{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["CD","Instructions & Notices","Confidentiality","Pre & Full Application","Revenue","Proforma","Sources & Uses","Cash flow","Amrt Schd Ann","Amrt Schd Mo","Equity Distributions","Required Docs","Org Chart","Dev Ret","LISTS"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":167,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CD","index":0,"n_rows":221,"n_cols":25,"rows_kept":221,"cut":false,"hidden":true,"merged":[[26,3,26,5],[27,3,27,5],[181,2,181,6],[181,7,181,10],[174,2,174,11],[176,2,176,11],[178,7,178,10],[57,2,57,4],[57,5,57,9],[59,5,59,9],[44,2,44,10],[16,9,16,11],[180,2,180,6],[58,5,58,9],[63,2,63,10],[154,2,157,8],[165,2,168,8],[80,5,80,8],[99,5,99,8],[86,2,89,8],[105,2,107,8],[127,2,130,8],[139,2,142,8],[50,2,50,4],[51,2,51,4],[59,2,59,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[122,5,122,8],[148,5,148,8],[58,2,58,4],[37,2,37,6],[217,2,217,6],[204,2,204,6],[179,7,179,10],[180,7,180,10],[172,2,172,9],[178,2,178,6],[48,5,48,9],[49,5,49,9],[50,5,50,9],[51,5,51,9],[52,5,52,9],[53,5,53,9],[186,7,186,10],[54,5,54,9],[55,5,55,9],[56,5,56,9],[205,2,205,6],[214,7,214,10],[182,2,182,6],[183,2,183,6],[186,2,186,6],[179,2,179,6],[196,7,196,10],[218,2,218,6],[209,2,209,6],[184,2,184,6],[216,7,216,10],[217,7,217,10],[199,2,199,6],[208,2,208,6],[206,2,206,6],[207,2,207,6],[192,7,192,10],[193,7,193,10],[194,7,194,10],[200,2,200,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[210,2,210,6],[211,2,211,6],[212,2,212,6],[214,2,214,6],[215,2,215,6],[218,7,218,10],[195,7,195,10],[216,2,216,6],[198,7,198,10],[199,7,199,10],[200,7,200,10],[201,7,201,10],[202,7,202,10],[203,7,203,10],[212,7,212,10],[213,7,213,10],[207,7,207,10],[208,7,208,10],[209,7,209,10],[205,7,205,10],[206,7,206,10],[210,7,210,10],[211,7,211,10],[182,7,182,10],[183,7,183,10],[215,7,215,10],[190,7,190,10],[191,7,191,10],[189,2,189,6],[190,2,190,6],[191,2,191,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[196,2,196,6],[197,2,197,6],[198,2,198,6],[187,2,187,6],[188,2,188,6],[185,2,185,6],[184,7,184,10],[185,7,185,10],[187,7,187,10],[188,7,188,10],[189,7,189,10],[204,7,204,10],[197,7,197,10],[7,10,7,11],[49,2,49,4],[33,2,34,11],[21,7,21,8],[21,9,21,10],[21,3,21,5],[46,5,46,9],[47,5,47,9],[11,2,12,7],[40,2,40,9],[13,2,13,11],[32,2,32,10],[20,4,20,8],[7,3,7,5],[8,3,8,5],[9,3,9,5],[46,2,46,4],[47,2,47,4],[36,2,36,8],[45,2,45,4],[45,5,45,9],[48,2,48,4],[18,2,18,9],[12,8,12,11]]}
[]
[null,"meow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERSION HISTORY"]
[null,null,"REVITALIZATION AND PLACEMAKING PROGRAM",null,null,null,null,null,null,null,"TODAY'S DATE",{"$f":"TODAY()","v":"2024-11-07"},null,null,null,null,null,null,null,null,"VERSION NUMBER","VERSION DATE","EDITOR/AUTHOR","SECTION REVISED","NOTES/COMMENTS"]
[null,null,"CD WORKSHEET",null,null,null,null,null,null,null,"WORKBOOK VERSION",1,null,null,null,null,null,null,null,null,2,"2019-08-13","DTC/ARC","All sections revised based on input.","This is the release version."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"PROJECT SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2020-02-12","arc","Added hint notes on CD tab, unlocked cells on app, simplified attachments formulas, fixed comm inflation rate on rev input, added macro to hide pre app worksheets/display locked pre app for stage 2, corrected misspellings and hyperlinks of CD worksheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2022-01-01","arc/lf","Made Req'd doc controllable by CD tab, added column in Req'd doc tab for applicant use, removed most optional CD tab sections, removed duplicate verbiage and unused macros/lists, reduced # of tabs, added IRS notice, white box desc., owner unit language, limit on OH/Gen Req and unsecured grant limit to $750,000, removed pre-app lock and full app reveal features, locked exp inflators"]
[null,null,"PROJECT NAME",{"$f":"IF('Pre & Full Application'!J45=\"\",\"\",'Pre & Full Application'!J45)","v":""},null,null,null,null,"CDM",null,null,null,null,null,null,null,null,null,null,null,5,"2024-07-03","dss/jle"]
[null,null,"CITY/VILLAGE",{"$f":"IF('Pre & Full Application'!D41=\"\",\"\",'Pre & Full Application'!D41)","v":""},null,null,null,null,"REGION",null,{"$f":"IFERROR(VLOOKUP('Pre & Full Application'!D42, Table3[#All], 2, FALSE),\"\")","v":""}]
[null,null,"MCRP APPLICANT",{"$f":"IF('Pre & Full Application'!D51=\"\",\"\",'Pre & Full Application'!D51)","v":""},null,null,null,null,"LOI EXPIRATION"]
[null,null,null,null,null,null,null,null,"DAYS TO LOI EXPIRATION",null,{"$f":"IF(K10=\"\",\"\",IFERROR(K10-L3,\"\"))","v":""}]
[null,null,"HEY! Click on each plus sign in left column to display each section, starting with Table of Contents! Blue/yellow section headings display tips on using the CD worksheet, and cells with a red triangle in the corner have helpful notes that will display when cells are clicked.                                                                                                                                                         ------------------------------->"]
[null,null,null,null,null,null,null,null,"Click for CRP Intake to MSF Board-Workbook Process doc"]
[null,null,"TABLE OF CONTENTS (click here)"]
[]
[]
[]
[]
[null,null,"PRIOR to sending workbook external to CD, please click red button above to hide CD tab from view and editing!"]
[]
[null,null,"Tip!"]
[null,null,"STEP","SECTION",null,null,"TASK","REQUIRED WHEN",null,"REQUIRED BY",null,"SF STAGE"]
[null,null,"STEP 1","Prepare Pre-Application Workbook",null,null,1,"CDM determines project's viable",null,"CDM",null,"Scoping  - 0"]
[null,null,"STEP 2","Pre-Application Document Checklist",null,null,1,"Flipping SF to Stage 1",null,"CDM",null,0]
[null,null,"STEP 2","Pre-Application Document Checklist",null,null,2,"CDI manager assigns project",null,"CDI/Underwriter",null,1]
[null,null,"STEP 3","Financial Review Form (helpful for vetting project)",null,null,1,"Flipping SF to Stage 1",null,"CDM",null,0]
[null,null,"STEP 4","Full Application Document Checklist",null,null,1,"LOI issued",null,"CDI/Underwriter",null,2]
[null,null,"STEP 4","Full Application Document Checklist",null,null,2,"During and after Deal Team call",null,"CDI/Underwriter",null,2]
[]
[]
[null,null,null,"Hide Table of Contents","Tip!"]
[]
[null,null,"STEP 1: PROVIDE AID TO APPLICANT TO COMPLETE PRE-APPLICATION WORKBOOK (Salesforce Opportunity: Stage 0)",null,null,null,null,null,null,null,null,"Lead: CDM"]
[null,null,"When CDM believes the project is real and the applicant is ready to begin the pre-application process or an opportunity has been created in Salesforce, CDM will provide the WORKBOOK for completion. "]
[]
[]
[null,null,"STEP 2: PRE-APPLICATION DOCUMENT CHECKLIST (Salesforce Opportunity: Stage 0/1)",null,null,null,null,null,null,null,null,"Lead: CDM/CDI/Underwriter"]
[null,null,"PLEASE, always follow the MCRP/RAP Naming Conventions, and ask the customer to do the same."]
[]
[null,null,"1. CDM SPECIALIST REVIEW",null,null,null,null,null,null,null,null,"LEAD: CDM"]
[null,null,"Task 1: Click the Complete (CDM) checkbox below to indicate that each document listed below has been submitted and is complete.               "]
[]
[null,null,"2. CD INCENTIVES/UNDERWRITING REVIEW",null,null,null,null,null,null,null,null,"LEAD: CDI/UNDERWRITING"]
[]
[null,null,"Task 2: Click the Complete (CDI/UNDER) checkbox to indicate that each document listed below has been submitted and is complete.                              *******Everything entered in a blue field below displays on the Required Docs tab.*******  This list is the default. You can edit descriptions and put N/A in the Notes column if the item is N/A for your project.  Please - do not delete rows!  "]
[null,null,"DOCUMENTS",null,null,"NOTES/COMMENTS",null,null,null,null,"COMPLETE\n(CDM)","COMPLETE\n(CDI/UNDER)"]
[null,null,"AERIAL PHOTOS (showing clear boundaries of each parcel in the project)",null,null,null,null,null,null,null,false,false]
[null,null,"BEFORE PHOTOS (interior and exterior, jpeg format or better)",null,null,null,null,null,null,null,false,false]
[null,null,"RENDERINGS (at least front elevation,preferably in color)",null,null,null,null,null,null,null,false,false]
[null,null,"COST ESTIMATES (Preferably from third-party contractor, <6 months old)",null,null,null,null,null,null,null,false,false]
[null,null,"FINANCING (current term sheet/LOI for every funding source <6 months old)",null,null,null,null,null,null,null,false,false]
[null,null,"BUSINESS PLAN WITH ANALYSIS (analysis of plan by SBDC staff for startups)",null,null,null,null,null,null,null,false,false]
[null,null,"PRELIMINARY FLOOR PLANS ",null,null,null,null,null,null,null,false,false]
[null,null,"PRELIMINARY SITE PLANS (for new construction or footprint changes)",null,null,null,null,null,null,null,false,false]
[null,null,"PART I EVALUATION (HTC deals)/CERTIFIED HISTORIC RESOURCE DOCUMENT for non-HTC deals",null,null,null,null,null,null,null,false,false]
[null,null,"DRAFT 381 WORK PLAN (for BF/TIF requests)",null,null,null,null,null,null,null,false,false]
[null,null,null,null,null,null,null,null,null,null,false,false]
[null,null," ",null,null,null,null,null,null,null,false,false]
[null,null,null,null,null,null,null,null,null,null,false,false]
[null,null,"SHPO FORM",null,null,null,null,null,null,null,false,false]
[]
[]
[null,null,null,"Hide Document Checklist"]
[null,null,"STEP 3: FINANCIAL REVIEW FORM (Salesforce Opportunity: Stage 0) (Optional)",null,null,null,null,null,null,null,null,"Lead: CDM"]
[]
[null,null,"Task 1: If completed, this shoud be done prior to flipping SF to Stage 1."]
[]
[null,null,"Revenue Validation "]
[null,null,"Project rental rates should be within +/- 15% of comparables (provide explanation if not)"]
[null,null,"Conservative rental rates are preferred (be sure to use geographical comparable and similar amenity properties)"]
[]
[null,null,null,null," -Comparable rental rates from independent properties (preliminary review phase)"]
[null,null,null,null," -Rental rates for comparable properties in our portfolio"]
[null,null,null,null," -Rental rates from developers portfolio (preliminary review phase)"]
[null,null,null,null," -Appraisal/Market Study/Feasibility Study"]
[null,null,null,null," -Leases/Letter of Intents"]
[null,null,null,null," -Comparable CD Projects"]
[null,null,null,null," -Company Financials (owner-occupied developments)"]
[null,null,null,null," -Apartments.com","(residential development)"]
[null,null,null,null," -Loop.net","(commercial space)"]
[null,null,null,null," -Other _______________________________________________"]
[]
[null,null,null,null,"YES","NO"]
[null,null,"Evaluation (Place X)"]
[]
[null,null,"Comments:"]
[]
[]
[]
[]
[]
[null,null,"Cost Validation"]
[null,null,"Projects costs should be comparable to other projects (cost/s.f.) "]
[null,null,"Confirm contractor is third party (note if related party)"]
[]
[null,null,null,null," -Third-party construction estimates"]
[null,null,null,null," -Comparable projects from developers or contractors portfolio "]
[null,null,null,null," -Other comparable CD deal costs in the area"]
[null,null,null,null," -Third-party cost review (if necessary, related-party contractor)"]
[null,null,null,null," -Other _______________________________________________"]
[]
[null,null,null,null,"YES","NO"]
[null,null,"Evaluation (Place X)"]
[]
[null,null,"Comments:"]
[]
[]
[]
[]
[null,null,"Sources Secured "]
[null,null,"[Equity + Grants (RAP & Others) + Debt = Project Costs]"]
[null,null,"Identify RAP bridge/TIF/Tax Credit Equity"]
[null,null,"Identify tax credit investor for NMTC/Historic Tax Credit/Low Income Housing Tax Credit"]
[null,null,"Close transaction within 120 days of MEDC approval"]
[]
[null,null,null,null," -Terms letter/sheet (conditional on RAP)"]
[null,null,null,null," -Commitment letter (conditional on RAP)"]
[null,null,null,null," -Look at senior lender requirements"]
[null,null,null,null," -Evidence of owner equity"]
[null,null,null,null," -Other financial statement (accountant/broker statement)"]
[null,null,null,null," -LOI tax credit investor"]
[null,null,null,null," -Evidence of bridge financing (tax credit equity/RAP/other)"]
[null,null,null,null," -Other _______________________________________________"]
[null,null,null,null,"YES","NO"]
[null,null,"Evaluation (Place X)"]
[]
[null,null,"Comments:"]
[]
[]
[]
[]
[]
[null,null,"Project Cash Flow"]
[null,null,"Debt Service Coverage Ratio must be equal to or greater than 1.20 or a ratio determined by the senior lender on all aggregated debt"]
[]
[null,null,null,null,"YES","NO","EXCEPTION"]
[null,null,"Evaluation (Place X)"]
[]
[null,null,"Comments:"]
[]
[]
[]
[]
[]
[null,null,"Local Support"]
[]
[null,null,null,null," -Resolution/letter from authorizing government (is value included in Proforma)"]
[null,null,null,null," -Work Plan"]
[null,null,null,null," -Other _______________________________________________"]
[]
[null,null,null,null,"YES","NO"]
[null,null,"Evaluation (Place X)"]
[]
[null,null,"Comments:"]
[]
[]
[]
[]
[]
[null,null,"Developer Capacity"]
[null,null,"Development biography evidencing capacity to execute project"]
[null,null,null,null,"YES","NO"]
[null,null,"Evaluation (Place X)"]
[]
[null,null,"Comments:"]
[]
[]
[]
[]
[]
[null,null,null,"Hide Financial Review Section"]
[]
[null,null,"STEP 4: FULL APPLICATION DOCUMENT CHECKLIST (Salesforce Opportunity: Stage 2)",null,null,null,null,null,null,null,null,"Lead: CDI/Underwriting"]
[]
[null,null,"Task 1: CDI Program Staff/Underwriting will add/delete/edit the document requirements and notes below prior to, and during, the DEAL Team call. Everything in the table below will be displayed on the Required Docs worksheet."]
[]
[null,null,"Task 2: CDI/Underwriting will mark each document Complete when the submitted documentation is complete to your satisfaction."]
[]
[null,null,"FINANCIAL DOCUMENTATION",null,null,null,null,"NOTES/COMMENTS",null,null,null,"COMPLETE"]
[null,null,"Validation of Acquisition Cost (active PA, closing statement, property record card, as-is appraisal)",null,null,null,null,null,null,null,null,false]
[null,null,"Financing Commitment or evidence of Final loan approval from a Senior Lender",null,null,null,null,null,null,null,null,false]
[null,null,"Financing Commitment from all other Financing Sources",null,null,null,null,null,null,null,null,false]
[null,null,"HUD documents (for HUD-financed projects)",null,null,null,null,null,null,null,null,false]
[null,null,"Financing Commitment from Bridge Lender",null,null,null,null,null,null,null,null,false]
[null,null,"Equity Pay-In Schedule (Tax Credit Projects Non-MEDC)",null,null,null,null,null,null,null,null,false]
[null,null,"Evidence of Historic Part 1 & 2 Approval (for projects with HTCs)",null,null,null,null,null,null,null,null,false]
[null,null,"Appraisal/Third Party Market Info (Appraisal to be ordered by the lender)",null,null,null,null,null,null,null,null,false]
[null,null,"Evidence of Available Equity (bank or brokerage stmts. with liquid funds for contribution, LOC availability, documented expenses already paid, etc.)",null,null,null,null,null,null,null,null,false]
[null,null,"Tenant Letters of Intent/Leases (If available, committed tenants build a stronger argument)",null,null,null,null,null,null,null,null,false]
[null,null,"Condo Documents (if any part of the project is a condo or is part of a condo)",null,null,null,null,null,null,null,null,false]
[null,null,"Hotel Franchise Agreement (for hotels only)",null,null,null,null,null,null,null,null,false]
[null,null,"Executed Construction Contract (should include a set or fixed price, final budget and scope of work incorporated, any changes will be agreed upon by both parties)",null,null,null,null,null,null,null,null,false]
[null,null,"Executed MEDC Summary of Terms (MEDC provides after all other application materials complete)",null,null,null,null,null,null,null,null,false]
[null,null,"Development Agreement (If one exists between municipality and property purchaser)",null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"STATUTORY AND APPLICATION DOCUMENTATION",null,null,null,null,"NOTES/COMMENTS",null,null,null,"COMPLETE"]
[null,null,"Completed RAP Application Workbook/Proforma/Pre-Application",null,null,null,null,null,null,null,null,false]
[null,null,"RAP Application Signature Page (Certification and Signature sections)",null,null,null,null,null,null,null,null,false]
[null,null,"Documentation of Site Control by Applicant:\n   -Recorded Deed/Land Contract/Purchase Money Mortgage\n   -Executed and Current Purchase Agreement w/Recorded Deed to verify Current Ownership\n   -Executed Lease w/Recorded Deed to verify Current Ownership",null,null,null,null,null,null,null,null,false]
[null,null,"Background Check Form Completed",null,null,null,null,null,null,null,null,false]
[null,null,"Project Area Map w/clear project boundaries",null,null,null,null,null,null,null,null,false]
[null,null,"Documentation of Current Year Taxable Value",null,null,null,null,null,null,null,null,false]
[null,null,"Construction Drawings (Elevations, Floor Plans)-dated & architect/firm name",null,null,null,null,null,null,null,null,false]
[null,null,"Documentation of Local Contribution ",null,null,null,null,null,null,null,null,false]
[null,null,"State Approval of Tax Abatement (can be made an agreement milestone)",null,null,null,null,null,null,null,null,false]
[null,null,"Documentation of Other Contribution",null,null,null,null,null,null,null,null,false]
[null,null,"Documentation of Project Qualification - property must qualify as \"Previously Developed Property\" as defined in the Brownfield Redevelopment Act. May also be considered:\n   - Facility\n   - Functionally Obsolete\n   - Historic\n   - Blighted",null,null,null,null,null,null,null,null,false]
[null,null,"Status/Evidence of Local Site Plan Approval",null,null,null,null,null,null,null,null,false]
[null,null,"Full Property Legal Description (in Word format)",null,null,null,null,null,null,null,null,false]
[null,null,"Minimum Legal Due Diligence Items: \n   -Certificate of Good Standing\n   -Articles of Organization/Incorporation\n   -Operating Agreement/Bylaws\n   -Resolution Authorizing Signer",null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,null,"Hide Full Application Doc Checklist"]

{"sheet":"Instructions & Notices","index":1,"n_rows":133,"n_cols":12,"rows_kept":133,"cut":false,"hidden":false,"merged":[[99,1,101,11],[30,1,30,4],[107,1,108,11],[132,1,134,11],[69,11,70,11],[69,9,70,10],[69,7,70,8],[69,5,70,6],[69,3,70,4],[69,1,70,2],[103,1,103,11],[118,1,118,11],[121,1,121,9],[112,1,113,11],[53,1,53,11],[78,1,78,2],[138,1,141,11],[135,1,135,11],[143,1,143,11],[57,1,57,11],[55,1,55,8],[89,1,89,11],[115,1,115,11],[68,1,68,2],[68,3,68,4],[68,5,68,6],[65,1,66,11],[68,7,68,8],[68,9,68,10],[85,1,85,8],[125,1,125,11],[127,1,129,11],[3,1,3,4],[5,1,5,11],[7,1,7,11],[12,1,12,11],[15,1,15,11],[14,1,14,2],[13,1,13,11],[9,1,9,11],[10,1,10,11],[77,1,77,2],[79,1,79,2],[18,1,18,11],[20,1,20,11],[23,1,23,11],[19,1,19,11],[25,1,25,11],[27,1,27,11],[22,1,22,11],[61,1,61,11],[74,1,76,11],[46,1,46,11],[47,1,47,11]]}
[]
[null,"PRE-APPLICATION INSTRUCTIONS & NOTICES"]
[]
[null,"IMPORTANT APPLICANT NOTICES"]
[]
[null,"Administered by the Michigan Economic Development Corporation (MEDC), the Revitalization and Placemaking (RAP) Program  is an incentive program that will proactively deploy state funding to address community revitalization needs in Michigan communities by  investing in projects that enable population and tax revenue growth through rehabilitation of vacant and blighted buildings and historic structures, and development of permanent place-based infrastructure associated with social zones and traditional downtowns, outdoor dining, and place-based public spaces. Through the RAP Program, the MEDC partners with local communities to proactively address the community revitalization needs in Michigan communities by investing in projects that promote population and tax revenue growth. These investments help create the environment necessary to attract and retain talent, add new housing options, enable business creation and attraction, and provide resources for Michigan citizens and communities. These investments help local governments avoid budget crises, attract and retain residents, and enhance community vitality. "]
[]
[null,"All applicants must complete a full application, supply all requested documentation and agree to a terms letter in order to be considered by the MEDC for approval of the recommended incentive.  After MSF approval, the MSF will enter into a written agreement with the applicant.  As required by the MSF Act, all written agreements will include a repayment provision for failure to comply with the provisions outlined in the written agreement."]
[]
[null,"For complete information on RAP project considerations, eligibility criteria, and program requirements, please reference the RAP Guidelines: click here"]
[null,"and the RAP Grant Agreement Template can be viewed: here."]
[null,"RAP FUNDING"]
[null,"Assistance will be structured as grants as determined by the MEDC. Generally, Awards will be disbursed in two parts. The first disbursement will be for up to fifty percent (50%) of the eligible costs submitted, not to exceed fifty percent (50%) of the grant; and, upon Project completion, up to fifty percent (50%) of eligible costs submitted, not to exceed the remaining balance of the grant. Following disbursement, there will be reporting requirements during the term of the incentive and for an additional three years following the term of the incentive. "]
[]
[null,"BACKGROUND REVIEW"]
[null,"To be considered for assistance, all applicants must undergo a criminal and civil background review of the applicant company and, if deemed appropriate by the MEDC, any key management personnel.  Infractions including, but not limited to, felonies, misdemeanors involving financial transactions, Michigan tax liens, and trends of other tax liens or criminal activity may result in loss of eligibility for incentives."]
[]
[null,"FEES "]
[null,"The Applicant shall be responsible for payment of all third-party costs and expenses incurred by the Michigan Economic Development Corporation (MEDC) in connection with the Incentive, and all related documentation up until the Date of Disbursement."]
[]
[]
[null,"TAX IMPLICATIONS"]
[null,"Per the IRS, recipients of funds from grant programs which support businesses are considered gross taxable income to the recipient. All grant recipients will receive a 1099-G form and are responsible for the tax reporting regarding these payments. Please consult a tax advisor with any questions."]
[]
[null,"OWNER-OCCUPIED UNITS"]
[null,"If a multi-unit residential project includes investment into a residential unit that will be occupied by the project’s owner/developer/sponsor, the investment into that unit will be considered for financial assistance on a case-by-case basis. If considered for assistance, such assistance will be equitable in relation to the investment into other units of the development."]
[null,"WHITE BOX"]
[null,"For MEDC purposes, “white box” is defined as unfinished interior space in a commercial building with the following aspects complete: 1) Code required bathrooms; 2) Envelope wall coverings prepped for painting; and 3) Finished ceilings, flooring, electrical fixtures, plumbing fixtures, and functional HVAC and sprinkler systems. Interior space should be able to obtain a certificate of occupancy."]
[]
[]
[null,"UNDERWRITING CONSIDERATIONS"]
[null,"Projects seeking Revitalization and Placemaking (RAP) Program assistance are competitively evaluated on financial considerations I)-XI) below."]
[]
[null,"I)     Project maintains an average 1.20 to 1.00 Debt Service Coverage Ratio (DSCR) over a period of 20 years for all standard amortizing debt."]
[null,"II)    Private owner equity investment of a minimum of 10%."]
[null,"III)   Developer and Other Related-Party Fees limited to 4.0% or less."]
[null,"IV)   Developer Returns of 12% or less, based on 20 year investment horizon (IRR)."]
[null,"V)    Maximization of available senior debt and all other available state and federal resources."]
[null,"VI)   Minimum senior financing term of 48 months. "]
[null,"VII)  300 month preferred amortization period, minimum of 240."]
[null,"VIII) Utilization of a federally-insured lender, or other lender deemed acceptable by MEDC staff."]
[null,"IX)  Contractor expenses for Builder Overhead/Profit/General Requirements limited to approximately 14% of hard costs."]
[null,"X)  Brownfield TIF eligible costs captured will be excluded from the eligible basis for RAP grant awards."]
[null,"XI) LIHTC supported development costs for residential units will be excluded from eligible basis for RAP awards."]
[]
[null,"RAP General Structuring Overview"]
[null,"         A. Grant awards on a single project associated with the rehabilitation of vacant and blighted buildings or costs associated with the repurposing of space left vacant shall not exceed the lesser of $1.5 million or 50% of Eligible Costs."]
[null,"         B. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost.","         A. Grant awards for a single project with an extraordinary economic development impact or public benefit that has maximized all other state loans and                financing tools as determined by the MEDC, will be eligible for an award amount up to the lesser of $5 million or 50% of the Eligible Cost."]
[]
[]
[]
[]
[null,"FIRST STEPS"]
[null,"Prior to starting a project, or filling out any part of the RAP Pre-Application Package, it is very important to work closely with the local municipality and with your Community Development Manager (CDM). Your CDM can provide valuable assistance toward a successful RAP request, as well as save you time if the project is not competitive."]
[]
[null,"Click here to access the Michigan Revitalization and Placemaking (RAP) Program website."]
[]
[null,"For complete information on RAP project considerations, application process, and eligibility criteria, please reference the RAP Guidelines."]
[]
[]
[null,"RAP PROCESS SUMMARY"]
[null,"The Revitalization and Placemaking Program (RAP) has a two-part application process:\n\n1.  Pre-Application: the applicant must complete the Pre-Application and submit the supporting intake documents and receive an invitation to complete a Full Application through a Letter of Interest (LOI).\n    \n2.  Full Application: the applicant must submit a complete and statute-compliant RAP Application and obtain approval from the Michigan Economic Development Corporation."]
[]
[]
[null,"PRE-APPLICATION EVALUATION PROCESS"]
[null,"The Pre-Application Package is evaluated based on criteria established in the RAP Guidelines, Community Development Priorities, Program Requirements, Underwriting Considerations and availability of funding. A Pre-Application Package must be submitted and determined complete prior to MEDC issuing a Letter of Interest (LOI). If MEDC issues an LOI, the applicant will be invited to complete and submit a Full Application for approval by the date established in the LOI. "]
[]
[]
[null,"STEP 1",null,"STEP 2",null,"STEP 3",null,"STEP 4",null,"STEP 5",null,"STEP 6"]
[null,"CDM Specialist and Applicant work together on a Pre-Application Package",null,"CDM Specialist determines Pre-Application Package is complete.",null,"CDM and Regional Director determine Pre-Application Package is complete.",null,"CDI/UW assesses\nPre-Application Package for completeness and financial reivew.",null,"CDM/CDI/UW pitch project to Community Development leadership for authorization to issue an LOI.",null,"Executed LOI. Begin Full Application."]
[]
[]
[]
[null,"PRE-APPLICATION PACKAGE*"]
[null,"The Pre & Full Application worksheet must be completed through Sec VII as a part of the Pre-Application Package for consideration of the proposed project. The entire Workbook contains the information required when completing and submitting a Pre-Application Package for RAP assistance, which consists of the following worksheets:   "]
[]
[]
[null,"Instructions & Notices",null,null,null,"Proforma",null,null,"Dev Ret"]
[null,"Program Requirements",null,null,null,"Sources & Uses",null,null,"Amrt Schd Ann"]
[null,"Confidentiality",null,null,null,"Cash Flow",null,null,"Equity Distributions"]
[null,"Pre & Full Application",null,null,null,"Required Docs"]
[null,"Revenue",null,null,null,"Org Chart"]
[]
[null,"All worksheets are protected and no protected cells should be altered in any fashion."]
[]
[null,"*The green worksheets require input from the applicant for a complete pre-application package."]
[]
[]
[null,"HELPFUL HINTS FOR COMPLETING THE WORKSHEETS"]
[null,"Some cells are formatted with a light-blue fill color, which indicates the cell should be filled in as it applies.  "]
[null,null,null,null,null,null,null,"Click these cells"]
[null,"Enter the requested information in each cell highlighted in blue"]
[null,"Select from drop-down lists in blue cells that contain red borders"]
[null,"Instructions are displayed as pop-up notes when certain cells are selected"]
[null,"If you see a red message, please follow its instruction to clear the error"]
[null,"Click the hyperlinks containing BLUE, UNDERLINED TEXT to access additional resources if desired, or to quickly navigate sections of the Workbook."]
[]
[null,"Please provide ample detail when completing blue text fields in order to expedite the review process. "]
[]
[null,"Click here now to access the Proforma 101 Guidance for more information on completing each section of the Proforma worksheets contained in this Workbook. "]
[]
[]
[]
[null,"When saving the Workbook, please do not use spaces in the name that you save it under (e.g., use this: Workbook_1.0; do not use this: Workbook 1.0). Saving this Workbook with spaces in the name may result in loss of functionality.\n\n"]
[]
[]
[null,"COMPLETING PRE-APPLICATION REQUIRED DOCS WORKSHEET"]
[null,"Section I of the Required Docs tab contains a list of documents needed when submitting a Pre-Application. To assist with determining which Pre-Application materials may be required for a particular project, go to Required Docs worksheet."]
[]
[]
[]
[null,"SUBMITTING A PRE-APPLICATION PACKAGE"]
[null,"Box is an online file-sharing, collaboration, and document management platform that allows the MEDC to efficiently and effectively collaborate with its partners. Your CDM will send an invitation to collaborate using a project-specific Box collaboration folder. To access this folder and submit Pre-Application materials, applicants may use an existing or create a new, free Box Collaboration account. \n"]
[]
[]
[null,"Applicants should use the collaborative Box folder (discussed below) to edit, update, revise, etc., one (1) version of the Workbook throughout the Pre-Application and Application process rather than creating and submitting new Workbook drafts."]
[]
[null,"BOX SETUP INSTRUCTIONS"]
[null,"Click here to access the Box Setup Instructions and learn how to create a free Box account to submit, edit, and collaborate with MEDC on Pre-Application and Application materials. "]
[null,"Click on the Box icon to access and/or create a free Box account on the Box website:"]
[]
[null,"If you still have questions about using Box as a submission tool, please Contact your CDM."]
[]
[]
[null,"FULL APPLICATION OVERVIEW"]
[null,"If MEDC issues the applicant a Letter of Interest (LOI), the applicant will be invited to complete a Full Application Workbook for MEDC approval. A Deal Team call will be scheduled, and applicants transition from the CDM to the assigned Underwriter and Program Staff specialist, who will guide the applicant through the Full Application process."]
[]
[null,"The RAP Application (Full Application) requires answers to the remaining questions on the Pre & Full Application worksheet/tab, and submission of additional documents listed in Section II of the Required Docs tab. Section II is customized by MEDC staff for a project when an LOI is executed. "]
[]
[]
[null,"Please check your data for consistency throughout the Workbook and documentation. Discrepancies can cause delays."]
[]
[null,"Once a Full Application and supporting documents are reviewed and deemed acceptable to the MEDC, a Summary of Terms will be issued for signature. MEDC staff will conduct a thorough review of the details and financial analysis of the application. If the amount on the LOI is supported by the results of the analysis, staff will draft the paperwork for a formal incentive request. The executed approval document is forwarded to MEDC's legal department for due diligence and drafting of the incentive agreement.  "]

{"sheet":"Confidentiality","index":2,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,1,6,12],[0,1,0,12],[1,1,1,12],[2,1,2,12],[3,1,3,12],[4,1,4,12]]}
[null,"Michigan Freedom of Information Act"]
[null,"Except as otherwise provided in this section, all information in the application is subject to disclosure under Public Act No. 442 of 1976, known as the “Freedom of Information Act”. This act also provides for complete disclosure of contracts, their attachments, due diligence materials, progress reports submitted throughout the term of the award agreement and financial documents submitted as required under the award agreements. Applications are furnished to the MEDC and the State of Michigan."]
[null,"Is all application information subject to the Michigan Freedom of Information Act?"]
[null,"Yes, unless the Applicant demonstrates that the application materials submitted contain “financial or proprietary information\" and is granted confidentiality by the Fund. Financial or proprietary information is defined as “information that has not been publicly disseminated or which is unavailable from other sources, the release of which might cause competitive harm”. Applicants are provided an opportunity to specifically request such proprietary or financial information to be held confidential. "]
[]
[null,"Applicants may request confidential treatment for “financial or proprietary information” contained within application materials that meets the definition of “financial or proprietary information contained in the MSF Act. Such information MUST be accompanied by a written request and be identified directly within the material submitted by applicants by the following requirements:"]

{"sheet":"Pre & Full Application","index":3,"n_rows":538,"n_cols":16,"rows_kept":538,"cut":false,"hidden":false,"merged":[[341,2,347,11],[332,2,338,11],[230,2,237,11],[222,2,225,11],[172,2,173,11],[167,2,170,11],[264,2,265,11],[13,2,14,11],[19,6,19,8],[19,9,19,11],[120,8,120,11],[79,10,79,11],[78,6,78,9],[28,9,28,11],[19,2,19,4],[40,3,40,5],[43,3,43,5],[40,9,40,11],[20,2,20,4],[42,9,42,11],[24,2,24,4],[41,9,41,11],[68,6,68,9],[67,6,67,9],[58,9,58,11],[51,3,51,5],[69,6,69,9],[228,2,228,11],[165,2,165,11],[71,6,71,9],[71,10,71,11],[72,6,72,9],[53,9,53,11],[52,3,52,5],[55,9,55,11],[55,3,55,5],[54,3,54,5],[58,3,58,5],[117,4,117,6],[123,3,123,7],[47,2,48,11],[254,2,261,11],[53,3,53,5],[187,2,188,11],[122,4,122,7],[178,2,185,11],[176,2,177,11],[210,2,217,11],[199,2,206,11],[189,2,196,11],[198,2,198,11],[208,2,209,11],[219,2,219,10],[227,2,227,11],[239,2,239,11],[251,2,252,11],[241,2,248,11],[72,10,72,11],[73,6,73,9],[73,10,73,11],[164,2,164,3],[99,2,100,11],[57,3,57,5],[54,9,54,11],[12,15,12,16],[67,10,67,11],[68,10,68,11],[75,6,75,9],[66,6,66,9],[70,6,70,9],[14,15,15,16],[74,6,74,9],[75,10,75,11],[43,9,43,11],[56,9,56,11],[56,7,56,8],[66,10,66,11],[50,9,50,11],[51,9,51,11],[62,2,65,11],[74,10,74,11],[69,10,69,11],[70,10,70,11],[56,3,56,5],[44,9,44,11],[25,2,25,4],[31,2,31,4],[21,2,21,4],[537,1,537,4],[537,5,537,7],[537,8,537,10],[534,1,534,6],[535,1,535,6],[535,7,535,11],[501,1,501,2],[498,1,498,3],[496,1,496,3],[496,4,496,8],[508,4,508,8],[501,4,501,8],[502,4,502,8],[504,4,504,11],[505,7,505,11],[502,10,502,11],[508,10,508,11],[530,1,530,6],[498,9,498,10],[536,1,536,4],[536,5,536,7],[516,8,517,9],[514,8,515,9],[506,4,506,6],[292,2,298,11],[302,2,308,11],[525,1,525,11],[526,1,526,11],[527,1,527,11],[529,1,529,6],[531,5,531,7],[464,2,464,3],[464,4,464,11],[459,6,459,9],[460,6,460,9],[432,6,432,8],[432,9,432,11],[440,2,440,5],[442,2,444,11],[487,1,487,3],[381,2,381,11],[458,6,458,9],[455,4,455,5],[456,4,456,5],[457,4,457,5],[458,4,458,5],[459,4,459,5],[392,2,392,11],[495,1,495,2],[495,4,495,8],[494,4,494,6],[492,1,492,3],[488,1,488,3],[490,1,490,3],[494,1,494,3],[489,1,489,2],[493,1,493,3],[488,4,488,6],[492,4,492,8],[504,1,504,3],[506,1,506,3],[505,1,505,3],[507,1,507,2],[530,7,530,11],[531,1,531,4],[532,1,532,4],[532,5,532,7],[532,8,532,10],[511,8,511,9],[512,8,513,9],[508,1,508,3],[506,7,506,11],[507,4,507,8],[524,1,524,11],[514,10,515,11],[516,10,517,11],[512,1,513,3],[512,4,513,7],[514,1,515,3],[514,4,515,7],[516,1,517,3],[516,4,517,7],[520,1,520,11],[500,1,500,3],[268,2,268,11],[424,2,425,11],[427,2,428,11],[416,2,416,3],[417,2,417,3],[418,2,418,3],[419,2,419,3],[420,2,420,3],[421,2,421,3],[422,2,422,3],[271,2,271,11],[280,2,280,11],[290,2,290,11],[300,2,300,11],[331,2,331,11],[350,2,350,11],[359,2,359,11],[372,2,379,11],[370,2,370,11],[383,2,390,11],[351,2,357,11],[361,2,368,11],[431,6,431,8],[470,7,470,8],[471,7,471,8],[460,10,460,11],[461,10,461,11],[492,9,492,10],[498,4,498,8],[460,4,460,5],[435,6,435,8],[435,9,435,11],[436,6,436,8],[436,9,436,11],[435,2,435,5],[436,2,436,5],[437,6,437,8],[437,9,437,11],[438,6,438,8],[438,9,438,11],[440,6,440,8],[440,9,440,11],[439,4,439,5],[439,6,439,8],[439,9,439,11],[455,6,455,9],[456,6,456,9],[486,4,486,11],[488,7,488,11],[489,4,489,8],[490,4,490,8],[487,7,487,11],[493,7,493,11],[494,7,494,11],[500,7,500,11],[490,10,490,11],[496,10,496,11],[499,7,499,11],[500,4,500,6],[486,1,486,3],[502,1,502,3],[499,1,499,3],[405,2,407,11],[480,7,480,8],[481,7,481,8],[482,7,482,8],[467,2,467,8],[468,7,468,8],[478,7,478,8],[479,7,479,8],[472,7,472,8],[473,7,473,8],[474,7,474,8],[475,7,475,8],[476,7,476,8],[477,7,477,8],[481,2,481,4],[482,2,482,4],[463,4,463,5],[461,6,461,9],[462,6,462,9],[463,6,463,9],[469,7,469,8],[322,2,328,11],[394,2,401,11],[462,10,462,11],[463,10,463,11],[455,10,455,11],[456,10,456,11],[457,10,457,11],[458,10,458,11],[459,10,459,11],[452,6,452,9],[453,6,453,9],[454,6,454,9],[452,4,452,5],[453,4,453,5],[454,4,454,5],[452,10,452,11],[453,10,453,11],[454,10,454,11],[461,4,461,5],[462,4,462,5],[431,9,431,11],[433,6,433,8],[433,9,433,11],[457,6,457,9],[521,1,521,11],[522,1,522,11],[523,1,523,11],[512,10,513,11],[15,2,15,8],[79,6,79,9],[76,6,76,9],[76,10,76,11],[78,10,78,11],[86,2,87,11],[77,6,77,9],[77,10,77,11],[88,2,96,11],[82,3,83,11],[22,2,22,4],[23,2,23,4],[38,2,38,11],[41,3,41,4],[42,3,42,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[57,9,57,11],[52,9,52,11],[272,2,278,11],[450,6,450,9],[450,10,450,11],[450,4,450,5],[451,6,451,9],[451,4,451,5],[446,2,446,11],[430,2,430,11],[282,2,288,11],[432,2,432,5],[433,2,433,5],[434,2,434,5],[437,2,437,5],[438,2,438,5],[451,10,451,11],[340,2,340,11],[434,6,434,8],[434,9,434,11],[409,2,414,11],[431,2,431,5],[310,2,310,11],[320,2,320,11],[404,2,404,11],[312,2,318,11]]}
[]
[null,null,"Revitalization and Placemaking (RAP) Program Pre & Full Application Worksheet",null,null,null,null,null,null,null,"WORKBOOK Version",1]
[]
[null,null,"PRINT PRE-APPLICATION",null,null,null,"PRE-APPLICATION APPROVAL PROCESS OVERVIEW"]
[null,null,"Click on the icon below to print the Pre-Application Worksheet.",null,null,null,"Step 1","Applicant works with CDM to complete"]
[null,null,null,null,null,null,null,"and submit Pre-Application Package"]
[null,null,null,null,null,null,"Step 2","CDM pre-application review"]
[null,null,null,null,null,null,"Step 3","Regional Director pre-application review"]
[null,null,null,null,null,null,"Step 4","Program Staff/UW pre-application review"]
[null,null,null,null,null,null,"Step 5","Project pitch to CD leadership"]
[null,null,"PRINT",null,null,null,"Step 6","LOI execution/Begin Full Application"]
[]
[null,null,"PRE-APPLICATION PACKAGE INSTRUCTIONS"]
[null,null,"The Worksheet below must be completed through Section VII as part of the Pre-Application Package for consideration of the proposed project. For assistance with completing the Pre-Application Package, please reference the instructional text displayed when clicking on the cells highlighted in blue. Applicants should also reference the Instructions & Notices tab contained in this Workbook for more information and resources. A Pre-Application Package should only be initiated in coordination with your CDM."]
