,null,"Income from Laundry",null,null,null,null,null,null,null,null,{"$f":"L58*12","v":0}]
[null,null,null,null,"Other Income:",null,"If monthly amount is affected by Vacancy Loss",null,null,null,null,null,null,{"$f":"L59*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L60*12","v":0}]
[]
[null,null,null,null,"Total Schedule Income",null,null,null,null,null,null,{"$f":"SUM(L55:L60)","v":0},null,{"$f":"SUM(N55:N60)","v":0}]
[null,null,null,null,"Projected Vacancy Loss",null,null,null,null,0.05,null,{"$f":"L62*-$J$63","v":0},null,{"$f":"N62*-$J$63","v":0}]
[]
[null,null,null,null,"Other Income:",null,"Only if not affected by Vacancy Loss such as TIF income",null,null,null,null,null,null,{"$f":"L65*12","v":0}]
[]
[null,null,null,null,"Gross Effective Income",null,null,null,null,null,null,{"$f":"SUM(L62:L65)","v":0},null,{"$f":"SUM(N62:N65)","v":0}]
[]
[null,null,null,null,{"$f":"IF($G$55=0,\"\",IF(AND(LEFT('Project Information'!B61,3)=\"40%\",(SUMIFS($G$31:$G$53,$F$31:$F$53,\"<>\"&\"80%\",$F$31:$F$53,\"<>\"&\"Mkt\")/$G$55)<0.4),\"WARNING: INSUFFICIENT NUMBER OF LIHTS UNITS TO MEET MINIMUM ELECTION\",IF(AND(LEFT('Project Information'!B61,3)=\"20%\",(SUMIFS($G$31:$G$53,$F$31:$F$53,\"<>\"&\"80%\",$F$31:$F$53,\"<>\"&\"Mkt\",$F$31:$F$53,\"<>\"&\"60% - HH\",$F$31:$F$53,\"<>\"&\"60%\")/$G$55)<0.2),\"WARNING: INSUFFICIENT NUMBER OF LIHTS UNITS TO MEET MINIMUM ELECTION\",\"\")))","v":""}]
[null,null,null,null,{"$f":"IF(G55=0,\"\",IF(SUMIFS($G$31:$G$53,$F$31:$F$53,\"<>\"&\"80%\",$F$31:$F$53,\"<>\"&\"Mkt\",$F$31:$F$53,\"<>\"&\"60% - HH\",$F$31:$F$53,\"<>\"&\"60%\")/SUMIFS($G$31:$G$53,$F$31:$F$53,\"<>\"&\"Mkt\")<0.6,\"WARNING: INSUFFICIENT NUMBER OF 50% AMI UNITS TO MEET QAP THRESHOLD CRITERIA\",\"\"))","v":""}]

{"sheet":"Operating Budget","index":17,"n_rows":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[[97,7,101,9],[8,7,24,9]]}
["MaineHousing",null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,"ANNUAL OPERATING BUDGET"]
[]
[null,null,"Prior Year's Actual",null,"Projected"]
[null,null,"(If Existing Project)",null,"Annual Budget"]
[null,"Administrative Expenses"]
[]
[null,"  Management Fees",null,null,null,null,null,{"$f":"'MH Underwriting'!Q210","v":""}]
[]
[null,"  Office Salaries"]
[]
[null,"  Site Office Supplies"]
[]
[null,"  Site Manager or Superintendent Salaries"]
[]
[null,"  Property Bookkeeping Fees / Accounting Services"]
[]
[null,"  Training Costs for Frontline Staff"]
[]
[null,"  Site Internet, Telephone and Answering Services"]
[]
[null,"  Management Charges (Addendum A)",{"$f":"SUM(C11:C21)","v":0},null,{"$f":"SUM(E11:E21)","v":0}]
[]
[null,"  Marketing Expenses"]
[]
[null,"  Legal Expenses"]
[]
[null,"  Auditing Expenses"]
[]
[null,"  Other Administrative Expenses",{"$f":"'Additional Op Ex Information'!E18","v":0},null,{"$f":"'Additional Op Ex Information'!G18","v":0},null,"Provide detail for Other Admin Expenses on next tab"]
[]
[null,"TOTAL ADMINISTRATIVE EXPENSES",{"$f":"SUM(C9,C23,C25:C31)","v":0},null,{"$f":"SUM(E9,E23,E25:E31)","v":0}]
[null,"Operating Expenses"]
[]
[null,"  Janitorial Payroll"]
[]
[null,"  Janitorial Supplies and Equipment"]
[]
[null,"  Janitorial Contractual Services"]
[]
[null,"  Oil"]
[]
[null,"  Gas"]
[]
[null,"  Electricity"]
[]
[null,"  Water"]
[]
[null,"  Sewer"]
[]
[null,"  Garbage and Trash Removal"]
[]
[null,"  Vehicle and Equipment Expenses"]
[]
[null,"  Other Operating Expenses",{"$f":"'Additional Op Ex Information'!E32","v":0},null,{"$f":"'Additional Op Ex Information'!G32","v":0},null,"Provide detail for Other Operating Expenses on next tab"]
[]
[null,"TOTAL OPERATING EXPENSES",{"$f":"SUM(C36:C56)","v":0},null,{"$f":"SUM(E36:E56)","v":0}]
[null,"Maintenance Expenses"]
[]
[null,"  Grounds Maintenance Payroll"]
[]
[null,"  Grounds Tools and Supplies"]
[]
[null,"  Grounds Contractual Services"]
[]
[null,"  Miscellaneous Ground Maintenance",{"$f":"'Additional Op Ex Information'!E46","v":0},null,{"$f":"'Additional Op Ex Information'!G46","v":0},null,"Provide detail for Misc Grounds Maintenance on next tab"]
[]
[null," Sub-total Grounds Expenses",{"$f":"SUM(C61:C68)","v":0},null,{"$f":"SUM(E61:E68)","v":0}]
[]
[null,"  Building Maintenance Payroll"]
[]
[null,"  Building Tools and Supplies"]
[]
[null,"  Building Contractual Services"]
[]
[null,"  Building Systems Maintenance"]
[]
[null,"  Miscellaneous Building Maintenance",{"$f":"'Additional Op Ex Information'!E60","v":0},null,{"$f":"'Additional Op Ex Information'!G60","v":0},null,"Provide detail for Misc Building Maintenance on next tab"]
[]
[null," Sub-total Building Expenses",{"$f":"SUM(C71:C80)","v":0},null,{"$f":"SUM(E71:E80)","v":0}]
[]
[null,"TOTAL MAINTENANCE EXPENSES",{"$f":"C69+C81","v":0},null,{"$f":"E69+E81","v":0}]
[null,"General Expenses:"]
[]
[null,"  Property Taxes"]
[]
[null,"  Property and Liability Insurance"]
[]
[null,"  Resident Service Coordinator"]
[]
[null,"  Other General Expenses",{"$f":"'Additional Op Ex Information'!E74","v":0},null,{"$f":"'Additional Op Ex Information'!G74","v":0},null,"Provide detail for Other General Expenses on next tab"]
[]
[null,"TOTAL GENERAL EXPENSES",{"$f":"SUM(C86:C92)","v":0},null,{"$f":"SUM(E86:E92)","v":0}]
[]
[null,"Replacement Reserve",null,null,{"$f":"'Project Income & UA'!G55*500","v":0}]
[]
[null,"Total Commercial Expense",null,null,null,null,null,{"$f":"IF('Project Income & UA'!G55=0,\"\",IF(E96/'Project Income & UA'!G55<450,\"WARNING:  REPLACEMENT RESERVE FUNDING LESS THAN MAINEHOUSING GUIDELINES\",\"\"))","v":""}]
[]
[null,"TOTAL BUDGETED EXPENSE",{"$f":"C33+C58+C83+C94+C96+C98","v":0},null,{"$f":"E33+E58+E83+E94+E96+E98","v":0}]

{"sheet":"Additional Op Ex Information","index":18,"n_rows":74,"n_cols":12,"rows_kept":74,"cut":false,"hidden":false,"merged":[[6,8,16,11],[20,8,30,11],[34,8,44,11],[48,8,58,11],[62,8,72,11]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,null,null,null,"Prior Year's Actual",null,"Projected"]
["Insert as many lines as necessary",null,null,null,"(If Existing Project)",null,"Annual Budget"]
[null,null,null,null,null,null,null,null,"Notes:"]
[]
[null,"Other Administrative Expenses"]
[null,1]
[null,{"$f":"B8+1","v":2}]
[null,{"$f":"B9+1","v":3}]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"Total Other Administrative Expenses",null,{"$f":"SUM(E7:E17)","v":0},null,{"$f":"SUM(G7:G17)","v":0}]
[]
[]
[null,"Other Operating Expenses"]
[null,1]
[null,{"$f":"B22+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"Total Other Operating Expenses",null,{"$f":"SUM(E21:E31)","v":0},null,{"$f":"SUM(G21:G31)","v":0}]
[]
[]
[null,"Miscellaneous Ground Maintenance"]
[null,1]
[null,{"$f":"B36+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"Total Miscellaneous Ground Maintenance",null,{"$f":"SUM(E35:E45)","v":0},null,{"$f":"SUM(G35:G45)","v":0}]
[]
[]
[null,"Miscellaneous Building Maintenance"]
[null,1]
[null,{"$f":"B50+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"Total Miscellaneous Building Maintenance",null,{"$f":"SUM(E49:E59)","v":0},null,{"$f":"SUM(G49:G59)","v":0}]
[]
[]
[null,"Other General Expenses"]
[null,1]
[null,{"$f":"B64+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"Total Other General Expenses",null,{"$f":"SUM(E63:E73)","v":0},null,{"$f":"SUM(G63:G73)","v":0}]

{"sheet":"Construction Costs","index":19,"n_rows":56,"n_cols":23,"rows_kept":56,"cut":false,"hidden":false,"merged":[[8,9,16,18],[18,9,43,20],[47,9,52,18],[49,22,52,24]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,null,null,null,"Total Cost"]
[]
[1,"Site Costs:"]
[]
[null,"   Earth Works",null,null,null,null,null,null,null,"Please explain Unusual site condition"]
[]
[null,"   Site Utilities"]
[]
[null,"   Lawns/Plantings"]
[]
[null,"   Road/Walks"]
[]
[null,"   Site Improvement"]
[]
[null,"   Unusual Site Condition"]
[]
[null,"TOTAL SITE COST",null,null,{"$f":"E7+E9+E11+E13+E15+E17","v":0},null,null,null,null,"\nNOTES for Construction Costs and Project Costs and Basis:\n\n --Builder overhead and profit MUST be identified\n\n --Use of any \"other\" category must be accompanied by specific details on the next page of this application.  This page can be expanded to accomodate as many line items as necessary.\n\n --Acquisition costs must be supported by site control documentation and is subject to verification by an \"As Is\" appraisal\n\n--Professional services such as legal or accounting which are performed by employees of the development entity should be documented in writing  if they are to be allocated to any line item other than Developer Fee \n\n -- Developer Fee &  Consultants Fees:  Consultants Fees do not include fees paid for services such as environmental studies, market studies, soils analysis, etc.     Consultant fees do include fees for services normally conducted by the Developer such as obtaining site control, financing, regulatory approvals, and negotiating the syndication, among others.\n\n -- Developer overhead and profit MUST be separately identified"]
[]
[2,"Structures:"]
[]
[null,"   Main Buildings"]
[]
[null,"   Accessory Structures"]
[]
[null,"TOTAL STRUCTURE",null,null,{"$f":"E23+E25","v":0}]
[]
[3,"General Requirements:"]
[]
[null,"   Supervision"]
[]
[null,"   Field Engineering"]
[]
[null,"   Field Office"]
[]
[null,"   Temp. Facilities"]
[]
[null,"   Temp Utilities"]
[]
[null,"   Cleaning/Rubbish"]
[]
[null,"   Permits"]
[]
[null,"TOTAL GEN REQMTS",null,null,{"$f":"E31+E33+E35+E37+E39+E41+E43","v":0}]
[null,null,null,null,null,null,null,null,null,"Please explain any other unique construction characteristics"]
[]
[4,"TOTAL BUILDER OH & PROFIT"]
[]
[5,"TOTAL BOND PREMIUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Information'!D26=\"Acquisition/Rehab\",IF(('Project Costs & Basis'!E9-E52)/#REF!<30000,\"WARNING:  HARD CONSTRUCTION COSTS BELOW MINIMUM REQUIREMENT\",\"\"),\"\")","v":""}]
[]
[6,"CONSTRUCTION CONTINGENCY"]
[]
[]
[null,null,null,null,{"$f":"IF('Project Information'!D26=\"New Construction\",IF(E52+0.49<SUM(E50,E48,E45,E27,E19)*0.05,\"WARNING:  CONTINGENY IS LESS THAN THE 5% RECOMMENDED BY MAINEHOUSING\",\"\"),IF(E52<SUM(E50,E48,E45,E27,E19)*0.1,\"WARNING:  CONTINGENY IS LESS THAN THE 10% RECOMMENDED BY MAINEHOUSING\",\"\"))","v":""}]
[null,null,null,null,{"$f":"IF(E55=\"\",\"\",\"PLEASE PROVIDE AN EXPLANATION FOR USING A LOWER CONTINGENCY\")","v":""}]

{"sheet":"Project Costs & Basis","index":20,"n_rows":127,"n_cols":27,"rows_kept":127,"cut":false,"hidden":false,"merged":[[33,1,33,4],[50,1,50,4],[85,1,85,4],[12,21,27,24],[37,21,44,24],[52,21,63,24],[70,1,70,4],[33,21,33,24],[33,7,33,12],[87,21,94,24],[124,4,124,7],[72,21,78,24],[101,21,109,24],[115,21,119,24],[34,26,34,27],[35,26,35,27],[33,26,33,27],[1,15,1,18],[2,15,2,18],[3,15,3,18]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligible Basis Calculations"]
[null,null,null,null,"Project Costs and Eligible Basis",null,null,null,null,null,null,null,null,null,null,"Include Only Residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciable Costs for:"]
[null,null,null,null,null,null,null,"Residential",null,"Commercial"]
[null,null,null,null,"Total Cost",null,null,"Depreciable",null,"Depreciable",null,"Amortizable",null,"Non-Amort",null,null,"Acq Credit",null,"Const/Reh"]
[]
[]
[7,"TOTAL CONSTRUCTION:",null,null,{"$f":"ROUND('Construction Costs'!E19+'Construction Costs'!E27+'Construction Costs'!E45+'Construction Costs'!E48+'Construction Costs'!E50+'Construction Costs'!E52,)","v":0},null,null,{"$f":"E9-J9-L9-N9","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"H9","v":0}]
[]
[8,"SOFT COSTS:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[]
[null,"   Permits",null,null,{"$f":"SUM(H13:N13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H13-Q13","v":0}]
[]
[null,"   Survey & Engineering",null,null,{"$f":"SUM(H15:N15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H15-Q15","v":0}]
[]
[null,"   Architect/Design & Inspec",null,null,{"$f":"SUM(H17:N17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H17-Q17","v":0}]
[]
[null,"   Project Legal",null,null,{"$f":"SUM(H19:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H19-Q19","v":0}]
[]
[null,"   Title & Recording",null,null,{"$f":"SUM(H21:N21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H21-Q21","v":0}]
[]
[null,"   Project Audit/Accounting",null,null,{"$f":"SUM(H23:N23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H23-Q23","v":0}]
[]
[null,"   Const. Period Taxes ",null,null,{"$f":"SUM(H25:N25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H25-Q25","v":0}]
[]
[null,"   Const. Period Insurance",null,null,{"$f":"SUM(H27:N27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H27-Q27","v":0}]
[]
[null,"   Other",null,null,{"$f":"'Additional Prj Cost Information'!E16","v":0},null,null,{"$f":"'Additional Prj Cost Information'!E16-J29-L29-N29","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"H29-Q29","v":0},null,null,"Provide detail for Other Costs on next tab"]
[]
[null,"TOTAL SOFT COSTS:",null,null,{"$f":"(E13+E15+E17+E19+E21+E23+E25+E27+E29)","v":0}]
[]
[9,"FINANCING FEES:"]
[null,"Note:  MaineHousing Fees will calculate automatically when loans on the Sources tab are completed",null,null,null,null,null,{"$f":"IF('Project Information'!L4=\"Yes\",\"MaineHousing Construction Origination Fee is: \",\"\")","v":""},null,null,null,null,null,{"$f":"IF('Project Information'!L4=\"Yes\",ROUND('MH Underwriting'!T80*0.0175,),\"\")","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,{"$f":"IF($V$34=\"\",\"\",\"Yes\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$34=\"\",\"\",\"No\")","v":""}]
[]
[null,"   Const Loan Orig. Fee ",null,null,{"$f":"SUM(H38:N38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H38-Q38","v":0}]
[]
[null,"   Const Loan Interest",null,null,{"$f":"SUM(H40:N40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H40-Q40","v":0}]
[]
[null,{"$f":"IF('Project Information'!L4=\"Yes\",\"   MaineHousing Loan Fees\",\"   MaineHousing Permanent Loan Fees\")","v":"   MaineHousing Permanent Loan Fees"},null,null,{"$f":"SUM(H42:N42)","v":0},null,null,null,null,null,null,{"$f":"IF(Sources!C32+Sources!C39=0,\"\",ROUND(IF('Project Information'!L4=\"Yes\",1000+2000,1000+2000+SUM(Sources!C39*0.02)),0))","v":""},null,null,null,null,null,null,{"$f":"IF(Sources!C32+Sources!C39=0,0,IF(AA38=\"Yes\",'MH Underwriting'!W83*0.02,0))","v":0}]
[]
[null,"  Conventional Lender Permanent Loan Fees",null,null,{"$f":"SUM(H44:N44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"   Other",null,null,{"$f":"'Additional Prj Cost Information'!E30","v":0},null,null,{"$f":"'Additional Prj Cost Information'!E30-J46-L46-N46","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"H46-Q46","v":0},null,null,"Provide detail for Other Costs on next tab"]
[]
[null,"TOTAL FINANCING FEES",null,null,{"$f":"(E38+E40+E42+E44+E46)","v":0}]
[]
[10,"MISCELLANEOUS COSTS & EXPENSES:"]
[null,"Note:  LIHTC Fees will recalculate automatically as the application is completed"]
[]
[null,"   Market Study ",null,null,{"$f":"SUM(H53:N53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H53-Q53","v":0}]
[]
[null,"   Property Appraisal",null,null,{"$f":"SUM(H55:N55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H55-Q55","v":0}]
[]
[null,"   Environmental Study",null,null,{"$f":"SUM(H57:N57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H57-Q57","v":0}]
[]
[null,"   LIHTC Process & Monitoring Fees",null,null,{"$f":"SUM(H59:N59)","v":0},null,null,null,null,null,null,{"$f":"IF('Project Income & UA'!G55=0,\"\",ROUND(2000+2500+('Tax Credit Calculations'!Q40+'Tax Credit Calculations'!S40)*0.075+'Tax Credit Calculations'!W31*1000,0))","v":""},null,null,null,null,null,null,0]
[]
[null,"  Relocation",null,null,{"$f":"SUM(H61:N61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H61-Q61","v":0}]
[]
[null,"   F, F, & E",null,null,{"$f":"SUM(H63:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H63-Q63","v":0}]
[]
[null,"   Other",null,null,{"$f":"'Additional Prj Cost Information'!E44","v":0},null,null,{"$f":"'Additional Prj Cost Information'!E44-J65-L65-N65","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"H65-Q65","v":0},null,null,"Provide detail for Other Costs on next tab"]
[]
[null,"TOTAL MISCELLANEOUS",null,null,{"$f":"E53+E55+E57+E59+E61+E63+E65","v":0}]
[]
[]
[11,"ACQUISITION:"]
[null,"Note:  Value of Buildings acquired to be razed and the cost of such demolition should be included as Land.  The Net Present Value of lease payments made for any Land or Land and Buildings that are obtained through a long term capital lease  should be included as Other."]
[]
[null,"   Structure",null,null,{"$f":"SUM(H73:N73)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"H73","v":0}]
[]
[null,"   Land",null,null,{"$f":"SUM(H75:N75)","v":0}]
[]
[null,"   Existing Reserve Account Balances",null,null,{"$f":"SUM(H77:N77)","v":0}]
[]
[null,"   Legal associated w/ acquisition",null,null,{"$f":"SUM(H79:N79)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"H79","v":0}]
[]
[null,"   Other",null,null,{"$f":"SUM(H81:N81)","v":0},null,null,{"$f":"'Additional Prj Cost Information'!E58-J81-L81-N81","v":0},null,null,null,null,null,null,null,null,{"$f":"H81","v":0},null,null,null,null,"Provide detail for Other Costs on next tab"]
[]
[null,"TOTAL ACQUISITION",null,null,{"$f":"(E73+E75+E77+E79+E81)","v":0}]
[]
[12,"RESERVES"]
[null,"Note:  Reserve amounts will calculate according to MaineHousing guidelines, if a different amount is used, higher or lower, please provide an explanation"]
[]
[null,"   Operating Deficit Escrow",null,null,{"$f":"SUM(H88:N88)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(('Operating Budget'!E100+Sources!F61)/2,0)","v":0}]
[]
[null,"   Replacement Reserve",null,null,{"$f":"SUM(H90:N90)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND((E9-'Construction Costs'!E52-'Construction Costs'!E19+E73)*0.01,0)","v":0}]
[]
[null,"   Tax & Insurance Escrow",null,null,{"$f":"SUM(H92:N92)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND('Operating Budget'!E86/2+'Operating Budget'!E88/6+'Operating Budget'!E88,0)","v":0}]
[]
[null,"   Working Capital",null,null,{"$f":"SUM(H94:N94)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Project Income & UA'!G55<50,'Project Income & UA'!G55*1000,50000)","v":0}]
[]
[null,"   Other",null,null,{"$f":"'Additional Prj Cost Information'!E71","v":0},null,null,null,null,null,null,null,null,{"$f":"E96","v":0},null,null,null,null,null,null,null,"Provide detail for Other Costs on next tab"]
[]
[null,"TOTAL RESERVES:",null,null,{"$f":"(E88+E90+E92+E94+E96)","v":0}]
[]
[13,"SYNDICATION:"]
[]
[null,"   Organizational (Partnership)",null,null,{"$f":"SUM(H102:N102)","v":0}]
[]
[null,"   Bridge Loan Fees & Expenses",null,null,{"$f":"SUM(H104:N104)","v":0}]
[]
[null,"   Tax Opinion",null,null,{"$f":"SUM(H106:N106)","v":0}]
[]
[null,"   Accounting",null,null,{"$f":"SUM(H108:N108)","v":0}]
[]
[null,"   Legal",null,null,{"$f":"SUM(H110:N110)","v":0}]
[]
[null,"TOTAL SYNDICATION",null,null,{"$f":"(E102+E104+E106+E108+E110)","v":0}]
[]
[14,"DEVELOPER FEE:"]
[]
[null,"   Consultant Fees",null,null,{"$f":"SUM(H116:N116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H116-Q116","v":0}]
[]
[null,"   Developer Overhead",null,null,{"$f":"SUM(H118:N118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H118-Q118","v":0}]
[]
[null,"   Developer Profit",null,null,{"$f":"SUM(H120:N120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H120-Q120","v":0}]
[]
[null,"TOTAL DEVELOPER FEE",null,null,{"$f":"(E116+E118+E120)","v":0},null,null,{"$f":"SUM(H9:H120)","v":0},null,{"$f":"SUM(J9:J120)","v":0},null,{"$f":"SUM(L9:L120)","v":0},null,{"$f":"SUM(N9:N120)","v":0}]
[]
[]
["TOTAL PROJECT COSTS",null,null,null,{"$f":"E9+E31+E48+E67+E83+E98+E112+E122","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q7:Q122)","v":0},null,{"$f":"SUM(S7:S122)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"'MH Underwriting'!W62","v":""},null,null,null,null,{"$f":"'MH Underwriting'!W64","v":""},null,{"$f":"'MH Underwriting'!W66","v":""}]

{"sheet":"Additional Prj Cost Information","index":21,"n_rows":85,"n_cols":10,"rows_kept":85,"cut":false,"hidden":false,"merged":[[18,6,28,9],[32,6,42,9],[59,6,69,9],[73,6,83,9],[4,6,14,9],[46,6,56,9]]}
["MaineHousing",null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
["Insert as many lines as necessary",null,null,null,null,null,"Notes:"]
[]
[null,"OTHER SOFT COSTS:"]
[null,1]
[null,{"$f":"B6+1","v":2}]
[null,{"$f":"B7+1","v":3}]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"TOTAL OTHER SOFT COSTS:",null,{"$f":"SUM(E5:E15)","v":0}]
[]
[]
[null,"FINANCING FEES:"]
[null,1]
[null,{"$f":"B20+1","v":2}]
[null,{"$f":"B21+1","v":3}]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"TOTAL FINANCING FEES",null,{"$f":"SUM(E19:E29)","v":0}]
[]
[]
[null,"MISCELLANEOUS COSTS & EXPENSES:"]
[null,1]
[null,{"$f":"B34+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"TOTAL MISCELLANEOUS",null,{"$f":"SUM(E33:E43)","v":0}]
[]
[]
[null,"ACQUISITION"]
[null,1]
[null,{"$f":"B48+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"TOTAL ACQUISITION",null,{"$f":"SUM(E47:E57)","v":0}]
[]
[null,"RESERVES"]
[null,1]
[null,{"$f":"B61+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"TOTAL RESERVES:",null,{"$f":"SUM(E60:E70)","v":0}]
[]
[]
[null,"NON-HTC ELIGIBLE COSTS"]
[null,1]
[null,{"$f":"B75+1","v":2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"TOTAL NON-HTC ELIGIBLE COSTS",null,{"$f":"SUM(E74:E84)","v":0}]

{"sheet":"TDC per Unit","index":22,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,0,48,10],[5,0,5,10],[10,5,11,6],[20,7,20,8],[21,7,21,8],[22,7,22,8]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
["Project Name:",null,{"$f":"'MH Underwriting'!E1","v":"Project Name"}]
["Location:",null,{"$f":"'MH Underwriting'!E2","v":"Town"}]
[]
["Total Development Cost Index"]
[]
[null,null,null,null,null,null,null,null,null,null,"Drop Down"]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Project  Configuration",null,null,null,{"$f":"'Project Information'!D26","v":"New Construction"}]
[]
[]
[]
[null,"Adaptive Reuse/Conversion",null,null,null,null,null,null,{"$f":"IF(B15=$F$11,1,IF($F$11=\"Acquisition/Rehab With Adaptive Reuse/Conversion\",1-I17,IF($F$11=\"Adaptive Reuse/Conversion with New Construction\",'Project Information'!D28/('Project Information'!I28+'Project Information'!D28),0)))","v":0}]
[null,"New Construction",null,null,null,null,null,null,{"$f":"IF(B16=$F$11, 1,IF($F$11=\"Acquisition/Rehab With New Construction\",'Project Information'!I28/('Project Information'!I28+'Project Information'!D28),IF($F$11=\"Adaptive Reuse/Conversion with New Construction\",'Project Information'!I28/('Project Information'!I28+'Project Information'!D28),0)))","v":1}]
[null,"Acquisition/Rehab",null,null,null,null,null,null,{"$f":"IF(B17=$F$11, 1,IF(OR($F$11=\"Acquisition/Rehab With New Construction\",$F$11=\"Acquisition/Rehab With Adaptive Reuse/Conversion\"),'Project Information'!D28/('Project Information'!I28+'Project Information'!D28),0))","v":0}]
[]
[null,"Per unit Caps"]
[]
[null,"Adaptive Reuse",null,null,null,null,null,395000]
[null,"New Construction",null,null,null,null,null,370000]
[null,"Acquisition/Rehab",null,null,null,null,null,340000]
[]
[]
[]
["Total Project Cost",null,null,null,null,{"$f":"'MH Underwriting'!P68","v":0}]
[]
[]
["Excluded Costs"]
["MaineHousing Fees",null,null,null,null,{"$f":"'MH Underwriting'!H44+'MH Underwriting'!H36+IF('Project Information'!L4=\"Yes\",'Project Costs & Basis'!N34,0)","v":0}]
["Operating Deficit Escrow",null,null,null,null,{"$f":"'MH Underwriting'!H57","v":0}]
["Commercial Costs",null,null,null,null,{"$f":"'MH Underwriting'!L68","v":0}]
["Excess Developer Fee",null,null,null,null,{"$f":"IF('MH Underwriting'!V64>'MH Underwriting'!V63,'MH Underwriting'!V64-'MH Underwriting'!V63,0)","v":0}]
[]
["Total",null,null,null,null,{"$f":"SUM(F31:F34)","v":0}]
[]
[]
["Total Eligible Development Cost",null,null,null,null,{"$f":"'MH Underwriting'!P68-F36","v":0}]
["Number of Units",null,null,null,null,{"$f":"'Project Income & UA'!G55","v":0}]
["Total Number of Bedrooms",null,null,null,null,{"$f":"SUMPRODUCT('Project Income & UA'!$E$31:$E$53,'Project Income & UA'!$G$31:$G$53)+SUMIFS('Project Income & UA'!G31:G53,'Project Income & UA'!E31:E53,0)","v":0}]
[]
["TDC/Unit",null,null,null,null,{"$f":"IF(F40=0,0,F39/F40)","v":0}]
["TDC/BR",null,null,null,null,{"$f":"IF(F41=0,0,F39/F41)","v":0}]
[]
["TDC Index",null,null,null,null,{"$f":"(F43*2+F44)/3","v":0},null,"Project Cap",null,null,{"$f":"I16*H22+I17*H23+I15*H21","v":370000}]
[]
[]
[{"$f":"IF(F46>K46,\"WARNING:  COSTS ARE TOO HIGH, PROJECT IS NOT ELIGIBLE\",\"\")","v":""}]

{"sheet":"Tax Credit Calculations","index":23,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[[31,21,31,22],[31,23,31,24],[33,21,34,24],[41,21,44,23],[17,21,19,24],[20,21,21,24],[25,21,26,24],[52,16,52,18],[16,1,16,2],[11,1,11,2],[1,15,1,18],[12,1,12,2],[11,9,11,12],[13,1,13,2],[14,1,14,2],[15,1,15,2],[49,16,49,18],[17,1,17,2],[18,1,18,2]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
["Historic Tax Credits (HTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligible Basis",null,"Eligible Basis"]
[null,null,null,"Yes"]
[null,null,null,"No"]
[null,"HTC Eligible ?",null,"No",null,null,null,null,null,null,null,null,null,null,null,null,"Acquisition",null,"Const/Rehab"]
[null,null,null,"This is a drop down menu"]
[null,null,null,null,null,null,"Eligible Basis before adjustments",null,null,null,null,null,null,null,null,null,{"$f":"'Project Costs & Basis'!Q125","v":0},null,{"$f":"'Project Costs & Basis'!S125","v":0}]
["Total Development Cost",null,null,{"$f":"IF(D6=\"Yes\",'Project Costs & Basis'!E125,\"\")","v":""},null,null,null,"LESS: portion of Federal grant "]
[null,null,null,null,null,null,null,"   used to finance qualifying "]
["Less: ",null,null,null,null,null,null,"   development costs"]
[null,"Acquisition Costs",null,{"$f":"IF(D9=\"\",\"\",'Project Costs & Basis'!E83)","v":""},null,null,null,"   Source:"]
[null,null,null,null,null,null,null,"LESS: amount of nonqualified "]
[null,null,null,null,null,null,null,"   non-recourse debt"]
[null,null,null,null,null,null,null,"LESS: either nonqualifying units of"]
[null,null,null,null,null,null,null,"   higher quality OR nonqualifying "]
[null,null,null,null,null,null,null,"   excess cost of higher quality units"]
[null,null,null,null,null,null,null,"LESS: Historic Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D6=\"yes\",\"Historic Tax Credit Amount will need to be adjusted manually each time the LIHTC amount changes\",\"\")","v":""}]
[null,"Other",null,{"$f":"IF(D9=\"\",\"\",'Additional Prj Cost Information'!E85)","v":""},null,null,null,"   (Residential Portion only)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V18=\"\",\"\",\"=\")","v":""}]
[null,"Provide detail for Other Costs on previous tab",null,null,null,null,null,"PLUS: portion of basis for "]
[null,null,null,null,null,null,null,"   homeless support services",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V18=\"\",\"\",\"Begin by entering the amount from cell D29 applicable to the residential portion\")","v":""}]
["Historic Eligible Basis",null,null,{"$f":"IF(D9=\"\",\"\",D9-SUM(D12:D19))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Tax-exempt Financing "]
[null,null,null,null,null,null,"Adjusted Eligible Basis",null,null,null,null,null,null,null,null,null,{"$f":"Q8-Q12-Q14-Q17-Q19+Q21","v":0},null,{"$f":"S8-S12-S14-S17-S19+S21","v":0},null,null,"DDA's and QCT's can be found"]
["Federal Historic Tax Credit",null,null,null,null,null,null,"If improvements are eligible for 130% ",null,null,null,null,null,null,null,null,null,null,null,null,null,"at the following web link (left click):"]
[null,null,null,null,null,null,null,"high cost or difficult development area ",null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.novoco.com/resource-centers/affordable-housing-tax-credits/data-tools/fair-market-rents/fair-market-rents/qualified-census-tracts-qcts-and-difficult-development-areas-ddas"]
[null,"multiply by",null,0.2,null,null,null,"adjustment, AND developer wishes to",null,null,null,null,null,null,null,null,1,null,1.3]
[null,null,null,null,null,null,null,"request such adjustment, insert value.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable Fraction"]
["Total Federal HTC",null,null,{"$f":"IF(D9=\"\",0,D22*D27)","v":0},{"$f":"IF(V18=\"\",\"\",\"=\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total #","Total #","Gross Res","Gross L.I."]
[null,null,null,null,null,null,"Total Eligible Basis",null,null,null,null,null,null,null,null,null,{"$f":"Q24*Q27","v":0},null,{"$f":"S24*S27","v":0},null,null,"Res Units","L.I Units","Unit Sq.Ft.","Unit Sq.Ft.*"]
["Multiply by NET equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Income & UA'!G55","v":0},{"$f":"SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$F$31:$F$53,\"<>\"&\"Mkt\")","v":0},{"$f":"'Building Summary'!F14","v":0},{"$f":"X31","v":0}]
["per $1 of Credit",null,null,0.87,null,null,"Multiply by applicable fraction",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(MIN(V32,X32),4)","v":0},null,{"$f":"Q32","v":0},null,null,{"$f":"IF(V31=0,0,W31/V31)","v":0},null,{"$f":"IF(X31=0,0,Y31/X31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Prj. Sq. Ft. ",{"$f":"'Building Summary'!F36","v":0}]
["Equity Investment",null,null,{"$f":"D29*D32*Y48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* if not 100% L.I., work w/ Archictect determine Sq. Ft. in Market Units"]
[null,null,null,null,null,null,"Qualified Basis",null,null,null,null,null,null,null,null,null,{"$f":"Q30*Q32","v":0},null,{"$f":"S30*S32","v":0}]
[]
["Maine Historic Tax Credit",null,null,null,null,null,"Multiply by est'd Tax Credit Percentage",null,null,null,null,null,null,null,null,null,0.04,null,{"$f":"IF('Project Information'!L4=\"Yes\",Q37,9%)","v":0.09}]
[null,{"$f":"IF(D6=\"Yes\",\"MH Bridge Loan?\",\"\")","v":""},null,{"$f":"IF(B38<>\"\",\"Yes\",\"\")","v":""}]
[null,"multiply by 25% or 35%",null,0.35]
[null,null,null,null,null,null,"Annual LIH Tax Credits",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Q35*Q37,0)","v":0},null,{"$f":"ROUND(S35*S37-Y45,0)","v":0}]
["Total State Historic Tax Credit",null,null,{"$f":"IF(D9=\"\",0,D22*D39)","v":0}]
[null,null,null,null,null,null,"Total LIH Tax Credits - 10 years",null,null,null,null,null,null,null,null,null,{"$f":"Q40*10","v":0},null,{"$f":"S40*10","v":0},null,null,"Reduction in Maximum LIHTC Allocation resulting from excess sources and/or investor requirements"]
["Multiply by NET equity"]
["per $1 of Credit",null,null,0.88]
[null,null,null,null,null,null,"Multiply by NET equity per $1 of Credit",null,null,null,null,null,null,null,null,null,{"$f":"S45","v":0.87},null,0.87]
["Equity Investment",null,null,{"$f":"D41*D44","v":0}]
[]
[null,null,null,null,null,null,"TOTAL LIHTC EQUITY",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Q42*Q45*Y48,0)","v":0},null,{"$f":"ROUND(S42*S45*Y48,0)","v":0},null,null,"LIHTC Ltd. Partner Percentage",null,null,{"$f":"IF(OR(D6=\"Yes\",'MH Underwriting'!W4<>\"\"),0.9899,0.9999)","v":0.99990000000000001}]
["TOTAL HTC EQUITY",null,null,{"$f":"D34+D46","v":0}]
[null,null,null,null,null,null,"TOTAL  EQUITY INVESTMENT",null,null,null,null,null,null,null,null,null,{"$f":"D49+Q48+S48","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q40+S40>'Tax Credit Calc'!I25, \"WARNING:  LITHC EXCEEDS QAP CAP BY\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R52=\"\",\"\",Q40+S40-'Tax Credit Calc'!I25)","v":""}]

{"sheet":"Sources","index":24,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,1,63,2],[28,0,28,6],[42,6,42,8],[44,6,44,8],[45,6,45,8],[46,6,46,8],[32,6,32,8],[33,6,33,8],[55,6,55,8],[57,7,58,8],[61,7,64,8],[8,0,8,6],[12,6,12,8],[22,6,22,8],[20,6,20,8],[16,6,16,8],[17,6,17,8],[18,6,18,8],[14,6,14,8],[24,4,25,7],[53,6,53,8],[54,6,54,8],[35,6,35,8],[47,6,47,8],[48,6,48,8],[50,6,50,8],[52,6,52,8],[39,6,39,8],[40,6,40,8],[27,0,27,6],[34,6,34,8],[36,6,36,8],[37,6,37,8],[38,6,38,8],[31,6,31,8]]}
["MaineHousing",null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[null,null,null,"Sources of Funding"]
[]
[]
[null,null,null,null,"AMORT-"]
[null,null,null,null,"IZATION","MONTHLY","SPECIAL TERMS/CONDITIONS"]
[null,"LENDER","AMOUNT","RATE","TERM (YRS)","PAYMENT","(deferrals, balloons, adjustable rate, etc.)"]
[]
["CONSTRUCTION SOURCES OF FUNDS"]
["MaineHousing"]
[null,"0% Deferrred Loan during construction:\n\n50% of requested subsidy for 9% LIHTC Credits\nAny subsidy for Tax-exempt Applications during construction is at MaineHousing's discretion",{"$f":"IF('Project Information'!L4=\"No\",C32,0)","v":0},0,31,0,"0% Deferred Payment Loan"]
["Equity Available during Construction (Aggregate multiple contributions)"]
[null,"GP Contribution  + Syndicator TBD",{"$f":"100","v":100}]
["Grants Available during Construction"]
[null,"Grant*"]
["Other Permanent Loans Available during Construction, if any"]
[null,"City FEDHOME*",null,null,30,{"$f":"IF(C17<1,0,PMT(D17/12,E17*12,C17)*-1)","v":0},"First Installment"]
[null,"AHP Capital Advance*",null,null,30,0,"Deferred loan from GP - 100% during Construction"]
[null,"TIF Loan*",null,null,30,{"$f":"IF(C19<1,0,PMT(D19/12,E19*12,C19)*-1)","v":0},"100% at PLC"]
["Conventional Construction Loan"]
[null,null,null,null,1]
["General Partner Loan, if necessary"]
[]
[]
[null,"TOTAL DURING CONSTRUCTION",{"$f":"SUM(C11:C23)","v":100},null,"* prefilled sources are for demonstration purposes only \nand can be replaced by actual funding sources"]
[]
[]
["SOURCES OF FUNDS AT PLC/STABILIZATION"]
["Note:  it is not necessary to repeat Permanent Source Advanced during Construction"]
[]
["MaineHousing"]
[null,"0% Deferred Loan:\n\n9% LIHTC applicants input 50% of the requested subsidy, remaining 50% is completed automatically\nTax-exempt applicants input 100% of the subsidy",null,0,30,0,"Deferred Payment",null,null,30]
[null,null,null,null,null,null,"Drop Down Menu"]
[null,null,null,null,null,null,"Straight Amortization"]
[null,null,null,null,null,null,"40 year Amortization with Ballon at end of 30 years"]
[null,null,null,null,null,null,"Interest only for 15 yrs., then 30 year Am with Balloon"]
[null,null,null,null,null,null,"Interest only for 15 yrs., then 40 year Am with Balloon"]
[null,null,null,null,null,null,"Interest Only for 30 Years"]
[null,"MH Interest Bearing Loan ",null,{"$f":"IF('Project Information'!L4=\"Yes\",0.055,0.06)","v":0.06},{"$f":"IF(OR(G39=$G$35,G39=$G$37),40,30)","v":30},{"$f":"IF(OR(G39=$G$38,G39=$G$37,G39=$G$36),C39*D39/12,PMT(D39/12,E39*12,C39)*-1)","v":0},"Interest Only for 30 Years",null,null,30]
[null,"MH Interest Bearing Loan #2",null,{"$f":"IF('Project Information'!L4=\"Yes\",0.055,0.06)","v":0.06},{"$f":"IF(OR(G40=$G$35,G40=$G$37),40,30)","v":30},{"$f":"IF(OR(G40=$G$38,G40=$G$37,G40=$G$36),C40*D40/12,PMT(D40/12,E40*12,C40)*-1)","v":0},"Straight Amortization"]
[null,"MH Interest Bearing Loan #3",{"$f":"IF('Tax Credit Calculations'!D38=\"Yes\",'MH Underwriting'!V17,0)","v":0},{"$f":"IF('MH Underwriting'!V17>0,0.05,IF('Project Information'!L4=\"Yes\",0.055,0.06))","v":0.06},{"$f":"IF('MH Underwriting'!V17>0,IF('MH Underwriting'!V14>5000000,5,4),IF(OR(G41=$G$35,G41=$G$37),40,30))","v":30},{"$f":"IF('MH Underwriting'!V17>0,0,IF(OR(G41=$G$38,G41=$G$37,G41=$G$36),C41*D41/12,PMT(D41/12,E41*12,C41)*-1))","v":0},"Straight Amortization"]
["Conventional First Mortgage in lieu of MaineHousing (RD, HUD, FHLB) at PLC"]
[null,"AHP Subsidized Advance",null,7.0000000000000007E-2,30,{"$f":"IF(C43<1,0,PMT(D43/12,E43*12,C43)*-1)","v":0},"30 year am - 20 year ballon",null,null,30]
["Other Loans at PLC"]
[null,{"$f":"IF(B17=\"\",\"\",B17)","v":"City FEDHOME*"},null,0,30,{"$f":"C45*D45/12","v":0},"Balance at PLC",null,null,30]
[null,{"$f":"IF(B18=\"\",\"\",B18)","v":"AHP Capital Advance*"},null,0,30,0,"100% at CLC",null,null,30]
[null,{"$f":"IF(B19=\"\",\"\",B19)","v":"TIF Loan*"},null,null,30,{"$f":"IF(C47<1,0,PMT(D47/12,E47*12,C47)*-1)","v":0},"100% at PLC",null,null,30]
[null," ",null,null,30,{"$f":"IF(C48<1,0,PMT(D48/12,E48*12,C48)*-1)","v":0},null,null,null,30]
[null," ",null,null,30,{"$f":"IF(C49<1,0,PMT(D49/12,E49*12,C49)*-1)","v":0},null,null,null,30]
["Grants"]
[null,{"$f":"IF(B15=\"\",\"\",B15)","v":"Grant*"}]
["Equity and Other Unsecured Debts"]
[null,"General Partner (or Affiliate) Loan",null,null,null,null,"Payable from Surplus Cash",null,null,30]
[null,"Deferred Developer Fee",null,null,null,null,"Payable from Surplus Cash"]
[null,{"$f":"IF(B13=\"\",\"\",B13)","v":"GP Contribution  + Syndicator TBD"},{"$f":"IF('Tax Credit Calculations'!Q50=0,\"\",IF('Tax Credit Calculations'!D38=\"Yes\",'Tax Credit Calculations'!Q50+100-C13-'Tax Credit Calculations'!D46,'Tax Credit Calculations'!Q50+100-C13))","v":""},null,null,null,"Equity @ Completion/Stabiliztion"]
[null,"MH Determined SLIHTC",null,{"$f":"IF(C56=\"\",\"\",0.96)","v":""},{"$f":"IF(D56=\"\",\"\",C56*D56)","v":""}]
[]
[null,"TOTAL AT PLC/STABILIZATION",{"$f":"SUM(C32:C56)","v":0},null,null,{"$f":"SUM(F32:F55)+SUM(F17:F19)","v":0},null,{"$f":"IF(C32+C39=0,\"\",IF('MH Underwriting'!W82<55%,\"POTENTIAL 50% PROBLEM, DISCUSS WITH MAINEHOUSING\",\"\"))","v":""}]
[null,"Multiply by 12 months",null,null,null,"X 12"]
[]
[null,"TOTAL ANNUAL DEBT SERVICE",null,null,null,{"$f":"F58*12","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(F63=\"\",\"\",IF(G63>0,\"TO ELIMINATE SURPLUS:  REDUCE MAINEHOUSING SUBSIDY LOAN FIRST, THEN ADJUST LIHTC, IF NECESSARY\",\"\"))","v":"TO ELIMINATE SURPLUS:  REDUCE MAINEHOUSING SUBSIDY LOAN FIRST, THEN ADJUST LIHTC, IF NECESSARY"}]
[null,"TOTAL PERMANENT SOURCES",{"$f":"C58+SUM(C11:C19)+C23","v":100},null,null,{"$f":"IF(C63<'Project Costs & Basis'!E125-0.5,\"FUNDING GAP OF\",IF(C63>'Project Costs & Basis'!E125+0.5,\"FUNDING SURPLUS OF\",\"\"))","v":"FUNDING SURPLUS OF"},{"$f":"IF(C63<'Project Costs & Basis'!E125-0.5,C63-'Project Costs & Basis'!E125,IF(C63>'Project Costs & Basis'!E125+0.5,C63-'Project Costs & Basis'!E125,\"\"))","v":100}]
[null,{"$f":"IF('Project Information'!L4=\"No\",IF('Tax Credit Calculations'!D6=\"No\",IF(C11+C32<=3000000,IF(C11+C32<='Project Information'!M8,\"\",\"REQUESTING TOO MUCH SUBSIDY\"),\"REQUESTING TOO MUCH SUBSIDY\"),\"NOT ELIGIBLE FOR SUBSIDY\"),IF('Tax Credit Calculations'!D6=\"No\",IF(C11+C32<=6000000,IF(C11+C32<='Project Information'!M8,\"\",\"REQUESTING TOO MUCH SUBSIDY\"),\"REQUESTING TOO MUCH SUBSIDY\"),IF(C11+C32<=6000000,IF(C11+C32<='Project Information'!M8,\"\",\"REQUESTING TOO MUCH SUBSIDY\"),\"REQUESTING TOO MUCH SUBSIDY\")))","v":""},null,null,{"$f":"IF(B64=\"\",\"\",IF('Tax Credit Calculations'!D6=\"Yes\",\"\",\"PROGRAM CAP IS\"))","v":""},{"$f":"IF(E64=\"\",\"\",'Project Information'!M8)","v":""}]