[]
[null,null,"For additional assistance Contact the Community Development Manager (CDM) for your Region."]
[null,null,"TABLE OF CONTENTS",null,null,null,"TOC (continued)",null,null,"TOC (continued)"]
[]
[null,null,"PRE-APPLICATION",null,null,null,"PROFORMA",null,null,"SUPPORTING DOCUMENTATION"]
[null,null,"SECTION I.PROJECT INFORMATION",null,null,null,"Revenue",null,null,"SECTION I.PRE-APP. REQUIRED DOCS"]
[null,null,"SECTION II.APPLICANT INFORMATION",null,null,null,"Proforma"]
[null,null,"SECTION III.PROPERTY ELIGIBILITY & EXISTING ATTRIBUTES",null,null,null,"Sources & Uses"]
[null,null,"SECTION IV. HISTORICAL DESCRIPTION OF PROPERTIES",null,null,null,"Cash Flow"]
[null,null,"SECTION V.PROJECT ACTIVITIES & ATTRIBUTES",null,null,null,"Amrt Schld Ann"]
[null,null,"SECTION VI. PROJECT DESCRIPTION",null,null,null,"Dev Ret"]
[null,null,"SECTION VII. DEVELOPER EXPERIENCE",null,null,null,"Equity Distributions"]
[]
[null,null,"FULL APPLICATION (To be completed post LOI.)"]
[null,null,"SECTION VIII. PROJECT ATTRIBUTES",null,null,null,null,null,null,"SECTION II. FULL APP. REQUIRED DOCS"]
[null,null,"SECTION IX. OTHER PROJECT INFORMATION"]
[null,null,"SECTION X. DEVELOPMENT TEAM"]
[null,null,"APPLICATION SIGNATURE PAGE"]
[]
[null,null,"MICHIGAN ECONOMIC DEVELOPMENT CORPORATION",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"REVITALIZATION AND PLACEMAKING PROGRAM"]
[null,null,"PRE-APPLICATION"]
[]
[null,null,"SECTION I. PROJECT INFORMATION"]
[null,null,"Please enter or select the information requested below as it relates to the project location and primary project contacts."]
[]
[null,null,"CITY/TOWNSHIP/VILLAGE",null,null,null,null,null,"LOCAL CONTACT PERSON"]
[null,null,"COUNTY",null,null,null,null,null,"LOCAL CONTACT EMAIL"]
[null,null,"ZIP",null,null,null,null,null,"APPLICANT CONTACT PERSON"]
[null,null,"POPULATION",null,null,null,null,null,"APPLICANT CONTACT EMAIL"]
[null,null,"REGION",{"$f":"IFERROR(VLOOKUP(D42,Table3[], 2, FALSE), \"\")","v":""},null,null,null,null,"PROJECT NAME"]
[]
[null,null,"SECTION II. APPLICANT INFORMATION"]
[null,null,"Please enter the information for the Applicant/Borrower Entity Legal Name and Co-Applicant requesting RAP funding assistance. The Applicant and/or Co-Applicant can be either a business entity or individual."]
[]
[null,null,"APPLICANT INFORMATION",null,null,null,null,"CO-APPLICANT INFORMATION"]
[null,null,"FULL LEGAL NAME",null,null,null,null,"FULL LEGAL NAME"]
[null,null,"STREET ADDRESS",null,null,null,null,"STREET ADDRESS"]
[null,null,"CITY",null,null,null,null,"CITY"]
[null,null,"COUNTY",null,null,null,null,"COUNTY"]
[null,null,"ZIP",null,null,null,null,"ZIP"]
[null,null,"STATE",null,null,null,null,"STATE"]
[null,null,"EMPLOYER TAX ID # (EIN)",null,null,null,null,"EMPLOYER TAX ID # (EIN)"]
[null,null,"PHONE",null,null,null,null,"PHONE"]
[null,null,"EMAIL",null,null,null,null,"EMAIL"]
[]
[]
[null,null,"SECTION III. PROPERTY  ELIGIBILITY & EXISTING ATTRIBUTES"]
[null,null,"All properties included in the proposed project must meet eligibility requirements for consideration of RAP assistance.\n\nIn the table below, enter or select the requested information for each property included in the project. Preliminary or final determinations indicating the Property Eligibility Status may be attached to this Pre-Application for each property listed below. Final Property Eligibility determinations will be required when completing the Full RAP Application.\n\nFor more information, please reference the RAP Guidelines.\n\n"]
[]
[]
[]
[null,null,"PROJECT STREET ADDRESS","NUMBER OF FLOORS","CURRENT OWNER TYPE","VACANCY\nSTATUS","CURRENT \nSITE CONTROL STATUS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(OR(C68=\"\",AND(C68<>\"\",COUNTA(D68:D70)=0),SUM(D68:D80)>0),\"Is a basement level included in any of the floor numbers entered above?\",\"\")","v":"Is a basement level included in any of the floor numbers entered above?"}]
[null,null,{"$f":"IF(C82<>\"\",\"Describe below as needed:\",\"\")","v":"Describe below as needed:"}]
[]
[]
[null,null,"SECTION IV. HISTORICAL DESCRIPTION OF THE PARCELS/PROPERTIES LISTED ABOVE"]
[null,null,"Please provide a detailed summary of the historical uses of the properties and buildings listed above. Include the year any buildings or structures located on each property were constructed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SECTION V. PROJECT ACTIVITIES & ATTRIBUTES"]
[null,null,"Click the checkboxes below to indicate which activities and attributes best apply to the proposed project. Provide further explanation of selected activities and attributes when requested in subsequent sections."]
[]
[null,null,"PROJECT ACTIVITIES & OTHER ATTRIBUTES (Check all that apply)",null,null,null,null,null,"GREEN COMPONENTS (Check all that apply)"]
[]
[null,null,"Will the project result in any of the following:",null,null,null,null,null,"Will the project include any of the following:"]
[]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false]
[null,false,null,null,null,null,null,{"$f":"IF(H119=TRUE,\"Indicate Other here:\",\"\")","v":""}]
[null,false]
[null,null,{"$f":"IF($B$116=TRUE,\"Indicate Parking Infrastructure - Other here:\",\"\")","v":""}]
[null,null,{"$f":"IF(B122=TRUE,\"Indicate Other Attribute here:\",\"\")","v":""}]
[]
[null,null,"UNIVERSAL DESIGN ELEMENTS (Check all that apply)"]
[null,null,"All projects must comply with the Americans with Disability Act (ADA) Standards. Universal Design elements enhance projects by going above and beyond ADA requirements. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,false,"PROJECT FINANCING ATTRIBUTES (Check all that apply)",null,null,null,null,null,"THIRD PARTY CERTIFICATION (Check all that apply)"]
[]
[null,null,"Will the project include any of the following:",null,null,null,null,null,"Will the project obtain any of the following:"]
[]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false,null,null,null,null,null,false]
[null,false]
[null,null,"*Describe Other financing."]
[]
[null,null,"**Describe Other Third-Party Certification or Other Universal Design Elements."]
[]
[]
[]
[]
[null,null,"COMMENTS (Please include any comments/explanation necessary for MEDC to understand the project attributes selected above in Section V)"]
[]
[]
[]
[null,null,"SECTION VI. PROJECT DESCRIPTION"]
[null,null,"1) Provide a detailed and descriptive summary of the project, including the current status of the property (vacant, dilapidated, etc.), square footage, and number of floors. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2) Describe the project location as it relates to being in a downtown or commercial corridor center."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"3) Describe the proposed use of the site/building upon project completion, including use and square footage by floor (please identify and describe any anticipated White box areas)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"4) Provide an illustrative description of the construction, rehabilitation, and site improvement activities."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"5) Describe the public space to be revitalized, including square footage of all revitalized public spaces, including sidewalks."]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L221=\"\",\"ENTER THE TOTAL PUBLIC SQUARE FEET BEING IMPROVED, EVEN IF IT IS ZERO ->\", \"PUBLIC SQUARE FEET IMPROVED\")","v":"ENTER THE TOTAL PUBLIC SQUARE FEET BEING IMPROVED, EVEN IF IT IS ZERO ->"}]
[]
[]
[]
[]
[]
[]
[null,null,"6) It is strongly encouraged that applicants do not start investment beyond architectural and engineering fees prior to MEDC approval. Any investment prior to approval is undertaken at the applicant's risk and could compromise competitive consideration for RAP."]
[null,null,"If eligible investment has begun, enter the start date (month and year) and provide a description of the eligible investment that has taken place, including any architecture and engineering. Acquisition of property IS a RAP eligible expense."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"7)  LOCAL CONTRIBUTION. Describe the municipality's financial contribution to the project. Include estimated dollar value and the date approved, or the anticipated meeting date for local approval."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SECTION VII. DEVELOPER EXPERIENCE"]
[null,null,"Describe your professional experience including a description of relevant projects completed by the development team, and any that have previously been awarded incentives from the MEDC, Michigan Economic Growth Authority or Michigan Strategic Fund. If none, please describe relevant experience or training in real estate development."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"STOP! END OF PRE-APPLICATION FORM. PLEASE ENSURE THE PROFORMA WORKSHEETS AND SECTION I. REQUIRED DOCUMENTS ARE SUBMITTED AS PART OF THE PRE-APPLICATION PACKAGE. EVERYTHING BELOW THIS LINE IS REQUIRED DURING THE FULL APPLICATION PHASE."]
[]
[]
[null,null,"SECTION VIII. PROJECT ATTRIBUTES"]
[null,null,"INSTRUCTIONS: Please address items 1-7 by providing the requested information or indicate if an item is not applicable to the proposed project."]
[]
[null,null,"1) Describe how the project increases the density of the area. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2) Describe how the project promotes mixed-use development and walkable communities."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"3) Describe how the project involves the rehabilitation of a historic resource (if applicable). "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"4) Describe how the project addresses area-wide redevelopment."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"5) Describe how the project promotes sustainable development (e.g., green infrastructure, energy efficiency, etc.). "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"6) Describe how the project addresses underserved markets of commerce."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"7) Describe how the project will act as a catalyst for additional revitalization of the community in which it is located."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"8) Describe the Universal Design elements in the project or how the project will incorporate Universal Design."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SECTION IX. OTHER PROJECT INFORMATION"]
[null,null,"1) Describe other financial contributions to the project (Federal, State, Opportunity Zone Investments, Other). Please include dollar amounts."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2) Describe why incentive assistance is needed and describe in terms of developer return, financing gap, market risk, etc."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"3) Indicate whether site plan approval is required or is not required. If site plan approval is required, please describe the status of site plan approval including the anticipated approval date. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"4) Provide the names of each entity (LLC, Corporation, Partnership), if assistance is awarded, that will receive RAP funds, OR will directly incur RAP and/or Work Plan \"Eligible Investment\" costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"5) Describe the level of environmental contamination on the property and the extent of cleanup required."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"JOB CREATION"]
[null,null,"Describe the type and number of full-time equivalent jobs that are anticipated to be created by the development team. Also, describe the type and number of full-time equivalent jobs to be created by anticipated or confirmed tenants. Please provide one overall average, hourly wage for all new jobs. If any jobs will be retained, indicate the number and type of jobs that will be retained. DO NOT include any temporary or construction jobs related to the project."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ESTIMATED JOBS CREATED:"]
[null,null,"Full-Time Estimate (min. 35 hrs/wk)"]
[null,null,"Full-Time Equivalents Estimate (FTE)"]
[null,null,"Total Jobs Created",null,{"$f":"SUM(E417:E418)","v":0}]
[null,null,"AVERAGE ESTIMATED HOURLY WAGE:"]
[null,null,"Full-Time and FTE Estimate"]
[null,null,"Projected Retained Jobs"]
[null,null,"Average Annual Salary for Retained Jobs"]
[]
[null,null,"Full-Time Definition:  An employee who has 2,080 hrs. of paid employment on an annual basis or one that is paid for 35 or more hrs per week.  Does not include construction, temporary, transferred, or layoff recall positions."]
[]
[]
[null,null,"Full-Time Equivalent Definition: A combination of employees that individually has less than 2080 hours of paid employment on an annual basis or work less than 40 hours per week, and are converted to (FTE) jobs by dividing the total annual hours worked by 2080 hours, or dividing the total weekly hours worked by 40 hours."]
[]
[]
[null,null,"PROJECT SQUARE FOOTAGE"]
[null,null,"Type of Space",null,null,null,"Square Footage",null,null,"Anticipated  # of Units/Spaces"]
[null,null,"RESIDENTIAL",null,null,null,{"$f":"Res_SF","v":0},null,null,{"$f":"TOTAL_UNITS","v":0}]
[null,null,"COMMERCIAL",null,null,null,{"$f":"OffComm_SF","v":0}]
[null,null,"HOSPITALITY",null,null,null,{"$f":"Hosp_SF","v":0},null,null,{"$f":"Hotel_Rooms","v":0}]
[null,null,"TOTAL COMMON SPACE",null,null,null,{"$f":"SUM(Res_Comm_Common_Space+Common_Other)","v":0}]
[null,null,"OTHER -"]
[null,null,"PARKING",null,null,null,{"$f":"Revenue!E90","v":0},null,null,{"$f":"Revenue!D90","v":0}]
[null,null,"Total Building Square Footage",null,null,null,{"$f":"G433+G434+G435+G436","v":0}]
[null,null,null,null,"Public Square Footage",null,{"$f":"PUBLIC_SPACE","v":0}]
[null,null,"Total Project Square Footage",null,null,null,{"$f":"SUM(G433:I438)+G440","v":0},null,null,{"$f":"SUM(J433:L439)","v":0}]
[null,null,"NOTES/COMMENTS"]
[]
[]
[]
[]
[null,null,"SITE INFORMATION"]
[null,null,"Current Year Taxable Value",null,null,null,null,null,null,null,"Number of Buildings Upon Completion of the Project:"]
[null,null,"Projected Taxable Value Upon Completion",null,null,null,null,null,null,null,"Number of Acres:"]
[null,null,null,null,null,null,null,null,null,null,"Number of Parcels:"]
[null,null,"Property Street Addresses",null,"Parcel IDs",null,"Site Control"]
[null,null,{"$f":"IF('Pre & Full Application'!C68=\"\",\"\",'Pre & Full Application'!C68)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G68=\"\",\"\",'Pre & Full Application'!G68)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K68=\"\",\"\",'Pre & Full Application'!K68)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C69=\"\",\"\",'Pre & Full Application'!C69)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G69=\"\",\"\",'Pre & Full Application'!G69)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K69=\"\",\"\",'Pre & Full Application'!K69)","v":""},null,{"$f":"IF('Pre & Full Application'!K69=\"\",\"\",'Pre & Full Application'!K69)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C70=\"\",\"\",'Pre & Full Application'!C70)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G70=\"\",\"\",'Pre & Full Application'!G70)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K70=\"\",\"\",'Pre & Full Application'!K70)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C71=\"\",\"\",'Pre & Full Application'!C71)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G71=\"\",\"\",'Pre & Full Application'!G71)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K71=\"\",\"\",'Pre & Full Application'!K71)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C72=\"\",\"\",'Pre & Full Application'!C72)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G72=\"\",\"\",'Pre & Full Application'!G72)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K72=\"\",\"\",'Pre & Full Application'!K72)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C73=\"\",\"\",'Pre & Full Application'!C73)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G73=\"\",\"\",'Pre & Full Application'!G73)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K73=\"\",\"\",'Pre & Full Application'!K73)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C74=\"\",\"\",'Pre & Full Application'!C74)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G74=\"\",\"\",'Pre & Full Application'!G74)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K74=\"\",\"\",'Pre & Full Application'!K74)","v":""},null,{"$f":"IF('Pre & Full Application'!K70=\"\",\"\",'Pre & Full Application'!K70)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C75=\"\",\"\",'Pre & Full Application'!C75)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G75=\"\",\"\",'Pre & Full Application'!G75)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K75=\"\",\"\",'Pre & Full Application'!K75)","v":""},null,{"$f":"IF('Pre & Full Application'!K71=\"\",\"\",'Pre & Full Application'!K71)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C76=\"\",\"\",'Pre & Full Application'!C76)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G76=\"\",\"\",'Pre & Full Application'!G76)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K76=\"\",\"\",'Pre & Full Application'!K76)","v":""},null,{"$f":"IF('Pre & Full Application'!K75=\"\",\"\",'Pre & Full Application'!K75)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C77=\"\",\"\",'Pre & Full Application'!C77)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G77=\"\",\"\",'Pre & Full Application'!G77)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K77=\"\",\"\",'Pre & Full Application'!K77)","v":""},null,{"$f":"IF('Pre & Full Application'!K76=\"\",\"\",'Pre & Full Application'!K76)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C78=\"\",\"\",'Pre & Full Application'!C78)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G78=\"\",\"\",'Pre & Full Application'!G78)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K78=\"\",\"\",'Pre & Full Application'!K78)","v":""},null,{"$f":"IF('Pre & Full Application'!K77=\"\",\"\",'Pre & Full Application'!K77)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C79=\"\",\"\",'Pre & Full Application'!C79)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G79=\"\",\"\",'Pre & Full Application'!G79)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K79=\"\",\"\",'Pre & Full Application'!K79)","v":""},null,{"$f":"IF('Pre & Full Application'!K78=\"\",\"\",'Pre & Full Application'!K78)","v":""}]
[null,null,{"$f":"IF('Pre & Full Application'!C80=\"\",\"\",'Pre & Full Application'!C80)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!G80=\"\",\"\",'Pre & Full Application'!G80)","v":""},null,null,null,{"$f":"IF('Pre & Full Application'!K80=\"\",\"\",'Pre & Full Application'!K80)","v":""},null,{"$f":"IF('Pre & Full Application'!K79=\"\",\"\",'Pre & Full Application'!K79)","v":""}]
[null,null,"Recent Parcel Combinations (please describe)"]
[]
[]
[null,null,"ANTICIPATED TIMELINE - Select anticipated completion season, year, and completion status."]
[null,null,"Activity",null,null,"Season","Year","Status"]
[null,null,"Zoning Approval"]
[null,null,"Site Plan Approval (if applicable)"]
[null,null,"Local Financial Contribution Final Approval"]
[null,null,"Local Financial Contribution Final Approval"]
[null,null,"Obtain Building Permits"]
[null,null,"Part II of Historic Completed"]
[null,null,"Property Acquisition"]
[null,null,"Anticipated Commencement of Eligible Investment"]
[null,null,"Close on Construction Financing"]
[null,null,"Close on Permanent Financing"]
[null,null,"Construction Commencement"]
[null,null,"Project Completion"]
[null,null,"Other (type other here)"]
[null,null,"Other (type other here)"]
[]
[]
[null,"SECTION X. DEVELOPMENT TEAM INFORMATION"]
[null,"DEVELOPER/SPONSOR:"]
[null,"Primary Contact",null,null,"Telephone #",null,null,"Email Address"]
[]
[null,"Street Address:",null,null,"City/Twp/Village",null,null,null,null,"Zip","County"]
[]
[]
[null,"PROPERTY MANAGEMENT COMPANY:",null,null,null,null,null,null,null,"Related Entity:"]
[null,"Primary Contact",null,null,"Telephone #",null,null,"Email Address"]
[]
[null,"Street Address",null,null,"City/Twp/Village",null,null,null,null,"Zip","County"]
[]
[]
[null,"CONTRACTOR:",null,null,null,null,null,null,null,"Related Entity:"]
[null,"Primary Contact",null,null,"Telephone #",null,null,"Email Address"]
[]
[null,"Street Address",null,null,"City/Twp/Village",null,null,null,null,"Zip","County"]
[]
[]
[null,"SENIOR LENDER:"]
[null,"Primary Contact",null,null,"Telephone #",null,null,"Email Address"]
[]
[null,"Street Address",null,null,"City/Twp/Village",null,null,null,null,"Zip","County"]
[]
[]
[null,"ADDITIONAL PROJECT CONTACTS:"]
[null,"Name & Title",null,null,"Company ",null,null,null,"Telephone",null,"Email"]
[]
[]
[]
[]
[]
[]
[]
[null,"APPLICATION SIGNATURE PAGE"]
[null,"CERTIFICATION"]
[null,"I authorize the Michigan Economic Development Corporation (MEDC) to review information provided to the State of Michigan Department of Licensing and Regulatory Affairs (LARA) or any other State of Michigan Department or Agency for purposes of verifying information provided in support of the Applicant’s request for incentive assistance.  "]
[null,"Further, I authorize the MEDC, the Office of the Chief Compliance Officer (CCO), the Department of Attorney General, or any of their designees to perform background reviews on the Applicant."]
[null,"I hereby certify that the information contained in this application and in the exhibits or attachments submitted are true and correct to the best knowledge of the Applicant and the undersigned, and are submitted to the MEDC as a basis for determining whether the MEDC should authorize incentive assistance for the project."]
[null,"I understand that the applicant will not be able to enter into a written agreement between the company and the MEDC unless all of the following are met:"]
[null,"*   The local community or communities where the project will commence has demonstrated and approved, if applicable, a financial, economic or staff commitment to the project;"]
[null,"*   The Applicant has demonstrated the need for the incentive assistance; and"]
[null,"*   The Applicant agrees to provide all data described in the written agreement necessary for the MEDC to report to the Legislature."]
[]
[null,"Signature of Applicant's Authorized Representative",null,null,null,null,null,"Title"]
[null,"     "]
[null,"Typed Name",null,null,null,"Telephone",null,null,"Email",null,null,"Date"]
[]
[]
[null,"Signature of Co-Applicant's Authorized Representative",null,null,null,null,null,"Title"]
[null,"     "]
[null,"Typed Name",null,null,null,"Telephone",null,null,"Email",null,null,"Date"]
[null,"     "]

{"sheet":"Revenue","index":4,"n_rows":173,"n_cols":16,"rows_kept":173,"cut":false,"hidden":false,"merged":[[64,0,64,3],[83,11,84,11],[83,12,84,12],[83,13,84,13],[83,14,84,14],[73,11,74,11],[73,12,74,12],[73,13,74,13],[73,14,74,14],[83,15,84,15],[84,0,84,2],[83,0,83,6],[85,0,85,2],[88,0,88,2],[87,0,87,2],[86,0,86,2],[0,8,0,11],[2,2,2,5],[3,2,3,5],[4,2,4,5],[5,2,5,5],[4,7,8,12],[6,2,6,5],[7,2,7,5],[2,7,3,12],[12,13,14,13],[12,15,14,15],[44,0,44,2],[45,0,45,2],[46,0,46,2],[12,11,14,11],[12,12,14,12],[12,14,14,14],[43,15,45,15],[43,14,45,14],[43,11,45,11],[43,12,45,12],[43,13,45,13],[63,0,63,2],[48,0,48,2],[49,0,49,2],[53,0,53,2],[58,0,58,2],[59,0,59,2],[56,0,56,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[60,0,60,2],[47,0,47,2],[54,0,54,2],[55,0,55,2],[93,6,94,6],[79,0,79,2],[69,0,69,2],[70,0,70,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[73,0,73,2],[57,0,57,2],[61,0,61,2],[62,0,62,2],[93,8,94,8],[98,0,98,2],[99,0,99,2],[100,0,100,2],[93,5,94,5],[95,0,95,2],[96,0,96,2],[97,0,97,2],[93,7,94,7],[73,15,74,15],[68,15,69,15],[68,0,68,8],[71,0,71,2],[72,0,72,2],[68,14,69,14],[68,11,69,11],[68,12,69,12],[68,13,69,13]]}
["REVENUE",null,null,null,null,null,null,null,"Fill in all blue shaded input cells"]
[]
[null,"Development Name:",{"$f":"IF('Pre & Full Application'!J45=\"\",\"\",'Pre & Full Application'!J45)","v":""},null,null,null,null,{"$f":"IF(A173=1,\"*CONFIDENTIAL*\",)","v":0}]
[null,"City/Township/Village:",{"$f":"IF('Pre & Full Application'!D41=\"\",\"\",'Pre & Full Application'!D41)","v":""}]
[null,"County:",{"$f":"IF('Pre & Full Application'!D42=\"\",\"\",'Pre & Full Application'!D42)","v":""},null,null,null,null,"This worksheet is utilized as an input page only with information being utilized to populate information within the \"Proforma\" and \"Cash Flow\" worksheets."]
[null,"Construction Type:"]
[]
[]
[]
[]
["DEVELOPMENT INCOME ASSUMPTIONS"]
[]
["INCOME RESIDENTIAL TENANTS",null,null,null,null,null,null,null,null,null,null,"RESIDENTIAL ASSUMPTIONS","Year 2 Inflation Factor","Year 3 Inflation Factor","Year 4 Inflation Factor","Future Inflation Factor"]
["Unit Type","# Units","Baths","Sq. Ft.","Mo. Rent"," Gross Ann. Income","Vacancy Loss","Net Ann. Income","Rentable Sq. Ft.","Rent/Sq. Ft."]
["1-bdr",null,1,null,null,{"$f":"E15*12*B15","v":0},{"$f":"-F15*Res_VacRate","v":0},{"$f":"F15+G15","v":0},{"$f":"D15*B15","v":0},{"$f":"IF(E15=0, 0,E15/D15)","v":0}]
[null,null,null,null,null,0,0,0,{"$f":"D16*B16","v":0},{"$f":"IF(E16=0, 0,E16/D16)","v":0},null,"Income Increase",0.02,0.02,0.02,0.02]
[null,null,null,null,null,0,0,0,0,0,null,null,"Year 1","Year 2","Year 3","Stabilized"]
[null,null,null,null,null,0,0,0,0,0,null,"Vacancy  Rate",0.05,0.05,0.05,0.05]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0]
["Common Area"]
["Income Source",null,null,null,"Mo. Income"," Gross Ann. Income","Vacancy Loss","Net Ann. Income"]
["Storage",null,null,null,null,{"$f":"E35*12","v":0},{"$f":"-F35*Res_VacRate","v":0},{"$f":"F35+G35","v":0}]
["Late Fees",null,null,null,null,{"$f":"E36*12","v":0},{"$f":"-F36*Res_VacRate","v":0},{"$f":"F36+G36","v":0}]
[null,null,null,null,null,{"$f":"E37*12","v":0},{"$f":"-F37*Res_VacRate","v":0},{"$f":"F37+G37","v":0}]
[null,null,null,null,null,{"$f":"E38*12","v":0},{"$f":"-F38*Res_VacRate","v":0},{"$f":"F38+G38","v":0},null,"Average"]
[null,null,null,null,null,{"$f":"E39*12","v":0},{"$f":"-F39*Res_VacRate","v":0},{"$f":"F39+G39","v":0},null,"rent/sq. ft."]
["TOTAL UNITS:",{"$f":"SUM(B15:B39)","v":0},null,null,null,{"$f":"SUM(F15:F39)","v":0},{"$f":"SUM(G15:G39)","v":0},{"$f":"SUM(H15:H39)","v":0},{"$f":"SUM(I15:I32)","v":0},{"$f":"IF(B40=0,0,(SUM(F15:F32)/12)/Res_SF)","v":0}]
[]
[]
[]
["INCOME COMMERCIAL/RETAIL/OFFICE TENANTS",null,null,null,null,null,null,null,null,null,null,"COMMERCIAL ASSUMPTIONS","Year 2 Inflation Factor","Year 3 Inflation Factor","Year 4 Inflation Factor","Future Inflation Factor"]
["Description",null,null,"Lease Type","Sq. Ft.","Rent/Sq. Ft.","CAM/Sq. Ft.","Gross Ann. Income","Vacancy Loss","Net Ann. Income"]
[null,null,null,"Gross",null,null,0,{"$f":"(E46*F46)+(E46*G46)","v":0},{"$f":"-H46*Comm_VacRate","v":0},{"$f":"H46+I46","v":0}]
[null,null,null,"NNN",null,null,null,{"$f":"(E47*F47)+(E47*G47)","v":0},0,0,null,"Income Increase",0.02,0.02,0.02,0.02]
[null,null,null,null,null,null,null,0,0,0,null,null,"Year 1","Year 2","Year 3","Stabilized"]
[null,null,null,null,null,null,null,0,0,0,null,"Vacancy Rate",0.1,0.1,0.1,0.1]
[null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,0,{"$f":"-H51*Comm_VacRate","v":0},{"$f":"H51+I51","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"-H52*Comm_VacRate","v":0},{"$f":"H52+I52","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"-H53*Comm_VacRate","v":0},{"$f":"H53+I53","v":0}]
[null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,0,{"$f":"-H55*Comm_VacRate","v":0},{"$f":"H55+I55","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"-H56*Comm_VacRate","v":0},{"$f":"H56+I56","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"-H57*Comm_VacRate","v":0},{"$f":"H57+I57","v":0}]
["Common Area"]
["Income Source",null,null,null,null,"Monthly Income",null,"Gross Ann. Income","Vacancy Loss","Net Ann. Income"]
[null,null,null,null,null,null,null,{"$f":"F60*12","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"F61*12","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"F62*12","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"F63*12","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"F64*12","v":0},0,0]
["TOTAL RENTABLE COMMERCIAL SPACE:",null,null,null,{"$f":"SUM(E46:E57)","v":0},null,null,{"$f":"SUM(H46:H64)","v":0},{"$f":"SUM(I46:I64)","v":0},{"$f":"SUM(J46:J64)","v":0}]
[]
[]
[]
["INCOME HOSPITALITY",null,null,null,null,null,null,null,null,null,null,"HOSPITALITY ROOM ASSUMPTIONS","Year 2 Inflation Factor","Year 3 Inflation Factor","Year 4 Inflation Factor","Future Inflation Factor"]
["Description",null,null,"# Rooms","Sq. Ft.","Avg. Daily Rate/Rm.","Gross Ann. Income","Vacancy Loss","Net Ann. Income"]
["Hotel Rooms",null,null,null,null,null,{"$f":"$D$71*F71*365","v":0},{"$f":"-G71*Hosp_VacRate","v":0},{"$f":"G71+H71","v":0},null,null,"Income Increase",0.02,0.02,0.02,0.02]
["Other Rev/Rm - Food & Beverage",null,null,null,null,null,{"$f":"$D$71*F72*365","v":0},{"$f":"-G72*Hosp_VacRate","v":0},{"$f":"G72+H72","v":0},null,null,null,"Year 1","Year 2 ","Year 3","Stabilized"]
["Other Rev/Rm - Tel & Data",null,null,null,null,null,{"$f":"$D$71*F73*365","v":0},{"$f":"-G73*Hosp_VacRate","v":0},{"$f":"G73+H73","v":0},null,null,"Vacancy Rate",0.35,0.35,0.35,0.35]
["Other Rev/Rm - Miscellaneous",null,null,null,null,null,{"$f":"$D$71*F74*365","v":0},{"$f":"-G74*Hosp_VacRate","v":0},{"$f":"G74+H74","v":0},null,null,"HOSPITALITY OTHER ASSUMPTIONS","Year 2 Inflation Factor","Year 3 Inflation Factor","Year 4 Inflation Factor","Future Inflation Factor"]
["Income Source",null,null,null,"Sq. Ft.","Monthly Income","Annual Income"]
["Banquet",null,null,null,null,null,{"$f":"F76*12","v":0},null,{"$f":"G76+H76","v":0},null,null,"Banquet",0.02,0.02,0.02,0.02]
["Conference",null,null,null,null,null,{"$f":"F77*12","v":0},null,{"$f":"G77+H77","v":0},null,null,"Conference",0.02,0.02,0.02,0.02]
["Restaurant ",null,null,null,null,null,{"$f":"F78*12","v":0},null,{"$f":"G78+H78","v":0},null,null,"Restaurant",0.02,0.02,0.02,0.02]
["Miscellaneous",null,null,null,null,null,{"$f":"F79*12","v":0},null,{"$f":"G79+H79","v":0},null,null,"Miscellaneous",0.02,0.02,0.02,0.02]
["TOTALS:",null,null,{"$f":"SUM(D71:D79)","v":0},{"$f":"SUM(E71:E79)","v":0},null,{"$f":"SUM(G71:G79)","v":0},{"$f":"SUM(H71:H79)","v":0},{"$f":"SUM(I71:I79)","v":0}]
[]
[]
[]
["PARKING",null,null,null,null,null,null,null,null,null,null,"PARKING ASSUMPTIONS","Year 2 Inflation Factor","Year 3 Inflation Factor","Year 4 Inflation Factor","Future Inflation Factor"]
["Description",null,null,"# of Spaces","Sq. Ft.","Monthly Income","Gross Ann. Income"]
["Public Spaces",null,null,null,null,null,{"$f":"F86*12","v":0},null,null,null,null,"Public Spaces",0.02,0.02,0.02,0.02]
["Dedicated Spaces 1",null,null,null,null,null,{"$f":"F87*12","v":0},null,null,null,null,"Ded Spaces 1",0.02,0.02,0.02,0.02]
["Dedicated Spaces 2",null,null,null,null,null,{"$f":"F88*12","v":0},null,null,null,null,"Ded Spaces 2",0.02,0.02,0.02,0.02]
["Dedicated Spaces 3",null,null,null,null,null,{"$f":"F89*12","v":0},null,null,null,null,"Ded Spaces 3",0.02,0.02,0.02,0.02]
[null,null,null,{"$f":"SUM(D86:D89)","v":0},{"$f":"SUM(E86:E89)","v":0},null,{"$f":"SUM(G86:G89)","v":0}]
[]
[]
[]
["OTHER INCOME AND ASSUMPTIONS",null,null,null,null,"Year 2 Inflation Factor","Year 3 Inflation Factor","Year 4 Inflation Factor","Future Inflation Factor"]
["Description",null,null,"Monthly Income","Annual Income"]
[null,null,null,null,{"$f":"D96*12","v":0},0.02,0.02,0.02,0.02]
[null,null,null,null,{"$f":"D97*12","v":0}]
[null,null,null,null,{"$f":"D98*12","v":0}]
[null,null,null,null,{"$f":"D99*12","v":0}]
[null,null,null,null,{"$f":"D100*12","v":0}]
["TOTALS:",null,null,{"$f":"SUM(D96:D100)","v":0},{"$f":"SUM(E96:E100)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]

{"sheet":"Proforma","index":5,"n_rows":144,"n_cols":19,"rows_kept":144,"cut":false,"hidden":false,"merged":[[0,11,0,13],[33,2,33,4],[34,2,34,4],[53,2,53,4],[54,2,54,4],[3,6,4,9],[4,11,9,14],[2,11,3,15],[7,3,7,4],[54,12,54,15],[53,12,53,15],[34,12,34,15],[33,12,33,15],[75,11,76,11],[66,16,67,16],[66,17,67,17],[66,18,67,18],[66,15,67,15],[66,13,67,13],[66,14,67,14],[66,11,67,11],[74,10,74,12],[73,10,73,12],[73,2,73,4],[74,2,74,4],[68,2,68,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[59,2,59,4],[60,2,60,4],[62,2,62,4],[61,2,61,4],[59,12,59,15],[60,12,60,15],[62,12,62,15],[61,12,61,15]]}
["STABILIZED OPERATING STATEMENT",null,null,null,null,null,null,null,null,null,null,"Fill in all blue shaded input cells"]
[]
[null,null,{"$f":"Revenue!B3","v":"Development Name:"},{"$f":"Revenue!C3","v":""},null,null,null,null,null,null,null,{"$f":"IF(A144=1,\"*CONFIDENTIAL*\",)","v":0}]
[null,null,{"$f":"Revenue!B4","v":"City/Township/Village:"},{"$f":"Revenue!C4","v":""}]
[null,null,{"$f":"Revenue!B5","v":"County:"},{"$f":"Revenue!C5","v":""},null,null,null,null,null,null,null,"This worksheet is utilized to proforma out the stabilized operations of the project utilizing the projected initial rental rates, the stabilized vacancy rates, and the anticipated full operating expenses of the project."]
[null,null,{"$f":"Revenue!B6","v":"Construction Type:"},{"$f":"IF(Revenue!C6=\"\",\"\",Revenue!C6)","v":""}]
[]
[]
[]
["DEVELOPMENT INCOME",null,null,null,null,null,null,null,"% Gross","% Eff."]