{"sheet":"NPV-PV calculations","index":25,"n_rows":632,"n_cols":11,"rows_kept":632,"cut":false,"hidden":true,"merged":[[5,0,6,4],[5,6,6,7],[5,9,6,10],[385,6,386,7],[385,9,386,10]]}
["Project Name:",null,{"$f":"'Project Information'!D4","v":"Project Name"}]
["Location:",null,{"$f":"'Project Information'!D8","v":"Town"}]
[]
["For each Source of Funds on the previous Tab that qualifies as Below Market Funding, calculate the value of the funds using the appropriate method below"]
[]
["Amortizing Loan",null,null,null,null,null,"Accruing Loan",null,null,"Accruing Loan"]
[]
[]
["Amount",null,"Amortization","Term","Note Rate",null,"Amount",null,null,"Amount"]
[]
[null,null,30,20,0.03,null,"Term",30,null,"Term",30]
[]
[null,null,null,null,null,null,"Note Rate",0.03,null,"Note Rate",0]
[null,null,{"$f":"\"@\"","v":"@"},{"$f":"\"@\"","v":"@"}]
[null,null,{"$f":"H15","v":4.5399999999999996E-2},{"$f":"E11","v":0.03},"Difference",null,"Market Rate",{"$f":"1.54%+3%","v":4.5399999999999996E-2},null,"Market Rate",{"$f":"H15","v":4.5399999999999996E-2}]
[]
[]
["Equal Monthly"]
["Payments of",1,{"$f":"PMT(C15/12,C11*12,-A11)","v":0},{"$f":"PMT(E11/12,C11*12,-A11)","v":0},{"$f":"C19-D19","v":0},null,"Accrued Value @ Mkt",{"$f":"H9*(1+H15)^H11","v":0},null,"Accrued Value @ Mkt",{"$f":"K9*(1+K15)^K11","v":0}]
[null,null,null,null,null,null,"Accrued Value @ Note Rate",{"$f":"H9*(1+H13)^H11","v":0},null,"Accrued Value @ Note Rate",{"$f":"K9*(1+K13)^K11","v":0}]
[{"$f":"IF(C11>D11,\"for\",\"\")","v":"for"}]
[{"$f":"IF(A21=\"\",\"\",IF(D11=15,\"Fourteen Yrs.\",IF(D11=20,\"Nineteen Yrs.\",IF(D11=25,\"Twenty-four Yrs.\",\"Twenty-nine Yrs.\"))))","v":"Nineteen Yrs."},null,null,null,null,null,"Difference",{"$f":"H19-H20","v":0},null,"Difference",{"$f":"K19-K20","v":0}]
[{"$f":"IF(A22=\"\",\"\",\"& Eleven Mos.\")","v":"& Eleven Mos."}]
[null,null,null,null,null,null,"PV of Subsidy",{"$f":"-PV(H15,H11,0,H22)","v":0},null,"PV of Subsidy",{"$f":"-PV(K15,K11,0,K22)","v":0}]
[null,{"$f":"B19+1","v":2},{"$f":"IF($B25>$C$11*12,\"\",C$19)","v":0},0,0]
[null,{"$f":"B25+1","v":3},0,0,0]
[null,4,0,0,0]
[null,5,0,0,0]
[null,6,0,0,0]
[null,7,0,0,0]
[null,8,0,0,0]
[null,9,0,0,0]
[null,10,0,0,0]
[null,11,0,0,0]
[null,12,0,0,0]
[null,13,0,0,0]
[null,14,0,0,0]
[null,15,0,0,0]
[null,16,0,0,0]
[null,17,0,0,0]
[null,18,0,0,0]
[null,19,0,0,0]
[null,20,0,0,0]
[null,21,0,0,0]
[null,22,{"$f":"IF($B45>$C$11*12,\"\",C$19)","v":0},0,0]
[null,23,0,0,0]
[null,24,0,0,0]
[null,25,0,0,0]
[null,26,0,0,0]
[null,27,0,0,0]
[null,28,0,0,0]
[null,29,0,0,0]
[null,30,0,0,0]
[null,31,0,0,0]
[null,32,0,0,0]
[null,33,0,0,0]
[null,34,0,0,0]
[null,35,0,0,0]
[null,36,0,0,0]
[null,37,0,0,0]
[null,38,0,0,0]
[null,39,0,0,0]
[null,40,0,0,0]
[null,41,0,0,0]
[null,42,{"$f":"IF($B65>$C$11*12,\"\",C$19)","v":0},0,0]
[null,43,0,0,0]
[null,44,0,0,0]
[null,45,0,0,0]
[null,46,0,0,0]
[null,47,0,0,0]
[null,48,0,0,0]
[null,49,0,0,0]
[null,50,0,0,0]
[null,51,0,0,0]
[null,52,0,0,0]
[null,53,0,0,0]
[null,54,0,0,0]
[null,55,0,0,0]
[null,56,0,0,0]
[null,57,0,0,0]
[null,58,0,0,0]
[null,59,0,0,0]
[null,60,0,0,0]
[null,61,0,0,0]
[null,62,{"$f":"IF($B85>$C$11*12,\"\",C$19)","v":0},0,0]
[null,63,0,0,0]
[null,64,0,0,0]
[null,65,0,0,0]
[null,66,0,0,0]
[null,{"$f":"B89+1","v":67},0,0,0]
[null,68,0,0,0]
[null,69,0,0,0]
[null,70,0,0,0]
[null,71,0,0,0]
[null,72,0,0,0]
[null,73,0,0,0]
[null,74,0,0,0]
[null,75,0,0,0]
[null,76,0,0,0]
[null,77,0,0,0]
[null,78,0,0,0]
[null,79,0,0,0]
[null,80,0,0,0]
[null,81,0,0,0]
[null,82,{"$f":"IF($B105>$C$11*12,\"\",C$19)","v":0},0,0]
[null,83,0,0,0]
[null,84,0,0,0]
[null,85,0,0,0]
[null,86,0,0,0]
[null,87,0,0,0]
[null,88,0,0,0]
[null,89,0,0,0]
[null,90,0,0,0]
[null,91,0,0,0]
[null,92,0,0,0]
[null,93,0,0,0]
[null,94,0,0,0]
[null,95,0,0,0]
[null,96,0,0,0]
[null,97,0,0,0]
[null,98,0,0,0]
[null,99,0,0,0]
[null,100,0,0,0]
[null,101,0,0,0]
[null,102,{"$f":"IF($B125>$C$11*12,\"\",C$19)","v":0},0,0]
[null,103,0,0,0]
[null,104,0,0,0]
[null,105,0,0,0]
[null,106,0,0,0]
[null,107,0,0,0]
[null,108,0,0,0]
[null,109,0,0,0]
[null,110,0,0,0]
[null,111,0,0,0]
[null,112,0,0,0]
[null,113,0,0,0]
[null,114,0,0,0]
[null,115,0,0,0]
[null,116,0,0,0]
[null,117,0,0,0]
[null,118,0,0,0]
[null,119,0,0,0]
[null,120,0,0,0]
[null,121,0,0,0]
[null,122,{"$f":"IF($B145>$C$11*12,\"\",C$19)","v":0},0,0]
[null,123,0,0,0]
[null,124,0,0,0]
[null,125,0,0,0]
[null,126,0,0,0]
[null,127,0,0,0]
[null,128,0,0,0]
[null,129,0,0,0]
[null,130,0,0,0]
[null,{"$f":"B153+1","v":131},0,0,0]
[null,132,0,0,0]
[null,133,0,0,0]
[null,134,0,0,0]
[null,135,0,0,0]
[null,136,0,0,0]
[null,137,0,0,0]
[null,138,0,0,0]
[null,139,0,0,0]
[null,140,0,0,0]
[null,141,0,0,0]
[null,142,{"$f":"IF($B165>$C$11*12,\"\",C$19)","v":0},0,0]
[null,143,0,0,0]
[null,144,0,0,0]
[null,145,0,0,0]
[null,146,0,0,0]
[null,147,0,0,0]
[null,148,0,0,0]
[null,149,0,0,0]
[null,150,0,0,0]
[null,151,0,0,0]
[null,152,0,0,0]
[null,153,0,0,0]
[null,154,0,0,0]
[null,155,0,0,0]
[null,156,0,0,0]
[null,157,0,0,0]
[null,158,0,0,0]
[null,159,0,0,0]
[null,160,0,0,0]
[null,161,0,0,0]
[null,162,{"$f":"IF($B185>$C$11*12,\"\",C$19)","v":0},0,0]
[null,163,0,0,0]
[null,164,0,0,0]
[null,165,0,0,0]
[null,166,0,0,0]
[null,167,0,0,0]
[null,168,0,0,0]
[null,169,0,0,0]
[null,170,0,0,0]
[null,171,0,0,0]
[null,172,0,0,0]
[null,173,0,0,0]
[null,174,0,0,0]
[null,175,0,0,0]
[null,176,0,0,0]
[null,177,0,0,0]
[null,178,0,0,0]
[null,179,0,0,0]
[null,{"$f":"B202+1","v":180},{"$f":"IF($B203>$C$11*12,\"\",IF(AND($C$11>$D$11,B203>=$D$11*12),\"\",C$19))","v":0},{"$f":"IF($B203>$C$11*12,\"\",IF(AND($C$11>$D$11,B203>=$D$11*12),\"\",D$19))","v":0},{"$f":"IF($B203>$C$11*12,\"\",IF(AND($C$11>$D$11,B203>=$D$11*12),\"\",E$19))","v":0}]
[null,181,{"$f":"IF($B204>$C$11*12,\"\",IF(AND($C$11>$D$11,B204>=$D$11*12),\"\",C$19))","v":0},{"$f":"IF($B204>$C$11*12,\"\",IF(AND($C$11>$D$11,B204>=$D$11*12),\"\",D$19))","v":0},{"$f":"IF($B204>$C$11*12,\"\",IF(AND($C$11>$D$11,B204>=$D$11*12),\"\",E$19))","v":0}]
[null,182,0,0,0]
[null,183,0,0,0]
[null,184,0,0,0]
[null,185,0,0,0]
[null,186,0,0,0]
[null,187,0,0,0]
[null,188,0,0,0]
[null,189,0,0,0]
[null,190,0,0,0]
[null,191,0,0,0]
[null,192,0,0,0]
[null,193,0,0,0]
[null,194,0,0,0]
[null,{"$f":"B217+1","v":195},0,0,0]
[null,196,0,0,0]
[null,197,0,0,0]
[null,198,0,0,0]
[null,199,0,0,0]
[null,200,0,0,0]
[null,201,0,0,0]
[null,202,0,0,0]
[null,203,0,0,0]
[null,204,0,0,0]
[null,205,0,0,0]
[null,206,0,0,0]
[null,207,0,0,0]
[null,208,0,0,0]
[null,209,0,0,0]
[null,210,0,0,0]
[null,211,0,0,0]
[null,212,0,0,0]
[null,213,0,0,0]
[null,214,0,0,0]
[null,215,0,0,0]
[null,216,0,0,0]
[null,217,0,0,0]
[null,218,0,0,0]
[null,219,0,0,0]
[null,220,0,0,0]
[null,221,0,0,0]
[null,222,0,0,0]
[null,223,0,0,0]
[null,224,0,0,0]
[null,225,0,0,0]
[null,226,0,0,0]
[null,227,0,0,0]
[null,228,0,0,0]
[null,229,0,0,0]
[null,230,0,0,0]
[null,231,0,0,0]
[null,232,0,0,0]
[null,233,0,0,0]
[null,234,0,0,0]
[null,235,0,0,0]
[null,236,0,0,0]
[null,237,0,0,0]
[null,238,0,0,0]
[null,239,0,0,0]
[null,240,"","",""]
[null,241,"","",""]
[null,242,"","",""]
[null,243,"","",""]
[null,244,"","",""]
[null,245,{"$f":"IF($B268>$C$11*12,\"\",IF(AND($C$11>$D$11,B268>=$D$11*12),\"\",C$19))","v":""},{"$f":"IF($B268>$C$11*12,\"\",IF(AND($C$11>$D$11,B268>=$D$11*12),\"\",D$19))","v":""},{"$f":"IF($B268>$C$11*12,\"\",IF(AND($C$11>$D$11,B268>=$D$11*12),\"\",E$19))","v":""}]
[null,246,"","",""]
[null,247,"","",""]
[null,248,"","",""]
[null,249,"","",""]
[null,250,"","",""]
[null,251,"","",""]
[null,252,"","",""]
[null,253,"","",""]
[null,254,"","",""]
[null,255,"","",""]
[null,256,"","",""]
[null,257,"","",""]
[null,258,"","",""]
[null,{"$f":"B281+1","v":259},"","",""]
[null,260,"","",""]
[null,261,"","",""]
[null,262,"","",""]
[null,263,"","",""]
[null,264,"","",""]
[null,265,"","",""]
[null,266,"","",""]
[null,267,"","",""]
[null,268,"","",""]
[null,269,"","",""]
[null,270,"","",""]
[null,271,"","",""]
[null,272,"","",""]
[null,273,"","",""]
[null,274,"","",""]
[null,275,"","",""]
[null,276,"","",""]
[null,277,"","",""]
[null,278,"","",""]
[null,279,"","",""]
[null,280,"","",""]
[null,281,"","",""]
[null,282,"","",""]
[null,283,"","",""]
[null,284,"","",""]
[null,285,"","",""]
[null,286,"","",""]
[null,287,"","",""]
[null,288,"","",""]
[null,289,"","",""]
[null,290,"","",""]
[null,291,"","",""]
[null,292,"","",""]
[null,293,"","",""]
[null,294,"","",""]
[null,295,"","",""]
[null,296,"","",""]
[null,297,"","",""]
[null,298,"","",""]
[null,299,"","",""]
[null,{"$f":"B322+1","v":300},"","",""]
[null,301,"","",""]
[null,302,"","",""]
[null,303,"","",""]
[null,304,"","",""]
[null,305,"","",""]
[null,306,"","",""]
[null,307,"","",""]
[null,308,"","",""]
[null,309,{"$f":"IF($B332>$C$11*12,\"\",IF(AND($C$11>$D$11,B332>=$D$11*12),\"\",C$19))","v":""},{"$f":"IF($B332>$C$11*12,\"\",IF(AND($C$11>$D$11,B332>=$D$11*12),\"\",D$19))","v":""},{"$f":"IF($B332>$C$11*12,\"\",IF(AND($C$11>$D$11,B332>=$D$11*12),\"\",E$19))","v":""}]
[null,310,"","",""]
[null,311,"","",""]
[null,312,"","",""]
[null,313,"","",""]
[null,314,"","",""]
[null,315,"","",""]
[null,316,"","",""]
[null,317,"","",""]
[null,318,"","",""]
[null,319,"","",""]
[null,320,"","",""]
[null,321,"","",""]
[null,322,"","",""]
[null,{"$f":"B345+1","v":323},"","",""]
[null,324,"","",""]
[null,325,"","",""]
[null,326,"","",""]
[null,327,"","",""]
[null,328,"","",""]
[null,329,"","",""]
[null,330,"","",""]
[null,331,"","",""]
[null,332,"","",""]
[null,333,"","",""]
[null,334,"","",""]
[null,335,"","",""]
[null,336,"","",""]
[null,337,"","",""]
[null,338,"","",""]
[null,339,"","",""]
[null,340,"","",""]
[null,341,"","",""]
[null,342,"","",""]
[null,343,"","",""]
[null,344,"","",""]
[null,345,"","",""]
[null,346,"","",""]
[null,347,"","",""]
[null,348,"","",""]
[null,349,"","",""]
[null,350,"","",""]
[null,351,"","",""]
[null,352,"","",""]
[null,353,"","",""]
[null,354,"","",""]
[null,355,"","",""]
[null,356,"","",""]
[null,357,"","",""]
[null,358,"","",""]
[null,359,"","",""]
[null,360,"","",""]
[{"$f":"IF(A23=\"\",\"\",\"with a Final\")","v":"with a Final"}]
[{"$f":"IF(A384=\"\",\"\",\"Balloon\")","v":"Balloon"}]
[{"$f":"IF(A385=\"\",\"\",\"Payment of\")","v":"Payment of"},null,{"$f":"IF(A11=0,\"\",IF(C11=D11,\"\",C19+CUMPRINC(C15/12,C11*12,A11,1,D11*12,0)+A11))","v":""},{"$f":"IF(A11=0,\"\",IF(C11=D11,\"\",D19+CUMPRINC(D15/12,C11*12,A11,1,D11*12,0)+A11))","v":""},{"$f":"IF(A11=0,\"\",IF(C11=D11,\"\",C386-D386))","v":""},null,"0% Deferred Loan",null,null,"0% Deferred Loan"]
[{"$f":"IF(A386=\"\",\"\",\"at the end of\")","v":"at the end of"}]
[{"$f":"IF(A387=\"\",\"\",IF(D11=15,\"Fifteen Yrs.\",IF(D11=20,\"Twenty Yrs.\",IF(D11=25,\"Twenty-five Yrs.\",\"Thirty Yrs.\"))))","v":"Twenty Yrs."}]
[null,{"$f":"B383+1","v":361},{"$f":"IF($B389>$C$11*12,\"\",C$19)","v":""},"",""]
[null,362,"","",""]
[null,363,"","",""]
[null,364,"","",""]
[null,365,"","",""]
[null,366,"","",""]
[null,367,"","",""]
[null,368,"","",""]
[null,369,"","",""]
[null,370,"","",""]
[null,371,"","",""]
[null,372,"","",""]
[null,373,"","",""]
[null,374,"","",""]
[null,375,"","",""]
[null,376,"","",""]
[null,377,"","",""]
[null,378,"","",""]
[null,379,"","",""]
[null,380,"","",""]
[null,381,{"$f":"IF($B409>$C$11*12,\"\",C$19)","v":""},"",""]
[null,{"$f":"B409+1","v":382},"","",""]
[null,383,"","",""]
[null,384,"","",""]
[null,385,"","",""]
[null,386,"","",""]
[null,387,"","",""]
[null,388,"","",""]
[null,389,"","",""]
[null,390,"","",""]
[null,391,"","",""]
[null,392,"","",""]
[null,393,"","",""]
[null,394,"","",""]
[null,395,"","",""]
[null,396,"","",""]
[null,397,"","",""]
[null,398,"","",""]
[null,399,"","",""]
[null,400,"","",""]
[null,401,{"$f":"IF($B429>$C$11*12,\"\",C$19)","v":""},"",""]
[null,402,"","",""]
[null,403,"","",""]
[null,404,"","",""]
[null,405,"","",""]
[null,406,"","",""]
[null,407,"","",""]
[null,408,"","",""]
[null,409,"","",""]
[null,410,"","",""]
[null,411,"","",""]
[null,412,"","",""]
[null,413,"","",""]
[null,414,"","",""]
[null,415,"","",""]
[null,416,"","",""]
[null,417,"","",""]
[null,418,"","",""]
[null,419,"","",""]
[null,420,"","",""]
[null,421,{"$f":"IF($B449>$C$11*12,\"\",C$19)","v":""},"",""]
[null,422,"","",""]
[null,423,"","",""]
[null,424,"","",""]
[null,425,"","",""]
[null,426,"","",""]
[null,427,"","",""]
[null,428,"","",""]
[null,429,"","",""]
[null,430,"","",""]
[null,431,"","",""]
[null,432,"","",""]
[null,433,"","",""]
[null,434,"","",""]
[null,435,"","",""]
[null,436,"","",""]
[null,437,"","",""]
[null,438,"","",""]
[null,439,"","",""]
[null,440,"","",""]
[null,441,{"$f":"IF($B469>$C$11*12,\"\",C$19)","v":""},"",""]
[null,442,"","",""]
[null,443,"","",""]
[null,444,"","",""]
[null,445,"","",""]
[null,{"$f":"B473+1","v":446},"","",""]
[null,447,"","",""]
[null,448,"","",""]
[null,449,"","",""]
[null,450,"","",""]
[null,451,"","",""]
[null,452,"","",""]
[null,453,"","",""]
[null,454,"","",""]
[null,455,"","",""]
[null,456,"","",""]
[null,457,"","",""]
[null,458,"","",""]
[null,459,"","",""]
[null,460,"","",""]
[null,461,{"$f":"IF($B489>$C$11*12,\"\",C$19)","v":""},"",""]
[null,462,"","",""]
[null,463,"","",""]
[null,464,"","",""]
[null,465,"","",""]
[null,466,"","",""]
[null,467,"","",""]
[null,468,"","",""]
[null,469,"","",""]
[null,470,"","",""]
[null,471,"","",""]
[null,472,"","",""]
[null,473,"","",""]
[null,474,"","",""]
[null,475,"","",""]
[null,476,"","",""]
[null,477,"","",""]
[null,478,"","",""]
[null,479,"","",""]
[null,480,"","",""]
[null,481,{"$f":"IF($B509>$C$11*12,\"\",C$19)","v":""},"",""]
[null,482,"","",""]
[null,483,"","",""]
[null,484,"","",""]
[null,485,"","",""]
[null,486,"","",""]
[null,487,"","",""]
[null,488,"","",""]
[null,489,"","",""]
[null,490,"","",""]
[null,491,"","",""]
[null,492,"","",""]
[null,493,"","",""]
[null,494,"","",""]
[null,495,"","",""]
[null,496,"","",""]
[null,497,"","",""]
[null,498,"","",""]
[null,499,"","",""]
[null,500,"","",""]
[null,501,{"$f":"IF($B529>$C$11*12,\"\",C$19)","v":""},"",""]
[null,502,"","",""]
[null,503,"","",""]
[null,504,"","",""]
[null,505,"","",""]
[null,506,"","",""]
[null,507,"","",""]
[null,508,"","",""]
[null,509,"","",""]
[null,{"$f":"B537+1","v":510},"","",""]
[null,511,"","",""]
[null,512,"","",""]
[null,513,"","",""]
[null,514,"","",""]
[null,515,"","",""]
[null,516,"","",""]
[null,517,"","",""]
[null,518,"","",""]
[null,519,"","",""]
[null,520,"","",""]
[null,521,{"$f":"IF($B549>$C$11*12,\"\",C$19)","v":""},"",""]
[null,522,"","",""]
[null,523,"","",""]
[null,524,"","",""]
[null,525,"","",""]
[null,526,"","",""]
[null,527,"","",""]
[null,528,"","",""]
[null,529,"","",""]
[null,530,"","",""]
[null,531,"","",""]
[null,532,"","",""]
[null,533,"","",""]
[null,534,"","",""]
[null,535,"","",""]
[null,536,"","",""]
[null,537,"","",""]
[null,538,"","",""]
[null,539,"","",""]
[null,540,"","",""]
[null,541,{"$f":"IF($B569>$C$11*12,\"\",C$19)","v":""},"",""]
[null,542,"","",""]
[null,543,"","",""]
[null,544,"","",""]
[null,545,"","",""]
[null,546,"","",""]
[null,547,"","",""]
[null,548,"","",""]
[null,549,"","",""]
[null,550,"","",""]
[null,551,"","",""]
[null,552,"","",""]
[null,553,"","",""]
[null,554,"","",""]
[null,555,"","",""]
[null,556,"","",""]
[null,557,"","",""]
[null,558,"","",""]
[null,559,"","",""]
[null,560,"","",""]
[null,561,{"$f":"IF($B589>$C$11*12,\"\",C$19)","v":""},"",""]
[null,562,"","",""]
[null,563,"","",""]
[null,564,"","",""]
[null,565,"","",""]
[null,566,"","",""]
[null,567,"","",""]
[null,568,"","",""]
[null,569,"","",""]
[null,570,"","",""]
[null,571,"","",""]
[null,572,"","",""]
[null,573,"","",""]
[null,{"$f":"B601+1","v":574},"","",""]
[null,575,"","",""]
[null,576,"","",""]
[null,577,"","",""]
[null,578,"","",""]
[null,579,"","",""]
[null,580,"","",""]
[null,581,{"$f":"IF($B609>$C$11*12,\"\",C$19)","v":""},"",""]
[null,582,"","",""]
[null,583,"","",""]
[null,584,"","",""]
[null,585,"","",""]
[null,586,"","",""]
[null,587,"","",""]
[null,588,"","",""]
[null,589,"","",""]
[null,590,"","",""]
[null,591,"","",""]
[null,592,"","",""]
[null,593,"","",""]
[null,594,"","",""]
[null,595,"","",""]
[null,596,"","",""]
[null,597,"","",""]
[null,598,"","",""]
[null,599,"","",""]
[null,600,"","",""]
[null,null,null,null,null,null,"FV",{"$f":"Sources!C18","v":0},null,"FV"]
[null,null,null,null,null,null,"PV",{"$f":"-PV(C15,H11,0,H629)","v":0},null,"PV",{"$f":"-PV(C15,K11,0,K629)","v":0}]
[]
["NPV of Subsidy",null,{"$f":"NPV(C15/12,C19:C386)","v":0},{"$f":"NPV(E11/12,D19:D386)","v":0},{"$f":"NPV(C15/12,E19:E386)","v":0},null,"Value of Subsidy",{"$f":"H629-H630","v":0},null,"Value of Subsidy",{"$f":"K629-K630","v":0}]

{"sheet":"Project Completion Sch","index":26,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":true,"merged":[[22,6,23,8],[10,6,11,8],[12,6,13,8],[14,6,15,8],[16,6,17,8],[20,6,21,8],[38,6,39,8],[42,6,43,8],[44,6,45,8],[24,6,25,8],[28,6,29,8],[30,6,31,8],[32,6,33,8],[34,6,35,8],[36,6,37,8]]}
["MaineHousing",null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,null,null,null,"Project Completion Schedule"]
[]
[]
[]
[null,null,"Activity",null,null,null,"Actual/Scheduled Date"]
[null,null,null,null,null,null,"Month/Year"]
[]
[null,null,"A.   SITE"]
[]
[null,null,null,"Option/Contract"]
[]
[null,null,null,"Site Acquisition"]
[]
[null,null,null,"Zoning Approval"]
[]
[null,null,null,"Site Analysis"]
[]
[null,null,"B.  FINANCING"]
[]
[null,null,null,"Construction Loan Commitment"]
[]
[null,null,null,"Permanent Loan Commitment"]
[]
[null,null,null,"Other Sources Committed"]
[]
[null,null,"C.  PLANS AND SPECIFICATIONS"]
[]
[null,null,null,0.5]
[]
[null,null,null,0.9]
[]
[null,null,null,1]
[]
[null,null,"D.  CONSTRUCTION LOAN CLOSING"]
[]
[null,null,"E.  CONSTRUCTION START"]
[]
[null,null,"F.  COMPLETION OF CONSTRUCTION"]
[]
[null,null,"G.  LEASE-UP"]
[]
[null,null,null,"Initial Lease-up "]
[]
[null,null,null,"Sustained (95%) Occupancy"]
[]
[]
[null,null,"Please account for application processing - approximately 60 days from the application due date."]