[]
["Annual TIF Reimbursements",null,null,null,null,null,null,null,{"$f":"G12/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G12/Eff_Income","v":{"$error":"#DIV/0!"}}]
["Other Recurring Revenue",null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual Gross Residential Rental Income",null,null,null,null,null,{"$f":"Revenue!F40","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual Gross Commercial Rental Income",null,null,null,null,null,{"$f":"Revenue!H65","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual Gross Hospitality Room & Related Income",null,null,null,null,null,{"$f":"SUM(Revenue!G71:G74)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual Gross Hospitality Other Income",null,null,null,null,null,{"$f":"SUM(Revenue!G76:G79)","v":0},null,{"$f":"G17/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G17/Eff_Income","v":{"$error":"#DIV/0!"}}]
["Annual Gross Parking Income",null,null,null,null,null,{"$f":"Revenue!G90","v":0},null,{"$f":"G18/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G18/Eff_Income","v":{"$error":"#DIV/0!"}}]
["Annual Other Income",null,null,null,null,null,{"$f":"Revenue!E101","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["  Gross Income",null,null,null,null,null,{"$f":"SUM(G12:G19)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Vacancy Loss (Residential, Commercial, Hospitality)",null,null,null,null,null,{"$f":"Revenue!G40+Revenue!I65+Revenue!H80","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Net Income Potential",null,null,null,null,null,{"$f":"G20+G21","v":0},null,{"$f":"G23/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G23/Eff_Income","v":{"$error":"#DIV/0!"}}]
[]
["DEVELOPMENT OPERATING EXPENSES",null,null,null,null,null,null,null,"% Gross","% Eff.",null,"Inflation Factor"]
["Administrative Expenses",null,null,null,null,null,{"$f":"SUM(G27:G35)","v":0},null,{"$f":"G26/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G26/Eff_Income","v":{"$error":"#DIV/0!"}},null,0.03]
[null,"Management Fees",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Office Payroll",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Payroll Taxes",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Benefits/Worker's Comp.",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Advertising/Marketing",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Legal /Accounting",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"General Office ",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Other: ",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(H34>0,IF(D34=\"\",\"<<== Description Required for OTHER\",\"\"),\"\")","v":""},{"$f":"IF(G34>0,IF(LEN(C34)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Other: ",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(H35>0,IF(D35=\"\",\"<<== Description Required for OTHER\",\"\"),\"\")","v":""},""]
["Utilities",null,null,null,null,null,{"$f":"SUM(G37:G39)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0.03]
[null,"Electricity",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Fuel",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Water & Sewer",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Maintenance/Non-Capitalized Repairs",null,null,null,null,null,{"$f":"SUM(G41:G55)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0.03]
[null,"Maintenance/Janitorial Payroll",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null," Janitorial Supplies",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Extermination",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Rubbish Removal",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Snow Removal",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Lawn/Tree Maintenance",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Parking Lot Repairs",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Painting/Decorations/Cleaning",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Heating & Air Repairs",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Plumbing/Electrical Repairs",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Elevator Maintenance",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Vehicle/Equipment Maintenance",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Security",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Other:",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(H54>0,IF(D54=\"\",\"<<== Description Required for OTHER\",\"\"),\"\")","v":""},{"$f":"IF(G54>0,IF(LEN(C54)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Other:",null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,""]
["Real Estate Taxes",null,null,null,null,null,null,null,{"$f":"G56/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G56/Eff_Income","v":{"$error":"#DIV/0!"}},null,0.02]
["Tax Abatement (-)",null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Property & Liability Insurance",null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0.03]
["Reserve Requirements",null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0.03]
["Other:  ",null,null,null,null,null,null,null,{"$f":"G60/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G60/Eff_Income","v":{"$error":"#DIV/0!"}},null,0.03,{"$f":"IF(G60>0,IF(LEN(C60)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
["Other:  ",null,null,null,null,null,null,null,{"$f":"G61/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G61/Eff_Income","v":{"$error":"#DIV/0!"}},null,0.03,{"$f":"IF(G61>0,IF(LEN(C61)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
["Other:  ",null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0.03,""]
["Other:  ",null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0.03,""]
["Total Expenses",null,null,null,null,null,{"$f":"G26+G36+G40+G56-G57+SUM(G58:G63)","v":0},null,{"$f":"G64/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G64/Eff_Income","v":{"$error":"#DIV/0!"}}]
[]
["Cash Flow Available for Debt Service / NOI",null,null,null,null,null,{"$f":"Eff_Income-G64","v":0},null,{"$f":"G66/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G66/Eff_Income","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LOAN TERMS","Loan Amount","Term Mos.","Amort. Mos.","Interest Rate","Refi. Rate"]
["Amortizing Loans"]
["Loan 1 DS:",null,"xxx",null,null,null,{"$f":"IF(Loan1_Amort<=0,0,-PMT(Loan1_Rate1/12,Loan1_Amort,Loan1)*12)","v":0},null,{"$f":"G69/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G69/Eff_Income","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"C69","v":"xxx"},null,60,300,0.06,{"$f":"IF(Loan1_Rate1=0,0,Loan1_Rate1+2%)","v":0.08}]
["Loan 2 DS:",null,"xxx",null,null,null,{"$f":"IF(Loan2_Amort<=0,0,-PMT(Loan2_Rate1/12,Loan2_Amort,Loan2)*12)","v":0},null,{"$f":"G70/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G70/Eff_Income","v":{"$error":"#DIV/0!"}},null,null,null,"xxx",null,60,300,0.06,{"$f":"IF(Loan2_Rate1=0,0,Loan2_Rate1+2%)","v":0.08}]
["Loan 3 DS:",null,"xxx",null,null,null,{"$f":"IF(Loan3_Amort<=0,0,-PMT(Loan3_Rate1/12,Loan3_Amort,Loan3)*12)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,"xxx",null,60,240,0.06,{"$f":"IF(Loan3_Rate1=0,0,Loan3_Rate1+2%)","v":0.08}]
["Loan 4 DS:",null,"xxx",null,null,null,{"$f":"IF(Loan4_Amort<=0,0,-PMT(Loan4_Rate1/12,Loan4_Amort,Loan4)*12)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,"xxx",null,60,240,0.06,{"$f":"IF(Loan4_Rate1=0,0,Loan4_Rate1+2%)","v":0.08}]
["Int. Loan 5 DS:",null,"xxx",null,null,null,{"$f":"IF(Loan5_Term<=0,0,Loan5*EFFECT(Loan5_Rate1,360))","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,"xxx",null,60,null,0.06,{"$f":"IF(Loan5_Rate1=0,0,Loan5_Rate1+2%)","v":0.08}]
["Other Oblig. 1",null,"xxx",null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(G74>0,IF(LEN(C74)<4,\"<<  Descr. Req'd for OTHER\",\"\"),\"\")","v":""},null,null,"xxx",null,null,null,0.06,{"$f":"IF(Loan1_Rate1=0,0,Loan1_Rate1+2%)","v":0.08}]
["Other Oblig. 2",null,"xxx",null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(G75>0,IF(LEN(C75)<4,\"<<  Descr. Req'd for OTHER\",\"\"),\"\")","v":""},null,null,"xxx",null,null,null,0.06,0.08]
[null,null,null,null,null,null,null,null,null,null,null,"Required DSCR",null,null,"Override"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"(if requesting a grant input $0)"]
["MCRP Loan Debt Service",null,null,null,null,null,{"$f":"IF(CRPLoan_Amort<=0,0,IF(ISBLANK($O$77),IF(((G66/DSC)-SUM(G69:G75))<0,0,(G66/DSC)-SUM(G69:G75)),-PMT(CRPLoan_Rate1/12,CRPLoan_Amort,CRPLoan)*12))","v":0},null,{"$f":"G78/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G78/Eff_Income","v":{"$error":"#DIV/0!"}},null,null,null,"MSF/MCRP Loan",{"$f":"IF(ISBLANK($O$77),-PV(CRPLoan_Rate1/12,CRPLoan_Amort,G78/12),$O$77)","v":0},60,300,0.01,{"$f":"IF(CRPLoan_Rate1=0,0,CRPLoan_Rate1+2%)","v":0.03}]
[]
["Cash Flow Available for Distribution",null,null,null,null,null,{"$f":"G66-SUM(G69:G78)","v":0},null,{"$f":"G80/Gross_Income","v":{"$error":"#DIV/0!"}},{"$f":"G80/Eff_Income","v":{"$error":"#DIV/0!"}}]
[]
["Debt Service Coverage Ratio",null,null,null,null,null,{"$f":"G66/(G69+G70+G71+G72+G73+G74+G75+G78)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]

{"sheet":"Sources & Uses","index":6,"n_rows":140,"n_cols":27,"rows_kept":140,"cut":false,"hidden":false,"merged":[[89,19,89,20],[105,23,105,24],[98,22,99,22],[98,23,99,24],[101,23,101,24],[103,22,104,22],[103,23,104,24],[7,3,7,4],[6,14,12,19],[15,2,15,4],[26,2,26,4],[87,2,87,9],[27,6,28,6],[27,7,28,7],[48,2,48,4],[58,16,58,17],[73,2,73,4],[74,2,74,4],[81,2,81,4],[58,2,58,4],[44,2,44,4],[72,2,72,4],[56,15,57,15],[56,18,57,18],[18,13,19,13],[18,14,19,14],[56,16,57,17],[83,18,83,20],[48,15,48,18],[44,15,44,18],[58,5,58,8],[26,5,26,8],[15,5,15,8],[72,5,72,8],[0,13,0,15],[84,18,84,20],[85,18,85,20],[73,18,73,20],[74,18,74,20],[75,18,75,20],[73,5,73,8],[74,5,74,8],[81,5,81,8],[73,26,73,29],[74,26,74,29],[75,26,75,29],[72,26,72,29],[83,26,83,29],[84,26,84,29],[85,26,85,29],[82,26,82,29]]}
["DEVELOPMENT BUDGET",null,null,null,null,null,null,null,null,null,null,null,null,"Fill in only blue shaded input cells"]
[]
[null,null,{"$f":"Revenue!B3","v":"Development Name:"},{"$f":"Revenue!C3","v":""}]
[null,null,{"$f":"Revenue!B4","v":"City/Township/Village:"},{"$f":"Revenue!C4","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A140=1,\"*CONFIDENTIAL*\",)","v":0}]
[null,null,{"$f":"Revenue!B5","v":"County:"},{"$f":"Revenue!C5","v":""}]
[null,null,{"$f":"Revenue!B6","v":"Construction Type:"},{"$f":"IF(Revenue!C6=\"\",\"\",Revenue!C6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet is utilized to input the total Sources & Uses for the project from acquisition to construction completion.  In addition, the maximum amount of RAP Incentive the project is eligible for is calculated."]
[]
[]
[]
[]
["TOTAL DEVELOPMENT COSTS",null,null,null,null,null,null,null,null,"Amount",null,"% of TDC"]
["Acquisition"]
[null,"Land ",null,null,null,null,null,null,null,null,null,{"$f":"J14/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Building(s)",null,null,null,null,null,null,null,null,null,{"$f":"J15/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Other:",null,null,null,{"$f":"IF(J16>0,IF(LEN(C16)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"J16/TDC","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Subtotal Acquisition",null,null,null,null,{"$f":"SUM(J14:J16)","v":0},null,{"$f":"J17/TDC","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ineligible Amt.","Eligible Basis"]
["Hard Costs"]
[null,"Public Infrastructure (roads, sidewalks, utilities, sewage, etc.)",null,null,null,null,null,null,null,null,null,{"$f":"J21/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J21-N21","v":0}]
[null,"Site Improvements (walks, drives, landscaping, fencing, lights, and drainage)",null,null,null,null,null,null,null,null,null,{"$f":"J22/TDC","v":{"$error":"#DIV/0!"}},null,0,0]
[null,"Demolition (Include Lead & Asbestos Abatement)",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Other Environmental Mitigation",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Earth Work",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Site Utilities",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Other:",null,null,null,{"$f":"IF(J27>0,IF(LEN(C27)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,null,null,null,null,null,"New Construction","Rehabilitation Renovation"]
[]
[null,"Structures",null,null,null,null,{"$f":"SUM(G31:G45)","v":0},{"$f":"SUM(H31:H45)","v":0},null,{"$f":"SUM(G30:H30)","v":0},null,{"$f":"J30/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N31:N45)","v":0},{"$f":"SUM(O31:O45)","v":0}]
[null,"   Parking Structures",null,null,null,null,null,null,null,{"$f":"SUM(G31:H31)","v":0},null,{"$f":"J31/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J31-N31","v":0}]
[null,"   Building Concrete/Masonry",null,null,null,null,null,null,null,{"$f":"SUM(G32:H32)","v":0},null,{"$error":"#DIV/0!"},null,0,{"$f":"J32-N32","v":0}]
[null,"   Carpentry",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Roofing/Metal/Siding/Insulation/Caulking",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Doors/Windows/Glass",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Drywall/Acoustical",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Flooring",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Cabinets/Countertops/Appliances",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Painting/Decorating",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Plumbing/Electrical/Fire Protection",null,null,null,null,null,null,null,{"$f":"SUM(G40:H40)","v":0},null,{"$error":"#DIV/0!"},null,0,0]
[null,"   HVAC",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Accessory Buildings/Garages",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Elevators/Special Equipment",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0]
[null,"   Tenant Upgrades",null,null,null,null,null,null,null,0,null,{"$f":"J44/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J44-N44","v":0}]
[null,"   Other:",null,null,null,null,null,null,null,0,null,{"$error":"#DIV/0!"},null,0,0,{"$f":"IF(J45>0,IF(LEN(C45)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Builder Overhead/Profit/General Requirements",null,null,null,null,{"$f":"J46*$G$30/$J$30","v":{"$error":"#DIV/0!"}},{"$f":"J46-G46","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"J46/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J46-N46","v":0},{"$f":"J46/(Construct_Cost-J46)","v":{"$error":"#DIV/0!"}},"of Hard Costs"]
[null,"Permits/Tap Fees/Bond/Cost Certification",null,null,null,null,{"$f":"J47*$G$30/$J$30","v":{"$error":"#DIV/0!"}},{"$f":"J47-G47","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"J47/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J47-N47","v":0}]
[null,"Construction Contingency",null,null,null,null,{"$f":"J48*$G$30/$J$30","v":{"$error":"#DIV/0!"}},{"$f":"J48-G48","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"J48/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J48-N48","v":0},{"$f":"J48/(Construct_Cost-J48)","v":{"$error":"#DIV/0!"}},"of Hard Costs"]
[null,"Other:",null,null,null,{"$f":"IF(J49>0,IF(LEN(C49)<4,\"<< ERROR\",\"\"),\"\")","v":""},{"$f":"J49*$G$30/$J$30","v":{"$error":"#DIV/0!"}},{"$f":"J49-G49","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"J49/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J49-N49","v":0},{"$f":"IF(J49>0,IF(LEN(C49)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,null,null,null,"Subtotal Hard Costs",null,null,null,null,{"$f":"SUM(J46:J49)+J30+SUM(J21:J27)","v":0},null,{"$error":"#DIV/0!"}]
[]
["Other Eligible Costs"]
[null,"Machinery & Equipment",null,null,null,null,null,null,null,null,null,{"$f":"J53/TDC","v":{"$error":"#DIV/0!"}},null,0,{"$f":"J53-N53","v":0}]
[null,"Furniture & Fixtures",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Architectural & Engineering"]
[null,"Environmental Studies/Soil Testing",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Survey",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0,"Total Eligible Basis","Max. MEDC Investment",null,"% Eligible"]
[null,"Developer Fees",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Other:",null,null,null,{"$f":"IF(J59>0,IF(LEN(C59)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0,{"$f":"SUM(J14:J16)+SUM(O21:O27)+O30+SUM(O46:O49)+SUM(J53:J59)","v":0},{"$f":"$P$59*$S$59","v":0},null,0.5]
[null,null,null,null,"Subtotal Eligible Soft Costs",null,null,null,null,{"$f":"SUM(J53:J59)","v":0},null,{"$error":"#DIV/0!"},null,{"$f":"SUM(N21:N59)-N30","v":0}]
[]
["Ineligible Soft Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DEVELOPMENT SOURCES",null,null,null,null,null,"Amount",null,"% of TDC"]
[null,"Other Professional Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Debt"]
[null,"Loan Fees",null,null,null,null,null,null,null,null,null,{"$f":"J64/TDC","v":{"$error":"#DIV/0!"}},null,"Override",null,null,null,{"$f":"Proforma!C69","v":"xxx"},null,null,null,null,{"$f":"Loan1","v":0},null,{"$f":"W64/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Construction Interest",null,null,null,null,"mos.",null,null,{"$f":"IF(ISBLANK(N65),(W90*T91/12*F65)/2,N65)","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"Proforma!C70","v":"xxx"},null,null,null,null,{"$f":"Loan2","v":0},null,{"$error":"#DIV/0!"}]
[null,"Construction Taxes",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"Proforma!C71","v":"xxx"},null,null,null,null,{"$f":"Loan3","v":0},null,{"$error":"#DIV/0!"}]
[null,"Construction Insurance",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"Proforma!C72","v":"xxx"},null,null,null,null,{"$f":"Loan4","v":0},null,{"$error":"#DIV/0!"}]
[null,"MEDC Fees",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"Proforma!C73","v":"xxx"},null,null,null,null,{"$f":"Loan5","v":0},null,{"$error":"#DIV/0!"}]
[null,"Title Work",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,"Override",null,null,null,{"$f":"Proforma!C74","v":"xxx"},null,null,null,null,{"$f":"Proforma!O74","v":0},null,{"$error":"#DIV/0!"}]
[null,"Rent-Up Reserve",null,null,null,null,"mos.",null,null,{"$f":"IF(ISBLANK(N70),((Loan1*Loan1_Rate1)+(Loan2*Loan2_Rate1)+(Loan3*Loan3_Rate1)+(Loan4*Loan4_Rate1)+(Loan5*Loan5_Rate1)+(CRPLoan*CRPLoan_Rate1))/12*'Sources & Uses'!F70,N70)","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"Proforma!C75","v":"xxx"},null,null,null,null,{"$f":"Proforma!O75","v":0},null,{"$error":"#DIV/0!"}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"MSF/MCRP Conventional Loan",null,null,null,null,{"$f":"CRPLoan","v":0},null,{"$error":"#DIV/0!"}]
[null,"Operating Reserve",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,"Subordinate Debt/Grants"]
[null,"Other:",null,null,null,{"$f":"IF(J73>0,IF(LEN(C73)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"RAP Grant",null,null,null,null,null,null,{"$f":"W73/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Other:",null,null,null,"",null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W74/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W74>0,IF(LEN(S74)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Other:",null,null,null,{"$f":"IF(J75>0,IF(LEN(C75)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W75/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W75>0,IF(LEN(S75)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
["Other Ineligible Soft Costs - Related Party and Consulting Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W76/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W76>0,IF(LEN(S76)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Project Management Fees",null,null,null,null,null,null,null,null,null,{"$f":"J77/TDC","v":{"$error":"#DIV/0!"}},null,null,null,null,"Deferred Fees/Cash Equity"]
[null,"Construction Management Fees (Related Party)",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Deferred Developer Fees",null,null,null,null,null,null,{"$f":"W78/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Consulting Fees",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Other Deferred Related Party Fees",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other Related Party Fees",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Deferred Consulting Fees",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other:",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Cash Equity Owner",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other:",null,null,null,{"$f":"IF(J82>0,IF(LEN(C82)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Land/Building Contribution Owner",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,"Subtotal Ineligible Soft Costs",null,null,null,null,{"$f":"SUM(J63:J82)","v":0},null,{"$f":"J83/TDC","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"MSF/MCRP Equity Investment",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"TOTAL DEVELOPMENT COSTS",null,null,null,null,null,null,null,{"$f":"J83+J60+Construct_Cost+J17","v":0},null,{"$f":"J84/TDC","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W84/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W84>0,IF(LEN(S84)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W85/TDC","v":{"$error":"#DIV/0!"}},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W86/TDC","v":{"$error":"#DIV/0!"}},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DEVELOPMENT SOURCES",null,null,null,null,{"$f":"SUM(W64:W86)","v":0},null,{"$f":"SUM(Y64:Y86)","v":{"$error":"#DIV/0!"}}]
[null,null,"SALESFORCE SUMMARY"]
[null,null,"Infrastructure",null,null,null,null,{"$f":"J21","v":0},null,{"$f":"IFERROR(H89/TDC,0)","v":0},null,null,null,null,null,null,"Construction Financing"]
[null,null,"Site Improvement",null,null,null,null,{"$f":"J22","v":0},null,0,null,null,null,null,null,null,"Construction Loan:",null,null,"xxx",null,null,null,null,{"$f":"W90/TDC","v":{"$error":"#DIV/0!"}}]
[null,null,"Demolition",null,null,null,null,{"$f":"J23","v":0},null,0,null,null,null,null,null,null,null,"Interest Rate:"]
[null,null,"Building - New Construction",null,null,null,null,{"$f":"IFERROR(G30+SUM(G46:G49),0)","v":0},null,0]
[null,null,"Building - Renovation",null,null,null,null,{"$f":"IFERROR(H30+SUM(H46:H49),0)","v":0},null,0,null,null,null,null,null,null,"Sources & Uses "]
[null,null,"Machinery & Equipment - Purchased",null,null,null,null,{"$f":"J53","v":0},null,0,null,null,null,null,null,null,null,"Total Development Costs",null,null,null,null,{"$f":"TDC","v":0}]
[null,null,"Furniture & Fixtures - Purchased",null,null,null,null,{"$f":"J54","v":0},null,0,null,null,null,null,null,null,null,"Total Development Sources",null,null,null,null,{"$f":"TD_Sources","v":0}]
[null,null,"Other Soft Costs",null,null,null,null,{"$f":"SUM(J56:J59)","v":0},null,0,null,null,null,null,null,null,null,"Surplus/(Gap)",null,null,null,null,{"$f":"W95-W94","v":0}]
[null,null,"Capital",null,null,null,null,{"$f":"TDC-SUM(H89:H96)","v":0},null,0]
[null,null,"     Total Private Investment",null,null,null,null,{"$f":"SUM(H89:H97)","v":0},null,0,null,null,null,null,null,null,"Other Calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental S.F.",null,null,{"$f":"Res_SF+OffComm_SF+Hosp_SF","v":0},null,"Construct Cost /S.F","Develop Cost/S.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential & Comm. Common Spaces",null,null,{"$f":"Revenue!D33+Revenue!E58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Space Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total S.F. Building w/o Parking",null,null,{"$f":"SUM(U99:U101)","v":0},null,{"$f":"(Construct_Cost-J31)/$U102","v":{"$error":"#DIV/0!"}},{"$f":"(TDC-J31)/$U102","v":{"$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,"Construct Cost/Space","Construct Cost/S.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# Spaces","Park S.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parking",null,{"$f":"Park_Spaces","v":0},{"$f":"Park_SF","v":0},null,{"$f":"J31/T106","v":{"$error":"#DIV/0!"}},{"$f":"J31/U106","v":{"$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,null,"% TDC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Equity",null,null,null,null,{"$f":"W81","v":0},null,{"$f":"W109/TDC","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land/Building Contribution",null,null,null,null,{"$f":"W82","v":0},null,{"$f":"W110/TDC","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Owner Contribution",null,null,null,null,{"$f":"SUM(W109:W110)","v":0},null,{"$f":"SUM(Y109:Y110)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash IRR",null,null,null,null,{"$f":"Cash_IRR","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. Annual Cash on Cash Return",null,null,null,null,{"$f":"Avg_CashReturn","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Equity IRR",null,null,null,null,{"$f":"Equity_IRR","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. Annual Return on Owner Equity",null,null,null,null,{"$f":"Avg_EquityReturn","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]

{"sheet":"Cash flow","index":7,"n_rows":170,"n_cols":42,"rows_kept":170,"cut":false,"hidden":false,"merged":[[17,5,17,6],[121,5,121,6],[125,5,125,6],[92,2,92,4],[79,2,79,3],[89,2,89,4],[90,2,90,4],[91,2,91,4],[110,5,110,6],[80,6,84,6],[101,5,101,6],[116,5,116,6],[16,5,16,6],[7,11,7,12],[7,23,8,27],[7,17,8,21],[6,7,13,7],[0,9,0,11],[6,5,13,5],[6,6,13,6],[6,8,13,8],[4,1,7,4],[94,40,94,41],[80,7,84,7],[88,2,88,4],[80,5,84,5],[48,2,48,4],[49,2,49,4],[68,2,68,4],[69,2,69,4],[76,2,76,4],[77,2,77,4],[86,2,86,4],[87,2,87,4],[78,2,78,3],[74,2,74,4],[75,2,75,4]]}
["PROJECT CASH FLOW",null,null,null,null,null,null,null,null,"Fill in only blue shaded inputs cells"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!B3","v":"Development Name:"},{"$f":"Revenue!C3","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!B4","v":"City/Township/Village:"},{"$f":"Revenue!C4","v":""}]
[null,"This worksheet is utilized to provide a 30 year operating projection following construction completion.",null,null,null,null,null,null,null,null,{"$f":"Revenue!B5","v":"County:"},{"$f":"Revenue!C5","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!B6","v":"Construction Type:"},{"$f":"IF(Revenue!C6=\"\",\"\",Revenue!C6)","v":""}]
[null,null,null,null,null,"Inflation Factor Yr. 2","Inflation Factor Yr. 3","Inflation Factor Yr. 4","Inflation Factor Future"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$170=1,\"*CONFIDENTIAL*\",)","v":0},null,null,null,null,null,{"$f":"IF($A$170=1,\"*CONFIDENTIAL*\",)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Mos. of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op.","Mos. Of Op."]
[null,null,null,null,null,null,null,null,null,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,2023,{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+1)","v":2024},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+2)","v":2025},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+3)","v":2026},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+4)","v":2027},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+5)","v":2028},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+6)","v":2029},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+7)","v":2030},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+8)","v":2031},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+9)","v":2032},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+10)","v":2033},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+11)","v":2034},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+12)","v":2035},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+13)","v":2036},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+14)","v":2037},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+15)","v":2038},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+16)","v":2039},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+17)","v":2040},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+18)","v":2041},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+19)","v":2042},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+20)","v":2043},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+21)","v":2044},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+22)","v":2045},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+23)","v":2046},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+24)","v":2047},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+25)","v":2048},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+26)","v":2049},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+27)","v":2050},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+28)","v":2051},{"$f":"IF(ISBLANK(CompletionYr),\" \",CompletionYr+29)","v":2052}]
["DEVELOPMENT INCOME:"]
[]
["TIF Reimbursements",null,null,null,null,{"$f":"SUM(J17:AM17)","v":0}]
["Other Recurring Revenue",null,null,null,null,{"$f":"SUM(J18:AM18)","v":0}]
["Annual Gross Residential Rental Income",null,null,null,null,{"$f":"Res_Inflation2","v":0.02},{"$f":"Res_Inflation3","v":0.02},{"$f":"Res_Inflation4","v":0.02},{"$f":"Res_InflationStab","v":0.02},{"$f":"(ResInc_Gross/12)*J$11","v":0},{"$f":"(J19/J$11)*K$11*(1+F19)","v":0},0,{"$f":"(L19/L$11)*M$11*(1+$H19)","v":0},{"$f":"(M19/M$11)*N$11*(1+$I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Gross Commercial Rental Income",null,null,null,null,{"$f":"Comm_Inflation2","v":0.02},{"$f":"Comm_Inflation3","v":0.02},{"$f":"Comm_Inflation4","v":0.02},{"$f":"Comm_InflationStab","v":0.02},{"$f":"(CommInc_Gross/12)*J$11","v":0},0,0,{"$f":"(L20/L$11)*M$11*(1+H20)","v":0},{"$f":"(M20/M$11)*N$11*(1+$I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AB20/AB$11)*AC$11*(1+$I20)","v":0},0,0,0,0,0,0,0,0,0,0]
["Annual Gross Hospitality Room & Related Income",null,null,null,null,{"$f":"Hosp_Inflation2","v":0.02},{"$f":"Hosp_Inflation3","v":0.02},{"$f":"Hosp_Inflation4","v":0.02},{"$f":"Hosp_InflationStab","v":0.02},{"$f":"(HospInc_Gross/12)*J$11","v":0},0,0,{"$f":"(L21/L$11)*M$11*(1+$H21)","v":0},{"$f":"(M21/M$11)*N$11*(1+$I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AB21/AB$11)*AC$11*(1+$I21)","v":0},0,0,0,0,0,0,0,0,0,0]
["Annual Gross Hospitality Banquet Income",null,null,null,null,{"$f":"Revenue!M76","v":0.02},{"$f":"Revenue!N76","v":0.02},{"$f":"Revenue!O76","v":0.02},{"$f":"Revenue!P76","v":0.02},{"$f":"Revenue!I76/12*'Cash flow'!J$11","v":0},{"$f":"(J22/12*K$11)*(1+F22)","v":0},0,0,{"$f":"(M22/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC22/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Hospitality Conference Income",null,null,null,null,{"$f":"Revenue!M77","v":0.02},{"$f":"Revenue!N77","v":0.02},{"$f":"Revenue!O77","v":0.02},{"$f":"Revenue!P77","v":0.02},{"$f":"Revenue!I77/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M23/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC23/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Hospitality Restaurant Income",null,null,null,null,{"$f":"Revenue!M78","v":0.02},{"$f":"Revenue!N78","v":0.02},{"$f":"Revenue!O78","v":0.02},{"$f":"Revenue!P78","v":0.02},{"$f":"Revenue!I78/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M24/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC24/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Hospitality Miscellaneous Income",null,null,null,null,{"$f":"Revenue!M79","v":0.02},{"$f":"Revenue!N79","v":0.02},{"$f":"Revenue!O79","v":0.02},{"$f":"Revenue!P79","v":0.02},{"$f":"Revenue!I79/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M25/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC25/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Public Parking Income",null,null,null,null,{"$f":"Revenue!M86","v":0.02},{"$f":"Revenue!N86","v":0.02},{"$f":"Revenue!O86","v":0.02},{"$f":"Revenue!P86","v":0.02},{"$f":"Revenue!G86/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M26/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC26/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Dedicated Spaces 1 Parking Income",null,null,null,null,{"$f":"Revenue!M87","v":0.02},{"$f":"Revenue!N87","v":0.02},{"$f":"Revenue!O87","v":0.02},{"$f":"Revenue!P87","v":0.02},{"$f":"Revenue!G87/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M27/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC27/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Dedicated Spaces 2 Parking Income",null,null,null,null,{"$f":"Revenue!M88","v":0.02},{"$f":"Revenue!N88","v":0.02},{"$f":"Revenue!O88","v":0.02},{"$f":"Revenue!P88","v":0.02},{"$f":"Revenue!G88/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M28/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC28/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Gross Dedicated Spaces 3 Parking Income",null,null,null,null,{"$f":"Revenue!M89","v":0.02},{"$f":"Revenue!N89","v":0.02},{"$f":"Revenue!O89","v":0.02},{"$f":"Revenue!P89","v":0.02},{"$f":"Revenue!G89/12*'Cash flow'!J$11","v":0},0,0,0,{"$f":"(M29/12*N$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC29/12*AD$11)*(1+$I$22)","v":0},0,0,0,0,0,0,0,0,0]
["Annual Other Income",null,null,null,null,{"$f":"Revenue!F96","v":0.02},{"$f":"Revenue!G96","v":0.02},{"$f":"Revenue!H96","v":0.02},{"$f":"Revenue!I96","v":0.02},{"$f":"(OthIncome/12)*J$11","v":0},{"$f":"(J30/J$11)*K$11*(1+F30)","v":0},{"$f":"(K30/K$11)*L$11*(1+G30)","v":0},{"$f":"(L30/L$11)*M$11*(1+H30)","v":0},{"$f":"(M30/M$11)*N$11*(1+$I30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Gross Income",null,null,null,null,"Yr. 1","Yr. 2","Yr. 3","Stab",{"$f":"SUM(J17:J30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD17:AD30)","v":0},{"$f":"SUM(AE17:AE30)","v":0},{"$f":"SUM(AF17:AF30)","v":0},0,0,0,0,0,0,0]