{"sheet":"MH Underwriting","index":27,"n_rows":334,"n_cols":31,"rows_kept":334,"cut":false,"hidden":false,"merged":[[230,21,230,22],[182,9,182,10],[186,9,186,10],[183,9,183,10],[5,23,8,26],[89,24,89,29],[61,22,62,22],[63,22,64,22],[65,22,66,22]]}
[null,null,"PROJECT NAME: ",null,{"$f":"'Project Information'!D4","v":"Project Name"},null,null,null,"Date:"]
[null,null,"LOCATION: ",null,{"$f":"'Project Information'!D8","v":"Town"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max LIHTC Available",null,{"$f":"'Tax Credit Calc'!I23","v":0},{"$f":"IF(W4<>\"\",\"SLIHTC\",\"\")","v":""}]
[null,null,"DEVELOPMENT ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIHTC Alloc.",null,{"$f":"'Tax Credit Calc'!I25","v":0},{"$f":"IF(Sources!C56<>\"\",Sources!C56,\"\")","v":""}]
[null,null,"Total Units",null,null,null,{"$f":"F180","v":0},null,"Inflation Adjustments",null,"Yr 1-5","Yr. 6-15","Yr. 16-30",null,null,null,null,null,null,"Equity yield",null,{"$f":"'Tax Credit Calculations'!S45","v":0.87},{"$f":"IF(W4=\"\",\"\",Sources!D56)","v":""}]
[null,null,{"$f":"IF(SUM(SUMIFS(F153:F177,E153:E177,\"30% - LH\"),SUMIFS(F153:F177,E153:E177,\"40% - LH\"))=0,\"# @ 50% AMI (low HOME)\",\"# @ 50% AMI or less (low HOME)\")","v":"# @ 50% AMI (low HOME)"},null,null,{"$f":"IF($G$5=0,0,G6/$G$5)","v":0},{"$f":"SUM(SUMIFS(F153:F177,E153:E177,\"30% - LH\"),SUMIFS(F153:F177,E153:E177,\"40% - LH\"),SUMIFS(F153:F177,E153:E177,\"50% - LH\"))","v":0},null,"   Rent",null,0.02,2.5000000000000001E-2,0.03,null,null,null,null,null,null,"Synd. %",null,{"$f":"'Tax Credit Calculations'!Y48","v":0.99990000000000001},{"$f":"IF(W5=\"\",\"\",1)","v":""},{"$f":"IF(AND(S79>0,S107>0,S114>0),\"Make Sure to add Q107 (Difference between tax credits and equity) to CL interest development costs (not basis eligible)\",\"\")","v":""}]
[null,null,{"$f":"IF(SUM(SUMIFS(F153:F177,E153:E177,\"30% - HH\"),SUMIFS(F153:F177,E153:E177,\"40% - HH\"))=0,\"# @ 50% AMI (High HOME)\",\"# @ 50% AMI or less (High HOME)\")","v":"# @ 50% AMI (High HOME)"},null,null,{"$f":"IF($G$5=0,0,G7/$G$5)","v":0},{"$f":"SUM(SUMIFS(F153:F177,E153:E177,\"30% - HH\"),SUMIFS(F153:F177,E153:E177,\"40% - HH\"),SUMIFS(F153:F177,E153:E177,\"50% - HH\"))","v":0},null,"   Operating Expense",null,0.03,{"$f":"K7","v":0.03},{"$f":"L7","v":0.03},null,null,null,null,null,null,"Equity Raise",null,{"$f":"V4*V5*10*V6","v":0},{"$f":"IF(W6=\"\",\"\",W4*W5*W6)","v":""}]
[null,null,{"$f":"IF(SUM(SUMIFS(F153:F177,E153:E177,\"30%\"),SUMIFS(F153:F177,E153:E177,\"40%\"))=0,\"# @ 50% AMI (LIHTC)\",\"# @ 50% AMI or less (LIHTC)\")","v":"# @ 50% AMI (LIHTC)"},null,null,{"$f":"IF($G$5=0,0,G8/$G$5)","v":0},{"$f":"SUM(SUMIFS(F153:F177,E153:E177,\"30%\"),SUMIFS(F153:F177,E153:E177,\"40%\"),SUMIFS(F153:F177,E153:E177,\"50%\"))","v":0},null,"   Other Income",null,{"$f":"K6","v":0.02},{"$f":"L6","v":2.5000000000000001E-2},{"$f":"M6","v":0.03}]
[null,null,{"$f":"IF(SUMIFS(F153:F177,E153:E177,\"80%\")=0,\"# @ 60% AMI (LIHTC)\",\"# @ 60% AMI or more (LIHTC)\")","v":"# @ 60% AMI (LIHTC)"},null,null,{"$f":"IF($G$5=0,0,G9/$G$5)","v":0},{"$f":"SUM(SUMIFS(F153:F177,E153:E177,60%),SUMIFS(F153:F177,E153:E177,80%))","v":0},null,"Debt Coverage Ratio",null,{"$f":"H197","v":1.1499999999999999},null,null,null,null,null,null,null,null,"Historic Credit-Federal",null,{"$f":"IF('Tax Credit Calc'!E8=\"No\",0,IF('Tax Credit Calculations'!S19=\"\",(H21-H15+H32+H34+H35+H41+H42+H43+H55+H62+H63+H64)*0.2,'Tax Credit Calculations'!S19))","v":0}]
[null,null,"# @ Market",null,null,{"$f":"IF($G$5=0,0,G10/$G$5)","v":0},{"$f":"SUMIFS(F153:F177,E153:E177,\"Mkt\")","v":0},null,"Vacancy",null,{"$f":"K185","v":0.05},null,null,null,null,null,null,null,null,"Equity yield",null,{"$f":"'Tax Credit Calculations'!D32","v":0.87}]
[null,null,"Appraised Market Value",null,null,null,null,{"$f":"(J196+(O180-M180))/0.08","v":0},"Market Value/Unit",null,{"$f":"IF($G$5=0,0,$H$11/$G$5)","v":0},null,null,null,null,null,null,null,null,"Synd. %",null,{"$f":"V6","v":0.99990000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Raise",null,{"$f":"V9*V10*V11","v":0}]
[null,null,"PRO FORMA DEVELOPMENT BUDGET"]
[null,null,null,null,null,null,null,"Residential",null,"Per Unit",null,"Commercial",null,null,null,"TDC",null,null,null,"Historic Credit-State",null,{"$f":"V9/0.2*'Tax Credit Calculations'!D39","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A54","v":"Site Improvements"},null,null,null,null,{"$f":"P15-L15","v":0},null,{"$f":"IF($G$5=0,0,H15/$G$5)","v":0},null,null,null,null,null,{"$f":"'Construction Costs'!E19","v":0},null,null,null,"Equity yield Equivilent",null,{"$f":"'Tax Credit Calculations'!D44","v":0.88}]
[null,null,{"$f":"'Tax Credit Calc'!A55","v":"Construction "},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J9*(100/105)","v":0},null,null,null,{"$f":"'Construction Costs'!E27","v":0},null,null,null,"Synd. %",null,1]
[null,null,{"$f":"'Tax Credit Calc'!A56","v":"General Requirements"},null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Construction Costs'!E45","v":0},null,null,null,"Equity Raise",null,{"$f":"V14*V15*V16","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A57","v":"Builder Profit"},null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Construction Costs'!E48","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A58","v":"Bond Premium"},null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Construction Costs'!E50","v":0},null,null,null,"GP Contribution",null,{"$f":"IF(V7=0,0,100)","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A59","v":"Construction Contingency"},null,null,null,{"$f":"'Tax Credit Calc'!C59","v":0},0,null,0,null,{"$f":"'Project Costs & Basis'!J9-L16","v":0},null,null,null,{"$f":"'Construction Costs'!E52","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A60","v":"Subtotal Construction Costs"},null,null,null,null,{"$f":"SUM(H15:H20)","v":0},null,0,null,{"$f":"SUM(L15:L20)","v":0},null,null,null,{"$f":"H21+L21","v":0},null,null,null,"Total Equity:",null,{"$f":"V7+V12+V17+V19","v":0}]
[]
[null,null,{"$f":"'Tax Credit Calc'!A62","v":"Building Permits and Fees"},null,null,null,null,{"$f":"P23-L23","v":0},null,{"$f":"IF($G$5=0,0,H23/$G$5)","v":0},null,{"$f":"'Project Costs & Basis'!J13","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E13","v":0},null,null,null,"Gross Square Footage",null,{"$f":"'Building Summary'!F36","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A63","v":"Survey & Engineering"},null,null,null,null,{"$f":"P24-L24","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J15","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E15","v":0},null,null,null,"Construction Cost/Sq ft.",null,{"$f":"IF(V23=0,0,(H21-H20)/V23)","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A64","v":"Architectural & Design"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J17","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E17","v":0},null,null,null,"Total Project Cost/Sq ft.",null,{"$f":"IF(V23=0,0,P68/V23)","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A65","v":"Legal"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J19","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E19","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A66","v":"Title & Recording"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J21","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E21","v":0},null,"Notes:"]
[null,null,{"$f":"'Tax Credit Calc'!A67","v":"Accounting"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J23","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E23","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A68","v":"Construction Period Tax"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J25","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E25","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A69","v":"Construction Period Insurance"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J27","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E27","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A70","v":"Other"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J29","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E29","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A71","v":"Subtotal Soft Costs"},null,null,null,null,{"$f":"SUM(H23:H31)","v":0},null,0,null,{"$f":"SUM(L23:L31)","v":0},null,null,null,{"$f":"H32+L32","v":0}]
[]
[null,null,{"$f":"'Tax Credit Calc'!A73","v":"Construction Loan Origination Fees"},null,null,null,null,{"$f":"P34-L34","v":0},null,{"$f":"IF($G$5=0,0,H34/$G$5)","v":0},null,{"$f":"'Project Costs & Basis'!J38","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E38","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A74","v":"Construction Loan Interest"},null,null,null,null,{"$f":"P35-L35","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J40","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E40","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A75","v":"MaineHousing Permanent Loan Fees"},null,null,null,null,{"$f":"P36-L36","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J42","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E42","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A76","v":"Other Permanent Loan Fees"},null,null,null,null,{"$f":"P37-L37","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J44","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E44","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A77","v":"Other"},null,null,null,null,{"$f":"P38-L38","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J46","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E46","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A78","v":"Subtotal Finance Costs"},null,null,null,null,{"$f":"SUM(H34:H38)","v":0},null,0,null,{"$f":"SUM(L34:L38)","v":0},null,null,null,{"$f":"H39+L39","v":0}]
[]
[null,null,{"$f":"'Tax Credit Calc'!A80","v":"Market Survey"},null,null,null,null,{"$f":"P41-L41","v":0},null,{"$f":"IF($G$5=0,0,H41/$G$5)","v":0},null,{"$f":"'Project Costs & Basis'!J53","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E53","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A81","v":"Appraisal"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J55","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E55","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A82","v":"Environmental Study"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J57","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E57","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A83","v":"LIHTC Fees & Prepaid Monitoring"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J59","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E59","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A84","v":"Relocation Costs"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J61","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E61","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A85","v":"FF&E"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J63","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E63","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A86","v":"Other"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J65","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E65","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A87","v":"Subtotal  Miscellaneous"},null,null,null,null,{"$f":"SUM(H41:H47)","v":0},null,0,null,{"$f":"SUM(L41:L47)","v":0},null,null,null,{"$f":"H48+L48","v":0}]
[]
[null,null,{"$f":"'Tax Credit Calc'!A89","v":"Acquisition: Buildings"},null,null,null,null,{"$f":"P50-L50","v":0},null,{"$f":"IF($G$5=0,0,H50/$G$5)","v":0},null,{"$f":"'Project Costs & Basis'!J73","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E73","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A90","v":"Acquisition: Land"},null,null,null,null,{"$f":"P51-L51","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J75","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E75","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A91","v":"Acquisition: Existing Reserves"},null,null,null,null,{"$f":"P52-L52","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J77","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E77","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A92","v":"Acquisition: Legal"},null,null,null,null,{"$f":"P53-L53","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J79","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E79","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A93","v":"Acquisition: other"},null,null,null,null,{"$f":"P54-L54","v":0},null,0,null,{"$f":"'Project Costs & Basis'!J81","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E81","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A94","v":"Subtotal  Acquisition"},null,null,null,null,{"$f":"SUM(H50:H54)","v":0},null,0,null,{"$f":"SUM(L50:L54)","v":0},null,null,null,{"$f":"H55+L55","v":0}]
[]
[null,null,{"$f":"'Tax Credit Calc'!A96","v":"Operating Deficit Escrow"},null,null,null,null,{"$f":"P57-L57","v":0},null,{"$f":"IF($G$5=0,0,H57/$G$5)","v":0},null,{"$f":"'Project Costs & Basis'!J88","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E88","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A97","v":"Pre-funded Replacements"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J90","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E90","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A98","v":"Tax & Insurance Escrow"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J92","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E92","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A99","v":"Working Capital"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J94","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E94","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A100","v":"Total Syndication Expenses"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J112","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E112","v":0},null,null,null,{"$f":"IF(G5<20,G5*17500,20*17500+(G5-20)*15000)","v":0},{"$f":"IF(G5<20,G5*10000,20*10000+(G5-20)*5000)","v":0},{"$f":"IF('Project Information'!D28+'Project Information'!I28 =0,0,IF(OR('Project Information'!D26=\"Acquisition/Rehab\",'Project Information'!D26=\"Acquisition/Rehab With New Construction\"),U61*('Project Information'!D28/('Project Information'!D28+'Project Information'!I28))+T61*(1-('Project Information'!D28/('Project Information'!D28+'Project Information'!I28))),T61))","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A101","v":"Consultant Fee"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J116","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E116","v":0},null,"Maximum Gross Developer Fee (10%/15%)",null,null,null,{"$f":"(H68-H55-H62-H63-H64)*15%+(H55*10%)","v":0},{"$f":"IF(V64>V62,\"Gross Fee is Too High\",\"\")","v":""}]
[null,null,{"$f":"'Tax Credit Calc'!A102","v":"Developer Overhead"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J118","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E118","v":0},null,"Maximum Net Developer Fee (per unit max)",null,null,null,{"$f":"IF(V62<750000,V62,750000)","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A103","v":"Developer Profit"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J120","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E120","v":0},null,"Actual Proposed Gross Fee",null,null,null,{"$f":"H62+H63+H64","v":0},{"$f":"IF(W62=\"\",\"\",IF(V66>V63,\"and\",\"\"))","v":""}]
[null,null,{"$f":"'Tax Credit Calc'!A104","v":"Other"},null,null,null,null,0,null,0,null,{"$f":"'Project Costs & Basis'!J96","v":0},null,null,null,{"$f":"'Project Costs & Basis'!E96","v":0},null,"% of maximum Gross Fee",null,null,null,{"$f":"IF(V62=0,0,V64/V62)","v":0}]
[null,null,{"$f":"'Tax Credit Calc'!A105","v":"Subtotal Fee and Reserves"},null,null,null,null,{"$f":"SUM(H57:H65)","v":0},null,0,null,{"$f":"SUM(L57:L65)","v":0},null,null,null,{"$f":"H66+L66","v":0},null,"Proposed Net Fee Collected",null,null,null,{"$f":"V64-T99","v":0},{"$f":"IF(V66>V63,\"Net Fee is Too High\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Maximum Net Fee",null,null,null,{"$f":"IF(V62=0,0,V66/V63)","v":0}]
[null,null,null,null,{"$f":"'Tax Credit Calc'!A107","v":"Total Project Costs"},null,null,{"$f":"H21+H32+H39+H48+H55+H66","v":0},null,{"$f":"IF($G$5=0,0,H68/$G$5)","v":0},null,{"$f":"L21+L32+L39+L48+L55+L66","v":0},null,null,null,{"$f":"H68+L68","v":0},null,null,null,null,{"$f":"IF(V68=\"\",\"\",\"Net Fee Collected should not exceed\")","v":""},{"$f":"IF(W66=\"\",\"\",V63)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W64=\"\",\"\",W64)","v":""},null,null,{"$f":"IF(V69=\"\",\"\",\"Gross Fee should not exceed\")","v":""},{"$f":"IF(W62=\"\",\"\",V62)","v":""}]
[null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[null,null,"FLOW OF FUNDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Equity","Final"]
[null,null,null,null,null,null,{"$f":"IF(INDIRECT(\"'Project Completion Sch'!G35\",TRUE)=\"\",EOMONTH(TODAY(),12),INDIRECT(\"'Project Completion Sch'!G35\",TRUE))","v":"2025-06-30"},null,"During Construction",null,null,null," ",null,null,{"$f":"EOMONTH(G73,SUM(Y92,AC92))","v":"2026-09-30"},null,"Occupancy","Capital"]
[null,null,"Sources",null,null,null,"CLC",null,0.25,0.5,0.75,1,null,null,null,"PLC",null,"Milestone","Payment","Total"]
[]
[null,null,"Beginning Cash",null,null,null,0,null,{"$f":"G120","v":0},{"$f":"I120","v":0},{"$f":"J120","v":0},{"$f":"K120","v":0},null,null,null,{"$f":"L120","v":0},null,{"$f":"P120","v":0},{"$f":"R120","v":0},{"$f":"G76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50% Test"]
[null,null,"Fed Tax Credit Capital",null,null,null,{"$f":"IF(P68=0,0,IF(Sources!C13=0,0,Sources!C13-SUM(I78:L78)))","v":0},null,null,{"$f":"(Sources!C13-100)/2","v":0},null,null,null,null,null,{"$f":"V21-V17-G78-SUM(I78:L78)-R78-S78","v":0},null,{"$f":"V21*0.05","v":0},{"$f":"V21*0.0125","v":0},{"$f":"SUM(G78:S78)","v":0},null,"Agg. Basis",{"$f":"IF(V81=\"Not Applicable\",\"\",'Tax Credit Calc'!F107+'MH Underwriting'!L68+'MH Underwriting'!P51)","v":""}]
[null,null,"ME Tax Credit Capital",null,null,null,{"$f":"IF('Tax Credit Calculations'!D38=\"No\",'MH Underwriting'!V17*0.1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(G79<>0,V17*0.9,0)","v":0},null,null,{"$f":"IF(W4<>\"\",W4,0)","v":0},{"$f":"SUM(G79:S79)","v":0}]
[null,null,"Construction Loan",null,null,null,{"$f":"IF(G118-G78-G79-G81-SUM(G83:G99)-G76>0,G118-G78-G79-G81-SUM(G83:G99)-G76,0)","v":0},null,{"$f":"IF(I118-I78-I79-I81-SUM(I83:I99)-I76>0,I118-I78-I79-I81-SUM(I83:I99)-I76,0)","v":0},{"$f":"IF(J118-J78-J79-J81-SUM(J83:J99)-J76>0,J118-J78-J79-J81-SUM(J83:J99)-J76,0)","v":0},{"$f":"IF(K118-K78-K79-K81-SUM(K83:K99)-K76>0,K118-K78-K79-K81-SUM(K83:K99)-K76,0)","v":0},{"$f":"IF(L118-L78-L79-L81-SUM(L83:L99)-L76>0,L118-L78-L79-L81-SUM(L83:L99)-L76,0)","v":0},null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(G80:S80),-5)","v":0},null,"Perm. TE",{"$f":"IF(W78=\"\",\"\",IF('Tax Credit Calculations'!D6=\"Yes\",SUM(I129:I130),SUM(I129:I131)))","v":""}]
[null,null,"GP Bridge Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G81:S81)","v":0},null,{"$f":"IF('Tax Credit Calc'!E10=\"No\",\"Not Applicable\",\"\")","v":"Not Applicable"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W78=\"\",\"\",IF(W78=0,0,W80/W78))","v":""}]
[null,{"$f":"CONCATENATE(IF(OR(D83=\"0% Deferred Loan\",D83=\"0% Deferred Loan 2\",D83=\"0% Deferred Loan 3\"),\"0% Loan\",IF(OR(D83=\"MH Interest Bearing Loan \",D83=\"MH Interest Bearing Loan #2\",D83=\"MH Interest Bearing Loan #3\"),\"MH Loan \",D83)),\" - \",F83)","v":"0% Deferred Loan     -     FedHOME - "},"MH:",{"$f":"IF(F83=\"\",\"0% Deferred Loan     -     FedHOME\",\"0% Deferred Loan \")","v":"0% Deferred Loan     -     FedHOME"},null,null,{"$f":"IF('Project Information'!L4=\"Yes\",0,Sources!C11-SUM(I83:L83))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Project Information'!L4=\"Yes\",Sources!C32-SUM(G83:L83)-T84-T85,Sources!C32-T84-T85)","v":0},null,null,null,{"$f":"SUM(G83:S83)","v":0},null,"Min TE Amt",{"$f":"IF(W78=\"\",\"\",ROUNDUP(W78*0.55,-4))","v":""}]
[null,{"$f":"CONCATENATE(IF(OR(D84=\"0% Deferred Loan\",D84=\"0% Deferred Loan 2\",D84=\"0% Deferred Loan 3\"),\"0% Loan\",IF(OR(D84=\"MH Interest Bearing Loan \",D84=\"MH Interest Bearing Loan #2\",D84=\"MH Interest Bearing Loan #3\"),\"MH Loan \",D84)),\" - \",F84)","v":"0% Loan - "},null,"0% Deferred Loan 2",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G83:I83)*0.5","v":0},null,null,null,0,null,"% of CL",{"$f":"IF(W83=\"\",\"\",IF(T80=0,0,W83/T80))","v":""}]
[null,"0% Loan - ",null,"0% Deferred Loan 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"MH Loan  - ",null,{"$f":"Sources!B39","v":"MH Interest Bearing Loan "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sources!C39","v":0},null,null,null,0,null,"Bal. of CL",{"$f":"IF(W78=\"\",\"\",T80-W90)","v":""},""]
[null,"MH Loan  - ",null,{"$f":"Sources!B40","v":"MH Interest Bearing Loan #2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sources!C40","v":0},null,null,null,0]
[null,"MH Loan  - ",null,{"$f":"Sources!B41","v":"MH Interest Bearing Loan #3"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sources!C41","v":0},null,null,null,0]
[null," - ","Conventional First Mortgage"]
[null,"AHP Subsidized Advance - ",null,{"$f":"IF(Sources!B43=\"\",\"\",Sources!B43)","v":"AHP Subsidized Advance"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sources!C43","v":0},null,null,null,{"$f":"SUM(G90:S90)","v":0},null,"Actual TE Bonds",{"$f":"W83","v":""},"","Construction Loan Interest Estimate"]
[null," - ","Other Outside Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period","Mon. Per Quarter","Interest Rate",null,"Mon. to Close","Utilization Rate"]
[null,"City FEDHOME* - ",null,{"$f":"IF(Sources!B17=\"\",IF(Sources!B45=\"\",\"\",Sources!B45),Sources!B17)","v":"City FEDHOME*"},null,null,{"$f":"Sources!C17-SUM(I92:L92)","v":0},null,null,null,null,null,null,null,null,{"$f":"Sources!C45","v":0},null,null,null,{"$f":"SUM(G92:S92)","v":0},null,null,null,null,{"$f":"IF(INDIRECT(\"'Project Completion Sch'!G39\",TRUE)=\"\",12,ROUND(((INDIRECT(\"'Project Completion Sch'!G39\",TRUE)-INDIRECT(\"'Project Completion Sch'!G35\",TRUE)))/30,))","v":12},{"$f":"Y92/4","v":3},{"$f":"IF('Project Information'!L4=\"No\",Sources!D21,4.5%)","v":4.4999999999999998E-2},null,3,0.6]
[null,"AHP Capital Advance* - ",null,{"$f":"IF(Sources!B18=\"\",IF(Sources!B46=\"\",\"\",Sources!B46),Sources!B18)","v":"AHP Capital Advance*"},null,null,null,null,{"$f":"Sources!C18-SUM(G93,J93:L93)","v":0},null,null,null,null,null,null,{"$f":"Sources!C46","v":0},null,null,null,{"$f":"SUM(H93:S93)","v":0}]
[null,"TIF Loan* - ",null,{"$f":"IF(Sources!B19=\"\",IF(Sources!B47=\"\",\"\",Sources!B47),Sources!B19)","v":"TIF Loan*"},null,null,{"$f":"Sources!C19-SUM(I94:L94)","v":0},null,null,null,null,null,null,null,null,{"$f":"Sources!C47","v":0},null,null,null,{"$f":"SUM(G94:S94)","v":0},null,null,null,null,"Drawn","Cummulative"]
[null," - ",{"$f":"Sources!B48","v":" "},null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"Sources!C48","v":0},null,null,null,0,null,null,null,"CLC",{"$f":"$G$80","v":0},{"$f":"Y95","v":0}]
[null," - ",{"$f":"Sources!B49","v":" "},null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"Sources!C49","v":0},null,null,null,0,null,null,null,1,{"$f":"IF(OR(X96<$Z$92,X96=$Z$92),$I$80/$Z$92,IF(OR(X96<$Z$92*2,X96=$Z$92*2),$J$80/$Z$92,IF(OR(X96<$Z$92*3,X96=$Z$92*3),$K$80/$Z$92,IF(OR(X96<$Z$92*4,X96=$Z$92*4),$L$80/$Z$92,IF(X96=$Y$92+1,$T$80-SUM(Y95:$Y$95),0)))))","v":0},{"$f":"Z95+Y96","v":0},{"$f":"Z95*$AA$92/12","v":0},{"$f":"AB95+AA96","v":0},{"$f":"IF(X96=ROUND($Z$92,),ROUND(AB96-$AB$95,),IF(X96=ROUND($Z$92*2,),ROUND(AB96-VLOOKUP(ROUND($Z$92,),$X$95:$AB$124,5,FALSE),),IF(X96=ROUND($Z$92*3,),ROUND(AB96-VLOOKUP(ROUND($Z$92*2,),$X$95:$AB$124,5,FALSE),),IF(X96=ROUND($Z$92*4,),ROUND(AB96-VLOOKUP(ROUND($Z$92*3,),$X$95:$AB$124,5,FALSE),),IF(X96=ROUND($Z$92*4,)+$AC$92,ROUND(AB96-VLOOKUP(ROUND($Z$92*4,),$X$95:$AB$124,5,FALSE),),)))))/(VLOOKUP($Y$92+1,$X$95:$AB$124,5,FALSE)+((VLOOKUP($Y$92+1,$X$95:$AB$124,4,FALSE))*($AC$92-1)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X96=$Y$92+$AC$92,$T$80*$AD$92*($AA$92/12)*($Y$92+$AC$92),\"\")","v":""}]
[null,"Grant* - ",null,{"$f":"IF(Sources!B15=\"\",IF(Sources!B51=\"\",\"\",Sources!B51),Sources!B15)","v":"Grant*"},null,null,{"$f":"Sources!C15","v":0},null,null,null,null,null,null,null,null,{"$f":"Sources!C51","v":0},null,null,null,0,null,null,null,2,{"$f":"IF(OR(X97<$Z$92,X97=$Z$92),$I$80/$Z$92,IF(OR(X97<$Z$92*2,X97=$Z$92*2),$J$80/$Z$92,IF(OR(X97<$Z$92*3,X97=$Z$92*3),$K$80/$Z$92,IF(OR(X97<$Z$92*4,X97=$Z$92*4),$L$80/$Z$92,IF(X97=$Y$92+1,$T$80-SUM(Y$95:$Y96),0)))))","v":0},0,0,{"$f":"AB96+AA97","v":0},{"$f":"IF(X97=ROUND($Z$92,),ROUND(AB97-$AB$95,),IF(X97=ROUND($Z$92*2,),ROUND(AB97-VLOOKUP(ROUND($Z$92,),$X$95:$AB$124,5,FALSE),),IF(X97=ROUND($Z$92*3,),ROUND(AB97-VLOOKUP(ROUND($Z$92*2,),$X$95:$AB$124,5,FALSE),),IF(X97=ROUND($Z$92*4,),ROUND(AB97-VLOOKUP(ROUND($Z$92*3,),$X$95:$AB$124,5,FALSE),),IF(X97=ROUND($Z$92*4,)+$AC$92,ROUND(AB97-VLOOKUP(ROUND($Z$92*4,),$X$95:$AB$124,5,FALSE),),)))))/(VLOOKUP($Y$92+1,$X$95:$AB$124,5,FALSE)+((VLOOKUP($Y$92+1,$X$95:$AB$124,4,FALSE))*($AC$92-1)))","v":{"$error":"#DIV/0!"}},""]
[null,"General Partner (or Affiliate) Loan - ",null,{"$f":"Sources!B53","v":"General Partner (or Affiliate) Loan"},null,null,{"$f":"Sources!C23-G81","v":0},null,null,null,null,null,null,null,null,{"$f":"Sources!C53","v":0},null,null,null,0,null,null,null,3,{"$f":"IF(OR(X98<$Z$92,X98=$Z$92),$I$80/$Z$92,IF(OR(X98<$Z$92*2,X98=$Z$92*2),$J$80/$Z$92,IF(OR(X98<$Z$92*3,X98=$Z$92*3),$K$80/$Z$92,IF(OR(X98<$Z$92*4,X98=$Z$92*4),$L$80/$Z$92,IF(X98=$Y$92+1,$T$80-SUM(Y$95:$Y97),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,"Deferred Developer Fee - ",null,{"$f":"Sources!B54","v":"Deferred Developer Fee"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sources!C54","v":0},null,null,null,0,null,null,null,4,{"$f":"IF(OR(X99<$Z$92,X99=$Z$92),$I$80/$Z$92,IF(OR(X99<$Z$92*2,X99=$Z$92*2),$J$80/$Z$92,IF(OR(X99<$Z$92*3,X99=$Z$92*3),$K$80/$Z$92,IF(OR(X99<$Z$92*4,X99=$Z$92*4),$L$80/$Z$92,IF(X99=$Y$92+1,$T$80-SUM(Y$95:$Y98),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"TOTAL SOURCES",null,null,null,{"$f":"SUM(G76:G99)","v":0},null,{"$f":"SUM(I76:I99)","v":0},{"$f":"SUM(J76:J99)","v":0},{"$f":"SUM(K76:K99)","v":0},{"$f":"SUM(L76:L99)","v":0},null,null,null,{"$f":"SUM(P76:P99)","v":0},null,{"$f":"SUM(R76:R99)","v":0},{"$f":"SUM(S76:S99)","v":0},{"$f":"SUM(T78:T99)","v":0},null,null,null,5,{"$f":"IF(OR(X100<$Z$92,X100=$Z$92),$I$80/$Z$92,IF(OR(X100<$Z$92*2,X100=$Z$92*2),$J$80/$Z$92,IF(OR(X100<$Z$92*3,X100=$Z$92*3),$K$80/$Z$92,IF(OR(X100<$Z$92*4,X100=$Z$92*4),$L$80/$Z$92,IF(X100=$Y$92+1,$T$80-SUM(Y$95:$Y99),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR(X101<$Z$92,X101=$Z$92),$I$80/$Z$92,IF(OR(X101<$Z$92*2,X101=$Z$92*2),$J$80/$Z$92,IF(OR(X101<$Z$92*3,X101=$Z$92*3),$K$80/$Z$92,IF(OR(X101<$Z$92*4,X101=$Z$92*4),$L$80/$Z$92,IF(X101=$Y$92+1,$T$80-SUM(Y$95:$Y100),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Uses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR(X102<$Z$92,X102=$Z$92),$I$80/$Z$92,IF(OR(X102<$Z$92*2,X102=$Z$92*2),$J$80/$Z$92,IF(OR(X102<$Z$92*3,X102=$Z$92*3),$K$80/$Z$92,IF(OR(X102<$Z$92*4,X102=$Z$92*4),$L$80/$Z$92,IF(X102=$Y$92+1,$T$80-SUM(Y$95:$Y101),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR(X103<$Z$92,X103=$Z$92),$I$80/$Z$92,IF(OR(X103<$Z$92*2,X103=$Z$92*2),$J$80/$Z$92,IF(OR(X103<$Z$92*3,X103=$Z$92*3),$K$80/$Z$92,IF(OR(X103<$Z$92*4,X103=$Z$92*4),$L$80/$Z$92,IF(X103=$Y$92+1,$T$80-SUM(Y$95:$Y102),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Acquisition",null,null,null,{"$f":"H55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G104:S104)","v":0},null,null,null,9,{"$f":"IF(OR(X104<$Z$92,X104=$Z$92),$I$80/$Z$92,IF(OR(X104<$Z$92*2,X104=$Z$92*2),$J$80/$Z$92,IF(OR(X104<$Z$92*3,X104=$Z$92*3),$K$80/$Z$92,IF(OR(X104<$Z$92*4,X104=$Z$92*4),$L$80/$Z$92,IF(X104=$Y$92+1,$T$80-SUM(Y$95:$Y103),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Construction",null,null,null,null,null,{"$f":"$H$21/4","v":0},{"$f":"$H$21/4","v":0},{"$f":"$H$21/4","v":0},{"$f":"$H$21/4","v":0},null,null,null,null,null,null,null,0,null,null,null,10,{"$f":"IF(OR(X105<$Z$92,X105=$Z$92),$I$80/$Z$92,IF(OR(X105<$Z$92*2,X105=$Z$92*2),$J$80/$Z$92,IF(OR(X105<$Z$92*3,X105=$Z$92*3),$K$80/$Z$92,IF(OR(X105<$Z$92*4,X105=$Z$92*4),$L$80/$Z$92,IF(X105=$Y$92+1,$T$80-SUM(Y$95:$Y104),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Soft Costs",null,null,null,{"$f":"H32-SUM(I106:S106)","v":0},null,{"$f":"IF($P32=0,0,10000)","v":0},{"$f":"IF($P32=0,0,10000)","v":0},{"$f":"IF($P32=0,0,10000)","v":0},{"$f":"IF($P32=0,0,10000)","v":0},null,null,null,{"$f":"IF(P$32=0,0,H28+10000)","v":0},null,null,null,0,null,null,null,11,{"$f":"IF(OR(X106<$Z$92,X106=$Z$92),$I$80/$Z$92,IF(OR(X106<$Z$92*2,X106=$Z$92*2),$J$80/$Z$92,IF(OR(X106<$Z$92*3,X106=$Z$92*3),$K$80/$Z$92,IF(OR(X106<$Z$92*4,X106=$Z$92*4),$L$80/$Z$92,IF(X106=$Y$92+1,$T$80-SUM(Y$95:$Y105),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Financing Costs",null,null,null,{"$f":"H39-SUM(I107:S107)","v":0},null,{"$f":"$P$35*0.04","v":0},{"$f":"$P$35*0.12","v":0},{"$f":"$P$35*0.22","v":0},{"$f":"$P$35*0.34","v":0},null,null,null,{"$f":"$P$35*0.28","v":0},null,null,{"$f":"IF(S114>0,S79-S114,0)","v":0},{"$f":"SUM(G107:S107)","v":0},null,null,null,12,{"$f":"IF(OR(X107<$Z$92,X107=$Z$92),$I$80/$Z$92,IF(OR(X107<$Z$92*2,X107=$Z$92*2),$J$80/$Z$92,IF(OR(X107<$Z$92*3,X107=$Z$92*3),$K$80/$Z$92,IF(OR(X107<$Z$92*4,X107=$Z$92*4),$L$80/$Z$92,IF(X107=$Y$92+1,$T$80-SUM(Y$95:$Y106),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Miscellaneous",null,null,null,{"$f":"H48+H65-SUM(I108:S108)","v":0},null,null,null,null,null,null,null,null,{"$f":"+'Tax Credit Calculations'!W31*1000","v":0},null,null,null,0,null,null,null,13,{"$f":"IF(OR(X108<$Z$92,X108=$Z$92),$I$80/$Z$92,IF(OR(X108<$Z$92*2,X108=$Z$92*2),$J$80/$Z$92,IF(OR(X108<$Z$92*3,X108=$Z$92*3),$K$80/$Z$92,IF(OR(X108<$Z$92*4,X108=$Z$92*4),$L$80/$Z$92,IF(X108=$Y$92+1,$T$80-SUM(Y$95:$Y107),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Dev Fee ",null,null," ",{"$f":"H62","v":0},null,null,null,null,null,null,null,null,{"$f":"($H$63+$H$64)-SUM(G109:L109)-R109-S109","v":0},null,{"$f":"R78-SUM(R104:R108)-R110-R117","v":0},{"$f":"S78+S79-SUM(S104:S108)-S110-S117","v":0},0,null,null,null,14,{"$f":"IF(OR(X109<$Z$92,X109=$Z$92),$I$80/$Z$92,IF(OR(X109<$Z$92*2,X109=$Z$92*2),$J$80/$Z$92,IF(OR(X109<$Z$92*3,X109=$Z$92*3),$K$80/$Z$92,IF(OR(X109<$Z$92*4,X109=$Z$92*4),$L$80/$Z$92,IF(X109=$Y$92+1,$T$80-SUM(Y$95:$Y108),0)))))","v":0},0,0,{"$f":"AB108+AA109","v":0},{"$error":"#DIV/0!"},""]
[null,null,"Reserves",null,null,null,null,null,null,null,null,{"$f":"H60","v":0},null,null,null,{"$f":"H57+H58+H59","v":0},null,null,null,0,null,null,null,15,{"$f":"IF(OR(X110<$Z$92,X110=$Z$92),$I$80/$Z$92,IF(OR(X110<$Z$92*2,X110=$Z$92*2),$J$80/$Z$92,IF(OR(X110<$Z$92*3,X110=$Z$92*3),$K$80/$Z$92,IF(OR(X110<$Z$92*4,X110=$Z$92*4),$L$80/$Z$92,IF(X110=$Y$92+1,$T$80-SUM(Y$95:$Y109),0)))))","v":0},0,0,{"$f":"AB109+AA110","v":0},{"$error":"#DIV/0!"},0]
[null,null,"TOTAL DEV. COSTS",null,null,null,{"$f":"SUM(G104:G110)","v":0},null,{"$f":"SUM(I104:I110)","v":0},{"$f":"SUM(J104:J110)","v":0},{"$f":"SUM(K104:K110)","v":0},{"$f":"SUM(L104:L110)","v":0},null,null,null,{"$f":"SUM(P104:P110)","v":0},null,{"$f":"SUM(R104:R110)","v":0},{"$f":"SUM(S104:S110)","v":0},{"$f":"SUM(T104:T110)","v":0},null,null,null,16,{"$f":"IF(OR(X111<$Z$92,X111=$Z$92),$I$80/$Z$92,IF(OR(X111<$Z$92*2,X111=$Z$92*2),$J$80/$Z$92,IF(OR(X111<$Z$92*3,X111=$Z$92*3),$K$80/$Z$92,IF(OR(X111<$Z$92*4,X111=$Z$92*4),$L$80/$Z$92,IF(X111=$Y$92+1,$T$80-SUM(Y$95:$Y110),0)))))","v":0},0,0,{"$f":"AB110+AA111","v":0},{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(OR(X112<$Z$92,X112=$Z$92),$I$80/$Z$92,IF(OR(X112<$Z$92*2,X112=$Z$92*2),$J$80/$Z$92,IF(OR(X112<$Z$92*3,X112=$Z$92*3),$K$80/$Z$92,IF(OR(X112<$Z$92*4,X112=$Z$92*4),$L$80/$Z$92,IF(X112=$Y$92+1,$T$80-SUM(Y$95:$Y111),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Repay GP Bridge Loan",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81-R113-S113","v":0},null,null,null,{"$f":"SUM(G113:S113)","v":0},null,null,null,18,{"$f":"IF(OR(X113<$Z$92,X113=$Z$92),$I$80/$Z$92,IF(OR(X113<$Z$92*2,X113=$Z$92*2),$J$80/$Z$92,IF(OR(X113<$Z$92*3,X113=$Z$92*3),$K$80/$Z$92,IF(OR(X113<$Z$92*4,X113=$Z$92*4),$L$80/$Z$92,IF(X113=$Y$92+1,$T$80-SUM(Y$95:$Y112),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Repay Construction Loan",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G80:L80)-R114-S114","v":0},null,null,{"$f":"IF(S79=0,0,W7)","v":0},{"$f":"T80","v":0},null,null,null,19,{"$f":"IF(OR(X114<$Z$92,X114=$Z$92),$I$80/$Z$92,IF(OR(X114<$Z$92*2,X114=$Z$92*2),$J$80/$Z$92,IF(OR(X114<$Z$92*3,X114=$Z$92*3),$K$80/$Z$92,IF(OR(X114<$Z$92*4,X114=$Z$92*4),$L$80/$Z$92,IF(X114=$Y$92+1,$T$80-SUM(Y$95:$Y113),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Other Syndication Costs",null,null,null,{"$f":"H61-SUM(I115:P115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G115:S115)","v":0},null,null,null,20,{"$f":"IF(OR(X115<$Z$92,X115=$Z$92),$I$80/$Z$92,IF(OR(X115<$Z$92*2,X115=$Z$92*2),$J$80/$Z$92,IF(OR(X115<$Z$92*3,X115=$Z$92*3),$K$80/$Z$92,IF(OR(X115<$Z$92*4,X115=$Z$92*4),$L$80/$Z$92,IF(X115=$Y$92+1,$T$80-SUM(Y$95:$Y114),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Total Commercial Costs",null,null,null,null,null,{"$f":"L68/4","v":0},{"$f":"I116","v":0},{"$f":"J116","v":0},{"$f":"K116","v":0},null,null,null,null,null,null,null,{"$f":"SUM(G116:S116)","v":0},null,null,null,21,{"$f":"IF(OR(X116<$Z$92,X116=$Z$92),$I$80/$Z$92,IF(OR(X116<$Z$92*2,X116=$Z$92*2),$J$80/$Z$92,IF(OR(X116<$Z$92*3,X116=$Z$92*3),$K$80/$Z$92,IF(OR(X116<$Z$92*4,X116=$Z$92*4),$L$80/$Z$92,IF(X116=$Y$92+1,$T$80-SUM(Y$95:$Y115),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},"",{"$f":"IF(S79>0,W7,0)","v":0}]
[null,null,"SUBTOTAL OTHER ITEMS",null,null,null,{"$f":"SUM(G113:G116)","v":0},null,{"$f":"SUM(I113:I116)","v":0},{"$f":"SUM(J113:J116)","v":0},{"$f":"SUM(K113:K116)","v":0},{"$f":"SUM(L113:L116)","v":0},null,null,null,{"$f":"SUM(P113:P116)","v":0},null,{"$f":"SUM(R113:R115)","v":0},{"$f":"SUM(S113:S115)","v":0},{"$f":"SUM(T113:T116)","v":0},null,null,null,22,{"$f":"IF(OR(X117<$Z$92,X117=$Z$92),$I$80/$Z$92,IF(OR(X117<$Z$92*2,X117=$Z$92*2),$J$80/$Z$92,IF(OR(X117<$Z$92*3,X117=$Z$92*3),$K$80/$Z$92,IF(OR(X117<$Z$92*4,X117=$Z$92*4),$L$80/$Z$92,IF(X117=$Y$92+1,$T$80-SUM(Y$95:$Y116),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"TOTAL USES OF FUNDS",null,null,null,{"$f":"G111+G117","v":0},null,{"$f":"I111+I117","v":0},{"$f":"J111+J117","v":0},{"$f":"K111+K117","v":0},{"$f":"L111+L117","v":0},null,null,null,{"$f":"P111+P117","v":0},null,{"$f":"R111+R117","v":0},{"$f":"S111+S117","v":0},{"$f":"T111+T117","v":0},null,null,null,23,{"$f":"IF(OR(X118<$Z$92,X118=$Z$92),$I$80/$Z$92,IF(OR(X118<$Z$92*2,X118=$Z$92*2),$J$80/$Z$92,IF(OR(X118<$Z$92*3,X118=$Z$92*3),$K$80/$Z$92,IF(OR(X118<$Z$92*4,X118=$Z$92*4),$L$80/$Z$92,IF(X118=$Y$92+1,$T$80-SUM(Y$95:$Y117),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub. Per Unit",{"$f":"IF(G5=0,0,(I126+I127+I128)/G5)","v":0},24,{"$f":"IF(OR(X119<$Z$92,X119=$Z$92),$I$80/$Z$92,IF(OR(X119<$Z$92*2,X119=$Z$92*2),$J$80/$Z$92,IF(OR(X119<$Z$92*3,X119=$Z$92*3),$K$80/$Z$92,IF(OR(X119<$Z$92*4,X119=$Z$92*4),$L$80/$Z$92,IF(X119=$Y$92+1,$T$80-SUM(Y$95:$Y118),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,"Ending Cash",null,null,null,{"$f":"G100-G118","v":0},null,{"$f":"I100-I118","v":0},{"$f":"J100-J118","v":0},{"$f":"K100-K118","v":0},{"$f":"L100-L118","v":0},null,null,null,{"$f":"P100-P118","v":0},null,{"$f":"R100-R118","v":0},{"$f":"S100-S118","v":0},{"$f":"T100-T118","v":0},null,"Sub. Per L.I Unit",{"$f":"IF(G5=0,0,(I126+I127+I128)/SUM(G6:G9))","v":0},25,{"$f":"IF(OR(X120<$Z$92,X120=$Z$92),$I$80/$Z$92,IF(OR(X120<$Z$92*2,X120=$Z$92*2),$J$80/$Z$92,IF(OR(X120<$Z$92*3,X120=$Z$92*3),$K$80/$Z$92,IF(OR(X120<$Z$92*4,X120=$Z$92*4),$L$80/$Z$92,IF(X120=$Y$92+1,$T$80-SUM(Y$95:$Y119),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt. Diff. Per Unit",{"$f":"IF(F180=0,0,(O180-M180)/F180/12)","v":0},26,{"$f":"IF(OR(X121<$Z$92,X121=$Z$92),$I$80/$Z$92,IF(OR(X121<$Z$92*2,X121=$Z$92*2),$J$80/$Z$92,IF(OR(X121<$Z$92*3,X121=$Z$92*3),$K$80/$Z$92,IF(OR(X121<$Z$92*4,X121=$Z$92*4),$L$80/$Z$92,IF(X121=$Y$92+1,$T$80-SUM(Y$95:$Y120),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"IF(OR(X122<$Z$92,X122=$Z$92),$I$80/$Z$92,IF(OR(X122<$Z$92*2,X122=$Z$92*2),$J$80/$Z$92,IF(OR(X122<$Z$92*3,X122=$Z$92*3),$K$80/$Z$92,IF(OR(X122<$Z$92*4,X122=$Z$92*4),$L$80/$Z$92,IF(X122=$Y$92+1,$T$80-SUM(Y$95:$Y121),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,"PROJECT FINANCING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLATERAL COVERAGE (Permanent)",null,null,null,null,28,{"$f":"IF(OR(X123<$Z$92,X123=$Z$92),$I$80/$Z$92,IF(OR(X123<$Z$92*2,X123=$Z$92*2),$J$80/$Z$92,IF(OR(X123<$Z$92*3,X123=$Z$92*3),$K$80/$Z$92,IF(OR(X123<$Z$92*4,X123=$Z$92*4),$L$80/$Z$92,IF(X123=$Y$92+1,$T$80-SUM(Y$95:$Y122),0)))))","v":0},0,0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,"Amortization",null,"Annual D/S",null,null,null,null,null,null,null,null,"Total","Per Unit"]
[null,null,null,"Source",null,null,"Terms",null,"Amount","  Rate","and/or Term","  Lien","Yr. 1-5",null,null,"Yr. 6-15","Yr. 16-30",null,"First Lien Financing",null,null,{"$f":"SUMIFS(I126:I141,L126:L141,\"First\")","v":0},{"$f":"IF($G$5=0,0,V125/$G$5)","v":0}]
[null,null,null,1,{"$f":"IF(F83<>\"\",\"0% Loan - \"&F83,D83)","v":"0% Deferred Loan     -     FedHOME"},null,null,{"$f":"IF(P83=0,\"\",Sources!G32)","v":""},{"$f":"T83","v":0},{"$f":"Sources!D32","v":0},{"$f":"Sources!E32","v":30},"Second",0,null,null,{"$f":"M126","v":0},{"$f":"P126","v":0},null,"Appraised Market Value",null,null,{"$f":"H11","v":0},{"$f":"IF($G$5=0,0,V126/$G$5)","v":0},null,{"$f":"_xlfn.IFNA(SUM(VLOOKUP(E126,$D$83:$L$99,4,FALSE),VLOOKUP(E126,$D$83:$L$99,6,FALSE),VLOOKUP(E126,$D$83:$L$99,7,FALSE),VLOOKUP(E126,$D$83:$L$99,8,FALSE),VLOOKUP(E126,$D$83:$L$99,9,FALSE)),_xlfn.IFNA(SUM(VLOOKUP(E126,$B$83:$L$99,6,FALSE),VLOOKUP(E126,$B$83:$L$99,8,FALSE),VLOOKUP(E126,$B$83:$L$99,9,FALSE),VLOOKUP(E126,$B$83:$L$99,10,FALSE),VLOOKUP(E126,$B$83:$L$99,11,FALSE)),0))","v":0}]
[null,null,null,{"$f":"D126+1","v":2},{"$f":"IF(F84<>\"\",\"0% Loan - \"&F84,D84)","v":"0% Deferred Loan 2"},null,null,{"$f":"IF(P84=0,\"\",Sources!G32)","v":""},0,{"$f":"J126","v":0},{"$f":"K126","v":30},{"$f":"L126","v":"Second"},0,null,null,{"$f":"M127","v":0},{"$f":"P127","v":0},null,"Loan to Value Ratio",null,null,{"$f":"IF(V126=0,0,V125/V126)","v":0},null,null,{"$f":"_xlfn.IFNA(SUM(VLOOKUP(E127,$D$83:$L$99,4,FALSE),VLOOKUP(E127,$D$83:$L$99,6,FALSE),VLOOKUP(E127,$D$83:$L$99,7,FALSE),VLOOKUP(E127,$D$83:$L$99,8,FALSE),VLOOKUP(E127,$D$83:$L$99,9,FALSE)),_xlfn.IFNA(SUM(VLOOKUP(E127,$B$83:$L$99,6,FALSE),VLOOKUP(E127,$B$83:$L$99,8,FALSE),VLOOKUP(E127,$B$83:$L$99,9,FALSE),VLOOKUP(E127,$B$83:$L$99,10,FALSE),VLOOKUP(E127,$B$83:$L$99,11,FALSE)),0))","v":0}]
[null,null,null,{"$f":"IF(I128<1,D127,D127+1)","v":2},{"$f":"IF(F85<>\"\",\"0% Loan - \"&F85,D85)","v":"0% Deferred Loan 3"},null,null,{"$f":"IF(P85=0,\"\",Sources!G32)","v":""},0,{"$f":"J127","v":0},{"$f":"K127","v":30},{"$f":"L126","v":"Second"},0,null,null,0,0,null,null,null,null,null,null,null,0]
[null,null,null,{"$f":"D128+1","v":3},{"$f":"IF(F86<>\"\",\"MH Loan  - \"&F86,D86)","v":"MH Interest Bearing Loan "},null,null,{"$f":"IF(P86=0,\"\",IF(Sources!G39=Sources!$G$38,\"Interest Only for 30 years\",IF(OR(Sources!G39=Sources!$G$37,Sources!G39=Sources!$G$36),\"Interest Only for 15 years\",IF(Sources!G39=Sources!$G$35,\"40 year Am with Ballon in 30\",\"Straight Amortization\"))))","v":""},0,{"$f":"Sources!D39","v":0.06},{"$f":"Sources!E39","v":30},"First",{"$f":"IF(OR(Sources!G39=\"Straight Amortization\",Sources!G39=\"40 year Amortization with Ballon at end of 30 years\"),PMT(J129/12,K129*12,I129)*-12,I129*J129)","v":0},null,null,{"$f":"IF(K129<=5,0,M129)","v":0},{"$f":"IF(H129=\"Interest Only for 15 Years\",PMT(J129/12,K129*12,I129)*-12,P129)","v":0},null,"Second Lien Financing",null,null,{"$f":"V125+SUMIFS(I126:I141,L126:L141,\"Second\")","v":0},{"$f":"IF($G$5=0,0,V129/$G$5)","v":0},null,0]
[null,null,null,{"$f":"IF(I130<1,D129,D129+1)","v":3},{"$f":"IF(F87<>\"\",\"MH Loan  - \"&F87,D87)","v":"MH Interest Bearing Loan #2"},null,null,{"$f":"IF(P87=0,\"\",IF(Sources!G40=Sources!$G$38,\"Interest Only for 30 years\",IF(OR(Sources!G40=Sources!$G$37,Sources!G40=Sources!$G$36),\"Interest Only for 15 years\",IF(Sources!G40=Sources!$G$35,\"40 year Am with Ballon in 30\",\"Straight Amortization\"))))","v":""},0,{"$f":"Sources!D40","v":0.06},{"$f":"Sources!E40","v":30},{"$f":"L129","v":"First"},{"$f":"IF(OR(Sources!G40=\"Straight Amortization\",Sources!G40=\"40 year Amortization with Ballon at end of 30 years\"),PMT(J130/12,K130*12,I130)*-12,I130*J130)","v":0},null,null,{"$f":"IF(K130<=5,0,M130)","v":0},{"$f":"IF(H130=\"Interest Only for 15 Years\",PMT(J130/12,K130*12,I130)*-12,IF(K130<=15,0,P130))","v":0},null,null,null,null,null,null,null,0]
[null,null,null,{"$f":"IF(I131<1,D130,D130+1)","v":3},{"$f":"IF(F88<>\"\",\"MH Loan  - \"&F88,D88)","v":"MH Interest Bearing Loan #3"},null,null,{"$f":"IF(P88=0,\"\",IF(Sources!G41=Sources!$G$38,\"Interest Only for 30 years\",IF(OR(Sources!G41=Sources!$G$37,Sources!G41=Sources!$G$36),\"Interest Only for 15 years\",IF(Sources!G41=Sources!$G$35,\"40 year Am with Ballon in 30\",\"Straight Amortization\"))))","v":""},0,{"$f":"Sources!D41","v":0.06},{"$f":"Sources!E41","v":30},{"$f":"L130","v":"First"},{"$f":"IF('Tax Credit Calculations'!D38=\"Yes\",0,IF(OR(Sources!G41=\"Straight Amortization\",Sources!G41=\"40 year Amortization with Ballon at end of 30 years\"),PMT(J131/12,K131*12,I131)*-12,I131*J131))","v":0},null,null,{"$f":"IF(K131<=5,0,M131)","v":0},{"$f":"IF(H131=\"Interest Only for 15 Years\",PMT(J131/12,K131*12,I131)*-12,IF(K131<=15,0,P131))","v":0},null,null,null,null,null,null,null,0]
[null,null,null,4,{"$f":"D90","v":"AHP Subsidized Advance"},null,null,{"$f":"IF(P90=0,\"\",Sources!G43)","v":""},{"$f":"T90","v":0},{"$f":"Sources!D43","v":7.0000000000000007E-2},{"$f":"Sources!E43","v":30},{"$f":"L129","v":"First"},{"$f":"IF(I132<1,0,Sources!F43*12)","v":0},null,null,{"$f":"M132","v":0},{"$f":"IF(K132<=15,0,P132)","v":0},null,"Loan to Value Ratio",null,null,{"$f":"IF(V126=0,0,V129/V126)","v":0},null,null,0]
[null,null,null,5,{"$f":"D92","v":"City FEDHOME*"},null,null,null,{"$f":"T92","v":0},{"$f":"Sources!D45","v":0},{"$f":"Sources!E45","v":30},"Third",{"$f":"IF(I133=0,0,Sources!F45*12)","v":0},null,null,{"$f":"IF(K133<=5,0,M133)","v":0},0,null,"Third Lien Financing",null,null,{"$f":"V129+SUMIFS(I126:I141,L126:L141,\"Third\")","v":0},{"$f":"IF($G$5=0,0,V133/$G$5)","v":0},null,0]
[null,null,null,6,{"$f":"D93","v":"AHP Capital Advance*"},null,null,null,0,{"$f":"Sources!D46","v":0},{"$f":"IF(I134=0,30,Sources!E46)","v":30},"Third",{"$f":"IF(I134=0,0,(Sources!F46+Sources!F18)*12)","v":0},null,null,{"$f":"IF(K134<=5,0,M134)","v":0},0,null,"Loan to Value Ratio",null,null,{"$f":"IF(V126=0,0,V133/V126)","v":0},null,null,0]
[null,null,null,7,{"$f":"D94","v":"TIF Loan*"},null,null,null,0,{"$f":"Sources!D47","v":0},{"$f":"IF(I135=0,30,Sources!E47)","v":30},"Third",{"$f":"IF(I135=0,0,Sources!F47*12)","v":0},null,null,{"$f":"IF(K135<=5,0,M135)","v":0},0,null,null,null,null,null,null,null,0]
[null,null,null,8,{"$f":"C95","v":" "},null,null,null,0,{"$f":"Sources!D48","v":0},{"$f":"IF(I136=0,30,Sources!E48)","v":30},"Third",{"$f":"IF(I136=0,0,Sources!F48*12)","v":0},null,null,{"$f":"IF(K136<=5,0,M136)","v":0},0,null,"COLLATERAL COVERAGE (Construction)",null,null,null,null,null,0]
[null,null,null,9,{"$f":"C96","v":" "},null,null,null,0,{"$f":"Sources!D49","v":0},{"$f":"IF(I137=0,30,Sources!E49)","v":30},"Third",{"$f":"IF(I137=0,0,Sources!F49*12)","v":0},null,null,{"$f":"IF(K137<=5,0,M137)","v":0},0,null,null,null,null,"Total","Per Unit",null,0]
[null,null,null,10,{"$f":"D97","v":"Grant*"},null,null,{"$f":"IF(P97=0,\"\",Sources!B51)","v":""},0,null,null,"Third",null,null,null,null,null,null,"First Lien Financing",null,null,{"$f":"T80+SUMIFS($Y$126:$Y$140,$L$126:$L$140,\"First\")","v":0},{"$f":"IF($G$5=0,0,V138/$G$5)","v":0},null,0]
[null,null,null,11,{"$f":"D98","v":"General Partner (or Affiliate) Loan"},null,null,{"$f":"IF(P98=0,\"\",Sources!G53)","v":""},0,null,null,"Unsecured",null,null,null,null,null,null,"Appraised Market Value",null,null,{"$f":"V126+I141","v":0},{"$f":"IF($G$5=0,0,V139/$G$5)","v":0},null,0]
[null,null,null,12,{"$f":"D99","v":"Deferred Developer Fee"},null,null,{"$f":"IF(P99=0,\"\",Sources!G54)","v":""},0,null,null,"Unsecured",null,null,null,null,null,null,"Loan to Value Ratio",null,null,{"$f":"IF(V139=0,0,V138/V139)","v":0},null,null,0]
[null,null,null,13,"Net Syndication",null,null,null,{"$f":"T78+T79","v":0},{"$f":"IF(I141=0,0,I141/(V4*10))","v":0},null," ",null,null,null,null,null,null,"Second Lien Financing",null,null,{"$f":"V138+SUMIFS(Y126:Y140,L126:L140,\"Second\")","v":0},{"$f":"IF($G$5=0,0,V141/$G$5)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan to Value Ratio",null,null,{"$f":"IF(V139=0,0,V141/V139)","v":0}]
[null,null,null," ","Capitalization Gap",null,null,null,{"$f":"I145-SUM(I126:I141)","v":0},null,null,null,null,null,null,null,null,null,"Third Lien Financing",null,null,{"$f":"V141+SUMIFS(Y126:Y140,L126:L140,\"Third\")","v":0},{"$f":"IF($G$5=0,0,V143/$G$5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan to Value Ratio",null,null,{"$f":"IF(V139=0,0,V143/V139)","v":0}]
[null,null,null,null,"Total",null,null,null,{"$f":"P68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[]
[null,null,null,"PROPOSED RENT SCHEDULE",null,null,null,"Maximum",null,"Maximum",null,null,null,null,null,null,"OPERATING EXPENSES"]
[null,null,null,null,null,null,null,"Gross","Less","Net"]
[null,null,null,null,null,null,null,"LIHTC/HOME","Utility","Tenant","Rents from","Market ","Total",null,null,null,null,null,null,null,null,"Annual","Monthly"]
[null,null,null,"Type","AMI","# Units",null,"Rents","Allow.","Rent","Applicant","Rent","Rent",null,null,null,"Expense",null,null,null,"Annual","Per Unit","Per Unit"]
[{"$f":"IF(COUNT('Project Income & UA'!E31:E53)>13,1,0)","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A153,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($A153,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A153>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A153),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A153,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A153,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},{"$f":"H153-I153","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A153,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A153,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},{"$f":"IF(F153=\"\",\"\",IF(E153=\"Mkt\",F153*K153*12,IF(H153<L153,IF(K153<J153,K153*F153*12,J153*F153*12),(L153-I153)*F153*12)))","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A153,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},{"$f":"IF(F153=\"\",\"\",L153*F153*12)","v":0},null,"Administrative Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(D153,1))","v":0}]
[{"$f":"IF(COUNT('Project Income & UA'!$E$31:$E$53)<9,0,_xlfn.IFNA(IF(A153=0,MAX($A$153:A153)+1,IF(VLOOKUP(A153,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A153+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A153+1,IF(A153=0,MAX($A$153:A153)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A154,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A154,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A154>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A154),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A154,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A154,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},{"$f":"H154-I154","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A154,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A154,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A154,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Management Fees",null,null,null,{"$f":"'Operating Budget'!E9","v":0},{"$f":"IF($G$5=0,0,U154/$G$5)","v":0},{"$f":"V154/12","v":0},null,"LIHTC Scoring Criteria A.3. Calculations",null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A154=0,A153<>0),0,_xlfn.IFNA(IF(A154=0,MAX($A$153:A154)+1,IF(VLOOKUP(A154,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A154+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A154+1,IF(A154=0,MAX($A$153:A154)+1,0))),))","v":1},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A155,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A155,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A155>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A155),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A155,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A155,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A155,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A155,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A155,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Management Charges",null,null,null,{"$f":"'Operating Budget'!E23","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A155=0,A154<>0),0,_xlfn.IFNA(IF(A155=0,MAX($A$153:A155)+1,IF(VLOOKUP(A155,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A155+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A155+1,IF(A155=0,MAX($A$153:A155)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A156,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A156,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A156>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A156),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A156,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A156,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A156,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A156,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A156,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Marketing Expenses",null,null,null,{"$f":"'Operating Budget'!E25","v":0},0,0,null,"Total 2+ BR LI",null,{"$f":"SUMIFS(F153:F177,AE153:AE177,\">=\"&2,E153:E177,\"<>\"&\"Mkt\")","v":0},{"$f":"IF(AA156=0,0,(AA156/AA160))","v":0},null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A156=0,A155<>0),0,_xlfn.IFNA(IF(A156=0,MAX($A$153:A156)+1,IF(VLOOKUP(A156,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A156+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A156+1,IF(A156=0,MAX($A$153:A156)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A157,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A157,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A157>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A157),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A157,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A157,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A157,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A157,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A157,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Legal Expenses",null,null,null,{"$f":"'Operating Budget'!E27","v":0},0,0,null,"Total 3+ BR LI",null,{"$f":"SUMIFS(F153:F177,AE153:AE177,\">=\"&3,E153:E177,\"<>\"&\"Mkt\")","v":0},{"$f":"IF(AA157=0,0,(AA157/AA160))","v":0},{"$f":"IF(AB157<0.2,IF(AB156>=0.7,3,0),IF(AB156>=0.5,6,0))","v":0},"Points",0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A157=0,A156<>0),0,_xlfn.IFNA(IF(A157=0,MAX($A$153:A157)+1,IF(VLOOKUP(A157,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A157+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A157+1,IF(A157=0,MAX($A$153:A157)+1,0))),))","v":2},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A158,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A158,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A158>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A158),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A158,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A158,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A158,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A158,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A158,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Auditing Expenses",null,null,null,{"$f":"'Operating Budget'!E29","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A158=0,A157<>0),0,_xlfn.IFNA(IF(A158=0,MAX($A$153:A158)+1,IF(VLOOKUP(A158,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A158+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A158+1,IF(A158=0,MAX($A$153:A158)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A159,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A159,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A159>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A159),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A159,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A159,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A159,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A159,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A159,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Other Administrative Expenses",null,null,null,{"$f":"'Operating Budget'!E31","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A159=0,A158<>0),0,_xlfn.IFNA(IF(A159=0,MAX($A$153:A159)+1,IF(VLOOKUP(A159,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A159+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A159+1,IF(A159=0,MAX($A$153:A159)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A160,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A160,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A160>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A160),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A160,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A160,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A160,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A160,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A160,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Administrative Expenses",null,null,null,{"$f":"SUM(U154:U159)","v":0},0,0,null,"Total Low Income Units",null,{"$f":"SUMIFS(F153:F177,E153:E177,\"<>\"&\"Mkt\")","v":0},null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A160=0,A159<>0),0,_xlfn.IFNA(IF(A160=0,MAX($A$153:A160)+1,IF(VLOOKUP(A160,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A160+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A160+1,IF(A160=0,MAX($A$153:A160)+1,0))),))","v":3},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A161,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A161,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A161>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A161),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A161,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A161,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A161,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A161,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A161,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"Operating Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A161=0,A160<>0),0,_xlfn.IFNA(IF(A161=0,MAX($A$153:A161)+1,IF(VLOOKUP(A161,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A161+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A161+1,IF(A161=0,MAX($A$153:A161)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A162,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A162,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A162>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A162),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A162,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A162,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A162,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A162,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A162,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Janitorial Payroll",null,null,null,{"$f":"'Operating Budget'!E36","v":0},{"$f":"IF($G$5=0,0,U162/$G$5)","v":0},{"$f":"V162/12","v":0},null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A162=0,A161<>0),0,_xlfn.IFNA(IF(A162=0,MAX($A$153:A162)+1,IF(VLOOKUP(A162,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A162+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A162+1,IF(A162=0,MAX($A$153:A162)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A163,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A163,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A163>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A163),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A163,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A163,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A163,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A163,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A163,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Janitorial Supplies and Equipment",null,null,null,{"$f":"'Operating Budget'!E38","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A163=0,A162<>0),0,_xlfn.IFNA(IF(A163=0,MAX($A$153:A163)+1,IF(VLOOKUP(A163,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A163+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A163+1,IF(A163=0,MAX($A$153:A163)+1,0))),))","v":4},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A164,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A164,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A164>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A164),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A164,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A164,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A164,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A164,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A164,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Janitorial Contractual Services",null,null,null,{"$f":"'Operating Budget'!E40","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A164=0,A163<>0),0,_xlfn.IFNA(IF(A164=0,MAX($A$153:A164)+1,IF(VLOOKUP(A164,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A164+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A164+1,IF(A164=0,MAX($A$153:A164)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A165,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A165,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A165>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A165),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A165,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A165,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A165,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A165,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A165,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Fuel and Gas",null,null,null,{"$f":"'Operating Budget'!E42+'Operating Budget'!E44","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A165=0,A164<>0),0,_xlfn.IFNA(IF(A165=0,MAX($A$153:A165)+1,IF(VLOOKUP(A165,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A165+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A165+1,IF(A165=0,MAX($A$153:A165)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A166,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A166,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A166>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A166),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A166,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A166,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A166,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A166,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A166,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Electricity",null,null,null,{"$f":"'Operating Budget'!E46","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A166=0,A165<>0),0,_xlfn.IFNA(IF(A166=0,MAX($A$153:A166)+1,IF(VLOOKUP(A166,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A166+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A166+1,IF(A166=0,MAX($A$153:A166)+1,0))),))","v":5},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A167,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A167,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A167>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A167),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A167,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A167,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A167,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A167,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A167,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Water and Sewer",null,null,null,{"$f":"'Operating Budget'!E48+'Operating Budget'!E50","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A167=0,A166<>0),0,_xlfn.IFNA(IF(A167=0,MAX($A$153:A167)+1,IF(VLOOKUP(A167,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A167+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A167+1,IF(A167=0,MAX($A$153:A167)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A168,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A168,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A168>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A168),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A168,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A168,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A168,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A168,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A168,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Garbage and Trash Removal",null,null,null,{"$f":"'Operating Budget'!E52","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A168=0,A167<>0),0,_xlfn.IFNA(IF(A168=0,MAX($A$153:A168)+1,IF(VLOOKUP(A168,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A168+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A168+1,IF(A168=0,MAX($A$153:A168)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A169,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A169,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A169>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A169),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A169,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A169,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A169,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A169,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A169,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Vehicle and Equipment Expenses",null,null,null,{"$f":"'Operating Budget'!E54","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A169=0,A168<>0),0,_xlfn.IFNA(IF(A169=0,MAX($A$153:A169)+1,IF(VLOOKUP(A169,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A169+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A169+1,IF(A169=0,MAX($A$153:A169)+1,0))),))","v":6},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A170,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A170,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A170>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A170),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A170,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A170,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A170,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A170,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A170,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Other Operating Expenses",null,null,null,{"$f":"'Operating Budget'!E56","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A170=0,A169<>0),0,_xlfn.IFNA(IF(A170=0,MAX($A$153:A170)+1,IF(VLOOKUP(A170,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A170+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A170+1,IF(A170=0,MAX($A$153:A170)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A171,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A171,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A171>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A171),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A171,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A171,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A171,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A171,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A171,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Operating Expenses",null,null,null,{"$f":"SUM(U162:U170)","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A171=0,A170<>0),0,_xlfn.IFNA(IF(A171=0,MAX($A$153:A171)+1,IF(VLOOKUP(A171,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A171+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A171+1,IF(A171=0,MAX($A$153:A171)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A172,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A172,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A172>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A172),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A172,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A172,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A172,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A172,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A172,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"Maintenance Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A172=0,A171<>0),0,_xlfn.IFNA(IF(A172=0,MAX($A$153:A172)+1,IF(VLOOKUP(A172,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A172+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A172+1,IF(A172=0,MAX($A$153:A172)+1,0))),))","v":7},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A173,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A173,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A173>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A173),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A173,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A173,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A173,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A173,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A173,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Grounds Maintenance Payroll",null,null,null,{"$f":"'Operating Budget'!E61","v":0},{"$f":"IF($G$5=0,0,U173/$G$5)","v":0},{"$f":"V173/12","v":0},null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A173=0,A172<>0),0,_xlfn.IFNA(IF(A173=0,MAX($A$153:A173)+1,IF(VLOOKUP(A173,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A173+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A173+1,IF(A173=0,MAX($A$153:A173)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A174,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A174,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A174>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A174),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A174,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A174,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A174,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A174,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A174,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Grounds Tools and Supplies",null,null,null,{"$f":"'Operating Budget'!E63","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A174=0,A173<>0),0,_xlfn.IFNA(IF(A174=0,MAX($A$153:A174)+1,IF(VLOOKUP(A174,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A174+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A174+1,IF(A174=0,MAX($A$153:A174)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A175,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A175,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A175>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A175),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A175,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A175,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A175,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A175,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A175,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Grounds Contractual Services",null,null,null,{"$f":"'Operating Budget'!E65","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A175=0,A174<>0),0,_xlfn.IFNA(IF(A175=0,MAX($A$153:A175)+1,IF(VLOOKUP(A175,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A175+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A175+1,IF(A175=0,MAX($A$153:A175)+1,0))),))","v":8},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A176,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A176,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A176>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A176),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A176,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A176,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A176,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A176,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A176,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,"  Miscellaneous Ground Maintenance",null,null,null,{"$f":"'Operating Budget'!E67","v":0},0,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(AND(COUNT('Project Income & UA'!$E$31:$E$53)<9,A176=0,A175<>0),0,_xlfn.IFNA(IF(A176=0,MAX($A$153:A176)+1,IF(VLOOKUP(A176,'Project Income & UA'!$C$31:$X$53,3,FALSE)=VLOOKUP(A176+1,'Project Income & UA'!$C$31:$X$53,3,FALSE),A176+1,IF(A176=0,MAX($A$153:A176)+1,0))),))","v":0},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(A177,'Project Income & UA'!$C$31:$N$53,3,FALSE)&\" BR\",\"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP(A177,'Project Income & UA'!$C$31:$N$53,4,FALSE),\" - \")","v":" - "},{"$f":"IF(A177>0,SUMIFS('Project Income & UA'!$G$31:$G$53,'Project Income & UA'!$C$31:$C$53,A177),)","v":0},null,{"$f":"_xlfn.IFNA(VLOOKUP($A177,'Project Income & UA'!$C$31:$N$53,6,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A177,'Project Income & UA'!$C$31:$N$53,7,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A177,'Project Income & UA'!$C$31:$N$53,9,FALSE),)","v":0},{"$f":"_xlfn.IFNA(VLOOKUP($A177,'Project Income & UA'!$C$31:$N$53,11,FALSE),)","v":0},0,{"$f":"_xlfn.IFNA(VLOOKUP($A177,'Project Income & UA'!$C$31:$R$53,16,FALSE),)","v":0},0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0]
[null,null,null,"Other:",null,null,null,null,null,null,null,null,{"$f":"IF(J178<K178,(J178-L178)*F178*12,(K178-L178)*F178*12)","v":0},null,"",null,"  Building Maintenance Payroll",null,null,null,{"$f":"'Operating Budget'!E71","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J179<K179,(J179-L179)*F179*12,(K179-L179)*F179*12)","v":0},null,"",null,"  Building Tools and Supplies",null,null,null,{"$f":"'Operating Budget'!E73","v":0},0,0]
[null,null,null,"Subtotals",null,{"$f":"SUM(F153:F179)","v":0},null,null," ",null,null,null,{"$f":"SUM(M153:M179)","v":0},{"$f":"SUM(N153:N179)","v":0},{"$f":"SUM(O153:O179)","v":0},null,"  Building Contractual Services",null,null,null,{"$f":"'Operating Budget'!E75","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Building Systems Maintenance",null,null,null,{"$f":"'Operating Budget'!E77","v":0},0,0]
[null,null,null,null,null,null,null,null,"Income from Laundry:",null,null,{"$f":"'Project Income & UA'!L58","v":0},{"$f":"L182*12","v":0},null,null,null,"  Miscellaneous Building Maintenance",null,null,null,{"$f":"'Operating Budget'!E79","v":0},0,0]
[null,null,null,null,null,null,null,null,"Other Income:",{"$f":"IF('Project Income & UA'!G59=\"If monthly amount is affected by Vacancy Loss\",\"\",'Project Income & UA'!G59)","v":""},null,{"$f":"SUM('Project Income & UA'!L59:L60)","v":0},{"$f":"L183*12","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(J184=\"\",\"\",\"&\")","v":""},{"$f":"IF('Project Income & UA'!G60=\"\",\"\",'Project Income & UA'!G60)","v":""},null,null,null,null,null,null,"  Maintenance Expenses",null,null,null,{"$f":"SUM(U173:U183)","v":0},0,0]
[null,null,null,null,null,null,null,null,"Vacancy Rate",null,{"$f":"'Project Income & UA'!J63","v":0.05},null,{"$f":"SUM(M180:M183)*K185*-1","v":0},{"$f":"N180*-K185","v":0},{"$f":"O180*-K185","v":0},null,"General Expenses:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Property Taxes",null,null,null,{"$f":"'Operating Budget'!E86","v":0},{"$f":"IF($G$5=0,0,U186/$G$5)","v":0},{"$f":"V186/12","v":0}]
[null,null,null,null,null,null,null,null,"Other Income:",{"$f":"IF('Project Income & UA'!G65=\"Only if not affected by Vacancy Loss such as TIF income\",\"\",'Project Income & UA'!G65)","v":""},null,{"$f":"'Project Income & UA'!L65","v":0},{"$f":"L187*12","v":0},null,null,null,"  Property and Liability Insurance",null,null,null,{"$f":"'Operating Budget'!E88","v":0},{"$f":"IF($G$5=0,0,U187/$G$5)","v":0},{"$f":"V187/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Tenant Service Expenses",null,null,null,{"$f":"'Operating Budget'!E90","v":0},{"$f":"IF($G$5=0,0,U188/$G$5)","v":0},{"$f":"V188/12","v":0}]
[null,null,null,null,null,null,null,null,"Effective Gross Income",null,null,null,{"$f":"SUM(M180:M187)","v":0},{"$f":"N180+N185","v":0},{"$f":"O180+O185","v":0},null,"  Other General Expenses",null,null,null,{"$f":"'Operating Budget'!E92","v":0},{"$f":"IF($G$5=0,0,U189/$G$5)","v":0},{"$f":"V189/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  General Expenses",null,null,null,{"$f":"SUM(U186:U189)","v":0},{"$f":"IF($G$5=0,0,U190/$G$5)","v":0},{"$f":"V190/12","v":0}]
[null,null,null,null,null,"AFFORDABLE AMORTIZING MORTGAGE CALCULATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Reserve Funding",null,null,null,{"$f":"'Operating Budget'!E96","v":0},{"$f":"IF($G$5=0,0,U192/$G$5)","v":0},{"$f":"V192/12","v":0}]
[null,null,null,null,null,"Effective Gross Income",null,null,null,{"$f":"M189","v":0}]
[null,null,null,null,null,"Annual Operating Expense",null,null,null,{"$f":"U196","v":0},null,null,null,null,null,null,"Commercial Expenses (if applicable)",null,null,null,{"$f":"'Operating Budget'!E98","v":0},{"$f":"IF($G$5=0,0,U194/$G$5)","v":0},{"$f":"V194/12","v":0}]
[]
[null,null,null,null,null,"Stabilized NOI",null,null,null,{"$f":"J193-J194","v":0},null,null,null,null,null,null,"Total",null,null,null,{"$f":"U160+U171+U184+U190+U192+U194","v":0},{"$f":"V160+V171+V184+V190+V192+V194","v":0},{"$f":"W160+W171+W184+W190+W192+W194","v":0}]
[null,null,null,null,null,"DSC",null,1.1499999999999999,null,{"$f":"J196-J198","v":0}]
[null,null,null,null,null,"$ Avail for D/S",null,null,null,{"$f":"J196/H197","v":0}]
[null,null,null,null,null,"Other DS",null,null,null,{"$f":"SUM(M132:M140)","v":0},null,null,null,null,null,null,"Management Costs Analysis"]
[null,null,null,null,null,"Balance",null,null,null,{"$f":"J198-J199","v":0},null,null,null,null,null,null,{"$f":"Q154","v":"  Management Fees"},null,null,null,{"$f":"U154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q155","v":"  Management Charges"},null,null,null,{"$f":"U155","v":0}]
[null,null,null,null,null,"Affordable Fully Amortizing Mortgage",null,null,{"$f":"J129","v":0.06},{"$f":"IF(J200<0,0,J200/(PMT(J129/12,K129*12,1)*-12))","v":0},null,null,null,null,null,null,{"$f":"Q159","v":"  Other Administrative Expenses"},null,null,null,{"$f":"U159","v":0},{"$f":"SUM(U200:U202)","v":0}]
[null,null,null,null,null,"Affordable Interest Only Mortgage",null,null,{"$f":"I202","v":0.06},{"$f":"IF(J200<0,0,J200/I202)","v":0}]
[null,null,null,null,null,"Supportable Mort.: Unrestricted",null,null,null,{"$f":"V125+((W121*F180*12)/(PMT(J129/12,K129*12,1)*-12))","v":0},null,null,null,null,null,null,"Effective Gross Rental Income",null,null,null,null,{"$f":"M180+M185","v":0}]
[null,null,null,null,null,"BREAKEVEN ANALYSIS: ",null,"RENT SENSITIVITY",null,null,"OCCUPANCY",null,null,null,null,null,"Cost Percentage for use in Management Agreement",null,null,null,null,null,{"$f":"IF(F180=0,\"\",V202/V204)","v":""}]
[]
[null,null,null,null,null,null,null,null,"Total",null,null,null,"Annual",null,null,null,{"$f":"IF(Q210=\"\",\"\",\"Maximum 60% AMI (Non-HERA) Rent Potential\")","v":""},null,null,null,null,{"$f":"IF(Q210=\"\",\"\",N180)","v":""}]
[null,null,null,null,null,"Operating Expense",null,null,{"$f":"U196","v":0},null,"Gross Revenues",null,{"$f":"M180+M182+M183","v":0},null,null,null,{"$f":"IF(Q210=\"\",\"\",\"Management Cost Percentage\")","v":""},null,null,null,{"$f":"IF(Q210=\"\",\"\",V202/V207)","v":""}]
[null,null,null,null,null,"Debt Service",null,null,{"$f":"I228+I229","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M180=0,\"\",IF((U200+U201+U202)/N180<=0.14,\"\",\"Management Costs are too high\"))","v":""}]
[null,null,null,null,null,"Breakeven Rent",null,null,{"$f":"IF($G$5=0,0,SUM(I208:I209)/$G$5/12)","v":0},null,"Breakeven Occupancy",null,{"$f":"IF(M208=0,0,(I208+I209)/M208)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!D4","v":"Project Name"}]
[null,null,"PROFORMA OPERATING INCOME AND EXPENSE STATEMENT"]
[null,null,null,null,null,null,{"$f":"ROUNDDOWN((H217-G217)/30.4,0)","v":3},"Months"]
[null,null,null,null,null,null,null,{"$f":"G215","v":3},{"$f":"H216+12","v":15},{"$f":"I216+12","v":27},{"$f":"J216+12","v":39},{"$f":"K216+12","v":51},{"$f":"L216+12","v":63},null,null,{"$f":"M216+12","v":75},{"$f":"P216+12","v":87},{"$f":"Q216+12","v":99},{"$f":"R216+12","v":111},{"$f":"S216+12","v":123}]
[null,null,null,null,null,null,{"$f":"P73","v":"2026-09-30"},{"$f":"DATE(YEAR(G217),12,31)","v":"2026-12-31"},{"$f":"DATE(YEAR(H217)+1,12,31)","v":"2027-12-31"},{"$f":"DATE(YEAR(I217)+1,12,31)","v":"2028-12-31"},{"$f":"DATE(YEAR(J217)+1,12,31)","v":"2029-12-31"},{"$f":"DATE(YEAR(K217)+1,12,31)","v":"2030-12-31"},{"$f":"DATE(YEAR(L217)+1,12,31)","v":"2031-12-31"},null,null,{"$f":"DATE(YEAR(M217)+1,12,31)","v":"2032-12-31"},{"$f":"DATE(YEAR(P217)+1,12,31)","v":"2033-12-31"},{"$f":"DATE(YEAR(Q217)+1,12,31)","v":"2034-12-31"},{"$f":"DATE(YEAR(R217)+1,12,31)","v":"2035-12-31"},{"$f":"DATE(YEAR(S217)+1,12,31)","v":"2036-12-31"}]
[null,null,"Effective Gross Income",null,null,null,null,{"$f":"(M189)*G215/12","v":0},{"$f":"(M189)*(1+$K$6)","v":0},{"$f":"I218*(1+$K$6)","v":0},{"$f":"J218*(1+$K$6)","v":0},{"$f":"K218*(1+$K$6)","v":0},{"$f":"IF(H216<6,L218*(1+K6),L218*(1+L6))","v":0},null,null,{"$f":"M218*(1+$L$6)","v":0},{"$f":"P218*(1+$L$6)","v":0},{"$f":"Q218*(1+$L$6)","v":0},{"$f":"R218*(1+$L$6)","v":0},{"$f":"S218*(1+$L$6)","v":0}]
[null,null,"Less Operating Expense",null,null,null,null,{"$f":"(U196)*G215/12","v":0},{"$f":"(U196)*(1+$K$7)","v":0},{"$f":"I219*(1+$K$7)","v":0},{"$f":"J219*(1+$K$7)","v":0},{"$f":"K219*(1+$K$7)","v":0},{"$f":"IF(H216<6,L219*(1+K7),L219*(1+L7))","v":0},null,null,{"$f":"M219*(1+$L$7)","v":0},{"$f":"P219*(1+$L$7)","v":0},{"$f":"Q219*(1+$L$7)","v":0},{"$f":"R219*(1+$L$7)","v":0},{"$f":"S219*(1+$L$7)","v":0}]
[null,null,"Net Operating Income",null,null,null,null,{"$f":"H218-H219","v":0},0,0,0,0,0,null,null,{"$f":"P218-P219","v":0},{"$f":"Q218-Q219","v":0},{"$f":"R218-R219","v":0},{"$f":"S218-S219","v":0},{"$f":"T218-T219","v":0}]
[]
[null,null,"TIF Revenue",null,null,null,null,{"$f":"H223*0","v":0},{"$f":"I223*0","v":0},{"$f":"I222*1.03","v":0},0,0,0,null,null,{"$f":"M222*1.03","v":0},{"$f":"P222*1.03","v":0},0,0,0]
[null,null,"Real Estate Tax",null,null,null,null,{"$f":"U186/2*0","v":0},{"$f":"H223+H223","v":0},0,0,0,0,null,null,{"$f":"M223*1.03","v":0},0,0,0,0]
[null,null,"Effective Real Estate Tax",null,null,null,null,{"$f":"H222-H223","v":0},0,0,0,0,0,null,null,{"$f":"Q222-P223","v":0},{"$f":"R222-Q223","v":0},{"$f":"S222-R223","v":0},{"$f":"T222-S223","v":0},{"$f":"T222-T223","v":0}]
[]
[null,null,"After Tax NOI",null,null,null,null,{"$f":"H220+H224","v":0},0,0,0,0,0,null,null,{"$f":"P220+P224","v":0},{"$f":"Q220+Q224","v":0},{"$f":"R220+R224","v":0},{"$f":"S220+S224","v":0},{"$f":"T220+T224","v":0}]
[]
[null,null,"Less RLP Repay",null,null,null,null,{"$f":"SUM(M126:M131)*G215/12","v":0},{"$f":"SUM($M$126:$M$131)","v":0},{"$f":"SUM($M$126:$M$131)","v":0},{"$f":"SUM($M$126:$M$131)","v":0},{"$f":"SUM($M$126:$M$131)","v":0},{"$f":"SUM($M$126:$M$131)","v":0},null,null,{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},null,"Total Cash Flow"]
[null,null,"Less Other Repay",null,null,null,null,{"$f":"SUM($M$132:$M$140)*G215/12","v":0},{"$f":"SUM($M$132:$M$140)","v":0},{"$f":"SUM($M$132:$M$140)","v":0},{"$f":"SUM($M$132:$M$140)","v":0},{"$f":"SUM($M$132:$M$140)","v":0},{"$f":"SUM($M$132:$M$140)","v":0},null,null,{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},null,{"$f":"\"Projected over \"& X229 &\" Years\"","v":"Projected over 12 Years"},null,12]
[]
[null,null,"Cash Flow",null,null,null,null,{"$f":"H226-(H228+H229)","v":0},0,0,0,0,0,null,null,{"$f":"P226-(P228+P229)","v":0},{"$f":"Q226-(Q228+Q229)","v":0},{"$f":"R226-(R228+R229)","v":0},{"$f":"S226-(S228+S229)","v":0},{"$f":"T226-(T228+T229)","v":0},null,{"$f":"IF(X229=10,SUM(H231:T231),IF(X229=12,SUM(H231:T231)+H272+I272,IF(X229=15,SUM(H231:T231)+H272+I272+J272+K272+L272,\"Enter Manually\")))","v":0}]
[null,null,"Cash Flow per Unit",null,null,null,null,{"$f":"IF($G$5=0,0,H231*(12/G215)/$G$5)","v":0},{"$f":"IF($G$5=0,0,I231/$G$5)","v":0},{"$f":"IF($G$5=0,0,J231/$G$5)","v":0},{"$f":"IF($G$5=0,0,K231/$G$5)","v":0},{"$f":"IF($G$5=0,0,L231/$G$5)","v":0},{"$f":"IF($G$5=0,0,M231/$G$5)","v":0},null,null,{"$f":"IF($G$5=0,0,P231/$G$5)","v":0},{"$f":"IF($G$5=0,0,Q231/$G$5)","v":0},{"$f":"IF($G$5=0,0,R231/$G$5)","v":0},{"$f":"IF($G$5=0,0,S231/$G$5)","v":0},{"$f":"IF($G$5=0,0,T231/$G$5)","v":0}]
[]
[null,null,"Debt Coverage Ratio(RLP)",null,null,null,null,{"$f":"IF((H228+H229)=0,0,H226/(H228+H229))","v":0},{"$f":"IF((I228+I229)=0,0,I226/(I228+I229))","v":0},0,0,{"$f":"IF((L228+L229)=0,0,L226/(L228+L229))","v":0},0,null,null,{"$f":"IF((P228+P229)=0,0,P226/(P228+P229))","v":0},{"$f":"IF((Q228+Q229)=0,0,Q226/(Q228+Q229))","v":0},{"$f":"IF((R228+R229)=0,0,R226/(R228+R229))","v":0},{"$f":"IF((S228+S229)=0,0,S226/(S228+S229))","v":0},{"$f":"IF((T228+T229)=0,0,T226/(T228+T229))","v":0}]
[]
[null,null,{"$f":"E126","v":"0% Deferred Loan     -     FedHOME"},null,null,null,{"$f":"I126","v":0},{"$f":"(G236*J126)*(G215/12)+G236","v":0},{"$f":"H236*(1+$J$126)","v":0},{"$f":"I236*(1+$J$126)","v":0},0,0,0,null,null,{"$f":"M236*(1+$J$126)","v":0},{"$f":"P236*(1+$J$126)","v":0},0,0,0]
[null,null,"0% Deferred Loan 2",null,null,null,{"$f":"I127","v":0},{"$f":"(G237*J127)*(G215/12)+G237","v":0},{"$f":"H237*(1+$J$127)","v":0},{"$f":"I237*(1+$J$127)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"0% Deferred Loan 3",null,null,null,{"$f":"I128","v":0},{"$f":"(G238*J128)*(G215/12)+G238","v":0},{"$f":"H238*(1+$J$128)","v":0},{"$f":"I238*(1+$J$128)","v":0},{"$f":"J238*(1+$J$128)","v":0},{"$f":"K238*(1+$J$128)","v":0},{"$f":"L238*(1+$J$128)","v":0},null,null,{"$f":"M238*(1+$J$128)","v":0},{"$f":"P238*(1+$J$128)","v":0},{"$f":"Q238*(1+$J$128)","v":0},{"$f":"R238*(1+$J$128)","v":0},{"$f":"S238*(1+$J$128)","v":0}]
[null,null,"MH Interest Bearing Loan ",null,null,null,{"$f":"I129","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",G239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$216<=180,G239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,H$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,H$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",H239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$216<=180,H239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,I$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,I$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",I239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$216<=180,I239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,J$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,J$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",J239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$216<=180,J239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,K$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,K$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",K239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$216<=180,K239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,L$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,L$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",L239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$216<=180,L239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,M$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,M$216,0)))))","v":0},null,null,{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",M239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$216<=180,M239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,P$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,P$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",P239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$216<=180,P239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,Q$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,Q$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",Q239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$216<=180,Q239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,R$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,R$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",R239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(S$216<=180,R239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,S$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,S$216,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",S239,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(T$216<=180,S239,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,T$216-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,T$216,0)))))","v":0}]
[null,null,"MH Interest Bearing Loan #2",null,null,null,{"$f":"I130","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",G240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$216<=180,G240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,H$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,H$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",H240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$216<=180,H240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,I$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,I$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",I240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$216<=180,I240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,J$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,J$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",J240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$216<=180,J240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,K$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,K$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",K240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$216<=180,K240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,L$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,L$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",L240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$216<=180,L240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,M$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,M$216,0)))))","v":0},null,null,{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",M240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$216<=180,M240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,P$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,P$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",P240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$216<=180,P240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,Q$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,Q$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",Q240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$216<=180,Q240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,R$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,R$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",R240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(S$216<=180,R240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,S$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,S$216,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",S240,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(T$216<=180,S240,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,T$216-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,T$216,0)))))","v":0}]
[null,null,"MH Interest Bearing Loan #3",null,null,null,{"$f":"IF('Tax Credit Calculations'!$D$38=\"Yes\",0,I131)","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",G241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$216<=180,G241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,H$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,H$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",H241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$216<=180,H241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,I$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,I$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",I241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$216<=180,I241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,J$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,J$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",J241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$216<=180,J241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,K$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,K$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",K241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$216<=180,K241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,L$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,L$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",L241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$216<=180,L241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,M$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,M$216,0)))))","v":0},null,null,{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",M241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$216<=180,M241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,P$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,P$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",P241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$216<=180,P241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,Q$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,Q$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",Q241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$216<=180,Q241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,R$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,R$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",R241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(S$216<=180,R241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,S$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,S$216,0)))))","v":0},{"$f":"IF($G$241=0,0,IF($K$131=0,0,IF(Sources!$G$41=\"Interest Only for 30 years\",S241,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(T$216<=180,S241,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,T$216-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,T$216,0)))))","v":0}]
[null,null,"Principal Balance(RLP)",null,null,null,{"$f":"SUM(G236:G241)","v":0},0,0,0,0,0,0,null,null,{"$f":"SUM(P236:P241)","v":0},{"$f":"SUM(Q236:Q241)","v":0},{"$f":"SUM(R236:R241)","v":0},{"$f":"SUM(S236:S241)","v":0},{"$f":"SUM(T236:T241)","v":0}]
[]
[null,null,{"$f":"E132","v":"AHP Subsidized Advance"},null,null,null,{"$f":"I132","v":0},{"$f":"IF(I132=0,0,IF(K132=0,0,I132+CUMPRINC(J132/12,K132*12,I132,1,H$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(I$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,I$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(J$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,J$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(K$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,K$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(L$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,L$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(M$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,M$216,0)))","v":0},null,null,{"$f":"IF($I132=0,0,IF(P$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,P$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(Q$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,Q$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(R$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,R$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(S$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,S$216,0)))","v":0},{"$f":"IF($I132=0,0,IF(T$216>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,T$216,0)))","v":0}]
[null,null,"City FEDHOME*",null,null,null,0,{"$f":"IF($I133=0,0,IF($K133=0,0,IF($J133=0,$I133-$M133*H$216/12,IF($M133=0,$I133*$J133*H$216/12+$I133,$I133+CUMPRINC($J133/12,$K133*12,$I133,1,H$216,0)))))","v":0},{"$f":"IF($I133=0,0,IF(I$216>$K133*12,\"\",IF($J133=0,H245-$M133,IF($M133=0,H245*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,I$216,0)))))","v":0},0,0,0,0,null,null,{"$f":"IF($I133=0,0,IF(P$216>$K133*12,\"\",IF($J133=0,M245-$M133,IF($M133=0,M245*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,P$216,0)))))","v":0},{"$f":"IF($I133=0,0,IF(Q$216>$K133*12,\"\",IF($J133=0,P245-$M133,IF($M133=0,P245*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,Q$216,0)))))","v":0},0,0,0]
[null,null,"AHP Capital Advance*",null,null,null,0,{"$f":"IF($I134=0,0,IF($K134=0,0,IF($J134=0,$I134-$M134*H$216/12,IF($M134=0,$I134*$J134*H$216/12+$I134,$I134+CUMPRINC($J134/12,$K134*12,$I134,1,H$216,0)))))","v":0},0,0,0,0,0,null,null,{"$f":"IF($I134=0,0,IF(P$216>$K134*12,\"\",IF($J134=0,M246-$M134,IF($M134=0,M246*(1+$J134),$I134+CUMPRINC($J134/12,$K134*12,$I134,1,P$216,0)))))","v":0},0,0,0,0]
[null,null,"TIF Loan*",null,null,null,0,{"$f":"IF($I135=0,0,IF($K135=0,0,IF($J135=0,$I135-$M135*H$216/12,IF($M135=0,$I135*$J135*H$216/12+$I135,$I135+CUMPRINC($J135/12,$K135*12,$I135,1,H$216,0)))))","v":0},0,0,0,0,0,null,null,{"$f":"IF($I135=0,0,IF(P$216>$K135*12,\"\",IF($J135=0,M247-$M135,IF($M135=0,M247*(1+$J135),$I135+CUMPRINC($J135/12,$K135*12,$I135,1,P$216,0)))))","v":0},0,0,0,0]
[null,null," ",null,null,null,0,{"$f":"IF($I136=0,0,IF($K136=0,0,IF($J136=0,$I136-$M136*H$216/12,IF($M136=0,$I136*$J136*H$216/12+$I136,$I136+CUMPRINC($J136/12,$K136*12,$I136,1,H$216,0)))))","v":0},0,0,0,0,0,null,null,{"$f":"IF($I136=0,0,IF(P$216>$K136*12,\"\",IF($J136=0,M248-$M136,IF($M136=0,M248*(1+$J136),$I136+CUMPRINC($J136/12,$K136*12,$I136,1,P$216,0)))))","v":0},0,0,0,0]
[null,null," ",null,null,null,0,{"$f":"IF($I137=0,0,IF($K137=0,0,IF($J137=0,$I137-$M137*H$216/12,IF($M137=0,$I137*$J137*H$216/12+$I137,$I137+CUMPRINC($J137/12,$K137*12,$I137,1,H$216,0)))))","v":0},0,0,0,0,0,null,null,{"$f":"IF($I137=0,0,IF(P$216>$K137*12,\"\",IF($J137=0,M249-$M137,IF($M137=0,M249*(1+$J137),$I137+CUMPRINC($J137/12,$K137*12,$I137,1,P$216,0)))))","v":0},0,0,0,0]
[null,null,"Principal Balance(Other)",null,null,null,{"$f":"SUM(G244:G249)","v":0},0,0,0,0,0,0,null,null,{"$f":"SUM(P244:P249)","v":0},{"$f":"SUM(Q244:Q249)","v":0},{"$f":"SUM(R244:R249)","v":0},{"$f":"SUM(S244:S249)","v":0},{"$f":"SUM(T244:T249)","v":0}]
[]
[null,null,"Operating Reserve Balance",null,null,null,{"$f":"H57","v":0},{"$f":"IF(H231<0,G252*1.015+H231,G252*1.015)","v":0},0,0,0,0,0,null,null,{"$f":"IF(P231<0,M252*1.015+P231,M252*1.015)","v":0},{"$f":"IF(Q231<0,P252*1.015+Q231,P252*1.015)","v":0},{"$f":"IF(R231<0,Q252*1.015+R231,Q252*1.015)","v":0},{"$f":"IF(S231<0,R252*1.015+S231,R252*1.015)","v":0},{"$f":"IF(T231<0,S252*1.015+T231,S252*1.015)","v":0}]
[]
[]
[null,null,"PROFORMA OPERATING INCOME AND EXPENSE STATEMENT, continued"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G215=12,\"Yr 15\",\"\")","v":""},{"$f":"IF(K256=\"Yr 15\",\"\",\"Yr 15\")","v":"Yr 15"}]
[null,null,null,null,null,null,null,{"$f":"T216+12","v":135},{"$f":"H257+12","v":147},{"$f":"I257+12","v":159},{"$f":"J257+12","v":171},{"$f":"K257+12","v":183},{"$f":"L257+12","v":195},null,null,{"$f":"M257+12","v":207},{"$f":"P257+12","v":219},{"$f":"Q257+12","v":231},{"$f":"R257+12","v":243},{"$f":"S257+12","v":255}]
[null,null,null,null,null,null,null,{"$f":"DATE(YEAR(T217)+1,12,31)","v":"2037-12-31"},{"$f":"DATE(YEAR(H258)+1,12,31)","v":"2038-12-31"},{"$f":"DATE(YEAR(I258)+1,12,31)","v":"2039-12-31"},{"$f":"DATE(YEAR(J258)+1,12,31)","v":"2040-12-31"},{"$f":"DATE(YEAR(K258)+1,12,31)","v":"2041-12-31"},{"$f":"DATE(YEAR(L258)+1,12,31)","v":"2042-12-31"},null,null,{"$f":"DATE(YEAR(M258)+1,12,31)","v":"2043-12-31"},{"$f":"DATE(YEAR(P258)+1,12,31)","v":"2044-12-31"},{"$f":"DATE(YEAR(Q258)+1,12,31)","v":"2045-12-31"},{"$f":"DATE(YEAR(R258)+1,12,31)","v":"2046-12-31"},{"$f":"DATE(YEAR(S258)+1,12,31)","v":"2047-12-31"}]
[null,null,"Effective Gross Income",null,null,null,null,{"$f":"T218*(1+$L$6)","v":0},{"$f":"H259*(1+$L$6)","v":0},{"$f":"I259*(1+$L$6)","v":0},{"$f":"J259*(1+$L$6)","v":0},{"$f":"K259*(1+$L$6)","v":0},{"$f":"L259*(1+$M$6)","v":0},null,null,{"$f":"M259*(1+$M$6)","v":0},{"$f":"P259*(1+$M$6)","v":0},{"$f":"Q259*(1+$M$6)","v":0},{"$f":"R259*(1+$M$6)","v":0},{"$f":"S259*(1+$M$6)","v":0}]
[null,null,"Less Operating Expense",null,null,null,null,{"$f":"T219*(1+$L$7)","v":0},{"$f":"H260*(1+$L$7)","v":0},{"$f":"I260*(1+$L$7)","v":0},{"$f":"J260*(1+$L$7)","v":0},{"$f":"K260*(1+$L$7)","v":0},{"$f":"L260*(1+$M$7)","v":0},null,null,{"$f":"M260*(1+$M$7)","v":0},{"$f":"P260*(1+$M$7)","v":0},{"$f":"Q260*(1+$M$7)","v":0},{"$f":"R260*(1+$M$7)","v":0},{"$f":"S260*(1+$M$7)","v":0}]
[null,null,"Net Operating Income",null,null,null,null,{"$f":"H259-H260","v":0},0,0,0,0,0,null,null,{"$f":"P259-P260","v":0},{"$f":"Q259-Q260","v":0},{"$f":"R259-R260","v":0},{"$f":"S259-S260","v":0},{"$f":"T259-T260","v":0}]
[]
[null,null,"TIF Revenue",null,null,null,null,{"$f":"T222*1.03","v":0},{"$f":"H263*1.03","v":0},0,0,0,0,null,null,{"$f":"M263*1.03","v":0},{"$f":"P263*1.03","v":0},0,0,0]
[null,null,"Real Estate Tax",null,null,null,null,{"$f":"T223*1.03","v":0},0,0,0,0,0,null,null,{"$f":"M264*1.03","v":0},0,0,0,0]
[null,null,"Effective Real Estate Tax",null,null,null,null,{"$f":"H263-H264","v":0},0,0,0,0,0,null,null,{"$f":"P263-P264","v":0},{"$f":"Q263-Q264","v":0},{"$f":"R263-R264","v":0},{"$f":"S263-S264","v":0},{"$f":"T263-T264","v":0}]
[]
[null,null,"After Tax NOI",null,null,null,null,{"$f":"H261+H265","v":0},0,0,0,0,0,null,null,{"$f":"P261+P265","v":0},{"$f":"Q261+Q265","v":0},{"$f":"R261+R265","v":0},{"$f":"S261+S265","v":0},{"$f":"T261+T265","v":0}]
[]
[null,null,"Less RLP Repay",null,null,null,null,{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)","v":0},{"$f":"SUM($P$126:$P$131)*(1-G215/12)+SUM($Q$126:$Q$131)*G215/12","v":0},{"$f":"SUM($Q$126:$Q$131)","v":0},null,null,{"$f":"SUM($Q$126:$Q$131)","v":0},{"$f":"SUM($Q$126:$Q$131)","v":0},{"$f":"SUM($Q$126:$Q$131)","v":0},{"$f":"SUM($Q$126:$Q$131)","v":0},{"$f":"SUM($Q$126:$Q$131)","v":0}]
[null,null,"Less Other Repay",null,null,null,null,{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)","v":0},{"$f":"SUM($P$132:$P$140)*(1-G215/12)+SUM($Q$132:$Q$140)*G215/12","v":0},{"$f":"SUM($Q$132:$Q$140)","v":0},null,null,{"$f":"SUM($Q$132:$Q$140)","v":0},{"$f":"SUM($Q$132:$Q$140)","v":0},{"$f":"SUM($Q$132:$Q$140)","v":0},{"$f":"SUM($Q$132:$Q$140)","v":0},{"$f":"SUM($Q$132:$Q$140)","v":0}]
[]
[null,null,"Cash Flow",null,null,null,null,{"$f":"H267-(H269+H270)","v":0},0,0,0,0,0,null,null,{"$f":"P267-(P269+P270)","v":0},{"$f":"Q267-(Q269+Q270)","v":0},{"$f":"R267-(R269+R270)","v":0},{"$f":"S267-(S269+S270)","v":0},{"$f":"T267-(T269+T270)","v":0}]
[null,null,"Cash Flow per Unit",null,null,null,null,{"$f":"IF($G$5=0,0,H272/$G$5)","v":0},0,0,0,0,0,null,null,{"$f":"IF($G$5=0,0,P272/$G$5)","v":0},{"$f":"IF($G$5=0,0,Q272/$G$5)","v":0},{"$f":"IF($G$5=0,0,R272/$G$5)","v":0},{"$f":"IF($G$5=0,0,S272/$G$5)","v":0},{"$f":"IF($G$5=0,0,T272/$G$5)","v":0}]
[]
[null,null,"Debt Coverage Ratio(RLP)",null,null,null,null,{"$f":"IF((H269+H270)=0,0,H267/(H269+H270))","v":0},0,0,0,0,0,null,null,{"$f":"IF((P269+P270)=0,0,P267/(P269+P270))","v":0},{"$f":"IF((Q269+Q270)=0,0,Q267/(Q269+Q270))","v":0},{"$f":"IF((R269+R270)=0,0,R267/(R269+R270))","v":0},{"$f":"IF((S269+S270)=0,0,S267/(S269+S270))","v":0},{"$f":"IF((T269+T270)=0,0,T267/(T269+T270))","v":0}]
[]
[null,null,{"$f":"C236","v":"0% Deferred Loan     -     FedHOME"},null,null,null,{"$f":"T236","v":0},{"$f":"G277*(1+$J$126)","v":0},0,0,0,0,0,null,null,{"$f":"M277*(1+$J$126)","v":0},{"$f":"P277*(1+$J$126)","v":0},0,0,0]
[null,null,"0% Deferred Loan 2",null,null,null,0,{"$f":"G278*(1+$J$127)","v":0},{"$f":"H278*(1+$J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0% Deferred Loan 3",null,null,null,0,{"$f":"G279*(1+$J$128)","v":0},0,0,0,0,0,null,null,{"$f":"M279*(1+$J$128)","v":0},{"$f":"P279*(1+$J$128)","v":0},{"$f":"Q279*(1+$J$128)","v":0},{"$f":"R279*(1+$J$128)","v":0},{"$f":"S279*(1+$J$128)","v":0}]
[null,null,"MH Interest Bearing Loan ",null,null,null,0,{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",G280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$257<=180,G280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,H$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,H$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",H280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$257<=180,H280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,I$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,I$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",I280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$257<=180,I280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,J$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,J$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",J280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$257<=180,J280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,K$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,K$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",K280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$257<=180,K280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,L$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,L$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",L280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$257<=180,L280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,M$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,M$257,0)))))","v":0},null,null,{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",M280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$257<=180,M280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,P$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,P$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",P280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$257<=180,P280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,Q$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,Q$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",Q280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$257<=180,Q280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,R$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,R$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",R280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(S$257<=180,R280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,S$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,S$257,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",S280,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(T$257<=180,S280,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,T$257-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,T$257,0)))))","v":0}]
[null,null,"MH Interest Bearing Loan #2",null,null,null,0,{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",G281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$257<=180,G281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,H$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,H$257,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",H281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$257<=180,H281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,I$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,I$257,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",I281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$257<=180,I281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,J$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,J$257,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",J281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$257<=180,J281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,K$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,K$257,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Sources!$G$40=\"Interest Only for 30 years\",K281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$257<=180,K281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,L$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,L$257,0)))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(M$257>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",L281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$257<=180,L281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,M$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,M$257,0))))))","v":0},null,null,{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(P$257>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",M281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$257<=180,M281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,P$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,P$257,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Q$257>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",P281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$257<=180,P281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,Q$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,Q$257,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(R$257>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",Q281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$257<=180,Q281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,R$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,R$257,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(S$257>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",R281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(S$257<=180,R281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,S$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,S$257,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(T$257>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",S281,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(T$257<=180,S281,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,T$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,T$257,0))))))","v":0}]
[null,null,"MH Interest Bearing Loan #3",null,null,null,0,{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(H$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",G282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$257<=180,G282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,H$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,H$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(I$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",H282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$257<=180,H282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,I$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,I$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(J$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",I282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$257<=180,I282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,J$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,J$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(K$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",J282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$257<=180,J282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,K$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,K$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(L$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",K282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$257<=180,K282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,L$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,L$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(M$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",L282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$257<=180,L282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,M$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,M$257,0))))))","v":0},null,null,{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(P$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",M282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$257<=180,M282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,P$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,P$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(Q$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",P282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$257<=180,P282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,Q$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,Q$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(R$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",Q282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$257<=180,Q282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,R$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,R$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(S$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",R282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(S$257<=180,R282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,S$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,S$257,0))))))","v":0},{"$f":"IF($G$282=0,0,IF($K$131=0,0,IF(T$257>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",S282,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(T$257<=180,S282,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,T$257-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,T$257,0))))))","v":0}]
[null,null,"Principal Balance(RLP)",null,null,null,{"$f":"SUM(G277:G282)","v":0},0,0,0,0,0,0,null,null,{"$f":"SUM(P277:P282)","v":0},{"$f":"SUM(Q277:Q282)","v":0},{"$f":"SUM(R277:R282)","v":0},{"$f":"SUM(S277:S282)","v":0},{"$f":"SUM(T277:T282)","v":0}]
[]
[null,null,{"$f":"C244","v":"AHP Subsidized Advance"},null,null,null,{"$f":"T244","v":0},{"$f":"IF($I132=0,0,IF(H$257>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,H$257,0)))","v":0},0,0,0,0,0,null,null,{"$f":"IF($I132=0,0,IF(P$257>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,P$257,0)))","v":0},{"$f":"IF($I132=0,0,IF(Q$257>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,Q$257,0)))","v":0},{"$f":"IF($I132=0,0,IF(R$257>$K132*12,\"\",$I132+CUMPRINC($J132/12,$K132*12,$I132,1,R$257,0)))","v":0},{"$f":"IF($I132=0,0,IF(S$257>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,S$257,0)))","v":0},{"$f":"IF($I132=0,0,IF(T$257>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,T$257,0)))","v":0}]
[null,null,"City FEDHOME*",null,null,null,0,{"$f":"IF($I133=0,0,IF(H$257>$K133*12,\"\",IF($J133=0,G286-$M133,IF($M133=0,G286*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,H$257,0)))))","v":0},0,0,0,0,0,null,null,{"$f":"IF($I133=0,0,IF(P$257>$K133*12,\"\",IF($J133=0,M286-$M133,IF($M133=0,M286*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,P$257,0)))))","v":0},{"$f":"IF($I133=0,0,IF(Q$257>$K133*12,\"\",IF($J133=0,P286-$M133,IF($M133=0,P286*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,Q$257,0)))))","v":0},0,0,0]
[null,null,"AHP Capital Advance*",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I134=0,0,IF(P$257>$K134*12,\"\",IF($J134=0,M287-$M134,IF($M134=0,M287*(1+$J134),$I134+CUMPRINC($J134/12,$K134*12,$I134,1,P$257,0)))))","v":0},0,0,0,0]
[null,null,"TIF Loan*",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I135=0,0,IF(P$257>$K135*12,\"\",IF($J135=0,M288-$M135,IF($M135=0,M288*(1+$J135),$I135+CUMPRINC($J135/12,$K135*12,$I135,1,P$257,0)))))","v":0},0,0,0,0]
[null,null," ",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I136=0,0,IF(P$257>$K136*12,\"\",IF($J136=0,M289-$M136,IF($M136=0,M289*(1+$J136),$I136+CUMPRINC($J136/12,$K136*12,$I136,1,P$257,0)))))","v":0},0,0,0,0]
[null,null," ",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I137=0,0,IF(P$257>$K137*12,\"\",IF($J137=0,M290-$M137,IF($M137=0,M290*(1+$J137),$I137+CUMPRINC($J137/12,$K137*12,$I137,1,P$257,0)))))","v":0},0,0,0,0]
[null,null,"Principal Balance(Other)",null,null,null,{"$f":"SUM(G285:G290)","v":0},0,0,0,0,0,0,null,null,{"$f":"SUM(P285:P290)","v":0},{"$f":"SUM(Q285:Q290)","v":0},{"$f":"SUM(R285:R290)","v":0},{"$f":"SUM(S285:S290)","v":0},{"$f":"SUM(T285:T290)","v":0}]
[]
[null,null,"Operating Reserve Balance",null,null,null,{"$f":"T252","v":0},{"$f":"IF(H272<0,G293*1.015+H272,G293*1.015)","v":0},0,0,0,0,0,null,null,{"$f":"IF(P272<0,M293*1.015+P272,M293*1.015)","v":0},{"$f":"IF(Q272<0,P293*1.015+Q272,P293*1.015)","v":0},{"$f":"IF(R272<0,Q293*1.015+R272,Q293*1.015)","v":0},{"$f":"IF(S272<0,R293*1.015+S272,R293*1.015)","v":0},{"$f":"IF(T272<0,S293*1.015+T272,S293*1.015)","v":0}]
[]
[]
[null,null,"PROFORMA OPERATING INCOME AND EXPENSE STATEMENT, continued"]
[]
[null,null,null,null,null,null,null,{"$f":"T257+12","v":267},{"$f":"H298+12","v":279},{"$f":"I298+12","v":291},{"$f":"J298+12","v":303},{"$f":"K298+12","v":315},{"$f":"L298+12","v":327},null,null,{"$f":"M298+12","v":339},{"$f":"P298+12","v":351},{"$f":"IF(Q298<=360,Q298+12-H216,\"\")","v":360}]
[null,null,null,null,null,null,null,{"$f":"DATE(YEAR(T258)+1,12,31)","v":"2048-12-31"},{"$f":"DATE(YEAR(H299)+1,12,31)","v":"2049-12-31"},{"$f":"DATE(YEAR(I299)+1,12,31)","v":"2050-12-31"},{"$f":"DATE(YEAR(J299)+1,12,31)","v":"2051-12-31"},{"$f":"DATE(YEAR(K299)+1,12,31)","v":"2052-12-31"},{"$f":"DATE(YEAR(L299)+1,12,31)","v":"2053-12-31"},null,null,{"$f":"DATE(YEAR(M299)+1,12,31)","v":"2054-12-31"},{"$f":"DATE(YEAR(P299)+1,12,31)","v":"2055-12-31"},{"$f":"DATE(YEAR(Q299)+1,12,31)","v":"2056-12-31"}]
[null,null,"Effective Gross Income",null,null,null,null,{"$f":"T259*(1+$M$6)","v":0},{"$f":"H300*(1+$M$6)","v":0},{"$f":"I300*(1+$M$6)","v":0},{"$f":"J300*(1+$M$6)","v":0},{"$f":"K300*(1+$M$6)","v":0},{"$f":"L300*(1+$M$6)","v":0},null,null,{"$f":"M300*(1+$M$6)","v":0},{"$f":"P300*(1+$M$6)","v":0},{"$f":"Q300*(1+$M$6)*((12-G215)/12)","v":0}]
[null,null,"Less Operating Expense",null,null,null,null,{"$f":"T260*(1+$M$7)","v":0},{"$f":"H301*(1+$M$7)","v":0},{"$f":"I301*(1+$M$7)","v":0},{"$f":"J301*(1+$M$7)","v":0},{"$f":"K301*(1+$M$7)","v":0},{"$f":"L301*(1+$M$7)","v":0},null,null,{"$f":"M301*(1+$M$7)","v":0},{"$f":"P301*(1+$M$7)","v":0},{"$f":"Q301*(1+$M$7)*((12-G215)/12)","v":0}]
[null,null,"Net Operating Income",null,null,null,null,{"$f":"H300-H301","v":0},0,0,0,0,0,null,null,{"$f":"P300-P301","v":0},{"$f":"Q300-Q301","v":0},{"$f":"R300-R301","v":0}]
[]
[null,null,"TIF Revenue",null,null,null,null,{"$f":"T263*1.03","v":0},{"$f":"H304*1.03","v":0},0,0,0,0,null,null,{"$f":"M304*1.03","v":0},{"$f":"P304*1.03","v":0},{"$f":"Q304*1.03/2","v":0}]
[null,null,"Real Estate Tax",null,null,null,null,{"$f":"T264*1.03","v":0},0,0,0,0,0,null,null,{"$f":"M305*1.03","v":0},{"$f":"P305*1.03","v":0},{"$f":"Q305*1.03/2","v":0}]
[null,null,"Effective Real Estate Tax",null,null,null,null,{"$f":"H304-H305","v":0},0,0,0,0,0,null,null,{"$f":"P304-P305","v":0},{"$f":"Q304-Q305","v":0},{"$f":"R304-R305","v":0}]
[]
[null,null,"After Tax NOI",null,null,null,null,{"$f":"H302+H306","v":0},0,0,0,0,0,null,null,{"$f":"P302+P306","v":0},{"$f":"Q302+Q306","v":0},{"$f":"R302+R306","v":0}]
[]
[null,null,"Less RLP Repay",null,null,null,null,{"$f":"SUM($Q$126:$Q$131)","v":0},0,0,0,0,0,null,null,{"$f":"SUM($Q$126:$Q$131)","v":0},{"$f":"SUM($Q$126:$Q$131)","v":0},{"$f":"SUM($Q$126:$Q$131)*((12-G215)/12)","v":0}]
[null,null,"Less Other Repay",null,null,null,null,{"$f":"SUM($Q$132:$Q$140)","v":0},0,0,0,0,0,null,null,{"$f":"SUM($Q$132:$Q$140)","v":0},{"$f":"SUM($Q$132:$Q$140)","v":0},{"$f":"SUM($Q$132:$Q$140)*((12-G215)/12)","v":0}]
[]
[null,null,"Cash Flow",null,null,null,null,{"$f":"H308-(H310+H311)","v":0},0,0,0,0,0,null,null,{"$f":"P308-(P310+P311)","v":0},{"$f":"Q308-(Q310+Q311)","v":0},{"$f":"R308-(R310+R311)","v":0}]
[null,null,"Cash Flow per Unit",null,null,null,null,{"$f":"IF($G$5=0,0,H313/$G$5)","v":0},0,0,0,0,0,null,null,{"$f":"IF($G$5=0,0,P313/$G$5)","v":0},{"$f":"IF($G$5=0,0,Q313/$G$5)","v":0},{"$f":"IF($G$5=0,0,R313*(12/(12-G215))/$G$5)","v":0}]
[]
[null,null,"Debt Coverage Ratio(RLP)",null,null,null,null,{"$f":"IF((H310+H311)=0,0,H308/(H310+H311))","v":0},0,0,0,0,0,null,null,{"$f":"IF((P310+P311)=0,0,P308/(P310+P311))","v":0},{"$f":"IF((Q310+Q311)=0,0,Q308/(Q310+Q311))","v":0},{"$f":"IF((R310+R311)=0,0,R308/(R310+R311))","v":0}]
[]
[null,null,{"$f":"C277","v":"0% Deferred Loan     -     FedHOME"},null,null,null,{"$f":"T277","v":0},{"$f":"G318*(1+$J$126)","v":0},0,0,0,0,0,null,null,{"$f":"M318*(1+$J$126)","v":0},{"$f":"P318*(1+$J$126)","v":0},{"$f":"Q318*(1+$J$126)","v":0}]
[null,null,"0% Deferred Loan 2",null,null,null,0,{"$f":"G319*(1+$J$127)","v":0},0,0,0,0,0,null,null,{"$f":"M319*(1+$J$127)","v":0},{"$f":"P319*(1+$J$127)","v":0},{"$f":"Q319*(1+$J$127)","v":0}]
[null,null,"0% Deferred Loan 3",null,null,null,0,{"$f":"G320*(1+$J$128)","v":0},0,0,0,0,0,null,null,{"$f":"M320*(1+$J$128)","v":0},{"$f":"P320*(1+$J$128)","v":0},{"$f":"Q320*(1+$J$128)","v":0}]
[null,null,"MH Interest Bearing Loan ",null,null,null,0,{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",G321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$298<=180,G321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,H$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,H$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",H321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$298<=180,H321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,I$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,I$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",I321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$298<=180,I321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,J$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,J$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",J321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$298<=180,J321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,K$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,K$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",K321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$298<=180,K321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,L$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,L$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",L321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$298<=180,L321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,M$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,M$298,0)))))","v":0},null,null,{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",M321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$298<=180,M321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,P$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,P$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",P321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$298<=180,P321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,Q$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,Q$298,0)))))","v":0},{"$f":"IF($I$129=0,0,IF($K$129=0,0,IF(Sources!$G$39=\"Interest Only for 30 years\",Q321,IF(OR(Sources!$G$39=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$39=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$298<=180,Q321,$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,R$298-180,0)),$I$129+CUMPRINC($J$129/12,$K$129*12,$I$129,1,R$298,0)))))","v":0}]
[null,null,"MH Interest Bearing Loan #2",null,null,null,0,{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(H$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",G322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$298<=180,G322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,H$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,H$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(I$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",H322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$298<=180,H322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,I$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,I$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(J$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",I322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$298<=180,I322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,J$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,J$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(K$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",J322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$298<=180,J322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,K$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,K$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(L$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",K322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$298<=180,K322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,L$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,L$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(M$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",L322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$298<=180,L322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,M$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,M$298,0))))))","v":0},null,null,{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(P$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",M322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$298<=180,M322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,P$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,P$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(Q$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",P322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$298<=180,P322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,Q$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,Q$298,0))))))","v":0},{"$f":"IF($I$130=0,0,IF($K$130=0,0,IF(R$298>$K$130*12,0,IF(Sources!$G$40=\"Interest Only for 30 years\",Q322,IF(OR(Sources!$G$40=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$40=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$298<=180,Q322,$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,R$257-180,0)),$I$130+CUMPRINC($J$130/12,$K$130*12,$I$130,1,R$298,0))))))","v":0}]
[null,null,"MH Interest Bearing Loan #3",null,null,null,0,{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(H$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",G323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(H$298<=180,G323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,H$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,H$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(I$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",H323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(I$298<=180,H323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,I$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,I$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(J$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",I323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(J$298<=180,I323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,J$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,J$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(K$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",J323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(K$298<=180,J323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,K$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,K$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(L$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",K323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(L$298<=180,K323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,L$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,L$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(M$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",L323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(M$298<=180,L323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,M$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,M$298,0))))))","v":0},null,null,{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(P$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",M323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(P$298<=180,M323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,P$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,P$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(Q$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",P323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(Q$298<=180,P323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,Q$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,Q$298,0))))))","v":0},{"$f":"IF($G$323=0,0,IF($K$131=0,0,IF(R$298>$K$131*12,0,IF(Sources!$G$41=\"Interest Only for 30 years\",Q323,IF(OR(Sources!$G$41=\"Interest Only for 15 yrs., then 40 year Am with Balloon\",Sources!$G$41=\"Interest Only for 15 yrs., then 30 year Am with Balloon\"),IF(R$298<=180,Q323,$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,R$298-180,0)),$I$131+CUMPRINC($J$131/12,$K$131*12,$I$131,1,R$298,0))))))","v":0}]
[null,null,"Principal Balance(RLP)",null,null,null,{"$f":"SUM(G318:G323)","v":0},0,0,0,0,0,0,null,null,{"$f":"SUM(P318:P323)","v":0},{"$f":"SUM(Q318:Q323)","v":0},{"$f":"SUM(R318:R323)","v":0}]
[]
[null,null,{"$f":"C285","v":"AHP Subsidized Advance"},null,null,null,{"$f":"T285","v":0},{"$f":"IF($I132=0,0,IF(H$298>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,H$298,0)))","v":0},{"$f":"IF($I132=0,0,IF(I$298>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,I$298,0)))","v":0},0,0,0,0,null,null,{"$f":"IF($I132=0,0,IF(P$298>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,P$298,0)))","v":0},{"$f":"IF($I132=0,0,IF(Q$298>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,Q$298,0)))","v":0},{"$f":"IF($I132=0,0,IF(R$298>$K132*12,0,$I132+CUMPRINC($J132/12,$K132*12,$I132,1,R$298,0)))","v":0}]
[null,null,"City FEDHOME*",null,null,null,0,{"$f":"IF($I133=0,0,IF(H$298>$K133*12,\"\",IF($J133=0,G327-$M133,IF($M133=0,G327*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,H$298,0)))))","v":0},{"$f":"IF($I133=0,0,IF(I$298>$K133*12,\"\",IF($J133=0,H327-$M133,IF($M133=0,H327*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,I$298,0)))))","v":0},0,0,0,0,null,null,{"$f":"IF($I133=0,0,IF(P$298>$K133*12,\"\",IF($J133=0,M327-$M133,IF($M133=0,M327*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,P$298,0)))))","v":0},{"$f":"IF($I133=0,0,IF(Q$298>$K133*12,\"\",IF($J133=0,P327-$M133,IF($M133=0,P327*(1+$J133),$I133+CUMPRINC($J133/12,$K133*12,$I133,1,Q$298,0)))))","v":0},{"$f":"IF($I133=0,0,IF(R$298>$K133*12,\"\",IF($J133=0,Q327-$M133*(1-$H$216/12),IF($M133=0,Q327*$J133*(1-$H$216/12)+Q327,$I133+CUMPRINC($J133/12,$K133*12,$I133,1,R$298,0)))))","v":0}]
[null,null,"AHP Capital Advance*",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I134=0,0,IF(P$298>$K134*12,\"\",IF($J134=0,M328-$M134,IF($M134=0,M328*(1+$J134),$I134+CUMPRINC($J134/12,$K134*12,$I134,1,P$298,0)))))","v":0},{"$f":"IF($I134=0,0,IF(Q$298>$K134*12,\"\",IF($J134=0,P328-$M134,IF($M134=0,P328*(1+$J134),$I134+CUMPRINC($J134/12,$K134*12,$I134,1,Q$298,0)))))","v":0},{"$f":"IF($I134=0,0,IF(R$298>$K134*12,\"\",IF($J134=0,Q328-$M134*(1-$H$216/12),IF($M134=0,Q328*$J134*(1-$H$216/12)+Q328,$I134+CUMPRINC($J134/12,$K134*12,$I134,1,R$298,0)))))","v":0}]
[null,null,"TIF Loan*",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I135=0,0,IF(P$298>$K135*12,\"\",IF($J135=0,M329-$M135,IF($M135=0,M329*(1+$J135),$I135+CUMPRINC($J135/12,$K135*12,$I135,1,P$298,0)))))","v":0},{"$f":"IF($I135=0,0,IF(Q$298>$K135*12,\"\",IF($J135=0,P329-$M135,IF($M135=0,P329*(1+$J135),$I135+CUMPRINC($J135/12,$K135*12,$I135,1,Q$298,0)))))","v":0},{"$f":"IF($I135=0,0,IF(R$298>$K135*12,\"\",IF($J135=0,Q329-$M135*(1-$H$216/12),IF($M135=0,Q329*$J135*(1-$H$216/12)+Q329,$I135+CUMPRINC($J135/12,$K135*12,$I135,1,R$298,0)))))","v":0}]
[null,null," ",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I136=0,0,IF(P$298>$K136*12,\"\",IF($J136=0,M330-$M136,IF($M136=0,M330*(1+$J136),$I136+CUMPRINC($J136/12,$K136*12,$I136,1,P$298,0)))))","v":0},{"$f":"IF($I136=0,0,IF(Q$298>$K136*12,\"\",IF($J136=0,P330-$M136,IF($M136=0,P330*(1+$J136),$I136+CUMPRINC($J136/12,$K136*12,$I136,1,Q$298,0)))))","v":0},{"$f":"IF($I136=0,0,IF(R$298>$K136*12,\"\",IF($J136=0,Q330-$M136*(1-$H$216/12),IF($M136=0,Q330*$J136*(1-$H$216/12)+Q330,$I136+CUMPRINC($J136/12,$K136*12,$I136,1,R$298,0)))))","v":0}]
[null,null," ",null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"IF($I137=0,0,IF(P$298>$K137*12,\"\",IF($J137=0,M331-$M137,IF($M137=0,M331*(1+$J137),$I137+CUMPRINC($J137/12,$K137*12,$I137,1,P$298,0)))))","v":0},{"$f":"IF($I137=0,0,IF(Q$298>$K137*12,\"\",IF($J137=0,P331-$M137,IF($M137=0,P331*(1+$J137),$I137+CUMPRINC($J137/12,$K137*12,$I137,1,Q$298,0)))))","v":0},{"$f":"IF($I137=0,0,IF(R$298>$K137*12,\"\",IF($J137=0,Q331-$M137*(1-$H$216/12),IF($M137=0,Q331*$J137*(1-$H$216/12)+Q331,$I137+CUMPRINC($J137/12,$K137*12,$I137,1,R$298,0)))))","v":0}]
[null,null,"Principal Balance(Other)",null,null,null,{"$f":"SUM(G326:G331)","v":0},0,0,0,0,0,0,null,null,{"$f":"SUM(P326:P331)","v":0},{"$f":"SUM(Q326:Q331)","v":0},{"$f":"SUM(R326:R331)","v":0}]
[]
[null,null,"Operating Reserve Balance",null,null,null,{"$f":"T293","v":0},{"$f":"IF(H313<0,G334*1.015+H313,G334*1.015)","v":0},0,0,0,0,0,null,null,{"$f":"IF(P313<0,M334*1.015+P313,M334*1.015)","v":0},{"$f":"IF(Q313<0,P334*1.015+Q313,P334*1.015)","v":0},{"$f":"IF(R313<0,Q334*1.015+R313,Q334*1.015)","v":0}]

{"sheet":"TxCr","index":28,"n_rows":56,"n_cols":83,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["Project:",{"$f":"'MH Underwriting'!E1","v":"Project Name"},null,null,null,null,null,"Tot # Units:",null,{"$f":"'MH Underwriting'!G5","v":0},null,null,null,null,null,null,null,null,null,null,null,"Eligible Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Annual Credit Dollar Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,"GAP Calculation",null,null,{"$f":"'MH Underwriting'!V19","v":0}]
["Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"130% Basis Adjustment",null,{"$f":"IF('Tax Credit Calculations'!S27=130%,\"y\",\"\")","v":"y"},null,"<<<<<insert y if 130% adj ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligible",null,"Credit",null,null,null,null,"Historic Equity",null,null,{"$f":"'Tax Credit Calculations'!D34+'Tax Credit Calculations'!D41","v":0},null,"Ltd Int."]
[null,null,null,"Total",null,"Calc max",null,"Recognized",null,null,null,null,null,"ACQ(1)",null,"30% PV(2)",null,"70% PV(3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis",null,"Percentage",null,null,null,null,"Deferred Source",null,null,{"$f":"'MH Underwriting'!T83+'MH Underwriting'!T84","v":0},null,{"$f":"'MH Underwriting'!V6","v":0.99990000000000001}]
["1,2,or 3 >>",1,null,"Cost",null,"Dev Fee",null,"Cost",null,"Basis",null,"Dep Basis",null,{"$f":"'Tax Credit Calculations'!Q37","v":0.04},null,{"$f":"IF('Project Information'!L4=\"Yes\",4%,0)","v":0},null,{"$f":"IF(P4=0,9%,0)","v":0.09},null,"ACQ",null,"30% PV",null,"70% PV",null,null,null,null,"Tot Project Sqft",null,null,null,{"$f":"'Tax Credit Calculations'!X31","v":0},null,null,null,null,null,null,null,null,null,null,"Total 30% Acquisition Basis",null,null,null,null,null,null,{"$f":"T53","v":0},null,{"$f":"N4","v":0.04},null,{"$f":"T55","v":0},null,null,"Debt Sources",null,null,{"$f":"'MH Underwriting'!T86","v":0}]
["Acquisition:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V53=0,\"Total 70% Rehabilitation Basis\",\"Total 30% Rehabilitation Basis\")","v":"Total 70% Rehabilitation Basis"},null,null,null,null,null,null,{"$f":"IF(V53=0,X53,V53)","v":0},null,{"$f":"IF(V53=0,R4,P4)","v":0.09},null,{"$f":"V55+X55","v":0},null,null,null,null,null,{"$f":"'MH Underwriting'!T90+'MH Underwriting'!T92+'MH Underwriting'!T93+'MH Underwriting'!T94+'MH Underwriting'!T95+'MH Underwriting'!T96+'MH Underwriting'!T97","v":0},null,"Equity Raise"]
["Land",null,null,{"$f":"'MH Underwriting'!P51","v":0},null,null,null,{"$f":"D6","v":0},null,"n",null,{"$f":"IF(J6=\"y\",H6,0)","v":0},null,0,null,null,null,null,null,{"$f":"N6","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,{"$f":"SUM(AY4:AY5)","v":0},null,null,null,{"$f":"SUM(BC4:BC5)","v":0},null,null,"Deferred Dev Fee",null,null,{"$f":"'MH Underwriting'!T99","v":0},null,{"$f":"'MH Underwriting'!V5*100","v":87}]
["Buildings",null,null,{"$f":"'MH Underwriting'!P50","v":0},null,null,null,{"$f":"D7","v":0},null,"y",null,{"$f":"IF(J7=\"y\",H7,0)","v":0},null,{"$f":"L7","v":0},null,null,null,null,null,{"$f":"N7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,{"$f":"'MH Underwriting'!T98","v":0}]
["Reserves",null,null,{"$f":"'MH Underwriting'!P52","v":0},null,null,null,{"$f":"D8","v":0},null,"n",null,{"$f":"IF(J8=\"y\",H8,0)","v":0},null,{"$f":"L8","v":0},null,null,null,null,null,{"$f":"N8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",null,null,{"$f":"D51","v":0},null,"Credit Needed"]
["Legal",null,null,{"$f":"'MH Underwriting'!P53","v":0},null,null,null,{"$f":"D9","v":0},null,"y",null,{"$f":"IF(J9=\"y\",H9,0)","v":0},null,{"$f":"L9","v":0},null,null,null,null,null,{"$f":"N9","v":0}]
["Other",null,null,{"$f":"'MH Underwriting'!P54","v":0},null,null,null,{"$f":"D10","v":0},null,"y",null,{"$f":"IF(J10=\"y\",H10,0)","v":0},null,{"$f":"L10","v":0},null,null,null,null,null,{"$f":"N10","v":0},null,null,null,null,null,null,null,null,"Sqft of LI",null,"Ea Bldg",null,"Sq.Ft.",null,"Tot",null,"LI ",null,"Unit",null,"Applic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAP",null,null,{"$f":"(BI2+BI3+BI4+BI5+BI6+BI7+BI1)-BI8","v":0},null,{"$f":"(((BI10/(BK6/100))/10)/BK3)*-1","v":0},null,null,"Minimum Rehab Test",null,null,null,null,null,null,null,null,null,null,null,"Actual"]
["Construction 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,"Bldg ","Gross Sqft",null,"Units",null,"As % total",null,"Fraction",null,"Units",null,"Units",null,"Fraction",null,"Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bldg ","Acq Cost","*.10","Acq Bas","*.10","# units","*7.5K",null,"Greater of 10% or 7.5K",null,null,null,"Rehab"]
["Site",{"$f":"'MH Underwriting'!P15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Eligible Basis",null,null,null,"Max Qualified Basis"]
["Structure",{"$f":"'MH Underwriting'!P16","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,"Bldg ","Rehab",null,"Acq",null,"Rehab",null,"Acq",null,{"$f":"IF(V53=0,\"70% Rehab\",\"30% Rehab\")","v":"70% Rehab"},null,"30% Acq",null,null,null,"Bldg ",null,{"$f":"IF(V53=0,\"70% Rehab\",\"30% Rehab\")","v":"70% Rehab"},null,"30% Acq",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSHA PROCESSING"]
["General Conditions",{"$f":"'MH Underwriting'!P17","v":0},null,{"$f":"IF(B14>0,B14/D19,0)","v":0},null,{"$f":"IF(D14>6%,\"ALERT\",\"\")","v":""},null,{"$f":"IF(F14=\"\",\"\",IF(SUM(D14:D16)<=14%,\"Aggregate total is OK\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR('Building Summary'!D11=1,'Building Summary'!D11=0),'Building Summary'!F14,\"Manual\")","v":0},null,{"$f":"IF(AA14=\"\",\"\",IF(AA14=\"Manual\", \"Imput\",AA14*'Tax Credit Calculations'!X32))","v":0},null,{"$f":"IF(AA14=\"Manual\",0,IF(AA14>0,ROUND(AA14/AG$4,4),0))","v":0},null,{"$f":"IF(AA14=\"Manual\",\"\",IF(AA14>0,AC14/AA14,\"\"))","v":""},null,{"$f":"IF(AA14=\"Manual\",\"\",'Tax Credit Calculations'!W31)","v":0},null,{"$f":"IF(AI14=\"\",0,AI14*'Tax Credit Calculations'!V32)","v":0},null,{"$f":"IF(AI14>0,AK14/AI14,\"\")","v":""},null,{"$f":"IF(AND(AM14>0,AM14<AG14),AM14,AG14)","v":""},null,null,{"$f":"Z14","v":1},{"$f":"IF(AND(AY$5>0,AE14>0),AY$5*AE14,0)","v":0},null,{"$f":"IF(AND(AY$4>0,AE14>0),AY$4*AE14,0)","v":0},null,{"$f":"IF(AND(BC$5>0,AE14>0),AS14*AO14,0)","v":0},null,{"$f":"IF(AND(BC$4>0,AI14>0),AU14*AO14,0)","v":0},null,{"$f":"ROUND(IF(AY$5>0,AW14*BA$5,0),0)","v":0},null,{"$f":"ROUND(IF(AY$4>0,AY14*BA$4,0),0)","v":0},null,null,null,{"$f":"AR14","v":1},null,{"$f":"ROUND(IF($BK$10<$BA$50,IF($BK$52<$BK$10,(BA14/$BA$50)*$BK$52,(BA14/$BA$50)*$BK$10),IF($BK$52<$BA$50,(BA14/$BA$50)*$BK$52,BA14)),0)","v":0},null,{"$f":"ROUND(IF($BK$10<$BA$50,IF($BK$52<$BK$10,(BC14/$BA$50)*$BK$52,(BC14/$BA$50)*$BK$10),IF($BK$52<$BA$50,(BC14/$BA$50)*$BK$52,BC14)),0)","v":0},null,null,{"$f":"Z14","v":1},{"$f":"IF(AND(B$4>1,$AE14>0),($H$6+$H$7+$H$8+$H$9+$H$10)*AE14,0)","v":0},{"$f":"ROUNDDOWN(BO14*0.1,0)","v":0},{"$f":"IF(AND(B$4>1,$AE14>0),(L$7+$L$9+L$10)*AE14,0)","v":0},{"$f":"ROUNDDOWN(BQ14*0.1,0)","v":0},{"$f":"IF(AND(B$4>1,$AI14>0),AI14*AM14,0)","v":0},{"$f":"(BS14*7500)","v":0},null,{"$f":"IF(AND(BP14>BT14,BP14>BR14),BP14,\"*\")","v":"*"},{"$f":"IF(AND(BV14=\"*\",BR14>BT14),BR14,\"*\")","v":"*"},{"$f":"IF(AND(BV14=\"*\",BW14=\"*\"),BT14,\"*\")","v":0},null,{"$f":"IF(AND($B$4<>1,AE14>0),($B$12+$B$13)*AE14,0)","v":0},{"$f":"IF(BZ14<SUM(BV14:BX14),\"Minimum Rehab Alert\",\"\")","v":""}]
["Overhead",null,null,{"$f":"IF(B15>0,B15/D19,0)","v":0},null,{"$f":"IF(D15>2%,\"ALERT\",\"\")","v":""},null,{"$f":"IF(F15=\"\",\"\",IF(SUM(D14:D16)<=14%,\"Aggregate total is OK\",\"ALERT\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z14+1","v":2},null,null,{"$f":"IF(AA15=\"\",\"\",AA15*'Tax Credit Calculations'!$X$32)","v":""},null,{"$f":"IF(AA15>0,ROUND(AA15/AG$4,4),0)","v":0},null,{"$f":"IF(AA15>0,AC15/AA15,\"\")","v":""},null,null,null,{"$f":"IF(AI15=\"\",\"\",AI15*'Tax Credit Calculations'!$V$32)","v":""},null,{"$f":"IF(AI15>0,AK15/AI15,\"\")","v":""},null,{"$f":"IF(AND(AM15>0,AM15<AG15),AM15,AG15)","v":""},null,null,{"$f":"Z15","v":2},{"$f":"IF(AND(AY$5>0,AE15>0),AY$5*AE15,0)","v":0},null,{"$f":"IF(AND(AY$4>0,AE15>0),AY$4*AE15,0)","v":0},null,{"$f":"IF(AND(BC$5>0,AE15>0),AS15*AO15,0)","v":0},null,{"$f":"IF(AND(BC$4>0,AI15>0),AU15*AO15,0)","v":0},null,{"$f":"ROUND(IF(AY$5>0,AW15*BA$5,0),0)","v":0},null,{"$f":"ROUND(IF(AY$4>0,AY15*BA$4,0),0)","v":0},null,null,null,{"$f":"AR15","v":2},null,{"$f":"ROUND(IF($BK$10<$BA$50,IF($BK$52<$BK$10,(BA15/$BA$50)*$BK$52,(BA15/$BA$50)*$BK$10),IF($BK$52<$BA$50,(BA15/$BA$50)*$BK$52,BA15)),0)","v":0},null,{"$f":"ROUND(IF($BK$10<$BA$50,IF($BK$52<$BK$10,(BC15/$BA$50)*$BK$52,(BC15/$BA$50)*$BK$10),IF($BK$52<$BA$50,(BC15/$BA$50)*$BK$52,BC15)),0)","v":0},null,null,{"$f":"Z15","v":2},{"$f":"IF(AND(B$4>1,$AE15>0),($H$6+$H$7+$H$8+$H$10)*AE15,0)","v":0},0,{"$f":"IF(AND(B$4>1,$AE15>0),(L$7+L$10)*AE15,0)","v":0},{"$f":"ROUNDDOWN(BQ15*0.1,0)","v":0},0,{"$f":"(BS15*7500)","v":0},null,{"$f":"IF(AND(BP15>BT15,BP15>BR15),BP15,\"*\")","v":"*"},{"$f":"IF(AND(BV15=\"*\",BR15>BT15),BR15,\"*\")","v":"*"},{"$f":"IF(AND(BV15=\"*\",BW15=\"*\"),BT15,\"*\")","v":0},null,0,{"$f":"IF(BZ15<SUM(BV15:BX15),\"Minimum Rehab Alert\",\"\")","v":""}]
["Profit",{"$f":"'MH Underwriting'!P18-B15+B15","v":0},null,{"$f":"IF(B16>0,B16/D19,0)","v":0},null,{"$f":"IF(D15=0,IF(D16>8%,\"ALERT\",\"\"),IF(D16>6%,\"ALERT\",\"\"))","v":""},null,{"$f":"IF(F16=\"\",\"\",IF(SUM(D14:D16)<=14%,\"Aggregate total is OK\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z15+1","v":3},null,null,{"$f":"IF(AA16=\"\",\"\",AA16*'Tax Credit Calculations'!$X$32)","v":""},null,{"$f":"IF(AA16>0,ROUND(AA16/AG$4,4),0)","v":0},null,{"$f":"IF(AA16>0,AC16/AA16,\"  \")","v":"  "},null,null,null,{"$f":"IF(AI16=\"\",\"\",AI16*'Tax Credit Calculations'!$V$32)","v":""},null,{"$f":"IF(AI16>0,AK16/AI16,\"  \")","v":"  "},null,{"$f":"IF(AND(AM16>0,AM16<AG16),AM16,AG16)","v":"  "},null,null,{"$f":"Z16","v":3},0,null,0,null,0,null,0,null,0,null,0,null,null,null,{"$f":"AR16","v":3},null,0,null,0,null,null,{"$f":"Z16","v":3},0,0,0,0,0,0,null,{"$f":"IF(AND(BP16>BT16,BP16>BR16),BP16,\"*\")","v":"*"},{"$f":"IF(AND(BV16=\"*\",BR16>BT16),BR16,\"*\")","v":"*"},{"$f":"IF(AND(BV16=\"*\",BW16=\"*\"),BT16,\"*\")","v":0},null,0,""]
["Bond Premium",{"$f":"'MH Underwriting'!P19","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,{"$f":"Z16+1","v":4},null,null,{"$f":"IF(AA17=\"\",\"\",AA17*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI17=\"\",\"\",AI17*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,4,0,null,0,null,0,null,0,null,0,null,0,null,null,null,{"$f":"AR17","v":4},null,0,null,0,null,null,4,0,0,0,0,0,0,null,"*","*",0,null,0,"",null,null,null,"Application"]
["Contingency",{"$f":"'MH Underwriting'!P20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,{"$f":"IF(AA18=\"\",\"\",AA18*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI18=\"\",\"\",AI18*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,5,0,null,0,null,0,null,0,null,0,null,0,null,null,null,5,null,0,null,0,null,null,5,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Total Construction",null,null,{"$f":"SUM(B12:B18)","v":0},null,null,null,{"$f":"D19","v":0},null,"y",null,{"$f":"'Project Costs & Basis'!S9","v":0},null,null,null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L19,0)","v":0},null,{"$f":"IF(P19=0,L19,0)","v":0},null,null,null,{"$f":"IF($T$2=\"y\",P19*1.3,P19)","v":0},null,{"$f":"IF($T$2=\"y\",R19*1.3,R19)","v":0},null,6,null,null,{"$f":"IF(AA19=\"\",\"\",AA19*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI19=\"\",\"\",AI19*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,6,0,null,0,null,0,null,0,null,0,null,0,null,null,null,6,null,0,null,0,null,null,6,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Building Permits and Fees",null,null,{"$f":"'MH Underwriting'!P23","v":0},null,null,null,{"$f":"D20","v":0},null,"y",null,{"$f":"'Project Costs & Basis'!S13+'Project Costs & Basis'!Q13","v":0},null,{"$f":"'Project Costs & Basis'!Q13","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L20-N20,0)","v":0},null,{"$f":"IF(P20=0,L20-N20,0)","v":0},null,{"$f":"N20","v":0},null,{"$f":"IF($T$2=\"y\",P20*1.3,P20)","v":0},null,{"$f":"IF($T$2=\"y\",R20*1.3,R20)","v":0},null,7,null,null,{"$f":"IF(AA20=\"\",\"\",AA20*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI20=\"\",\"\",AI20*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,7,0,null,0,null,0,null,0,null,0,null,0,null,null,null,7,null,0,null,0,null,null,7,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Survey & Engineering",null,null,{"$f":"'MH Underwriting'!P24","v":0},null,null,null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S15+'Project Costs & Basis'!Q15","v":0},null,{"$f":"'Project Costs & Basis'!Q15","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L21-N21,0)","v":0},null,0,null,{"$f":"N21","v":0},null,0,null,{"$f":"IF($T$2=\"y\",R21*1.3,R21)","v":0},null,8,null,null,{"$f":"IF(AA21=\"\",\"\",AA21*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI21=\"\",\"\",AI21*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,8,0,null,0,null,0,null,0,null,0,null,0,null,null,null,8,null,0,null,0,null,null,8,0,0,0,0,0,0,null,"*","*",0,null,0,"",null,null,null,"Carryover Allocation"]
["Architectural & Design",null,null,{"$f":"'MH Underwriting'!P25","v":0},null,"1 or 3",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S17+'Project Costs & Basis'!Q17","v":0},null,{"$f":"'Project Costs & Basis'!Q17","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L22-N22,0)","v":0},null,0,null,0,null,0,null,0,null,9,null,null,{"$f":"IF(AA22=\"\",\"\",AA22*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI22=\"\",\"\",AI22*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,9,0,null,0,null,0,null,0,null,0,null,0,null,null,null,9,null,0,null,0,null,null,9,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Legal",null,null,{"$f":"'MH Underwriting'!P26","v":0},null,"NC or REH",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S19+'Project Costs & Basis'!Q19","v":0},null,{"$f":"'Project Costs & Basis'!Q19","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L23-N23,0)","v":0},null,0,null,0,null,0,null,0,null,10,null,null,{"$f":"IF(AA23=\"\",\"\",AA23*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI23=\"\",\"\",AI23*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,10,0,null,0,null,0,null,0,null,0,null,0,null,null,null,10,null,0,null,0,null,null,10,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Title & Recording",null,null,{"$f":"'MH Underwriting'!P27","v":0},null,"MAX FEE",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S21+'Project Costs & Basis'!Q21","v":0},null,{"$f":"'Project Costs & Basis'!Q21","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L24-N24,0)","v":0},null,0,null,0,null,0,null,0,null,11,null,null,{"$f":"IF(AA24=\"\",\"\",AA24*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI24=\"\",\"\",AI24*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,11,0,null,0,null,0,null,0,null,0,null,0,null,null,null,11,null,0,null,0,null,null,11,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Accounting",null,null,{"$f":"'MH Underwriting'!P28","v":0},null,{"$f":"IF($B$4<>2,($D$51-($D$48+$D$49)),0)","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S23+'Project Costs & Basis'!Q23","v":0},null,{"$f":"'Project Costs & Basis'!Q23","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L25-N25,0)","v":0},null,0,null,0,null,0,null,0,null,12,null,null,{"$f":"IF(AA25=\"\",\"\",AA25*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI25=\"\",\"\",AI25*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,12,0,null,0,null,0,null,0,null,0,null,0,null,null,null,12,null,0,null,0,null,null,12,0,0,0,0,0,0,null,"*","*",0,null,0,"",null,null,null,"Placed in Service"]
["Construction Period Tax",null,null,{"$f":"'MH Underwriting'!P29","v":0},null,{"$f":"IF(B4<>2,0.15,0)","v":0.15},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S25+'Project Costs & Basis'!Q25","v":0},null,{"$f":"'Project Costs & Basis'!Q25","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L26-N26,0)","v":0},null,0,null,0,null,0,null,0,null,13,null,null,{"$f":"IF(AA26=\"\",\"\",AA26*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI26=\"\",\"\",AI26*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,13,0,null,0,null,0,null,0,null,0,null,0,null,null,null,13,null,0,null,0,null,null,13,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Construction Period Insurance",null,null,{"$f":"'MH Underwriting'!P30","v":0},null,{"$f":"IF(F25>0,F25*F26,0)","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S27+'Project Costs & Basis'!Q27","v":0},null,{"$f":"'Project Costs & Basis'!Q27","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L27-N27,0)","v":0},null,0,null,0,null,0,null,0,null,14,null,null,{"$f":"IF(AA27=\"\",\"\",AA27*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI27=\"\",\"\",AI27*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,14,0,null,0,null,0,null,0,null,0,null,0,null,null,null,14,null,0,null,0,null,null,14,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Other",null,null,{"$f":"'MH Underwriting'!P31","v":0},null,2,null,0,null,"n",null,{"$f":"'Project Costs & Basis'!S29+'Project Costs & Basis'!Q29","v":0},null,{"$f":"'Project Costs & Basis'!Q29","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L28-N28,0)","v":0},null,0,null,0,null,0,null,0,null,15,null,null,{"$f":"IF(AA28=\"\",\"\",AA28*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI28=\"\",\"\",AI28*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,15,0,null,0,null,0,null,0,null,0,null,0,null,null,null,15,null,0,null,0,null,null,15,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Construction Loan Origination Fees",null,null,{"$f":"'MH Underwriting'!P34","v":0},null,"ACQ/REH",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S38+'Project Costs & Basis'!Q38","v":0},null,{"$f":"'Project Costs & Basis'!Q38","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L29-N29,0)","v":0},null,0,null,0,null,0,null,0,null,16,null,null,{"$f":"IF(AA29=\"\",\"\",AA29*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI29=\"\",\"\",AI29*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,16,0,null,0,null,0,null,0,null,0,null,0,null,null,null,16,null,0,null,0,null,null,16,0,0,0,0,0,0,null,"*","*",0,null,0,"",null,null,null,"IRS Form 8609"]
["Construction Loan Interest",null,null,{"$f":"'MH Underwriting'!P35","v":0},null,"MAX FEE",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S40+'Project Costs & Basis'!Q40","v":0},null,{"$f":"'Project Costs & Basis'!Q40","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L30-N30,0)","v":0},null,0,null,0,null,0,null,0,null,17,null,null,{"$f":"IF(AA30=\"\",\"\",AA30*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI30=\"\",\"\",AI30*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,17,0,null,0,null,0,null,0,null,0,null,0,null,null,null,17,null,0,null,0,null,null,17,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["MH Permanent Loan Fees",null,null,{"$f":"'MH Underwriting'!P36","v":0},null,{"$f":"IF(B4=2,((D6+D7+D10)*0.1)+((D51-(D6+D7+D8+D10+D48+D49))*0.15),0)","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S42+'Project Costs & Basis'!Q42","v":0},null,{"$f":"'Project Costs & Basis'!Q42","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L31-N31,0)","v":0},null,0,null,0,null,0,null,0,null,18,null,null,{"$f":"IF(AA31=\"\",\"\",AA31*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI31=\"\",\"\",AI31*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,18,0,null,0,null,0,null,0,null,0,null,0,null,null,null,18,null,0,null,0,null,null,18,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Other Permanent Loan Fees",null,null,{"$f":"'MH Underwriting'!P37","v":0},null,null,null,0,null,"n",null,{"$f":"'Project Costs & Basis'!S44+'Project Costs & Basis'!Q44","v":0},null,{"$f":"'Project Costs & Basis'!Q44","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L32-N32,0)","v":0},null,0,null,0,null,0,null,0,null,19,null,null,{"$f":"IF(AA32=\"\",\"\",AA32*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI32=\"\",\"\",AI32*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,19,0,null,0,null,0,null,0,null,0,null,0,null,null,null,19,null,0,null,0,null,null,19,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Other",null,null,{"$f":"'MH Underwriting'!P38","v":0},null,null,null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S46+'Project Costs & Basis'!Q46","v":0},null,{"$f":"'Project Costs & Basis'!Q46","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L33-N33,0)","v":0},null,0,null,0,null,0,null,0,null,20,null,null,{"$f":"IF(AA33=\"\",\"\",AA33*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI33=\"\",\"\",AI33*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,20,0,null,0,null,0,null,0,null,0,null,0,null,null,null,20,null,0,null,0,null,null,20,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Market Survey",null,null,{"$f":"'MH Underwriting'!P41","v":0},null,"MAX FEE",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S53+'Project Costs & Basis'!Q53","v":0},null,{"$f":"'Project Costs & Basis'!Q53","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L34-N34,0)","v":0},null,0,null,0,null,0,null,0,null,21,null,null,{"$f":"IF(AA34=\"\",\"\",AA34*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI34=\"\",\"\",AI34*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,21,0,null,0,null,0,null,0,null,0,null,0,null,null,null,21,null,0,null,0,null,null,21,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Appraisal",null,null,{"$f":"'MH Underwriting'!P42","v":0},null,{"$f":"IF(B4=2,F31,F27)","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S55+'Project Costs & Basis'!Q55","v":0},null,{"$f":"'Project Costs & Basis'!Q55","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L35-N35,0)","v":0},null,0,null,0,null,0,null,0,null,22,null,null,{"$f":"IF(AA35=\"\",\"\",AA35*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI35=\"\",\"\",AI35*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,22,0,null,0,null,0,null,0,null,0,null,0,null,null,null,22,null,0,null,0,null,null,22,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Environmental Study",null,null,{"$f":"'MH Underwriting'!P43","v":0},null,"THIS PROJ",null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S57+'Project Costs & Basis'!Q57","v":0},null,{"$f":"'Project Costs & Basis'!Q57","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L36-N36,0)","v":0},null,0,null,0,null,0,null,0,null,23,null,null,{"$f":"IF(AA36=\"\",\"\",AA36*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI36=\"\",\"\",AI36*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,23,0,null,0,null,0,null,0,null,0,null,0,null,null,null,23,null,0,null,0,null,null,23,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["LIHTC Fees & Prepaid Monitoring",null,null,{"$f":"'MH Underwriting'!P44","v":0},null,null,null,0,null,"n",null,{"$f":"'Project Costs & Basis'!S59+'Project Costs & Basis'!Q59","v":0},null,{"$f":"'Project Costs & Basis'!Q59","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L37-N37,0)","v":0},null,0,null,0,null,0,null,0,null,24,null,null,{"$f":"IF(AA37=\"\",\"\",AA37*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI37=\"\",\"\",AI37*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,24,0,null,0,null,0,null,0,null,0,null,0,null,null,null,24,null,0,null,0,null,null,24,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Relocation Costs",null,null,{"$f":"'MH Underwriting'!P45","v":0},null,{"$f":"D48","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S61+'Project Costs & Basis'!Q61","v":0},null,{"$f":"'Project Costs & Basis'!Q61","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L38-N38,0)","v":0},null,0,null,0,null,0,null,0,null,25,null,null,{"$f":"IF(AA38=\"\",\"\",AA38*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI38=\"\",\"\",AI38*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,25,0,null,0,null,0,null,0,null,0,null,0,null,null,null,25,null,0,null,0,null,null,25,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["FF&E",null,null,{"$f":"'MH Underwriting'!P46","v":0},null,{"$f":"D47","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S63+'Project Costs & Basis'!Q63","v":0},null,{"$f":"'Project Costs & Basis'!Q63","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L39-N39,0)","v":0},null,0,null,0,null,0,null,0,null,26,null,null,{"$f":"IF(AA39=\"\",\"\",AA39*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI39=\"\",\"\",AI39*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,26,0,null,0,null,0,null,0,null,0,null,0,null,null,null,26,null,0,null,0,null,null,26,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Other",null,null,{"$f":"'MH Underwriting'!P47","v":0},null,{"$f":"D49","v":0},null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S65+'Project Costs & Basis'!Q65","v":0},null,{"$f":"'Project Costs & Basis'!Q65","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L40-N40,0)","v":0},null,0,null,0,null,0,null,0,null,27,null,null,{"$f":"IF(AA40=\"\",\"\",AA40*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI40=\"\",\"\",AI40*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,27,0,null,0,null,0,null,0,null,0,null,0,null,null,null,27,null,0,null,0,null,null,27,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Operating Deficit Escrow",null,null,{"$f":"'MH Underwriting'!P57","v":0},null,{"$f":"SUM(F38:F40)","v":0},null,0,null,"n",null,{"$f":"'Project Costs & Basis'!S88+'Project Costs & Basis'!Q88","v":0},null,{"$f":"'Project Costs & Basis'!Q88","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L41-N41,0)","v":0},null,0,null,0,null,0,null,0,null,28,null,null,{"$f":"IF(AA41=\"\",\"\",AA41*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI41=\"\",\"\",AI41*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,28,0,null,0,null,0,null,0,null,0,null,0,null,null,null,28,null,0,null,0,null,null,28,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Pre-funded Replacements",null,null,{"$f":"'MH Underwriting'!P58","v":0},null,null,null,0,null,"n",null,{"$f":"'Project Costs & Basis'!S90+'Project Costs & Basis'!Q90","v":0},null,{"$f":"'Project Costs & Basis'!Q90","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L42-N42,0)","v":0},null,0,null,0,null,0,null,0,null,29,null,null,{"$f":"IF(AA42=\"\",\"\",AA42*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI42=\"\",\"\",AI42*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,29,0,null,0,null,0,null,0,null,0,null,0,null,null,null,29,null,0,null,0,null,null,29,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Tax & Insurance Escrow",null,null,{"$f":"'MH Underwriting'!P59","v":0},null,null,null,0,null,"n",null,{"$f":"'Project Costs & Basis'!S92+'Project Costs & Basis'!Q92","v":0},null,{"$f":"'Project Costs & Basis'!Q92","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L43-N43,0)","v":0},null,0,null,0,null,0,null,0,null,30,null,null,{"$f":"IF(AA43=\"\",\"\",AA43*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI43=\"\",\"\",AI43*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,30,0,null,0,null,0,null,0,null,0,null,0,null,null,null,30,null,0,null,0,null,null,30,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Working Capital",null,null,{"$f":"'MH Underwriting'!P60","v":0},null,null,null,{"$f":"D44","v":0},null,"n",null,{"$f":"'Project Costs & Basis'!S94+'Project Costs & Basis'!Q94","v":0},null,{"$f":"'Project Costs & Basis'!Q94","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L44-N44,0)","v":0},null,0,null,0,null,0,null,0,null,31,null,null,{"$f":"IF(AA44=\"\",\"\",AA44*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI44=\"\",\"\",AI44*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,31,0,null,0,null,0,null,0,null,0,null,0,null,null,null,31,null,0,null,0,null,null,31,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Other",null,null,{"$f":"'MH Underwriting'!P65","v":0},null,null,null,{"$f":"D45","v":0},null,"n",null,{"$f":"'Project Costs & Basis'!S96+'Project Costs & Basis'!Q96","v":0},null,{"$f":"'Project Costs & Basis'!Q96","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L45-N45,0)","v":0},null,0,null,0,null,0,null,0,null,32,null,null,{"$f":"IF(AA45=\"\",\"\",AA45*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI45=\"\",\"\",AI45*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,32,0,null,0,null,0,null,0,null,0,null,0,null,null,null,32,null,0,null,0,null,null,32,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Total Syndication Expenses",null,null,{"$f":"'MH Underwriting'!P61","v":0},null,null,null,{"$f":"D46","v":0},null,"n",null,{"$f":"'Project Costs & Basis'!S110+'Project Costs & Basis'!Q110","v":0},null,{"$f":"'Project Costs & Basis'!Q110","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L46-N46,0)","v":0},null,0,null,0,null,0,null,0,null,33,null,null,{"$f":"IF(AA46=\"\",\"\",AA46*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI46=\"\",\"\",AI46*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,33,0,null,0,null,0,null,0,null,0,null,0,null,null,null,33,null,0,null,0,null,null,33,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Consultant Fee",null,null,{"$f":"'MH Underwriting'!P62","v":0},null,null,null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S116+'Project Costs & Basis'!Q116","v":0},null,{"$f":"'Project Costs & Basis'!Q116","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L47-N47,0)","v":0},null,0,null,0,null,0,null,0,null,34,null,null,{"$f":"IF(AA47=\"\",\"\",AA47*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI47=\"\",\"\",AI47*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,34,0,null,0,null,0,null,0,null,0,null,0,null,null,null,34,null,0,null,0,null,null,34,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Developer Overhead",null,null,{"$f":"'MH Underwriting'!P63","v":0},null,null,null,0,null,"y",null,{"$f":"'Project Costs & Basis'!S118+'Project Costs & Basis'!Q118","v":0},null,{"$f":"'Project Costs & Basis'!Q118","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L48-N48,0)","v":0},null,0,null,0,null,0,null,0,null,35,null,null,{"$f":"IF(AA48=\"\",\"\",AA48*'Tax Credit Calculations'!$X$32)","v":""},null,0,null,"  ",null,null,null,{"$f":"IF(AI48=\"\",\"\",AI48*'Tax Credit Calculations'!$V$32)","v":""},null,"  ",null,"  ",null,null,35,0,null,0,null,0,null,0,null,0,null,0,null,null,null,35,null,0,null,0,null,null,35,0,0,0,0,0,0,null,"*","*",0,null,0,""]
["Developer Profit",null,null,{"$f":"'MH Underwriting'!P64","v":0},null,null,null,{"$f":"D49","v":0},null,"y",null,{"$f":"'Project Costs & Basis'!S120+'Project Costs & Basis'!Q38120","v":0},null,{"$f":"'Project Costs & Basis'!Q120","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L49-N49,0)","v":0},null,0,null,0,null,0,null,0,null,null,{"$f":"SUM(AA14:AA48)","v":0},null,{"$f":"SUM(AC14:AC48)","v":0},null,{"$f":"SUM(AE14:AE48)","v":0},null,null,null,{"$f":"SUM(AI14:AI48)","v":0},null,{"$f":"SUM(AK14:AK48)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AS14:AS48)","v":0},null,{"$f":"SUM(AU14:AU48)","v":0},null,{"$f":"SUM(AW14:AW48)","v":0},null,{"$f":"SUM(AY14:AY48)","v":0},null,{"$f":"SUM(BA14:BA48)","v":0},null,{"$f":"SUM(BC14:BC48)","v":0},null,null,null,null,null,{"$f":"SUM(BI14:BI48)","v":0},null,{"$f":"SUM(BK14:BK48)","v":0}]
[null,null,null,0,null,null,null,0,null,"y",null,0,null,0,null,{"$f":"IF('Project Information'!$L$4=\"Yes\",L50-N50,0)","v":0},null,0,null,0,null,0,null,0,null,null,{"$f":"IF(AA49<>AG4,\"ALERT\",\"  \")","v":"  "},null,null,null,null,null,null,{"$f":"IF(AI49<>J1,\"ALERT\",\"  \")","v":"  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA49+BC49","v":0},null,null,null,null,null,null,null,{"$f":"BI49+BK49","v":0}]
[null,null,null,{"$f":"SUM(D6:D50)","v":0},null,null,null,{"$f":"SUM(H6:H50)","v":0},null,null,null,{"$f":"SUM(L6:L50)","v":0},null,{"$f":"SUM(N6:N50)","v":0},null,{"$f":"SUM(P6:P50)","v":0},null,{"$f":"SUM(R6:R50)","v":0},null,{"$f":"SUM(T6:T50)","v":0},null,{"$f":"SUM(V6:V50)","v":0},null,{"$f":"SUM(X19:X50)","v":0}]
[null,null,null,null,null,null,null,null,null,"Adjustment",null,{"$f":"'Tax Credit Calculations'!Q21+'Tax Credit Calculations'!S21-SUM('Tax Credit Calculations'!Q12:'Tax Credit Calculations'!S19)","v":0},null,{"$f":"'Tax Credit Calculations'!Q21-SUM('Tax Credit Calculations'!Q12:Q19)","v":0},null,{"$f":"IF('Project Information'!$L$4=\"Yes\",'Tax Credit Calculations'!S21-SUM('Tax Credit Calculations'!S12:S19),0)","v":0},null,{"$f":"IF(P52=0,'Tax Credit Calculations'!S21-SUM('Tax Credit Calculations'!S12:S19),0)","v":0},null,{"$f":"N52","v":0},null,{"$f":"IF($T$2=\"y\",R52*1.3,R52)","v":0},null,{"$f":"IF($T$2=\"y\",R52*1.3,R52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit Amount Requested",null,null,null,null,{"$f":"IF(BK10<BA50,BK10,BA50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L51:L52)","v":0},null,{"$f":"SUM(N51:N52)","v":0},null,{"$f":"SUM(P51:P52)","v":0},null,{"$f":"SUM(R51:R52)","v":0},null,{"$f":"SUM(T51:T52)","v":0},null,{"$f":"SUM(V51:V52)","v":0},null,{"$f":"SUM(X51:X52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N4","v":0.04},null,{"$f":"P4","v":0},null,{"$f":"R4","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T53*T54,0)","v":0},null,{"$f":"ROUND(V53*V54,0)","v":0},null,{"$f":"ROUND(X53*X54,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55+X55+V55","v":0}]