["Vacancy Loss Residential",null,null,null,null,{"$f":"Res_Vac1","v":0.05},{"$f":"Res_Vac2","v":0.05},{"$f":"Res_Vac3","v":0.05},{"$f":"Res_VacRate","v":0.05},{"$f":"-J19*Res_VacRate1","v":0},{"$f":"-K19*Res_VacRate2","v":0},{"$f":"-L19*Res_VacRate3","v":0},{"$f":"-M19*Res_VacRateStab","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Loss Commercial",null,null,null,null,{"$f":"Comm_VacRate1","v":0.1},{"$f":"Comm_VacRate2","v":0.1},{"$f":"Comm_VacRate3","v":0.1},{"$f":"Comm_VacRate","v":0.1},{"$f":"-J20*Comm_VacRate1","v":0},{"$f":"-K20*Comm_VacRate2","v":0},{"$f":"-L20*H33","v":0},{"$f":"-M20*$I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AD20*$I33","v":0},{"$f":"-AE20*$I33","v":0},{"$f":"-AF20*$I33","v":0},0,0,0,0,0,0,0]
["Vacancy Loss Hospitality",null,null,null,null,{"$f":"Hosp_VacRate1","v":0.35},{"$f":"Hosp_VacRate2","v":0.35},{"$f":"Hosp_VacRate3","v":0.35},{"$f":"Hosp_VacRate","v":0.35},{"$f":"-J21*Hosp_VacRate1","v":0},{"$f":"-K21*Hosp_VacRate2","v":0},{"$f":"-L21*Hosp_VacRate3","v":0},{"$f":"-M21*$I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AD21*$I34","v":0},{"$f":"-AE21*$I34","v":0},{"$f":"-AF21*$I34","v":0},0,0,0,0,0,0,0]
[]
["Effective Income",null,null,null,null,null,null,null,null,{"$f":"J31+J32+J33+J34","v":0},{"$f":"K31+K32+K33+K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD31+AD32+AD33+AD34","v":0},{"$f":"AE31+AE32+AE33+AE34","v":0},{"$f":"AF31+AF32+AF33+AF34","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred","% Incurred"]
["DEVELOPMENT OPERATING EXPENSES:",null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Administrative Expenses",null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},{"$f":"Proforma!$L$26","v":0.03},{"$f":"Proforma!$L$26","v":0.03},{"$f":"Proforma!$L$26","v":0.03},{"$f":"(Proforma!G26*J$39)/12*J$11","v":0},{"$f":"J41/J$11/J$39*K$11*K$39*(1+$F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC41/AC$11/AC$39*AD$11*AD$39*(1+$F41)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Management Fees",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G27*J$39)/12*J$11","v":0},{"$f":"J42/J$11/J$39*K$11*K$39*(1+$F42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC42/AC$11/AC$39*AD$11*AD$39*(1+$F42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Office Payroll",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G28*J$39)/12*J$11","v":0},{"$f":"J43/J$11/J$39*K$11*K$39*(1+$F43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC43/AC$11/AC$39*AD$11*AD$39*(1+$F43)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Payroll Taxes",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G29*J$39)/12*J$11","v":0},{"$f":"J44/J$11/J$39*K$11*K$39*(1+$F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC44/AC$11/AC$39*AD$11*AD$39*(1+$F44)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Benefits/Worker's Comp.",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G30*J$39)/12*J$11","v":0},{"$f":"J45/J$11/J$39*K$11*K$39*(1+$F45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC45/AC$11/AC$39*AD$11*AD$39*(1+$F45)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Advertising/Marketing",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G31*J$39)/12*J$11","v":0},{"$f":"J46/J$11/J$39*K$11*K$39*(1+$F46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC46/AC$11/AC$39*AD$11*AD$39*(1+$F46)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Legal /Accounting",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G32*J$39)/12*J$11","v":0},{"$f":"J47/J$11/J$39*K$11*K$39*(1+$F47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC47/AC$11/AC$39*AD$11*AD$39*(1+$F47)","v":0},0,0,0,0,0,0,0,0,0]
[null,"General Office ",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G33*J$39)/12*J$11","v":0},{"$f":"J48/J$11/J$39*K$11*K$39*(1+$F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC48/AC$11/AC$39*AD$11*AD$39*(1+$F48)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Other: ",{"$f":"IF(ISBLANK(Proforma!C34:E34),\" \",Proforma!C34:E34)","v":" "},null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G34*J$39)/12*J$11","v":0},{"$f":"J49/J$11/J$39*K$11*K$39*(1+$F49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC49/AC$11/AC$39*AD$11*AD$39*(1+$F49)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Other: ",{"$f":"IF(ISBLANK(Proforma!C35:E35),\" \",Proforma!C35:E35)","v":" "},null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G35*J$39)/12*J$11","v":0},{"$f":"J50/J$11/J$39*K$11*K$39*(1+$F50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC50/AC$11/AC$39*AD$11*AD$39*(1+$F50)","v":0},0,0,0,0,0,0,0,0,0]
["Utilities",null,null,null,null,{"$f":"Proforma!$L$36","v":0.03},{"$f":"Proforma!$L$36","v":0.03},{"$f":"Proforma!$L$36","v":0.03},{"$f":"Proforma!$L$36","v":0.03},{"$f":"(Proforma!G36*J$39)/12*J$11","v":0},{"$f":"J51/J$11/J$39*K$11*K$39*(1+$F51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC51/AC$11/AC$39*AD$11*AD$39*(1+$F51)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Electricity",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G37*J$39)/12*J$11","v":0},{"$f":"J52/J$11/J$39*K$11*K$39*(1+$F52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC52/AC$11/AC$39*AD$11*AD$39*(1+$F52)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Fuel",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G38*J$39)/12*J$11","v":0},{"$f":"J53/J$11/J$39*K$11*K$39*(1+$F53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC53/AC$11/AC$39*AD$11*AD$39*(1+$F53)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Water & Sewer",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G39*J$39)/12*J$11","v":0},{"$f":"J54/J$11/J$39*K$11*K$39*(1+$F54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC54/AC$11/AC$39*AD$11*AD$39*(1+$F54)","v":0},0,0,0,0,0,0,0,0,0]
["Maintenance/Non-Capitalized Repairs",null,null,null,null,{"$f":"Proforma!$L$40","v":0.03},{"$f":"Proforma!$L$40","v":0.03},{"$f":"Proforma!$L$40","v":0.03},{"$f":"Proforma!$L$40","v":0.03},{"$f":"(Proforma!G40*J$39)/12*J$11","v":0},{"$f":"J55/J$11/J$39*K$11*K$39*(1+$F55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC55/AC$11/AC$39*AD$11*AD$39*(1+$F55)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance/Janitorial Payroll",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G41*J$39)/12*J$11","v":0},{"$f":"((J56/J$39)*(1+$F56)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC56/AC$39)*(1+$F56)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null," Janitorial Supplies",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G42*J$39)/12*J$11","v":0},{"$f":"((J57/J$39)*(1+$F57)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC57/AC$39)*(1+$F57)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Extermination",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G43*J$39)/12*J$11","v":0},{"$f":"((J58/J$39)*(1+$F58)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC58/AC$39)*(1+$F58)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Rubbish Removal",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G44*J$39)/12*J$11","v":0},{"$f":"((J59/J$39)*(1+$F59)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC59/AC$39)*(1+$F59)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Snow Removal",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G45*J$39)/12*J$11","v":0},{"$f":"((J60/J$39)*(1+$F60)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC60/AC$39)*(1+$F60)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Lawn/Tree Maintenance",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G46*J$39)/12*J$11","v":0},{"$f":"((J61/J$39)*(1+$F61)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC61/AC$39)*(1+$F61)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Parking Lot Repairs",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G47*J$39)/12*J$11","v":0},{"$f":"((J62/J$39)*(1+$F62)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC62/AC$39)*(1+$F62)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Painting/Decorations/Cleaning",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G48*J$39)/12*J$11","v":0},{"$f":"((J63/J$39)*(1+$F63)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC63/AC$39)*(1+$F63)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Heating & Air Repairs",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G49*J$39)/12*J$11","v":0},{"$f":"((J64/J$39)*(1+$F64)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC64/AC$39)*(1+$F64)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Plumbing/Electrical Repairs",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G50*J$39)/12*J$11","v":0},{"$f":"((J65/J$39)*(1+$F65)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC65/AC$39)*(1+$F65)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Elevator Maintenance",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G51*J$39)/12*J$11","v":0},{"$f":"((J66/J$39)*(1+$F66)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC66/AC$39)*(1+$F66)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Vehicle/Equipment Maintenance",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G52*J$39)/12*J$11","v":0},{"$f":"((J67/J$39)*(1+$F67)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC67/AC$39)*(1+$F67)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Security",null,null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G53*J$39)/12*J$11","v":0},{"$f":"((J68/J$39)*(1+$F68)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC68/AC$39)*(1+$F68)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Other:",{"$f":"IF(ISBLANK(Proforma!C54:E54),\" \",Proforma!C54:E54)","v":" "},null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G54*J$39)/12*J$11","v":0},{"$f":"((J69/J$39)*(1+$F69)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC69/AC$39)*(1+$F69)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
[null,"Other:",{"$f":"IF(ISBLANK(Proforma!C55:E55),\" \",Proforma!C55:E55)","v":" "},null,null,null,null,{"$f":"Proforma!$L$26","v":0.03},null,{"$f":"(Proforma!G55*J$39)/12*J$11","v":0},{"$f":"((J70/J$39)*(1+$F70)*K$39)/12*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AC70/AC$39)*(1+$F70)*AD$39)/12*AD$11","v":0},0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,null,null,null,{"$f":"Proforma!$L$56","v":0.02},{"$f":"Proforma!$L$56","v":0.02},{"$f":"Proforma!$L$56","v":0.02},{"$f":"Proforma!$L$56","v":0.02},{"$f":"(Proforma!G56/12*J$11)","v":0},{"$f":"J71/J$11*K$11*(1+$F71)","v":0},{"$f":"K71/K$11*L$11*(1+$F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC71/AC$11*AD$11*(1+$F71)","v":0},0,0,0,0,0,0,0,0,0]
["Tax Abatement (-)"]
["Property & Liability Insurance",null,null,null,null,{"$f":"Proforma!$L$58","v":0.03},{"$f":"Proforma!$L$58","v":0.03},{"$f":"Proforma!$L$58","v":0.03},{"$f":"Proforma!$L$58","v":0.03},{"$f":"(Proforma!G58*J$39)/12*J$11","v":0},{"$f":"J73/J$11/J$39*K$11*K$39*(1+$F73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC73/AC$11/AC$39*AD$11*AD$39*(1+$F73)","v":0},0,0,0,0,0,0,0,0,0]
["Reserve Requirements",null,null,null,null,{"$f":"Proforma!$L$59","v":0.03},{"$f":"Proforma!$L$59","v":0.03},{"$f":"Proforma!$L$59","v":0.03},{"$f":"Proforma!$L$59","v":0.03},{"$f":"(Proforma!G59*J$39)/12*J$11","v":0},{"$f":"J74/J$11/J$39*K$11*K$39*(1+$F74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC74/AC$11/AC$39*AD$11*AD$39*(1+$F74)","v":0},0,0,0,0,0,0,0,0,0]
["Other:  ",null,{"$f":"IF(ISBLANK(Proforma!C60:E60),\" \",Proforma!C60:E60)","v":" "},null,null,{"$f":"Proforma!$L60","v":0.03},{"$f":"Proforma!$L60","v":0.03},{"$f":"Proforma!$L60","v":0.03},{"$f":"Proforma!$L60","v":0.03},{"$f":"(Proforma!G60*J$39)/12*J$11","v":0},{"$f":"J75/J$11/J$39*K$11*K$39*(1+$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC75/AC$11/AC$39*AD$11*AD$39*(1+$F75)","v":0},0,0,0,0,0,0,0,0,0]
["Other:  ",null,{"$f":"IF(ISBLANK(Proforma!C61:E61),\" \",Proforma!C61:E61)","v":" "},null,null,{"$f":"Proforma!$L61","v":0.03},{"$f":"Proforma!$L61","v":0.03},{"$f":"Proforma!$L61","v":0.03},{"$f":"Proforma!$L61","v":0.03},{"$f":"(Proforma!G61*J$39)/12*J$11","v":0},{"$f":"J76/J$11/J$39*K$11*K$39*(1+$F76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC76/AC$11/AC$39*AD$11*AD$39*(1+$F76)","v":0},0,0,0,0,0,0,0,0,0]
["Other:  ",null,{"$f":"IF(ISBLANK(Proforma!C62:E62),\" \",Proforma!C62:E62)","v":" "},null,null,{"$f":"Proforma!$L62","v":0.03},{"$f":"Proforma!$L62","v":0.03},{"$f":"Proforma!$L62","v":0.03},{"$f":"Proforma!$L62","v":0.03},{"$f":"(Proforma!G62*J$39)/12*J$11","v":0},{"$f":"J77/J$11/J$39*K$11*K$39*(1+$F77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC77/AC$11/AC$39*AD$11*AD$39*(1+$F77)","v":0},0,0,0,0,0,0,0,0,0]
["Other:  ",null,{"$f":"IF(ISBLANK(Proforma!C63:E63),\" \",Proforma!C63:E63)","v":" "},null,null,{"$f":"Proforma!$L$63","v":0.03},{"$f":"Proforma!$L$63","v":0.03},{"$f":"Proforma!$L$63","v":0.03},{"$f":"Proforma!$L$63","v":0.03},{"$f":"(Proforma!G63*J$39)/12*J$11","v":0},{"$f":"J78/J$11/J$39*K$11*K$39*(1+$F78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC78/AC$11/AC$39*AD$11*AD$39*(1+$F78)","v":0},0,0,0,0,0,0,0,0,0]
["Exp. Adjust. (-)"]
["Exp. Adjust. (-)"]
["Total Expenses",null,null,null,null,"I/O Period","Term ","Amort",null,{"$f":"J41+J51+J55+J71-J72+J73+J74+SUM(J75:J78)-J79-J80","v":0},{"$f":"K41+K51+K55+K71-K72+K73+K74+SUM(K75:K78)-K79-K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Available for Debt Service",null,null,null,null,null,null,null,null,{"$f":"J36-J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD36-AD81","v":0},{"$f":"AE36-AE81","v":0},{"$f":"AF36-AF81","v":0},0,0,0,0,0,0,0]
[]
["DEBT SERVICE REQUIREMENTS:"]
[]
["Loan 1 DS:",null,{"$f":"IF(ISBLANK(Proforma!C69:E69),\" \",Proforma!C69:E69)","v":"xxx"},null,null,0,{"$f":"Loan1_Term","v":60},{"$f":"Loan1_Amort","v":300},null,{"$f":"'Amrt Schd Ann'!H14/12*J11","v":0},{"$f":"'Amrt Schd Ann'!I14/12*K11","v":0},{"$f":"'Amrt Schd Ann'!J14/12*L11","v":0},{"$f":"'Amrt Schd Ann'!K14/12*M11","v":0},{"$f":"'Amrt Schd Ann'!L14/12*N11","v":0},{"$f":"'Amrt Schd Ann'!M14/12*O11","v":0},{"$f":"'Amrt Schd Ann'!N14/12*P11","v":0},{"$f":"'Amrt Schd Ann'!O14/12*Q11","v":0},{"$f":"'Amrt Schd Ann'!P14/12*R11","v":0},{"$f":"'Amrt Schd Ann'!Q14/12*S11","v":0},{"$f":"'Amrt Schd Ann'!R14/12*T11","v":0},{"$f":"'Amrt Schd Ann'!S14/12*U11","v":0},{"$f":"'Amrt Schd Ann'!T14/12*V11","v":0},{"$f":"'Amrt Schd Ann'!U14/12*W11","v":0},{"$f":"'Amrt Schd Ann'!V14/12*X11","v":0},{"$f":"'Amrt Schd Ann'!W14/12*Y11","v":0},{"$f":"'Amrt Schd Ann'!X14/12*Z11","v":0},{"$f":"'Amrt Schd Ann'!Y14/12*AA11","v":0},{"$f":"'Amrt Schd Ann'!Z14/12*AB11","v":0},{"$f":"'Amrt Schd Ann'!AA14/12*AC11","v":0},{"$f":"'Amrt Schd Ann'!AB14/12*AD11","v":0},{"$f":"'Amrt Schd Ann'!AC14/12*AE11","v":0},{"$f":"'Amrt Schd Ann'!AD14/12*AF11","v":0},{"$f":"'Amrt Schd Ann'!AE14/12*AG11","v":0},{"$f":"'Amrt Schd Ann'!AF14/12*AH11","v":0},{"$f":"'Amrt Schd Ann'!AG14/12*AI11","v":0},{"$f":"'Amrt Schd Ann'!AH14/12*AJ11","v":0},{"$f":"'Amrt Schd Ann'!AI14/12*AK11","v":0},{"$f":"'Amrt Schd Ann'!AJ14/12*AL11","v":0},{"$f":"'Amrt Schd Ann'!AK14/12*AM11","v":0}]
["Loan 2 DS:",null,{"$f":"IF(ISBLANK(Proforma!C70:E70),\" \",Proforma!C70:E70)","v":"xxx"},null,null,0,{"$f":"Loan2_Term","v":60},{"$f":"Loan2_Amort","v":300},null,{"$f":"'Amrt Schd Ann'!H28/12*J11","v":0},{"$f":"'Amrt Schd Ann'!I28/12*K11","v":0},{"$f":"'Amrt Schd Ann'!J28/12*L11","v":0},{"$f":"'Amrt Schd Ann'!K28/12*M11","v":0},{"$f":"'Amrt Schd Ann'!L28/12*N11","v":0},{"$f":"'Amrt Schd Ann'!M28/12*O11","v":0},{"$f":"'Amrt Schd Ann'!N28/12*P11","v":0},{"$f":"'Amrt Schd Ann'!O28/12*Q11","v":0},{"$f":"'Amrt Schd Ann'!P28/12*R11","v":0},{"$f":"'Amrt Schd Ann'!Q28/12*S11","v":0},{"$f":"'Amrt Schd Ann'!R28/12*T11","v":0},{"$f":"'Amrt Schd Ann'!S28/12*U11","v":0},{"$f":"'Amrt Schd Ann'!T28/12*V11","v":0},{"$f":"'Amrt Schd Ann'!U28/12*W11","v":0},{"$f":"'Amrt Schd Ann'!V28/12*X11","v":0},{"$f":"'Amrt Schd Ann'!W28/12*Y11","v":0},{"$f":"'Amrt Schd Ann'!X28/12*Z11","v":0},{"$f":"'Amrt Schd Ann'!Y28/12*AA11","v":0},{"$f":"'Amrt Schd Ann'!Z28/12*AB11","v":0},{"$f":"'Amrt Schd Ann'!AA28/12*AC11","v":0},{"$f":"'Amrt Schd Ann'!AB28/12*AD11","v":0},{"$f":"'Amrt Schd Ann'!AC28/12*AE11","v":0},{"$f":"'Amrt Schd Ann'!AD28/12*AF11","v":0},{"$f":"'Amrt Schd Ann'!AE28/12*AG11","v":0},{"$f":"'Amrt Schd Ann'!AF28/12*AH11","v":0},{"$f":"'Amrt Schd Ann'!AG28/12*AI11","v":0},{"$f":"'Amrt Schd Ann'!AH28/12*AJ11","v":0},{"$f":"'Amrt Schd Ann'!AI28/12*AK11","v":0},{"$f":"'Amrt Schd Ann'!AJ28/12*AL11","v":0},{"$f":"'Amrt Schd Ann'!AK28/12*AM11","v":0}]
["Loan 3 DS:",null,{"$f":"IF(ISBLANK(Proforma!C71:E71),\" \",Proforma!C71:E71)","v":"xxx"},null,null,0,{"$f":"Loan3_Term","v":60},{"$f":"Loan3_Amort","v":240},null,{"$f":"'Amrt Schd Ann'!H42/12*J11","v":0},{"$f":"'Amrt Schd Ann'!I42/12*K11","v":0},{"$f":"'Amrt Schd Ann'!J42/12*L11","v":0},{"$f":"'Amrt Schd Ann'!K42/12*M11","v":0},{"$f":"'Amrt Schd Ann'!L42/12*N11","v":0},{"$f":"'Amrt Schd Ann'!M42/12*O11","v":0},{"$f":"'Amrt Schd Ann'!N42/12*P11","v":0},{"$f":"'Amrt Schd Ann'!O42/12*Q11","v":0},{"$f":"'Amrt Schd Ann'!P42/12*R11","v":0},{"$f":"'Amrt Schd Ann'!Q42/12*S11","v":0},{"$f":"'Amrt Schd Ann'!R42/12*T11","v":0},{"$f":"'Amrt Schd Ann'!S42/12*U11","v":0},{"$f":"'Amrt Schd Ann'!T42/12*V11","v":0},{"$f":"'Amrt Schd Ann'!U42/12*W11","v":0},{"$f":"'Amrt Schd Ann'!V42/12*X11","v":0},{"$f":"'Amrt Schd Ann'!W42/12*Y11","v":0},{"$f":"'Amrt Schd Ann'!X42/12*Z11","v":0},{"$f":"'Amrt Schd Ann'!Y42/12*AA11","v":0},{"$f":"'Amrt Schd Ann'!Z42/12*AB11","v":0},{"$f":"'Amrt Schd Ann'!AA42/12*AC11","v":0},{"$f":"'Amrt Schd Ann'!AB42/12*AD11","v":0},{"$f":"'Amrt Schd Ann'!AC42/12*AE11","v":0},{"$f":"'Amrt Schd Ann'!AD42/12*AF11","v":0},{"$f":"'Amrt Schd Ann'!AE42/12*AG11","v":0},{"$f":"'Amrt Schd Ann'!AF42/12*AH11","v":0},{"$f":"'Amrt Schd Ann'!AG42/12*AI11","v":0},{"$f":"'Amrt Schd Ann'!AH42/12*AJ11","v":0},{"$f":"'Amrt Schd Ann'!AI42/12*AK11","v":0},{"$f":"'Amrt Schd Ann'!AJ42/12*AL11","v":0},{"$f":"'Amrt Schd Ann'!AK42/12*AM11","v":0}]
["Loan 4 DS:",null,{"$f":"IF(ISBLANK(Proforma!C72:E72),\" \",Proforma!C72:E72)","v":"xxx"},null,null,0,{"$f":"Loan4_Term","v":60},{"$f":"Loan4_Amort","v":240},null,{"$f":"'Amrt Schd Ann'!H56/12*J11","v":0},{"$f":"'Amrt Schd Ann'!I56/12*K11","v":0},{"$f":"'Amrt Schd Ann'!J56/12*L11","v":0},{"$f":"'Amrt Schd Ann'!K56/12*M11","v":0},{"$f":"'Amrt Schd Ann'!L56/12*N11","v":0},{"$f":"'Amrt Schd Ann'!M56/12*O11","v":0},{"$f":"'Amrt Schd Ann'!N56/12*P11","v":0},{"$f":"'Amrt Schd Ann'!O56/12*Q11","v":0},{"$f":"'Amrt Schd Ann'!P56/12*R11","v":0},{"$f":"'Amrt Schd Ann'!Q56/12*S11","v":0},{"$f":"'Amrt Schd Ann'!R56/12*T11","v":0},{"$f":"'Amrt Schd Ann'!S56/12*U11","v":0},{"$f":"'Amrt Schd Ann'!T56/12*V11","v":0},{"$f":"'Amrt Schd Ann'!U56/12*W11","v":0},{"$f":"'Amrt Schd Ann'!V56/12*X11","v":0},{"$f":"'Amrt Schd Ann'!W56/12*Y11","v":0},{"$f":"'Amrt Schd Ann'!X56/12*Z11","v":0},{"$f":"'Amrt Schd Ann'!Y56/12*AA11","v":0},{"$f":"'Amrt Schd Ann'!Z56/12*AB11","v":0},{"$f":"'Amrt Schd Ann'!AA56/12*AC11","v":0},{"$f":"'Amrt Schd Ann'!AB56/12*AD11","v":0},{"$f":"'Amrt Schd Ann'!AC56/12*AE11","v":0},{"$f":"'Amrt Schd Ann'!AD56/12*AF11","v":0},{"$f":"'Amrt Schd Ann'!AE56/12*AG11","v":0},{"$f":"'Amrt Schd Ann'!AF56/12*AH11","v":0},{"$f":"'Amrt Schd Ann'!AG56/12*AI11","v":0},{"$f":"'Amrt Schd Ann'!AH56/12*AJ11","v":0},{"$f":"'Amrt Schd Ann'!AI56/12*AK11","v":0},{"$f":"'Amrt Schd Ann'!AJ56/12*AL11","v":0},{"$f":"'Amrt Schd Ann'!AK56/12*AM11","v":0}]
["Int. Loan 5 DS:",null,{"$f":"IF(ISBLANK(Proforma!C73:E73),\" \",Proforma!C73:E73)","v":"xxx"},null,null,"N/A",{"$f":"Loan5_Term","v":60},"N/A",null,{"$f":"'Amrt Schd Ann'!H69/12*J11","v":0},{"$f":"'Amrt Schd Ann'!I69/12*K11","v":0},{"$f":"'Amrt Schd Ann'!J69/12*L11","v":0},{"$f":"'Amrt Schd Ann'!K69/12*M11","v":0},{"$f":"'Amrt Schd Ann'!L69/12*N11","v":0},{"$f":"'Amrt Schd Ann'!M69/12*O11","v":0},{"$f":"'Amrt Schd Ann'!N69/12*P11","v":0},{"$f":"'Amrt Schd Ann'!O69/12*Q11","v":0},{"$f":"'Amrt Schd Ann'!P69/12*R11","v":0},{"$f":"'Amrt Schd Ann'!Q69/12*S11","v":0},{"$f":"'Amrt Schd Ann'!R69/12*T11","v":0},{"$f":"'Amrt Schd Ann'!S69/12*U11","v":0},{"$f":"'Amrt Schd Ann'!T69/12*V11","v":0},{"$f":"'Amrt Schd Ann'!U69/12*W11","v":0},{"$f":"'Amrt Schd Ann'!V69/12*X11","v":0},{"$f":"'Amrt Schd Ann'!W69/12*Y11","v":0},{"$f":"'Amrt Schd Ann'!X69/12*Z11","v":0},{"$f":"'Amrt Schd Ann'!Y69/12*AA11","v":0},{"$f":"'Amrt Schd Ann'!Z69/12*AB11","v":0},{"$f":"'Amrt Schd Ann'!AA69/12*AC11","v":0},{"$f":"'Amrt Schd Ann'!AB69/12*AD11","v":0},{"$f":"'Amrt Schd Ann'!AC69/12*AE11","v":0},{"$f":"'Amrt Schd Ann'!AD69/12*AF11","v":0},{"$f":"'Amrt Schd Ann'!AE69/12*AG11","v":0},{"$f":"'Amrt Schd Ann'!AF69/12*AH11","v":0},{"$f":"'Amrt Schd Ann'!AG69/12*AI11","v":0},{"$f":"'Amrt Schd Ann'!AH69/12*AJ11","v":0},{"$f":"'Amrt Schd Ann'!AI69/12*AK11","v":0},{"$f":"'Amrt Schd Ann'!AJ69/12*AL11","v":0},{"$f":"'Amrt Schd Ann'!AK69/12*AM11","v":0}]
["Other Oblig. 1",null,{"$f":"IF(ISBLANK(Proforma!C74:E74),\" \",Proforma!C74:E74)","v":"xxx"},null,null,"N/A",{"$f":"Loan6_Term","v":0},"N/A"]
["Other Oblig. 2",null,{"$f":"IF(ISBLANK(Proforma!C75:E75),\" \",Proforma!C75:E75)","v":"xxx"},null,null,"N/A",{"$f":"Loan7_Term","v":0},"N/A"]
["MEDC Conventional Loan",null,null,null,null,0,{"$f":"CRPLoan_Term","v":60},{"$f":"CRPLoan_Amort","v":300},null,{"$f":"'Amrt Schd Ann'!H83/12*J11","v":0},{"$f":"'Amrt Schd Ann'!I83/12*K11","v":0},{"$f":"'Amrt Schd Ann'!J83/12*L11","v":0},{"$f":"'Amrt Schd Ann'!K83/12*M11","v":0},{"$f":"'Amrt Schd Ann'!L83/12*N11","v":0},{"$f":"'Amrt Schd Ann'!M83/12*O11","v":0},{"$f":"'Amrt Schd Ann'!N83/12*P11","v":0},{"$f":"'Amrt Schd Ann'!O83/12*Q11","v":0},{"$f":"'Amrt Schd Ann'!P83/12*R11","v":0},{"$f":"'Amrt Schd Ann'!Q83/12*S11","v":0},{"$f":"'Amrt Schd Ann'!R83/12*T11","v":0},{"$f":"'Amrt Schd Ann'!S83/12*U11","v":0},{"$f":"'Amrt Schd Ann'!T83/12*V11","v":0},{"$f":"'Amrt Schd Ann'!U83/12*W11","v":0},{"$f":"'Amrt Schd Ann'!V83/12*X11","v":0},{"$f":"'Amrt Schd Ann'!W83/12*Y11","v":0},{"$f":"'Amrt Schd Ann'!X83/12*Z11","v":0},{"$f":"'Amrt Schd Ann'!Y83/12*AA11","v":0},{"$f":"'Amrt Schd Ann'!Z83/12*AB11","v":0},{"$f":"'Amrt Schd Ann'!AA83/12*AC11","v":0},{"$f":"'Amrt Schd Ann'!AB83/12*AD11","v":0},{"$f":"'Amrt Schd Ann'!AC83/12*AE11","v":0},{"$f":"'Amrt Schd Ann'!AD83/12*AF11","v":0},{"$f":"'Amrt Schd Ann'!AE83/12*AG11","v":0},{"$f":"'Amrt Schd Ann'!AF83/12*AH11","v":0},{"$f":"'Amrt Schd Ann'!AG83/12*AI11","v":0},{"$f":"'Amrt Schd Ann'!AH83/12*AJ11","v":0},{"$f":"'Amrt Schd Ann'!AI83/12*AK11","v":0},{"$f":"'Amrt Schd Ann'!AJ83/12*AL11","v":0},{"$f":"'Amrt Schd Ann'!AK83/12*AM11","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,"(Staff Use Only)"]
["Cash Flow Available after Debt Service",null,null,null,null,null,null,null,null,{"$f":"J83-SUM(J87:J94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD83-SUM(AD87:AD94)","v":0},{"$f":"AE83-SUM(AE87:AE94)","v":0},{"$f":"AF83-SUM(AF87:AF94)","v":0},0,0,0,0,0,0,0,null,"Yr. Start","Avg. DSCR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO97=2,SUM(K98:AC98)/19,IF(AO97=3,SUM(L98:AC98)/18,SUM(J98:AC98)/20))","v":{"$error":"#DIV/0!"}}]
["Debt Service Coverage Ratio",null,null,null,null,null,null,null,null,{"$f":"J83/SUM(J87:J94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AD83/SUM(AD87:AD94)","v":{"$error":"#DIV/0!"}},{"$f":"AE83/SUM(AE87:AE94)","v":{"$error":"#DIV/0!"}},{"$f":"AF83/SUM(AF87:AF94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["OTHER NON-RECURRING INCOME"]
[]
["Annual Gross Income from Condo Sales ",null,null,null,null,{"$f":"SUM(J102:AM102)","v":0}]
["Non-Recurring Income"]
["Non-Recurring Income"]
["Cash from Release of Reserves"]
[]
["OTHER NON-RECURRING OBLIGATIONS:"]
[]
["Debt Principal Repayments",null,null,null,null,null,null,null,null,{"$f":"'Amrt Schd Ann'!H85+'Amrt Schd Ann'!H68+'Amrt Schd Ann'!H58+'Amrt Schd Ann'!H44+'Amrt Schd Ann'!H30+'Amrt Schd Ann'!H16","v":0},{"$f":"'Amrt Schd Ann'!I85+'Amrt Schd Ann'!I68+'Amrt Schd Ann'!I58+'Amrt Schd Ann'!I44+'Amrt Schd Ann'!I30+'Amrt Schd Ann'!I16","v":0},{"$f":"'Amrt Schd Ann'!J85+'Amrt Schd Ann'!J68+'Amrt Schd Ann'!J58+'Amrt Schd Ann'!J44+'Amrt Schd Ann'!J30+'Amrt Schd Ann'!J16","v":0},{"$f":"'Amrt Schd Ann'!K85+'Amrt Schd Ann'!K68+'Amrt Schd Ann'!K58+'Amrt Schd Ann'!K44+'Amrt Schd Ann'!K30+'Amrt Schd Ann'!K16","v":0},{"$f":"'Amrt Schd Ann'!L85+'Amrt Schd Ann'!L68+'Amrt Schd Ann'!L58+'Amrt Schd Ann'!L44+'Amrt Schd Ann'!L30+'Amrt Schd Ann'!L16","v":0},{"$f":"'Amrt Schd Ann'!M85+'Amrt Schd Ann'!M68+'Amrt Schd Ann'!M58+'Amrt Schd Ann'!M44+'Amrt Schd Ann'!M30+'Amrt Schd Ann'!M16","v":0},{"$f":"'Amrt Schd Ann'!N85+'Amrt Schd Ann'!N68+'Amrt Schd Ann'!N58+'Amrt Schd Ann'!N44+'Amrt Schd Ann'!N30+'Amrt Schd Ann'!N16","v":0},{"$f":"'Amrt Schd Ann'!O85+'Amrt Schd Ann'!O68+'Amrt Schd Ann'!O58+'Amrt Schd Ann'!O44+'Amrt Schd Ann'!O30+'Amrt Schd Ann'!O16","v":0},{"$f":"'Amrt Schd Ann'!P85+'Amrt Schd Ann'!P68+'Amrt Schd Ann'!P58+'Amrt Schd Ann'!P44+'Amrt Schd Ann'!P30+'Amrt Schd Ann'!P16","v":0},{"$f":"'Amrt Schd Ann'!Q85+'Amrt Schd Ann'!Q68+'Amrt Schd Ann'!Q58+'Amrt Schd Ann'!Q44+'Amrt Schd Ann'!Q30+'Amrt Schd Ann'!Q16","v":0},{"$f":"'Amrt Schd Ann'!R85+'Amrt Schd Ann'!R68+'Amrt Schd Ann'!R58+'Amrt Schd Ann'!R44+'Amrt Schd Ann'!R30+'Amrt Schd Ann'!R16","v":0},{"$f":"'Amrt Schd Ann'!S85+'Amrt Schd Ann'!S68+'Amrt Schd Ann'!S58+'Amrt Schd Ann'!S44+'Amrt Schd Ann'!S30+'Amrt Schd Ann'!S16","v":0},{"$f":"'Amrt Schd Ann'!T85+'Amrt Schd Ann'!T68+'Amrt Schd Ann'!T58+'Amrt Schd Ann'!T44+'Amrt Schd Ann'!T30+'Amrt Schd Ann'!T16","v":0},{"$f":"'Amrt Schd Ann'!U85+'Amrt Schd Ann'!U68+'Amrt Schd Ann'!U58+'Amrt Schd Ann'!U44+'Amrt Schd Ann'!U30+'Amrt Schd Ann'!U16","v":0},{"$f":"'Amrt Schd Ann'!V85+'Amrt Schd Ann'!V68+'Amrt Schd Ann'!V58+'Amrt Schd Ann'!V44+'Amrt Schd Ann'!V30+'Amrt Schd Ann'!V16","v":0},{"$f":"'Amrt Schd Ann'!W85+'Amrt Schd Ann'!W68+'Amrt Schd Ann'!W58+'Amrt Schd Ann'!W44+'Amrt Schd Ann'!W30+'Amrt Schd Ann'!W16","v":0},{"$f":"'Amrt Schd Ann'!X85+'Amrt Schd Ann'!X68+'Amrt Schd Ann'!X58+'Amrt Schd Ann'!X44+'Amrt Schd Ann'!X30+'Amrt Schd Ann'!X16","v":0},{"$f":"'Amrt Schd Ann'!Y85+'Amrt Schd Ann'!Y68+'Amrt Schd Ann'!Y58+'Amrt Schd Ann'!Y44+'Amrt Schd Ann'!Y30+'Amrt Schd Ann'!Y16","v":0},{"$f":"'Amrt Schd Ann'!Z85+'Amrt Schd Ann'!Z68+'Amrt Schd Ann'!Z58+'Amrt Schd Ann'!Z44+'Amrt Schd Ann'!Z30+'Amrt Schd Ann'!Z16","v":0},{"$f":"'Amrt Schd Ann'!AA85+'Amrt Schd Ann'!AA68+'Amrt Schd Ann'!AA58+'Amrt Schd Ann'!AA44+'Amrt Schd Ann'!AA30+'Amrt Schd Ann'!AA16","v":0},{"$f":"'Amrt Schd Ann'!AB85+'Amrt Schd Ann'!AB68+'Amrt Schd Ann'!AB58+'Amrt Schd Ann'!AB44+'Amrt Schd Ann'!AB30+'Amrt Schd Ann'!AB16","v":0},{"$f":"'Amrt Schd Ann'!AC85+'Amrt Schd Ann'!AC68+'Amrt Schd Ann'!AC58+'Amrt Schd Ann'!AC44+'Amrt Schd Ann'!AC30+'Amrt Schd Ann'!AC16","v":0},{"$f":"'Amrt Schd Ann'!AD85+'Amrt Schd Ann'!AD68+'Amrt Schd Ann'!AD58+'Amrt Schd Ann'!AD44+'Amrt Schd Ann'!AD30+'Amrt Schd Ann'!AD16","v":0},{"$f":"'Amrt Schd Ann'!AE85+'Amrt Schd Ann'!AE68+'Amrt Schd Ann'!AE58+'Amrt Schd Ann'!AE44+'Amrt Schd Ann'!AE30+'Amrt Schd Ann'!AE16","v":0},{"$f":"'Amrt Schd Ann'!AF85+'Amrt Schd Ann'!AF68+'Amrt Schd Ann'!AF58+'Amrt Schd Ann'!AF44+'Amrt Schd Ann'!AF30+'Amrt Schd Ann'!AF16","v":0},{"$f":"'Amrt Schd Ann'!AG85+'Amrt Schd Ann'!AG68+'Amrt Schd Ann'!AG58+'Amrt Schd Ann'!AG44+'Amrt Schd Ann'!AG30+'Amrt Schd Ann'!AG16","v":0},{"$f":"'Amrt Schd Ann'!AH85+'Amrt Schd Ann'!AH68+'Amrt Schd Ann'!AH58+'Amrt Schd Ann'!AH44+'Amrt Schd Ann'!AH30+'Amrt Schd Ann'!AH16","v":0},{"$f":"'Amrt Schd Ann'!AI85+'Amrt Schd Ann'!AI68+'Amrt Schd Ann'!AI58+'Amrt Schd Ann'!AI44+'Amrt Schd Ann'!AI30+'Amrt Schd Ann'!AI16","v":0},{"$f":"'Amrt Schd Ann'!AJ85+'Amrt Schd Ann'!AJ68+'Amrt Schd Ann'!AJ58+'Amrt Schd Ann'!AJ44+'Amrt Schd Ann'!AJ30+'Amrt Schd Ann'!AJ16","v":0},{"$f":"'Amrt Schd Ann'!AK85+'Amrt Schd Ann'!AK68+'Amrt Schd Ann'!AK58+'Amrt Schd Ann'!AK44+'Amrt Schd Ann'!AK30+'Amrt Schd Ann'!AK16","v":0}]
["MEDC Subordinated Cash Flow Loan",null,null,null,null,null,null,null,null,{"$f":"'Amrt Schd Ann'!H98","v":0},{"$f":"'Amrt Schd Ann'!I98","v":0},{"$f":"'Amrt Schd Ann'!J98","v":0},{"$f":"'Amrt Schd Ann'!K98","v":0},{"$f":"'Amrt Schd Ann'!L98","v":0},{"$f":"'Amrt Schd Ann'!M98","v":0},{"$f":"'Amrt Schd Ann'!N98","v":0},{"$f":"'Amrt Schd Ann'!O98","v":0},{"$f":"'Amrt Schd Ann'!P98","v":0},{"$f":"'Amrt Schd Ann'!Q98","v":0},{"$f":"'Amrt Schd Ann'!R98","v":0},{"$f":"'Amrt Schd Ann'!S98","v":0},{"$f":"'Amrt Schd Ann'!T98","v":0},{"$f":"'Amrt Schd Ann'!U98","v":0},{"$f":"'Amrt Schd Ann'!V98","v":0},{"$f":"'Amrt Schd Ann'!W98","v":0},{"$f":"'Amrt Schd Ann'!X98","v":0},{"$f":"'Amrt Schd Ann'!Y98","v":0},{"$f":"'Amrt Schd Ann'!Z98","v":0},{"$f":"'Amrt Schd Ann'!AA98","v":0},{"$f":"'Amrt Schd Ann'!AB98","v":0},{"$f":"'Amrt Schd Ann'!AC98","v":0},{"$f":"'Amrt Schd Ann'!AD98","v":0},{"$f":"'Amrt Schd Ann'!AE98","v":0},{"$f":"'Amrt Schd Ann'!AF98","v":0},{"$f":"'Amrt Schd Ann'!AG98","v":0},{"$f":"'Amrt Schd Ann'!AH98","v":0},{"$f":"'Amrt Schd Ann'!AI98","v":0},{"$f":"'Amrt Schd Ann'!AJ98","v":0},{"$f":"'Amrt Schd Ann'!AK98","v":0}]
["Repayment of Deferred Developer Fees ",null,null,null,null,{"$f":"SUM(J111:AM111)","v":0}]
["Historic Investor Preferred Returns"]
["MEDC Equity Disbursements",null,null,null,null,null,null,null,null,{"$f":"'Equity Distributions'!I29+'Equity Distributions'!I30","v":0},{"$f":"'Equity Distributions'!J29+'Equity Distributions'!J30","v":0},{"$f":"'Equity Distributions'!K29+'Equity Distributions'!K30","v":0},{"$f":"'Equity Distributions'!L29+'Equity Distributions'!L30","v":0},{"$f":"'Equity Distributions'!M29+'Equity Distributions'!M30","v":0},{"$f":"'Equity Distributions'!N29+'Equity Distributions'!N30","v":0},{"$f":"'Equity Distributions'!O29+'Equity Distributions'!O30","v":0},{"$f":"'Equity Distributions'!P29+'Equity Distributions'!P30","v":0},{"$f":"'Equity Distributions'!Q29+'Equity Distributions'!Q30","v":0},{"$f":"'Equity Distributions'!R29+'Equity Distributions'!R30","v":0},{"$f":"'Equity Distributions'!S29+'Equity Distributions'!S30","v":0},{"$f":"'Equity Distributions'!T29+'Equity Distributions'!T30","v":0},{"$f":"'Equity Distributions'!U29+'Equity Distributions'!U30","v":0},{"$f":"'Equity Distributions'!V29+'Equity Distributions'!V30","v":0},{"$f":"'Equity Distributions'!W29+'Equity Distributions'!W30","v":0},{"$f":"'Equity Distributions'!X29+'Equity Distributions'!X30","v":0},{"$f":"'Equity Distributions'!Y29+'Equity Distributions'!Y30","v":0},{"$f":"'Equity Distributions'!Z29+'Equity Distributions'!Z30","v":0},{"$f":"'Equity Distributions'!AA29+'Equity Distributions'!AA30","v":0},{"$f":"'Equity Distributions'!AB29+'Equity Distributions'!AB30","v":0},{"$f":"'Equity Distributions'!AC29+'Equity Distributions'!AC30","v":0},{"$f":"'Equity Distributions'!AK29+'Equity Distributions'!AK30","v":0},{"$f":"'Equity Distributions'!AL29+'Equity Distributions'!AL30","v":0},{"$f":"'Equity Distributions'!AM29+'Equity Distributions'!AM30","v":0},{"$f":"'Equity Distributions'!AN29+'Equity Distributions'!AN30","v":0},{"$f":"'Equity Distributions'!AO29+'Equity Distributions'!AO30","v":0},{"$f":"'Equity Distributions'!AP29+'Equity Distributions'!AP30","v":0},{"$f":"'Equity Distributions'!AQ29+'Equity Distributions'!AQ30","v":0},{"$f":"'Equity Distributions'!AR29+'Equity Distributions'!AR30","v":0},{"$f":"'Equity Distributions'!AS29+'Equity Distributions'!AS30","v":0}]
[]
["Cash Flow Available for Distribution to Investors",null,null,null,null,null,null,null,null,{"$f":"J96+SUM(J102:J105)-SUM(J109:J113)","v":0},{"$f":"K96+SUM(K102:K105)-SUM(K109:K113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Rent-Up Reserve",null,null,null,null,{"$f":"SUM(J117:AC117)","v":0}]
[]
["Operating (Deficit/Surplus"]
[]
[]
[{"$f":"'Sources & Uses'!B70","v":"Rent-Up Reserve"},null,null,null,null,{"$f":"'Sources & Uses'!J70","v":0}]
[]
["Operating (Deficit)/Surplus",null,null,null,null,null,null,null,null,{"$f":"J115+J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD115+AD122","v":0},{"$f":"AE115+AE122","v":0},{"$f":"AF115+AF122","v":0},0,0,0,0,0,0,0]
[]
["Operating Deficit",null,null,null,null,{"$f":"IF(SUM(J124:AC124)>=0,0,-SUM(J124:AC124))","v":0}]
[]
["Cash on Cash Return",null,null,{"$f":"'Sources & Uses'!W109","v":0},null,null,null,null,null,{"$f":"J124/$D$128","v":{"$error":"#DIV/0!"}},{"$f":"K124/$D$128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Dev Ret'!$I$39/$D$128","v":{"$error":"#DIV/0!"}},{"$f":"AD124/$D$128","v":{"$error":"#DIV/0!"}},{"$f":"AE124/$D$128","v":{"$error":"#DIV/0!"}},{"$f":"AF124/$D$128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Return on Equity",null,null,{"$f":"'Sources & Uses'!W111","v":0},null,null,null,null,null,{"$f":"J124/$D$129","v":{"$error":"#DIV/0!"}},{"$f":"K124/$D$129","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AD124/$D$129","v":{"$error":"#DIV/0!"}},{"$f":"AE124/$D$129","v":{"$error":"#DIV/0!"}},{"$f":"AF124/$D$129","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Return on Investment",null,null,{"$f":"TD_Sources","v":0},null,null,null,null,null,{"$f":"J124/$D$130","v":{"$error":"#DIV/0!"}},{"$f":"K124/$D$130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AD124/$D$130","v":{"$error":"#DIV/0!"}},{"$f":"AE124/$D$130","v":{"$error":"#DIV/0!"}},{"$f":"AF124/$D$130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]

{"sheet":"Amrt Schd Ann","index":8,"n_rows":162,"n_cols":37,"rows_kept":162,"cut":false,"hidden":true,"merged":[[5,20,6,24],[1,8,6,11],[0,13,0,15],[5,12,6,16],[7,3,7,4]]}
["Amortization Schedules",null,null,null,null,null,null,null,null,null,null,null,null,"Fill in all blue shaded inputs cells"]
[null,null,null,null,null,null,null,null,"This worksheet is utilized as an amortization schedule for all senior debt and MEDC loan incentives.  In addition, other large principal pay downs can be entered on this worksheet."]