{"sheet":"Tax Credit Calc","index":29,"n_rows":158,"n_cols":16,"rows_kept":158,"cut":false,"hidden":true,"merged":[[29,0,29,4],[28,6,28,11],[31,9,31,10],[41,9,41,10],[30,7,30,8],[31,7,31,8],[33,7,34,8],[35,7,36,8],[37,7,38,8],[39,7,40,8],[41,7,42,8],[33,9,33,10],[35,9,35,10],[37,9,37,10],[39,9,39,10]]}
["Project Name:",null,{"$f":"'MH Underwriting'!E1","v":"Project Name"}]
["Location:",null,{"$f":"'MH Underwriting'!E2","v":"Town"}]
[]
[]
[]
["LIHTC 30% Rate:",null,{"$f":"'MH Underwriting'!J1","v":"00:00:00"},null,{"$f":"'Tax Credit Calculations'!Q37","v":0.04}]
["LIHTC 70% Rate:",null,null,null,{"$f":"'Tax Credit Calculations'!S37","v":0.09}]
["Historic TxCr",null,null,null,{"$f":"'Tax Credit Calculations'!D6","v":"No"}]
["Partnership Tax Rate",null,null,null,0.22]
["Tax Exempt Financing",null,null,null,{"$f":"IF('Project Information'!L4=\"Yes\",\"Yes\",\"No\")","v":"No"}]
["LIHTC 130% Adjustment",null,null,null,{"$f":"IF('Tax Credit Calculations'!S27=130%,\"Yes\",\"No\")","v":"Yes"},null,"Per Unit Credit Cap",null,{"$f":"IF(E10=\"No\",30000,\"N/A\")","v":30000}]
[null,null,null,null,null,null,"Total Low Income Units",null,{"$f":"SUMIFS('MH Underwriting'!F153:F177,'MH Underwriting'!E153:E177,\"<>\"&\"Mkt\")","v":0}]
[]
[]
[null,null,null,null,"LIHTC EVALUATION"]
[]
["Eligible Expenditures",null,null,null,"Amount","% Eligible","Adjustment","Credit %","LIHTC"]
["Building Acquisition",null,null,null,{"$f":"K107","v":0},{"$f":"F23","v":0},1,{"$f":"E6","v":0.04},{"$f":"E18*F18*G18*H18","v":0}]
["Construction",null,null,null,{"$f":"J60-'MH Underwriting'!V9","v":0},{"$f":"F23","v":0},{"$f":"IF(OR(E11=\"no\",E11=\"n\"),G18,1.3)","v":1.3},{"$f":"IF(OR(E10=\"yes\",E10=\"y\"),E6,E7)","v":0.09},{"$f":"E19*F19*G19*H19","v":0}]
["Other Elig. Cost",null,null,null,{"$f":"J71+J78+J87+J105-J101-J102-J103","v":0},{"$f":"F23","v":0},{"$f":"G19","v":1.3},{"$f":"H19","v":0.09},{"$f":"E20*F20*G20*H20","v":0},null,null,null,null,"Max Eligible Credit",null,{"$f":"I23","v":0}]
["Dev. Fee",null,null,null,{"$f":"J101+J102+J103","v":0},{"$f":"F23","v":0},{"$f":"G20","v":1.3},{"$f":"H20","v":0.09},{"$f":"E21*F21*G21*H21","v":0},null,null,null,null,"QAP Per Unit Cap",null,{"$f":"IF(E10=\"Yes\",\"\",I11*I12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"QAP Per Project Cap",null,{"$f":"IF(E10=\"Yes\",\"\",1200000)","v":1200000}]
["TOTAL LIHTC",null,null,null,{"$f":"SUM(E18:E21)","v":0},{"$f":"ROUND(IF('MH Underwriting'!F180=0,0,SUMIFS('MH Underwriting'!F153:F177,'MH Underwriting'!E153:E177,\"<>\"&\"Mkt\")/'MH Underwriting'!F180),4)","v":0},null,null,{"$f":"ROUND(SUM(I18:I21),)","v":0},null,null,null,null,"Credit Requested",null,{"$f":"'Tax Credit Calculations'!Q40+'Tax Credit Calculations'!S40","v":0}]
[]
[null,"LIHTC Cap / Carryover Allocation Amount",null,null,null,null,null,null,{"$f":"MIN(P20:P23)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,"Equity Pay-in Schedule"]
["Net Syndication Yields"]
["Year",null,null,"Capital Contrib. "," ",null,null,"Performance",null,null,null,"Estimated"]
[null,null,null,null,null,null,"Pmt #","Triggers",null,"Amount",null,"Date"]
[{"$f":"'MH Underwriting'!G73","v":"2025-06-30"},null,null,{"$f":"'MH Underwriting'!G78+'MH Underwriting'!I78","v":0}," "]
[{"$f":"A33+365","v":"2026-06-30"},null,null,{"$f":"SUM('MH Underwriting'!J78:L78)+'MH Underwriting'!P78+'MH Underwriting'!R78","v":0}," ",null,1,"CLC",null,{"$f":"'MH Underwriting'!G78","v":0},null,{"$f":"'MH Underwriting'!G73","v":"2025-06-30"}]
["2027-06-30",null,null,{"$f":"'MH Underwriting'!S78","v":0}," "]
["2028-06-29",null,null,0," ",null,2,"50% Construction Completion",null,{"$f":"'MH Underwriting'!J78","v":0},null,{"$f":"L34+180","v":"2025-12-27"}]
["2029-06-29",null,null,0," "]
["2030-06-29",null,null,0," ",null,3,"PLC",null,{"$f":"'MH Underwriting'!P78","v":0},null,{"$f":"'MH Underwriting'!P74","v":"PLC"}]
["2031-06-29",null,null,0]
["2032-06-28",null,null,0,"  ",null,4,"8609 or Occupancy",null,{"$f":"'MH Underwriting'!R78","v":0},null,{"$f":"'MH Underwriting'!R74","v":"Milestone"}]
["Totals",null,null,{"$f":"SUM(D33:D40)","v":0}," "]
["NPV @ 7%",null,null,{"$f":"NPV(0.07,D33:D40)","v":0}," ",null,5,"1 yr. DSC / Occupancy",null,{"$f":"'MH Underwriting'!S78","v":0},null,{"$f":"'MH Underwriting'!S74","v":"Payment"}]
["Credit Allocation",null,null,{"$f":"I23*10","v":0}," "]
["Yield",null,null,{"$f":"IF(D43=0,0,D42/D43)","v":0}," "]
[]
[]
[]
[]
[]
[]
[" ",null,null," ",null,null,null,null,null,"LIHTC Basis"]
["Uses Of Funds",null,null,"Residential",null,"Depreciable","Amortizable","Non-Amort.",null," (non-acquis.)"," (acquis.)"]
[]
["Site Improvements",null,null,{"$f":"'MH Underwriting'!H15","v":0},null,{"$f":"D54","v":0},null,null,null,{"$f":"F54-K54","v":0},0]
["Construction ",null,null,{"$f":"'MH Underwriting'!H16","v":0},null,{"$f":"D55-G55-H55","v":0},{"$f":"'Project Costs & Basis'!L9","v":0},{"$f":"'Project Costs & Basis'!N9","v":0},null,0,0]
["General Requirements",null,null,{"$f":"'MH Underwriting'!H17","v":0},null,{"$f":"D56","v":0},null,null,null,0,0]
["Builder Profit",null,null,{"$f":"'MH Underwriting'!H18","v":0},null,{"$f":"D57","v":0},null,null,null,0,0]
["Bond Premium",null,null,{"$f":"'MH Underwriting'!H19","v":0},null,{"$f":"D58","v":0},null,null,null,0,0]
["Construction Contingency",null,{"$f":"IF(D55=0,0,D59/SUM(D54:D58))","v":0},{"$f":"'MH Underwriting'!H20","v":0},null,{"$f":"D59","v":0},null,null,null,0,0]
["Subtotal Construction Costs",null,null,{"$f":"SUM(D54:D59)","v":0},null,{"$f":"SUM(F54:F59)","v":0},{"$f":"SUM(G54:G59)","v":0},{"$f":"SUM(H54:H59)","v":0},null,{"$f":"SUM(J54:J59)","v":0},{"$f":"SUM(K54:K59)","v":0},null,{"$f":"SUM(D54:D58)*N60","v":0},0.05]
[]
["Building Permits and Fees",null,null,{"$f":"'MH Underwriting'!H23","v":0},null,{"$f":"'Project Costs & Basis'!H13","v":0},{"$f":"'Project Costs & Basis'!L13","v":0},{"$f":"'Project Costs & Basis'!N13","v":0},null,{"$f":"'Project Costs & Basis'!S13","v":0},{"$f":"'Project Costs & Basis'!Q13","v":0}]
["Survey & Engineering",null,null,{"$f":"'MH Underwriting'!H24","v":0},null,{"$f":"'Project Costs & Basis'!H15","v":0},{"$f":"'Project Costs & Basis'!L15","v":0},{"$f":"'Project Costs & Basis'!N15","v":0},null,{"$f":"'Project Costs & Basis'!S15","v":0},{"$f":"'Project Costs & Basis'!Q15","v":0}]
["Architectural & Design",null,null,{"$f":"'MH Underwriting'!H25","v":0},null,{"$f":"'Project Costs & Basis'!H17","v":0},{"$f":"'Project Costs & Basis'!L17","v":0},{"$f":"'Project Costs & Basis'!N17","v":0},null,{"$f":"'Project Costs & Basis'!S17","v":0},{"$f":"'Project Costs & Basis'!Q17","v":0}]
["Legal",null,null,{"$f":"'MH Underwriting'!H26","v":0},null,{"$f":"'Project Costs & Basis'!H19","v":0},{"$f":"'Project Costs & Basis'!L19","v":0},{"$f":"'Project Costs & Basis'!N19","v":0},null,{"$f":"'Project Costs & Basis'!S19","v":0},{"$f":"'Project Costs & Basis'!Q19","v":0}]
["Title & Recording",null,null,{"$f":"'MH Underwriting'!H27","v":0},null,{"$f":"'Project Costs & Basis'!H21","v":0},{"$f":"'Project Costs & Basis'!L21","v":0},{"$f":"'Project Costs & Basis'!N21","v":0},null,{"$f":"'Project Costs & Basis'!S21","v":0},{"$f":"'Project Costs & Basis'!Q21","v":0}]
["Accounting",null,null,{"$f":"'MH Underwriting'!H28","v":0},null,{"$f":"'Project Costs & Basis'!H23","v":0},{"$f":"'Project Costs & Basis'!L23","v":0},{"$f":"'Project Costs & Basis'!N23","v":0},null,{"$f":"'Project Costs & Basis'!S23","v":0},{"$f":"'Project Costs & Basis'!Q23","v":0}]
["Construction Period Tax",null,null,{"$f":"'MH Underwriting'!H29","v":0},null,{"$f":"'Project Costs & Basis'!H25","v":0},{"$f":"'Project Costs & Basis'!L25","v":0},{"$f":"'Project Costs & Basis'!N25","v":0},null,{"$f":"'Project Costs & Basis'!S25","v":0},{"$f":"'Project Costs & Basis'!Q25","v":0}]
["Construction Period Insurance",null,null,{"$f":"'MH Underwriting'!H30","v":0},null,{"$f":"'Project Costs & Basis'!H27","v":0},{"$f":"'Project Costs & Basis'!L27","v":0},{"$f":"'Project Costs & Basis'!N27","v":0},null,{"$f":"'Project Costs & Basis'!S27","v":0},{"$f":"'Project Costs & Basis'!Q27","v":0}]
["Other",null,null,{"$f":"'MH Underwriting'!H31","v":0},null,{"$f":"'Project Costs & Basis'!H29","v":0},{"$f":"'Project Costs & Basis'!L29","v":0},{"$f":"'Project Costs & Basis'!N29","v":0},null,{"$f":"'Project Costs & Basis'!S29","v":0},{"$f":"'Project Costs & Basis'!Q29","v":0}]
["Subtotal Soft Costs",null,null,{"$f":"SUM(D62:D70)","v":0},null,{"$f":"SUM(F62:F70)","v":0},{"$f":"SUM(G62:G70)","v":0},{"$f":"SUM(H62:H70)","v":0},null,{"$f":"SUM(J62:J70)","v":0},{"$f":"SUM(K62:K70)","v":0}]
[]
["Construction Loan Origination Fees",null,null,{"$f":"'MH Underwriting'!H34","v":0},null,{"$f":"'Project Costs & Basis'!H38","v":0},{"$f":"'Project Costs & Basis'!L38","v":0},{"$f":"'Project Costs & Basis'!N38","v":0},null,{"$f":"'Project Costs & Basis'!S38","v":0},{"$f":"'Project Costs & Basis'!Q38","v":0}]
["Construction Loan Interest",null,null,{"$f":"'MH Underwriting'!H35","v":0},null,{"$f":"'Project Costs & Basis'!H40","v":0},{"$f":"'Project Costs & Basis'!L40","v":0},{"$f":"'Project Costs & Basis'!N40","v":0},null,{"$f":"'Project Costs & Basis'!S40","v":0},{"$f":"'Project Costs & Basis'!Q40","v":0}]
[{"$f":"IF('Project Information'!L4=\"Yes\",\"MaineHousing Loan Fees\",\"MaineHousing Permanent Loan Fees\")","v":"MaineHousing Permanent Loan Fees"},null,null,{"$f":"'MH Underwriting'!H36","v":0},null,{"$f":"'Project Costs & Basis'!H42","v":0},{"$f":"'Project Costs & Basis'!L42","v":""},{"$f":"'Project Costs & Basis'!N42","v":0},null,{"$f":"'Project Costs & Basis'!S42","v":0},{"$f":"'Project Costs & Basis'!Q42","v":0},null,null,null,"App = $1000"]
["Other Permanent Loan Fees",null,null,{"$f":"'MH Underwriting'!H37","v":0},null,{"$f":"'Project Costs & Basis'!H44","v":0},{"$f":"'Project Costs & Basis'!L44","v":0},{"$f":"'Project Costs & Basis'!N44","v":0},null,{"$f":"'Project Costs & Basis'!S44","v":0},{"$f":"'Project Costs & Basis'!Q44","v":0},null,{"$f":"IF('Project Information'!L4=\"Yes\",3000+'MH Underwriting'!I129*0.02,\"\")","v":""},{"$f":"IF(M76=\"\",\"\",\"PL\")","v":""},"Comm = $2000"]
["Other",null,null,{"$f":"'MH Underwriting'!H38","v":0},null,{"$f":"'Project Costs & Basis'!H46","v":0},{"$f":"'Project Costs & Basis'!L46","v":0},{"$f":"'Project Costs & Basis'!N46","v":0},null,{"$f":"'Project Costs & Basis'!S46","v":0},{"$f":"'Project Costs & Basis'!Q46","v":0},null,{"$f":"IF('Project Information'!L4=\"Yes\",3000+'MH Underwriting'!W83*0.02,\"\")","v":""},{"$f":"IF(M77=\"\",\"\",\"CL\")","v":""},"2% of MH Loan"]
["Subtotal Finance Costs",null,null,{"$f":"SUM(D73:D77)","v":0},null,{"$f":"SUM(F73:F77)","v":0},{"$f":"SUM(G73:G77)","v":0},{"$f":"SUM(H73:H77)","v":0},null,{"$f":"SUM(J73:J77)","v":0},{"$f":"SUM(K73:K77)","v":0}]
[]
["Market Survey",null,null,{"$f":"'MH Underwriting'!H41","v":0},null,{"$f":"'Project Costs & Basis'!H53","v":0},{"$f":"'Project Costs & Basis'!L53","v":0},{"$f":"'Project Costs & Basis'!N53","v":0},null,{"$f":"'Project Costs & Basis'!S53","v":0},{"$f":"'Project Costs & Basis'!Q53","v":0}]
["Appraisal",null,null,{"$f":"'MH Underwriting'!H42","v":0},null,{"$f":"'Project Costs & Basis'!H55","v":0},{"$f":"'Project Costs & Basis'!L55","v":0},{"$f":"'Project Costs & Basis'!N55","v":0},null,{"$f":"'Project Costs & Basis'!S55","v":0},{"$f":"'Project Costs & Basis'!Q55","v":0}]
["Environmental Study",null,null,{"$f":"'MH Underwriting'!H43","v":0},null,{"$f":"'Project Costs & Basis'!H57","v":0},{"$f":"'Project Costs & Basis'!L57","v":0},{"$f":"'Project Costs & Basis'!N57","v":0},null,{"$f":"'Project Costs & Basis'!S57","v":0},{"$f":"'Project Costs & Basis'!Q57","v":0},null,null,null,"App =$4500"]
["LIHTC Fees & Prepaid Monitoring",null,null,{"$f":"'MH Underwriting'!H44","v":0},null,{"$f":"'Project Costs & Basis'!H59","v":0},{"$f":"'Project Costs & Basis'!L59","v":""},{"$f":"'Project Costs & Basis'!N59","v":0},null,{"$f":"'Project Costs & Basis'!S59","v":0},{"$f":"'Project Costs & Basis'!Q59","v":0},null,{"$f":"IF(I12=0,\"\",2000+2500+'Tax Credit Calc'!I25*0.075+'Tax Credit Calc'!I12*1000)","v":""},null,"Allocation = 7.5% of Credit"]
["Relocation Costs",null,null,{"$f":"'MH Underwriting'!H45","v":0},null,{"$f":"'Project Costs & Basis'!H61","v":0},{"$f":"'Project Costs & Basis'!L61","v":0},{"$f":"'Project Costs & Basis'!N61","v":0},null,{"$f":"'Project Costs & Basis'!S61","v":0},{"$f":"'Project Costs & Basis'!Q61","v":0},null,null,null,"Monitoring = $1000 / LIHTC Unit"]
["FF&E",null,null,{"$f":"'MH Underwriting'!H46","v":0},null,{"$f":"'Project Costs & Basis'!H63","v":0},{"$f":"'Project Costs & Basis'!L63","v":0},{"$f":"'Project Costs & Basis'!N63","v":0},null,{"$f":"'Project Costs & Basis'!S63","v":0},{"$f":"'Project Costs & Basis'!Q63","v":0}]
["Other",null,null,{"$f":"'MH Underwriting'!H47","v":0},null,{"$f":"'Project Costs & Basis'!H65","v":0},{"$f":"'Project Costs & Basis'!L65","v":0},{"$f":"'Project Costs & Basis'!N65","v":0},null,{"$f":"'Project Costs & Basis'!S65","v":0},{"$f":"'Project Costs & Basis'!Q65","v":0}]
["Subtotal  Miscellaneous",null,null,{"$f":"SUM(D80:D86)","v":0},null,{"$f":"SUM(F80:F86)","v":0},{"$f":"SUM(G80:G86)","v":0},{"$f":"SUM(H80:H86)","v":0},null,{"$f":"F87-K87","v":0},{"$f":"SUM(K80:K86)","v":0}]
[" "]
["Acquisition: Buildings",null,null,{"$f":"'MH Underwriting'!H50","v":0},null,{"$f":"'Project Costs & Basis'!H73","v":0},{"$f":"'Project Costs & Basis'!L73","v":0},{"$f":"'Project Costs & Basis'!N73","v":0},null,0,{"$f":"'Project Costs & Basis'!Q73","v":0}]
["Acquisition: Land",null,null,{"$f":"'MH Underwriting'!H51","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N75","v":0},null,0,{"$f":"'Project Costs & Basis'!Q75","v":0}]
["Acquisition: Existing Reserves",null,null,{"$f":"'MH Underwriting'!H52","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N77","v":0},null,0,{"$f":"'Project Costs & Basis'!Q77","v":0}]
["Acquisition: Legal",null,null,{"$f":"'MH Underwriting'!H53","v":0},null,{"$f":"'Project Costs & Basis'!H79","v":0},{"$f":"'Project Costs & Basis'!L79","v":0},{"$f":"'Project Costs & Basis'!N79","v":0},null,0,{"$f":"'Project Costs & Basis'!Q79","v":0}]
["Acquisition: other",null,null,{"$f":"'MH Underwriting'!H54","v":0},null,{"$f":"'Project Costs & Basis'!H81","v":0},{"$f":"'Project Costs & Basis'!L81","v":0},{"$f":"'Project Costs & Basis'!N81","v":0},null,0,{"$f":"'Project Costs & Basis'!Q81","v":0}]
["Subtotal  Acquisition",null,null,{"$f":"SUM(D89:D93)","v":0},null,{"$f":"SUM(F89:F93)","v":0},{"$f":"SUM(G89:G93)","v":0},{"$f":"SUM(H89:H93)","v":0},null,{"$f":"SUM(J89:J93)","v":0},{"$f":"SUM(K89:K93)","v":0}]
[]
["Operating Deficit Escrow",null,null,{"$f":"'MH Underwriting'!H57","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N88","v":0},null,0,0,null,{"$f":"('MH Underwriting'!I208+'MH Underwriting'!I209)/12*6","v":0},null,"Six months Op Ex & DS"]
["Pre-funded Replacements",null,null,{"$f":"'MH Underwriting'!H58","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N90","v":0},null,0,0,null,{"$f":"(D60-D59-D54+'MH Underwriting'!P50)*0.01","v":0},null,"1% of Structures (Construction - Cont - Site + Bldg)"]
["Tax & Insurance Escrow",null,null,{"$f":"'MH Underwriting'!H59","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N92","v":0},null,0,0,null,{"$f":"M101+M102","v":0},null,"Total T& I"]
["Working Capital",null,null,{"$f":"'MH Underwriting'!H60","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N94","v":0},null,0,0,null,{"$f":"IF('MH Underwriting'!G5<=50,'MH Underwriting'!G5*1000,50000)","v":0},null,"Working Capital =  $1000 per unit, capped @ 50K"]
["Total Syndication Expenses",null,null,{"$f":"'MH Underwriting'!H61","v":0},null,{"$f":"SUM('Project Costs & Basis'!H102:H110)","v":0},{"$f":"SUM('Project Costs & Basis'!L102:L110)","v":0},{"$f":"SUM('Project Costs & Basis'!N102:N110)","v":0},null,0,0]
["Consultant Fee",null,null,{"$f":"'MH Underwriting'!H62","v":0},null,{"$f":"'Project Costs & Basis'!H116","v":0},{"$f":"'Project Costs & Basis'!L116","v":0},{"$f":"'Project Costs & Basis'!N116","v":0},null,{"$f":"'Project Costs & Basis'!S116","v":0},{"$f":"'Project Costs & Basis'!Q116","v":0},null,{"$f":"('MH Underwriting'!U186/2+'MH Underwriting'!U187/6)","v":0},null,"Six months RE Taxes + 2 months Insurance"]
["Developer Overhead",null,null,{"$f":"'MH Underwriting'!H63","v":0},null,{"$f":"'Project Costs & Basis'!H118","v":0},{"$f":"'Project Costs & Basis'!L118","v":0},{"$f":"'Project Costs & Basis'!N118","v":0},null,{"$f":"'Project Costs & Basis'!S118","v":0},{"$f":"'Project Costs & Basis'!Q118","v":0},null,{"$f":"'MH Underwriting'!U187","v":0},null,"First yr insurance"]
["Developer Profit",null,null,{"$f":"'MH Underwriting'!H64","v":0},null,{"$f":"'Project Costs & Basis'!H120","v":0},{"$f":"'Project Costs & Basis'!L120","v":0},{"$f":"'Project Costs & Basis'!N120","v":0},null,{"$f":"'Project Costs & Basis'!S120","v":0},{"$f":"'Project Costs & Basis'!Q120","v":0}]
["Other",null,null,{"$f":"'MH Underwriting'!H65","v":0},null,0,0,{"$f":"'Project Costs & Basis'!N96","v":0},null,{"$f":"'Project Costs & Basis'!S122","v":0},{"$f":"'Project Costs & Basis'!Q122","v":0}]
["Subtotal Fee and Reserves",null,null,{"$f":"SUM(D96:D104)","v":0},null,{"$f":"SUM(F96:F104)","v":0},{"$f":"SUM(G96:G104)","v":0},{"$f":"SUM(H96:H104)","v":0},null,{"$f":"SUM(J96:J104)","v":0},{"$f":"SUM(K96:K104)","v":0}]
[" "]
["Total Project Costs",null,null,{"$f":"D94+D60+D71+D78+D87+D105","v":0},null,{"$f":"F94+F60+F71+F78+F87+F105","v":0},{"$f":"G94+G60+G71+G78+G87+G105","v":0},{"$f":"H94+H60+H71+H78+H87+H105","v":0},null,{"$f":"J60+J71+J78+J87+J94+J105","v":0},{"$f":"K60+K71+K78+K87+K94+K105","v":0}]
[]
["After Tax Cash Flow Analysis"]
[null,null,null,{"$f":"'MH Underwriting'!H217","v":"2026-12-31"},{"$f":"D110+365","v":"2027-12-31"},{"$f":"E110+365","v":"2028-12-30"},{"$f":"F110+365","v":"2029-12-30"},{"$f":"G110+366","v":"2030-12-31"},{"$f":"H110+365","v":"2031-12-31"},{"$f":"I110+365","v":"2032-12-30"},{"$f":"J110+365","v":"2033-12-30"}]
["Net Operating Income ",null,null,{"$f":"'MH Underwriting'!H226","v":0},{"$f":"'MH Underwriting'!I226","v":0},{"$f":"'MH Underwriting'!J226","v":0},{"$f":"'MH Underwriting'!K226","v":0},{"$f":"'MH Underwriting'!L226","v":0},{"$f":"'MH Underwriting'!M226","v":0},{"$f":"'MH Underwriting'!P226","v":0},{"$f":"'MH Underwriting'!Q226","v":0}]
["Less Interest Expense",null,null,{"$f":"'MH Underwriting'!H228+'MH Underwriting'!H229-('MH Underwriting'!G242+'MH Underwriting'!G250-'MH Underwriting'!H242-'MH Underwriting'!H250)","v":0},{"$f":"'MH Underwriting'!I228+'MH Underwriting'!I229-('MH Underwriting'!H242+'MH Underwriting'!H250-'MH Underwriting'!I242-'MH Underwriting'!I250)","v":0},{"$f":"'MH Underwriting'!J228+'MH Underwriting'!J229-('MH Underwriting'!I242+'MH Underwriting'!I250-'MH Underwriting'!J242-'MH Underwriting'!J250)","v":0},{"$f":"'MH Underwriting'!K228+'MH Underwriting'!K229-('MH Underwriting'!J242+'MH Underwriting'!J250-'MH Underwriting'!K242-'MH Underwriting'!K250)","v":0},{"$f":"'MH Underwriting'!L228+'MH Underwriting'!L229-('MH Underwriting'!K242+'MH Underwriting'!K250-'MH Underwriting'!L242-'MH Underwriting'!L250)","v":0},{"$f":"'MH Underwriting'!M228+'MH Underwriting'!M229-('MH Underwriting'!L242+'MH Underwriting'!L250-'MH Underwriting'!M242-'MH Underwriting'!M250)","v":0},{"$f":"'MH Underwriting'!P228+'MH Underwriting'!P229-('MH Underwriting'!M242+'MH Underwriting'!M250-'MH Underwriting'!P242-'MH Underwriting'!P250)","v":0},{"$f":"'MH Underwriting'!Q228+'MH Underwriting'!Q229-('MH Underwriting'!P242+'MH Underwriting'!P250-'MH Underwriting'!Q242-'MH Underwriting'!Q250)","v":0}]
["Less Bridge Loan Interest",null,null,0,0,0,0,0,0,0,0]
["Less Depreciation: Real Prop.",null,null,{"$f":"$F$107/27.5*'MH Underwriting'!G215/12","v":0},{"$f":"$F$107/27.5","v":0},{"$f":"E114","v":0},0,0,0,0,0]
["Less Depreciation: Persl. Prop",null,null,0,0,0,0,0,0,0,0]
["Less Amortization",null,null,{"$f":"((G107-G83)/5+G83/30)*'MH Underwriting'!G215/12","v":{"$error":"#VALUE!"}},{"$f":"((G107-G83)/5+G83/30)","v":{"$error":"#VALUE!"}},{"$f":"E116","v":{"$error":"#VALUE!"}},{"$f":"F116","v":{"$error":"#VALUE!"}},{"$f":"G116","v":{"$error":"#VALUE!"}},{"$f":"(G107-G83)/5*((12-'MH Underwriting'!G215)/12)+G83/30","v":{"$error":"#VALUE!"}},{"$f":"G83/30","v":{"$error":"#VALUE!"}},{"$f":"J116","v":{"$error":"#VALUE!"}}]
["Taxable Income (Loss)",null,null,{"$f":"D111-SUM(D112:D116)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["After Tax Cash Flow Analysis"]
[null,null,null,{"$f":"K110+366","v":"2034-12-31"},{"$f":"D121+365","v":"2035-12-31"},{"$f":"E121+365","v":"2036-12-30"},{"$f":"F121+365","v":"2037-12-30"},{"$f":"G121+366","v":"2038-12-31"},{"$f":"H121+365","v":"2039-12-31"},{"$f":"I121+365","v":"2040-12-30"},{"$f":"J121+365","v":"2041-12-30"}]
["Net Operating Income ",null,null,{"$f":"'MH Underwriting'!R226","v":0},{"$f":"'MH Underwriting'!S226","v":0},{"$f":"'MH Underwriting'!T226","v":0},{"$f":"'MH Underwriting'!H267","v":0},{"$f":"'MH Underwriting'!I267","v":0},{"$f":"'MH Underwriting'!J267","v":0},{"$f":"'MH Underwriting'!K267","v":0},{"$f":"'MH Underwriting'!L267*((12-'MH Underwriting'!G215)/12)","v":0}]
["Less Interest Expense",null,null,{"$f":"'MH Underwriting'!R228+'MH Underwriting'!R2238-('MH Underwriting'!Q242+'MH Underwriting'!Q250-'MH Underwriting'!R242-'MH Underwriting'!R250)","v":0},{"$f":"'MH Underwriting'!S228+'MH Underwriting'!S2238-('MH Underwriting'!R242+'MH Underwriting'!R250-'MH Underwriting'!S242-'MH Underwriting'!S250)","v":0},{"$f":"'MH Underwriting'!T228+'MH Underwriting'!T2238-('MH Underwriting'!S242+'MH Underwriting'!S250-'MH Underwriting'!T242-'MH Underwriting'!T250)","v":0},{"$f":"'MH Underwriting'!H269+'MH Underwriting'!H270-('MH Underwriting'!G283+'MH Underwriting'!G291-'MH Underwriting'!H283-'MH Underwriting'!H291)","v":0},{"$f":"'MH Underwriting'!I269+'MH Underwriting'!I270-('MH Underwriting'!H283+'MH Underwriting'!H291-'MH Underwriting'!I283-'MH Underwriting'!I291)","v":0},{"$f":"'MH Underwriting'!J269+'MH Underwriting'!J270-('MH Underwriting'!I283+'MH Underwriting'!I291-'MH Underwriting'!J283-'MH Underwriting'!J291)","v":0},{"$f":"'MH Underwriting'!K269+'MH Underwriting'!K270-('MH Underwriting'!J283+'MH Underwriting'!J291-'MH Underwriting'!K283-'MH Underwriting'!K291)","v":0},{"$f":"'MH Underwriting'!L269+'MH Underwriting'!L270-('MH Underwriting'!K283+'MH Underwriting'!K291-'MH Underwriting'!L283-'MH Underwriting'!L291)","v":0}]
["Less Bridge Loan Interest",null,null,0,0,0,0,0,0,0,0]
["Less Depreciation: Real Prop.",null,null,{"$f":"K114","v":0},{"$f":"D125","v":0},{"$f":"$E$114","v":0},{"$f":"F125","v":0},{"$f":"G125","v":0},{"$f":"H125","v":0},{"$f":"I125","v":0},{"$f":"J125*((12-'MH Underwriting'!G215)/12)","v":0}]
["Less Depreciation: Persl. Prop",null,null,0,0,0,0,0,0,0,0]
["Less Amortization",null,null,{"$f":"K116","v":{"$error":"#VALUE!"}},{"$f":"D127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"J127*((12-'MH Underwriting'!G215)/12)","v":{"$error":"#VALUE!"}}]
["Taxable Income (Loss)",null,null,{"$f":"D122-SUM(D123:D127)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
["AFTER TAX BENEFIT ANALYSIS"]
["A",null,null,"C","D","E","F","G","(C + D +G)"]
[null,null,null,"Tax ","Cash","Net","Tax","Tax","Total"]
["Date","Cap Contrib",null,"Credit","Distribution","Losses","Rate","Savings","Benefits"]
[null,{"$f":"NPV(0.08,B138:B145)","v":0},null,null,null,null,null,null,{"$f":"NPV(0.08,I138:I154)","v":{"$error":"#VALUE!"}}]
[]
[{"$f":"A33","v":"2025-06-30"},{"$f":"D33","v":0},null,0,0,0,{"$f":"E9","v":0.22},{"$f":"F138*G138*-1","v":0},{"$f":"D138+E138+H138-B138","v":0}]
[{"$f":"A138+365","v":"2026-06-30"},0,null,{"$f":"I23*'MH Underwriting'!G215/12","v":0},{"$f":"'MH Underwriting'!H$231","v":0},{"$f":"D117","v":{"$error":"#VALUE!"}},{"$f":"G138","v":0.22},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2027-06-30",0,null,{"$f":"I23","v":0},{"$f":"'MH Underwriting'!I$231","v":0},{"$f":"E117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2028-06-29",0,null,{"$f":"D140","v":0},{"$f":"'MH Underwriting'!J$231","v":0},{"$f":"F117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2029-06-29",0,null,0,{"$f":"'MH Underwriting'!K$231","v":0},{"$f":"G117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2030-06-29",0,null,0,{"$f":"'MH Underwriting'!L$231","v":0},{"$f":"H117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2031-06-29",0,null,0,{"$f":"'MH Underwriting'!M$231","v":0},{"$f":"I117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2032-06-28",0,null,0,{"$f":"'MH Underwriting'!P$231","v":0},{"$f":"J117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2033-06-28",null,null,0,{"$f":"'MH Underwriting'!Q$231","v":0},{"$f":"K117","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2034-06-28",null,null,0,{"$f":"'MH Underwriting'!R$231","v":0},{"$f":"D128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2035-06-28",null,null,0,{"$f":"'MH Underwriting'!S$231","v":0},{"$f":"E128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2036-06-27",null,null,{"$f":"I23*((12-'MH Underwriting'!G215)/12)","v":0},{"$f":"'MH Underwriting'!T$231","v":0},{"$f":"F128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["2037-06-27",null,null,0,{"$f":"'MH Underwriting'!H$272","v":0},{"$f":"G128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$f":"D149+E150+H150-B150","v":{"$error":"#VALUE!"}}]
["2038-06-27",null,null,0,{"$f":"'MH Underwriting'!I$272","v":0},{"$f":"H128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$f":"D150+E151+H151-B151","v":{"$error":"#VALUE!"}}]
["2039-06-27",null,null,0,{"$f":"'MH Underwriting'!J$272","v":0},{"$f":"I128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$f":"D151+E152+H152-B152","v":{"$error":"#VALUE!"}}]
["2040-06-26",null,null,0,{"$f":"'MH Underwriting'!K$272","v":0},{"$f":"J128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$f":"D152+E153+H153-B153","v":{"$error":"#VALUE!"}}]
["2041-06-26",null,null,0,{"$f":"'MH Underwriting'!L$272","v":0},{"$f":"K128","v":{"$error":"#VALUE!"}},0.22,{"$error":"#VALUE!"},{"$f":"D153+E154+H154-B154","v":{"$error":"#VALUE!"}}]
["TOTALS",{"$f":"SUM(B138:B148)","v":0},null,{"$f":"SUM(D138:D154)","v":0},null,null,null,null,{"$f":"SUM(I138:I154)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,null,"INTERNAL RATE OF RETURN",null,null,null,{"$f":"IF(B155=0,0,IRR(I138:I154))","v":0}]

{"sheet":"Fed Home & Match","index":30,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":true,"merged":[[14,0,14,1],[15,0,15,1],[17,0,17,1]]}
[null,null,"Multifamily, Deferred Payment BMIR, Principal Only Due at Term"]
[]
[null,null,"10-Year T-Note Rate (From H.15, http://www.federalreserve.gov/releases/)"]
[null,null,1.6799999999999999E-2,null,null,"2016-09-12"]
[]
[]
[null,"Project Name:",{"$f":"'MH Underwriting'!E1","v":"Project Name"}]
[]
[]
[null,null,null,null,"Total HOME Units"]
["Minimum number of ",null,null,null,"Low HOME",{"$f":"IF(C16<5,0,ROUNDUP(H31*0.2,0))","v":0},null,"Other Federal Subsidy"]
["FedHOME units required",null,{"$f":"IF(C15=0,0,ROUNDUP(I17/(C18*C15)*C15,0))","v":0},null,"High HOME",{"$f":"H31-F11","v":0},null,"MSHA FedHOME",{"$f":"'MH Underwriting'!I126","v":0}]
[null,null,null,null,"FedHOME Units",null,null,"City HOME",{"$f":"'MH Underwriting'!I136","v":0}]
[null,null,null,null,"Low HOME",null,null,null,0]
["# of Units",null,{"$f":"'MH Underwriting'!G5","v":0},null,"High HOME",null,null,null,0]
["# of FedHOME units",null,{"$f":"SUM(H25:H29)","v":0},null,"Match Units"]
[null,null,null,null,"Low HOME",{"$f":"IF(F15=0,0,F11-F14)","v":0},null,"Total",{"$f":"SUM(I12:I15)","v":0}]
["Per Unit TDC",null,{"$f":"'MH Underwriting'!J68","v":0},null,"High HOME",{"$f":"IF(F15=0,0,F12-F15)","v":0}]
[null,null,null,null,null,null,null,"Per FedHOME Unit",{"$f":"IF(C16=0,0,I17/C16)","v":0}]
[]
[]
[null,null,2016,null,"Minimum","FedHOME ",null,"Fed HOME Units"]
[null,"Project Mix","234 Limits",null,"Required","Allowed"]
[null,null,null,null,null,null,null,null,null,"Max"]
["0BR",{"$f":"'MH Underwriting'!D157","v":""},140107,null,{"$f":"IF(C$15=0,0,C$12*(B25/C$15))","v":0},{"$f":"IF(E$31=0,0,IF($I$17/C$12<C25,$I$17/C$12*E25,C25*E25))","v":0},null,0,null,"FedHOME"]
["1BR",{"$f":"'MH Underwriting'!D162","v":""},160615,null,{"$f":"IF(C$15=0,0,C$12*(B26/C$15))","v":0},{"$f":"IF(E$31=0,0,IF($I$17/C$12<C26,$I$17/C$12*E26,C26*E26))","v":0},null,0,null,"Allowed"]
["2BR",{"$f":"'MH Underwriting'!D167","v":""},195304,null,{"$f":"IF(C$15=0,0,C$12*(B27/C$15))","v":0},{"$f":"IF(E$31=0,0,IF($I$17/C$12<C27,$I$17/C$12*E27,C27*E27))","v":0},null,0,null,{"$f":"IF(H25*C25+H26*C26+H27*C27+H28*C28+H29*C29<I17,H25*C25+H26*C26+H27*C27+H28*C28+H29*C29,I17)","v":0}]
["3BR",{"$f":"'MH Underwriting'!D172","v":""},252662,null,{"$f":"IF(C$15=0,0,C$12*(B28/C$15))","v":0},{"$f":"IF(E$31=0,0,IF($I$17/C$12<C28,$I$17/C$12*E28,C28*E28))","v":0},null,0]
["4BR",{"$f":"'MH Underwriting'!D177","v":""},277344,null,{"$f":"IF(C$15=0,0,C$12*(B29/C$15))","v":0},{"$f":"IF(E$31=0,0,IF($I$17/C$12<C29,$I$17/C$12*E29,C29*E29))","v":0},null,0]
[]
["Totals",{"$f":"SUM(B25:B30)","v":0},null,null,{"$f":"SUM(E25:E30)","v":0},{"$f":"SUM(F25:F30)","v":0},null,{"$f":"SUM(H25:H30)","v":0},null,{"$f":"C18*H31-J27","v":0}]
[null,null,null,null,null,null,null,null,null,"Max Match"]
[null,null,null,null,null,null,null,null,null,"Available"]
[]
[]
[null,"Loan","Interest",null,"Period in Years",null,null,"Yield"]
[null,100000,9.5000000000000001E-2,null,15,null,null,{"$f":"FV(C37,E37,0,-B37,0)","v":390132.191795994},null,{"$f":"B37*(1+C37)^E37","v":390132.191795994}]
["Our Loan",100000,0,null,15,null,null,{"$f":"FV(C38,E38,0,-B38,0)","v":100000}]
[null,"Example",null,null,null,null,null,{"$f":"H37-H38","v":290132.191795994}]
[null,74368,9.5000000000000001E-2,null,15,null,null,{"$f":"FV(C40,E40,0,-B40,0)","v":290133.50839484483}]
[]
[]
[null,"MATCH SOURCES"]
[null,null,null,null,null,null,null,"Eligible"]
[null,null,"Loan","Interest",null,"Period in Years","Yield","Match"]
[null,null,0,0,null,30,{"$f":"FV(D46,F46,0,-C46,0)","v":0}]
[null,null,{"$f":"C46","v":0},{"$f":"C4+0.03","v":4.6799999999999994E-2},null,{"$f":"F46","v":30},{"$f":"FV(D47,F47,0,-C47,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G47-G46","v":0},{"$f":"G48/POWER((1+D47),F47)","v":0}]
[]
[]
[null,null,"Loan","Interest",null,"Period in Years","Yield"]
[null,null,null,0,null,30,{"$f":"FV(D52,F52,0,-C52,0)","v":0}]
[null,null,{"$f":"C52","v":0},{"$f":"B12+0.03","v":0.03},null,{"$f":"F52","v":30},{"$f":"FV(D53,F53,0,-C53,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G53-G52","v":0},{"$f":"G54/POWER((1+D53),F53)","v":0}]
[]
[]
[null,null,"Loan","Interest",null,"Period in Years","Yield"]
[null,null,null,0,null,30,{"$f":"FV(D58,F58,0,-C58,0)","v":0}]
[null,null,{"$f":"C58","v":0},{"$f":"B16+0.03","v":0.03},null,{"$f":"F58","v":30},{"$f":"FV(D59,F59,0,-C59,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G59-G58","v":0},{"$f":"G60/POWER((1+D59),F59)","v":0}]
[]
[null,null,"Grants:"]
[null,null,null,"AHP",null,null,null,0]
[null,null,null,"Enterprise",null,null,null,0]
[null,null,null,"Other",null,null,null,0]
[]
[]
[]
[]
[]
[null,"Total Eligible Match",null,null,null,null,null,{"$f":"SUM(H48:H68)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Total Match Claimed",{"$f":"IF(J31>H71,H71,J31)","v":0}]

{"sheet":"Amortization Schedules","index":31,"n_rows":493,"n_cols":24,"rows_kept":493,"cut":false,"hidden":true,"merged":[]}
["Project Name:",{"$f":"'MH Underwriting'!E1","v":"Project Name"},null,null,null,null,"Project Name:",{"$f":"'MH Underwriting'!E1","v":"Project Name"},null,null,null,null,"Project Name:",{"$f":"'MH Underwriting'!E1","v":"Project Name"},null,null,null,null,"Project Name:",{"$f":"'MH Underwriting'!E1","v":"Project Name"}]
["Location:",{"$f":"'MH Underwriting'!E2","v":"Town"},null,null,null,null,"Location:",{"$f":"'MH Underwriting'!E2","v":"Town"},null,null,null,null,"Location:",{"$f":"'MH Underwriting'!E2","v":"Town"},null,null,null,null,"Location:",{"$f":"'MH Underwriting'!E2","v":"Town"}]
[]
[null,null,{"$f":"'MH Underwriting'!E129","v":"MH Interest Bearing Loan "},null,null,null,null,null,{"$f":"'MH Underwriting'!E132","v":"AHP Subsidized Advance"},null,null,null,null,null,{"$f":"'MH Underwriting'!E133","v":"City FEDHOME*"},null,null,null,null,null,{"$f":"'MH Underwriting'!E136","v":" "}]
[]
["Principal",null,null,{"$f":"'MH Underwriting'!I129","v":0},null,null,"Principal",null,null,{"$f":"'MH Underwriting'!I132","v":0},null,null,"Principal",null,null,{"$f":"'MH Underwriting'!I133","v":0},null,null,"Principal",null,null,{"$f":"'MH Underwriting'!I136","v":0}]
["Rate",null,null,{"$f":"'MH Underwriting'!J129","v":0.06},null,null,"Rate",null,null,{"$f":"'MH Underwriting'!J132","v":7.0000000000000007E-2},null,null,"Rate",null,null,{"$f":"'MH Underwriting'!J133","v":0},null,null,"Rate",null,null,{"$f":"'MH Underwriting'!J136","v":0}]
["AmortizationTerm",null,null,{"$f":"'MH Underwriting'!K129","v":30},null,null,"AmortizationTerm",null,null,{"$f":"'MH Underwriting'!K132","v":30},null,null,"AmortizationTerm",null,null,{"$f":"'MH Underwriting'!K133","v":30},null,null,"AmortizationTerm",null,null,{"$f":"'MH Underwriting'!K136","v":30}]
[]
[]
[null,null,null,null,null,"Balance",null,null,null,null,null,"Balance",null,null,null,null,null,"Balance",null,null,null,null,null,"Balance"]
["Payment No.",null,"Payment","Principal","Interest","Outstanding","Payment No.",null,"Payment","Principal","Interest","Outstanding","Payment No.",null,"Payment","Principal","Interest","Outstanding","Payment No.",null,"Payment","Principal","Interest","Outstanding"]
[]
[1,null,{"$f":"PMT(D7/12,D8*12,-D6)","v":0},{"$f":"C14-E14","v":0},{"$f":"D6*D7/12","v":0},{"$f":"IF(D6=0,0,IF(D8=0,0,D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A14,0)))","v":0},1,null,{"$f":"PMT(J7/12,J8*12,-J6)","v":0},{"$f":"I14-K14","v":0},{"$f":"J6*J7/12","v":0},{"$f":"IF(J6=0,0,IF(J8=0,0,J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A14,0)))","v":0},1,null,{"$f":"PMT(P7/12,P8*12,-P6)","v":0},{"$f":"O14-Q14","v":0},{"$f":"P6*P7/12","v":0},{"$f":"IF(P6=0,0,IF(P8=0,0,P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A14,0)))","v":0},1,null,{"$f":"PMT(V7/12,V8*12,-V6)","v":0},{"$f":"U14-W14","v":0},{"$f":"V6*V7/12","v":0},{"$f":"IF(V6=0,0,IF(V8=0,0,V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A14,0)))","v":0}]
[{"$f":"IF(A14<D$8*12,A14+1,\"\")","v":2},null,{"$f":"IF(F14=0,\"\",IF($A15<=D$8*12,C14,\"\"))","v":""},{"$f":"IF(C15=\"\",\"\",C15-E15)","v":""},{"$f":"IF(C15=\"\",\"\",F14*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A15>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A15,0)))","v":""},{"$f":"IF(G14<J$8*12,G14+1,\"\")","v":2},null,{"$f":"IF(L14=0,\"\",IF($A15<=J$8*12,I14,\"\"))","v":""},{"$f":"IF(I15=\"\",\"\",I15-K15)","v":""},{"$f":"IF(I15=\"\",\"\",L14*J$7/12)","v":""},{"$f":"IF(J$6=0,\"\",IF($A15>J$8*12,\"\",J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A15,0)))","v":""},{"$f":"IF(M14<P$8*12,M14+1,\"\")","v":2},null,{"$f":"IF(R14=0,\"\",IF($A15<=P$8*12,O14,\"\"))","v":""},{"$f":"IF(O15=\"\",\"\",O15-Q15)","v":""},{"$f":"IF(O15=\"\",\"\",R14*P$7/12)","v":""},{"$f":"IF(P$6=0,\"\",IF($A15>P$8*12,\"\",P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A15,0)))","v":""},{"$f":"IF(S14<V$8*12,S14+1,\"\")","v":2},null,{"$f":"IF(X14=0,\"\",IF($A15<=V$8*12,U14,\"\"))","v":""},{"$f":"IF(U15=\"\",\"\",U15-W15)","v":""},{"$f":"IF(U15=\"\",\"\",X14*V$7/12)","v":""},{"$f":"IF(V$6=0,\"\",IF($A15>V$8*12,\"\",V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A15,0)))","v":""}]
[3,null,"","","","",3,null,"","","","",3,null,{"$f":"IF(R15=0,\"\",IF($A16<=P$8*12,O15,\"\"))","v":""},"","","",3,null,"","","",""]
[4,null,"","","","",4,null,"","","","",4,null,"","","","",4,null,"","","",""]
[5,null,"","","","",5,null,"","","","",5,null,"","","","",5,null,"","","",""]
[6,null,"","","","",6,null,"","","","",6,null,"","","","",6,null,"","","",""]
[7,null,"","","","",7,null,"","","","",7,null,"","","","",7,null,"","","",""]
[8,null,"","","","",8,null,"","","","",8,null,"","","","",8,null,"","","",""]
[9,null,"","","","",9,null,"","","","",9,null,"","","","",9,null,"","","",""]
[10,null,"","","","",10,null,"","","","",10,null,"","","","",10,null,"","","",""]
[11,null,"","","","",11,null,"","","","",11,null,"","","","",11,null,"","","",""]
[12,null,"","","","",12,null,"","","","",12,null,"","","","",12,null,"","","",""]
[13,null,"","","","",13,null,"","","","",13,null,"","","","",13,null,"","","",""]
[14,null,"","","","",14,null,"","","","",14,null,"","","","",14,null,"","","",""]
[15,null,"","","","",15,null,"","","","",15,null,"","","","",15,null,"","","",""]
[16,null,"","","","",16,null,"","","","",16,null,"","","","",16,null,"","","",""]
[17,null,"","","","",17,null,"","","","",17,null,"","","","",17,null,"","","",""]
[18,null,"","","","",18,null,"","","","",18,null,"","","","",18,null,"","","",""]
[19,null,"","","","",19,null,"","","","",19,null,"","","","",19,null,"","","",""]
[20,null,"","","","",20,null,"","","","",20,null,"","","","",20,null,"","","",""]
[21,null,"","","","",21,null,"","","","",21,null,"","","","",21,null,"","","",""]
[22,null,"","","","",22,null,"","","","",22,null,"","","","",22,null,"","","",""]
[23,null,"","","","",23,null,"","","","",23,null,"","","","",23,null,"","","",""]
[24,null,"","","","",24,null,"","","","",24,null,"","","","",24,null,"","","",""]
[25,null,"","","","",25,null,"","","","",25,null,"","","","",25,null,"","","",""]
[26,null,"","","","",26,null,"","","","",26,null,"","","","",26,null,"","","",""]
[27,null,"","","","",27,null,"","","","",27,null,"","","","",27,null,"","","",""]
[28,null,"","","","",28,null,"","","","",28,null,"","","","",28,null,"","","",""]
[29,null,"","","","",29,null,"","","","",29,null,"","","","",29,null,"","","",""]
[30,null,"","","","",30,null,"","","","",30,null,"","","","",30,null,"","","",""]
[31,null,"","","","",31,null,"","","","",31,null,"","","","",31,null,"","","",""]
[32,null,"","","","",32,null,"","","","",32,null,"","","","",32,null,"","","",""]
[33,null,"","","","",33,null,"","","","",33,null,"","","","",33,null,"","","",""]
[34,null,"","","","",34,null,"","","","",34,null,"","","","",34,null,"","","",""]
[35,null,"","","","",35,null,"","","","",35,null,"","","","",35,null,"","","",""]
[36,null,"","","","",36,null,"","","","",36,null,"","","","",36,null,"","","",""]
[37,null,"","","","",37,null,"","","","",37,null,"","","","",37,null,"","","",""]
[38,null,"","","","",38,null,"","","","",38,null,"","","","",38,null,"","","",""]
[39,null,"","","","",39,null,"","","","",39,null,"","","","",39,null,"","","",""]
[40,null,"","","","",40,null,"","","","",40,null,"","","","",40,null,"","","",""]
[41,null,"","","","",41,null,"","","","",41,null,"","","","",41,null,"","","",""]
[42,null,"","","","",42,null,"","","","",42,null,"","","","",42,null,"","","",""]
[43,null,"","","","",43,null,"","","","",43,null,"","","","",43,null,"","","",""]
[44,null,"","","","",44,null,"","","","",44,null,"","","","",44,null,"","","",""]
[45,null,"","","","",45,null,"","","","",45,null,"","","","",45,null,"","","",""]
[46,null,"","","","",46,null,"","","","",46,null,"","","","",46,null,"","","",""]
[47,null,"","","","",47,null,"","","","",47,null,"","","","",47,null,"","","",""]
[48,null,"","","","",48,null,"","","","",48,null,"","","","",48,null,"","","",""]
[49,null,"","","","",49,null,"","","","",49,null,"","","","",49,null,"","","",""]
[50,null,"","","","",50,null,"","","","",50,null,"","","","",50,null,"","","",""]
[51,null,"","","","",51,null,"","","","",51,null,"","","","",51,null,"","","",""]
[52,null,"","","","",52,null,"","","","",52,null,"","","","",52,null,"","","",""]
[53,null,"","","","",53,null,"","","","",53,null,"","","","",53,null,"","","",""]
[54,null,"","","","",54,null,"","","","",54,null,"","","","",54,null,"","","",""]
[55,null,"","","","",55,null,"","","","",55,null,"","","","",55,null,"","","",""]
[56,null,"","","","",56,null,"","","","",56,null,"","","","",56,null,"","","",""]
[57,null,"","","","",57,null,"","","","",57,null,"","","","",57,null,"","","",""]
[58,null,"","","","",58,null,"","","","",58,null,"","","","",58,null,"","","",""]
[59,null,"","","","",59,null,"","","","",59,null,"","","","",59,null,"","","",""]
[60,null,"","","","",60,null,"","","","",60,null,"","","","",60,null,"","","",""]
[61,null,"","","","",61,null,"","","","",61,null,"","","","",61,null,"","","",""]
[62,null,"","","","",62,null,"","","","",62,null,"","","","",62,null,"","","",""]
[63,null,"","","","",63,null,"","","","",63,null,"","","","",63,null,"","","",""]
[64,null,"","","","",64,null,"","","","",64,null,"","","","",64,null,"","","",""]
[65,null,"","","","",65,null,"","","","",65,null,"","","","",65,null,"","","",""]
[{"$f":"IF(A78<D$8*12,A78+1,\"\")","v":66},null,{"$f":"IF(F78=0,\"\",IF($A79<=D$8*12,C78,\"\"))","v":""},{"$f":"IF(C79=\"\",\"\",C79-E79)","v":""},{"$f":"IF(C79=\"\",\"\",F78*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A79>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A79,0)))","v":""},{"$f":"IF(G78<J$8*12,G78+1,\"\")","v":66},null,{"$f":"IF(L78=0,\"\",IF($A79<=J$8*12,I78,\"\"))","v":""},{"$f":"IF(I79=\"\",\"\",I79-K79)","v":""},{"$f":"IF(I79=\"\",\"\",L78*J$7/12)","v":""},{"$f":"IF(J$6=0,\"\",IF($A79>J$8*12,\"\",J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A79,0)))","v":""},{"$f":"IF(M78<P$8*12,M78+1,\"\")","v":66},null,{"$f":"IF(R78=0,\"\",IF($A79<=P$8*12,O78,\"\"))","v":""},{"$f":"IF(O79=\"\",\"\",O79-Q79)","v":""},{"$f":"IF(O79=\"\",\"\",R78*P$7/12)","v":""},{"$f":"IF(P$6=0,\"\",IF($A79>P$8*12,\"\",P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A79,0)))","v":""},{"$f":"IF(S78<V$8*12,S78+1,\"\")","v":66},null,{"$f":"IF(X78=0,\"\",IF($A79<=V$8*12,U78,\"\"))","v":""},{"$f":"IF(U79=\"\",\"\",U79-W79)","v":""},{"$f":"IF(U79=\"\",\"\",X78*V$7/12)","v":""},{"$f":"IF(V$6=0,\"\",IF($A79>V$8*12,\"\",V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A79,0)))","v":""}]
[67,null,"","","","",67,null,"","","","",67,null,"","","","",67,null,"","","",""]
[68,null,"","","","",68,null,"","","","",68,null,"","","","",68,null,"","","",""]
[69,null,"","","","",69,null,"","","","",69,null,"","","","",69,null,"","","",""]
[70,null,"","","","",70,null,"","","","",70,null,"","","","",70,null,"","","",""]
[71,null,"","","","",71,null,"","","","",71,null,"","","","",71,null,"","","",""]
[72,null,"","","","",72,null,"","","","",72,null,"","","","",72,null,"","","",""]
[73,null,"","","","",73,null,"","","","",73,null,"","","","",73,null,"","","",""]
[74,null,"","","","",74,null,"","","","",74,null,"","","","",74,null,"","","",""]
[75,null,"","","","",75,null,"","","","",75,null,"","","","",75,null,"","","",""]
[76,null,"","","","",76,null,"","","","",76,null,"","","","",76,null,"","","",""]
[77,null,"","","","",77,null,"","","","",77,null,"","","","",77,null,"","","",""]
[78,null,"","","","",78,null,"","","","",78,null,"","","","",78,null,"","","",""]
[79,null,"","","","",79,null,"","","","",79,null,"","","","",79,null,"","","",""]
[80,null,"","","","",80,null,"","","","",80,null,"","","","",80,null,"","","",""]
[81,null,"","","","",81,null,"","","","",81,null,"","","","",81,null,"","","",""]
[82,null,"","","","",82,null,"","","","",82,null,"","","","",82,null,"","","",""]
[83,null,"","","","",83,null,"","","","",83,null,"","","","",83,null,"","","",""]
[84,null,"","","","",84,null,"","","","",84,null,"","","","",84,null,"","","",""]
[85,null,"","","","",85,null,"","","","",85,null,"","","","",85,null,"","","",""]
[86,null,"","","","",86,null,"","","","",86,null,"","","","",86,null,"","","",""]
[87,null,"","","","",87,null,"","","","",87,null,"","","","",87,null,"","","",""]
[88,null,"","","","",88,null,"","","","",88,null,"","","","",88,null,"","","",""]
[89,null,"","","","",89,null,"","","","",89,null,"","","","",89,null,"","","",""]
[90,null,"","","","",90,null,"","","","",90,null,"","","","",90,null,"","","",""]
[91,null,"","","","",91,null,"","","","",91,null,"","","","",91,null,"","","",""]
[92,null,"","","","",92,null,"","","","",92,null,"","","","",92,null,"","","",""]
[93,null,"","","","",93,null,"","","","",93,null,"","","","",93,null,"","","",""]
[94,null,"","","","",94,null,"","","","",94,null,"","","","",94,null,"","","",""]
[95,null,"","","","",95,null,"","","","",95,null,"","","","",95,null,"","","",""]
[96,null,"","","","",96,null,"","","","",96,null,"","","","",96,null,"","","",""]
[97,null,"","","","",97,null,"","","","",97,null,"","","","",97,null,"","","",""]
[98,null,"","","","",98,null,"","","","",98,null,"","","","",98,null,"","","",""]
[99,null,"","","","",99,null,"","","","",99,null,"","","","",99,null,"","","",""]
[100,null,"","","","",100,null,"","","","",100,null,"","","","",100,null,"","","",""]
[101,null,"","","","",101,null,"","","","",101,null,"","","","",101,null,"","","",""]
[102,null,"","","","",102,null,"","","","",102,null,"","","","",102,null,"","","",""]
[103,null,"","","","",103,null,"","","","",103,null,"","","","",103,null,"","","",""]
[104,null,"","","","",104,null,"","","","",104,null,"","","","",104,null,"","","",""]
[105,null,"","","","",105,null,"","","","",105,null,"","","","",105,null,"","","",""]
[106,null,"","","","",106,null,"","","","",106,null,"","","","",106,null,"","","",""]
[107,null,"","","","",107,null,"","","","",107,null,"","","","",107,null,"","","",""]
[108,null,"","","","",108,null,"","","","",108,null,"","","","",108,null,"","","",""]
[109,null,"","","","",109,null,"","","","",109,null,"","","","",109,null,"","","",""]
[110,null,"","","","",110,null,"","","","",110,null,"","","","",110,null,"","","",""]
[111,null,"","","","",111,null,"","","","",111,null,"","","","",111,null,"","","",""]
[112,null,"","","","",112,null,"","","","",112,null,"","","","",112,null,"","","",""]
[113,null,"","","","",113,null,"","","","",113,null,"","","","",113,null,"","","",""]
[114,null,"","","","",114,null,"","","","",114,null,"","","","",114,null,"","","",""]
[115,null,"","","","",115,null,"","","","",115,null,"","","","",115,null,"","","",""]
[116,null,"","","","",116,null,"","","","",116,null,"","","","",116,null,"","","",""]
[117,null,"","","","",117,null,"","","","",117,null,"","","","",117,null,"","","",""]
[118,null,"","","","",118,null,"","","","",118,null,"","","","",118,null,"","","",""]
[119,null,"","","","",119,null,"","","","",119,null,"","","","",119,null,"","","",""]
[120,null,"","","","",120,null,"","","","",120,null,"","","","",120,null,"","","",""]
[121,null,"","","","",121,null,"","","","",121,null,"","","","",121,null,"","","",""]
[122,null,"","","","",122,null,"","","","",122,null,"","","","",122,null,"","","",""]
[123,null,"","","","",123,null,"","","","",123,null,"","","","",123,null,"","","",""]
[124,null,"","","","",124,null,"","","","",124,null,"","","","",124,null,"","","",""]
[125,null,"","","","",125,null,"","","","",125,null,"","","","",125,null,"","","",""]
[126,null,"","","","",126,null,"","","","",126,null,"","","","",126,null,"","","",""]
[127,null,"","","","",127,null,"","","","",127,null,"","","","",127,null,"","","",""]
[128,null,"","","","",128,null,"","","","",128,null,"","","","",128,null,"","","",""]
[129,null,"","","","",129,null,"","","","",129,null,"","","","",129,null,"","","",""]
[{"$f":"IF(A142<D$8*12,A142+1,\"\")","v":130},null,{"$f":"IF(F142=0,\"\",IF($A143<=D$8*12,C142,\"\"))","v":""},{"$f":"IF(C143=\"\",\"\",C143-E143)","v":""},{"$f":"IF(C143=\"\",\"\",F142*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A143>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A143,0)))","v":""},{"$f":"IF(G142<J$8*12,G142+1,\"\")","v":130},null,{"$f":"IF(L142=0,\"\",IF($A143<=J$8*12,I142,\"\"))","v":""},{"$f":"IF(I143=\"\",\"\",I143-K143)","v":""},{"$f":"IF(I143=\"\",\"\",L142*J$7/12)","v":""},{"$f":"IF(J$6=0,\"\",IF($A143>J$8*12,\"\",J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A143,0)))","v":""},{"$f":"IF(M142<P$8*12,M142+1,\"\")","v":130},null,{"$f":"IF(R142=0,\"\",IF($A143<=P$8*12,O142,\"\"))","v":""},{"$f":"IF(O143=\"\",\"\",O143-Q143)","v":""},{"$f":"IF(O143=\"\",\"\",R142*P$7/12)","v":""},{"$f":"IF(P$6=0,\"\",IF($A143>P$8*12,\"\",P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A143,0)))","v":""},{"$f":"IF(S142<V$8*12,S142+1,\"\")","v":130},null,{"$f":"IF(X142=0,\"\",IF($A143<=V$8*12,U142,\"\"))","v":""},{"$f":"IF(U143=\"\",\"\",U143-W143)","v":""},{"$f":"IF(U143=\"\",\"\",X142*V$7/12)","v":""},{"$f":"IF(V$6=0,\"\",IF($A143>V$8*12,\"\",V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A143,0)))","v":""}]
[131,null,"","","","",131,null,"","","","",131,null,"","","","",131,null,"","","",""]
[132,null,"","","","",132,null,"","","","",132,null,"","","","",132,null,"","","",""]
[133,null,"","","","",133,null,"","","","",133,null,"","","","",133,null,"","","",""]
[134,null,"","","","",134,null,"","","","",134,null,"","","","",134,null,"","","",""]
[135,null,"","","","",135,null,"","","","",135,null,"","","","",135,null,"","","",""]
[136,null,"","","","",136,null,"","","","",136,null,"","","","",136,null,"","","",""]
[137,null,"","","","",137,null,"","","","",137,null,"","","","",137,null,"","","",""]
[138,null,"","","","",138,null,"","","","",138,null,"","","","",138,null,"","","",""]
[139,null,"","","","",139,null,"","","","",139,null,"","","","",139,null,"","","",""]
[140,null,"","","","",140,null,"","","","",140,null,"","","","",140,null,"","","",""]
[141,null,"","","","",141,null,"","","","",141,null,"","","","",141,null,"","","",""]
[142,null,"","","","",142,null,"","","","",142,null,"","","","",142,null,"","","",""]
[143,null,"","","","",143,null,"","","","",143,null,"","","","",143,null,"","","",""]
[144,null,"","","","",144,null,"","","","",144,null,"","","","",144,null,"","","",""]
[145,null,"","","","",145,null,"","","","",145,null,"","","","",145,null,"","","",""]
[146,null,"","","","",146,null,"","","","",146,null,"","","","",146,null,"","","",""]
[147,null,"","","","",147,null,"","","","",147,null,"","","","",147,null,"","","",""]
[148,null,"","","","",148,null,"","","","",148,null,"","","","",148,null,"","","",""]
[149,null,"","","","",149,null,"","","","",149,null,"","","","",149,null,"","","",""]
[150,null,"","","","",150,null,"","","","",150,null,"","","","",150,null,"","","",""]
[151,null,"","","","",151,null,"","","","",151,null,"","","","",151,null,"","","",""]
[152,null,"","","","",152,null,"","","","",152,null,"","","","",152,null,"","","",""]
[153,null,"","","","",153,null,"","","","",153,null,"","","","",153,null,"","","",""]
[154,null,"","","","",154,null,"","","","",154,null,"","","","",154,null,"","","",""]
[155,null,"","","","",155,null,"","","","",155,null,"","","","",155,null,"","","",""]
[156,null,"","","","",156,null,"","","","",156,null,"","","","",156,null,"","","",""]
[157,null,"","","","",157,null,"","","","",157,null,"","","","",157,null,"","","",""]
[158,null,"","","","",158,null,"","","","",158,null,"","","","",158,null,"","","",""]
[159,null,"","","","",159,null,"","","","",159,null,"","","","",159,null,"","","",""]
[160,null,"","","","",160,null,"","","","",160,null,"","","","",160,null,"","","",""]
[161,null,"","","","",161,null,"","","","",161,null,"","","","",161,null,"","","",""]
[162,null,"","","","",162,null,"","","","",162,null,"","","","",162,null,"","","",""]
[163,null,"","","","",163,null,"","","","",163,null,"","","","",163,null,"","","",""]
[164,null,"","","","",164,null,"","","","",164,null,"","","","",164,null,"","","",""]
[165,null,"","","","",165,null,"","","","",165,null,"","","","",165,null,"","","",""]
[166,null,"","","","",166,null,"","","","",166,null,"","","","",166,null,"","","",""]
[167,null,"","","","",167,null,"","","","",167,null,"","","","",167,null,"","","",""]
[168,null,"","","","",168,null,"","","","",168,null,"","","","",168,null,"","","",""]
[169,null,"","","","",169,null,"","","","",169,null,"","","","",169,null,"","","",""]
[170,null,"","","","",170,null,"","","","",170,null,"","","","",170,null,"","","",""]
[171,null,"","","","",171,null,"","","","",171,null,"","","","",171,null,"","","",""]
[172,null,"","","","",172,null,"","","","",172,null,"","","","",172,null,"","","",""]
[173,null,"","","","",173,null,"","","","",173,null,"","","","",173,null,"","","",""]
[174,null,"","","","",174,null,"","","","",174,null,"","","","",174,null,"","","",""]
[175,null,"","","","",175,null,"","","","",175,null,"","","","",175,null,"","","",""]
[176,null,"","","","",176,null,"","","","",176,null,"","","","",176,null,"","","",""]
[177,null,"","","","",177,null,"","","","",177,null,"","","","",177,null,"","","",""]
[178,null,"","","","",178,null,"","","","",178,null,"","","","",178,null,"","","",""]
[179,null,"","","","",179,null,"","","","",179,null,"","","","",179,null,"","","",""]
[180,null,"","","","",180,null,"","","","",180,null,"","","","",180,null,"","","",""]
[181,null,"","","","",181,null,"","","","",181,null,"","","","",181,null,"","","",""]
[182,null,"","","","",182,null,"","","","",182,null,"","","","",182,null,"","","",""]
[183,null,"","","","",183,null,"","","","",183,null,"","","","",183,null,"","","",""]
[184,null,"","","","",184,null,"","","","",184,null,"","","","",184,null,"","","",""]
[185,null,"","","","",185,null,"","","","",185,null,"","","","",185,null,"","","",""]
[186,null,"","","","",186,null,"","","","",186,null,"","","","",186,null,"","","",""]
[187,null,"","","","",187,null,"","","","",187,null,"","","","",187,null,"","","",""]
[188,null,"","","","",188,null,"","","","",188,null,"","","","",188,null,"","","",""]
[189,null,"","","","",189,null,"","","","",189,null,"","","","",189,null,"","","",""]
[190,null,"","","","",190,null,"","","","",190,null,"","","","",190,null,"","","",""]
[191,null,"","","","",191,null,"","","","",191,null,"","","","",191,null,"","","",""]
[192,null,"","","","",192,null,"","","","",192,null,"","","","",192,null,"","","",""]
[193,null,"","","","",193,null,"","","","",193,null,"","","","",193,null,"","","",""]
[{"$f":"IF(A206<D$8*12,A206+1,\"\")","v":194},null,{"$f":"IF(F206=0,\"\",IF($A207<=D$8*12,C206,\"\"))","v":""},{"$f":"IF(C207=\"\",\"\",C207-E207)","v":""},{"$f":"IF(C207=\"\",\"\",F206*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A207>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A207,0)))","v":""},{"$f":"IF(G206<J$8*12,G206+1,\"\")","v":194},null,{"$f":"IF(L206=0,\"\",IF($A207<=J$8*12,I206,\"\"))","v":""},{"$f":"IF(I207=\"\",\"\",I207-K207)","v":""},{"$f":"IF(I207=\"\",\"\",L206*J$7/12)","v":""},{"$f":"IF(J$6=0,\"\",IF($A207>J$8*12,\"\",J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A207,0)))","v":""},{"$f":"IF(M206<P$8*12,M206+1,\"\")","v":194},null,{"$f":"IF(R206=0,\"\",IF($A207<=P$8*12,O206,\"\"))","v":""},{"$f":"IF(O207=\"\",\"\",O207-Q207)","v":""},{"$f":"IF(O207=\"\",\"\",R206*P$7/12)","v":""},{"$f":"IF(P$6=0,\"\",IF($A207>P$8*12,\"\",P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A207,0)))","v":""},{"$f":"IF(S206<V$8*12,S206+1,\"\")","v":194},null,{"$f":"IF(X206=0,\"\",IF($A207<=V$8*12,U206,\"\"))","v":""},{"$f":"IF(U207=\"\",\"\",U207-W207)","v":""},{"$f":"IF(U207=\"\",\"\",X206*V$7/12)","v":""},{"$f":"IF(V$6=0,\"\",IF($A207>V$8*12,\"\",V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A207,0)))","v":""}]
[195,null,"","","","",195,null,"","","","",195,null,"","","","",195,null,"","","",""]
[196,null,"","","","",196,null,"","","","",196,null,"","","","",196,null,"","","",""]
[197,null,"","","","",197,null,"","","","",197,null,"","","","",197,null,"","","",""]
[198,null,"","","","",198,null,"","","","",198,null,"","","","",198,null,"","","",""]
[199,null,"","","","",199,null,"","","","",199,null,"","","","",199,null,"","","",""]
[200,null,"","","","",200,null,"","","","",200,null,"","","","",200,null,"","","",""]
[201,null,"","","","",201,null,"","","","",201,null,"","","","",201,null,"","","",""]
[202,null,"","","","",202,null,"","","","",202,null,"","","","",202,null,"","","",""]
[203,null,"","","","",203,null,"","","","",203,null,"","","","",203,null,"","","",""]
[204,null,"","","","",204,null,"","","","",204,null,"","","","",204,null,"","","",""]
[205,null,"","","","",205,null,"","","","",205,null,"","","","",205,null,"","","",""]
[206,null,"","","","",206,null,"","","","",206,null,"","","","",206,null,"","","",""]
[207,null,"","","","",207,null,"","","","",207,null,"","","","",207,null,"","","",""]
[208,null,"","","","",208,null,"","","","",208,null,"","","","",208,null,"","","",""]
[209,null,"","","","",209,null,"","","","",209,null,"","","","",209,null,"","","",""]
[210,null,"","","","",210,null,"","","","",210,null,"","","","",210,null,"","","",""]
[211,null,"","","","",211,null,"","","","",211,null,"","","","",211,null,"","","",""]
[212,null,"","","","",212,null,"","","","",212,null,"","","","",212,null,"","","",""]
[213,null,"","","","",213,null,"","","","",213,null,"","","","",213,null,"","","",""]
[214,null,"","","","",214,null,"","","","",214,null,"","","","",214,null,"","","",""]
[215,null,"","","","",215,null,"","","","",215,null,"","","","",215,null,"","","",""]
[216,null,"","","","",216,null,"","","","",216,null,"","","","",216,null,"","","",""]
[217,null,"","","","",217,null,"","","","",217,null,"","","","",217,null,"","","",""]
[218,null,"","","","",218,null,"","","","",218,null,"","","","",218,null,"","","",""]
[219,null,"","","","",219,null,"","","","",219,null,"","","","",219,null,"","","",""]
[220,null,"","","","",220,null,"","","","",220,null,"","","","",220,null,"","","",""]
[221,null,"","","","",221,null,"","","","",221,null,"","","","",221,null,"","","",""]
[222,null,"","","","",222,null,"","","","",222,null,"","","","",222,null,"","","",""]
[223,null,"","","","",223,null,"","","","",223,null,"","","","",223,null,"","","",""]
[224,null,"","","","",224,null,"","","","",224,null,"","","","",224,null,"","","",""]
[225,null,"","","","",225,null,"","","","",225,null,"","","","",225,null,"","","",""]
[226,null,"","","","",226,null,"","","","",226,null,"","","","",226,null,"","","",""]
[227,null,"","","","",227,null,"","","","",227,null,"","","","",227,null,"","","",""]
[228,null,"","","","",228,null,"","","","",228,null,"","","","",228,null,"","","",""]
[229,null,"","","","",229,null,"","","","",229,null,"","","","",229,null,"","","",""]
[230,null,"","","","",230,null,"","","","",230,null,"","","","",230,null,"","","",""]
[231,null,"","","","",231,null,"","","","",231,null,"","","","",231,null,"","","",""]
[232,null,"","","","",232,null,"","","","",232,null,"","","","",232,null,"","","",""]
[233,null,"","","","",233,null,"","","","",233,null,"","","","",233,null,"","","",""]
[234,null,"","","","",234,null,"","","","",234,null,"","","","",234,null,"","","",""]
[235,null,"","","","",235,null,"","","","",235,null,"","","","",235,null,"","","",""]
[236,null,"","","","",236,null,"","","","",236,null,"","","","",236,null,"","","",""]
[237,null,"","","","",237,null,"","","","",237,null,"","","","",237,null,"","","",""]
[238,null,"","","","",238,null,"","","","",238,null,"","","","",238,null,"","","",""]
[239,null,"","","","",239,null,"","","","",239,null,"","","","",239,null,"","","",""]
[240,null,"","","","",240,null,"","","","",240,null,"","","","",240,null,"","","",""]
[241,null,"","","","",241,null,"","","","",241,null,"","","","",241,null,"","","",""]
[242,null,"","","","",242,null,"","","","",242,null,"","","","",242,null,"","","",""]
[243,null,"","","","",243,null,"","","","",243,null,"","","","",243,null,"","","",""]
[244,null,"","","","",244,null,"","","","",244,null,"","","","",244,null,"","","",""]
[245,null,"","","","",245,null,"","","","",245,null,"","","","",245,null,"","","",""]
[246,null,"","","","",246,null,"","","","",246,null,"","","","",246,null,"","","",""]
[247,null,"","","","",247,null,"","","","",247,null,"","","","",247,null,"","","",""]
[248,null,"","","","",248,null,"","","","",248,null,"","","","",248,null,"","","",""]
[249,null,"","","","",249,null,"","","","",249,null,"","","","",249,null,"","","",""]
[250,null,"","","","",250,null,"","","","",250,null,"","","","",250,null,"","","",""]
[251,null,"","","","",251,null,"","","","",251,null,"","","","",251,null,"","","",""]
[252,null,"","","","",252,null,"","","","",252,null,"","","","",252,null,"","","",""]
[253,null,"","","","",253,null,"","","","",253,null,"","","","",253,null,"","","",""]
[254,null,"","","","",254,null,"","","","",254,null,"","","","",254,null,"","","",""]
[255,null,"","","","",255,null,"","","","",255,null,"","","","",255,null,"","","",""]
[256,null,"","","","",256,null,"","","","",256,null,"","","","",256,null,"","","",""]
[257,null,"","","","",257,null,"","","","",257,null,"","","","",257,null,"","","",""]
[{"$f":"IF(A270<D$8*12,A270+1,\"\")","v":258},null,{"$f":"IF(F270=0,\"\",IF($A271<=D$8*12,C270,\"\"))","v":""},{"$f":"IF(C271=\"\",\"\",C271-E271)","v":""},{"$f":"IF(C271=\"\",\"\",F270*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A271>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A271,0)))","v":""},{"$f":"IF(G270<J$8*12,G270+1,\"\")","v":258},null,{"$f":"IF(L270=0,\"\",IF($A271<=J$8*12,I270,\"\"))","v":""},{"$f":"IF(I271=\"\",\"\",I271-K271)","v":""},{"$f":"IF(I271=\"\",\"\",L270*J$7/12)","v":""},{"$f":"IF(J$6=0,\"\",IF($A271>J$8*12,\"\",J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A271,0)))","v":""},{"$f":"IF(M270<P$8*12,M270+1,\"\")","v":258},null,{"$f":"IF(R270=0,\"\",IF($A271<=P$8*12,O270,\"\"))","v":""},{"$f":"IF(O271=\"\",\"\",O271-Q271)","v":""},{"$f":"IF(O271=\"\",\"\",R270*P$7/12)","v":""},{"$f":"IF(P$6=0,\"\",IF($A271>P$8*12,\"\",P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A271,0)))","v":""},{"$f":"IF(S270<V$8*12,S270+1,\"\")","v":258},null,{"$f":"IF(X270=0,\"\",IF($A271<=V$8*12,U270,\"\"))","v":""},{"$f":"IF(U271=\"\",\"\",U271-W271)","v":""},{"$f":"IF(U271=\"\",\"\",X270*V$7/12)","v":""},{"$f":"IF(V$6=0,\"\",IF($A271>V$8*12,\"\",V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A271,0)))","v":""}]
[259,null,"","","","",259,null,"","","","",259,null,"","","","",259,null,"","","",""]
[260,null,"","","","",260,null,"","","","",260,null,"","","","",260,null,"","","",""]
[261,null,"","","","",261,null,"","","","",261,null,"","","","",261,null,"","","",""]
[262,null,"","","","",262,null,"","","","",262,null,"","","","",262,null,"","","",""]
[263,null,"","","","",263,null,"","","","",263,null,"","","","",263,null,"","","",""]
[264,null,"","","","",264,null,"","","","",264,null,"","","","",264,null,"","","",""]
[265,null,"","","","",265,null,"","","","",265,null,"","","","",265,null,"","","",""]
[266,null,"","","","",266,null,"","","","",266,null,"","","","",266,null,"","","",""]
[267,null,"","","","",267,null,"","","","",267,null,"","","","",267,null,"","","",""]
[268,null,"","","","",268,null,"","","","",268,null,"","","","",268,null,"","","",""]
[269,null,"","","","",269,null,"","","","",269,null,"","","","",269,null,"","","",""]
[270,null,"","","","",270,null,"","","","",270,null,"","","","",270,null,"","","",""]
[271,null,"","","","",271,null,"","","","",271,null,"","","","",271,null,"","","",""]
[272,null,"","","","",272,null,"","","","",272,null,"","","","",272,null,"","","",""]
[273,null,"","","","",273,null,"","","","",273,null,"","","","",273,null,"","","",""]
[274,null,"","","","",274,null,"","","","",274,null,"","","","",274,null,"","","",""]
[275,null,"","","","",275,null,"","","","",275,null,"","","","",275,null,"","","",""]
[276,null,"","","","",276,null,"","","","",276,null,"","","","",276,null,"","","",""]
[277,null,"","","","",277,null,"","","","",277,null,"","","","",277,null,"","","",""]
[278,null,"","","","",278,null,"","","","",278,null,"","","","",278,null,"","","",""]
[279,null,"","","","",279,null,"","","","",279,null,"","","","",279,null,"","","",""]
[280,null,"","","","",280,null,"","","","",280,null,"","","","",280,null,"","","",""]
[281,null,"","","","",281,null,"","","","",281,null,"","","","",281,null,"","","",""]
[282,null,"","","","",282,null,"","","","",282,null,"","","","",282,null,"","","",""]
[283,null,"","","","",283,null,"","","","",283,null,"","","","",283,null,"","","",""]
[284,null,"","","","",284,null,"","","","",284,null,"","","","",284,null,"","","",""]
[285,null,"","","","",285,null,"","","","",285,null,"","","","",285,null,"","","",""]
[286,null,"","","","",286,null,"","","","",286,null,"","","","",286,null,"","","",""]
[287,null,"","","","",287,null,"","","","",287,null,"","","","",287,null,"","","",""]
[288,null,"","","","",288,null,"","","","",288,null,"","","","",288,null,"","","",""]
[289,null,"","","","",289,null,"","","","",289,null,"","","","",289,null,"","","",""]
[290,null,"","","","",290,null,"","","","",290,null,"","","","",290,null,"","","",""]
[291,null,"","","","",291,null,"","","","",291,null,"","","","",291,null,"","","",""]
[292,null,"","","","",292,null,"","","","",292,null,"","","","",292,null,"","","",""]
[293,null,"","","","",293,null,"","","","",293,null,"","","","",293,null,"","","",""]
[294,null,"","","","",294,null,"","","","",294,null,"","","","",294,null,"","","",""]
[295,null,"","","","",295,null,"","","","",295,null,"","","","",295,null,"","","",""]
[296,null,"","","","",296,null,"","","","",296,null,"","","","",296,null,"","","",""]
[297,null,"","","","",297,null,"","","","",297,null,"","","","",297,null,"","","",""]
[298,null,"","","","",298,null,"","","","",298,null,"","","","",298,null,"","","",""]
[299,null,"","","","",299,null,"","","","",299,null,"","","","",299,null,"","","",""]
[300,null,"","","","",300,null,"","","","",300,null,"","","","",300,null,"","","",""]
[301,null,"","","","",301,null,"","","","",301,null,"","","","",301,null,"","","",""]
[302,null,"","","","",302,null,"","","","",302,null,"","","","",302,null,"","","",""]
[303,null,"","","","",303,null,"","","","",303,null,"","","","",303,null,"","","",""]
[304,null,"","","","",304,null,"","","","",304,null,"","","","",304,null,"","","",""]
[305,null,"","","","",305,null,"","","","",305,null,"","","","",305,null,"","","",""]
[306,null,"","","","",306,null,"","","","",306,null,"","","","",306,null,"","","",""]
[307,null,"","","","",307,null,"","","","",307,null,"","","","",307,null,"","","",""]
[308,null,"","","","",308,null,"","","","",308,null,"","","","",308,null,"","","",""]
[309,null,"","","","",309,null,"","","","",309,null,"","","","",309,null,"","","",""]
[310,null,"","","","",310,null,"","","","",310,null,"","","","",310,null,"","","",""]
[311,null,"","","","",311,null,"","","","",311,null,"","","","",311,null,"","","",""]
[312,null,"","","","",312,null,"","","","",312,null,"","","","",312,null,"","","",""]
[313,null,"","","","",313,null,"","","","",313,null,"","","","",313,null,"","","",""]
[314,null,"","","","",314,null,"","","","",314,null,"","","","",314,null,"","","",""]
[315,null,"","","","",315,null,"","","","",315,null,"","","","",315,null,"","","",""]
[316,null,"","","","",316,null,"","","","",316,null,"","","","",316,null,"","","",""]
[317,null,"","","","",317,null,"","","","",317,null,"","","","",317,null,"","","",""]
[318,null,"","","","",318,null,"","","","",318,null,"","","","",318,null,"","","",""]
[319,null,"","","","",319,null,"","","","",319,null,"","","","",319,null,"","","",""]
[320,null,"","","","",320,null,"","","","",320,null,"","","","",320,null,"","","",""]
[321,null,"","","","",321,null,"","","","",321,null,"","","","",321,null,"","","",""]
[{"$f":"IF(A334<D$8*12,A334+1,\"\")","v":322},null,{"$f":"IF(F334=0,\"\",IF($A335<=D$8*12,C334,\"\"))","v":""},{"$f":"IF(C335=\"\",\"\",C335-E335)","v":""},{"$f":"IF(C335=\"\",\"\",F334*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A335>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A335,0)))","v":""},{"$f":"IF(G334<J$8*12,G334+1,\"\")","v":322},null,{"$f":"IF(L334=0,\"\",IF($A335<=J$8*12,I334,\"\"))","v":""},{"$f":"IF(I335=\"\",\"\",I335-K335)","v":""},{"$f":"IF(I335=\"\",\"\",L334*J$7/12)","v":""},{"$f":"IF(J$6=0,\"\",IF($A335>J$8*12,\"\",J$6+CUMPRINC(J$7/12,J$8*12,J$6,1,$A335,0)))","v":""},{"$f":"IF(M334<P$8*12,M334+1,\"\")","v":322},null,{"$f":"IF(R334=0,\"\",IF($A335<=P$8*12,O334,\"\"))","v":""},{"$f":"IF(O335=\"\",\"\",O335-Q335)","v":""},{"$f":"IF(O335=\"\",\"\",R334*P$7/12)","v":""},{"$f":"IF(P$6=0,\"\",IF($A335>P$8*12,\"\",P$6+CUMPRINC(P$7/12,P$8*12,P$6,1,$A335,0)))","v":""},{"$f":"IF(S334<V$8*12,S334+1,\"\")","v":322},null,{"$f":"IF(X334=0,\"\",IF($A335<=V$8*12,U334,\"\"))","v":""},{"$f":"IF(U335=\"\",\"\",U335-W335)","v":""},{"$f":"IF(U335=\"\",\"\",X334*V$7/12)","v":""},{"$f":"IF(V$6=0,\"\",IF($A335>V$8*12,\"\",V$6+CUMPRINC(V$7/12,V$8*12,V$6,1,$A335,0)))","v":""}]
[323,null,"","","","",323,null,"","","","",323,null,"","","","",323,null,"","","",""]
[324,null,"","","","",324,null,"","","","",324,null,"","","","",324,null,"","","",""]
[325,null,"","","","",325,null,"","","","",325,null,"","","","",325,null,"","","",""]
[326,null,"","","","",326,null,"","","","",326,null,"","","","",326,null,"","","",""]
[327,null,"","","","",327,null,"","","","",327,null,"","","","",327,null,"","","",""]
[328,null,"","","","",328,null,"","","","",328,null,"","","","",328,null,"","","",""]
[329,null,"","","","",329,null,"","","","",329,null,"","","","",329,null,"","","",""]
[330,null,"","","","",330,null,"","","","",330,null,"","","","",330,null,"","","",""]
[331,null,"","","","",331,null,"","","","",331,null,"","","","",331,null,"","","",""]
[332,null,"","","","",332,null,"","","","",332,null,"","","","",332,null,"","","",""]
[333,null,"","","","",333,null,"","","","",333,null,"","","","",333,null,"","","",""]
[334,null,"","","","",334,null,"","","","",334,null,"","","","",334,null,"","","",""]
[335,null,"","","","",335,null,"","","","",335,null,"","","","",335,null,"","","",""]
[336,null,"","","","",336,null,"","","","",336,null,"","","","",336,null,"","","",""]
[337,null,"","","","",337,null,"","","","",337,null,"","","","",337,null,"","","",""]
[338,null,"","","","",338,null,"","","","",338,null,"","","","",338,null,"","","",""]
[339,null,"","","","",339,null,"","","","",339,null,"","","","",339,null,"","","",""]
[340,null,"","","","",340,null,"","","","",340,null,"","","","",340,null,"","","",""]
[341,null,"","","","",341,null,"","","","",341,null,"","","","",341,null,"","","",""]
[342,null,"","","","",342,null,"","","","",342,null,"","","","",342,null,"","","",""]
[343,null,"","","","",343,null,"","","","",343,null,"","","","",343,null,"","","",""]
[344,null,"","","","",344,null,"","","","",344,null,"","","","",344,null,"","","",""]
[345,null,"","","","",345,null,"","","","",345,null,"","","","",345,null,"","","",""]
[346,null,"","","","",346,null,"","","","",346,null,"","","","",346,null,"","","",""]
[347,null,"","","","",347,null,"","","","",347,null,"","","","",347,null,"","","",""]
[348,null,"","","","",348,null,"","","","",348,null,"","","","",348,null,"","","",""]
[349,null,"","","","",349,null,"","","","",349,null,"","","","",349,null,"","","",""]
[350,null,"","","","",350,null,"","","","",350,null,"","","","",350,null,"","","",""]
[351,null,"","","","",351,null,"","","","",351,null,"","","","",351,null,"","","",""]
[352,null,"","","","",352,null,"","","","",352,null,"","","","",352,null,"","","",""]
[353,null,"","","","",353,null,"","","","",353,null,"","","","",353,null,"","","",""]
[354,null,"","","","",354,null,"","","","",354,null,"","","","",354,null,"","","",""]
[355,null,"","","","",355,null,"","","","",355,null,"","","","",355,null,"","","",""]
[356,null,"","","","",356,null,"","","","",356,null,"","","","",356,null,"","","",""]
[357,null,"","","","",357,null,"","","","",357,null,"","","","",357,null,"","","",""]
[358,null,"","","","",358,null,"","","","",358,null,"","","","",358,null,"","","",""]
[359,null,"","","","",359,null,"","","","",359,null,"","","","",359,null,"","","",""]
[360,null,"","","","",360,null,"","","","",360,null,"","","","",360,null,"","","",""]
[{"$f":"IF(A373<D$8*12,A373+1,\"\")","v":""},null,{"$f":"IF(F373=0,\"\",IF($A374<=D$8*12,C373,\"\"))","v":""},{"$f":"IF(C374=\"\",\"\",C374-E374)","v":""},{"$f":"IF(C374=\"\",\"\",F373*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A374>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A374,0)))","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,"","","",""]
[{"$f":"IF(A437<D$8*12,A437+1,\"\")","v":""},null,{"$f":"IF(F437=0,\"\",IF($A438<=D$8*12,C437,\"\"))","v":""},{"$f":"IF(C438=\"\",\"\",C438-E438)","v":""},{"$f":"IF(C438=\"\",\"\",F437*D$7/12)","v":""},{"$f":"IF(D$6=0,\"\",IF($A438>D$8*12,\"\",D$6+CUMPRINC(D$7/12,D$8*12,D$6,1,$A438,0)))","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,"","","",""]