[null,null,{"$f":"Revenue!B3","v":"Development Name:"},{"$f":"Revenue!C3","v":""}]
[null,null,{"$f":"Revenue!B4","v":"City/Township/Village:"},{"$f":"Revenue!C4","v":""}]
[null,null,{"$f":"Revenue!B5","v":"County:"},{"$f":"Revenue!C5","v":""}]
[null,null,{"$f":"Revenue!B6","v":"Construction Type:"},{"$f":"IF(Revenue!C6=\"\",\"\",Revenue!C6)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($A$162=1,\"*CONFIDENTIAL*\",)","v":0},null,null,null,null,null,null,null,{"$f":"IF($A$162=1,\"*CONFIDENTIAL*\",)","v":0}]
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,{"$f":"CompletionYr","v":2023},{"$f":"'Cash flow'!K14","v":2024},{"$f":"'Cash flow'!L14","v":2025},{"$f":"'Cash flow'!M14","v":2026},{"$f":"'Cash flow'!N14","v":2027},{"$f":"'Cash flow'!O14","v":2028},{"$f":"'Cash flow'!P14","v":2029},{"$f":"'Cash flow'!Q14","v":2030},{"$f":"'Cash flow'!R14","v":2031},{"$f":"'Cash flow'!S14","v":2032},{"$f":"'Cash flow'!T14","v":2033},{"$f":"'Cash flow'!U14","v":2034},{"$f":"'Cash flow'!V14","v":2035},{"$f":"'Cash flow'!W14","v":2036},{"$f":"'Cash flow'!X14","v":2037},{"$f":"'Cash flow'!Y14","v":2038},{"$f":"'Cash flow'!Z14","v":2039},{"$f":"'Cash flow'!AA14","v":2040},{"$f":"'Cash flow'!AB14","v":2041},{"$f":"'Cash flow'!AC14","v":2042},{"$f":"'Cash flow'!AD14","v":2043},{"$f":"'Cash flow'!AE14","v":2044},{"$f":"'Cash flow'!AF14","v":2045},{"$f":"'Cash flow'!AG14","v":2046},{"$f":"'Cash flow'!AH14","v":2047},{"$f":"'Cash flow'!AI14","v":2048},{"$f":"'Cash flow'!AJ14","v":2049},{"$f":"'Cash flow'!AK14","v":2050},{"$f":"'Cash flow'!AL14","v":2051},{"$f":"'Cash flow'!AM14","v":2052}]
[]
["Loan 1:",{"$f":"Proforma!C69","v":"xxx"},null,null,"Principal Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$D$12:$D$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$24:$D$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$36:$D$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$48:$D$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$60:$D$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$72:$D$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$84:$D$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$96:$D$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$108:$D$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$120:$D$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$132:$D$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$144:$D$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$156:$D$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$168:$D$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$180:$D$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$192:$D$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$204:$D$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$216:$D$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$228:$D$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$240:$D$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$252:$D$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$264:$D$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$276:$D$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$288:$D$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$300:$D$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$312:$D$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$324:$D$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$336:$D$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$348:$D$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$D$360:$D$371)","v":0}]
["Amount:",null,{"$f":"Loan1","v":0},null,"Interest Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$B$12:$B$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$24:$B$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$36:$B$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$48:$B$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$60:$B$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$72:$B$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$84:$B$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$96:$B$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$108:$B$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$120:$B$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$132:$B$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$144:$B$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$156:$B$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$168:$B$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$180:$B$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$192:$B$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$204:$B$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$216:$B$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$228:$B$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$240:$B$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$252:$B$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$264:$B$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$276:$B$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$288:$B$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$300:$B$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$312:$B$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$324:$B$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$336:$B$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$348:$B$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$B$360:$B$371)","v":0}]
["Interest Rate:",null,{"$f":"Loan1_Rate1","v":0.06},null,"Total Payment",null,null,{"$f":"SUM(H12:H13)","v":0},{"$f":"SUM(I12:I13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB12:AB13)","v":0},0,0,0,0,0,0,0,0,0]
["Refi Rate:",null,{"$f":"Loan1_RateRefi","v":0.08}]
["Term:",null,{"$f":"Loan1_Term","v":60},null,"Other Principal Payments",null,null,{"$f":"SUM('Amrt Schd Mo'!$F$12:$F$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$24:$F$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$36:$F$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$48:$F$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$60:$F$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$72:$F$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$84:$F$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$96:$F$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$108:$F$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$120:$F$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$132:$F$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$144:$F$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$156:$F$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$168:$F$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$180:$F$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$192:$F$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$204:$F$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$216:$F$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$228:$F$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$240:$F$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$252:$F$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$264:$F$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$276:$F$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$288:$F$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$300:$F$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$312:$F$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$324:$F$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$336:$F$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$348:$F$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$F$360:$F$371)","v":0}]
["I/O Period:",null,{"$f":"Loan1_IOPer","v":0}]
["Amortization:",null,{"$f":"Loan1_Amort","v":300},null,"Cumulative Principal Payments",null,null,{"$f":"H12+H16+G18","v":0},{"$f":"I12+I16+H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB12+AB16+AA18","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance",null,null,{"$f":"$C$13-H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C$13-AB18","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance at Refinance",null,null,{"$f":"IF($C16>=H$9,$C13-H18,INDEX($H$9:$AA$20,12,$C16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C16>=AB$9,$C13-AB18,INDEX($H$9:$AA$20,12,$C16))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Loan 2:",{"$f":"Proforma!C70","v":"xxx"},null,null,"Principal Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$S$12:$S$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$24:$S$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$36:$S$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$48:$S$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$60:$S$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$72:$S$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$84:$S$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$96:$S$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$108:$S$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$120:$S$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$132:$S$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$144:$S$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$156:$S$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$168:$S$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$180:$S$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$192:$S$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$204:$S$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$216:$S$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$228:$S$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$240:$S$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$252:$S$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$264:$S$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$276:$S$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$288:$S$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$300:$S$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$312:$S$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$324:$S$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$336:$S$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$348:$S$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$S$360:$S$371)","v":0}]
["Amount:",null,{"$f":"Loan2","v":0},null,"Interest Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$Q$12:$Q$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$24:$Q$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$36:$Q$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$48:$Q$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$60:$Q$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$72:$Q$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$84:$Q$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$96:$Q$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$108:$Q$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$120:$Q$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$132:$Q$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$144:$Q$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$156:$Q$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$168:$Q$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$180:$Q$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$192:$Q$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$204:$Q$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$216:$Q$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$228:$Q$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$240:$Q$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$252:$Q$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$264:$Q$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$276:$Q$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$288:$Q$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$300:$Q$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$312:$Q$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$324:$Q$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$336:$Q$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$348:$Q$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$Q$360:$Q$371)","v":0}]
["Interest Rate:",null,{"$f":"Loan2_Rate1","v":0.06},null,"Total Payment",null,null,{"$f":"SUM(H26:H27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB26:AB27)","v":0},0,0,0,0,0,0,0,0,0]
["Refi Rate:",null,{"$f":"Loan2_RateRefi","v":0.08}]
["Term:",null,{"$f":"Loan2_Term","v":60},null,"Other Principal Payments",null,null,{"$f":"SUM('Amrt Schd Mo'!$U$12:$U$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$24:$U$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$36:$U$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$48:$U$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$60:$U$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$72:$U$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$84:$U$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$96:$U$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$108:$U$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$120:$U$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$132:$U$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$144:$U$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$156:$U$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$168:$U$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$180:$U$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$192:$U$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$204:$U$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$216:$U$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$228:$U$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$240:$U$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$252:$U$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$264:$U$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$276:$U$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$288:$U$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$300:$U$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$312:$U$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$324:$U$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$336:$U$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$348:$U$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$U$360:$U$371)","v":0}]
["I/O Period:",null,{"$f":"Loan2_IOPer","v":0}]
["Amortization:",null,{"$f":"Loan2_Amort","v":300},null,"Cumulative Principal Payments",null,null,{"$f":"H26+H30+G32","v":0},{"$f":"I26+I30+H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB26+AB30+AA32","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance",null,null,{"$f":"$C27-H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C27-AB32","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance at Refinance",null,null,{"$f":"IF($C30>=H$9,$C27-H32,INDEX($H$26:$AA$34,9,$C30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C30>=AB$9,$C27-AB32,INDEX($H$26:$AA$34,9,$C30))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Loan 3:",{"$f":"Proforma!C71","v":"xxx"},null,null,"Principal Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$AH$12:$AH$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$24:$AH$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$36:$AH$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$48:$AH$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$60:$AH$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$72:$AH$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$84:$AH$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$96:$AH$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$108:$AH$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$120:$AH$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$132:$AH$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$144:$AH$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$156:$AH$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$168:$AH$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$180:$AH$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$192:$AH$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$204:$AH$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$216:$AH$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$228:$AH$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$240:$AH$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$252:$AH$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$264:$AH$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$276:$AH$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$288:$AH$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$300:$AH$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$312:$AH$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$324:$AH$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$336:$AH$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$348:$AH$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AH$360:$AH$371)","v":0}]
["Amount:",null,{"$f":"Loan3","v":0},null,"Interest Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$AF$12:$AF$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$24:$AF$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$36:$AF$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$48:$AF$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$60:$AF$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$72:$AF$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$84:$AF$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$96:$AF$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$108:$AF$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$120:$AF$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$132:$AF$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$144:$AF$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$156:$AF$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$168:$AF$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$180:$AF$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$192:$AF$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$204:$AF$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$216:$AF$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$228:$AF$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$240:$AF$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$252:$AF$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$264:$AF$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$276:$AF$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$288:$AF$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$300:$AF$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$312:$AF$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$324:$AF$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$336:$AF$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$348:$AF$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AF$360:$AF$371)","v":0}]
["Interest Rate:",null,{"$f":"Loan3_Rate1","v":0.06},null,"Total Payment",null,null,{"$f":"SUM(H40:H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB40:AB41)","v":0},0,0,0,0,0,0,0,0,0]
["Refi Rate:",null,{"$f":"Loan3_RateRefi","v":0.08}]
["Term:",null,{"$f":"Loan3_Term","v":60},null,"Other Principal Payments",null,null,{"$f":"SUM('Amrt Schd Mo'!$AJ$12:$AJ$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$24:$AJ$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$36:$AJ$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$48:$AJ$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$60:$AJ$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$72:$AJ$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$84:$AJ$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$96:$AJ$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$108:$AJ$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$120:$AJ$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$132:$AJ$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$144:$AJ$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$156:$AJ$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$168:$AJ$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$180:$AJ$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$192:$AJ$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$204:$AJ$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$216:$AJ$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$228:$AJ$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$240:$AJ$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$252:$AJ$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$264:$AJ$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$276:$AJ$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$288:$AJ$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$300:$AJ$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$312:$AJ$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$324:$AJ$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$336:$AJ$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$348:$AJ$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AJ$360:$AJ$371)","v":0}]
["I/O Period:",null,{"$f":"Loan3_IOPer","v":0}]
["Amortization",null,{"$f":"Loan3_Amort","v":240},null,"Cumulative Principal Payments",null,null,{"$f":"H40+H44+G46","v":0},{"$f":"I40+I44+H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB40+AB44+AA46","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance",null,null,{"$f":"$C41-H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C41-AB46","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance at Refinance",null,null,{"$f":"IF($C44>=H$9,$C41-H46,INDEX($H$40:$AA$48,9,$C44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C44>=AB$9,$C41-AB46,INDEX($H$40:$AA$48,9,$C44))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Loan 4:",{"$f":"Proforma!C72","v":"xxx"},null,null,"Principal Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!AW12:AW23)","v":0},{"$f":"SUM('Amrt Schd Mo'!AW24:AW35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW36:$AW47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW48:$AW59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW60:$AW71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW72:$AW83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW84:$AW95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW96:$AW107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW108:$AW119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW120:$AW131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW132:$AW143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW144:$AW155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW156:$AW167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW168:$AW179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW180:$AW191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW192:$AW203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW204:$AW215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW216:$AW227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW228:$AW239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW240:$AW251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW252:$AW263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW264:$AW275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW276:$AW287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW288:$AW299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW300:$AW311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW312:$AW323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW324:$AW335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW336:$AW347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW348:$AW359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AW360:$AW371)","v":0}]
["Amount:",null,{"$f":"Loan4","v":0},null,"Interest Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!AU12:AU23)","v":0},{"$f":"SUM('Amrt Schd Mo'!AU24:AU35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU36:$AU47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU48:$AU59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU60:$AU71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU72:$AU83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU84:$AU95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU96:$AU107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU108:$AU119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU120:$AU131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU132:$AU143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU144:$AU155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU156:$AU167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU168:$AU179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU180:$AU191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU192:$AU203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU204:$AU215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU216:$AU227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU228:$AU239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU240:$AU251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU252:$AU263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU264:$AU275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU276:$AU287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU288:$AU299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU300:$AU311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU312:$AU323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU324:$AU335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU336:$AU347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU348:$AU359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AU360:$AU371)","v":0}]
["Interest Rate:",null,{"$f":"Loan4_Rate1","v":0.06},null,"Total Payment",null,null,{"$f":"SUM(H54:H55)","v":0},{"$f":"SUM(I54:I55)","v":0},{"$f":"SUM(J54:J55)","v":0},{"$f":"SUM(K54:K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB54:AB55)","v":0},0,0,0,0,0,0,0,0,0]
["Refi Rate:",null,{"$f":"Loan4_RateRefi","v":0.08}]
["Term:",null,{"$f":"Loan4_Term","v":60},null,"Other Principal Payments",null,null,{"$f":"SUM('Amrt Schd Mo'!AY12:AY23)","v":0},{"$f":"SUM('Amrt Schd Mo'!AY24:AY35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY36:$AY47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY48:$AY59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY60:$AY71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY72:$AY83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY84:$AY95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY96:$AY107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY108:$AY119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY120:$AY131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY132:$AY143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY144:$AY155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY156:$AY167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY168:$AY179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY180:$AY191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY192:$AY203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY204:$AY215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY216:$AY227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY228:$AY239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY240:$AY251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY252:$AY263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY264:$AY275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY276:$AY287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY288:$AY299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY300:$AY311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY312:$AY323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY324:$AY335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY336:$AY347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY348:$AY359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$AY360:$AY371)","v":0}]
["I/O Period:",null,{"$f":"Loan4_IOPer","v":0}]
["Amortization",null,{"$f":"Loan4_Amort","v":240},null,"Cumulative Principal Payments",null,null,{"$f":"H54+H58+G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance",null,null,{"$f":"$C55-H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C55-AB60","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance at Refinance",null,null,{"$f":"IF($C58>=H$9,$C55-H60,INDEX($H$54:$AA$62,9,$C58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C58>=AB$9,$C55-AB60,INDEX($H$54:$AA$62,9,$C58))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Int. Loan 5:",{"$f":"Proforma!C73","v":"xxx"},null,null,"Principal Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$BL12:$BL23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL24:$BL35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL36:$BL47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL48:$BL59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL60:$BL71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL72:$BL83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL84:$BL95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL96:$BL107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL108:$BL119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL120:$BL131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL132:$BL143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL144:$BL155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL156:$BL167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL168:$BL179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL180:$BL191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL192:$BL203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL204:$BL215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL216:$BL227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL228:$BL239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL240:$BL251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL252:$BL263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL264:$BL275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL276:$BL287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL288:$BL299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL300:$BL311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL312:$BL323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL324:$BL335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL336:$BL347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL348:$BL359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BL360:$BL371)","v":0}]
["Amount:",null,{"$f":"Loan5","v":0},null,"Interest Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$BJ12:$BJ23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ24:$BJ35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ36:$BJ47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ48:$BJ59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ60:$BJ71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ72:$BJ83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ84:$BJ95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ96:$BJ107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ108:$BJ119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ120:$BJ131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ132:$BJ143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ144:$BJ155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ156:$BJ167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ168:$BJ179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ180:$BJ191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ192:$BJ203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ204:$BJ215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ216:$BJ227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ228:$BJ239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ240:$BJ251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ252:$BJ263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ264:$BJ275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ276:$BJ287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ288:$BJ299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ300:$BJ311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ312:$BJ323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ324:$BJ335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ336:$BJ347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ348:$BJ359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BJ360:$BJ371)","v":0}]
["Interest Rate:",null,{"$f":"Loan5_Rate1","v":0.06},null,"Total Payment",null,null,{"$f":"SUM(H68:H69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB68:AB69)","v":0},0,0,0,0,0,0,0,0,0]
["Refi Rate:",null,{"$f":"Loan5_RateRefi","v":0.08}]
["Term:",null,{"$f":"Loan5_Term","v":60},null,"Cumulative Principal Payments",null,null,{"$f":"H68+G72","v":0},{"$f":"I68+H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB68+AA72","v":0},0,0,0,0,0,0,0,0,0]
["I/O Period:",null,"N/A"]
["Amortization",null,"N/A",null,"Principal Balance",null,null,{"$f":"$C69-H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C69-AB72","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance at Refinance",null,null,{"$f":"IF($C72>=H$9,$C69-H72,INDEX($H$40:$AA$48,9,$C72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C72>=AB$9,$C69-AB72,INDEX($H$40:$AA$48,9,$C72))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Loan MEDC:",{"$f":"Proforma!N78","v":"MSF/MCRP Loan"},null,null,"Principal Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$BX$12:$BX$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$24:$BX$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$36:$BX$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$48:$BX$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$60:$BX$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$72:$BX$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$84:$BX$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$96:$BX$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$108:$BX$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$120:$BX$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$132:$BX$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$144:$BX$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$156:$BX$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$168:$BX$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$180:$BX$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$192:$BX$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$204:$BX$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$216:$BX$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$228:$BX$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$240:$BX$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$252:$BX$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$264:$BX$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$276:$BX$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$288:$BX$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$300:$BX$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$312:$BX$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$324:$BX$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$336:$BX$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$348:$BX$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BX$360:$BX$371)","v":0}]
["Amount:",null,{"$f":"CRPLoan","v":0},null,"Interest Payment",null,null,{"$f":"SUM('Amrt Schd Mo'!$BV12:$BV$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$24:$BV$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$36:$BV$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$48:$BV$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$60:$BV$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$72:$BV$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$84:$BV$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$96:$BV$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$108:$BV$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$120:$BV$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$132:$BV$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$144:$BV$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$156:$BV$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$168:$BV$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$180:$BV$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$192:$BV$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$204:$BV$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$216:$BV$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$228:$BV$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$240:$BV$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$252:$BV$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$264:$BV$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$276:$BV$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$288:$BV$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$300:$BV$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$312:$BV$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$324:$BV$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$336:$BV$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$348:$BV$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BV$360:$BV$371)","v":0}]
["Interest Rate:",null,{"$f":"CRPLoan_Rate1","v":0.01},null,"Total Payment",null,null,{"$f":"SUM(H81:H82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB81:AB82)","v":0},0,0,0,0,0,0,0,0,0]
["Refi Rate:",null,{"$f":"CRPLoan_RateRefi","v":0.03}]
["Term:",null,{"$f":"CRPLoan_Term","v":60},null,"Other Principal Payments",null,null,{"$f":"SUM('Amrt Schd Mo'!$BZ$12:$BZ$23)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$24:$BZ$35)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$36:$BZ$47)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$48:$BZ$59)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$60:$BZ$71)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$72:$BZ$83)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$84:$BZ$95)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$96:$BZ$107)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$108:$BZ$119)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$120:$BZ$131)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$132:$BZ$143)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$144:$BZ$155)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$156:$BZ$167)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$168:$BZ$179)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$180:$BZ$191)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$192:$BZ$203)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$204:$BZ$215)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$216:$BZ$227)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$228:$BZ$239)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$240:$BZ$251)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$252:$BZ$263)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$264:$BZ$275)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$276:$BZ$287)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$288:$BZ$299)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$300:$BZ$311)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$312:$BZ$323)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$324:$BZ$335)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$336:$BZ$347)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$348:$BZ$359)","v":0},{"$f":"SUM('Amrt Schd Mo'!$BZ$360:$BZ$371)","v":0}]