{"sheet":"Sheet1","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Mapping","index":33,"n_rows":391,"n_cols":32,"rows_kept":391,"cut":false,"hidden":true,"merged":[]}
["ProLink Mapping Tab"]
["Deal Name:",{"$f":"'Project Information'!D4","v":"Project Name"},"Section 1","Project Information","Section 4","Project Costs and Eligible Basis","Section 7","TDC per Unit","Section 10","Operating Expenses","Section 13","Project Completion Schedule"]
["Deal Type:",{"$f":"IF('Project Information'!L4<>\"Yes/No Drop Down\",IF('Project Information'!L4=\"Yes\",\"4Percent\",\"9Percent\"),\"Unknown\")","v":"Unknown"},"Section 2","Applicant Information","Section 5","Flow of Funds - Sources","Section 8","Project Income","Section 11","Additional Op Ex Information"]
["MH Project Number:",null,"Section 3","Pro Forma Development Budget","Section 6","Additional Project Cost Information","Section 9","Operating Income and Expenses","Section 12","DCR"]
["Total Units from MH Underwriting:",{"$f":"'MH Underwriting'!G5","v":0}]
[]
["Section 1","Project Information",null,null,null,null,"ProLink Mapping","DEV Property",null,null,"TC Current Stage - Main"]
["Sheet","Field","Value",null,null,null,"Mapped to Object","Mapped to Field","Value",null,"Mapped to Object","Mapped to Field","Value"]
["Project Information","Address",{"$f":"IF('Project Information'!D6=\"\",\"\",'Project Information'!D6)","v":""},null,null,null,"DEV Property","Address1",{"$f":"IF(C9=\"\",\"\",C9)","v":""},null,"TC Property","Address1",{"$f":"IF(C9=\"\",\"\",C9)","v":""}]
["Project Information","Municipality",{"$f":"IF('Project Information'!D8=\"\",\"\",'Project Information'!D8)","v":"Town"},null,null,null,"DEV Property","City",{"$f":"IF(C10=\"Town\",\"\",C10)","v":""},null,"TC Property","City",{"$f":"IF(C10=\"Town\",\"\",C10)","v":""}]
["Project Information","County",{"$f":"IF('Project Information'!D10=\"\",\"\",'Project Information'!D10)","v":""},null,null,null,"DEV Property","County (Jurisdiction)",{"$f":"IF(C11=\"\",\"\",C11)","v":""},null,"TC Property","County (Jurisdiction)",{"$f":"IF(C11=\"\",\"\",C11)","v":""}]
["Project Information","Census Tract",{"$f":"IF('Project Information'!I10=\"\",\"\",'Project Information'!I10)","v":""},null,null,null,null,null,null,null,"TC Property","Census Tract",{"$f":"IF(C12=\"\",\"\",C12)","v":""}]
["Project Information","Nature of Project",{"$f":"IF('Project Information'!D26=\"\",\"\",'Project Information'!D26)","v":"New Construction"},null,null,null,"DEV Deal","DEV Deal Type",{"$f":"IF(C13=\"\",\"\",C13)","v":"New Construction"},null,"TC Property","Building Allocation Type","New Construction"]
["Project Information","Existing Units",{"$f":"IF('Project Information'!D28=\"\",\"\",'Project Information'!D28)","v":""},null,null,null,null,null,"",null,"TC ","Current Stage Existing Unit",{"$f":"Table23[[#This Row],[Value]]","v":""}]
["Project Information","New Construction Units",{"$f":"IF('Project Information'!I28=\"\",\"\",'Project Information'!I28)","v":""},null,null,null,null,null,"",null,"TC","Current Stage New Unit",{"$f":"Table23[[#This Row],[Value]]","v":""}]
["Project Information","Parking Space Y/N",{"$f":"IF('Project Information'!J31=\"Yes/No Drop Down\",\"\",'Project Information'!J31)","v":""},null,null,null,null,null,"",null,null,null,""]
["Project Information","Type of Request",{"$f":"'Project Information'!D50","v":"Without Federal subsidies"},null,null,null,null,null,"Without Federal subsidies"]
["Project Information","Minimum Set-Aside",{"$f":"'Project Information'!B61","v":"40% of the units will be available to and occupied by households with incomes at or below 60% of the area median income"},null,null,null,"DEV Income Limit","SEE BELOW FOR MAPPING"]
["Project Information","Structure Type",{"$f":"IF('Project Information'!E90=\"\",\"\",'Project Information'!E90)","v":""},null,null,null,"DEV Property","Construction Building Type","",null,"TC Property","Building Type",""]
["Project Information","Site Control",{"$f":"IF('Project Information'!E98=\"This is a drop down menu\",\"\",'Project Information'!E98)","v":""},null,null,null,null,null,null,null,"TC Property","Site Control Type",{"$f":"IF(C20=\"\",\"\",C20)","v":""}]
["Project Information","Site Control Expiration Date",{"$f":"IF('Project Information'!I98=\"\",\"\",'Project Information'!I98)","v":""},null,null,null,null,null,null,null,"TC Property","Site Control Exp Date",{"$f":"IF(C21=\"\",\"\",C21)","v":""}]
["Project Information","Age of Building",{"$f":"IF('Project Information'!E102=\"\",\"\",'Project Information'!E102)","v":""},null,null,null,"DEV Property","Year Built",{"$f":"IF(C22=\"\",\"\",YEAR(TODAY()) - C22)","v":""}]
["Project Information","Owner Occupied Y/N",{"$f":"IF('Project Information'!J104=\"Yes/No Drop Down\",\"\",'Project Information'!J104)","v":""},null,null,null,null,null,""]
["Project Information","Commercial Space Y/N",{"$f":"IF('Project Information'!J105=\"Yes/No Drop Down\",\"\",'Project Information'!J105)","v":""},null,null,null,"DEV Property","Commercial Space?",{"$f":"IF(C24=\"\",\"\",IF(C24=\"Yes\", \"True\", IF(C24=\"No\", \"False\",\"\")))","v":""}]
["Project Information","Relocation Y/N",{"$f":"IF('Project Information'!J110=\"Yes/No Drop Down\",\"\",'Project Information'!J110)","v":""}]
["Project Information","Number of Buildings Acquired",{"$f":"IF('Project Information'!G115=\"\",\"\",'Project Information'!G115)","v":""}]
["Project Information","Number of Stories",{"$f":"IF('Project Information'!G117=\"\",\"\",'Project Information'!G117)","v":""}]
["Project Information","Number of Existing Parking Spaces",{"$f":"IF('Project Information'!G119=\"\",\"\",'Project Information'!G119)","v":""}]
["Project Information","Number of Existing Market Units",{"$f":"IF('Project Information'!G121=\"\",\"\",'Project Information'!G121)","v":""}]
["Project Information","Number of Existing Low Income Units",{"$f":"IF('Project Information'!G123=\"\",\"\",'Project Information'!G123)","v":""}]
[]
[]
[null,null,null,null,null,null,"ProLink Mapping","DEV Income Limit Information"]
[null,null,null,null,null,null,"Subsidy Type","Limit Number","Restriction Type","Percent of Units","Count of Units","Percent of Area Median Income"]
[null,null,null,null,null,null,"Tax Credit",1,{"$f":"IF(OR(LEFT(C18,2)=\"20\",LEFT(C18,2)=\"40\"),\"Tax Credit\", IF(LEFT(C18,16)=\"Income Averaging\",\"Tax Credit Average Income\",\"\"))","v":"Tax Credit"},{"$f":"IF(LEFT(C18,2)=\"20\",0.2,IF(OR(LEFT(C18,2)=\"40\",LEFT(C18,16)=\"Income Averaging\"),0.4,\"\"))","v":0.4},null,{"$f":"IF(LEFT(C18,2)=\"20\",0.5,IF(OR(LEFT(C18,2)=\"40\",LEFT(C18,16)=\"Income Averaging\"),0.6,\"\"))","v":0.6}]
[null,null,null,null,null,null,"9% Deal",2,{"$f":"IF($B$3=\"9Percent\",\"Tax Credit\",\"\")","v":""},{"$f":"IF($B$3=\"9Percent\",0.6,\"\")","v":""},null,{"$f":"IF($B$3=\"9Percent\",0.5,\"\")","v":""}]
[null,null,null,null,null,null,"Home - Low",3,{"$f":"IF('MH Underwriting'!G6<>0,\"Home\",\"\")","v":""},null,{"$f":"IF('MH Underwriting'!G6<>0,'MH Underwriting'!G6,\"\")","v":""},{"$f":"IF('MH Underwriting'!G6<>0,0.5,\"\")","v":""}]
[null,null,null,null,null,null,"Home - High",4,{"$f":"IF('MH Underwriting'!G7<>0,\"Home\",\"\")","v":""},null,{"$f":"IF('MH Underwriting'!G7<>0,'MH Underwriting'!G7,\"\")","v":""},{"$f":"IF('MH Underwriting'!G7<>0,0.5,\"\")","v":""}]
[]
[]
[]
["Section 2","Applicant Information",null,null,null,null,"ProLink Mapping","DEV Proxity Entities",null,null,null,null,null,null,"TC Proxity Entities"]
["Role","Field Name","Sheet","Value",null,null,"Proxy Entity","Deal Entity Role","Name","Company/Individual","Email Address 1","Direct Phone","Tax ID Number",null,"Deal Entity Role","Name","Company/Individual","Email Address 1","Direct Phone","Tax ID Number"]
["Applicant","Applicant Name","Applicant  Information",{"$f":"IF('Applicant Information'!E4=\"\",\"\",'Applicant Information'!E4)","v":"Name of Partnership"},null,null,"Proxity Entity 1",{"$f":"IF(D44=\"\",\"\",A44)","v":"Applicant"},{"$f":"IF(H44=\"\",\"\",D44)","v":"Name of Partnership"},{"$f":"IF(H44=\"\",\"\",\"Company\")","v":"Company"},{"$f":"IF(H44=\"\",\"\",D46)","v":""},{"$f":"IF(H44=\"\",\"\",D47)","v":""},{"$f":"IF(H44=\"\",\"\",SUBSTITUTE(D45,\"-\",\"\"))","v":""},null,{"$f":"IF(D44=\"\",\"\",A44)","v":"Applicant"},{"$f":"IF(O44=\"\",\"\",D44)","v":"Name of Partnership"},{"$f":"IF(O44=\"\",\"\",\"Company\")","v":"Company"},{"$f":"IF(O44=\"\",\"\",D46)","v":""},{"$f":"IF(O44=\"\",\"\",D47)","v":""},{"$f":"IF(O44=\"\",\"\",SUBSTITUTE(D45,\"-\",\"\"))","v":""}]
[null,"Applicant Taxpayer ID Number","Applicant  Information",{"$f":"IF('Applicant Information'!G6=\"\",\"\",'Applicant Information'!G6)","v":""},null,null,"Proxity Entity 2",{"$f":"IF(D48=\"\",\"\",A48)","v":""},{"$f":"IF(H45=\"\",\"\",D48)","v":""},{"$f":"IF(H45=\"\",\"\",\"Company\")","v":""},{"$f":"IF(H45=\"\",\"\",D49)","v":""},{"$f":"IF(H45=\"\",\"\",D50)","v":""},"",null,{"$f":"IF(D48=\"\",\"\",A48)","v":""},{"$f":"IF(O45=\"\",\"\",D48)","v":""},{"$f":"IF(O45=\"\",\"\",\"Company\")","v":""},{"$f":"IF(O45=\"\",\"\",D49)","v":""},{"$f":"IF(O45=\"\",\"\",D50)","v":""},""]
[null,"Applicant Email","Applicant  Information",{"$f":"IF('Applicant Information'!E16=\"\",\"\",'Applicant Information'!E16)","v":""},null,null,"Proxity Entity 3",{"$f":"IF(D51=\"\",\"\",A51)","v":""},{"$f":"IF(H46=\"\",\"\",D51)","v":""},{"$f":"IF(H46=\"\",\"\",\"Company\")","v":""},{"$f":"IF(H46=\"\",\"\",D52)","v":""},{"$f":"IF(H46=\"\",\"\",D53)","v":""},"",null,{"$f":"IF(D51=\"\",\"\",A51)","v":""},{"$f":"IF(O46=\"\",\"\",D51)","v":""},"",{"$f":"IF(O46=\"\",\"\",D52)","v":""},{"$f":"IF(O46=\"\",\"\",D53)","v":""},""]
[null,"Applicant Telephone Number","Applicant  Information",{"$f":"IF('Applicant Information'!E14=\"\",\"\",'Applicant Information'!E14)","v":""},null,null,"Proxity Entity 4",{"$f":"IF(D54=\"\",\"\",A54)","v":""},{"$f":"IF(H47=\"\",\"\",D54)","v":""},"",{"$f":"IF(H47=\"\",\"\",D55)","v":""},{"$f":"IF(H47=\"\",\"\",D56)","v":""},"",null,{"$f":"IF(D54=\"\",\"\",A54)","v":""},{"$f":"IF(O47=\"\",\"\",D54)","v":""},"",{"$f":"IF(O47=\"\",\"\",D55)","v":""},{"$f":"IF(O47=\"\",\"\",D56)","v":""},""]
["Developer","Project Developer name","Applicant  Information",{"$f":"IF('Applicant Information'!E47=\"\",\"\",'Applicant Information'!E47)","v":""},null,null,"Proxity Entity 5",{"$f":"IF(D57=\"\",\"\",A57)","v":""},{"$f":"IF(H48=\"\",\"\",D57)","v":""},"",{"$f":"IF(H48=\"\",\"\",D58)","v":""},{"$f":"IF(H48=\"\",\"\",D59)","v":""},"",null,{"$f":"IF(D57=\"\",\"\",A57)","v":""},{"$f":"IF(O48=\"\",\"\",D57)","v":""},"",{"$f":"IF(O48=\"\",\"\",D58)","v":""},{"$f":"IF(O48=\"\",\"\",D59)","v":""},""]
[null,"Project Developer email","Applicant  Information",{"$f":"IF('Applicant Information'!I47=\"\",\"\",'Applicant Information'!I47)","v":""},null,null,"Proxity Entity 6",{"$f":"IF(D60=\"\",\"\",A60)","v":""},{"$f":"IF(H49=\"\",\"\",D60)","v":""},"",{"$f":"IF(H49=\"\",\"\",D61)","v":""},{"$f":"IF(H49=\"\",\"\",D62)","v":""},"",null,{"$f":"IF(D60=\"\",\"\",A60)","v":""},{"$f":"IF(O49=\"\",\"\",D60)","v":""},"",{"$f":"IF(O49=\"\",\"\",D61)","v":""},{"$f":"IF(O49=\"\",\"\",D62)","v":""},""]
[null,"Project Developer phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L47=\"\",\"\",'Applicant Information'!L47)","v":""},null,null,"Proxity Entity 7",{"$f":"IF(D63=\"\",\"\",A63)","v":""},{"$f":"IF(H50=\"\",\"\",D63)","v":""},"",{"$f":"IF(H50=\"\",\"\",D64)","v":""},{"$f":"IF(H50=\"\",\"\",D65)","v":""},"",null,{"$f":"IF(D63=\"\",\"\",A63)","v":""},{"$f":"IF(O50=\"\",\"\",D63)","v":""},"",{"$f":"IF(O50=\"\",\"\",D64)","v":""},{"$f":"IF(O50=\"\",\"\",D65)","v":""},""]
["Architect","Architect name","Applicant  Information",{"$f":"IF('Applicant Information'!E49=\"\",\"\",'Applicant Information'!E49)","v":""},null,null,"Proxity Entity 8",{"$f":"IF(D66=\"\",\"\",A66)","v":""},{"$f":"IF(H51=\"\",\"\",D66)","v":""},"",{"$f":"IF(H51=\"\",\"\",D67)","v":""},{"$f":"IF(H51=\"\",\"\",D68)","v":""},"",null,{"$f":"IF(D66=\"\",\"\",A66)","v":""},{"$f":"IF(O51=\"\",\"\",D66)","v":""},"",{"$f":"IF(O51=\"\",\"\",D67)","v":""},{"$f":"IF(O51=\"\",\"\",D68)","v":""},""]
[null,"Architect email","Applicant  Information",{"$f":"IF('Applicant Information'!I49=\"\",\"\",'Applicant Information'!I49)","v":""},null,null,"Proxity Entity 9",{"$f":"IF(D69=\"\",\"\",A69)","v":""},{"$f":"IF(H52=\"\",\"\",D69)","v":""},"",{"$f":"IF(H52=\"\",\"\",D70)","v":""},{"$f":"IF(H52=\"\",\"\",D71)","v":""},"",null,{"$f":"IF(D69=\"\",\"\",A69)","v":""},{"$f":"IF(O52=\"\",\"\",D69)","v":""},"",{"$f":"IF(O52=\"\",\"\",D70)","v":""},{"$f":"IF(O52=\"\",\"\",D71)","v":""},""]
[null,"Architect phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L49=\"\",\"\",'Applicant Information'!L49)","v":""},null,null,"Proxity Entity 10",{"$f":"IF(D72=\"\",\"\",A72)","v":""},{"$f":"IF(H53=\"\",\"\",D72)","v":""},{"$f":"IF(H53=\"\",\"\",\"Company\")","v":""},{"$f":"IF(H53=\"\",\"\",D73)","v":""},{"$f":"IF(H53=\"\",\"\",D74)","v":""},"",null,{"$f":"IF(D72=\"\",\"\",A72)","v":""},{"$f":"IF(O53=\"\",\"\",D72)","v":""},{"$f":"IF(O53=\"\",\"\",\"Company\")","v":""},{"$f":"IF(O53=\"\",\"\",D73)","v":""},{"$f":"IF(O53=\"\",\"\",D74)","v":""},""]
["Attorney (developer)","Attorney name","Applicant  Information",{"$f":"IF('Applicant Information'!E51=\"\",\"\",'Applicant Information'!E51)","v":""},null,null,"Proxity Entity 11",{"$f":"IF(D75=\"\",\"\",A75)","v":""},{"$f":"IF(H54=\"\",\"\",D75)","v":""},{"$f":"IF(H54=\"\",\"\",\"Company\")","v":""},{"$f":"IF(H54=\"\",\"\",D76)","v":""},{"$f":"IF(H54=\"\",\"\",D77)","v":""},"",null,{"$f":"IF(D75=\"\",\"\",A75)","v":""},{"$f":"IF(O54=\"\",\"\",D75)","v":""},{"$f":"IF(O54=\"\",\"\",\"Company\")","v":""},{"$f":"IF(O54=\"\",\"\",D76)","v":""},{"$f":"IF(O54=\"\",\"\",D77)","v":""},""]
[null,"Attorney email","Applicant  Information",{"$f":"IF('Applicant Information'!I51=\"\",\"\",'Applicant Information'!I51)","v":""}]
[null,"Attorney phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L51=\"\",\"\",'Applicant Information'!L51)","v":""}]
["Accountant","Accountant name","Applicant  Information",{"$f":"IF('Applicant Information'!E53=\"\",\"\",'Applicant Information'!E53)","v":""}]
[null,"Accountant email","Applicant  Information",{"$f":"IF('Applicant Information'!I53=\"\",\"\",'Applicant Information'!I53)","v":""}]
[null,"Accountant phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L53=\"\",\"\",'Applicant Information'!L53)","v":""}]
["Attorney (tax)","Tax Professional name","Applicant  Information",{"$f":"IF('Applicant Information'!E55=\"\",\"\",'Applicant Information'!E55)","v":""}]
[null,"Tax Professional email","Applicant  Information",{"$f":"IF('Applicant Information'!I55=\"\",\"\",'Applicant Information'!I55)","v":""}]
[null,"Tax Professional phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L55=\"\",\"\",'Applicant Information'!L55)","v":""}]
["General Contractor","General Contractor name","Applicant  Information",{"$f":"IF('Applicant Information'!E57=\"\",\"\",'Applicant Information'!E57)","v":""}]
[null,"General Contractor email","Applicant  Information",{"$f":"IF('Applicant Information'!I57=\"\",\"\",'Applicant Information'!I57)","v":""}]
[null,"General Contractor phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L57=\"\",\"\",'Applicant Information'!L57)","v":""}]
["Construction Lender","Construction Lender name","Applicant  Information",{"$f":"IF('Applicant Information'!E59=\"\",\"\",'Applicant Information'!E59)","v":""}]
[null,"Construction Lender email","Applicant  Information",{"$f":"IF('Applicant Information'!I59=\"\",\"\",'Applicant Information'!I59)","v":""}]
[null,"Construction Lender phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L59=\"\",\"\",'Applicant Information'!L59)","v":""}]
["Development Consultant","Development Consultant name","Applicant  Information",{"$f":"IF('Applicant Information'!E61=\"\",\"\",'Applicant Information'!E61)","v":""}]
[null,"Development Consultant email","Applicant  Information",{"$f":"IF('Applicant Information'!I61=\"\",\"\",'Applicant Information'!I61)","v":""}]
[null,"Development Consultant phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L61=\"\",\"\",'Applicant Information'!L61)","v":""}]
["Resident Service Coordinators","Service Provider name","Applicant  Information",{"$f":"IF('Applicant Information'!E63=\"\",\"\",'Applicant Information'!E63)","v":""}]
[null,"Service Provider email","Applicant  Information",{"$f":"IF('Applicant Information'!I63=\"\",\"\",'Applicant Information'!I63)","v":""}]
[null,"Service Provider phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L63=\"\",\"\",'Applicant Information'!L63)","v":""}]
["Management Agent","Management Agent name","Applicant  Information",{"$f":"IF('Applicant Information'!E65=\"\",\"\",'Applicant Information'!E65)","v":""}]
[null,"Management Agent email","Applicant  Information",{"$f":"IF('Applicant Information'!I65=\"\",\"\",'Applicant Information'!I65)","v":""}]
[null,"Management Agent phone number","Applicant  Information",{"$f":"IF('Applicant Information'!L65=\"\",\"\",'Applicant Information'!L65)","v":""}]
[]
[]
["Section 3","Pro Forma Development Budget",null,null,null,null,"ProLink Mapping","DEV Budget",null,null,"CLC Uses"]
["Sheet","Field","Value",null,null,null,"Line Item","Value","Mapped to Field"]
["MH Underwriting","Site Improvements",{"$f":"'MH Underwriting'!P15","v":0},null,null,null,"HC Site Improvements",{"$f":"Table2[[#This Row],[Value]]","v":0},"HC Site Improvements",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Construction ",{"$f":"'MH Underwriting'!P16","v":0},null,null,null,"HC Structures",{"$f":"Table2[[#This Row],[Value]]","v":0},"HC Structures",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","General Requirements",{"$f":"'MH Underwriting'!P17","v":0},null,null,null,"HC General Req",{"$f":"Table2[[#This Row],[Value]]","v":0},"HC General Req",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Builder Profit",{"$f":"'MH Underwriting'!P18","v":0},null,null,null,"HC Profit",{"$f":"Table2[[#This Row],[Value]]","v":0},"HC Profit",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Bond Premium",{"$f":"'MH Underwriting'!P19","v":0},null,null,null,"HC Bonds",{"$f":"Table2[[#This Row],[Value]]","v":0},"HC Bonds",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Construction Contingency",{"$f":"'MH Underwriting'!P20","v":0},null,null,null,"HC - Contingency",{"$f":"Table2[[#This Row],[Value]]","v":0},"HC - Contingency",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Subtotal Construction Costs",{"$f":"'MH Underwriting'!P21","v":0}]
["MH Underwriting","Building Permits and Fees",{"$f":"'MH Underwriting'!P23","v":0},null,null,null,"SC Building Permits",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Building Permits",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Survey & Engineering",{"$f":"'MH Underwriting'!P24","v":0},null,null,null,"SC Site Eng Survey",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Site Eng Survey",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Architectural & Design",{"$f":"'MH Underwriting'!P25","v":0},null,null,null,"SC Design Architect",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Design Architect",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Legal",{"$f":"'MH Underwriting'!P26","v":0},null,null,null,"SC Legal",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Legal",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Title & Recording",{"$f":"'MH Underwriting'!P27","v":0},null,null,null,"SC Title Recording",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Title Recording",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Accounting",{"$f":"'MH Underwriting'!P28","v":0},null,null,null,"SC Accounting",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Accounting"]
["MH Underwriting","Construction Period Tax",{"$f":"'MH Underwriting'!P29","v":0},null,null,null,"SC Taxes During Construction",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Taxes During Construction",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Construction Period Insurance",{"$f":"'MH Underwriting'!P30","v":0},null,null,null,"SC Builders Insurance",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Builders Insurance",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Other",{"$f":"'MH Underwriting'!P31","v":0},null,null,null,"Soft Costs Other",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 5",null,{"$f":"Table2[[#This Row],[Value]]-('MH Underwriting'!P106-C94)","v":0}]
["MH Underwriting","Subtotal Soft Costs",{"$f":"'MH Underwriting'!P32","v":0}]
["MH Underwriting","Construction Loan Origination Fees",{"$f":"'MH Underwriting'!P34","v":0},null,null,null,"Construction Loan Origination Fees",{"$f":"IF('Project Costs & Basis'!N34=\"\",Table2[[#This Row],[Value]],Table2[[#This Row],[Value]]-'Project Costs & Basis'!N34)","v":0},"SC Other 1",null,{"$f":"IF('Project Costs & Basis'!N34=\"\",Table2[[#This Row],[Value]],Table2[[#This Row],[Value]]-'Project Costs & Basis'!N34)","v":0}]
["MH Underwriting","Construction Loan Interest",{"$f":"'MH Underwriting'!P35","v":0},null,null,null,"SC Construction Interest",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Construction Interest",null,{"$f":"Table2[[#This Row],[Value]]-SUM('MH Underwriting'!P107:S107)","v":0}]
["MH Underwriting","MaineHousing Permanent Loan Fees",{"$f":"'MH Underwriting'!P36","v":0},null,null,null,"SC HFA Finance Fee",{"$f":"IF('Project Costs & Basis'!N34=\"\",Table2[[#This Row],[Value]],Table2[[#This Row],[Value]]+(C99-SD_81x1_100_S_0))","v":0},"SC HFA Finance Fee",null,{"$f":"IF('Project Costs & Basis'!N34=\"\",Table2[[#This Row],[Value]],Table2[[#This Row],[Value]]+(C99-SD_81x1_100_S_0))","v":0}]
["MH Underwriting","Other Permanent Loan Fees",{"$f":"'MH Underwriting'!P37","v":0},null,null,null,"Other Permanent Loan Fees",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 2",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Other",{"$f":"'MH Underwriting'!P38","v":0},null,null,null,"Finance Other",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 6",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Subtotal Finance Costs",{"$f":"'MH Underwriting'!P39","v":0}]
["MH Underwriting","Market Survey",{"$f":"'MH Underwriting'!P41","v":0},null,null,null,"SC Market Study",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Market Study",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Appraisal",{"$f":"'MH Underwriting'!P42","v":0},null,null,null,"SC Appraisal",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Appraisal",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Environmental Study",{"$f":"'MH Underwriting'!P43","v":0},null,null,null,"SC Environmental",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Environmental",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","LIHTC Fees & Prepaid Monitoring",{"$f":"'MH Underwriting'!P44","v":0},null,null,null,"SC Tax Credit Fee",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Tax Credit Fee",null,{"$f":"Table2[[#This Row],[Value]]-'MH Underwriting'!P108","v":0}]
["MH Underwriting","Relocation Costs",{"$f":"'MH Underwriting'!P45","v":0},null,null,null,"SC Tenant Relocation",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Tenant Relocation",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","FF&E",{"$f":"'MH Underwriting'!P46","v":0},null,null,null,"SC Furn Fixt Equip",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Furn Fixt Equip",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Other",{"$f":"'MH Underwriting'!P47","v":0},null,null,null,"Misc Other",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 7",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Subtotal  Miscellaneous",{"$f":"'MH Underwriting'!P48","v":0}]
["MH Underwriting","Acquisition: Buildings",{"$f":"'MH Underwriting'!P50","v":0},null,null,null,"SC Acquisition",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Acquisition",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Acquisition: Land",{"$f":"'MH Underwriting'!P51","v":0},null,null,null,"SC Land Acquisition",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Land Acquisition",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Acquisition: Existing Reserves",{"$f":"'MH Underwriting'!P52","v":0},null,null,null,"Acquisition: Existing Reserves",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 3",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Acquisition: Legal",{"$f":"'MH Underwriting'!P53","v":0},null,null,null,"Acquisition: Legal",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 4",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Acquisition: other",{"$f":"'MH Underwriting'!P54","v":0},null,null,null,"Acquisition: other",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 8",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Subtotal  Acquisition",{"$f":"'MH Underwriting'!P55","v":0}]
["MH Underwriting","Operating Deficit Escrow",{"$f":"'MH Underwriting'!P57","v":0},null,null,null,"SC Reserves",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Reserves"]
["MH Underwriting","Pre-funded Replacements",{"$f":"'MH Underwriting'!P58","v":0},null,null,null,"SC RR Funding",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC RR Funding"]
["MH Underwriting","Tax & Insurance Escrow",{"$f":"'MH Underwriting'!P59","v":0},null,null,null,"SC Taxes",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Taxes",null,{"$f":"SUM('MH Underwriting'!G110:L110)-C122","v":0}]
["MH Underwriting","Working Capital",{"$f":"'MH Underwriting'!P60","v":0},null,null,null,"SC Mrkt Gen Lease Up",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Mrkt Gen Lease Up",null,{"$f":"Table2[[#This Row],[Value]]","v":0}]
["MH Underwriting","Total Syndication Expenses",{"$f":"'MH Underwriting'!P61","v":0},null,null,null,"SC Org Costs",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Org Costs"]
["MH Underwriting","Consultant Fee",{"$f":"'MH Underwriting'!P62","v":0},null,null,null,"SC Consultants",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Consultants"]
["MH Underwriting","Developer Overhead Included below",{"$f":"'MH Underwriting'!P63","v":0},null,null,null,"Developer Overhead Included below"]
["MH Underwriting","Developer Profit and Developer Overhead",{"$f":"'MH Underwriting'!P64","v":0},null,null,null,"SC Development Mgmt",{"$f":"C125+Table2[[#This Row],[Value]]","v":0},"SC Development Mgmt",null,{"$f":"SUM('MH Underwriting'!G109:L109)","v":0}]
["MH Underwriting","Other",{"$f":"'MH Underwriting'!P65","v":0},null,null,null,"Fee and Reserves Other",{"$f":"Table2[[#This Row],[Value]]","v":0},"SC Other 9",null,{"$f":"SD_81x1_5325x1_142_S_0-SUM(K82:K126)","v":{"$error":"#VALUE!"}}]
["MH Underwriting","Subtotal Fee and Reserves",{"$f":"'MH Underwriting'!P66","v":0}]
["MH Underwriting","Total Project Costs",{"$f":"'MH Underwriting'!P68","v":0},null,null,null,"Total",{"$f":"SUBTOTAL(109,Table5[Value])","v":0},null,null,{"$f":"SUM(K81:K127)","v":{"$error":"#VALUE!"}}]
[]
[]
["Section 4","Project Costs and Eligible Basis",null,null,null,null,"ProLink Mapping","TC Development Costs"]
["Field","Sheet","Total Cost","Acq Credit","Const/Rehab",null,"Line Item","Total Costs","Acquisition","4% Construction","9% Construction","Mapped to Field"]
["TOTAL CONSTRUCTION","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E9","v":0},{"$f":"'Project Costs & Basis'!Q9","v":0},{"$f":"'Project Costs & Basis'!S9","v":0},null,"Unit Structures - New",{"$f":"IF('Project Information'!D26<>\"Acquisition/Rehab\", C134, \"\")","v":0},{"$f":"IF('Project Information'!D26<>\"Acquisition/Rehab\", D134, \"\")","v":0},{"$f":"IF('Project Information'!D26<>\"Acquisition/Rehab\", IF($B$3=\"4Percent\",E134,0), \"\")","v":0},{"$f":"IF('Project Information'!D26<>\"Acquisition/Rehab\", IF($B$3=\"9Percent\",E134,0), \"\")","v":0},"Unit Structures - New"]
[null,null,null,null,null,null,"Unit Structures - Rehab",{"$f":"IF('Project Information'!D26=\"Acquisition/Rehab\", C134, \"\")","v":""},{"$f":"IF('Project Information'!D26=\"Acquisition/Rehab\", D134, \"\")","v":""},{"$f":"IF('Project Information'!D26=\"Acquisition/Rehab\", IF($B$3=\"4Percent\",E134,0), \"\")","v":""},{"$f":"IF('Project Information'!D26=\"Acquisition/Rehab\", IF($B$3=\"9Percent\",E134,0), \"\")","v":""},"Unit Structures - Rehab"]
["Permits","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E13","v":0},{"$f":"'Project Costs & Basis'!Q13","v":0},{"$f":"'Project Costs & Basis'!S13","v":0},null,"Building Permit",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D136","v":0},{"$f":"IF($B$3=\"4Percent\", E136,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E136,0)","v":0},"Building Permit"]
["Survey & Engineering","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E15","v":0},{"$f":"'Project Costs & Basis'!Q15","v":0},{"$f":"'Project Costs & Basis'!S15","v":0},null,"Engineering",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Engineering"]
["Architect/Design & Inspec","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E17","v":0},{"$f":"'Project Costs & Basis'!Q17","v":0},{"$f":"'Project Costs & Basis'!S17","v":0},null,"Arch Engin Design Fee",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Arch Engin Design Fee"]
["Project Legal","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E19","v":0},{"$f":"'Project Costs & Basis'!Q19","v":0},{"$f":"'Project Costs & Basis'!S19","v":0},null,"Legal Fees for Closing",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Legal Fees for Closing"]
["Title & Recording","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E21","v":0},{"$f":"'Project Costs & Basis'!Q21","v":0},{"$f":"'Project Costs & Basis'!S21","v":0},null,"Title and Recording",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Title and Recording"]
["Project Audit/Accounting","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E23","v":0},{"$f":"'Project Costs & Basis'!Q23","v":0},{"$f":"'Project Costs & Basis'!S23","v":0},null,"Cost Cert Fee",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Cost Cert Fee"]
["Const. Period Taxes","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E25","v":0},{"$f":"'Project Costs & Basis'!Q25","v":0},{"$f":"'Project Costs & Basis'!S25","v":0},null,"Taxes Construction",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Taxes Construction"]
["Const. Period Insurance","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E27","v":0},{"$f":"'Project Costs & Basis'!Q27","v":0},{"$f":"'Project Costs & Basis'!S27","v":0},null,"Insurance Construction",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Insurance Construction"]
["Other","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E29","v":0},{"$f":"'Project Costs & Basis'!Q29","v":0},{"$f":"'Project Costs & Basis'!S29","v":0},null,"Soft Costs Other",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Addl Cost 5"]
["Total Soft Costs","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E31","v":0},{"$f":"'Project Costs & Basis'!Q31","v":0},{"$f":"'Project Costs & Basis'!S31","v":0}]
["Const Loan Orig. Fee","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E38","v":0},{"$f":"'Project Costs & Basis'!Q38","v":0},{"$f":"'Project Costs & Basis'!S38","v":0},null,"Const Loan Orig. Fee",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D146","v":0},{"$f":"IF($B$3=\"4Percent\", E146,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E146,0)","v":0},"Const Loan Orig. Fee"]
["Const Loan Interest","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E40","v":0},{"$f":"'Project Costs & Basis'!Q40","v":0},{"$f":"'Project Costs & Basis'!S40","v":0},null,"Constr Interest",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D147","v":0},{"$f":"IF($B$3=\"4Percent\", E147,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E147,0)","v":0},"Constr Interest"]
["MaineHousing Permanent Loan Fees","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E42","v":0},{"$f":"'Project Costs & Basis'!Q42","v":0},{"$f":"'Project Costs & Basis'!S42","v":0},null,"Perm Loan Fee",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D148","v":0},{"$f":"IF($B$3=\"4Percent\", E148,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E148,0)","v":0},"Perm Loan Fee"]
["Conventional Lender Permanent Loan Fees","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E44","v":0},{"$f":"'Project Costs & Basis'!Q44","v":0},{"$f":"'Project Costs & Basis'!S44","v":0},null,"Other Perm Loan Fees",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D149","v":0},{"$f":"IF($B$3=\"4Percent\", E149,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E149,0)","v":0},"Other Perm Loan Fees"]
["Other","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E46","v":0},{"$f":"'Project Costs & Basis'!Q46","v":0},{"$f":"'Project Costs & Basis'!S46","v":0},null,"Financing Fees Other",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D150","v":0},{"$f":"IF($B$3=\"4Percent\", E150,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E150,0)","v":0},"Addl Cost 6"]
["Total Financing Fees","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E48","v":0},{"$f":"'Project Costs & Basis'!Q48","v":0},{"$f":"'Project Costs & Basis'!S48","v":0}]
["Market Study","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E53","v":0},{"$f":"'Project Costs & Basis'!Q53","v":0},{"$f":"'Project Costs & Basis'!S53","v":0},null,"Market Study",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D152","v":0},{"$f":"IF($B$3=\"4Percent\", E152,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E152,0)","v":0},"Market Study"]
["Property Appraisal","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E55","v":0},{"$f":"'Project Costs & Basis'!Q55","v":0},{"$f":"'Project Costs & Basis'!S55","v":0},null,"Appraisal Fee",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Appraisal Fee"]
["Environmental Study","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E57","v":0},{"$f":"'Project Costs & Basis'!Q57","v":0},{"$f":"'Project Costs & Basis'!S57","v":0},null,"Environmental?",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Environmental?"]
["LIHTC Process & Monitoring Fees","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E59","v":0},{"$f":"'Project Costs & Basis'!Q59","v":0},{"$f":"'Project Costs & Basis'!S59","v":0},null,"Tax Credit Fee",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Tax Credit Fee"]
["Relocation","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E61","v":0},{"$f":"'Project Costs & Basis'!Q61","v":0},{"$f":"'Project Costs & Basis'!S61","v":0},null,"Relocation",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Addl Cost 10"]
["F, F, & E","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E63","v":0},{"$f":"'Project Costs & Basis'!Q63","v":0},{"$f":"'Project Costs & Basis'!S63","v":0},null,"F, F, & E",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Addl Cost 11"]
["Other","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E65","v":0},{"$f":"'Project Costs & Basis'!Q65","v":0},{"$f":"'Project Costs & Basis'!S65","v":0},null,"Misc. Cost and Exp Other",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},0,0,0,"Addl Cost 7"]
["Total Miscellaneous","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E67","v":0},{"$f":"'Project Costs & Basis'!Q67","v":0},{"$f":"'Project Costs & Basis'!S67","v":0}]
["Structure","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E73","v":0},{"$f":"'Project Costs & Basis'!Q73","v":0},{"$f":"'Project Costs & Basis'!S73","v":0},null,"Existing Improvement Cost",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D160","v":0},{"$f":"IF($B$3=\"4Percent\", E160,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E160,0)","v":0},"Existing Improvement Cost"]
["Land","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E75","v":0},{"$f":"'Project Costs & Basis'!Q75","v":0},{"$f":"'Project Costs & Basis'!S75","v":0},null,"Land Acq Cost",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D161","v":0},{"$f":"IF($B$3=\"4Percent\", E161,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E161,0)","v":0},"Land Acq Cost"]
["Existing Reserve Account Balances","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E77","v":0},{"$f":"'Project Costs & Basis'!Q77","v":0},{"$f":"'Project Costs & Basis'!S77","v":0},null,"Existing Reserve Account Balances",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D162","v":0},{"$f":"IF($B$3=\"4Percent\", E162,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E162,0)","v":0},"Addl Cost 3"]
["Legal associated w/ acquisition","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E79","v":0},{"$f":"'Project Costs & Basis'!Q79","v":0},{"$f":"'Project Costs & Basis'!S79","v":0},null,"Legal associated w/ acquisition",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D163","v":0},{"$f":"IF($B$3=\"4Percent\", E163,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E163,0)","v":0},"Addl Cost 4"]
["Other","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E81","v":0},{"$f":"'Project Costs & Basis'!Q81","v":0},{"$f":"'Project Costs & Basis'!S81","v":0},null,"Acq Other",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D164","v":0},{"$f":"IF($B$3=\"4Percent\", E164,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E164,0)","v":0},"Addl Cost 8"]
["Total Acquisition","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E83","v":0},{"$f":"'Project Costs & Basis'!Q83","v":0},{"$f":"'Project Costs & Basis'!S83","v":0}]
["Operating Deficit Escrow","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E88","v":0},{"$f":"'Project Costs & Basis'!Q88","v":0},{"$f":"'Project Costs & Basis'!S88","v":0},null,"Oper Reserve",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D166","v":0},{"$f":"IF($B$3=\"4Percent\", E166,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E166,0)","v":0},"Oper Reserve"]
["Replacement Reserve","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E90","v":0},{"$f":"'Project Costs & Basis'!Q90","v":0},{"$f":"'Project Costs & Basis'!S90","v":0},null,"Replacement Reserve",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D167","v":0},{"$f":"IF($B$3=\"4Percent\", E167,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E167,0)","v":0},"Addl Cost 12"]
["Tax & Insurance Escrow","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E92","v":0},{"$f":"'Project Costs & Basis'!Q92","v":0},{"$f":"'Project Costs & Basis'!S92","v":0},null,"Tax & Insurance Escrow",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D168","v":0},{"$f":"IF($B$3=\"4Percent\", E168,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E168,0)","v":0},"Addl Cost 13"]
["Working Capital","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E94","v":0},{"$f":"'Project Costs & Basis'!Q94","v":0},{"$f":"'Project Costs & Basis'!S94","v":0},null,"Working Capital",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D169","v":0},{"$f":"IF($B$3=\"4Percent\", E169,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E169,0)","v":0},"Addl Cost 14"]
["Other","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E96","v":0},{"$f":"'Project Costs & Basis'!Q96","v":0},{"$f":"'Project Costs & Basis'!S96","v":0},null,"Fee and Reserves Other",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D170","v":0},{"$f":"IF($B$3=\"4Percent\", E170,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E170,0)","v":0},"Addl Cost 9"]
["Total Reserves","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E98","v":0},{"$f":"'Project Costs & Basis'!Q98","v":0},{"$f":"'Project Costs & Basis'!S98","v":0}]
["Total Syndication","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E112","v":0},{"$f":"SUM('Project Costs & Basis'!Q102:Q110)","v":0},{"$f":"SUM('Project Costs & Basis'!S102:S110)","v":0},null,"Total Syndication Expenses",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D172","v":0},{"$f":"IF($B$3=\"4Percent\", E172,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E172,0)","v":0},"Addl Cost 15"]
["Consultant Fees","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E116","v":0},{"$f":"'Project Costs & Basis'!Q116","v":0},{"$f":"'Project Costs & Basis'!S116","v":0},null,"Consultant Fees",{"$f":"Table6[[#This Row],[Total Cost]]","v":0},{"$f":"D173","v":0},{"$f":"IF($B$3=\"4Percent\", E173,0)","v":0},{"$f":"IF($B$3=\"9Percent\",E173,0)","v":0},"Addl Cost 16"]
["Developer Overhead","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E118","v":0},{"$f":"'Project Costs & Basis'!Q118","v":0},{"$f":"'Project Costs & Basis'!S118","v":0},null,"SUMMED IN BELOW",null,null,null,null,"SUMMED IN BELOW"]
["Developer Profit","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E120","v":0},{"$f":"'Project Costs & Basis'!Q120","v":0},{"$f":"'Project Costs & Basis'!S120","v":0},null,"Developer Fees",{"$f":"SUM(C174:C175)","v":0},{"$f":"SUM(D174:D175)","v":0},{"$f":"IF($B$3=\"4Percent\", SUM(E174:E175),0)","v":0},{"$f":"IF($B$3=\"9Percent\",SUM(E174:E175),0)","v":0},"Developer Fees"]
["Total Developer Fee","Project Costs and Basis",{"$f":"'Project Costs & Basis'!E122","v":0},{"$f":"'Project Costs & Basis'!Q122","v":0},{"$f":"'Project Costs & Basis'!S122","v":0},null,"Total",{"$f":"SUBTOTAL(109,Table7[Total Costs])","v":0},{"$f":"SUBTOTAL(109,Table7[Acquisition])","v":0},{"$f":"SUBTOTAL(109,Table7[4% Construction])","v":0},{"$f":"SUBTOTAL(109,Table7[9% Construction])","v":0}]
[null,null,"."]
[]
[]
[]
["Section 5","Flow of Funds - Sources",null,null,null,null,null,null,null,null,null,"ProLink Mapping","DEV Funding Sources","PLC",null,null,null,null,null,null,"TC Property Financing",null,"PLC",null,null,null,null,"DEV Budget UDF"]
["Sheet","Cell","Field","PL Source Selection","CLC","PLC","Total","Rate","Term","Lien",null,"Sequence","Funding Source","Instrument Type","Term","Interest Rate","Program Type","Product Type","Amount",null,"Sequence","Source Name","Financing Type","Amount","Loan Term","Interest Rate",null,"Source Number","Source Name CLC","CLC","Source Name PLC","PLC"]
["MH Underwriting","B78",{"$f":"IF('MH Underwriting'!C78=\"\",\"\",'MH Underwriting'!C78)","v":"Fed Tax Credit Capital"},{"$f":"IF('MH Underwriting'!F78=\"\",\"\",'MH Underwriting'!F78)","v":""},{"$f":"IF(SUM('MH Underwriting'!G78:L78)=0,\"\",SUM('MH Underwriting'!G78:L78))","v":""},{"$f":"IF('MH Underwriting'!P78<>0,'MH Underwriting'!P78,\"\")","v":""},{"$f":"IF('MH Underwriting'!T78<>0,'MH Underwriting'!T78,\"\")","v":""},{"$f":"IF(C183=\"\",\"\",_xlfn.IFNA(VLOOKUP(C183,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C183=\"\",\"\",_xlfn.IFNA(VLOOKUP(C183,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C183=\"\",\"\",_xlfn.IFNA(VLOOKUP(C183,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,1,{"$f":"IF(AND(G183<>\"\",D183<>\"\"),D183,IF(G183<>\"\",\"Federal Equity\",\"\"))","v":""},{"$f":"IF(M183<>\"\",\"LIHTC Equity\",\"\")","v":""},{"$f":"IF(AND(I183<>\"\",M183<>\"\"),I183*12,\"\")","v":""},{"$f":"IF(AND(H183<>\"\",M183<>\"\"),H183,\"\")","v":""},{"$f":"IF(M183<>\"\", \"Permanent\",\"\")","v":""},null,{"$f":"IF(G183=\"\",\"\",G183)","v":""},null,1,{"$f":"IF(M183=\"\",\"\",M183)","v":""},{"$f":"IF(V183=\"\",\"\",\"Permanent\")","v":""},{"$f":"IF(V183=\"\",\"\",S183)","v":""},{"$f":"IF(V183=\"\",\"\",O183)","v":""},{"$f":"IF(V183=\"\",\"\",P183)","v":""},null,1,{"$f":"IF(V183=\"\",\"\",V183)","v":""},{"$f":"IF(V183=\"\",\"\",E183)","v":""},{"$f":"IF(V183=\"\",\"\",V183)","v":""},{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","B79",{"$f":"IF('MH Underwriting'!C79=\"\",\"\",'MH Underwriting'!C79)","v":"ME Tax Credit Capital"},{"$f":"IF('MH Underwriting'!F79=\"\",\"\",'MH Underwriting'!F79)","v":""},{"$f":"IF(SUM('MH Underwriting'!G79:L79)=0,\"\",SUM('MH Underwriting'!G79:L79))","v":""},{"$f":"IF('MH Underwriting'!P79<>0,'MH Underwriting'!P79,\"\")","v":""},{"$f":"IF('MH Underwriting'!T79<>0,'MH Underwriting'!T79,\"\")","v":""},{"$f":"IF(C184=\"\",\"\",_xlfn.IFNA(VLOOKUP(C184,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C184=\"\",\"\",_xlfn.IFNA(VLOOKUP(C184,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C184=\"\",\"\",_xlfn.IFNA(VLOOKUP(C184,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,2,{"$f":"IF(AND(G184<>\"\",D184<>\"\"),D184,IF(G184<>\"\",\"State Equity\",\"\"))","v":""},{"$f":"IF(M184<>\"\",\"State LIHTC Equity\",\"\")","v":""},"","",{"$f":"IF(M184<>\"\", \"Permanent\",\"\")","v":""},null,{"$f":"IF(G184=\"\",\"\",G184)","v":""},null,2,"",{"$f":"IF(V184=\"\",\"\",\"Permanent\")","v":""},"",{"$f":"IF(V184=\"\",\"\",O184)","v":""},"",null,2,{"$f":"IF(V184=\"\",\"\",V184)","v":""},"",{"$f":"IF(V184=\"\",\"\",V184)","v":""},{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","B80",{"$f":"IF('MH Underwriting'!C80=\"\",\"\",'MH Underwriting'!C80)","v":"Construction Loan"},{"$f":"IF('MH Underwriting'!F80=\"\",\"\",'MH Underwriting'!F80)","v":""},{"$f":"IF(B3=\"9Percent\",IF(SUM('MH Underwriting'!G80:L80)=0,\"\",SUM('MH Underwriting'!G80:L80)),\"\")","v":""},{"$f":"IF('MH Underwriting'!P80<>0,'MH Underwriting'!P80,\"\")","v":""},{"$f":"IF('MH Underwriting'!T80<>0,'MH Underwriting'!T80,\"\")","v":""},{"$f":"IF(C185=\"\",\"\",_xlfn.IFNA(VLOOKUP(C185,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C185=\"\",\"\",_xlfn.IFNA(VLOOKUP(C185,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C185=\"\",\"\",_xlfn.IFNA(VLOOKUP(C185,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,3,null,null,null,null,null,null,null,null,3,"","","","","",null,3,{"$f":"IF(B3=\"9Percent\",Table8[[#This Row],[Field]],\"\")","v":""},{"$f":"IF(B3=\"9Percent\",Table8[[#This Row],[CLC]],\"\")","v":""},""]
["MH Underwriting","T86",{"$f":"'MH Underwriting'!V86","v":"Bal. of CL"},{"$f":"IF('MH Underwriting'!X86=\"\",\"\",'MH Underwriting'!X86)","v":""},{"$f":"IF('MH Underwriting'!W86=\"\",\"\",'MH Underwriting'!W86)","v":""},{"$f":"IF('MH Underwriting'!W86=\"\",\"\",0)","v":""},{"$f":"IF('MH Underwriting'!W86=\"\",\"\",'MH Underwriting'!W86)","v":""},{"$f":"IF(C186=\"\",\"\",_xlfn.IFNA(VLOOKUP(C186,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C186=\"\",\"\",_xlfn.IFNA(VLOOKUP(C186,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C186=\"\",\"\",_xlfn.IFNA(VLOOKUP(C186,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,4,null,null,null,null,null,null,null,null,4,"","","","","",null,4,{"$f":"IF(B3=\"4Percent\",Table8[[#This Row],[Field]],\"\")","v":""},{"$f":"IF(B3=\"4Percent\",Table8[[#This Row],[CLC]],\"\")","v":""},""]
["MH Underwriting","T90",{"$f":"'MH Underwriting'!V90","v":"Actual TE Bonds"},{"$f":"IF('MH Underwriting'!X90=\"\",\"\",'MH Underwriting'!X90)","v":""},{"$f":"IF('MH Underwriting'!W90=\"\",\"\",'MH Underwriting'!W90)","v":""},{"$f":"IF('MH Underwriting'!W90=\"\",\"\",0)","v":""},{"$f":"IF('MH Underwriting'!W90=\"\",\"\",'MH Underwriting'!W90)","v":""},{"$f":"IF(C187=\"\",\"\",_xlfn.IFNA(VLOOKUP(C187,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C187=\"\",\"\",_xlfn.IFNA(VLOOKUP(C187,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C187=\"\",\"\",_xlfn.IFNA(VLOOKUP(C187,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,5,null,null,null,null,null,null,null,null,5,"","","","","",null,5,{"$f":"IF(B3=\"4Percent\",Table8[[#This Row],[Field]],\"\")","v":""},{"$f":"IF(B3=\"4Percent\",Table8[[#This Row],[CLC]],\"\")","v":""},""]
["MH Underwriting","B81",{"$f":"IF('MH Underwriting'!C81=\"\",\"\",'MH Underwriting'!C81)","v":"GP Bridge Loan"},{"$f":"IF('MH Underwriting'!F81=\"\",\"\",'MH Underwriting'!F81)","v":""},{"$f":"IF(SUM('MH Underwriting'!G81:L81)<>0,SUM('MH Underwriting'!G81:L81),\"\")","v":""},{"$f":"IF('MH Underwriting'!P81<>0,'MH Underwriting'!P81,\"\")","v":""},{"$f":"IF('MH Underwriting'!T81<>0,'MH Underwriting'!T81,\"\")","v":""},{"$f":"IF(C188=\"\",\"\",_xlfn.IFNA(VLOOKUP(C188,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C188=\"\",\"\",_xlfn.IFNA(VLOOKUP(C188,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C188=\"\",\"\",_xlfn.IFNA(VLOOKUP(C188,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,6,{"$f":"IF(AND(G188<>\"\",D188<>\"\"),D188,IF(G188<>\"\",IF(E189<>\"\",\"External - Construction\",\"External - Permanent\"),\"\"))","v":""},{"$f":"IF(M188<>\"\",\"Third Party Loan\",\"\")","v":""},"","",{"$f":"IF(M188<>\"\", \"Permanent\",\"\")","v":""},null,{"$f":"IF(AND(G188<>\"\",M188<>\"\"),G188,\"\")","v":""},null,6,"","","","","",null,6,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C83",{"$f":"IF('MH Underwriting'!D83=\"\",\"\",'MH Underwriting'!D83)","v":"0% Deferred Loan     -     FedHOME"},{"$f":"IF('MH Underwriting'!F83=\"\",\"\",'MH Underwriting'!F83)","v":""},{"$f":"IF(SUM('MH Underwriting'!G83:L83)<>0,SUM('MH Underwriting'!G83:L83),\"\")","v":""},{"$f":"IF('MH Underwriting'!P83<>0,'MH Underwriting'!P83,\"\")","v":""},{"$f":"IF('MH Underwriting'!T83<>0,'MH Underwriting'!T83,\"\")","v":""},{"$f":"IF(C189=\"\",\"\",_xlfn.IFNA(VLOOKUP(C189,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"Sources!J32","v":30},{"$f":"IF(C189=\"\",\"\",_xlfn.IFNA(VLOOKUP(C189,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Second"},null,7,{"$f":"IF(AND(G189<>\"\",D189<>\"\"),D189,IF(G189<>\"\",\"TBD - Subsidy\",\"\"))","v":""},{"$f":"IF(M189<>\"\",\"Subsidy Loan\",\"\")","v":""},"","",{"$f":"IF(M189<>\"\", \"Permanent\",\"\")","v":""},null,"",null,7,"",{"$f":"IF(V189=\"\",\"\",\"Permanent\")","v":""},"","","",null,7,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C84",{"$f":"IF('MH Underwriting'!D84=\"\",\"\",'MH Underwriting'!D84)","v":"0% Deferred Loan 2"},{"$f":"IF('MH Underwriting'!F84=\"\",\"\",'MH Underwriting'!F84)","v":""},{"$f":"IF(SUM('MH Underwriting'!G84:L84)<>0,SUM('MH Underwriting'!G84:L84),\"\")","v":""},{"$f":"IF('MH Underwriting'!P84<>0,'MH Underwriting'!P84,\"\")","v":""},{"$f":"IF('MH Underwriting'!T84<>0,'MH Underwriting'!T84,\"\")","v":""},{"$f":"IF(C190=\"\",\"\",_xlfn.IFNA(VLOOKUP(C190,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"Sources!J32","v":30},{"$f":"IF(C190=\"\",\"\",_xlfn.IFNA(VLOOKUP(C190,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Second"},null,8,{"$f":"IF(AND(G190<>\"\",D190<>\"\"),D190,IF(AND(G190<>\"\",D189<>\"\"),\"TBD - Subsidy\",\"\"))","v":""},{"$f":"IF(M190<>\"\",\"Subsidy Loan\",\"\")","v":""},"","",{"$f":"IF(M190<>\"\", \"Permanent\",\"\")","v":""},null,"",null,8,"",{"$f":"IF(V190=\"\",\"\",\"Permanent\")","v":""},"","","",null,8,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C85",{"$f":"IF('MH Underwriting'!D85=\"\",\"\",'MH Underwriting'!D85)","v":"0% Deferred Loan 3"},{"$f":"IF('MH Underwriting'!F85=\"\",\"\",'MH Underwriting'!F85)","v":""},{"$f":"IF(SUM('MH Underwriting'!G85:L85)<>0,SUM('MH Underwriting'!G85:L85),\"\")","v":""},{"$f":"IF('MH Underwriting'!P85<>0,'MH Underwriting'!P85,\"\")","v":""},{"$f":"IF('MH Underwriting'!T85<>0,'MH Underwriting'!T85,\"\")","v":""},{"$f":"IF(C191=\"\",\"\",_xlfn.IFNA(VLOOKUP(C191,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"Sources!J32","v":30},{"$f":"IF(C191=\"\",\"\",_xlfn.IFNA(VLOOKUP(C191,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Second"},null,9,{"$f":"IF(AND(G191<>\"\",D191<>\"\"),D191,IF(AND(G191<>\"\",D190<>\"\",D189<>\"\"),\"TBD - Subsidy\",\"\"))","v":""},{"$f":"IF(M191<>\"\",\"Subsidy Loan\",\"\")","v":""},"","",{"$f":"IF(M191<>\"\", \"Permanent\",\"\")","v":""},null,"",null,9,"",{"$f":"IF(V191=\"\",\"\",\"Permanent\")","v":""},"","","",null,9,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C86",{"$f":"IF('MH Underwriting'!D86=\"\",\"\",'MH Underwriting'!D86)","v":"MH Interest Bearing Loan "},{"$f":"IF('MH Underwriting'!F86=\"\",\"\",'MH Underwriting'!F86)","v":""},{"$f":"IF(SUM('MH Underwriting'!G86:L86)<>0,SUM('MH Underwriting'!G86:L86),\"\")","v":""},{"$f":"IF('MH Underwriting'!P86<>0,'MH Underwriting'!P86,\"\")","v":""},{"$f":"IF('MH Underwriting'!T86<>0,'MH Underwriting'!T86,\"\")","v":""},{"$f":"IF(C192=\"\",\"\",_xlfn.IFNA(VLOOKUP(C192,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0.06},{"$f":"Sources!J39","v":30},{"$f":"IF(C192=\"\",\"\",_xlfn.IFNA(VLOOKUP(C192,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"First"},null,10,{"$f":"IF(G192<>\"\",IF(D192<>\"\",D192,IF($B$3<>\"4Percent\",\"MPP Taxable\",\"MPP Recoveries of Principal\")),\"\")","v":""},{"$f":"IF(M192<>\"\",\"Direct Loan\",\"\")","v":""},"","","",null,"",null,10,"","","","","",null,10,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C88",{"$f":"IF('MH Underwriting'!D87=\"\",\"\",'MH Underwriting'!D87)","v":"MH Interest Bearing Loan #2"},{"$f":"IF('MH Underwriting'!F87=\"\",\"\",'MH Underwriting'!F87)","v":""},{"$f":"IF(SUM('MH Underwriting'!G87:L87)<>0,SUM('MH Underwriting'!G87:L87),\"\")","v":""},{"$f":"IF('MH Underwriting'!P87<>0,'MH Underwriting'!P87,\"\")","v":""},{"$f":"IF('MH Underwriting'!T87<>0,'MH Underwriting'!T87,\"\")","v":""},{"$f":"IF(C193=\"\",\"\",_xlfn.IFNA(VLOOKUP(C193,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0.06},{"$f":"Sources!J39","v":30},{"$f":"IF(C193=\"\",\"\",_xlfn.IFNA(VLOOKUP(C193,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"First"},null,11,{"$f":"IF(AND(G193<>\"\",D193<>\"\"),D193,IF(AND(G193<>\"\",D193=\"\",D192<>\"\"),IF($B$3<>\"4Percent\",\"MPP Taxable\",\"MPP Recoveries of Principal\"),\"\"))","v":""},{"$f":"IF(M193<>\"\",\"Direct Loan\",\"\")","v":""},"","","",null,"",null,11,"","","","","",null,11,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C89",{"$f":"IF('MH Underwriting'!D88=\"\",\"\",'MH Underwriting'!D88)","v":"MH Interest Bearing Loan #3"},{"$f":"IF('MH Underwriting'!F88=\"\",\"\",'MH Underwriting'!F88)","v":""},{"$f":"IF(SUM('MH Underwriting'!G88:L88)<>0,SUM('MH Underwriting'!G88:L88),\"\")","v":""},{"$f":"IF('MH Underwriting'!P88<>0,'MH Underwriting'!P88,\"\")","v":""},{"$f":"IF('MH Underwriting'!T88<>0,'MH Underwriting'!T88,\"\")","v":""},{"$f":"IF(C194=\"\",\"\",_xlfn.IFNA(VLOOKUP(C194,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0.06},{"$f":"Sources!J39","v":30},{"$f":"IF(C194=\"\",\"\",_xlfn.IFNA(VLOOKUP(C194,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"First"},null,12,{"$f":"IF(AND(G194<>\"\",D194<>\"\"),D194,IF(AND(G194<>\"\",D194=\"\",D192<>\"\",D193<>\"\"),IF('Tax Credit Calculations'!D38=\"Yes\",\"State Equity\", IF($B$3<>\"4Percent\",\"MPP Taxable\",\"MPP Recoveries of Principal\")),\"\"))","v":""},{"$f":"IF(M194<>\"\",\"Direct Loan\",\"\")","v":""},"","","",null,"",null,12,"","","","","",null,12,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C91",{"$f":"IF('MH Underwriting'!D90=\"\",\"\",'MH Underwriting'!D90)","v":"AHP Subsidized Advance"},{"$f":"IF('MH Underwriting'!F90=\"\",\"\",'MH Underwriting'!F90)","v":""},{"$f":"IF(SUM('MH Underwriting'!G90:L90)<>0,SUM('MH Underwriting'!G90:L90),\"\")","v":""},{"$f":"IF('MH Underwriting'!P90<>0,'MH Underwriting'!P90,\"\")","v":""},{"$f":"IF('MH Underwriting'!T90<>0,'MH Underwriting'!T90,\"\")","v":""},{"$f":"IF(C195=\"\",\"\",_xlfn.IFNA(VLOOKUP(C195,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":7.0000000000000007E-2},{"$f":"IF(C195=\"\",\"\",_xlfn.IFNA(VLOOKUP(C195,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":30},{"$f":"IF(C195=\"\",\"\",_xlfn.IFNA(VLOOKUP(C195,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"First"},null,13,{"$f":"IF(AND(G195<>\"\",D195<>\"\"),D195,IF(G195<>\"\",\"External - Permanent\",\"\"))","v":""},{"$f":"IF(M195<>\"\",\"Third Party Loan\",\"\")","v":""},"","","",null,"",null,13,"","","","","",null,13,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C92",{"$f":"IF('MH Underwriting'!D92=\"\",\"\",'MH Underwriting'!D92)","v":"City FEDHOME*"},{"$f":"IF('MH Underwriting'!F92=\"\",\"\",'MH Underwriting'!F92)","v":""},{"$f":"IF(SUM('MH Underwriting'!G92:L92)<>0,SUM('MH Underwriting'!G92:L92),\"\")","v":""},{"$f":"IF('MH Underwriting'!P92<>0,'MH Underwriting'!P92,\"\")","v":""},{"$f":"IF('MH Underwriting'!T92<>0,'MH Underwriting'!T92,\"\")","v":""},{"$f":"IF(C196=\"\",\"\",_xlfn.IFNA(VLOOKUP(C196,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"IF(C196=\"\",\"\",_xlfn.IFNA(VLOOKUP(C196,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":30},{"$f":"IF(C196=\"\",\"\",_xlfn.IFNA(VLOOKUP(C196,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Third"},null,14,"",{"$f":"IF(M196<>\"\",\"Third Party Loan\",\"\")","v":""},"","","",null,{"$f":"IF(AND(G196<>\"\",M196<>\"\"),G196,\"\")","v":""},null,14,"","","","","",null,14,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C93",{"$f":"IF('MH Underwriting'!D93=\"\",\"\",'MH Underwriting'!D93)","v":"AHP Capital Advance*"},{"$f":"IF('MH Underwriting'!F93=\"\",\"\",'MH Underwriting'!F93)","v":""},{"$f":"IF(SUM('MH Underwriting'!G93:L93)<>0,SUM('MH Underwriting'!G93:L93),\"\")","v":""},{"$f":"IF('MH Underwriting'!P93<>0,'MH Underwriting'!P93,\"\")","v":""},{"$f":"IF('MH Underwriting'!T93<>0,'MH Underwriting'!T93,\"\")","v":""},{"$f":"IF(C197=\"\",\"\",_xlfn.IFNA(VLOOKUP(C197,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"IF(C197=\"\",\"\",_xlfn.IFNA(VLOOKUP(C197,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":30},{"$f":"IF(C197=\"\",\"\",_xlfn.IFNA(VLOOKUP(C197,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Third"},null,15,"","","","","",null,"",null,15,"","","","","",null,15,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C94",{"$f":"IF('MH Underwriting'!D94=\"\",\"\",'MH Underwriting'!D94)","v":"TIF Loan*"},{"$f":"IF('MH Underwriting'!F94=\"\",\"\",'MH Underwriting'!F94)","v":""},{"$f":"IF(SUM('MH Underwriting'!G94:L94)<>0,SUM('MH Underwriting'!G94:L94),\"\")","v":""},{"$f":"IF('MH Underwriting'!P94<>0,'MH Underwriting'!P94,\"\")","v":""},{"$f":"IF('MH Underwriting'!T94<>0,'MH Underwriting'!T94,\"\")","v":""},{"$f":"IF(C198=\"\",\"\",_xlfn.IFNA(VLOOKUP(C198,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"IF(C198=\"\",\"\",_xlfn.IFNA(VLOOKUP(C198,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":30},{"$f":"IF(C198=\"\",\"\",_xlfn.IFNA(VLOOKUP(C198,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Third"},null,16,"","","","","",null,"",null,16,"","","","","",null,16,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C95",{"$f":"IF('MH Underwriting'!D95=\"\",\"\",'MH Underwriting'!D95)","v":""},{"$f":"IF('MH Underwriting'!F95=\"\",\"\",'MH Underwriting'!F95)","v":""},{"$f":"IF(SUM('MH Underwriting'!G95:L95)<>0,SUM('MH Underwriting'!G95:L95),\"\")","v":""},{"$f":"IF('MH Underwriting'!P95<>0,'MH Underwriting'!P95,\"\")","v":""},{"$f":"IF('MH Underwriting'!T95<>0,'MH Underwriting'!T95,\"\")","v":""},{"$f":"IF(C199=\"\",\"\",_xlfn.IFNA(VLOOKUP(C199,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C199=\"\",\"\",_xlfn.IFNA(VLOOKUP(C199,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":""},{"$f":"IF(C199=\"\",\"\",_xlfn.IFNA(VLOOKUP(C199,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,17,"","","","","",null,"",null,17,"","","","","",null,17,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C96",{"$f":"IF('MH Underwriting'!D96=\"\",\"\",'MH Underwriting'!D96)","v":""},{"$f":"IF('MH Underwriting'!F96=\"\",\"\",'MH Underwriting'!F96)","v":""},{"$f":"IF(SUM('MH Underwriting'!G96:L96)<>0,SUM('MH Underwriting'!G96:L96),\"\")","v":""},{"$f":"IF('MH Underwriting'!P96<>0,'MH Underwriting'!P96,\"\")","v":""},{"$f":"IF('MH Underwriting'!T96<>0,'MH Underwriting'!T96,\"\")","v":""},{"$f":"IF(C200=\"\",\"\",_xlfn.IFNA(VLOOKUP(C200,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":""},{"$f":"IF(C200=\"\",\"\",_xlfn.IFNA(VLOOKUP(C200,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":""},{"$f":"IF(C200=\"\",\"\",_xlfn.IFNA(VLOOKUP(C200,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":""},null,18,"","","","","",null,"",null,18,"","","","",{"$f":"IF(V200=\"\",\"\",P200)","v":""},null,18,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C97",{"$f":"IF('MH Underwriting'!D97=\"\",\"\",'MH Underwriting'!D97)","v":"Grant*"},{"$f":"IF('MH Underwriting'!F97=\"\",\"\",'MH Underwriting'!F97)","v":""},{"$f":"IF(SUM('MH Underwriting'!G97:L97)<>0,SUM('MH Underwriting'!G97:L97),\"\")","v":""},{"$f":"IF('MH Underwriting'!P97<>0,'MH Underwriting'!P97,\"\")","v":""},{"$f":"IF('MH Underwriting'!T97<>0,'MH Underwriting'!T97,\"\")","v":""},{"$f":"IF(C201=\"\",\"\",_xlfn.IFNA(VLOOKUP(C201,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"IF(C201=\"\",\"\",_xlfn.IFNA(VLOOKUP(C201,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":0},{"$f":"IF(C201=\"\",\"\",_xlfn.IFNA(VLOOKUP(C201,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Third"},null,19,"",{"$f":"IF(M201<>\"\",\"Grant\",\"\")","v":""},"","",{"$f":"IF(M201<>\"\", \"Permanent\",\"\")","v":""},null,"",null,19,"","","","","",null,19,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C98",{"$f":"IF('MH Underwriting'!D98=\"\",\"\",'MH Underwriting'!D98)","v":"General Partner (or Affiliate) Loan"},{"$f":"IF('MH Underwriting'!F98=\"\",\"\",'MH Underwriting'!F98)","v":""},{"$f":"IF(SUM('MH Underwriting'!G98:L98)<>0,SUM('MH Underwriting'!G98:L98),\"\")","v":""},{"$f":"IF('MH Underwriting'!P98<>0,'MH Underwriting'!P98,\"\")","v":""},{"$f":"IF('MH Underwriting'!T98<>0,'MH Underwriting'!T98,\"\")","v":""},{"$f":"IF(C202=\"\",\"\",_xlfn.IFNA(VLOOKUP(C202,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"IF(C202=\"\",\"\",_xlfn.IFNA(VLOOKUP(C202,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":30},{"$f":"IF(C202=\"\",\"\",_xlfn.IFNA(VLOOKUP(C202,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Unsecured"},null,20,"","","","","",null,"",null,20,"","","",{"$f":"IF(V202=\"\",\"\",O202)","v":""},"",null,20,"","","",{"$f":"Table8[[#This Row],[Total]]","v":""}]
["MH Underwriting","C99",{"$f":"IF('MH Underwriting'!D99=\"\",\"\",'MH Underwriting'!D99)","v":"Deferred Developer Fee"},{"$f":"IF('MH Underwriting'!F99=\"\",\"\",'MH Underwriting'!F99)","v":""},{"$f":"IF(SUM('MH Underwriting'!G99:L99)<>0,SUM('MH Underwriting'!G99:L99),\"\")","v":""},{"$f":"IF('MH Underwriting'!P99<>0,'MH Underwriting'!P99,\"\")","v":""},{"$f":"IF('MH Underwriting'!T99<>0,'MH Underwriting'!T99,\"\")","v":""},{"$f":"IF(C203=\"\",\"\",_xlfn.IFNA(VLOOKUP(C203,'MH Underwriting'!$E$126:$L$141,6,FALSE),\"\"))","v":0},{"$f":"IF(C203=\"\",\"\",_xlfn.IFNA(VLOOKUP(C203,Sources!$B$43:$J$55,9,FALSE),\"\"))","v":0},{"$f":"IF(C203=\"\",\"\",_xlfn.IFNA(VLOOKUP(C203,'MH Underwriting'!$E$126:$L$141,8,FALSE),\"\"))","v":"Unsecured"},null,21,"","","","","",null,"",null,21,"","","",{"$f":"IF(V203=\"\",\"\",O203)","v":""},"",null,21,"","",{"$f":"IF(V203=\"\",\"\",\"Deferred Developer Fee\")","v":""},{"$f":"Table8[[#This Row],[Total]]","v":""}]
["Total",null,null,null,{"$f":"SUBTOTAL(109,Table8[CLC])","v":0},{"$f":"SUBTOTAL(109,Table8[PLC])","v":0},{"$f":"SUBTOTAL(109,Table8[Total])","v":0},null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUBTOTAL(109,Table32[Amount])","v":0},null,"Total",null,null,{"$f":"SUBTOTAL(109,Table33[Amount])","v":0},null,null,null,"Totals",null,{"$f":"IF(SUM(AD183:AD203)<>0,SUM(AD183:AD203),\"\")","v":""},null,{"$f":"IF(SUM(AF183:AF203)<>0,SUM(AF183:AF203),\"\")","v":""}]
[]
[null,"TBD - Subsidy Bucket:",{"$f":"SUMIF(D189:D191,\"\",G189:G191)","v":0}]
[null,"TBD - Interest Bearing (Taxable/Exempt) Bucket",{"$f":"SUM(SUMIF(D192:D193,\"\",G192:G193),IF(AND(D194=\"\",'Tax Credit Calculations'!D38<>\"Yes\"),Mapping!G194,0))","v":0}]
[null,"TBD - External Bucket:",{"$f":"SUM(SUMIF(D188:D188,\"\",G188:G188),SUMIF(D195:D203,\"\",G195:G203))","v":0}]
[null,"TBD - Construction 4% Bucket:",{"$f":"SUMIF(D186:D187,\"\",G186:G187)","v":0}]
[null,"Not Applicable"]
[]
["Section 6","Additional Project Cost Information",null,null,null,null,"ProLink Mapping","DEV Budget UDF",null,null,null,"TC Current Stage UDF"]
["Sheet","Cost Type","Concat Cost Names","Total",null,null,"DEV UDF Name","DEV UDF Amount",null,null,null,"TC UDF Name","TC UDF Amount"]
["Additional Prj Cost Information","Other Soft Costs",{"$f":"IF('Additional Prj Cost Information'!E16<>0,CONCATENATE(IF('Additional Prj Cost Information'!C6<>\"\",'Additional Prj Cost Information'!C6&\", \",\"\"),IF('Additional Prj Cost Information'!C7<>\"\",'Additional Prj Cost Information'!C7&\", \",\"\"),IF('Additional Prj Cost Information'!C8<>\"\",'Additional Prj Cost Information'!C8&\", \",\"\"),IF('Additional Prj Cost Information'!C9<>\"\",'Additional Prj Cost Information'!C9&\", \",\"\"), ,IF('Additional Prj Cost Information'!C10<>\"\",'Additional Prj Cost Information'!C10&\", \",\"\"),IF('Additional Prj Cost Information'!C11<>\"\",'Additional Prj Cost Information'!C11&\", \",\"\"),,IF('Additional Prj Cost Information'!C12<>\"\",'Additional Prj Cost Information'!C12&\", \",\"\"),IF('Additional Prj Cost Information'!C13<>\"\",'Additional Prj Cost Information'!C13&\", \",\"\"),IF('Additional Prj Cost Information'!C14<>\"\",'Additional Prj Cost Information'!C14&\", \",\"\"),IF('Additional Prj Cost Information'!C15<>\"\",'Additional Prj Cost Information'!C15&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Prj Cost Information'!E16","v":0},null,null,{"$f":"IF(Table10[[#This Row],[Concat Cost Names]]=\"None\", \"None\", LEFT(Table10[[#This Row],[Concat Cost Names]],LEN(TRIM(Table10[[#This Row],[Concat Cost Names]]))-1))","v":"None"},{"$f":"D214","v":0},null,null,null,{"$f":"G214","v":"None"},{"$f":"H214","v":0}]
["Additional Prj Cost Information","Other Financing Fees",{"$f":"IF('Additional Prj Cost Information'!E30<>0,CONCATENATE(IF('Additional Prj Cost Information'!C20<>\"\",'Additional Prj Cost Information'!C20&\", \",\"\"),IF('Additional Prj Cost Information'!C21<>\"\",'Additional Prj Cost Information'!C21&\", \",\"\"),IF('Additional Prj Cost Information'!C22<>\"\",'Additional Prj Cost Information'!C22&\", \",\"\"),IF('Additional Prj Cost Information'!C23<>\"\",'Additional Prj Cost Information'!C23&\", \",\"\"), ,IF('Additional Prj Cost Information'!C24<>\"\",'Additional Prj Cost Information'!C24&\", \",\"\"),IF('Additional Prj Cost Information'!C25<>\"\",'Additional Prj Cost Information'!C25&\", \",\"\"),,IF('Additional Prj Cost Information'!C26<>\"\",'Additional Prj Cost Information'!C26&\", \",\"\"),IF('Additional Prj Cost Information'!C27<>\"\",'Additional Prj Cost Information'!C27&\", \",\"\"),IF('Additional Prj Cost Information'!C28<>\"\",'Additional Prj Cost Information'!C28&\", \",\"\"),IF('Additional Prj Cost Information'!C29<>\"\",'Additional Prj Cost Information'!C29&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Prj Cost Information'!E30","v":0},null,null,{"$f":"IF(Table10[[#This Row],[Concat Cost Names]]=\"None\", \"None\", LEFT(Table10[[#This Row],[Concat Cost Names]],LEN(TRIM(Table10[[#This Row],[Concat Cost Names]]))-1))","v":"None"},0,null,null,null,"None",0]
["Additional Prj Cost Information","Miscellaneous Costs",{"$f":"IF('Additional Prj Cost Information'!E44<>0,CONCATENATE(IF('Additional Prj Cost Information'!C34<>\"\",'Additional Prj Cost Information'!C34&\", \",\"\"),IF('Additional Prj Cost Information'!C35<>\"\",'Additional Prj Cost Information'!C35&\", \",\"\"),IF('Additional Prj Cost Information'!C36<>\"\",'Additional Prj Cost Information'!C36&\", \",\"\"),IF('Additional Prj Cost Information'!C37<>\"\",'Additional Prj Cost Information'!C37&\", \",\"\"), ,IF('Additional Prj Cost Information'!C38<>\"\",'Additional Prj Cost Information'!C38&\", \",\"\"),IF('Additional Prj Cost Information'!C39<>\"\",'Additional Prj Cost Information'!C39&\", \",\"\"),,IF('Additional Prj Cost Information'!C40<>\"\",'Additional Prj Cost Information'!C40&\", \",\"\"),IF('Additional Prj Cost Information'!C41<>\"\",'Additional Prj Cost Information'!C41&\", \",\"\"),IF('Additional Prj Cost Information'!C42<>\"\",'Additional Prj Cost Information'!C42&\", \",\"\"),IF('Additional Prj Cost Information'!C43<>\"\",'Additional Prj Cost Information'!C43&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Prj Cost Information'!E44","v":0},null,null,{"$f":"IF(Table10[[#This Row],[Concat Cost Names]]=\"None\", \"None\", LEFT(Table10[[#This Row],[Concat Cost Names]],LEN(TRIM(Table10[[#This Row],[Concat Cost Names]]))-1))","v":"None"},0,null,null,null,"None",0]
["Additional Prj Cost Information","Acquisition",{"$f":"IF('Additional Prj Cost Information'!E58<>0,CONCATENATE(IF('Additional Prj Cost Information'!C48<>\"\",'Additional Prj Cost Information'!C48&\", \",\"\"),IF('Additional Prj Cost Information'!C49<>\"\",'Additional Prj Cost Information'!C49&\", \",\"\"),IF('Additional Prj Cost Information'!C50<>\"\",'Additional Prj Cost Information'!C50&\", \",\"\"),IF('Additional Prj Cost Information'!C51<>\"\",'Additional Prj Cost Information'!C51&\", \",\"\"), ,IF('Additional Prj Cost Information'!C52<>\"\",'Additional Prj Cost Information'!C52&\", \",\"\"),IF('Additional Prj Cost Information'!C53<>\"\",'Additional Prj Cost Information'!C53&\", \",\"\"),,IF('Additional Prj Cost Information'!C54<>\"\",'Additional Prj Cost Information'!C54&\", \",\"\"),IF('Additional Prj Cost Information'!C55<>\"\",'Additional Prj Cost Information'!C55&\", \",\"\"),IF('Additional Prj Cost Information'!C56<>\"\",'Additional Prj Cost Information'!C56&\", \",\"\"),IF('Additional Prj Cost Information'!C57<>\"\",'Additional Prj Cost Information'!C57&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Prj Cost Information'!E58","v":0},null,null,{"$f":"IF(Table10[[#This Row],[Concat Cost Names]]=\"None\", \"None\", LEFT(Table10[[#This Row],[Concat Cost Names]],LEN(TRIM(Table10[[#This Row],[Concat Cost Names]]))-1))","v":"None"},0,null,null,null,"None",0]
["Additional Prj Cost Information","Reserves",{"$f":"IF('Additional Prj Cost Information'!E71<>0,CONCATENATE(IF('Additional Prj Cost Information'!C61<>\"\",'Additional Prj Cost Information'!C61&\", \",\"\"),IF('Additional Prj Cost Information'!C62<>\"\",'Additional Prj Cost Information'!C62&\", \",\"\"),IF('Additional Prj Cost Information'!C63<>\"\",'Additional Prj Cost Information'!C63&\", \",\"\"),IF('Additional Prj Cost Information'!C64<>\"\",'Additional Prj Cost Information'!C64&\", \",\"\"), ,IF('Additional Prj Cost Information'!C65<>\"\",'Additional Prj Cost Information'!C65&\", \",\"\"),IF('Additional Prj Cost Information'!C66<>\"\",'Additional Prj Cost Information'!C66&\", \",\"\"),,IF('Additional Prj Cost Information'!C67<>\"\",'Additional Prj Cost Information'!C67&\", \",\"\"),IF('Additional Prj Cost Information'!C68<>\"\",'Additional Prj Cost Information'!C68&\", \",\"\"),IF('Additional Prj Cost Information'!C69<>\"\",'Additional Prj Cost Information'!C69&\", \",\"\"),IF('Additional Prj Cost Information'!C70<>\"\",'Additional Prj Cost Information'!C70&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Prj Cost Information'!E71","v":0},null,null,{"$f":"IF(Table10[[#This Row],[Concat Cost Names]]=\"None\", \"None\", LEFT(Table10[[#This Row],[Concat Cost Names]],LEN(TRIM(Table10[[#This Row],[Concat Cost Names]]))-1))","v":"None"},0,null,null,null,"None",0]
["Additional Prj Cost Information","Non-HTC Eligible",{"$f":"IF('Additional Prj Cost Information'!E85<>0,CONCATENATE(IF('Additional Prj Cost Information'!C75<>\"\",'Additional Prj Cost Information'!C75&\", \",\"\"),IF('Additional Prj Cost Information'!C76<>\"\",'Additional Prj Cost Information'!C76&\", \",\"\"),IF('Additional Prj Cost Information'!C77<>\"\",'Additional Prj Cost Information'!C77&\", \",\"\"),IF('Additional Prj Cost Information'!C78<>\"\",'Additional Prj Cost Information'!C78&\", \",\"\"), ,IF('Additional Prj Cost Information'!C79<>\"\",'Additional Prj Cost Information'!C79&\", \",\"\"),IF('Additional Prj Cost Information'!C80<>\"\",'Additional Prj Cost Information'!C80&\", \",\"\"),,IF('Additional Prj Cost Information'!C81<>\"\",'Additional Prj Cost Information'!C81&\", \",\"\"),IF('Additional Prj Cost Information'!C82<>\"\",'Additional Prj Cost Information'!C82&\", \",\"\"),IF('Additional Prj Cost Information'!C83<>\"\",'Additional Prj Cost Information'!C83&\", \",\"\"),IF('Additional Prj Cost Information'!C84<>\"\",'Additional Prj Cost Information'!C84&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Prj Cost Information'!E85","v":0},null,null,{"$f":"IF(Table10[[#This Row],[Concat Cost Names]]=\"None\", \"None\", LEFT(Table10[[#This Row],[Concat Cost Names]],LEN(TRIM(Table10[[#This Row],[Concat Cost Names]]))-1))","v":"None"},0,null,null,null,"None",0]
[]
[]
["Section 7","TDC per Unit",null,null,null,null,"ProLink Mapping","DEV Budget UDF"]
["Sheet","Field","Value",null,null,null,"Mapped to Object","Mapped to Field","Value"]
["TDC per Unit","TDC/Unit",{"$f":"'TDC per Unit'!F43","v":0},null,null,null,"DEV Budget Initial UDF","TDC per Unit",{"$f":"IF(C224=\"\",\"\",C224)","v":0}]
["TDC per Unit","TDC/BR",{"$f":"'TDC per Unit'!F44","v":0},null,null,null,"DEV Budget Initial UDF","TDC per Bedroom",{"$f":"IF(C225=\"\",\"\",C225)","v":0}]
["TDC per Unit","TDC Index",{"$f":"'TDC per Unit'!F46","v":0},null,null,null,"DEV Budget Initial UDF","TDC Index",{"$f":"IF(C226=\"\",\"\",C226)","v":0}]
["TDC per Unit","Project Cap",{"$f":"'TDC per Unit'!K46","v":370000},null,null,null,"DEV Budget Initial UDF","TDC Project Cap",{"$f":"IF(C227=\"\",\"\",C227)","v":370000}]
[]
[]
["Section 8","Project Income",null,null,null,null,"ProLink Mapping","DEV Unit Mix",null,null,null,"TC Unit Mix"]
["Sheet","Number of Bedrooms","AMI","Number of Units","Collectible Rent",null,"Unit Type","Unit Mix Ami Percent","Num Units","Base Rent",null,"TC Unit Mix Type","Income Target","TC Num Units","Monthly Rent Per Unit"]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E31=\"\",\"\",'Project Income & UA'!E31)","v":""},{"$f":"IF('Project Income & UA'!F31=\"\",\"\",'Project Income & UA'!F31)","v":""},{"$f":"IF('Project Income & UA'!G31=\"\",\"\",'Project Income & UA'!G31)","v":""},{"$f":"IF('Project Income & UA'!J31=0,\"\",'Project Income & UA'!J31)","v":""},null,{"$f":"IF(B232=0,\"Efficiency\",IF(B232=1,\"1BR, 1BA\",IF(B232=2,\"2BR, 1BA\",IF(B232=3,\"3BR, 1BA\",IF(B232=4,\"4BR, 1BA\",IF(B232=5,\"5BR, 1BA\",IF(B232=6,\"6BR or More\",\"\")))))))","v":""},{"$f":"IF(C232=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C232)))","v":""},{"$f":"IF(D232=\"\",\"\",D232)","v":""},{"$f":"IF(E232=\"\",\"\",E232)","v":""},null,{"$f":"IF(B232=0,\"Efficiency\",IF(B232=1,\"1 Bedroom\",IF(B232=2,\"2 Bedroom\",IF(B232=3,\"3 Bedroom\",IF(B232=4,\"4 Bedroom\",IF(B232=5,\"5 Bedroom\",IF(B232=6,\"6 Bedroom\",\"\")))))))","v":""},{"$f":"IF(C232=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C232)))","v":""},{"$f":"IF(D232=\"\",\"\",D232)","v":""},{"$f":"IF(E232=\"\",\"\",E232)","v":""}]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E32=\"\",\"\",'Project Income & UA'!E32)","v":""},{"$f":"IF('Project Income & UA'!F32=\"\",\"\",'Project Income & UA'!F32)","v":""},{"$f":"IF('Project Income & UA'!G32=\"\",\"\",'Project Income & UA'!G32)","v":""},{"$f":"IF('Project Income & UA'!J32=0,\"\",'Project Income & UA'!J32)","v":""},null,{"$f":"IF(B233=0,\"Efficiency\",IF(B233=1,\"1BR, 1BA\",IF(B233=2,\"2BR, 1BA\",IF(B233=3,\"3BR, 1BA\",IF(B233=4,\"4BR, 1BA\",IF(B233=5,\"5BR, 1BA\",IF(B233=6,\"6BR or More\",\"\")))))))","v":""},{"$f":"IF(C233=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C233)))","v":""},{"$f":"IF(D233=\"\",\"\",D233)","v":""},{"$f":"IF(E233=\"\",\"\",E233)","v":""},null,"",{"$f":"IF(C233=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C233)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E33=\"\",\"\",'Project Income & UA'!E33)","v":""},{"$f":"IF('Project Income & UA'!F33=\"\",\"\",'Project Income & UA'!F33)","v":""},{"$f":"IF('Project Income & UA'!G33=\"\",\"\",'Project Income & UA'!G33)","v":""},{"$f":"IF('Project Income & UA'!J33=0,\"\",'Project Income & UA'!J33)","v":""},null,"",{"$f":"IF(C234=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C234)))","v":""},"","",null,"",{"$f":"IF(C234=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C234)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E34=\"\",\"\",'Project Income & UA'!E34)","v":""},{"$f":"IF('Project Income & UA'!F34=\"\",\"\",'Project Income & UA'!F34)","v":""},{"$f":"IF('Project Income & UA'!G34=\"\",\"\",'Project Income & UA'!G34)","v":""},{"$f":"IF('Project Income & UA'!J34=0,\"\",'Project Income & UA'!J34)","v":""},null,"",{"$f":"IF(C235=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C235)))","v":""},"","",null,"",{"$f":"IF(C235=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C235)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E35=\"\",\"\",'Project Income & UA'!E35)","v":""},{"$f":"IF('Project Income & UA'!F35=\"\",\"\",'Project Income & UA'!F35)","v":""},{"$f":"IF('Project Income & UA'!G35=\"\",\"\",'Project Income & UA'!G35)","v":""},{"$f":"IF('Project Income & UA'!J35=0,\"\",'Project Income & UA'!J35)","v":""},null,"",{"$f":"IF(C236=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C236)))","v":""},"","",null,"",{"$f":"IF(C236=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C236)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E36=\"\",\"\",'Project Income & UA'!E36)","v":""},{"$f":"IF('Project Income & UA'!F36=\"\",\"\",'Project Income & UA'!F36)","v":""},{"$f":"IF('Project Income & UA'!G36=\"\",\"\",'Project Income & UA'!G36)","v":""},{"$f":"IF('Project Income & UA'!J36=0,\"\",'Project Income & UA'!J36)","v":""},null,"",{"$f":"IF(C237=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C237)))","v":""},"","",null,"",{"$f":"IF(C237=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C237)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E37=\"\",\"\",'Project Income & UA'!E37)","v":""},{"$f":"IF('Project Income & UA'!F37=\"\",\"\",'Project Income & UA'!F37)","v":""},{"$f":"IF('Project Income & UA'!G37=\"\",\"\",'Project Income & UA'!G37)","v":""},{"$f":"IF('Project Income & UA'!J37=0,\"\",'Project Income & UA'!J37)","v":""},null,"",{"$f":"IF(C238=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C238)))","v":""},"","",null,"",{"$f":"IF(C238=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C238)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E38=\"\",\"\",'Project Income & UA'!E38)","v":""},{"$f":"IF('Project Income & UA'!F38=\"\",\"\",'Project Income & UA'!F38)","v":""},{"$f":"IF('Project Income & UA'!G38=\"\",\"\",'Project Income & UA'!G38)","v":""},{"$f":"IF('Project Income & UA'!J38=0,\"\",'Project Income & UA'!J38)","v":""},null,"",{"$f":"IF(C239=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C239)))","v":""},"","",null,"",{"$f":"IF(C239=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C239)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E39=\"\",\"\",'Project Income & UA'!E39)","v":""},{"$f":"IF('Project Income & UA'!F39=\"\",\"\",'Project Income & UA'!F39)","v":""},{"$f":"IF('Project Income & UA'!G39=\"\",\"\",'Project Income & UA'!G39)","v":""},{"$f":"IF('Project Income & UA'!J39=0,\"\",'Project Income & UA'!J39)","v":""},null,"",{"$f":"IF(C240=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C240)))","v":""},"","",null,{"$f":"IF(B240=0,\"Efficiency\",IF(B240=1,\"1 Bedroom\",IF(B240=2,\"2 Bedroom\",IF(B240=3,\"3 Bedroom\",IF(B240=4,\"4 Bedroom\",IF(B240=5,\"5 Bedroom\",IF(B240=6,\"6 Bedroom\",\"\")))))))","v":""},{"$f":"IF(C240=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C240)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E40=\"\",\"\",'Project Income & UA'!E40)","v":""},{"$f":"IF('Project Income & UA'!F40=\"\",\"\",'Project Income & UA'!F40)","v":""},{"$f":"IF('Project Income & UA'!G40=\"\",\"\",'Project Income & UA'!G40)","v":""},{"$f":"IF('Project Income & UA'!J40=0,\"\",'Project Income & UA'!J40)","v":""},null,"",{"$f":"IF(C241=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C241)))","v":""},"","",null,"",{"$f":"IF(C241=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C241)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E41=\"\",\"\",'Project Income & UA'!E41)","v":""},{"$f":"IF('Project Income & UA'!F41=\"\",\"\",'Project Income & UA'!F41)","v":""},{"$f":"IF('Project Income & UA'!G41=\"\",\"\",'Project Income & UA'!G41)","v":""},{"$f":"IF('Project Income & UA'!J41=0,\"\",'Project Income & UA'!J41)","v":""},null,"",{"$f":"IF(C242=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C242)))","v":""},"","",null,"",{"$f":"IF(C242=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C242)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E42=\"\",\"\",'Project Income & UA'!E42)","v":""},{"$f":"IF('Project Income & UA'!F42=\"\",\"\",'Project Income & UA'!F42)","v":""},{"$f":"IF('Project Income & UA'!G42=\"\",\"\",'Project Income & UA'!G42)","v":""},{"$f":"IF('Project Income & UA'!J42=0,\"\",'Project Income & UA'!J42)","v":""},null,"",{"$f":"IF(C243=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C243)))","v":""},"","",null,"",{"$f":"IF(C243=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C243)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E43=\"\",\"\",'Project Income & UA'!E43)","v":""},{"$f":"IF('Project Income & UA'!F43=\"\",\"\",'Project Income & UA'!F43)","v":""},{"$f":"IF('Project Income & UA'!G43=\"\",\"\",'Project Income & UA'!G43)","v":""},{"$f":"IF('Project Income & UA'!J43=0,\"\",'Project Income & UA'!J43)","v":""},null,"",{"$f":"IF(C244=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C244)))","v":""},"","",null,"",{"$f":"IF(C244=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C244)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E44=\"\",\"\",'Project Income & UA'!E44)","v":""},{"$f":"IF('Project Income & UA'!F44=\"\",\"\",'Project Income & UA'!F44)","v":""},{"$f":"IF('Project Income & UA'!G44=\"\",\"\",'Project Income & UA'!G44)","v":""},{"$f":"IF('Project Income & UA'!J44=0,\"\",'Project Income & UA'!J44)","v":""},null,"",{"$f":"IF(C245=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C245)))","v":""},"","",null,"",{"$f":"IF(C245=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C245)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E45=\"\",\"\",'Project Income & UA'!E45)","v":""},{"$f":"IF('Project Income & UA'!F45=\"\",\"\",'Project Income & UA'!F45)","v":""},{"$f":"IF('Project Income & UA'!G45=\"\",\"\",'Project Income & UA'!G45)","v":""},{"$f":"IF('Project Income & UA'!J45=0,\"\",'Project Income & UA'!J45)","v":""},null,{"$f":"IF(B246=0,\"Efficiency\",IF(B246=1,\"1BR, 1BA\",IF(B246=2,\"2BR, 1BA\",IF(B246=3,\"3BR, 1BA\",IF(B246=4,\"4BR, 1BA\",IF(B246=5,\"5BR, 1BA\",IF(B246=6,\"6BR or More\",\"\")))))))","v":""},{"$f":"IF(C246=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C246)))","v":""},"","",null,"",{"$f":"IF(C246=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C246)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E46=\"\",\"\",'Project Income & UA'!E46)","v":""},{"$f":"IF('Project Income & UA'!F46=\"\",\"\",'Project Income & UA'!F46)","v":""},{"$f":"IF('Project Income & UA'!G46=\"\",\"\",'Project Income & UA'!G46)","v":""},{"$f":"IF('Project Income & UA'!J46=0,\"\",'Project Income & UA'!J46)","v":""},null,"",{"$f":"IF(C247=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C247)))","v":""},"","",null,"",{"$f":"IF(C247=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C247)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E47=\"\",\"\",'Project Income & UA'!E47)","v":""},{"$f":"IF('Project Income & UA'!F47=\"\",\"\",'Project Income & UA'!F47)","v":""},{"$f":"IF('Project Income & UA'!G47=\"\",\"\",'Project Income & UA'!G47)","v":""},{"$f":"IF('Project Income & UA'!J47=0,\"\",'Project Income & UA'!J47)","v":""},null,"",{"$f":"IF(C248=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C248)))","v":""},"","",null,"",{"$f":"IF(C248=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C248)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E48=\"\",\"\",'Project Income & UA'!E48)","v":""},{"$f":"IF('Project Income & UA'!F48=\"\",\"\",'Project Income & UA'!F48)","v":""},{"$f":"IF('Project Income & UA'!G48=\"\",\"\",'Project Income & UA'!G48)","v":""},{"$f":"IF('Project Income & UA'!J48=0,\"\",'Project Income & UA'!J48)","v":""},null,"",{"$f":"IF(C249=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C249)))","v":""},"","",null,"",{"$f":"IF(C249=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C249)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E49=\"\",\"\",'Project Income & UA'!E49)","v":""},{"$f":"IF('Project Income & UA'!F49=\"\",\"\",'Project Income & UA'!F49)","v":""},{"$f":"IF('Project Income & UA'!G49=\"\",\"\",'Project Income & UA'!G49)","v":""},{"$f":"IF('Project Income & UA'!J49=0,\"\",'Project Income & UA'!J49)","v":""},null,"",{"$f":"IF(C250=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C250)))","v":""},"","",null,"",{"$f":"IF(C250=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C250)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E50=\"\",\"\",'Project Income & UA'!E50)","v":""},{"$f":"IF('Project Income & UA'!F50=\"\",\"\",'Project Income & UA'!F50)","v":""},{"$f":"IF('Project Income & UA'!G50=\"\",\"\",'Project Income & UA'!G50)","v":""},{"$f":"IF('Project Income & UA'!J50=0,\"\",'Project Income & UA'!J50)","v":""},null,"",{"$f":"IF(C251=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C251)))","v":""},"","",null,"",{"$f":"IF(C251=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C251)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E51=\"\",\"\",'Project Income & UA'!E51)","v":""},{"$f":"IF('Project Income & UA'!F51=\"\",\"\",'Project Income & UA'!F51)","v":""},{"$f":"IF('Project Income & UA'!G51=\"\",\"\",'Project Income & UA'!G51)","v":""},{"$f":"IF('Project Income & UA'!J51=0,\"\",'Project Income & UA'!J51)","v":""},null,"",{"$f":"IF(C252=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C252)))","v":""},"","",null,"",{"$f":"IF(C252=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C252)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E52=\"\",\"\",'Project Income & UA'!E52)","v":""},{"$f":"IF('Project Income & UA'!F52=\"\",\"\",'Project Income & UA'!F52)","v":""},{"$f":"IF('Project Income & UA'!G52=\"\",\"\",'Project Income & UA'!G52)","v":""},{"$f":"IF('Project Income & UA'!J52=0,\"\",'Project Income & UA'!J52)","v":""},null,"",{"$f":"IF(C253=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C253)))","v":""},"","",null,"",{"$f":"IF(C253=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C253)))","v":""},"",""]
["Project Income & UA",{"$f":"IF('Project Income & UA'!E53=\"\",\"\",'Project Income & UA'!E53)","v":""},{"$f":"IF('Project Income & UA'!F53=\"\",\"\",'Project Income & UA'!F53)","v":""},{"$f":"IF('Project Income & UA'!G53=\"\",\"\",'Project Income & UA'!G53)","v":""},{"$f":"IF('Project Income & UA'!J53=0,\"\",'Project Income & UA'!J53)","v":""},null,"",{"$f":"IF(C254=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"\",C254)))","v":""},"","",null,"",{"$f":"IF(C254=\"\",\"\",IF(LEN(Table11[[#This Row],[AMI]])>3,LEFT(Table11[[#This Row],[AMI]],3),IF(Table11[[#This Row],[AMI]]=\"Mkt\",\"Market\",C254)))","v":""},"",""]
[null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Table13[Num Units])","v":0},null,null,null,null,{"$f":"SUM(Table14[TC Num Units])","v":0}]
[]
[]
["Section 9","Operating Income and Expenses","(Based on MH Underwriting Tab)",null,null,null,"ProLink Mapping","DEV Deal UDF",null,null,null,"TC Current Stage - Feasibility"]
["Sheet","Field","Annual Value","Per Unit Value",null,null,"Annual","Annual Per Unit",null,null,null,"Mapped to Field","Mapping","Comment"]
["MH Underwriting","Effective Gross Income",{"$f":"IF('MH Underwriting'!M189=0,\"\",'MH Underwriting'!M189)","v":""},{"$f":"IF('MH Underwriting'!M189=0,\"\",'MH Underwriting'!M189/'MH Underwriting'!G5)","v":""},null,null,{"$f":"IF(C260=\"\",\"\",C260)","v":""},{"$f":"IF(D260=\"\",\"\",D260)","v":""},null,null,null,"Annual EGI Low Income Units",{"$f":"IF(G260=\"\",\"\",G260)","v":""}]
["MH Underwriting","Administrative Expenses:"]
["MH Underwriting","Management Fees",{"$f":"IF('MH Underwriting'!U154=0,\"\",'MH Underwriting'!U154)","v":""},{"$f":"IF('MH Underwriting'!V154=0,\"\",'MH Underwriting'!V154)","v":""},null,null,null,null,null,null,null,"Admin Mgt Fee",{"$f":"IF(C262=\"\",\"\",C262)","v":""}]
["MH Underwriting","Management Charges (Addendum A)",{"$f":"IF('MH Underwriting'!U155=0,\"\",'MH Underwriting'!U155)","v":""},{"$f":"IF('MH Underwriting'!V155=0,\"\",'MH Underwriting'!V155)","v":""},null,null,null,null,null,null,null,"Admin Mgt Salaries",""]
["MH Underwriting","Marketing Expenses",{"$f":"IF('MH Underwriting'!U156=0,\"\",'MH Underwriting'!U156)","v":""},{"$f":"IF('MH Underwriting'!V156=0,\"\",'MH Underwriting'!V156)","v":""},null,null,null,null,null,null,null,"Admin Adv Mrktg",""]
["MH Underwriting","Legal Expenses",{"$f":"IF('MH Underwriting'!U157=0,\"\",'MH Underwriting'!U157)","v":""},{"$f":"IF('MH Underwriting'!V157=0,\"\",'MH Underwriting'!V157)","v":""},null,null,null,null,null,null,null,"Admin Legal",""]
["MH Underwriting","Auditing Expenses",{"$f":"IF('MH Underwriting'!U158=0,\"\",'MH Underwriting'!U158)","v":""},{"$f":"IF('MH Underwriting'!V158=0,\"\",'MH Underwriting'!V158)","v":""},null,null,null,null,null,null,null,"Admin Auditing",""]
["MH Underwriting","Other Administrative Expenses",{"$f":"IF('MH Underwriting'!U159=0,\"\",'MH Underwriting'!U159)","v":""},{"$f":"IF('MH Underwriting'!V159=0,\"\",'MH Underwriting'!V159)","v":""},null,null,null,null,null,null,null,"Admin Misc",""]
["MH Underwriting","Total Administrative Expenses:",{"$f":"IF('MH Underwriting'!U160=0,\"\",'MH Underwriting'!U160)","v":""},{"$f":"IF('MH Underwriting'!V160=0,\"\",'MH Underwriting'!V160)","v":""}]
["MH Underwriting","Operating Expenses:"]
["MH Underwriting","Janitorial Payroll",{"$f":"IF('MH Underwriting'!U162=0,\"\",'MH Underwriting'!U162)","v":""},{"$f":"IF('MH Underwriting'!V162=0,\"\",'MH Underwriting'!V162)","v":""},null,null,null,null,null,null,null,"Oper Janitor Cleaning Payroll",{"$f":"IF(C270=\"\",\"\",C270)","v":""}]
["MH Underwriting","Janitorial Supplies and Equipment",{"$f":"IF('MH Underwriting'!U163=0,\"\",'MH Underwriting'!U163)","v":""},{"$f":"IF('MH Underwriting'!V163=0,\"\",'MH Underwriting'!V163)","v":""},null,null,null,null,null,null,null,"Oper Janitor Cleaning Supplies",""]
["MH Underwriting","Janitorial Contractual Services",{"$f":"IF('MH Underwriting'!U164=0,\"\",'MH Underwriting'!U164)","v":""},{"$f":"IF('MH Underwriting'!V164=0,\"\",'MH Underwriting'!V164)","v":""},null,null,null,null,null,null,null,"Oper Janitor Cleaning Contract",""]
["MH Underwriting","Fuel and Gas",{"$f":"IF('MH Underwriting'!U165=0,\"\",'MH Underwriting'!U165)","v":""},{"$f":"IF('MH Underwriting'!V165=0,\"\",'MH Underwriting'!V165)","v":""},null,null,null,null,null,null,null,"Utilities Fuel Oil",""]
["MH Underwriting","Electricity",{"$f":"IF('MH Underwriting'!U166=0,\"\",'MH Underwriting'!U166)","v":""},{"$f":"IF('MH Underwriting'!V166=0,\"\",'MH Underwriting'!V166)","v":""},null,null,null,null,null,null,null,"Utilities Electricity",""]
["MH Underwriting","Water and Sewer",{"$f":"IF('MH Underwriting'!U167=0,\"\",'MH Underwriting'!U167)","v":""},{"$f":"IF('MH Underwriting'!V167=0,\"\",'MH Underwriting'!V167)","v":""},null,null,null,null,null,null,null,"Utilities Water",""]
["MH Underwriting","Garbage and Trash Removal",{"$f":"IF('MH Underwriting'!U168=0,\"\",'MH Underwriting'!U168)","v":""},{"$f":"IF('MH Underwriting'!V168=0,\"\",'MH Underwriting'!V168)","v":""},null,null,null,null,null,null,null,"Oper Trash Removal",""]
["MH Underwriting","Vehicle and Equipment Expenses",{"$f":"IF('MH Underwriting'!U169=0,\"\",'MH Underwriting'!U169)","v":""},{"$f":"IF('MH Underwriting'!V169=0,\"\",'MH Underwriting'!V169)","v":""},null,null,null,null,null,null,null,"Oper Misc"]
["MH Underwriting","Other Operating Expenses",{"$f":"IF('MH Underwriting'!U170=0,\"\",'MH Underwriting'!U170)","v":""},{"$f":"IF('MH Underwriting'!V170=0,\"\",'MH Underwriting'!V170)","v":""},null,null,null,null,null,null,null,"Oper Misc",{"$f":"IF(SUM(C277,C278,C284,C289,G299)=0,\"\",SUM(C277,C278,C284,C289,G299))","v":""},"Sums up all Oper Misc line items."]
["MH Underwriting","Total Operating Expenses",{"$f":"IF('MH Underwriting'!U171=0,\"\",'MH Underwriting'!U171)","v":""},{"$f":"IF('MH Underwriting'!V171=0,\"\",'MH Underwriting'!V171)","v":""}]
["MH Underwriting","Maintenance Expenses:"]
["MH Underwriting","Grounds Maintenance Payroll",{"$f":"IF('MH Underwriting'!U173=0,\"\",'MH Underwriting'!U173)","v":""},{"$f":"IF('MH Underwriting'!V173=0,\"\",'MH Underwriting'!V173)","v":""},null,null,null,null,null,null,null,"Oper Grounds Payroll",{"$f":"IF(C281=\"\",\"\",C281)","v":""}]
["MH Underwriting","Grounds Tools and Supplies",{"$f":"IF('MH Underwriting'!U174=0,\"\",'MH Underwriting'!U174)","v":""},{"$f":"IF('MH Underwriting'!V174=0,\"\",'MH Underwriting'!V174)","v":""},null,null,null,null,null,null,null,"Oper Grounds Supplies",{"$f":"IF(C282=\"\",\"\",C282)","v":""}]
["MH Underwriting","Grounds Contractual Services",{"$f":"IF('MH Underwriting'!U175=0,\"\",'MH Underwriting'!U175)","v":""},{"$f":"IF('MH Underwriting'!V175=0,\"\",'MH Underwriting'!V175)","v":""},null,null,null,null,null,null,null,"Oper Grounds Contract",{"$f":"IF(C283=\"\",\"\",C283)","v":""}]
["MH Underwriting","Miscellaneous Ground Maintenance",{"$f":"IF('MH Underwriting'!U176=0,\"\",'MH Underwriting'!U176)","v":""},{"$f":"IF('MH Underwriting'!V176=0,\"\",'MH Underwriting'!V176)","v":""},null,null,null,null,null,null,null,"Oper Misc"]
["MH Underwriting","Building Maintenance Payroll",{"$f":"IF('MH Underwriting'!U178=0,\"\",'MH Underwriting'!U178)","v":""},{"$f":"IF('MH Underwriting'!V178=0,\"\",'MH Underwriting'!V178)","v":""},null,null,null,null,null,null,null,"Oper Maint Repair Payroll",{"$f":"IF(C285=\"\",\"\",C285)","v":""}]
["MH Underwriting","Building Tools and Supplies",{"$f":"IF('MH Underwriting'!U179=0,\"\",'MH Underwriting'!U179)","v":""},{"$f":"IF('MH Underwriting'!V179=0,\"\",'MH Underwriting'!V179)","v":""},null,null,null,null,null,null,null,"Oper Repairs Material",{"$f":"IF(C286=\"\",\"\",C286)","v":""}]
["MH Underwriting","Building Contractual Services",{"$f":"IF('MH Underwriting'!U180=0,\"\",'MH Underwriting'!U180)","v":""},{"$f":"IF('MH Underwriting'!V180=0,\"\",'MH Underwriting'!V180)","v":""},null,null,null,null,null,null,null,"Oper Elevator Maint Contract",{"$f":"IF(C287=\"\",\"\",C287)","v":""}]
["MH Underwriting","Building Systems Maintenance",{"$f":"IF('MH Underwriting'!U181=0,\"\",'MH Underwriting'!U181)","v":""},{"$f":"IF('MH Underwriting'!V181=0,\"\",'MH Underwriting'!V181)","v":""},null,null,null,null,null,null,null,"Oper Heat Cool Maint Repair",{"$f":"IF(C288=\"\",\"\",C288)","v":""}]
["MH Underwriting","Miscellaneous Building Maintenance",{"$f":"IF('MH Underwriting'!U182=0,\"\",'MH Underwriting'!U182)","v":""},{"$f":"IF('MH Underwriting'!V182=0,\"\",'MH Underwriting'!V182)","v":""},null,null,null,null,null,null,null,"Oper Misc"]
["MH Underwriting",null,{"$f":"IF('MH Underwriting'!U183=0,\"\",'MH Underwriting'!U183)","v":""},{"$f":"IF('MH Underwriting'!V183=0,\"\",'MH Underwriting'!V183)","v":""}]
["MH Underwriting","Total Maintenance Expenses",{"$f":"IF('MH Underwriting'!U184=0,\"\",'MH Underwriting'!U184)","v":""},{"$f":"IF('MH Underwriting'!V184=0,\"\",'MH Underwriting'!V184)","v":""}]
["MH Underwriting","General Expenses:"]
["MH Underwriting","Property Taxes",{"$f":"IF('MH Underwriting'!U186=0,\"\",'MH Underwriting'!U186)","v":""},{"$f":"IF('MH Underwriting'!V186=0,\"\",'MH Underwriting'!V186)","v":""},null,null,null,null,null,null,null,"TI Real Estate Taxes",{"$f":"IF(C293=\"\",\"\",C293)","v":""}]
["MH Underwriting","Property and Liability Insurance",{"$f":"IF('MH Underwriting'!U187=0,\"\",'MH Underwriting'!U187)","v":""},{"$f":"IF('MH Underwriting'!V187=0,\"\",'MH Underwriting'!V187)","v":""},null,null,null,null,null,null,null,"TI Prop Liability Insurance",{"$f":"IF(C294=\"\",\"\",C294)","v":""}]
["MH Underwriting","Tenant Service Expenses",{"$f":"IF('MH Underwriting'!U188=0,\"\",'MH Underwriting'!U188)","v":""},{"$f":"IF('MH Underwriting'!V188=0,\"\",'MH Underwriting'!V188)","v":""},null,null,null,null,null,null,null,"Oper Decorating Payroll Contract",{"$f":"IF(C295=\"\",\"\",C295)","v":""}]
["MH Underwriting","Other General Expenses",{"$f":"IF('MH Underwriting'!U189=0,\"\",'MH Underwriting'!U189)","v":""},{"$f":"IF('MH Underwriting'!V189=0,\"\",'MH Underwriting'!V189)","v":""},null,null,null,null,null,null,null,"TI Other Insurance",{"$f":"IF(C296=\"\",\"\",C296)","v":""}]
["MH Underwriting","Total General Expenses",{"$f":"IF('MH Underwriting'!U190=0,\"\",'MH Underwriting'!U190)","v":""},{"$f":"IF('MH Underwriting'!V190=0,\"\",'MH Underwriting'!V190)","v":""}]
["MH Underwriting","Replacement Reserve Funding",{"$f":"IF('MH Underwriting'!U192=0,\"\",'MH Underwriting'!U192)","v":""},{"$f":"IF('MH Underwriting'!V192=0,\"\",'MH Underwriting'!V192)","v":""},null,null,null,null,null,null,null,"Replacement Reserves",{"$f":"IF(C298=\"\",\"\",C298)","v":""}]
["MH Underwriting","Commercial Expenses (if applicable)",{"$f":"IF('MH Underwriting'!U194=0,\"\",'MH Underwriting'!U194)","v":""},{"$f":"IF('MH Underwriting'!V194=0,\"\",'MH Underwriting'!V194)","v":""},null,null,{"$f":"IF('MH Underwriting'!U194=0,\"\",'MH Underwriting'!U194)","v":""},{"$f":"IF('MH Underwriting'!V194=0,\"\",'MH Underwriting'!V194)","v":""},null,null,null,"Oper Misc"]
["MH Underwriting","Total",{"$f":"IF('MH Underwriting'!U196=0,\"\",'MH Underwriting'!U196)","v":""},{"$f":"IF('MH Underwriting'!V196=0,\"\",'MH Underwriting'!V196)","v":""}]
[]
[]
["Section 10","Operating Expenses","(Based on Operating Budget Tab)",null,null,null,"ProLink Mapping","DEV Deal UDF"]
["Sheet","Field","Value","Per Unit Calc",null,null,"Mapped to Field","Annual Total","Per Unit"]
["Operating Budget","Administrative Expenses"]
["Operating Budget","  Management Fees",{"$f":"IF('Operating Budget'!E9=\"\",0,'Operating Budget'!E9)","v":0},{"$f":"IF($B$5=0,0,C306/$B$5)","v":0},null,null,"Management Fees",{"$f":"C306","v":0},{"$f":"D306","v":0}]
["Operating Budget","  Office Salaries",{"$f":"IF('Operating Budget'!E11=\"\",0,'Operating Budget'!E11)","v":0},0,null,null,"Office Salaries",0,0]
["Operating Budget","  Site Office Supplies",{"$f":"IF('Operating Budget'!E13=\"\",0,'Operating Budget'!E13)","v":0},0,null,null,"Site Office Supplies",0,0]
["Operating Budget","  Site Manager or Superintendent Salaries",{"$f":"IF('Operating Budget'!E15=\"\",0,'Operating Budget'!E15)","v":0},0,null,null,"Site Manager or Superintendent Salaries",0,0]
["Operating Budget","  Property Bookkeeping Fees / Accounting Services",{"$f":"IF('Operating Budget'!E17=\"\",0,'Operating Budget'!E17)","v":0},0,null,null,"Property Bookkeeping Fees / Accounting Services",0,0]
["Operating Budget","  Training Costs for Frontline Staff",{"$f":"IF('Operating Budget'!E19=\"\",0,'Operating Budget'!E19)","v":0},0,null,null,"Training Costs for Frontline Staff",0,0]
["Operating Budget","  Site Internet, Telephone and Answering Services",{"$f":"IF('Operating Budget'!E21=\"\",0,'Operating Budget'!E21)","v":0},0,null,null,"Site Internet, Telephone and Answering Services",0,0]
["Operating Budget","  Management Charges (Addendum A)",{"$f":"IF('Operating Budget'!E23=\"\",0,'Operating Budget'!E23)","v":0},0,null,null,"Management Charges",0,0]
["Operating Budget","  Marketing Expenses",{"$f":"IF('Operating Budget'!E25=\"\",0,'Operating Budget'!E25)","v":0},0,null,null,"Marketing Expenses",0,0]
["Operating Budget","  Legal Expenses",{"$f":"IF('Operating Budget'!E27=\"\",0,'Operating Budget'!E27)","v":0},0,null,null,"Legal Expenses",0,0]
["Operating Budget","  Auditing Expenses",{"$f":"IF('Operating Budget'!E29=\"\",0,'Operating Budget'!E29)","v":0},0,null,null,"Auditing Expenses",0,0]
["Operating Budget","  Other Administrative Expenses",{"$f":"IF('Operating Budget'!E31=\"\",0,'Operating Budget'!E31)","v":0},0,null,null,"Other Admin Expenses",0,0]
["Operating Budget","TOTAL ADMINISTRATIVE EXPENSES",{"$f":"IF('Operating Budget'!E33=\"\",0,'Operating Budget'!E33)","v":0},0]
["Operating Budget","Operating Expenses"]
["Operating Budget","  Janitorial Payroll",{"$f":"IF('Operating Budget'!E36=\"\",0,'Operating Budget'!E36)","v":0},{"$f":"IF($B$5=0,0,C320/$B$5)","v":0},null,null,"Janitorial Payroll",0,0]
["Operating Budget","  Janitorial Supplies and Equipment",{"$f":"IF('Operating Budget'!E38=\"\",0,'Operating Budget'!E38)","v":0},0,null,null,"Janitorial Supplies and Equipment",0,0]
["Operating Budget","  Janitorial Contractual Services",{"$f":"IF('Operating Budget'!E40=\"\",0,'Operating Budget'!E40)","v":0},0,null,null,"Janitorial Contractual Services",0,0]
["Operating Budget","  Oil",{"$f":"IF('Operating Budget'!E42=\"\",0,'Operating Budget'!E42)","v":0},0,null,null,"Oil",0,{"$f":"D323","v":0}]
["Operating Budget","  Gas",{"$f":"IF('Operating Budget'!E44=\"\",0,'Operating Budget'!E44)","v":0},0,null,null,"Gas",0,0]
["Operating Budget","  Electricity",{"$f":"IF('Operating Budget'!E46=\"\",0,'Operating Budget'!E46)","v":0},0,null,null,"Electricity",0,0]
["Operating Budget","  Water",{"$f":"IF('Operating Budget'!E48=\"\",0,'Operating Budget'!E48)","v":0},0,null,null,"Water",0,0]
["Operating Budget","  Sewer",{"$f":"IF('Operating Budget'!E50=\"\",0,'Operating Budget'!E50)","v":0},0,null,null,"Sewer",0,0]
["Operating Budget","  Garbage and Trash Removal",{"$f":"IF('Operating Budget'!E52=\"\",0,'Operating Budget'!E52)","v":0},0,null,null,"Garbage and Trash Removal",0,0]
["Operating Budget","  Vehicle and Equipment Expenses",{"$f":"IF('Operating Budget'!E54=\"\",0,'Operating Budget'!E54)","v":0},0,null,null,"Vehicle and Equipment Expenses",0,0]
["Operating Budget","  Other Operating Expenses",{"$f":"IF('Operating Budget'!E56=\"\",0,'Operating Budget'!E56)","v":0},0,null,null,"Other Oper Expenses",0,0]
["Operating Budget","TOTAL OPERATING EXPENSES",{"$f":"IF('Operating Budget'!E58=\"\",0,'Operating Budget'!E58)","v":0},0]
["Operating Budget","Maintenance Expenses"]
["Operating Budget","  Grounds Maintenance Payroll",{"$f":"IF('Operating Budget'!E61=\"\",0,'Operating Budget'!E61)","v":0},{"$f":"IF($B$5=0,0,C333/$B$5)","v":0},null,null,"Grounds Maintenance Payroll",0,0]
["Operating Budget","  Grounds Tools and Supplies",{"$f":"IF('Operating Budget'!E63=\"\",0,'Operating Budget'!E63)","v":0},0,null,null,"Grounds Tools and Supplies",0,0]
["Operating Budget","  Grounds Contractual Services",{"$f":"IF('Operating Budget'!E65=\"\",0,'Operating Budget'!E65)","v":0},0,null,null,"Grounds Contractual Services",0,0]
["Operating Budget","  Miscellaneous Ground Maintenance",{"$f":"IF('Operating Budget'!E67=\"\",0,'Operating Budget'!E67)","v":0},0,null,null,"Misc Grounds Maint",0,0]
["Operating Budget"," Sub-total Grounds Expenses",{"$f":"IF('Operating Budget'!E69=\"\",0,'Operating Budget'!E69)","v":0},0]
["Operating Budget","  Building Maintenance Payroll",{"$f":"IF('Operating Budget'!E71=\"\",0,'Operating Budget'!E71)","v":0},0,null,null,"Building Maintenance Payroll",0,0]
["Operating Budget","  Building Tools and Supplies",{"$f":"IF('Operating Budget'!E73=\"\",0,'Operating Budget'!E73)","v":0},0,null,null,"Building Tools and Supplies",0,0]
["Operating Budget","  Building Contractual Services",{"$f":"IF('Operating Budget'!E75=\"\",0,'Operating Budget'!E75)","v":0},0,null,null,"Building Contractual Services",0,0]
["Operating Budget","  Building Systems Maintenance",{"$f":"IF('Operating Budget'!E77=\"\",0,'Operating Budget'!E77)","v":0},0,null,null,"Building Systems Maintenance",0,0]
["Operating Budget","  Miscellaneous Building Maintenance",{"$f":"IF('Operating Budget'!E79=\"\",0,'Operating Budget'!E79)","v":0},0,null,null,"Misc Building Maint",0,0]
["Operating Budget"," Sub-total Building Expenses",{"$f":"IF('Operating Budget'!E81=\"\",0,'Operating Budget'!E81)","v":0},0]
["Operating Budget","TOTAL MAINTENANCE EXPENSES",{"$f":"IF('Operating Budget'!E83=\"\",0,'Operating Budget'!E83)","v":0},0]
["Operating Budget","General Expenses"]
["Operating Budget","  Property Taxes",{"$f":"IF('Operating Budget'!E86=\"\",0,'Operating Budget'!E86)","v":0},{"$f":"IF($B$5=0,0,C346/$B$5)","v":0},null,null,"Property Taxes",{"$f":"C346","v":0},0]
["Operating Budget","  Property and Liability Insurance",{"$f":"IF('Operating Budget'!E88=\"\",0,'Operating Budget'!E88)","v":0},0,null,null,"Property and Liability Insurance",0,0]
["Operating Budget","  Resident Service Coordinator",{"$f":"IF('Operating Budget'!E90=\"\",0,'Operating Budget'!E90)","v":0},0,null,null,"Tenant Service Expenses",0,0]
["Operating Budget","  Other General Expenses",{"$f":"IF('Operating Budget'!E92=\"\",0,'Operating Budget'!E92)","v":0},0,null,null,"Other Gen Expenses",0,0]
["Operating Budget","TOTAL GENERAL EXPENSES",{"$f":"IF('Operating Budget'!E94=\"\",0,'Operating Budget'!E94)","v":0},0]
["Operating Budget","Replacement Reserve",{"$f":"IF('Operating Budget'!E96=\"\",0,'Operating Budget'!E96)","v":0},0,null,null,"Replacement Reserve Funding",{"$f":"C351","v":0},{"$f":"D351","v":0}]
["Operating Budget","Total Commercial Expense",{"$f":"IF('Operating Budget'!E98=\"\",0,'Operating Budget'!E98)","v":0},0,null,null,"Commercial Expense",{"$f":"C352","v":0},{"$f":"D352","v":0}]
["Operating Budget","TOTAL BUDGETED EXPENSE",{"$f":"IF('Operating Budget'!E100=\"\",0,'Operating Budget'!E100)","v":0},0]
[]
[]
[]
[]
[]
["Section 11","Additional Op Ex Information",null,null,null,null,"ProLink Mapping","DEV Deal UDF"]
["Sheet","Cost Type","Concat Cost Names","Total",null,null,"Mapped to Object","Mapped to Field","Description","Amount"]
["Additional Op Ex Information","Other Administrative Expenses",{"$f":"IF('Additional Op Ex Information'!G18<>0,CONCATENATE(IF('Additional Op Ex Information'!C8<>\"\",'Additional Op Ex Information'!C8&\", \",\"\"),IF('Additional Op Ex Information'!C9<>\"\",'Additional Op Ex Information'!C9&\", \",\"\"),IF('Additional Op Ex Information'!C10<>\"\",'Additional Op Ex Information'!C10&\", \",\"\"),IF('Additional Op Ex Information'!C11<>\"\",'Additional Op Ex Information'!C11&\", \",\"\"), ,IF('Additional Op Ex Information'!C12<>\"\",'Additional Op Ex Information'!C12&\", \",\"\"),IF('Additional Op Ex Information'!C13<>\"\",'Additional Op Ex Information'!C13&\", \",\"\"),,IF('Additional Op Ex Information'!C14<>\"\",'Additional Op Ex Information'!C14&\", \",\"\"),IF('Additional Op Ex Information'!C15<>\"\",'Additional Op Ex Information'!C15&\", \",\"\"),IF('Additional Op Ex Information'!C16<>\"\",'Additional Op Ex Information'!C16&\", \",\"\"),IF('Additional Op Ex Information'!C17<>\"\",'Additional Op Ex Information'!C17&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Op Ex Information'!G18","v":0},null,null,"DEV User Defined Fields","Other Administrative Expenses",{"$f":"IF(C361=\"None\", \"None\", LEFT(C361,LEN(TRIM(C361))-1))","v":"None"},{"$f":"IF(D361=\"\",\"\",D361)","v":0}]
["Additional Op Ex Information","Other Operating Expenses",{"$f":"IF('Additional Op Ex Information'!G32<>0,CONCATENATE(IF('Additional Op Ex Information'!C22<>\"\",'Additional Op Ex Information'!C22&\", \",\"\"),IF('Additional Op Ex Information'!C23<>\"\",'Additional Op Ex Information'!C23&\", \",\"\"),IF('Additional Op Ex Information'!C24<>\"\",'Additional Op Ex Information'!C24&\", \",\"\"),IF('Additional Op Ex Information'!C25<>\"\",'Additional Op Ex Information'!C25&\", \",\"\"), ,IF('Additional Op Ex Information'!C26<>\"\",'Additional Op Ex Information'!C26&\", \",\"\"),IF('Additional Op Ex Information'!C27<>\"\",'Additional Op Ex Information'!C27&\", \",\"\"),,IF('Additional Op Ex Information'!C28<>\"\",'Additional Op Ex Information'!C28&\", \",\"\"),IF('Additional Op Ex Information'!C29<>\"\",'Additional Op Ex Information'!C29&\", \",\"\"),IF('Additional Op Ex Information'!C30<>\"\",'Additional Op Ex Information'!C30&\", \",\"\"),IF('Additional Op Ex Information'!C31<>\"\",'Additional Op Ex Information'!C31&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Op Ex Information'!G32","v":0},null,null,"DEV User Defined Fields","Other Operating Expenses","None",{"$f":"IF(D362=\"\",\"\",D362)","v":0}]
["Additional Op Ex Information","Misc Ground Maintenance",{"$f":"IF('Additional Op Ex Information'!G46<>0,CONCATENATE(IF('Additional Op Ex Information'!C36<>\"\",'Additional Op Ex Information'!C36&\", \",\"\"),IF('Additional Op Ex Information'!C37<>\"\",'Additional Op Ex Information'!C37&\", \",\"\"),IF('Additional Op Ex Information'!C38<>\"\",'Additional Op Ex Information'!C38&\", \",\"\"),IF('Additional Op Ex Information'!C39<>\"\",'Additional Op Ex Information'!C39&\", \",\"\"), ,IF('Additional Op Ex Information'!C40<>\"\",'Additional Op Ex Information'!C40&\", \",\"\"),IF('Additional Op Ex Information'!C41<>\"\",'Additional Op Ex Information'!C41&\", \",\"\"),,IF('Additional Op Ex Information'!C42<>\"\",'Additional Op Ex Information'!C42&\", \",\"\"),IF('Additional Op Ex Information'!C43<>\"\",'Additional Op Ex Information'!C43&\", \",\"\"),IF('Additional Op Ex Information'!C44<>\"\",'Additional Op Ex Information'!C44&\", \",\"\"),IF('Additional Op Ex Information'!C45<>\"\",'Additional Op Ex Information'!C45&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Op Ex Information'!G46","v":0},null,null,"DEV User Defined Fields","Misc Ground Maintenance","None",{"$f":"IF(D363=\"\",\"\",D363)","v":0}]
["Additional Op Ex Information","Misc Building Maintenance",{"$f":"IF('Additional Op Ex Information'!G60<>0,CONCATENATE(IF('Additional Op Ex Information'!C50<>\"\",'Additional Op Ex Information'!C50&\", \",\"\"),IF('Additional Op Ex Information'!C51<>\"\",'Additional Op Ex Information'!C51&\", \",\"\"),IF('Additional Op Ex Information'!C52<>\"\",'Additional Op Ex Information'!C52&\", \",\"\"),IF('Additional Op Ex Information'!C53<>\"\",'Additional Op Ex Information'!C53&\", \",\"\"), ,IF('Additional Op Ex Information'!C54<>\"\",'Additional Op Ex Information'!C54&\", \",\"\"),IF('Additional Op Ex Information'!C55<>\"\",'Additional Op Ex Information'!C55&\", \",\"\"),,IF('Additional Op Ex Information'!C56<>\"\",'Additional Op Ex Information'!C56&\", \",\"\"),IF('Additional Op Ex Information'!C57<>\"\",'Additional Op Ex Information'!C57&\", \",\"\"),IF('Additional Op Ex Information'!C58<>\"\",'Additional Op Ex Information'!C58&\", \",\"\"),IF('Additional Op Ex Information'!C59<>\"\",'Additional Op Ex Information'!C59&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Op Ex Information'!G60","v":0},null,null,"DEV User Defined Fields","Misc Building Maintenance","None",0]
["Additional Op Ex Information","Other General Expenses",{"$f":"IF('Additional Op Ex Information'!G74<>0,CONCATENATE(IF('Additional Op Ex Information'!C64<>\"\",'Additional Op Ex Information'!C64&\", \",\"\"),IF('Additional Op Ex Information'!C65<>\"\",'Additional Op Ex Information'!C65&\", \",\"\"),IF('Additional Op Ex Information'!C66<>\"\",'Additional Op Ex Information'!C66&\", \",\"\"),IF('Additional Op Ex Information'!C67<>\"\",'Additional Op Ex Information'!C67&\", \",\"\"), ,IF('Additional Op Ex Information'!C68<>\"\",'Additional Op Ex Information'!C68&\", \",\"\"),IF('Additional Op Ex Information'!C69<>\"\",'Additional Op Ex Information'!C69&\", \",\"\"),,IF('Additional Op Ex Information'!C70<>\"\",'Additional Op Ex Information'!C70&\", \",\"\"),IF('Additional Op Ex Information'!C71<>\"\",'Additional Op Ex Information'!C71&\", \",\"\"),IF('Additional Op Ex Information'!C72<>\"\",'Additional Op Ex Information'!C72&\", \",\"\"),IF('Additional Op Ex Information'!C73<>\"\",'Additional Op Ex Information'!C73&\", \",\"\")),\"None\")","v":"None"},{"$f":"'Additional Op Ex Information'!G74","v":0},null,null,"DEV User Defined Fields","Other General Expenses",{"$f":"IF(C365=\"None\", \"None\", LEFT(C365,LEN(TRIM(C365))-1))","v":"None"},0]
[]
[]
["Section 12","DCR (Based on MH Underwriting Tab)",null,null,null,null,"TC Current Stage - Feasibility"]
["Sheet","Field","Value",null,null,null,"Mapped to Object","Mapped to Field","Value"]
["MH Underwriting","Year 1 DCR",{"$f":"IF('MH Underwriting'!H234=0,\"\",'MH Underwriting'!H234)","v":""},null,null,null,"TC Property","Year 1 Debt Coverage Ratio",{"$f":"IF(C370=\"\",\"\",C370)","v":""}]
["MH Underwriting","Year 2 DCR",{"$f":"IF('MH Underwriting'!J234=0,\"\",'MH Underwriting'!J234)","v":""},null,null,null,"TC Property","Year 2 Debt Coverage Ratio",{"$f":"IF(C371=\"\",\"\",C371)","v":""}]
["MH Underwriting","Year 15 DCR",{"$f":"IF('MH Underwriting'!L275=0,\"\",'MH Underwriting'!L275)","v":""},null,null,null,"TC Property","Year 15 Debt Coverage Ratio",{"$f":"IF(C372=\"\",\"\",C372)","v":""}]
[]
[]
["Section 13","Project Completion Schedule",null,null,null,null,"ProLink Mapping","DEV Deal UDF"]
["Sheet","Field","Value",null,null,null,"Mapped to Object","Mapped to Field","Value"]
["Project Completion Sch","Option/Contract",{"$f":"IF('Project Completion Sch'!G11=\"\",\"\",'Project Completion Sch'!G11)","v":""},null,null,null,"DEV User Defined Fields","Option Contract",{"$f":"IF(ISNUMBER(C377),C377,\"\")","v":""}]
["Project Completion Sch","Site Acquisition",{"$f":"IF('Project Completion Sch'!G13=\"\",\"\",'Project Completion Sch'!G13)","v":""},null,null,null,"DEV User Defined Fields","Site Acquisition",{"$f":"IF(ISNUMBER(C378),C378,\"\")","v":""}]
["Project Completion Sch","Zoning Approval",{"$f":"IF('Project Completion Sch'!G13=\"\",\"\",'Project Completion Sch'!G13)","v":""},null,null,null,"DEV User Defined Fields","Zoning Approval",""]
["Project Completion Sch","Site Analysis",{"$f":"IF('Project Completion Sch'!G13=\"\",\"\",'Project Completion Sch'!G13)","v":""},null,null,null,"DEV User Defined Fields","Site Analysis",""]
["Project Completion Sch","Construction Loan Commitment",{"$f":"IF('Project Completion Sch'!G21=\"\",\"\",'Project Completion Sch'!G21)","v":""},null,null,null,"DEV User Defined Fields","Construction Loan Commitment",""]
["Project Completion Sch","Permanent Loan Commitment",{"$f":"IF('Project Completion Sch'!G23=\"\",\"\",'Project Completion Sch'!G23)","v":""},null,null,null,"DEV User Defined Fields","Permanent Loan Commitment",""]
["Project Completion Sch","Other Sources Committed",{"$f":"IF('Project Completion Sch'!G25=\"\",\"\",'Project Completion Sch'!G25)","v":""},null,null,null,"DEV User Defined Fields","Other Sources Committed",""]
["Project Completion Sch","50 Percent",{"$f":"IF('Project Completion Sch'!G29=\"\",\"\",'Project Completion Sch'!G29)","v":""},null,null,null,"DEV User Defined Fields","50 Percent",""]
["Project Completion Sch","90 Percent",{"$f":"IF('Project Completion Sch'!G31=\"\",\"\",'Project Completion Sch'!G31)","v":""},null,null,null,"DEV User Defined Fields","90 Percent",""]
["Project Completion Sch","100 Percent",{"$f":"IF('Project Completion Sch'!G33=\"\",\"\",'Project Completion Sch'!G33)","v":""},null,null,null,"DEV User Defined Fields","100 Percent",""]
["Project Completion Sch","D.  CONSTRUCTION LOAN CLOSING",{"$f":"IF('Project Completion Sch'!G35=\"\",\"\",'Project Completion Sch'!G35)","v":""},null,null,null,"DEV User Defined Fields","Construction Loan Closing",""]
["Project Completion Sch","E.  CONSTRUCTION START",{"$f":"IF('Project Completion Sch'!G37=\"\",\"\",'Project Completion Sch'!G37)","v":""},null,null,null,"DEV User Defined Fields","Construction Start",{"$f":"IF(ISNUMBER(C388),C388,\"\")","v":""}]
["Project Completion Sch","F.  COMPLETION OF CONSTRUCTION",{"$f":"IF('Project Completion Sch'!G39=\"\",\"\",'Project Completion Sch'!G39)","v":""},null,null,null,"DEV User Defined Fields","Completion of Construction",""]
["Project Completion Sch","Initial Lease-up ",{"$f":"IF('Project Completion Sch'!G43=\"\",\"\",'Project Completion Sch'!G43)","v":""},null,null,null,"DEV User Defined Fields","Initial Lease Up ",""]
["Project Completion Sch","Sustained (95%) Occupancy",{"$f":"IF('Project Completion Sch'!G45=\"\",\"\",'Project Completion Sch'!G45)","v":""},null,null,null,"DEV User Defined Fields","Sustained Occupancy (95)",""]