["I/O Period:",null,{"$f":"CRPLoan_IOPer","v":0}]
["Amortization:",null,{"$f":"CRPLoan_Amort","v":300},null,"Cumulative Principal Payments",null,null,{"$f":"H81+H85+G87","v":0},{"$f":"I81+I85+H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB81+AB85+AA87","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance",null,null,{"$f":"$C82-H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C82-AB87","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Principal Balance at Refinance",null,null,{"$f":"IF($C85>=H$9,$C82-H87,INDEX($H$81:$AA$89,9,$C85))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C85>=AB$9,$C82-AB87,INDEX($H$81:$AA$89,9,$C85))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Loan MEDC:","MEDC Sub. Cash Flow Loan",null,null,"Beg. Principal Balance",null,null,{"$f":"G101","v":0},{"$f":"H101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA101","v":0},0,0,0,0,0,0,0,0,0]
["Amount:",null,{"$f":"'Sources & Uses'!W73","v":0},null,"Interest Charge",null,null,{"$f":"IF(G101<0,0,CRPSubLoan*CRPSubLoan_IntRate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA101<0,0,CRPSubLoan*CRPSubLoan_IntRate)","v":0},0,0,0,0,0,0,0,0,0]
["Interest Rate"]
["Term:",null,null,null,"Scheduled Payment",null,null,{"$f":"IF(AND('Cash flow'!J96>0,H9<=CRPSubLoan_Term,G101>0),IF(H9>=CRPSubLoan_PmtYr,'Cash flow'!J96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!K96>0,I9<=CRPSubLoan_Term,H101>0),IF(I9>=CRPSubLoan_PmtYr,'Cash flow'!K96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!L96>0,J9<=CRPSubLoan_Term,I101>0),IF(J9>=CRPSubLoan_PmtYr,'Cash flow'!L96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!M96>0,K9<=CRPSubLoan_Term,J101>0),IF(K9>=CRPSubLoan_PmtYr,'Cash flow'!M96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!N96>0,L9<=CRPSubLoan_Term,K101>0),IF(L9>=CRPSubLoan_PmtYr,'Cash flow'!N96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!O96>0,M9<=CRPSubLoan_Term,L101>0),IF(M9>=CRPSubLoan_PmtYr,'Cash flow'!O96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!P96>0,N9<=CRPSubLoan_Term,M101>0),IF(N9>=CRPSubLoan_PmtYr,'Cash flow'!P96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!Q96>0,O9<=CRPSubLoan_Term,N101>0),IF(O9>=CRPSubLoan_PmtYr,'Cash flow'!Q96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!R96>0,P9<=CRPSubLoan_Term,O101>0),IF(P9>=CRPSubLoan_PmtYr,'Cash flow'!R96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!S96>0,Q9<=CRPSubLoan_Term,P101>0),IF(Q9>=CRPSubLoan_PmtYr,'Cash flow'!S96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!T96>0,R9<=CRPSubLoan_Term,Q101>0),IF(R9>=CRPSubLoan_PmtYr,'Cash flow'!T96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!U96>0,S9<=CRPSubLoan_Term,R101>0),IF(S9>=CRPSubLoan_PmtYr,'Cash flow'!U96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!V96>0,T9<=CRPSubLoan_Term,S101>0),IF(T9>=CRPSubLoan_PmtYr,'Cash flow'!V96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!W96>0,U9<=CRPSubLoan_Term,T101>0),IF(U9>=CRPSubLoan_PmtYr,'Cash flow'!W96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!X96>0,V9<=CRPSubLoan_Term,U101>0),IF(V9>=CRPSubLoan_PmtYr,'Cash flow'!X96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!Y96>0,W9<=CRPSubLoan_Term,V101>0),IF(W9>=CRPSubLoan_PmtYr,'Cash flow'!Y96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!Z96>0,X9<=CRPSubLoan_Term,W101>0),IF(X9>=CRPSubLoan_PmtYr,'Cash flow'!Z96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AA96>0,Y9<=CRPSubLoan_Term,X101>0),IF(Y9>=CRPSubLoan_PmtYr,'Cash flow'!AA96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AB96>0,Z9<=CRPSubLoan_Term,Y101>0),IF(Z9>=CRPSubLoan_PmtYr,'Cash flow'!AB96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AC96>0,AA9<=CRPSubLoan_Term,Z101>0),IF(AA9>=CRPSubLoan_PmtYr,'Cash flow'!AC96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AD96>0,AB9<=CRPSubLoan_Term,AA101>0),IF(AB9>=CRPSubLoan_PmtYr,'Cash flow'!AD96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AE96>0,AC9<=CRPSubLoan_Term,AB101>0),IF(AC9>=CRPSubLoan_PmtYr,'Cash flow'!AE96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AF96>0,AD9<=CRPSubLoan_Term,AC101>0),IF(AD9>=CRPSubLoan_PmtYr,'Cash flow'!AF96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AG96>0,AE9<=CRPSubLoan_Term,AD101>0),IF(AE9>=CRPSubLoan_PmtYr,'Cash flow'!AG96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AH96>0,AF9<=CRPSubLoan_Term,AE101>0),IF(AF9>=CRPSubLoan_PmtYr,'Cash flow'!AH96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AI96>0,AG9<=CRPSubLoan_Term,AF101>0),IF(AG9>=CRPSubLoan_PmtYr,'Cash flow'!AI96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AJ96>0,AH9<=CRPSubLoan_Term,AG101>0),IF(AH9>=CRPSubLoan_PmtYr,'Cash flow'!AJ96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AK96>0,AI9<=CRPSubLoan_Term,AH101>0),IF(AI9>=CRPSubLoan_PmtYr,'Cash flow'!AK96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AL96>0,AJ9<=CRPSubLoan_Term,AI101>0),IF(AJ9>=CRPSubLoan_PmtYr,'Cash flow'!AL96*CRPSubLoan_Pmt,0),0)","v":0},{"$f":"IF(AND('Cash flow'!AM96>0,AK9<=CRPSubLoan_Term,AJ101>0),IF(AK9>=CRPSubLoan_PmtYr,'Cash flow'!AM96*CRPSubLoan_Pmt,0),0)","v":0}]
["First Payment:",null,null,null,"Other Payments"]
["Payment:","% of Cash Flow"]
[null,null,null,null,"Loan Balance",null,{"$f":"CRPSubLoan","v":0},{"$f":"H95+H96-H98-H99","v":0},{"$f":"I95+I96-I98-I99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB95+AB96-AB98-AB99","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]

{"sheet":"Amrt Schd Mo","index":9,"n_rows":371,"n_cols":84,"rows_kept":371,"cut":false,"hidden":true,"merged":[]}
["MONTHLY AMORTIZATION TABLES"]
[]
[null,"Loan 1:",null,{"$f":"Loan1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Loan 2:",null,{"$f":"Loan2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Loan 3:",null,{"$f":"Loan3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Loan 4:",null,{"$f":"Loan4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Interest Only Loan 5:",null,{"$f":"Loan5","v":0},null,null,null,null,null,null,null,null,null,"MEDC Loan:",null,{"$f":"CRPLoan","v":0}]
[null,"Int. Rate:",null,{"$f":"Loan1_Rate1","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,"Int. Rate:",null,{"$f":"Loan2_Rate1","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,"Int. Rate:",null,{"$f":"Loan3_Rate1","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,"Int. Rate:",null,{"$f":"Loan4_Rate1","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,"Int. Rate:",null,{"$f":"Loan5_Rate1","v":0.06},null,null,null,null,null,null,null,null,null,"Int. Rate:",null,{"$f":"CRPLoan_Rate1","v":0.01}]
[null,"Refi. Rate:",null,{"$f":"Loan1_RateRefi","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,"Refi. Rate:",null,{"$f":"Loan2_RateRefi","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,"Refi. Rate:",null,{"$f":"Loan3_RateRefi","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,"Refi. Rate:",null,{"$f":"Loan4_RateRefi","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,"Refi. Rate:",null,{"$f":"Loan5_RateRefi","v":0.08},null,null,null,null,null,null,null,null,null,"Refi. Rate:",null,{"$f":"CRPLoan_RateRefi","v":0.03}]
[null,"Term:",null,{"$f":"Loan1_Term","v":60},null,null,null,null,null,null,null,null,null,null,null,null,"Term:",null,{"$f":"Loan2_Term","v":60},null,null,null,null,null,null,null,null,null,null,null,null,"Term:",null,{"$f":"Loan3_Term","v":60},null,null,null,null,null,null,null,null,null,null,null,null,"Term:",null,{"$f":"Loan4_Term","v":60},null,null,null,null,null,null,null,null,null,null,null,null,"Term:",null,{"$f":"Loan5_Term","v":60},null,null,null,null,null,null,null,null,null,"Term:",null,{"$f":"CRPLoan_Term","v":60}]
[null,"I/O Period:",null,{"$f":"Loan1_IOPer","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"I/O Period:",null,{"$f":"Loan2_IOPer","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"I/O Period:",null,{"$f":"Loan3_IOPer","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"I/O Period:",null,{"$f":"Loan4_IOPer","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"I/O Period:",null,"N/A",null,null,null,null,null,null,null,null,null,"I/O Period:",null,{"$f":"CRPLoan_IOPer","v":0}]
[null,"Amort:",null,{"$f":"Loan1_Amort","v":300},null,null,null,null,null,null,null,null,null,null,null,null,"Amort:",null,{"$f":"Loan2_Amort","v":300},null,null,null,null,null,null,null,null,null,null,null,null,"Amort:",null,{"$f":"Loan3_Amort","v":240},null,null,null,null,null,null,null,null,null,null,null,null,"Amort:",null,{"$f":"Loan4_Amort","v":240},null,null,null,null,null,null,null,null,null,null,null,null,"Amort:",null,"N/A",null,null,null,null,null,null,null,null,null,"Amort:",null,{"$f":"CRPLoan_Amort","v":300}]
[]
[null,"Interest",null,"Principal",null,"Other Prin Repay",null,"Total Pmt.",null,"Prin Bal",null,"Refi Amt",null,null,null,null,"Interest",null,"Principal",null,"Other Prin Repay",null,"Total Pmt.",null,"Prin Bal",null,"Refi Amt",null,null,null,null,"Interest",null,"Principal",null,"Other Prin Repay",null,"Total Pmt.",null,"Prin Bal",null,"Refi Amt",null,null,null,null,"Interest",null,"Principal",null,"Other Prin Repay",null,"Total Pmt.",null,"Prin Bal",null,"Refi Amt",null,null,null,null,"Interest",null,"Other Prin Repay",null,null,"Total Pmt.",null,"Prin Bal",null,null,null,null,"Interest",null,"Principal",null,"Other Prin Repay",null,"Total Pmt.",null,"Prin Bal",null,"Refi Amt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL3","v":0},null,{"$f":"BL3","v":0}]
[1,{"$f":"IF(A12-D$7>D$8,0,IF(A12<=D$6,IF(A12<=D$7,D$4/12*D$3,-IPMT(D$4/12,A12-D$7,D$8,D$3)),-IPMT(D$5/12,A12-D$6,D$8-(D$6-D$7),L12)))","v":0},null,{"$f":"IF(A12-D$7>D$8,0,IF(A12<=D$6,IF(A12<=D$7,0,-PPMT(D$4/12,A12-D$7,D$8,D$3)),-PPMT(D$5/12,A12-D$6,D$8-(D$6-D$7),L12)))","v":0},null,null,null,{"$f":"B12+D12+F12","v":0},null,{"$f":"D3-D12-F12","v":0},null,{"$f":"INDEX(A$12:J$371,D$6,10)","v":0},null,null,null,1,{"$f":"IF(P12-S$7>S$8,0,IF(P12<=S$6,IF(P12<=S$7,S$4/12*S$3,-IPMT(S$4/12,P12-S$7,S$8,S$3)),-IPMT(S$5/12,P12-S$6,S$8-(S$6-S$7),AA12)))","v":0},null,{"$f":"IF(P12-S$7>S$8,0,IF(P12<=S$6,IF(P12<=S$7,0,-PPMT(S$4/12,P12-S$7,S$8,S$3)),-PPMT(S$5/12,P12-S$6,S$8-(S$6-S$7),AA12)))","v":0},null,null,null,{"$f":"Q12+S12+U12","v":0},null,{"$f":"S3-S12-U12","v":0},null,{"$f":"INDEX(P$12:Y$371,S$6,10)","v":0},null,null,null,1,{"$f":"IF(AE12-AH$7>AH$8,0,IF(AE12<=AH$6,IF(AE12<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE12-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE12-AH$6,AH$8-(AH$6-AH$7),AP12)))","v":0},null,{"$f":"IF(AE12-AH$7>AH$8,0,IF(AE12<=AH$6,IF(AE12<=AH$7,0,-PPMT(AH$4/12,AE12-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE12-AH$6,AH$8-(AH$6-AH$7),AP12)))","v":0},null,null,null,{"$f":"AF12+AH12+AJ12","v":0},null,{"$f":"AH3-AH12-AJ12","v":0},null,{"$f":"INDEX(AE$12:AN$371,AH$6,10)","v":0},null,null,null,1,{"$f":"IF(AT12-AW$7>AW$8,0,IF(AT12<=AW$6,IF(AT12<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT12-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT12-AW$6,AW$8-(AW$6-AW$7),BE12)))","v":0},null,{"$f":"IF(AT12-AW$7>AW$8,0,IF(AT12<=AW$6,IF(AT12<=AW$7,0,-PPMT(AW$4/12,AT12-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT12-AW$6,AW$8-(AW$6-AW$7),BE12)))","v":0},null,null,null,{"$f":"AU12+AW12+AY12","v":0},null,{"$f":"AW3-AW12-AY12","v":0},null,{"$f":"INDEX(AT$12:BC$371,AW$6,10)","v":0},null,null,null,1,{"$f":"IF(BI12<=$BL$6,BQ11*EFFECT($BL$4,360)/12,BQ11*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,{"$f":"BJ12+BL12","v":0},null,{"$f":"BQ11-BL12","v":0},null,null,null,1,{"$f":"IF(BU12-BX$7>BX$8,0,IF(BU12<=BX$6,IF(BU12<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU12-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU12-BX$6,BX$8-(BX$6-BX$7),CF12)))","v":0},null,{"$f":"IF(BU12-BX$7>BX$8,0,IF(BU12<=BX$6,IF(BU12<=BX$7,0,-PPMT(BX$4/12,BU12-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU12-BX$6,BX$8-(BX$6-BX$7),CF12)))","v":0},null,null,null,{"$f":"BV12+BX12+BZ12","v":0},null,{"$f":"BX3-BX12-BZ12","v":0},null,{"$f":"INDEX(BU$12:CD$371,BX$6,10)","v":0}]
[2,{"$f":"IF(J13<=0,0,IF(A13-D$7>D$8,0,IF(A13<=D$6,IF(A13<=D$7,D$4/12*D$3,-IPMT(D$4/12,A13-D$7,D$8,D$3)),-IPMT(D$5/12,A13-D$6,D$8-(D$6-D$7),L13))))","v":0},null,{"$f":"IF(J12<=0,0,IF(A13-D$7>D$8,0,IF(A13<=D$6,IF(A13<=D$7,0,-PPMT(D$4/12,A13-D$7,D$8,D$3)),-PPMT(D$5/12,A13-D$6,D$8-(D$6-D$7),L13))))","v":0},null,null,null,{"$f":"B13+D13+F13","v":0},null,{"$f":"J12-D13-F13","v":0},null,0,null,null,null,2,{"$f":"IF(Y12<=0,0,IF(P13-S$7>S$8,0,IF(P13<=S$6,IF(P13<=S$7,S$4/12*S$3,-IPMT(S$4/12,P13-S$7,S$8,S$3)),-IPMT(S$5/12,P13-S$6,S$8-(S$6-S$7),AA13))))","v":0},null,{"$f":"IF(Y12<=0,0,IF(P13-S$7>S$8,0,IF(P13<=S$6,IF(P13<=S$7,0,-PPMT(S$4/12,P13-S$7,S$8,S$3)),-PPMT(S$5/12,P13-S$6,S$8-(S$6-S$7),AA13))))","v":0},null,null,null,{"$f":"Q13+S13+U13","v":0},null,{"$f":"Y12-S13-U13","v":0},null,0,null,null,null,2,{"$f":"IF(AN12<=0,0,IF(AE13-AH$7>AH$8,0,IF(AE13<=AH$6,IF(AE13<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE13-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE13-AH$6,AH$8-(AH$6-AH$7),AP13))))","v":0},null,{"$f":"IF(AN12<=0,0,IF(AE13-AH$7>AH$8,0,IF(AE13<=AH$6,IF(AE13<=AH$7,0,-PPMT(AH$4/12,AE13-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE13-AH$6,AH$8-(AH$6-AH$7),AP13))))","v":0},null,null,null,{"$f":"AF13+AH13+AJ13","v":0},null,{"$f":"AN12-AH13-AJ13","v":0},null,0,null,null,null,2,{"$f":"IF(BC12<=0,0,IF(AT13-AW$7>AW$8,0,IF(AT13<=AW$6,IF(AT13<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT13-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT13-AW$6,AW$8-(AW$6-AW$7),BE13))))","v":0},null,{"$f":"IF(BC12<=0,0,IF(AT13-AW$7>AW$8,0,IF(AT13<=AW$6,IF(AT13<=AW$7,0,-PPMT(AW$4/12,AT13-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT13-AW$6,AW$8-(AW$6-AW$7),BE13))))","v":0},null,null,null,{"$f":"AU13+AW13+AY13","v":0},null,{"$f":"BC12-AW13-AY13","v":0},null,0,null,null,null,2,{"$f":"IF(BI13<=$BL$6,BQ12*EFFECT($BL$4,360)/12,BQ12*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,{"$f":"BJ13+BL13","v":0},null,{"$f":"BQ12-BL13","v":0},null,null,null,2,{"$f":"IF(CD12<=0,0,IF(BU13-BX$7>BX$8,0,IF(BU13<=BX$6,IF(BU13<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU13-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU13-BX$6,BX$8-(BX$6-BX$7),CF13))))","v":0},null,{"$f":"IF(CD12<=0,0,IF(BU13-BX$7>BX$8,0,IF(BU13<=BX$6,IF(BU13<=BX$7,0,-PPMT(BX$4/12,BU13-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU13-BX$6,BX$8-(BX$6-BX$7),CF13))))","v":0},null,null,null,{"$f":"BV13+BX13+BZ13","v":0},null,{"$f":"CD12-BX13-BZ13","v":0},null,0]
[3,0,null,0,null,null,null,0,null,0,null,0,null,null,null,3,0,null,0,null,null,null,0,null,0,null,0,null,null,null,3,0,null,0,null,null,null,0,null,0,null,0,null,null,null,3,0,null,0,null,null,null,0,null,0,null,0,null,null,null,3,0,null,null,null,null,{"$f":"BJ14+BL14","v":0},null,0,null,null,null,3,0,null,0,null,null,null,0,null,0,null,0]
[4,0,null,0,null,null,null,0,null,0,null,0,null,null,null,4,0,null,0,null,null,null,0,null,0,null,0,null,null,null,4,0,null,0,null,null,null,0,null,0,null,0,null,null,null,4,0,null,0,null,null,null,0,null,0,null,0,null,null,null,4,0,null,null,null,null,0,null,0,null,null,null,4,0,null,0,null,null,null,0,null,0,null,0]
[5,0,null,0,null,null,null,0,null,0,null,0,null,null,null,5,0,null,0,null,null,null,0,null,0,null,0,null,null,null,5,0,null,0,null,null,null,0,null,0,null,0,null,null,null,5,0,null,0,null,null,null,0,null,0,null,0,null,null,null,5,0,null,null,null,null,0,null,0,null,null,null,5,0,null,0,null,null,null,0,null,0,null,0]
[6,0,null,0,null,null,null,0,null,0,null,0,null,null,null,6,0,null,0,null,null,null,0,null,0,null,0,null,null,null,6,0,null,0,null,null,null,0,null,0,null,0,null,null,null,6,0,null,0,null,null,null,0,null,0,null,0,null,null,null,6,0,null,null,null,null,0,null,0,null,null,null,6,0,null,0,null,null,null,0,null,0,null,0]
[7,0,null,0,null,null,null,0,null,0,null,0,null,null,null,7,0,null,0,null,null,null,0,null,0,null,0,null,null,null,7,0,null,0,null,null,null,0,null,0,null,0,null,null,null,7,0,null,0,null,null,null,0,null,0,null,0,null,null,null,7,0,null,null,null,null,0,null,0,null,null,null,7,0,null,0,null,null,null,0,null,0,null,0]
[8,0,null,0,null,null,null,0,null,0,null,0,null,null,null,8,0,null,0,null,null,null,0,null,0,null,0,null,null,null,8,0,null,0,null,null,null,0,null,0,null,0,null,null,null,8,0,null,0,null,null,null,0,null,0,null,0,null,null,null,8,0,null,null,null,null,0,null,0,null,null,null,8,0,null,0,null,null,null,0,null,0,null,0]
[9,0,null,0,null,null,null,0,null,0,null,0,null,null,null,9,0,null,0,null,null,null,0,null,0,null,0,null,null,null,9,0,null,0,null,null,null,0,null,0,null,0,null,null,null,9,0,null,0,null,null,null,0,null,0,null,0,null,null,null,9,0,null,null,null,null,0,null,0,null,null,null,9,0,null,0,null,null,null,0,null,0,null,0]
[10,0,null,0,null,null,null,0,null,0,null,0,null,null,null,10,0,null,0,null,null,null,0,null,0,null,0,null,null,null,10,0,null,0,null,null,null,0,null,0,null,0,null,null,null,10,0,null,0,null,null,null,0,null,0,null,0,null,null,null,10,0,null,null,null,null,0,null,0,null,null,null,10,0,null,0,null,null,null,0,null,0,null,0]
[11,0,null,0,null,null,null,0,null,0,null,0,null,null,null,11,0,null,0,null,null,null,0,null,0,null,0,null,null,null,11,0,null,0,null,null,null,0,null,0,null,0,null,null,null,11,0,null,0,null,null,null,0,null,0,null,0,null,null,null,11,0,null,null,null,null,0,null,0,null,null,null,11,0,null,0,null,null,null,0,null,0,null,0]
[12,0,null,0,null,null,null,0,null,0,null,0,null,null,null,12,0,null,0,null,null,null,0,null,0,null,0,null,null,null,12,0,null,0,null,null,null,0,null,0,null,0,null,null,null,12,0,null,0,null,null,null,0,null,0,null,0,null,null,null,12,0,null,null,null,null,0,null,0,null,null,null,12,0,null,0,null,null,null,0,null,0,null,0]
[13,0,null,0,null,null,null,0,null,0,null,0,null,null,null,13,0,null,0,null,null,null,0,null,0,null,0,null,null,null,13,0,null,0,null,null,null,0,null,0,null,0,null,null,null,13,0,null,0,null,null,null,0,null,0,null,0,null,null,null,13,0,null,null,null,null,0,null,0,null,null,null,13,0,null,0,null,null,null,0,null,0,null,0]
[14,0,null,0,null,null,null,0,null,0,null,0,null,null,null,14,0,null,0,null,null,null,0,null,0,null,0,null,null,null,14,0,null,0,null,null,null,0,null,0,null,0,null,null,null,14,0,null,0,null,null,null,0,null,0,null,0,null,null,null,14,0,null,null,null,null,0,null,0,null,null,null,14,0,null,0,null,null,null,0,null,0,null,0]
[15,0,null,0,null,null,null,0,null,0,null,0,null,null,null,15,0,null,0,null,null,null,0,null,0,null,0,null,null,null,15,0,null,0,null,null,null,0,null,0,null,0,null,null,null,15,0,null,0,null,null,null,0,null,0,null,0,null,null,null,15,0,null,null,null,null,0,null,0,null,null,null,15,0,null,0,null,null,null,0,null,0,null,0]
[16,0,null,0,null,null,null,0,null,0,null,0,null,null,null,16,0,null,0,null,null,null,0,null,0,null,0,null,null,null,16,0,null,0,null,null,null,0,null,0,null,0,null,null,null,16,0,null,0,null,null,null,0,null,0,null,0,null,null,null,16,0,null,null,null,null,0,null,0,null,null,null,16,0,null,0,null,null,null,0,null,0,null,0]
[17,0,null,0,null,null,null,0,null,0,null,0,null,null,null,17,0,null,0,null,null,null,0,null,0,null,0,null,null,null,17,0,null,0,null,null,null,0,null,0,null,0,null,null,null,17,0,null,0,null,null,null,0,null,0,null,0,null,null,null,17,0,null,null,null,null,0,null,0,null,null,null,17,0,null,0,null,null,null,0,null,0,null,0]
[18,0,null,0,null,null,null,0,null,0,null,0,null,null,null,18,0,null,0,null,null,null,0,null,0,null,0,null,null,null,18,0,null,0,null,null,null,0,null,0,null,0,null,null,null,18,0,null,0,null,null,null,0,null,0,null,0,null,null,null,18,0,null,null,null,null,0,null,0,null,null,null,18,0,null,0,null,null,null,0,null,0,null,0]
[19,0,null,0,null,null,null,0,null,0,null,0,null,null,null,19,0,null,0,null,null,null,0,null,0,null,0,null,null,null,19,0,null,0,null,null,null,0,null,0,null,0,null,null,null,19,0,null,0,null,null,null,0,null,0,null,0,null,null,null,19,0,null,null,null,null,0,null,0,null,null,null,19,0,null,0,null,null,null,0,null,0,null,0]
[20,0,null,0,null,null,null,0,null,0,null,0,null,null,null,20,0,null,0,null,null,null,0,null,0,null,0,null,null,null,20,0,null,0,null,null,null,0,null,0,null,0,null,null,null,20,0,null,0,null,null,null,0,null,0,null,0,null,null,null,20,0,null,null,null,null,0,null,0,null,null,null,20,0,null,0,null,null,null,0,null,0,null,0]
[21,0,null,0,null,null,null,0,null,0,null,0,null,null,null,21,0,null,0,null,null,null,0,null,0,null,0,null,null,null,21,0,null,0,null,null,null,0,null,0,null,0,null,null,null,21,0,null,0,null,null,null,0,null,0,null,0,null,null,null,21,0,null,null,null,null,0,null,0,null,null,null,21,0,null,0,null,null,null,0,null,0,null,0]
[22,0,null,0,null,null,null,0,null,0,null,0,null,null,null,22,0,null,0,null,null,null,0,null,0,null,0,null,null,null,22,0,null,0,null,null,null,0,null,0,null,0,null,null,null,22,0,null,0,null,null,null,0,null,0,null,0,null,null,null,22,0,null,null,null,null,0,null,0,null,null,null,22,0,null,0,null,null,null,0,null,0,null,0]
[23,0,null,0,null,null,null,0,null,0,null,0,null,null,null,23,0,null,0,null,null,null,0,null,0,null,0,null,null,null,23,0,null,0,null,null,null,0,null,0,null,0,null,null,null,23,0,null,0,null,null,null,0,null,0,null,0,null,null,null,23,0,null,null,null,null,0,null,0,null,null,null,23,0,null,0,null,null,null,0,null,0,null,0]
[24,0,null,0,null,null,null,0,null,0,null,0,null,null,null,24,0,null,0,null,null,null,0,null,0,null,0,null,null,null,24,0,null,0,null,null,null,0,null,0,null,0,null,null,null,24,0,null,0,null,null,null,0,null,0,null,0,null,null,null,24,0,null,null,null,null,0,null,0,null,null,null,24,0,null,0,null,null,null,0,null,0,null,0]
[25,0,null,0,null,null,null,0,null,0,null,0,null,null,null,25,0,null,0,null,null,null,0,null,0,null,0,null,null,null,25,0,null,0,null,null,null,0,null,0,null,0,null,null,null,25,0,null,0,null,null,null,0,null,0,null,0,null,null,null,25,0,null,null,null,null,0,null,0,null,null,null,25,0,null,0,null,null,null,0,null,0,null,0]
[26,0,null,0,null,null,null,0,null,0,null,0,null,null,null,26,0,null,0,null,null,null,0,null,0,null,0,null,null,null,26,0,null,0,null,null,null,0,null,0,null,0,null,null,null,26,0,null,0,null,null,null,0,null,0,null,0,null,null,null,26,0,null,null,null,null,0,null,0,null,null,null,26,0,null,0,null,null,null,0,null,0,null,0]
[27,0,null,0,null,null,null,0,null,0,null,0,null,null,null,27,0,null,0,null,null,null,0,null,0,null,0,null,null,null,27,0,null,0,null,null,null,0,null,0,null,0,null,null,null,27,0,null,0,null,null,null,0,null,0,null,0,null,null,null,27,0,null,null,null,null,0,null,0,null,null,null,27,0,null,0,null,null,null,0,null,0,null,0]
[28,0,null,0,null,null,null,0,null,0,null,0,null,null,null,28,0,null,0,null,null,null,0,null,0,null,0,null,null,null,28,0,null,0,null,null,null,0,null,0,null,0,null,null,null,28,0,null,0,null,null,null,0,null,0,null,0,null,null,null,28,0,null,null,null,null,0,null,0,null,null,null,28,0,null,0,null,null,null,0,null,0,null,0]
[29,0,null,0,null,null,null,0,null,0,null,0,null,null,null,29,0,null,0,null,null,null,0,null,0,null,0,null,null,null,29,0,null,0,null,null,null,0,null,0,null,0,null,null,null,29,0,null,0,null,null,null,0,null,0,null,0,null,null,null,29,0,null,null,null,null,0,null,0,null,null,null,29,0,null,0,null,null,null,0,null,0,null,0]
[30,0,null,0,null,null,null,0,null,0,null,0,null,null,null,30,0,null,0,null,null,null,0,null,0,null,0,null,null,null,30,0,null,0,null,null,null,0,null,0,null,0,null,null,null,30,0,null,0,null,null,null,0,null,0,null,0,null,null,null,30,0,null,null,null,null,0,null,0,null,null,null,30,0,null,0,null,null,null,0,null,0,null,0]
[31,0,null,0,null,null,null,0,null,0,null,0,null,null,null,31,0,null,0,null,null,null,0,null,0,null,0,null,null,null,31,0,null,0,null,null,null,0,null,0,null,0,null,null,null,31,0,null,0,null,null,null,0,null,0,null,0,null,null,null,31,0,null,null,null,null,0,null,0,null,null,null,31,0,null,0,null,null,null,0,null,0,null,0]
[32,0,null,0,null,null,null,0,null,0,null,0,null,null,null,32,0,null,0,null,null,null,0,null,0,null,0,null,null,null,32,0,null,0,null,null,null,0,null,0,null,0,null,null,null,32,0,null,0,null,null,null,0,null,0,null,0,null,null,null,32,0,null,null,null,null,0,null,0,null,null,null,32,0,null,0,null,null,null,0,null,0,null,0]
[33,0,null,0,null,null,null,0,null,0,null,0,null,null,null,33,0,null,0,null,null,null,0,null,0,null,0,null,null,null,33,0,null,0,null,null,null,0,null,0,null,0,null,null,null,33,0,null,0,null,null,null,0,null,0,null,0,null,null,null,33,0,null,null,null,null,0,null,0,null,null,null,33,0,null,0,null,null,null,0,null,0,null,0]
[34,0,null,0,null,null,null,0,null,0,null,0,null,null,null,34,0,null,0,null,null,null,0,null,0,null,0,null,null,null,34,0,null,0,null,null,null,0,null,0,null,0,null,null,null,34,0,null,0,null,null,null,0,null,0,null,0,null,null,null,34,0,null,null,null,null,0,null,0,null,null,null,34,0,null,0,null,null,null,0,null,0,null,0]
[35,0,null,0,null,null,null,0,null,0,null,0,null,null,null,35,0,null,0,null,null,null,0,null,0,null,0,null,null,null,35,0,null,0,null,null,null,0,null,0,null,0,null,null,null,35,0,null,0,null,null,null,0,null,0,null,0,null,null,null,35,0,null,null,null,null,0,null,0,null,null,null,35,0,null,0,null,null,null,0,null,0,null,0]
[36,0,null,0,null,null,null,0,null,0,null,0,null,null,null,36,0,null,0,null,null,null,0,null,0,null,0,null,null,null,36,0,null,0,null,null,null,0,null,0,null,0,null,null,null,36,0,null,0,null,null,null,0,null,0,null,0,null,null,null,36,0,null,null,null,null,0,null,0,null,null,null,36,0,null,0,null,null,null,0,null,0,null,0]
[37,0,null,0,null,null,null,0,null,0,null,0,null,null,null,37,0,null,0,null,null,null,0,null,0,null,0,null,null,null,37,0,null,0,null,null,null,0,null,0,null,0,null,null,null,37,0,null,0,null,null,null,0,null,0,null,0,null,null,null,37,0,null,null,null,null,0,null,0,null,null,null,37,0,null,0,null,null,null,0,null,0,null,0]
[38,0,null,0,null,null,null,0,null,0,null,0,null,null,null,38,0,null,0,null,null,null,0,null,0,null,0,null,null,null,38,0,null,0,null,null,null,0,null,0,null,0,null,null,null,38,0,null,0,null,null,null,0,null,0,null,0,null,null,null,38,0,null,null,null,null,0,null,0,null,null,null,38,0,null,0,null,null,null,0,null,0,null,0]
[39,0,null,0,null,null,null,0,null,0,null,0,null,null,null,39,0,null,0,null,null,null,0,null,0,null,0,null,null,null,39,0,null,0,null,null,null,0,null,0,null,0,null,null,null,39,0,null,0,null,null,null,0,null,0,null,0,null,null,null,39,0,null,null,null,null,0,null,0,null,null,null,39,0,null,0,null,null,null,0,null,0,null,0]
[40,0,null,0,null,null,null,0,null,0,null,0,null,null,null,40,0,null,0,null,null,null,0,null,0,null,0,null,null,null,40,0,null,0,null,null,null,0,null,0,null,0,null,null,null,40,0,null,0,null,null,null,0,null,0,null,0,null,null,null,40,0,null,null,null,null,0,null,0,null,null,null,40,0,null,0,null,null,null,0,null,0,null,0]
[41,0,null,0,null,null,null,0,null,0,null,0,null,null,null,41,0,null,0,null,null,null,0,null,0,null,0,null,null,null,41,0,null,0,null,null,null,0,null,0,null,0,null,null,null,41,0,null,0,null,null,null,0,null,0,null,0,null,null,null,41,0,null,null,null,null,0,null,0,null,null,null,41,0,null,0,null,null,null,0,null,0,null,0]
[42,0,null,0,null,null,null,0,null,0,null,0,null,null,null,42,0,null,0,null,null,null,0,null,0,null,0,null,null,null,42,0,null,0,null,null,null,0,null,0,null,0,null,null,null,42,0,null,0,null,null,null,0,null,0,null,0,null,null,null,42,0,null,null,null,null,0,null,0,null,null,null,42,0,null,0,null,null,null,0,null,0,null,0]
[43,0,null,0,null,null,null,0,null,0,null,0,null,null,null,43,0,null,0,null,null,null,0,null,0,null,0,null,null,null,43,0,null,0,null,null,null,0,null,0,null,0,null,null,null,43,0,null,0,null,null,null,0,null,0,null,0,null,null,null,43,0,null,null,null,null,0,null,0,null,null,null,43,0,null,0,null,null,null,0,null,0,null,0]
[44,0,null,0,null,null,null,0,null,0,null,0,null,null,null,44,0,null,0,null,null,null,0,null,0,null,0,null,null,null,44,0,null,0,null,null,null,0,null,0,null,0,null,null,null,44,0,null,0,null,null,null,0,null,0,null,0,null,null,null,44,0,null,null,null,null,0,null,0,null,null,null,44,0,null,0,null,null,null,0,null,0,null,0]
[45,0,null,0,null,null,null,0,null,0,null,0,null,null,null,45,0,null,0,null,null,null,0,null,0,null,0,null,null,null,45,0,null,0,null,null,null,0,null,0,null,0,null,null,null,45,0,null,0,null,null,null,0,null,0,null,0,null,null,null,45,0,null,null,null,null,0,null,0,null,null,null,45,0,null,0,null,null,null,0,null,0,null,0]
[46,0,null,0,null,null,null,0,null,0,null,0,null,null,null,46,0,null,0,null,null,null,0,null,0,null,0,null,null,null,46,0,null,0,null,null,null,0,null,0,null,0,null,null,null,46,0,null,0,null,null,null,0,null,0,null,0,null,null,null,46,0,null,null,null,null,0,null,0,null,null,null,46,0,null,0,null,null,null,0,null,0,null,0]
[47,0,null,0,null,null,null,0,null,0,null,0,null,null,null,47,0,null,0,null,null,null,0,null,0,null,0,null,null,null,47,0,null,0,null,null,null,0,null,0,null,0,null,null,null,47,0,null,0,null,null,null,0,null,0,null,0,null,null,null,47,0,null,null,null,null,0,null,0,null,null,null,47,0,null,0,null,null,null,0,null,0,null,0]
[48,0,null,0,null,null,null,0,null,0,null,0,null,null,null,48,0,null,0,null,null,null,0,null,0,null,0,null,null,null,48,0,null,0,null,null,null,0,null,0,null,0,null,null,null,48,0,null,0,null,null,null,0,null,0,null,0,null,null,null,48,0,null,null,null,null,0,null,0,null,null,null,48,0,null,0,null,null,null,0,null,0,null,0]
[49,0,null,0,null,null,null,0,null,0,null,0,null,null,null,49,0,null,0,null,null,null,0,null,0,null,0,null,null,null,49,0,null,0,null,null,null,0,null,0,null,0,null,null,null,49,0,null,0,null,null,null,0,null,0,null,0,null,null,null,49,0,null,null,null,null,0,null,0,null,null,null,49,0,null,0,null,null,null,0,null,0,null,0]
[50,0,null,0,null,null,null,0,null,0,null,0,null,null,null,50,0,null,0,null,null,null,0,null,0,null,0,null,null,null,50,0,null,0,null,null,null,0,null,0,null,0,null,null,null,50,0,null,0,null,null,null,0,null,0,null,0,null,null,null,50,0,null,null,null,null,0,null,0,null,null,null,50,0,null,0,null,null,null,0,null,0,null,0]
[51,0,null,0,null,null,null,0,null,0,null,0,null,null,null,51,0,null,0,null,null,null,0,null,0,null,0,null,null,null,51,0,null,0,null,null,null,0,null,0,null,0,null,null,null,51,0,null,0,null,null,null,0,null,0,null,0,null,null,null,51,0,null,null,null,null,0,null,0,null,null,null,51,0,null,0,null,null,null,0,null,0,null,0]
[52,0,null,0,null,null,null,0,null,0,null,0,null,null,null,52,0,null,0,null,null,null,0,null,0,null,0,null,null,null,52,0,null,0,null,null,null,0,null,0,null,0,null,null,null,52,0,null,0,null,null,null,0,null,0,null,0,null,null,null,52,0,null,null,null,null,0,null,0,null,null,null,52,0,null,0,null,null,null,0,null,0,null,0]
[53,0,null,0,null,null,null,0,null,0,null,0,null,null,null,53,0,null,0,null,null,null,0,null,0,null,0,null,null,null,53,0,null,0,null,null,null,0,null,0,null,0,null,null,null,53,0,null,0,null,null,null,0,null,0,null,0,null,null,null,53,0,null,null,null,null,0,null,0,null,null,null,53,0,null,0,null,null,null,0,null,0,null,0]
[54,0,null,0,null,null,null,0,null,0,null,0,null,null,null,54,0,null,0,null,null,null,0,null,0,null,0,null,null,null,54,0,null,0,null,null,null,0,null,0,null,0,null,null,null,54,0,null,0,null,null,null,0,null,0,null,0,null,null,null,54,0,null,null,null,null,0,null,0,null,null,null,54,0,null,0,null,null,null,0,null,0,null,0]
[55,0,null,0,null,null,null,0,null,0,null,0,null,null,null,55,0,null,0,null,null,null,0,null,0,null,0,null,null,null,55,0,null,0,null,null,null,0,null,0,null,0,null,null,null,55,0,null,0,null,null,null,0,null,0,null,0,null,null,null,55,0,null,null,null,null,0,null,0,null,null,null,55,0,null,0,null,null,null,0,null,0,null,0]
[56,0,null,0,null,null,null,0,null,0,null,0,null,null,null,56,0,null,0,null,null,null,0,null,0,null,0,null,null,null,56,0,null,0,null,null,null,0,null,0,null,0,null,null,null,56,0,null,0,null,null,null,0,null,0,null,0,null,null,null,56,0,null,null,null,null,0,null,0,null,null,null,56,0,null,0,null,null,null,0,null,0,null,0]
[57,0,null,0,null,null,null,0,null,0,null,0,null,null,null,57,0,null,0,null,null,null,0,null,0,null,0,null,null,null,57,0,null,0,null,null,null,0,null,0,null,0,null,null,null,57,0,null,0,null,null,null,0,null,0,null,0,null,null,null,57,0,null,null,null,null,0,null,0,null,null,null,57,0,null,0,null,null,null,0,null,0,null,0]
[58,0,null,0,null,null,null,0,null,0,null,0,null,null,null,58,0,null,0,null,null,null,0,null,0,null,0,null,null,null,58,0,null,0,null,null,null,0,null,0,null,0,null,null,null,58,0,null,0,null,null,null,0,null,0,null,0,null,null,null,58,0,null,null,null,null,0,null,0,null,null,null,58,0,null,0,null,null,null,0,null,0,null,0]
[59,0,null,0,null,null,null,0,null,0,null,0,null,null,null,59,0,null,0,null,null,null,0,null,0,null,0,null,null,null,59,0,null,0,null,null,null,0,null,0,null,0,null,null,null,59,0,null,0,null,null,null,0,null,0,null,0,null,null,null,59,0,null,null,null,null,0,null,0,null,null,null,59,0,null,0,null,null,null,0,null,0,null,0]
[60,0,null,0,null,null,null,0,null,0,null,0,null,null,null,60,0,null,0,null,null,null,0,null,0,null,0,null,null,null,60,0,null,0,null,null,null,0,null,0,null,0,null,null,null,60,0,null,0,null,null,null,0,null,0,null,0,null,null,null,60,0,null,null,null,null,0,null,0,null,null,null,60,0,null,0,null,null,null,0,null,0,null,0]
[61,0,null,0,null,null,null,0,null,0,null,0,null,null,null,61,0,null,0,null,null,null,0,null,0,null,0,null,null,null,61,0,null,0,null,null,null,0,null,0,null,0,null,null,null,61,0,null,0,null,null,null,0,null,0,null,0,null,null,null,61,0,null,null,null,null,0,null,0,null,null,null,61,0,null,0,null,null,null,0,null,0,null,0]
[62,0,null,0,null,null,null,0,null,0,null,0,null,null,null,62,0,null,0,null,null,null,0,null,0,null,0,null,null,null,62,0,null,0,null,null,null,0,null,0,null,0,null,null,null,62,0,null,0,null,null,null,0,null,0,null,0,null,null,null,62,0,null,null,null,null,0,null,0,null,null,null,62,0,null,0,null,null,null,0,null,0,null,0]
[63,0,null,0,null,null,null,0,null,0,null,0,null,null,null,63,0,null,0,null,null,null,0,null,0,null,0,null,null,null,63,0,null,0,null,null,null,0,null,0,null,0,null,null,null,63,0,null,0,null,null,null,0,null,0,null,0,null,null,null,63,0,null,null,null,null,0,null,0,null,null,null,63,0,null,0,null,null,null,0,null,0,null,0]
[64,0,null,0,null,null,null,0,null,0,null,0,null,null,null,64,0,null,0,null,null,null,0,null,0,null,0,null,null,null,64,0,null,0,null,null,null,0,null,0,null,0,null,null,null,64,0,null,0,null,null,null,0,null,0,null,0,null,null,null,64,0,null,null,null,null,0,null,0,null,null,null,64,0,null,0,null,null,null,0,null,0,null,0]
[65,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(A$12:J$371,D$6,10)","v":0},null,null,null,65,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(P$12:Y$371,S$6,10)","v":0},null,null,null,65,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AE$12:AN$371,AH$6,10)","v":0},null,null,null,65,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AT$12:BC$371,AW$6,10)","v":0},null,null,null,65,0,null,null,null,null,0,null,0,null,null,null,65,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(BU$12:CD$371,BX$6,10)","v":0}]
[66,{"$f":"IF(J77<=0,0,IF(A77-D$7>D$8,0,IF(A77<=D$6,IF(A77<=D$7,D$4/12*D$3,-IPMT(D$4/12,A77-D$7,D$8,D$3)),-IPMT(D$5/12,A77-D$6,D$8-(D$6-D$7),L77))))","v":0},null,{"$f":"IF(J76<=0,0,IF(A77-D$7>D$8,0,IF(A77<=D$6,IF(A77<=D$7,0,-PPMT(D$4/12,A77-D$7,D$8,D$3)),-PPMT(D$5/12,A77-D$6,D$8-(D$6-D$7),L77))))","v":0},null,null,null,{"$f":"B77+D77+F77","v":0},null,{"$f":"J76-D77-F77","v":0},null,0,null,null,null,66,{"$f":"IF(Y76<=0,0,IF(P77-S$7>S$8,0,IF(P77<=S$6,IF(P77<=S$7,S$4/12*S$3,-IPMT(S$4/12,P77-S$7,S$8,S$3)),-IPMT(S$5/12,P77-S$6,S$8-(S$6-S$7),AA77))))","v":0},null,{"$f":"IF(Y76<=0,0,IF(P77-S$7>S$8,0,IF(P77<=S$6,IF(P77<=S$7,0,-PPMT(S$4/12,P77-S$7,S$8,S$3)),-PPMT(S$5/12,P77-S$6,S$8-(S$6-S$7),AA77))))","v":0},null,null,null,{"$f":"Q77+S77+U77","v":0},null,{"$f":"Y76-S77-U77","v":0},null,0,null,null,null,66,{"$f":"IF(AN76<=0,0,IF(AE77-AH$7>AH$8,0,IF(AE77<=AH$6,IF(AE77<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE77-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE77-AH$6,AH$8-(AH$6-AH$7),AP77))))","v":0},null,{"$f":"IF(AN76<=0,0,IF(AE77-AH$7>AH$8,0,IF(AE77<=AH$6,IF(AE77<=AH$7,0,-PPMT(AH$4/12,AE77-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE77-AH$6,AH$8-(AH$6-AH$7),AP77))))","v":0},null,null,null,{"$f":"AF77+AH77+AJ77","v":0},null,{"$f":"AN76-AH77-AJ77","v":0},null,0,null,null,null,66,{"$f":"IF(BC76<=0,0,IF(AT77-AW$7>AW$8,0,IF(AT77<=AW$6,IF(AT77<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT77-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT77-AW$6,AW$8-(AW$6-AW$7),BE77))))","v":0},null,{"$f":"IF(BC76<=0,0,IF(AT77-AW$7>AW$8,0,IF(AT77<=AW$6,IF(AT77<=AW$7,0,-PPMT(AW$4/12,AT77-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT77-AW$6,AW$8-(AW$6-AW$7),BE77))))","v":0},null,null,null,{"$f":"AU77+AW77+AY77","v":0},null,{"$f":"BC76-AW77-AY77","v":0},null,0,null,null,null,66,{"$f":"IF(BI77<=$BL$6,BQ76*EFFECT($BL$4,360)/12,BQ76*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,0,null,{"$f":"BQ76-BL77","v":0},null,null,null,66,{"$f":"IF(CD76<=0,0,IF(BU77-BX$7>BX$8,0,IF(BU77<=BX$6,IF(BU77<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU77-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU77-BX$6,BX$8-(BX$6-BX$7),CF77))))","v":0},null,{"$f":"IF(CD76<=0,0,IF(BU77-BX$7>BX$8,0,IF(BU77<=BX$6,IF(BU77<=BX$7,0,-PPMT(BX$4/12,BU77-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU77-BX$6,BX$8-(BX$6-BX$7),CF77))))","v":0},null,null,null,{"$f":"BV77+BX77+BZ77","v":0},null,{"$f":"CD76-BX77-BZ77","v":0},null,0]