{"sheet":"SD_Dropdowns","index":34,"n_rows":56,"n_cols":34,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Acquisition/Rehab",3,"Androscoggin",1,"30%",7,"Efficiency",5,"2-3 story walk-up",12,"Taxable",1,"Construction",11,"Direct Loan",1,"Bond for Deed",9,"Acquisition/Rehab",2,"Permanent",1,"Efficiency",1,"30%",11,"Company",1,"AM Special Activity",27,"BHR",34]
[null,null,"Acquisition/Rehab With Adaptive Reuse/Conversion",5,"Aroostook",2,"40%",8,"SRO",38,"Boarding",5,"Tax Exempt",2,"Grant",2,"Participating Loan",2,"Deed",5,"Acquisition/Rehab With Adaptive Reuse/Conversion",6,"Subsidized Funding",2,"1 Bedroom",2,"40%",1,"Individual",2,"Applicant",-1,"CDBG-CV",1]
[null,null,"Acquisition/Rehab With New Construction",4,"Cumberland",3,"50%",9,"Bed",6,"Detached, Semi-Detached, Single Family",15,"Tax Credit",3,"Permanent",12,"Subsidy Loan",3,"Purchase & Sale Agreement",6,"Acquisition/Rehab With New Construction",3,"Grant",3,"2 Bedroom",3,"50%",2,null,null,"Attorney (developer)",39,"CROP",2]
[null,null,"Adaptive Reuse/Conversion",6,"Franklin",4,"60%",10,"1BR, 1BA",7,"Double-loaded Corridor",6,"Tax Credit Average Income",5,"Subsidy Program",10,"Third Party Loan",4,"Option Agreement",7,"Adaptive Reuse/Conversion",4,null,null,"3 Bedroom",4,"60%",3,null,null,"Attorney (investor)",55,"Emergency Housing Relief Fund",3]
[null,null,"Adaptive Reuse/Conversion with New Construction",7,"Hancock",5,"80%",11,"1BR, 1.5BA",8,"Duplex",7,"HOME",4,null,null,"LIHTC Equity",5,"Capital Lease Agreement",8,"Adaptive Reuse/Conversion with New Construction",5,null,null,"4 Bedroom",5,"80%",12,null,null,"Attorney (tax)",54,"ESG-CV",4]
[null,null,"New Construction",8,"Kennebec",6,"90%",12,"1BR, 2BA",9,"Garden",13,null,null,null,null,"HTC Equity",6,null,null,"New Construction",1,null,null,"5 Bedroom",6,"Market",4,null,null,"Auditor",6,"External - Permanent",40]
[null,null,"Unknown (ProLink Data Migration)",9,"Knox",7,"110%",13,"2BR, 1BA",10,"High Rise (elevator)",16,null,null,null,null,"State LIHTC Equity",7,null,null,null,null,null,null,null,null,null,null,null,null,"Borrower",33,"FARMERS HOME/FHRAP",5]
[null,null,null,null,"Lincoln",8,"112%",4,"2BR, 1.5BA",11,"Low Rise",11,null,null,null,null,"Grant",8,null,null,null,null,null,null,null,null,null,null,null,null,"Business Relationship",7,"Federal Equity",29]
[null,null,null,null,"Oxford",9,"120%",5,"2BR, 2BA",12,"Multi-story",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chief Financial Officer",29,"FedHOME",6]
[null,null,null,null,"Penobscot",10,"130%",6,"2BR, 2.5BA",13,"Row/Townhouse",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Inspector",8,"Gen Fd - FHLB HHNE",7]
[null,null,null,null,"Piscataquis",11,null,null,"2BR, 3BA",34,"Single Room Occupancy",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Lender",38,"General Funds",8]
[null,null,null,null,"Sagadahoc",12,null,null,"2BR, 3.5BA",36,"Single Story",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Manager",44,"HOME ARP",9]
[null,null,null,null,"Somerset",13,null,null,"3BR, 1BA",14,"Townhouse",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consultant",32,"LAP",10]
[null,null,null,null,"Waldo",14,null,null,"3BR, 1.5BA",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",45,"MEHER Taxable",35]
[null,null,null,null,"Washington",15,null,null,"3BR, 2BA",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Consultant",52,"MEHER Tax-Exempt",36]
[null,null,null,null,"York",16,null,null,"3BR, 2.5BA",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engineer, Civil",36,"MF - STATE ARP",11]
[null,null,null,null,null,null,null,null,"3BR, 3BA",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engineer, Structural",47,"MHF",12]
[null,null,null,null,null,null,null,null,"3BR, 3.5BA",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Management",31,"MLA",13]
[null,null,null,null,null,null,null,null,"4BR, 1BA",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Contractor",9,"MPP Recoveries of Principal",39]
[null,null,null,null,null,null,null,null,"4BR, 1.5BA",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Preservation Consultant",41,"MPP Taxable",37]
[null,null,null,null,null,null,null,null,"4BR, 2BA",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HUD Manager",49,"MPP Tax-Exempt",38]
[null,null,null,null,null,null,null,null,"4BR, 2.5BA",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inspections Mailbox",48,"MRLF",14]
[null,null,null,null,null,null,null,null,"4BR, 3.5BA",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance Broker",24,"Nat'l Housing Trust Fund",15]
[null,null,null,null,null,null,null,null,"4BR, 3BA",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance Carrier",23,"Neighborhood Stabilization ",16]
[null,null,null,null,null,null,null,null,"4BR, 4BA",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurer",42,"Pre-Development Loan",17]
[null,null,null,null,null,null,null,null,"5BR, 1BA",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landlord",10,"Recovery Housing Program",18]
[null,null,null,null,null,null,null,null,"5BR, 1.5BA",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Law Firm",11,"Senior Housing GO Bonds",19]
[null,null,null,null,null,null,null,null,"5BR, 2BA",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager",43,"SF - STATE ARP",20]
[null,null,null,null,null,null,null,null,"5BR, 2.5BA",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgagor",3,"State Equity",30]
[null,null,null,null,null,null,null,null,"5BR, 3.5BA",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgagor Contact",30,"State GO (MHF,MRLF,LAP,CROP)",21]
[null,null,null,null,null,null,null,null,"5BR, 3BA",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",15,"State GO Bond - Inactive",22]
[null,null,null,null,null,null,null,null,"6BR or More",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Company",56,"State Home",23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partner",25,"TBD - Construction",31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Plant Contact",51,"TBD - External",26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RD Project Manager",53,"TBD - Interest Bearing",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,"Regional Manager",40,"TBD - Subsidy",28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Agent",37,"TBD - Tax Exempt",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,"Resident Service Coordinators",35,"TBD - Taxable",33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Property Manager",34,"TCAP",24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Management",19,"TCEP",25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Manager",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,"Sponsor",26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State/Federal Contact Agency",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,"Syndicator",22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title Company",21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRACs (HAP)",28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Agent",14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner",16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accountant",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architect",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lender",12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Entity",13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgage Banker",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partnership",18]