[67,0,null,0,null,null,null,0,null,0,null,0,null,null,null,67,0,null,0,null,null,null,0,null,0,null,0,null,null,null,67,0,null,0,null,null,null,0,null,0,null,0,null,null,null,67,0,null,0,null,null,null,0,null,0,null,0,null,null,null,67,0,null,null,null,null,{"$f":"BJ78+BL78","v":0},null,0,null,null,null,67,0,null,0,null,null,null,0,null,0,null,0]
[68,0,null,0,null,null,null,0,null,0,null,0,null,null,null,68,0,null,0,null,null,null,0,null,0,null,0,null,null,null,68,0,null,0,null,null,null,0,null,0,null,0,null,null,null,68,0,null,0,null,null,null,0,null,0,null,0,null,null,null,68,0,null,null,null,null,0,null,0,null,null,null,68,0,null,0,null,null,null,0,null,0,null,0]
[69,0,null,0,null,null,null,0,null,0,null,0,null,null,null,69,0,null,0,null,null,null,0,null,0,null,0,null,null,null,69,0,null,0,null,null,null,0,null,0,null,0,null,null,null,69,0,null,0,null,null,null,0,null,0,null,0,null,null,null,69,0,null,null,null,null,0,null,0,null,null,null,69,0,null,0,null,null,null,0,null,0,null,0]
[70,0,null,0,null,null,null,0,null,0,null,0,null,null,null,70,0,null,0,null,null,null,0,null,0,null,0,null,null,null,70,0,null,0,null,null,null,0,null,0,null,0,null,null,null,70,0,null,0,null,null,null,0,null,0,null,0,null,null,null,70,0,null,null,null,null,0,null,0,null,null,null,70,0,null,0,null,null,null,0,null,0,null,0]
[71,0,null,0,null,null,null,0,null,0,null,0,null,null,null,71,0,null,0,null,null,null,0,null,0,null,0,null,null,null,71,0,null,0,null,null,null,0,null,0,null,0,null,null,null,71,0,null,0,null,null,null,0,null,0,null,0,null,null,null,71,0,null,null,null,null,0,null,0,null,null,null,71,0,null,0,null,null,null,0,null,0,null,0]
[72,0,null,0,null,null,null,0,null,0,null,0,null,null,null,72,0,null,0,null,null,null,0,null,0,null,0,null,null,null,72,0,null,0,null,null,null,0,null,0,null,0,null,null,null,72,0,null,0,null,null,null,0,null,0,null,0,null,null,null,72,0,null,null,null,null,0,null,0,null,null,null,72,0,null,0,null,null,null,0,null,0,null,0]
[73,0,null,0,null,null,null,0,null,0,null,0,null,null,null,73,0,null,0,null,null,null,0,null,0,null,0,null,null,null,73,0,null,0,null,null,null,0,null,0,null,0,null,null,null,73,0,null,0,null,null,null,0,null,0,null,0,null,null,null,73,0,null,null,null,null,0,null,0,null,null,null,73,0,null,0,null,null,null,0,null,0,null,0]
[74,0,null,0,null,null,null,0,null,0,null,0,null,null,null,74,0,null,0,null,null,null,0,null,0,null,0,null,null,null,74,0,null,0,null,null,null,0,null,0,null,0,null,null,null,74,0,null,0,null,null,null,0,null,0,null,0,null,null,null,74,0,null,null,null,null,0,null,0,null,null,null,74,0,null,0,null,null,null,0,null,0,null,0]
[75,0,null,0,null,null,null,0,null,0,null,0,null,null,null,75,0,null,0,null,null,null,0,null,0,null,0,null,null,null,75,0,null,0,null,null,null,0,null,0,null,0,null,null,null,75,0,null,0,null,null,null,0,null,0,null,0,null,null,null,75,0,null,null,null,null,0,null,0,null,null,null,75,0,null,0,null,null,null,0,null,0,null,0]
[76,0,null,0,null,null,null,0,null,0,null,0,null,null,null,76,0,null,0,null,null,null,0,null,0,null,0,null,null,null,76,0,null,0,null,null,null,0,null,0,null,0,null,null,null,76,0,null,0,null,null,null,0,null,0,null,0,null,null,null,76,0,null,null,null,null,0,null,0,null,null,null,76,0,null,0,null,null,null,0,null,0,null,0]
[77,0,null,0,null,null,null,0,null,0,null,0,null,null,null,77,0,null,0,null,null,null,0,null,0,null,0,null,null,null,77,0,null,0,null,null,null,0,null,0,null,0,null,null,null,77,0,null,0,null,null,null,0,null,0,null,0,null,null,null,77,0,null,null,null,null,0,null,0,null,null,null,77,0,null,0,null,null,null,0,null,0,null,0]
[78,0,null,0,null,null,null,0,null,0,null,0,null,null,null,78,0,null,0,null,null,null,0,null,0,null,0,null,null,null,78,0,null,0,null,null,null,0,null,0,null,0,null,null,null,78,0,null,0,null,null,null,0,null,0,null,0,null,null,null,78,0,null,null,null,null,0,null,0,null,null,null,78,0,null,0,null,null,null,0,null,0,null,0]
[79,0,null,0,null,null,null,0,null,0,null,0,null,null,null,79,0,null,0,null,null,null,0,null,0,null,0,null,null,null,79,0,null,0,null,null,null,0,null,0,null,0,null,null,null,79,0,null,0,null,null,null,0,null,0,null,0,null,null,null,79,0,null,null,null,null,0,null,0,null,null,null,79,0,null,0,null,null,null,0,null,0,null,0]
[80,0,null,0,null,null,null,0,null,0,null,0,null,null,null,80,0,null,0,null,null,null,0,null,0,null,0,null,null,null,80,0,null,0,null,null,null,0,null,0,null,0,null,null,null,80,0,null,0,null,null,null,0,null,0,null,0,null,null,null,80,0,null,null,null,null,0,null,0,null,null,null,80,0,null,0,null,null,null,0,null,0,null,0]
[81,0,null,0,null,null,null,0,null,0,null,0,null,null,null,81,0,null,0,null,null,null,0,null,0,null,0,null,null,null,81,0,null,0,null,null,null,0,null,0,null,0,null,null,null,81,0,null,0,null,null,null,0,null,0,null,0,null,null,null,81,0,null,null,null,null,0,null,0,null,null,null,81,0,null,0,null,null,null,0,null,0,null,0]
[82,0,null,0,null,null,null,0,null,0,null,0,null,null,null,82,0,null,0,null,null,null,0,null,0,null,0,null,null,null,82,0,null,0,null,null,null,0,null,0,null,0,null,null,null,82,0,null,0,null,null,null,0,null,0,null,0,null,null,null,82,0,null,null,null,null,0,null,0,null,null,null,82,0,null,0,null,null,null,0,null,0,null,0]
[83,0,null,0,null,null,null,0,null,0,null,0,null,null,null,83,0,null,0,null,null,null,0,null,0,null,0,null,null,null,83,0,null,0,null,null,null,0,null,0,null,0,null,null,null,83,0,null,0,null,null,null,0,null,0,null,0,null,null,null,83,0,null,null,null,null,0,null,0,null,null,null,83,0,null,0,null,null,null,0,null,0,null,0]
[84,0,null,0,null,null,null,0,null,0,null,0,null,null,null,84,0,null,0,null,null,null,0,null,0,null,0,null,null,null,84,0,null,0,null,null,null,0,null,0,null,0,null,null,null,84,0,null,0,null,null,null,0,null,0,null,0,null,null,null,84,0,null,null,null,null,0,null,0,null,null,null,84,0,null,0,null,null,null,0,null,0,null,0]
[85,0,null,0,null,null,null,0,null,0,null,0,null,null,null,85,0,null,0,null,null,null,0,null,0,null,0,null,null,null,85,0,null,0,null,null,null,0,null,0,null,0,null,null,null,85,0,null,0,null,null,null,0,null,0,null,0,null,null,null,85,0,null,null,null,null,0,null,0,null,null,null,85,0,null,0,null,null,null,0,null,0,null,0]
[86,0,null,0,null,null,null,0,null,0,null,0,null,null,null,86,0,null,0,null,null,null,0,null,0,null,0,null,null,null,86,0,null,0,null,null,null,0,null,0,null,0,null,null,null,86,0,null,0,null,null,null,0,null,0,null,0,null,null,null,86,0,null,null,null,null,0,null,0,null,null,null,86,0,null,0,null,null,null,0,null,0,null,0]
[87,0,null,0,null,null,null,0,null,0,null,0,null,null,null,87,0,null,0,null,null,null,0,null,0,null,0,null,null,null,87,0,null,0,null,null,null,0,null,0,null,0,null,null,null,87,0,null,0,null,null,null,0,null,0,null,0,null,null,null,87,0,null,null,null,null,0,null,0,null,null,null,87,0,null,0,null,null,null,0,null,0,null,0]
[88,0,null,0,null,null,null,0,null,0,null,0,null,null,null,88,0,null,0,null,null,null,0,null,0,null,0,null,null,null,88,0,null,0,null,null,null,0,null,0,null,0,null,null,null,88,0,null,0,null,null,null,0,null,0,null,0,null,null,null,88,0,null,null,null,null,0,null,0,null,null,null,88,0,null,0,null,null,null,0,null,0,null,0]
[89,0,null,0,null,null,null,0,null,0,null,0,null,null,null,89,0,null,0,null,null,null,0,null,0,null,0,null,null,null,89,0,null,0,null,null,null,0,null,0,null,0,null,null,null,89,0,null,0,null,null,null,0,null,0,null,0,null,null,null,89,0,null,null,null,null,0,null,0,null,null,null,89,0,null,0,null,null,null,0,null,0,null,0]
[90,0,null,0,null,null,null,0,null,0,null,0,null,null,null,90,0,null,0,null,null,null,0,null,0,null,0,null,null,null,90,0,null,0,null,null,null,0,null,0,null,0,null,null,null,90,0,null,0,null,null,null,0,null,0,null,0,null,null,null,90,0,null,null,null,null,0,null,0,null,null,null,90,0,null,0,null,null,null,0,null,0,null,0]
[91,0,null,0,null,null,null,0,null,0,null,0,null,null,null,91,0,null,0,null,null,null,0,null,0,null,0,null,null,null,91,0,null,0,null,null,null,0,null,0,null,0,null,null,null,91,0,null,0,null,null,null,0,null,0,null,0,null,null,null,91,0,null,null,null,null,0,null,0,null,null,null,91,0,null,0,null,null,null,0,null,0,null,0]
[92,0,null,0,null,null,null,0,null,0,null,0,null,null,null,92,0,null,0,null,null,null,0,null,0,null,0,null,null,null,92,0,null,0,null,null,null,0,null,0,null,0,null,null,null,92,0,null,0,null,null,null,0,null,0,null,0,null,null,null,92,0,null,null,null,null,0,null,0,null,null,null,92,0,null,0,null,null,null,0,null,0,null,0]
[93,0,null,0,null,null,null,0,null,0,null,0,null,null,null,93,0,null,0,null,null,null,0,null,0,null,0,null,null,null,93,0,null,0,null,null,null,0,null,0,null,0,null,null,null,93,0,null,0,null,null,null,0,null,0,null,0,null,null,null,93,0,null,null,null,null,0,null,0,null,null,null,93,0,null,0,null,null,null,0,null,0,null,0]
[94,0,null,0,null,null,null,0,null,0,null,0,null,null,null,94,0,null,0,null,null,null,0,null,0,null,0,null,null,null,94,0,null,0,null,null,null,0,null,0,null,0,null,null,null,94,0,null,0,null,null,null,0,null,0,null,0,null,null,null,94,0,null,null,null,null,0,null,0,null,null,null,94,0,null,0,null,null,null,0,null,0,null,0]
[95,0,null,0,null,null,null,0,null,0,null,0,null,null,null,95,0,null,0,null,null,null,0,null,0,null,0,null,null,null,95,0,null,0,null,null,null,0,null,0,null,0,null,null,null,95,0,null,0,null,null,null,0,null,0,null,0,null,null,null,95,0,null,null,null,null,0,null,0,null,null,null,95,0,null,0,null,null,null,0,null,0,null,0]
[96,0,null,0,null,null,null,0,null,0,null,0,null,null,null,96,0,null,0,null,null,null,0,null,0,null,0,null,null,null,96,0,null,0,null,null,null,0,null,0,null,0,null,null,null,96,0,null,0,null,null,null,0,null,0,null,0,null,null,null,96,0,null,null,null,null,0,null,0,null,null,null,96,0,null,0,null,null,null,0,null,0,null,0]
[97,0,null,0,null,null,null,0,null,0,null,0,null,null,null,97,0,null,0,null,null,null,0,null,0,null,0,null,null,null,97,0,null,0,null,null,null,0,null,0,null,0,null,null,null,97,0,null,0,null,null,null,0,null,0,null,0,null,null,null,97,0,null,null,null,null,0,null,0,null,null,null,97,0,null,0,null,null,null,0,null,0,null,0]
[98,0,null,0,null,null,null,0,null,0,null,0,null,null,null,98,0,null,0,null,null,null,0,null,0,null,0,null,null,null,98,0,null,0,null,null,null,0,null,0,null,0,null,null,null,98,0,null,0,null,null,null,0,null,0,null,0,null,null,null,98,0,null,null,null,null,0,null,0,null,null,null,98,0,null,0,null,null,null,0,null,0,null,0]
[99,0,null,0,null,null,null,0,null,0,null,0,null,null,null,99,0,null,0,null,null,null,0,null,0,null,0,null,null,null,99,0,null,0,null,null,null,0,null,0,null,0,null,null,null,99,0,null,0,null,null,null,0,null,0,null,0,null,null,null,99,0,null,null,null,null,0,null,0,null,null,null,99,0,null,0,null,null,null,0,null,0,null,0]
[100,0,null,0,null,null,null,0,null,0,null,0,null,null,null,100,0,null,0,null,null,null,0,null,0,null,0,null,null,null,100,0,null,0,null,null,null,0,null,0,null,0,null,null,null,100,0,null,0,null,null,null,0,null,0,null,0,null,null,null,100,0,null,null,null,null,0,null,0,null,null,null,100,0,null,0,null,null,null,0,null,0,null,0]
[101,0,null,0,null,null,null,0,null,0,null,0,null,null,null,101,0,null,0,null,null,null,0,null,0,null,0,null,null,null,101,0,null,0,null,null,null,0,null,0,null,0,null,null,null,101,0,null,0,null,null,null,0,null,0,null,0,null,null,null,101,0,null,null,null,null,0,null,0,null,null,null,101,0,null,0,null,null,null,0,null,0,null,0]
[102,0,null,0,null,null,null,0,null,0,null,0,null,null,null,102,0,null,0,null,null,null,0,null,0,null,0,null,null,null,102,0,null,0,null,null,null,0,null,0,null,0,null,null,null,102,0,null,0,null,null,null,0,null,0,null,0,null,null,null,102,0,null,null,null,null,0,null,0,null,null,null,102,0,null,0,null,null,null,0,null,0,null,0]
[103,0,null,0,null,null,null,0,null,0,null,0,null,null,null,103,0,null,0,null,null,null,0,null,0,null,0,null,null,null,103,0,null,0,null,null,null,0,null,0,null,0,null,null,null,103,0,null,0,null,null,null,0,null,0,null,0,null,null,null,103,0,null,null,null,null,0,null,0,null,null,null,103,0,null,0,null,null,null,0,null,0,null,0]
[104,0,null,0,null,null,null,0,null,0,null,0,null,null,null,104,0,null,0,null,null,null,0,null,0,null,0,null,null,null,104,0,null,0,null,null,null,0,null,0,null,0,null,null,null,104,0,null,0,null,null,null,0,null,0,null,0,null,null,null,104,0,null,null,null,null,0,null,0,null,null,null,104,0,null,0,null,null,null,0,null,0,null,0]
[105,0,null,0,null,null,null,0,null,0,null,0,null,null,null,105,0,null,0,null,null,null,0,null,0,null,0,null,null,null,105,0,null,0,null,null,null,0,null,0,null,0,null,null,null,105,0,null,0,null,null,null,0,null,0,null,0,null,null,null,105,0,null,null,null,null,0,null,0,null,null,null,105,0,null,0,null,null,null,0,null,0,null,0]
[106,0,null,0,null,null,null,0,null,0,null,0,null,null,null,106,0,null,0,null,null,null,0,null,0,null,0,null,null,null,106,0,null,0,null,null,null,0,null,0,null,0,null,null,null,106,0,null,0,null,null,null,0,null,0,null,0,null,null,null,106,0,null,null,null,null,0,null,0,null,null,null,106,0,null,0,null,null,null,0,null,0,null,0]
[107,0,null,0,null,null,null,0,null,0,null,0,null,null,null,107,0,null,0,null,null,null,0,null,0,null,0,null,null,null,107,0,null,0,null,null,null,0,null,0,null,0,null,null,null,107,0,null,0,null,null,null,0,null,0,null,0,null,null,null,107,0,null,null,null,null,0,null,0,null,null,null,107,0,null,0,null,null,null,0,null,0,null,0]
[108,0,null,0,null,null,null,0,null,0,null,0,null,null,null,108,0,null,0,null,null,null,0,null,0,null,0,null,null,null,108,0,null,0,null,null,null,0,null,0,null,0,null,null,null,108,0,null,0,null,null,null,0,null,0,null,0,null,null,null,108,0,null,null,null,null,0,null,0,null,null,null,108,0,null,0,null,null,null,0,null,0,null,0]
[109,0,null,0,null,null,null,0,null,0,null,0,null,null,null,109,0,null,0,null,null,null,0,null,0,null,0,null,null,null,109,0,null,0,null,null,null,0,null,0,null,0,null,null,null,109,0,null,0,null,null,null,0,null,0,null,0,null,null,null,109,0,null,null,null,null,0,null,0,null,null,null,109,0,null,0,null,null,null,0,null,0,null,0]
[110,0,null,0,null,null,null,0,null,0,null,0,null,null,null,110,0,null,0,null,null,null,0,null,0,null,0,null,null,null,110,0,null,0,null,null,null,0,null,0,null,0,null,null,null,110,0,null,0,null,null,null,0,null,0,null,0,null,null,null,110,0,null,null,null,null,0,null,0,null,null,null,110,0,null,0,null,null,null,0,null,0,null,0]
[111,0,null,0,null,null,null,0,null,0,null,0,null,null,null,111,0,null,0,null,null,null,0,null,0,null,0,null,null,null,111,0,null,0,null,null,null,0,null,0,null,0,null,null,null,111,0,null,0,null,null,null,0,null,0,null,0,null,null,null,111,0,null,null,null,null,0,null,0,null,null,null,111,0,null,0,null,null,null,0,null,0,null,0]
[112,0,null,0,null,null,null,0,null,0,null,0,null,null,null,112,0,null,0,null,null,null,0,null,0,null,0,null,null,null,112,0,null,0,null,null,null,0,null,0,null,0,null,null,null,112,0,null,0,null,null,null,0,null,0,null,0,null,null,null,112,0,null,null,null,null,0,null,0,null,null,null,112,0,null,0,null,null,null,0,null,0,null,0]
[113,0,null,0,null,null,null,0,null,0,null,0,null,null,null,113,0,null,0,null,null,null,0,null,0,null,0,null,null,null,113,0,null,0,null,null,null,0,null,0,null,0,null,null,null,113,0,null,0,null,null,null,0,null,0,null,0,null,null,null,113,0,null,null,null,null,0,null,0,null,null,null,113,0,null,0,null,null,null,0,null,0,null,0]
[114,0,null,0,null,null,null,0,null,0,null,0,null,null,null,114,0,null,0,null,null,null,0,null,0,null,0,null,null,null,114,0,null,0,null,null,null,0,null,0,null,0,null,null,null,114,0,null,0,null,null,null,0,null,0,null,0,null,null,null,114,0,null,null,null,null,0,null,0,null,null,null,114,0,null,0,null,null,null,0,null,0,null,0]
[115,0,null,0,null,null,null,0,null,0,null,0,null,null,null,115,0,null,0,null,null,null,0,null,0,null,0,null,null,null,115,0,null,0,null,null,null,0,null,0,null,0,null,null,null,115,0,null,0,null,null,null,0,null,0,null,0,null,null,null,115,0,null,null,null,null,0,null,0,null,null,null,115,0,null,0,null,null,null,0,null,0,null,0]
[116,0,null,0,null,null,null,0,null,0,null,0,null,null,null,116,0,null,0,null,null,null,0,null,0,null,0,null,null,null,116,0,null,0,null,null,null,0,null,0,null,0,null,null,null,116,0,null,0,null,null,null,0,null,0,null,0,null,null,null,116,0,null,null,null,null,0,null,0,null,null,null,116,0,null,0,null,null,null,0,null,0,null,0]
[117,0,null,0,null,null,null,0,null,0,null,0,null,null,null,117,0,null,0,null,null,null,0,null,0,null,0,null,null,null,117,0,null,0,null,null,null,0,null,0,null,0,null,null,null,117,0,null,0,null,null,null,0,null,0,null,0,null,null,null,117,0,null,null,null,null,0,null,0,null,null,null,117,0,null,0,null,null,null,0,null,0,null,0]
[118,0,null,0,null,null,null,0,null,0,null,0,null,null,null,118,0,null,0,null,null,null,0,null,0,null,0,null,null,null,118,0,null,0,null,null,null,0,null,0,null,0,null,null,null,118,0,null,0,null,null,null,0,null,0,null,0,null,null,null,118,0,null,null,null,null,0,null,0,null,null,null,118,0,null,0,null,null,null,0,null,0,null,0]
[119,0,null,0,null,null,null,0,null,0,null,0,null,null,null,119,0,null,0,null,null,null,0,null,0,null,0,null,null,null,119,0,null,0,null,null,null,0,null,0,null,0,null,null,null,119,0,null,0,null,null,null,0,null,0,null,0,null,null,null,119,0,null,null,null,null,0,null,0,null,null,null,119,0,null,0,null,null,null,0,null,0,null,0]
[120,0,null,0,null,null,null,0,null,0,null,0,null,null,null,120,0,null,0,null,null,null,0,null,0,null,0,null,null,null,120,0,null,0,null,null,null,0,null,0,null,0,null,null,null,120,0,null,0,null,null,null,0,null,0,null,0,null,null,null,120,0,null,null,null,null,0,null,0,null,null,null,120,0,null,0,null,null,null,0,null,0,null,0]
[121,0,null,0,null,null,null,0,null,0,null,0,null,null,null,121,0,null,0,null,null,null,0,null,0,null,0,null,null,null,121,0,null,0,null,null,null,0,null,0,null,0,null,null,null,121,0,null,0,null,null,null,0,null,0,null,0,null,null,null,121,0,null,null,null,null,0,null,0,null,null,null,121,0,null,0,null,null,null,0,null,0,null,0]
[122,0,null,0,null,null,null,0,null,0,null,0,null,null,null,122,0,null,0,null,null,null,0,null,0,null,0,null,null,null,122,0,null,0,null,null,null,0,null,0,null,0,null,null,null,122,0,null,0,null,null,null,0,null,0,null,0,null,null,null,122,0,null,null,null,null,0,null,0,null,null,null,122,0,null,0,null,null,null,0,null,0,null,0]
[123,0,null,0,null,null,null,0,null,0,null,0,null,null,null,123,0,null,0,null,null,null,0,null,0,null,0,null,null,null,123,0,null,0,null,null,null,0,null,0,null,0,null,null,null,123,0,null,0,null,null,null,0,null,0,null,0,null,null,null,123,0,null,null,null,null,0,null,0,null,null,null,123,0,null,0,null,null,null,0,null,0,null,0]
[124,0,null,0,null,null,null,0,null,0,null,0,null,null,null,124,0,null,0,null,null,null,0,null,0,null,0,null,null,null,124,0,null,0,null,null,null,0,null,0,null,0,null,null,null,124,0,null,0,null,null,null,0,null,0,null,0,null,null,null,124,0,null,null,null,null,0,null,0,null,null,null,124,0,null,0,null,null,null,0,null,0,null,0]
[125,0,null,0,null,null,null,0,null,0,null,0,null,null,null,125,0,null,0,null,null,null,0,null,0,null,0,null,null,null,125,0,null,0,null,null,null,0,null,0,null,0,null,null,null,125,0,null,0,null,null,null,0,null,0,null,0,null,null,null,125,0,null,null,null,null,0,null,0,null,null,null,125,0,null,0,null,null,null,0,null,0,null,0]
[126,0,null,0,null,null,null,0,null,0,null,0,null,null,null,126,0,null,0,null,null,null,0,null,0,null,0,null,null,null,126,0,null,0,null,null,null,0,null,0,null,0,null,null,null,126,0,null,0,null,null,null,0,null,0,null,0,null,null,null,126,0,null,null,null,null,0,null,0,null,null,null,126,0,null,0,null,null,null,0,null,0,null,0]
[127,0,null,0,null,null,null,0,null,0,null,0,null,null,null,127,0,null,0,null,null,null,0,null,0,null,0,null,null,null,127,0,null,0,null,null,null,0,null,0,null,0,null,null,null,127,0,null,0,null,null,null,0,null,0,null,0,null,null,null,127,0,null,null,null,null,0,null,0,null,null,null,127,0,null,0,null,null,null,0,null,0,null,0]
[128,0,null,0,null,null,null,0,null,0,null,0,null,null,null,128,0,null,0,null,null,null,0,null,0,null,0,null,null,null,128,0,null,0,null,null,null,0,null,0,null,0,null,null,null,128,0,null,0,null,null,null,0,null,0,null,0,null,null,null,128,0,null,null,null,null,0,null,0,null,null,null,128,0,null,0,null,null,null,0,null,0,null,0]
[129,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(A$12:J$371,D$6,10)","v":0},null,null,null,129,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(P$12:Y$371,S$6,10)","v":0},null,null,null,129,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AE$12:AN$371,AH$6,10)","v":0},null,null,null,129,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AT$12:BC$371,AW$6,10)","v":0},null,null,null,129,0,null,null,null,null,0,null,0,null,null,null,129,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(BU$12:CD$371,BX$6,10)","v":0}]
[130,{"$f":"IF(J141<=0,0,IF(A141-D$7>D$8,0,IF(A141<=D$6,IF(A141<=D$7,D$4/12*D$3,-IPMT(D$4/12,A141-D$7,D$8,D$3)),-IPMT(D$5/12,A141-D$6,D$8-(D$6-D$7),L141))))","v":0},null,{"$f":"IF(J140<=0,0,IF(A141-D$7>D$8,0,IF(A141<=D$6,IF(A141<=D$7,0,-PPMT(D$4/12,A141-D$7,D$8,D$3)),-PPMT(D$5/12,A141-D$6,D$8-(D$6-D$7),L141))))","v":0},null,null,null,{"$f":"B141+D141+F141","v":0},null,{"$f":"J140-D141-F141","v":0},null,0,null,null,null,130,{"$f":"IF(Y140<=0,0,IF(P141-S$7>S$8,0,IF(P141<=S$6,IF(P141<=S$7,S$4/12*S$3,-IPMT(S$4/12,P141-S$7,S$8,S$3)),-IPMT(S$5/12,P141-S$6,S$8-(S$6-S$7),AA141))))","v":0},null,{"$f":"IF(Y140<=0,0,IF(P141-S$7>S$8,0,IF(P141<=S$6,IF(P141<=S$7,0,-PPMT(S$4/12,P141-S$7,S$8,S$3)),-PPMT(S$5/12,P141-S$6,S$8-(S$6-S$7),AA141))))","v":0},null,null,null,{"$f":"Q141+S141+U141","v":0},null,{"$f":"Y140-S141-U141","v":0},null,0,null,null,null,130,{"$f":"IF(AN140<=0,0,IF(AE141-AH$7>AH$8,0,IF(AE141<=AH$6,IF(AE141<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE141-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE141-AH$6,AH$8-(AH$6-AH$7),AP141))))","v":0},null,{"$f":"IF(AN140<=0,0,IF(AE141-AH$7>AH$8,0,IF(AE141<=AH$6,IF(AE141<=AH$7,0,-PPMT(AH$4/12,AE141-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE141-AH$6,AH$8-(AH$6-AH$7),AP141))))","v":0},null,null,null,{"$f":"AF141+AH141+AJ141","v":0},null,{"$f":"AN140-AH141-AJ141","v":0},null,0,null,null,null,130,{"$f":"IF(BC140<=0,0,IF(AT141-AW$7>AW$8,0,IF(AT141<=AW$6,IF(AT141<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT141-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT141-AW$6,AW$8-(AW$6-AW$7),BE141))))","v":0},null,{"$f":"IF(BC140<=0,0,IF(AT141-AW$7>AW$8,0,IF(AT141<=AW$6,IF(AT141<=AW$7,0,-PPMT(AW$4/12,AT141-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT141-AW$6,AW$8-(AW$6-AW$7),BE141))))","v":0},null,null,null,{"$f":"AU141+AW141+AY141","v":0},null,{"$f":"BC140-AW141-AY141","v":0},null,0,null,null,null,130,{"$f":"IF(BI141<=$BL$6,BQ140*EFFECT($BL$4,360)/12,BQ140*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,0,null,{"$f":"BQ140-BL141","v":0},null,null,null,130,{"$f":"IF(CD140<=0,0,IF(BU141-BX$7>BX$8,0,IF(BU141<=BX$6,IF(BU141<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU141-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU141-BX$6,BX$8-(BX$6-BX$7),CF141))))","v":0},null,{"$f":"IF(CD140<=0,0,IF(BU141-BX$7>BX$8,0,IF(BU141<=BX$6,IF(BU141<=BX$7,0,-PPMT(BX$4/12,BU141-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU141-BX$6,BX$8-(BX$6-BX$7),CF141))))","v":0},null,null,null,{"$f":"BV141+BX141+BZ141","v":0},null,{"$f":"CD140-BX141-BZ141","v":0},null,0]
[131,0,null,0,null,null,null,0,null,0,null,0,null,null,null,131,0,null,0,null,null,null,0,null,0,null,0,null,null,null,131,0,null,0,null,null,null,0,null,0,null,0,null,null,null,131,0,null,0,null,null,null,0,null,0,null,0,null,null,null,131,0,null,null,null,null,{"$f":"BJ142+BL142","v":0},null,0,null,null,null,131,0,null,0,null,null,null,0,null,0,null,0]
[132,0,null,0,null,null,null,0,null,0,null,0,null,null,null,132,0,null,0,null,null,null,0,null,0,null,0,null,null,null,132,0,null,0,null,null,null,0,null,0,null,0,null,null,null,132,0,null,0,null,null,null,0,null,0,null,0,null,null,null,132,0,null,null,null,null,0,null,0,null,null,null,132,0,null,0,null,null,null,0,null,0,null,0]
[133,0,null,0,null,null,null,0,null,0,null,0,null,null,null,133,0,null,0,null,null,null,0,null,0,null,0,null,null,null,133,0,null,0,null,null,null,0,null,0,null,0,null,null,null,133,0,null,0,null,null,null,0,null,0,null,0,null,null,null,133,0,null,null,null,null,0,null,0,null,null,null,133,0,null,0,null,null,null,0,null,0,null,0]
[134,0,null,0,null,null,null,0,null,0,null,0,null,null,null,134,0,null,0,null,null,null,0,null,0,null,0,null,null,null,134,0,null,0,null,null,null,0,null,0,null,0,null,null,null,134,0,null,0,null,null,null,0,null,0,null,0,null,null,null,134,0,null,null,null,null,0,null,0,null,null,null,134,0,null,0,null,null,null,0,null,0,null,0]
[135,0,null,0,null,null,null,0,null,0,null,0,null,null,null,135,0,null,0,null,null,null,0,null,0,null,0,null,null,null,135,0,null,0,null,null,null,0,null,0,null,0,null,null,null,135,0,null,0,null,null,null,0,null,0,null,0,null,null,null,135,0,null,null,null,null,0,null,0,null,null,null,135,0,null,0,null,null,null,0,null,0,null,0]
[136,0,null,0,null,null,null,0,null,0,null,0,null,null,null,136,0,null,0,null,null,null,0,null,0,null,0,null,null,null,136,0,null,0,null,null,null,0,null,0,null,0,null,null,null,136,0,null,0,null,null,null,0,null,0,null,0,null,null,null,136,0,null,null,null,null,0,null,0,null,null,null,136,0,null,0,null,null,null,0,null,0,null,0]
[137,0,null,0,null,null,null,0,null,0,null,0,null,null,null,137,0,null,0,null,null,null,0,null,0,null,0,null,null,null,137,0,null,0,null,null,null,0,null,0,null,0,null,null,null,137,0,null,0,null,null,null,0,null,0,null,0,null,null,null,137,0,null,null,null,null,0,null,0,null,null,null,137,0,null,0,null,null,null,0,null,0,null,0]
[138,0,null,0,null,null,null,0,null,0,null,0,null,null,null,138,0,null,0,null,null,null,0,null,0,null,0,null,null,null,138,0,null,0,null,null,null,0,null,0,null,0,null,null,null,138,0,null,0,null,null,null,0,null,0,null,0,null,null,null,138,0,null,null,null,null,0,null,0,null,null,null,138,0,null,0,null,null,null,0,null,0,null,0]
[139,0,null,0,null,null,null,0,null,0,null,0,null,null,null,139,0,null,0,null,null,null,0,null,0,null,0,null,null,null,139,0,null,0,null,null,null,0,null,0,null,0,null,null,null,139,0,null,0,null,null,null,0,null,0,null,0,null,null,null,139,0,null,null,null,null,0,null,0,null,null,null,139,0,null,0,null,null,null,0,null,0,null,0]
[140,0,null,0,null,null,null,0,null,0,null,0,null,null,null,140,0,null,0,null,null,null,0,null,0,null,0,null,null,null,140,0,null,0,null,null,null,0,null,0,null,0,null,null,null,140,0,null,0,null,null,null,0,null,0,null,0,null,null,null,140,0,null,null,null,null,0,null,0,null,null,null,140,0,null,0,null,null,null,0,null,0,null,0]
[141,0,null,0,null,null,null,0,null,0,null,0,null,null,null,141,0,null,0,null,null,null,0,null,0,null,0,null,null,null,141,0,null,0,null,null,null,0,null,0,null,0,null,null,null,141,0,null,0,null,null,null,0,null,0,null,0,null,null,null,141,0,null,null,null,null,0,null,0,null,null,null,141,0,null,0,null,null,null,0,null,0,null,0]
[142,0,null,0,null,null,null,0,null,0,null,0,null,null,null,142,0,null,0,null,null,null,0,null,0,null,0,null,null,null,142,0,null,0,null,null,null,0,null,0,null,0,null,null,null,142,0,null,0,null,null,null,0,null,0,null,0,null,null,null,142,0,null,null,null,null,0,null,0,null,null,null,142,0,null,0,null,null,null,0,null,0,null,0]
[143,0,null,0,null,null,null,0,null,0,null,0,null,null,null,143,0,null,0,null,null,null,0,null,0,null,0,null,null,null,143,0,null,0,null,null,null,0,null,0,null,0,null,null,null,143,0,null,0,null,null,null,0,null,0,null,0,null,null,null,143,0,null,null,null,null,0,null,0,null,null,null,143,0,null,0,null,null,null,0,null,0,null,0]
[144,0,null,0,null,null,null,0,null,0,null,0,null,null,null,144,0,null,0,null,null,null,0,null,0,null,0,null,null,null,144,0,null,0,null,null,null,0,null,0,null,0,null,null,null,144,0,null,0,null,null,null,0,null,0,null,0,null,null,null,144,0,null,null,null,null,0,null,0,null,null,null,144,0,null,0,null,null,null,0,null,0,null,0]
[145,0,null,0,null,null,null,0,null,0,null,0,null,null,null,145,0,null,0,null,null,null,0,null,0,null,0,null,null,null,145,0,null,0,null,null,null,0,null,0,null,0,null,null,null,145,0,null,0,null,null,null,0,null,0,null,0,null,null,null,145,0,null,null,null,null,0,null,0,null,null,null,145,0,null,0,null,null,null,0,null,0,null,0]
[146,0,null,0,null,null,null,0,null,0,null,0,null,null,null,146,0,null,0,null,null,null,0,null,0,null,0,null,null,null,146,0,null,0,null,null,null,0,null,0,null,0,null,null,null,146,0,null,0,null,null,null,0,null,0,null,0,null,null,null,146,0,null,null,null,null,0,null,0,null,null,null,146,0,null,0,null,null,null,0,null,0,null,0]
[147,0,null,0,null,null,null,0,null,0,null,0,null,null,null,147,0,null,0,null,null,null,0,null,0,null,0,null,null,null,147,0,null,0,null,null,null,0,null,0,null,0,null,null,null,147,0,null,0,null,null,null,0,null,0,null,0,null,null,null,147,0,null,null,null,null,0,null,0,null,null,null,147,0,null,0,null,null,null,0,null,0,null,0]
[148,0,null,0,null,null,null,0,null,0,null,0,null,null,null,148,0,null,0,null,null,null,0,null,0,null,0,null,null,null,148,0,null,0,null,null,null,0,null,0,null,0,null,null,null,148,0,null,0,null,null,null,0,null,0,null,0,null,null,null,148,0,null,null,null,null,0,null,0,null,null,null,148,0,null,0,null,null,null,0,null,0,null,0]
[149,0,null,0,null,null,null,0,null,0,null,0,null,null,null,149,0,null,0,null,null,null,0,null,0,null,0,null,null,null,149,0,null,0,null,null,null,0,null,0,null,0,null,null,null,149,0,null,0,null,null,null,0,null,0,null,0,null,null,null,149,0,null,null,null,null,0,null,0,null,null,null,149,0,null,0,null,null,null,0,null,0,null,0]
[150,0,null,0,null,null,null,0,null,0,null,0,null,null,null,150,0,null,0,null,null,null,0,null,0,null,0,null,null,null,150,0,null,0,null,null,null,0,null,0,null,0,null,null,null,150,0,null,0,null,null,null,0,null,0,null,0,null,null,null,150,0,null,null,null,null,0,null,0,null,null,null,150,0,null,0,null,null,null,0,null,0,null,0]
[151,0,null,0,null,null,null,0,null,0,null,0,null,null,null,151,0,null,0,null,null,null,0,null,0,null,0,null,null,null,151,0,null,0,null,null,null,0,null,0,null,0,null,null,null,151,0,null,0,null,null,null,0,null,0,null,0,null,null,null,151,0,null,null,null,null,0,null,0,null,null,null,151,0,null,0,null,null,null,0,null,0,null,0]
[152,0,null,0,null,null,null,0,null,0,null,0,null,null,null,152,0,null,0,null,null,null,0,null,0,null,0,null,null,null,152,0,null,0,null,null,null,0,null,0,null,0,null,null,null,152,0,null,0,null,null,null,0,null,0,null,0,null,null,null,152,0,null,null,null,null,0,null,0,null,null,null,152,0,null,0,null,null,null,0,null,0,null,0]
[153,0,null,0,null,null,null,0,null,0,null,0,null,null,null,153,0,null,0,null,null,null,0,null,0,null,0,null,null,null,153,0,null,0,null,null,null,0,null,0,null,0,null,null,null,153,0,null,0,null,null,null,0,null,0,null,0,null,null,null,153,0,null,null,null,null,0,null,0,null,null,null,153,0,null,0,null,null,null,0,null,0,null,0]
[154,0,null,0,null,null,null,0,null,0,null,0,null,null,null,154,0,null,0,null,null,null,0,null,0,null,0,null,null,null,154,0,null,0,null,null,null,0,null,0,null,0,null,null,null,154,0,null,0,null,null,null,0,null,0,null,0,null,null,null,154,0,null,null,null,null,0,null,0,null,null,null,154,0,null,0,null,null,null,0,null,0,null,0]
[155,0,null,0,null,null,null,0,null,0,null,0,null,null,null,155,0,null,0,null,null,null,0,null,0,null,0,null,null,null,155,0,null,0,null,null,null,0,null,0,null,0,null,null,null,155,0,null,0,null,null,null,0,null,0,null,0,null,null,null,155,0,null,null,null,null,0,null,0,null,null,null,155,0,null,0,null,null,null,0,null,0,null,0]
[156,0,null,0,null,null,null,0,null,0,null,0,null,null,null,156,0,null,0,null,null,null,0,null,0,null,0,null,null,null,156,0,null,0,null,null,null,0,null,0,null,0,null,null,null,156,0,null,0,null,null,null,0,null,0,null,0,null,null,null,156,0,null,null,null,null,0,null,0,null,null,null,156,0,null,0,null,null,null,0,null,0,null,0]
[157,0,null,0,null,null,null,0,null,0,null,0,null,null,null,157,0,null,0,null,null,null,0,null,0,null,0,null,null,null,157,0,null,0,null,null,null,0,null,0,null,0,null,null,null,157,0,null,0,null,null,null,0,null,0,null,0,null,null,null,157,0,null,null,null,null,0,null,0,null,null,null,157,0,null,0,null,null,null,0,null,0,null,0]
[158,0,null,0,null,null,null,0,null,0,null,0,null,null,null,158,0,null,0,null,null,null,0,null,0,null,0,null,null,null,158,0,null,0,null,null,null,0,null,0,null,0,null,null,null,158,0,null,0,null,null,null,0,null,0,null,0,null,null,null,158,0,null,null,null,null,0,null,0,null,null,null,158,0,null,0,null,null,null,0,null,0,null,0]
[159,0,null,0,null,null,null,0,null,0,null,0,null,null,null,159,0,null,0,null,null,null,0,null,0,null,0,null,null,null,159,0,null,0,null,null,null,0,null,0,null,0,null,null,null,159,0,null,0,null,null,null,0,null,0,null,0,null,null,null,159,0,null,null,null,null,0,null,0,null,null,null,159,0,null,0,null,null,null,0,null,0,null,0]
[160,0,null,0,null,null,null,0,null,0,null,0,null,null,null,160,0,null,0,null,null,null,0,null,0,null,0,null,null,null,160,0,null,0,null,null,null,0,null,0,null,0,null,null,null,160,0,null,0,null,null,null,0,null,0,null,0,null,null,null,160,0,null,null,null,null,0,null,0,null,null,null,160,0,null,0,null,null,null,0,null,0,null,0]
[161,0,null,0,null,null,null,0,null,0,null,0,null,null,null,161,0,null,0,null,null,null,0,null,0,null,0,null,null,null,161,0,null,0,null,null,null,0,null,0,null,0,null,null,null,161,0,null,0,null,null,null,0,null,0,null,0,null,null,null,161,0,null,null,null,null,0,null,0,null,null,null,161,0,null,0,null,null,null,0,null,0,null,0]
[162,0,null,0,null,null,null,0,null,0,null,0,null,null,null,162,0,null,0,null,null,null,0,null,0,null,0,null,null,null,162,0,null,0,null,null,null,0,null,0,null,0,null,null,null,162,0,null,0,null,null,null,0,null,0,null,0,null,null,null,162,0,null,null,null,null,0,null,0,null,null,null,162,0,null,0,null,null,null,0,null,0,null,0]
[163,0,null,0,null,null,null,0,null,0,null,0,null,null,null,163,0,null,0,null,null,null,0,null,0,null,0,null,null,null,163,0,null,0,null,null,null,0,null,0,null,0,null,null,null,163,0,null,0,null,null,null,0,null,0,null,0,null,null,null,163,0,null,null,null,null,0,null,0,null,null,null,163,0,null,0,null,null,null,0,null,0,null,0]
[164,0,null,0,null,null,null,0,null,0,null,0,null,null,null,164,0,null,0,null,null,null,0,null,0,null,0,null,null,null,164,0,null,0,null,null,null,0,null,0,null,0,null,null,null,164,0,null,0,null,null,null,0,null,0,null,0,null,null,null,164,0,null,null,null,null,0,null,0,null,null,null,164,0,null,0,null,null,null,0,null,0,null,0]
[165,0,null,0,null,null,null,0,null,0,null,0,null,null,null,165,0,null,0,null,null,null,0,null,0,null,0,null,null,null,165,0,null,0,null,null,null,0,null,0,null,0,null,null,null,165,0,null,0,null,null,null,0,null,0,null,0,null,null,null,165,0,null,null,null,null,0,null,0,null,null,null,165,0,null,0,null,null,null,0,null,0,null,0]
[166,0,null,0,null,null,null,0,null,0,null,0,null,null,null,166,0,null,0,null,null,null,0,null,0,null,0,null,null,null,166,0,null,0,null,null,null,0,null,0,null,0,null,null,null,166,0,null,0,null,null,null,0,null,0,null,0,null,null,null,166,0,null,null,null,null,0,null,0,null,null,null,166,0,null,0,null,null,null,0,null,0,null,0]
[167,0,null,0,null,null,null,0,null,0,null,0,null,null,null,167,0,null,0,null,null,null,0,null,0,null,0,null,null,null,167,0,null,0,null,null,null,0,null,0,null,0,null,null,null,167,0,null,0,null,null,null,0,null,0,null,0,null,null,null,167,0,null,null,null,null,0,null,0,null,null,null,167,0,null,0,null,null,null,0,null,0,null,0]
[168,0,null,0,null,null,null,0,null,0,null,0,null,null,null,168,0,null,0,null,null,null,0,null,0,null,0,null,null,null,168,0,null,0,null,null,null,0,null,0,null,0,null,null,null,168,0,null,0,null,null,null,0,null,0,null,0,null,null,null,168,0,null,null,null,null,0,null,0,null,null,null,168,0,null,0,null,null,null,0,null,0,null,0]
[169,0,null,0,null,null,null,0,null,0,null,0,null,null,null,169,0,null,0,null,null,null,0,null,0,null,0,null,null,null,169,0,null,0,null,null,null,0,null,0,null,0,null,null,null,169,0,null,0,null,null,null,0,null,0,null,0,null,null,null,169,0,null,null,null,null,0,null,0,null,null,null,169,0,null,0,null,null,null,0,null,0,null,0]
[170,0,null,0,null,null,null,0,null,0,null,0,null,null,null,170,0,null,0,null,null,null,0,null,0,null,0,null,null,null,170,0,null,0,null,null,null,0,null,0,null,0,null,null,null,170,0,null,0,null,null,null,0,null,0,null,0,null,null,null,170,0,null,null,null,null,0,null,0,null,null,null,170,0,null,0,null,null,null,0,null,0,null,0]
[171,0,null,0,null,null,null,0,null,0,null,0,null,null,null,171,0,null,0,null,null,null,0,null,0,null,0,null,null,null,171,0,null,0,null,null,null,0,null,0,null,0,null,null,null,171,0,null,0,null,null,null,0,null,0,null,0,null,null,null,171,0,null,null,null,null,0,null,0,null,null,null,171,0,null,0,null,null,null,0,null,0,null,0]
[172,0,null,0,null,null,null,0,null,0,null,0,null,null,null,172,0,null,0,null,null,null,0,null,0,null,0,null,null,null,172,0,null,0,null,null,null,0,null,0,null,0,null,null,null,172,0,null,0,null,null,null,0,null,0,null,0,null,null,null,172,0,null,null,null,null,0,null,0,null,null,null,172,0,null,0,null,null,null,0,null,0,null,0]
[173,0,null,0,null,null,null,0,null,0,null,0,null,null,null,173,0,null,0,null,null,null,0,null,0,null,0,null,null,null,173,0,null,0,null,null,null,0,null,0,null,0,null,null,null,173,0,null,0,null,null,null,0,null,0,null,0,null,null,null,173,0,null,null,null,null,0,null,0,null,null,null,173,0,null,0,null,null,null,0,null,0,null,0]
[174,0,null,0,null,null,null,0,null,0,null,0,null,null,null,174,0,null,0,null,null,null,0,null,0,null,0,null,null,null,174,0,null,0,null,null,null,0,null,0,null,0,null,null,null,174,0,null,0,null,null,null,0,null,0,null,0,null,null,null,174,0,null,null,null,null,0,null,0,null,null,null,174,0,null,0,null,null,null,0,null,0,null,0]
[175,0,null,0,null,null,null,0,null,0,null,0,null,null,null,175,0,null,0,null,null,null,0,null,0,null,0,null,null,null,175,0,null,0,null,null,null,0,null,0,null,0,null,null,null,175,0,null,0,null,null,null,0,null,0,null,0,null,null,null,175,0,null,null,null,null,0,null,0,null,null,null,175,0,null,0,null,null,null,0,null,0,null,0]
[176,0,null,0,null,null,null,0,null,0,null,0,null,null,null,176,0,null,0,null,null,null,0,null,0,null,0,null,null,null,176,0,null,0,null,null,null,0,null,0,null,0,null,null,null,176,0,null,0,null,null,null,0,null,0,null,0,null,null,null,176,0,null,null,null,null,0,null,0,null,null,null,176,0,null,0,null,null,null,0,null,0,null,0]
[177,0,null,0,null,null,null,0,null,0,null,0,null,null,null,177,0,null,0,null,null,null,0,null,0,null,0,null,null,null,177,0,null,0,null,null,null,0,null,0,null,0,null,null,null,177,0,null,0,null,null,null,0,null,0,null,0,null,null,null,177,0,null,null,null,null,0,null,0,null,null,null,177,0,null,0,null,null,null,0,null,0,null,0]
[178,0,null,0,null,null,null,0,null,0,null,0,null,null,null,178,0,null,0,null,null,null,0,null,0,null,0,null,null,null,178,0,null,0,null,null,null,0,null,0,null,0,null,null,null,178,0,null,0,null,null,null,0,null,0,null,0,null,null,null,178,0,null,null,null,null,0,null,0,null,null,null,178,0,null,0,null,null,null,0,null,0,null,0]
[179,0,null,0,null,null,null,0,null,0,null,0,null,null,null,179,0,null,0,null,null,null,0,null,0,null,0,null,null,null,179,0,null,0,null,null,null,0,null,0,null,0,null,null,null,179,0,null,0,null,null,null,0,null,0,null,0,null,null,null,179,0,null,null,null,null,0,null,0,null,null,null,179,0,null,0,null,null,null,0,null,0,null,0]
[180,0,null,0,null,null,null,0,null,0,null,0,null,null,null,180,0,null,0,null,null,null,0,null,0,null,0,null,null,null,180,0,null,0,null,null,null,0,null,0,null,0,null,null,null,180,0,null,0,null,null,null,0,null,0,null,0,null,null,null,180,0,null,null,null,null,0,null,0,null,null,null,180,0,null,0,null,null,null,0,null,0,null,0]
[181,0,null,0,null,null,null,0,null,0,null,0,null,null,null,181,0,null,0,null,null,null,0,null,0,null,0,null,null,null,181,0,null,0,null,null,null,0,null,0,null,0,null,null,null,181,0,null,0,null,null,null,0,null,0,null,0,null,null,null,181,0,null,null,null,null,0,null,0,null,null,null,181,0,null,0,null,null,null,0,null,0,null,0]
[182,0,null,0,null,null,null,0,null,0,null,0,null,null,null,182,0,null,0,null,null,null,0,null,0,null,0,null,null,null,182,0,null,0,null,null,null,0,null,0,null,0,null,null,null,182,0,null,0,null,null,null,0,null,0,null,0,null,null,null,182,0,null,null,null,null,0,null,0,null,null,null,182,0,null,0,null,null,null,0,null,0,null,0]
[183,0,null,0,null,null,null,0,null,0,null,0,null,null,null,183,0,null,0,null,null,null,0,null,0,null,0,null,null,null,183,0,null,0,null,null,null,0,null,0,null,0,null,null,null,183,0,null,0,null,null,null,0,null,0,null,0,null,null,null,183,0,null,null,null,null,0,null,0,null,null,null,183,0,null,0,null,null,null,0,null,0,null,0]
[184,0,null,0,null,null,null,0,null,0,null,0,null,null,null,184,0,null,0,null,null,null,0,null,0,null,0,null,null,null,184,0,null,0,null,null,null,0,null,0,null,0,null,null,null,184,0,null,0,null,null,null,0,null,0,null,0,null,null,null,184,0,null,null,null,null,0,null,0,null,null,null,184,0,null,0,null,null,null,0,null,0,null,0]
[185,0,null,0,null,null,null,0,null,0,null,0,null,null,null,185,0,null,0,null,null,null,0,null,0,null,0,null,null,null,185,0,null,0,null,null,null,0,null,0,null,0,null,null,null,185,0,null,0,null,null,null,0,null,0,null,0,null,null,null,185,0,null,null,null,null,0,null,0,null,null,null,185,0,null,0,null,null,null,0,null,0,null,0]
[186,0,null,0,null,null,null,0,null,0,null,0,null,null,null,186,0,null,0,null,null,null,0,null,0,null,0,null,null,null,186,0,null,0,null,null,null,0,null,0,null,0,null,null,null,186,0,null,0,null,null,null,0,null,0,null,0,null,null,null,186,0,null,null,null,null,0,null,0,null,null,null,186,0,null,0,null,null,null,0,null,0,null,0]
[187,0,null,0,null,null,null,0,null,0,null,0,null,null,null,187,0,null,0,null,null,null,0,null,0,null,0,null,null,null,187,0,null,0,null,null,null,0,null,0,null,0,null,null,null,187,0,null,0,null,null,null,0,null,0,null,0,null,null,null,187,0,null,null,null,null,0,null,0,null,null,null,187,0,null,0,null,null,null,0,null,0,null,0]
[188,0,null,0,null,null,null,0,null,0,null,0,null,null,null,188,0,null,0,null,null,null,0,null,0,null,0,null,null,null,188,0,null,0,null,null,null,0,null,0,null,0,null,null,null,188,0,null,0,null,null,null,0,null,0,null,0,null,null,null,188,0,null,null,null,null,0,null,0,null,null,null,188,0,null,0,null,null,null,0,null,0,null,0]
[189,0,null,0,null,null,null,0,null,0,null,0,null,null,null,189,0,null,0,null,null,null,0,null,0,null,0,null,null,null,189,0,null,0,null,null,null,0,null,0,null,0,null,null,null,189,0,null,0,null,null,null,0,null,0,null,0,null,null,null,189,0,null,null,null,null,0,null,0,null,null,null,189,0,null,0,null,null,null,0,null,0,null,0]
[190,0,null,0,null,null,null,0,null,0,null,0,null,null,null,190,0,null,0,null,null,null,0,null,0,null,0,null,null,null,190,0,null,0,null,null,null,0,null,0,null,0,null,null,null,190,0,null,0,null,null,null,0,null,0,null,0,null,null,null,190,0,null,null,null,null,0,null,0,null,null,null,190,0,null,0,null,null,null,0,null,0,null,0]
[191,0,null,0,null,null,null,0,null,0,null,0,null,null,null,191,0,null,0,null,null,null,0,null,0,null,0,null,null,null,191,0,null,0,null,null,null,0,null,0,null,0,null,null,null,191,0,null,0,null,null,null,0,null,0,null,0,null,null,null,191,0,null,null,null,null,0,null,0,null,null,null,191,0,null,0,null,null,null,0,null,0,null,0]
[192,0,null,0,null,null,null,0,null,0,null,0,null,null,null,192,0,null,0,null,null,null,0,null,0,null,0,null,null,null,192,0,null,0,null,null,null,0,null,0,null,0,null,null,null,192,0,null,0,null,null,null,0,null,0,null,0,null,null,null,192,0,null,null,null,null,0,null,0,null,null,null,192,0,null,0,null,null,null,0,null,0,null,0]
[193,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(A$12:J$371,D$6,10)","v":0},null,null,null,193,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(P$12:Y$371,S$6,10)","v":0},null,null,null,193,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AE$12:AN$371,AH$6,10)","v":0},null,null,null,193,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AT$12:BC$371,AW$6,10)","v":0},null,null,null,193,0,null,null,null,null,0,null,0,null,null,null,193,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(BU$12:CD$371,BX$6,10)","v":0}]
[194,{"$f":"IF(J205<=0,0,IF(A205-D$7>D$8,0,IF(A205<=D$6,IF(A205<=D$7,D$4/12*D$3,-IPMT(D$4/12,A205-D$7,D$8,D$3)),-IPMT(D$5/12,A205-D$6,D$8-(D$6-D$7),L205))))","v":0},null,{"$f":"IF(J204<=0,0,IF(A205-D$7>D$8,0,IF(A205<=D$6,IF(A205<=D$7,0,-PPMT(D$4/12,A205-D$7,D$8,D$3)),-PPMT(D$5/12,A205-D$6,D$8-(D$6-D$7),L205))))","v":0},null,null,null,{"$f":"B205+D205+F205","v":0},null,{"$f":"J204-D205-F205","v":0},null,0,null,null,null,194,{"$f":"IF(Y204<=0,0,IF(P205-S$7>S$8,0,IF(P205<=S$6,IF(P205<=S$7,S$4/12*S$3,-IPMT(S$4/12,P205-S$7,S$8,S$3)),-IPMT(S$5/12,P205-S$6,S$8-(S$6-S$7),AA205))))","v":0},null,{"$f":"IF(Y204<=0,0,IF(P205-S$7>S$8,0,IF(P205<=S$6,IF(P205<=S$7,0,-PPMT(S$4/12,P205-S$7,S$8,S$3)),-PPMT(S$5/12,P205-S$6,S$8-(S$6-S$7),AA205))))","v":0},null,null,null,{"$f":"Q205+S205+U205","v":0},null,{"$f":"Y204-S205-U205","v":0},null,0,null,null,null,194,{"$f":"IF(AN204<=0,0,IF(AE205-AH$7>AH$8,0,IF(AE205<=AH$6,IF(AE205<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE205-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE205-AH$6,AH$8-(AH$6-AH$7),AP205))))","v":0},null,{"$f":"IF(AN204<=0,0,IF(AE205-AH$7>AH$8,0,IF(AE205<=AH$6,IF(AE205<=AH$7,0,-PPMT(AH$4/12,AE205-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE205-AH$6,AH$8-(AH$6-AH$7),AP205))))","v":0},null,null,null,{"$f":"AF205+AH205+AJ205","v":0},null,{"$f":"AN204-AH205-AJ205","v":0},null,0,null,null,null,194,{"$f":"IF(BC204<=0,0,IF(AT205-AW$7>AW$8,0,IF(AT205<=AW$6,IF(AT205<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT205-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT205-AW$6,AW$8-(AW$6-AW$7),BE205))))","v":0},null,{"$f":"IF(BC204<=0,0,IF(AT205-AW$7>AW$8,0,IF(AT205<=AW$6,IF(AT205<=AW$7,0,-PPMT(AW$4/12,AT205-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT205-AW$6,AW$8-(AW$6-AW$7),BE205))))","v":0},null,null,null,{"$f":"AU205+AW205+AY205","v":0},null,{"$f":"BC204-AW205-AY205","v":0},null,0,null,null,null,194,{"$f":"IF(BI205<=$BL$6,BQ204*EFFECT($BL$4,360)/12,BQ204*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,0,null,{"$f":"BQ204-BL205","v":0},null,null,null,194,{"$f":"IF(CD204<=0,0,IF(BU205-BX$7>BX$8,0,IF(BU205<=BX$6,IF(BU205<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU205-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU205-BX$6,BX$8-(BX$6-BX$7),CF205))))","v":0},null,{"$f":"IF(CD204<=0,0,IF(BU205-BX$7>BX$8,0,IF(BU205<=BX$6,IF(BU205<=BX$7,0,-PPMT(BX$4/12,BU205-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU205-BX$6,BX$8-(BX$6-BX$7),CF205))))","v":0},null,null,null,{"$f":"BV205+BX205+BZ205","v":0},null,{"$f":"CD204-BX205-BZ205","v":0},null,0]
[195,0,null,0,null,null,null,0,null,0,null,0,null,null,null,195,0,null,0,null,null,null,0,null,0,null,0,null,null,null,195,0,null,0,null,null,null,0,null,0,null,0,null,null,null,195,0,null,0,null,null,null,0,null,0,null,0,null,null,null,195,0,null,null,null,null,{"$f":"BJ206+BL206","v":0},null,0,null,null,null,195,0,null,0,null,null,null,0,null,0,null,0]
[196,0,null,0,null,null,null,0,null,0,null,0,null,null,null,196,0,null,0,null,null,null,0,null,0,null,0,null,null,null,196,0,null,0,null,null,null,0,null,0,null,0,null,null,null,196,0,null,0,null,null,null,0,null,0,null,0,null,null,null,196,0,null,null,null,null,0,null,0,null,null,null,196,0,null,0,null,null,null,0,null,0,null,0]
[197,0,null,0,null,null,null,0,null,0,null,0,null,null,null,197,0,null,0,null,null,null,0,null,0,null,0,null,null,null,197,0,null,0,null,null,null,0,null,0,null,0,null,null,null,197,0,null,0,null,null,null,0,null,0,null,0,null,null,null,197,0,null,null,null,null,0,null,0,null,null,null,197,0,null,0,null,null,null,0,null,0,null,0]
[198,0,null,0,null,null,null,0,null,0,null,0,null,null,null,198,0,null,0,null,null,null,0,null,0,null,0,null,null,null,198,0,null,0,null,null,null,0,null,0,null,0,null,null,null,198,0,null,0,null,null,null,0,null,0,null,0,null,null,null,198,0,null,null,null,null,0,null,0,null,null,null,198,0,null,0,null,null,null,0,null,0,null,0]
[199,0,null,0,null,null,null,0,null,0,null,0,null,null,null,199,0,null,0,null,null,null,0,null,0,null,0,null,null,null,199,0,null,0,null,null,null,0,null,0,null,0,null,null,null,199,0,null,0,null,null,null,0,null,0,null,0,null,null,null,199,0,null,null,null,null,0,null,0,null,null,null,199,0,null,0,null,null,null,0,null,0,null,0]
[200,0,null,0,null,null,null,0,null,0,null,0,null,null,null,200,0,null,0,null,null,null,0,null,0,null,0,null,null,null,200,0,null,0,null,null,null,0,null,0,null,0,null,null,null,200,0,null,0,null,null,null,0,null,0,null,0,null,null,null,200,0,null,null,null,null,0,null,0,null,null,null,200,0,null,0,null,null,null,0,null,0,null,0]
[201,0,null,0,null,null,null,0,null,0,null,0,null,null,null,201,0,null,0,null,null,null,0,null,0,null,0,null,null,null,201,0,null,0,null,null,null,0,null,0,null,0,null,null,null,201,0,null,0,null,null,null,0,null,0,null,0,null,null,null,201,0,null,null,null,null,0,null,0,null,null,null,201,0,null,0,null,null,null,0,null,0,null,0]
[202,0,null,0,null,null,null,0,null,0,null,0,null,null,null,202,0,null,0,null,null,null,0,null,0,null,0,null,null,null,202,0,null,0,null,null,null,0,null,0,null,0,null,null,null,202,0,null,0,null,null,null,0,null,0,null,0,null,null,null,202,0,null,null,null,null,0,null,0,null,null,null,202,0,null,0,null,null,null,0,null,0,null,0]
[203,0,null,0,null,null,null,0,null,0,null,0,null,null,null,203,0,null,0,null,null,null,0,null,0,null,0,null,null,null,203,0,null,0,null,null,null,0,null,0,null,0,null,null,null,203,0,null,0,null,null,null,0,null,0,null,0,null,null,null,203,0,null,null,null,null,0,null,0,null,null,null,203,0,null,0,null,null,null,0,null,0,null,0]
[204,0,null,0,null,null,null,0,null,0,null,0,null,null,null,204,0,null,0,null,null,null,0,null,0,null,0,null,null,null,204,0,null,0,null,null,null,0,null,0,null,0,null,null,null,204,0,null,0,null,null,null,0,null,0,null,0,null,null,null,204,0,null,null,null,null,0,null,0,null,null,null,204,0,null,0,null,null,null,0,null,0,null,0]
[205,0,null,0,null,null,null,0,null,0,null,0,null,null,null,205,0,null,0,null,null,null,0,null,0,null,0,null,null,null,205,0,null,0,null,null,null,0,null,0,null,0,null,null,null,205,0,null,0,null,null,null,0,null,0,null,0,null,null,null,205,0,null,null,null,null,0,null,0,null,null,null,205,0,null,0,null,null,null,0,null,0,null,0]
[206,0,null,0,null,null,null,0,null,0,null,0,null,null,null,206,0,null,0,null,null,null,0,null,0,null,0,null,null,null,206,0,null,0,null,null,null,0,null,0,null,0,null,null,null,206,0,null,0,null,null,null,0,null,0,null,0,null,null,null,206,0,null,null,null,null,0,null,0,null,null,null,206,0,null,0,null,null,null,0,null,0,null,0]
[207,0,null,0,null,null,null,0,null,0,null,0,null,null,null,207,0,null,0,null,null,null,0,null,0,null,0,null,null,null,207,0,null,0,null,null,null,0,null,0,null,0,null,null,null,207,0,null,0,null,null,null,0,null,0,null,0,null,null,null,207,0,null,null,null,null,0,null,0,null,null,null,207,0,null,0,null,null,null,0,null,0,null,0]
[208,0,null,0,null,null,null,0,null,0,null,0,null,null,null,208,0,null,0,null,null,null,0,null,0,null,0,null,null,null,208,0,null,0,null,null,null,0,null,0,null,0,null,null,null,208,0,null,0,null,null,null,0,null,0,null,0,null,null,null,208,0,null,null,null,null,0,null,0,null,null,null,208,0,null,0,null,null,null,0,null,0,null,0]
[209,0,null,0,null,null,null,0,null,0,null,0,null,null,null,209,0,null,0,null,null,null,0,null,0,null,0,null,null,null,209,0,null,0,null,null,null,0,null,0,null,0,null,null,null,209,0,null,0,null,null,null,0,null,0,null,0,null,null,null,209,0,null,null,null,null,0,null,0,null,null,null,209,0,null,0,null,null,null,0,null,0,null,0]
[210,0,null,0,null,null,null,0,null,0,null,0,null,null,null,210,0,null,0,null,null,null,0,null,0,null,0,null,null,null,210,0,null,0,null,null,null,0,null,0,null,0,null,null,null,210,0,null,0,null,null,null,0,null,0,null,0,null,null,null,210,0,null,null,null,null,0,null,0,null,null,null,210,0,null,0,null,null,null,0,null,0,null,0]
[211,0,null,0,null,null,null,0,null,0,null,0,null,null,null,211,0,null,0,null,null,null,0,null,0,null,0,null,null,null,211,0,null,0,null,null,null,0,null,0,null,0,null,null,null,211,0,null,0,null,null,null,0,null,0,null,0,null,null,null,211,0,null,null,null,null,0,null,0,null,null,null,211,0,null,0,null,null,null,0,null,0,null,0]
[212,0,null,0,null,null,null,0,null,0,null,0,null,null,null,212,0,null,0,null,null,null,0,null,0,null,0,null,null,null,212,0,null,0,null,null,null,0,null,0,null,0,null,null,null,212,0,null,0,null,null,null,0,null,0,null,0,null,null,null,212,0,null,null,null,null,0,null,0,null,null,null,212,0,null,0,null,null,null,0,null,0,null,0]
[213,0,null,0,null,null,null,0,null,0,null,0,null,null,null,213,0,null,0,null,null,null,0,null,0,null,0,null,null,null,213,0,null,0,null,null,null,0,null,0,null,0,null,null,null,213,0,null,0,null,null,null,0,null,0,null,0,null,null,null,213,0,null,null,null,null,0,null,0,null,null,null,213,0,null,0,null,null,null,0,null,0,null,0]
[214,0,null,0,null,null,null,0,null,0,null,0,null,null,null,214,0,null,0,null,null,null,0,null,0,null,0,null,null,null,214,0,null,0,null,null,null,0,null,0,null,0,null,null,null,214,0,null,0,null,null,null,0,null,0,null,0,null,null,null,214,0,null,null,null,null,0,null,0,null,null,null,214,0,null,0,null,null,null,0,null,0,null,0]
[215,0,null,0,null,null,null,0,null,0,null,0,null,null,null,215,0,null,0,null,null,null,0,null,0,null,0,null,null,null,215,0,null,0,null,null,null,0,null,0,null,0,null,null,null,215,0,null,0,null,null,null,0,null,0,null,0,null,null,null,215,0,null,null,null,null,0,null,0,null,null,null,215,0,null,0,null,null,null,0,null,0,null,0]
[216,0,null,0,null,null,null,0,null,0,null,0,null,null,null,216,0,null,0,null,null,null,0,null,0,null,0,null,null,null,216,0,null,0,null,null,null,0,null,0,null,0,null,null,null,216,0,null,0,null,null,null,0,null,0,null,0,null,null,null,216,0,null,null,null,null,0,null,0,null,null,null,216,0,null,0,null,null,null,0,null,0,null,0]
[217,0,null,0,null,null,null,0,null,0,null,0,null,null,null,217,0,null,0,null,null,null,0,null,0,null,0,null,null,null,217,0,null,0,null,null,null,0,null,0,null,0,null,null,null,217,0,null,0,null,null,null,0,null,0,null,0,null,null,null,217,0,null,null,null,null,0,null,0,null,null,null,217,0,null,0,null,null,null,0,null,0,null,0]
[218,0,null,0,null,null,null,0,null,0,null,0,null,null,null,218,0,null,0,null,null,null,0,null,0,null,0,null,null,null,218,0,null,0,null,null,null,0,null,0,null,0,null,null,null,218,0,null,0,null,null,null,0,null,0,null,0,null,null,null,218,0,null,null,null,null,0,null,0,null,null,null,218,0,null,0,null,null,null,0,null,0,null,0]
[219,0,null,0,null,null,null,0,null,0,null,0,null,null,null,219,0,null,0,null,null,null,0,null,0,null,0,null,null,null,219,0,null,0,null,null,null,0,null,0,null,0,null,null,null,219,0,null,0,null,null,null,0,null,0,null,0,null,null,null,219,0,null,null,null,null,0,null,0,null,null,null,219,0,null,0,null,null,null,0,null,0,null,0]
[220,0,null,0,null,null,null,0,null,0,null,0,null,null,null,220,0,null,0,null,null,null,0,null,0,null,0,null,null,null,220,0,null,0,null,null,null,0,null,0,null,0,null,null,null,220,0,null,0,null,null,null,0,null,0,null,0,null,null,null,220,0,null,null,null,null,0,null,0,null,null,null,220,0,null,0,null,null,null,0,null,0,null,0]
[221,0,null,0,null,null,null,0,null,0,null,0,null,null,null,221,0,null,0,null,null,null,0,null,0,null,0,null,null,null,221,0,null,0,null,null,null,0,null,0,null,0,null,null,null,221,0,null,0,null,null,null,0,null,0,null,0,null,null,null,221,0,null,null,null,null,0,null,0,null,null,null,221,0,null,0,null,null,null,0,null,0,null,0]
[222,0,null,0,null,null,null,0,null,0,null,0,null,null,null,222,0,null,0,null,null,null,0,null,0,null,0,null,null,null,222,0,null,0,null,null,null,0,null,0,null,0,null,null,null,222,0,null,0,null,null,null,0,null,0,null,0,null,null,null,222,0,null,null,null,null,0,null,0,null,null,null,222,0,null,0,null,null,null,0,null,0,null,0]
[223,0,null,0,null,null,null,0,null,0,null,0,null,null,null,223,0,null,0,null,null,null,0,null,0,null,0,null,null,null,223,0,null,0,null,null,null,0,null,0,null,0,null,null,null,223,0,null,0,null,null,null,0,null,0,null,0,null,null,null,223,0,null,null,null,null,0,null,0,null,null,null,223,0,null,0,null,null,null,0,null,0,null,0]
[224,0,null,0,null,null,null,0,null,0,null,0,null,null,null,224,0,null,0,null,null,null,0,null,0,null,0,null,null,null,224,0,null,0,null,null,null,0,null,0,null,0,null,null,null,224,0,null,0,null,null,null,0,null,0,null,0,null,null,null,224,0,null,null,null,null,0,null,0,null,null,null,224,0,null,0,null,null,null,0,null,0,null,0]
[225,0,null,0,null,null,null,0,null,0,null,0,null,null,null,225,0,null,0,null,null,null,0,null,0,null,0,null,null,null,225,0,null,0,null,null,null,0,null,0,null,0,null,null,null,225,0,null,0,null,null,null,0,null,0,null,0,null,null,null,225,0,null,null,null,null,0,null,0,null,null,null,225,0,null,0,null,null,null,0,null,0,null,0]
[226,0,null,0,null,null,null,0,null,0,null,0,null,null,null,226,0,null,0,null,null,null,0,null,0,null,0,null,null,null,226,0,null,0,null,null,null,0,null,0,null,0,null,null,null,226,0,null,0,null,null,null,0,null,0,null,0,null,null,null,226,0,null,null,null,null,0,null,0,null,null,null,226,0,null,0,null,null,null,0,null,0,null,0]
[227,0,null,0,null,null,null,0,null,0,null,0,null,null,null,227,0,null,0,null,null,null,0,null,0,null,0,null,null,null,227,0,null,0,null,null,null,0,null,0,null,0,null,null,null,227,0,null,0,null,null,null,0,null,0,null,0,null,null,null,227,0,null,null,null,null,0,null,0,null,null,null,227,0,null,0,null,null,null,0,null,0,null,0]
[228,0,null,0,null,null,null,0,null,0,null,0,null,null,null,228,0,null,0,null,null,null,0,null,0,null,0,null,null,null,228,0,null,0,null,null,null,0,null,0,null,0,null,null,null,228,0,null,0,null,null,null,0,null,0,null,0,null,null,null,228,0,null,null,null,null,0,null,0,null,null,null,228,0,null,0,null,null,null,0,null,0,null,0]
[229,0,null,0,null,null,null,0,null,0,null,0,null,null,null,229,0,null,0,null,null,null,0,null,0,null,0,null,null,null,229,0,null,0,null,null,null,0,null,0,null,0,null,null,null,229,0,null,0,null,null,null,0,null,0,null,0,null,null,null,229,0,null,null,null,null,0,null,0,null,null,null,229,0,null,0,null,null,null,0,null,0,null,0]
[230,0,null,0,null,null,null,0,null,0,null,0,null,null,null,230,0,null,0,null,null,null,0,null,0,null,0,null,null,null,230,0,null,0,null,null,null,0,null,0,null,0,null,null,null,230,0,null,0,null,null,null,0,null,0,null,0,null,null,null,230,0,null,null,null,null,0,null,0,null,null,null,230,0,null,0,null,null,null,0,null,0,null,0]
[231,0,null,0,null,null,null,0,null,0,null,0,null,null,null,231,0,null,0,null,null,null,0,null,0,null,0,null,null,null,231,0,null,0,null,null,null,0,null,0,null,0,null,null,null,231,0,null,0,null,null,null,0,null,0,null,0,null,null,null,231,0,null,null,null,null,0,null,0,null,null,null,231,0,null,0,null,null,null,0,null,0,null,0]
[232,0,null,0,null,null,null,0,null,0,null,0,null,null,null,232,0,null,0,null,null,null,0,null,0,null,0,null,null,null,232,0,null,0,null,null,null,0,null,0,null,0,null,null,null,232,0,null,0,null,null,null,0,null,0,null,0,null,null,null,232,0,null,null,null,null,0,null,0,null,null,null,232,0,null,0,null,null,null,0,null,0,null,0]
[233,0,null,0,null,null,null,0,null,0,null,0,null,null,null,233,0,null,0,null,null,null,0,null,0,null,0,null,null,null,233,0,null,0,null,null,null,0,null,0,null,0,null,null,null,233,0,null,0,null,null,null,0,null,0,null,0,null,null,null,233,0,null,null,null,null,0,null,0,null,null,null,233,0,null,0,null,null,null,0,null,0,null,0]
[234,0,null,0,null,null,null,0,null,0,null,0,null,null,null,234,0,null,0,null,null,null,0,null,0,null,0,null,null,null,234,0,null,0,null,null,null,0,null,0,null,0,null,null,null,234,0,null,0,null,null,null,0,null,0,null,0,null,null,null,234,0,null,null,null,null,0,null,0,null,null,null,234,0,null,0,null,null,null,0,null,0,null,0]
[235,0,null,0,null,null,null,0,null,0,null,0,null,null,null,235,0,null,0,null,null,null,0,null,0,null,0,null,null,null,235,0,null,0,null,null,null,0,null,0,null,0,null,null,null,235,0,null,0,null,null,null,0,null,0,null,0,null,null,null,235,0,null,null,null,null,0,null,0,null,null,null,235,0,null,0,null,null,null,0,null,0,null,0]
[236,0,null,0,null,null,null,0,null,0,null,0,null,null,null,236,0,null,0,null,null,null,0,null,0,null,0,null,null,null,236,0,null,0,null,null,null,0,null,0,null,0,null,null,null,236,0,null,0,null,null,null,0,null,0,null,0,null,null,null,236,0,null,null,null,null,0,null,0,null,null,null,236,0,null,0,null,null,null,0,null,0,null,0]
[237,0,null,0,null,null,null,0,null,0,null,0,null,null,null,237,0,null,0,null,null,null,0,null,0,null,0,null,null,null,237,0,null,0,null,null,null,0,null,0,null,0,null,null,null,237,0,null,0,null,null,null,0,null,0,null,0,null,null,null,237,0,null,null,null,null,0,null,0,null,null,null,237,0,null,0,null,null,null,0,null,0,null,0]
[238,0,null,0,null,null,null,0,null,0,null,0,null,null,null,238,0,null,0,null,null,null,0,null,0,null,0,null,null,null,238,0,null,0,null,null,null,0,null,0,null,0,null,null,null,238,0,null,0,null,null,null,0,null,0,null,0,null,null,null,238,0,null,null,null,null,0,null,0,null,null,null,238,0,null,0,null,null,null,0,null,0,null,0]
[239,0,null,0,null,null,null,0,null,0,null,0,null,null,null,239,0,null,0,null,null,null,0,null,0,null,0,null,null,null,239,0,null,0,null,null,null,0,null,0,null,0,null,null,null,239,0,null,0,null,null,null,0,null,0,null,0,null,null,null,239,0,null,null,null,null,0,null,0,null,null,null,239,0,null,0,null,null,null,0,null,0,null,0]
[240,0,null,0,null,null,null,0,null,0,null,0,null,null,null,240,0,null,0,null,null,null,0,null,0,null,0,null,null,null,240,0,null,0,null,null,null,0,null,0,null,0,null,null,null,240,0,null,0,null,null,null,0,null,0,null,0,null,null,null,240,0,null,null,null,null,0,null,0,null,null,null,240,0,null,0,null,null,null,0,null,0,null,0]
[241,0,null,0,null,null,null,0,null,0,null,0,null,null,null,241,0,null,0,null,null,null,0,null,0,null,0,null,null,null,241,0,null,0,null,null,null,0,null,0,null,0,null,null,null,241,0,null,0,null,null,null,0,null,0,null,0,null,null,null,241,0,null,null,null,null,0,null,0,null,null,null,241,0,null,0,null,null,null,0,null,0,null,0]
[242,0,null,0,null,null,null,0,null,0,null,0,null,null,null,242,0,null,0,null,null,null,0,null,0,null,0,null,null,null,242,0,null,0,null,null,null,0,null,0,null,0,null,null,null,242,0,null,0,null,null,null,0,null,0,null,0,null,null,null,242,0,null,null,null,null,0,null,0,null,null,null,242,0,null,0,null,null,null,0,null,0,null,0]
[243,0,null,0,null,null,null,0,null,0,null,0,null,null,null,243,0,null,0,null,null,null,0,null,0,null,0,null,null,null,243,0,null,0,null,null,null,0,null,0,null,0,null,null,null,243,0,null,0,null,null,null,0,null,0,null,0,null,null,null,243,0,null,null,null,null,0,null,0,null,null,null,243,0,null,0,null,null,null,0,null,0,null,0]
[244,0,null,0,null,null,null,0,null,0,null,0,null,null,null,244,0,null,0,null,null,null,0,null,0,null,0,null,null,null,244,0,null,0,null,null,null,0,null,0,null,0,null,null,null,244,0,null,0,null,null,null,0,null,0,null,0,null,null,null,244,0,null,null,null,null,0,null,0,null,null,null,244,0,null,0,null,null,null,0,null,0,null,0]
[245,0,null,0,null,null,null,0,null,0,null,0,null,null,null,245,0,null,0,null,null,null,0,null,0,null,0,null,null,null,245,0,null,0,null,null,null,0,null,0,null,0,null,null,null,245,0,null,0,null,null,null,0,null,0,null,0,null,null,null,245,0,null,null,null,null,0,null,0,null,null,null,245,0,null,0,null,null,null,0,null,0,null,0]
[246,0,null,0,null,null,null,0,null,0,null,0,null,null,null,246,0,null,0,null,null,null,0,null,0,null,0,null,null,null,246,0,null,0,null,null,null,0,null,0,null,0,null,null,null,246,0,null,0,null,null,null,0,null,0,null,0,null,null,null,246,0,null,null,null,null,0,null,0,null,null,null,246,0,null,0,null,null,null,0,null,0,null,0]
[247,0,null,0,null,null,null,0,null,0,null,0,null,null,null,247,0,null,0,null,null,null,0,null,0,null,0,null,null,null,247,0,null,0,null,null,null,0,null,0,null,0,null,null,null,247,0,null,0,null,null,null,0,null,0,null,0,null,null,null,247,0,null,null,null,null,0,null,0,null,null,null,247,0,null,0,null,null,null,0,null,0,null,0]
[248,0,null,0,null,null,null,0,null,0,null,0,null,null,null,248,0,null,0,null,null,null,0,null,0,null,0,null,null,null,248,0,null,0,null,null,null,0,null,0,null,0,null,null,null,248,0,null,0,null,null,null,0,null,0,null,0,null,null,null,248,0,null,null,null,null,0,null,0,null,null,null,248,0,null,0,null,null,null,0,null,0,null,0]
[249,0,null,0,null,null,null,0,null,0,null,0,null,null,null,249,0,null,0,null,null,null,0,null,0,null,0,null,null,null,249,0,null,0,null,null,null,0,null,0,null,0,null,null,null,249,0,null,0,null,null,null,0,null,0,null,0,null,null,null,249,0,null,null,null,null,0,null,0,null,null,null,249,0,null,0,null,null,null,0,null,0,null,0]
[250,0,null,0,null,null,null,0,null,0,null,0,null,null,null,250,0,null,0,null,null,null,0,null,0,null,0,null,null,null,250,0,null,0,null,null,null,0,null,0,null,0,null,null,null,250,0,null,0,null,null,null,0,null,0,null,0,null,null,null,250,0,null,null,null,null,0,null,0,null,null,null,250,0,null,0,null,null,null,0,null,0,null,0]
[251,0,null,0,null,null,null,0,null,0,null,0,null,null,null,251,0,null,0,null,null,null,0,null,0,null,0,null,null,null,251,0,null,0,null,null,null,0,null,0,null,0,null,null,null,251,0,null,0,null,null,null,0,null,0,null,0,null,null,null,251,0,null,null,null,null,0,null,0,null,null,null,251,0,null,0,null,null,null,0,null,0,null,0]
[252,0,null,0,null,null,null,0,null,0,null,0,null,null,null,252,0,null,0,null,null,null,0,null,0,null,0,null,null,null,252,0,null,0,null,null,null,0,null,0,null,0,null,null,null,252,0,null,0,null,null,null,0,null,0,null,0,null,null,null,252,0,null,null,null,null,0,null,0,null,null,null,252,0,null,0,null,null,null,0,null,0,null,0]
[253,0,null,0,null,null,null,0,null,0,null,0,null,null,null,253,0,null,0,null,null,null,0,null,0,null,0,null,null,null,253,0,null,0,null,null,null,0,null,0,null,0,null,null,null,253,0,null,0,null,null,null,0,null,0,null,0,null,null,null,253,0,null,null,null,null,0,null,0,null,null,null,253,0,null,0,null,null,null,0,null,0,null,0]
[254,0,null,0,null,null,null,0,null,0,null,0,null,null,null,254,0,null,0,null,null,null,0,null,0,null,0,null,null,null,254,0,null,0,null,null,null,0,null,0,null,0,null,null,null,254,0,null,0,null,null,null,0,null,0,null,0,null,null,null,254,0,null,null,null,null,0,null,0,null,null,null,254,0,null,0,null,null,null,0,null,0,null,0]
[255,0,null,0,null,null,null,0,null,0,null,0,null,null,null,255,0,null,0,null,null,null,0,null,0,null,0,null,null,null,255,0,null,0,null,null,null,0,null,0,null,0,null,null,null,255,0,null,0,null,null,null,0,null,0,null,0,null,null,null,255,0,null,null,null,null,0,null,0,null,null,null,255,0,null,0,null,null,null,0,null,0,null,0]
[256,0,null,0,null,null,null,0,null,0,null,0,null,null,null,256,0,null,0,null,null,null,0,null,0,null,0,null,null,null,256,0,null,0,null,null,null,0,null,0,null,0,null,null,null,256,0,null,0,null,null,null,0,null,0,null,0,null,null,null,256,0,null,null,null,null,0,null,0,null,null,null,256,0,null,0,null,null,null,0,null,0,null,0]
[257,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(A$12:J$371,D$6,10)","v":0},null,null,null,257,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(P$12:Y$371,S$6,10)","v":0},null,null,null,257,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AE$12:AN$371,AH$6,10)","v":0},null,null,null,257,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AT$12:BC$371,AW$6,10)","v":0},null,null,null,257,0,null,null,null,null,0,null,0,null,null,null,257,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(BU$12:CD$371,BX$6,10)","v":0}]
[258,{"$f":"IF(J269<=0,0,IF(A269-D$7>D$8,0,IF(A269<=D$6,IF(A269<=D$7,D$4/12*D$3,-IPMT(D$4/12,A269-D$7,D$8,D$3)),-IPMT(D$5/12,A269-D$6,D$8-(D$6-D$7),L269))))","v":0},null,{"$f":"IF(J268<=0,0,IF(A269-D$7>D$8,0,IF(A269<=D$6,IF(A269<=D$7,0,-PPMT(D$4/12,A269-D$7,D$8,D$3)),-PPMT(D$5/12,A269-D$6,D$8-(D$6-D$7),L269))))","v":0},null,null,null,{"$f":"B269+D269+F269","v":0},null,{"$f":"J268-D269-F269","v":0},null,0,null,null,null,258,{"$f":"IF(Y268<=0,0,IF(P269-S$7>S$8,0,IF(P269<=S$6,IF(P269<=S$7,S$4/12*S$3,-IPMT(S$4/12,P269-S$7,S$8,S$3)),-IPMT(S$5/12,P269-S$6,S$8-(S$6-S$7),AA269))))","v":0},null,{"$f":"IF(Y268<=0,0,IF(P269-S$7>S$8,0,IF(P269<=S$6,IF(P269<=S$7,0,-PPMT(S$4/12,P269-S$7,S$8,S$3)),-PPMT(S$5/12,P269-S$6,S$8-(S$6-S$7),AA269))))","v":0},null,null,null,{"$f":"Q269+S269+U269","v":0},null,{"$f":"Y268-S269-U269","v":0},null,0,null,null,null,258,{"$f":"IF(AN268<=0,0,IF(AE269-AH$7>AH$8,0,IF(AE269<=AH$6,IF(AE269<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE269-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE269-AH$6,AH$8-(AH$6-AH$7),AP269))))","v":0},null,{"$f":"IF(AN268<=0,0,IF(AE269-AH$7>AH$8,0,IF(AE269<=AH$6,IF(AE269<=AH$7,0,-PPMT(AH$4/12,AE269-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE269-AH$6,AH$8-(AH$6-AH$7),AP269))))","v":0},null,null,null,{"$f":"AF269+AH269+AJ269","v":0},null,{"$f":"AN268-AH269-AJ269","v":0},null,0,null,null,null,258,{"$f":"IF(BC268<=0,0,IF(AT269-AW$7>AW$8,0,IF(AT269<=AW$6,IF(AT269<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT269-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT269-AW$6,AW$8-(AW$6-AW$7),BE269))))","v":0},null,{"$f":"IF(BC268<=0,0,IF(AT269-AW$7>AW$8,0,IF(AT269<=AW$6,IF(AT269<=AW$7,0,-PPMT(AW$4/12,AT269-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT269-AW$6,AW$8-(AW$6-AW$7),BE269))))","v":0},null,null,null,{"$f":"AU269+AW269+AY269","v":0},null,{"$f":"BC268-AW269-AY269","v":0},null,0,null,null,null,258,{"$f":"IF(BI269<=$BL$6,BQ268*EFFECT($BL$4,360)/12,BQ268*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,0,null,{"$f":"BQ268-BL269","v":0},null,null,null,258,{"$f":"IF(CD268<=0,0,IF(BU269-BX$7>BX$8,0,IF(BU269<=BX$6,IF(BU269<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU269-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU269-BX$6,BX$8-(BX$6-BX$7),CF269))))","v":0},null,{"$f":"IF(CD268<=0,0,IF(BU269-BX$7>BX$8,0,IF(BU269<=BX$6,IF(BU269<=BX$7,0,-PPMT(BX$4/12,BU269-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU269-BX$6,BX$8-(BX$6-BX$7),CF269))))","v":0},null,null,null,{"$f":"BV269+BX269+BZ269","v":0},null,{"$f":"CD268-BX269-BZ269","v":0},null,0]
[259,0,null,0,null,null,null,0,null,0,null,0,null,null,null,259,0,null,0,null,null,null,0,null,0,null,0,null,null,null,259,0,null,0,null,null,null,0,null,0,null,0,null,null,null,259,0,null,0,null,null,null,0,null,0,null,0,null,null,null,259,0,null,null,null,null,{"$f":"BJ270+BL270","v":0},null,0,null,null,null,259,0,null,0,null,null,null,0,null,0,null,0]
[260,0,null,0,null,null,null,0,null,0,null,0,null,null,null,260,0,null,0,null,null,null,0,null,0,null,0,null,null,null,260,0,null,0,null,null,null,0,null,0,null,0,null,null,null,260,0,null,0,null,null,null,0,null,0,null,0,null,null,null,260,0,null,null,null,null,0,null,0,null,null,null,260,0,null,0,null,null,null,0,null,0,null,0]
[261,0,null,0,null,null,null,0,null,0,null,0,null,null,null,261,0,null,0,null,null,null,0,null,0,null,0,null,null,null,261,0,null,0,null,null,null,0,null,0,null,0,null,null,null,261,0,null,0,null,null,null,0,null,0,null,0,null,null,null,261,0,null,null,null,null,0,null,0,null,null,null,261,0,null,0,null,null,null,0,null,0,null,0]
[262,0,null,0,null,null,null,0,null,0,null,0,null,null,null,262,0,null,0,null,null,null,0,null,0,null,0,null,null,null,262,0,null,0,null,null,null,0,null,0,null,0,null,null,null,262,0,null,0,null,null,null,0,null,0,null,0,null,null,null,262,0,null,null,null,null,0,null,0,null,null,null,262,0,null,0,null,null,null,0,null,0,null,0]
[263,0,null,0,null,null,null,0,null,0,null,0,null,null,null,263,0,null,0,null,null,null,0,null,0,null,0,null,null,null,263,0,null,0,null,null,null,0,null,0,null,0,null,null,null,263,0,null,0,null,null,null,0,null,0,null,0,null,null,null,263,0,null,null,null,null,0,null,0,null,null,null,263,0,null,0,null,null,null,0,null,0,null,0]
[264,0,null,0,null,null,null,0,null,0,null,0,null,null,null,264,0,null,0,null,null,null,0,null,0,null,0,null,null,null,264,0,null,0,null,null,null,0,null,0,null,0,null,null,null,264,0,null,0,null,null,null,0,null,0,null,0,null,null,null,264,0,null,null,null,null,0,null,0,null,null,null,264,0,null,0,null,null,null,0,null,0,null,0]
[265,0,null,0,null,null,null,0,null,0,null,0,null,null,null,265,0,null,0,null,null,null,0,null,0,null,0,null,null,null,265,0,null,0,null,null,null,0,null,0,null,0,null,null,null,265,0,null,0,null,null,null,0,null,0,null,0,null,null,null,265,0,null,null,null,null,0,null,0,null,null,null,265,0,null,0,null,null,null,0,null,0,null,0]
[266,0,null,0,null,null,null,0,null,0,null,0,null,null,null,266,0,null,0,null,null,null,0,null,0,null,0,null,null,null,266,0,null,0,null,null,null,0,null,0,null,0,null,null,null,266,0,null,0,null,null,null,0,null,0,null,0,null,null,null,266,0,null,null,null,null,0,null,0,null,null,null,266,0,null,0,null,null,null,0,null,0,null,0]
[267,0,null,0,null,null,null,0,null,0,null,0,null,null,null,267,0,null,0,null,null,null,0,null,0,null,0,null,null,null,267,0,null,0,null,null,null,0,null,0,null,0,null,null,null,267,0,null,0,null,null,null,0,null,0,null,0,null,null,null,267,0,null,null,null,null,0,null,0,null,null,null,267,0,null,0,null,null,null,0,null,0,null,0]
[268,0,null,0,null,null,null,0,null,0,null,0,null,null,null,268,0,null,0,null,null,null,0,null,0,null,0,null,null,null,268,0,null,0,null,null,null,0,null,0,null,0,null,null,null,268,0,null,0,null,null,null,0,null,0,null,0,null,null,null,268,0,null,null,null,null,0,null,0,null,null,null,268,0,null,0,null,null,null,0,null,0,null,0]
[269,0,null,0,null,null,null,0,null,0,null,0,null,null,null,269,0,null,0,null,null,null,0,null,0,null,0,null,null,null,269,0,null,0,null,null,null,0,null,0,null,0,null,null,null,269,0,null,0,null,null,null,0,null,0,null,0,null,null,null,269,0,null,null,null,null,0,null,0,null,null,null,269,0,null,0,null,null,null,0,null,0,null,0]
[270,0,null,0,null,null,null,0,null,0,null,0,null,null,null,270,0,null,0,null,null,null,0,null,0,null,0,null,null,null,270,0,null,0,null,null,null,0,null,0,null,0,null,null,null,270,0,null,0,null,null,null,0,null,0,null,0,null,null,null,270,0,null,null,null,null,0,null,0,null,null,null,270,0,null,0,null,null,null,0,null,0,null,0]
[271,0,null,0,null,null,null,0,null,0,null,0,null,null,null,271,0,null,0,null,null,null,0,null,0,null,0,null,null,null,271,0,null,0,null,null,null,0,null,0,null,0,null,null,null,271,0,null,0,null,null,null,0,null,0,null,0,null,null,null,271,0,null,null,null,null,0,null,0,null,null,null,271,0,null,0,null,null,null,0,null,0,null,0]
[272,0,null,0,null,null,null,0,null,0,null,0,null,null,null,272,0,null,0,null,null,null,0,null,0,null,0,null,null,null,272,0,null,0,null,null,null,0,null,0,null,0,null,null,null,272,0,null,0,null,null,null,0,null,0,null,0,null,null,null,272,0,null,null,null,null,0,null,0,null,null,null,272,0,null,0,null,null,null,0,null,0,null,0]
[273,0,null,0,null,null,null,0,null,0,null,0,null,null,null,273,0,null,0,null,null,null,0,null,0,null,0,null,null,null,273,0,null,0,null,null,null,0,null,0,null,0,null,null,null,273,0,null,0,null,null,null,0,null,0,null,0,null,null,null,273,0,null,null,null,null,0,null,0,null,null,null,273,0,null,0,null,null,null,0,null,0,null,0]
[274,0,null,0,null,null,null,0,null,0,null,0,null,null,null,274,0,null,0,null,null,null,0,null,0,null,0,null,null,null,274,0,null,0,null,null,null,0,null,0,null,0,null,null,null,274,0,null,0,null,null,null,0,null,0,null,0,null,null,null,274,0,null,null,null,null,0,null,0,null,null,null,274,0,null,0,null,null,null,0,null,0,null,0]
[275,0,null,0,null,null,null,0,null,0,null,0,null,null,null,275,0,null,0,null,null,null,0,null,0,null,0,null,null,null,275,0,null,0,null,null,null,0,null,0,null,0,null,null,null,275,0,null,0,null,null,null,0,null,0,null,0,null,null,null,275,0,null,null,null,null,0,null,0,null,null,null,275,0,null,0,null,null,null,0,null,0,null,0]
[276,0,null,0,null,null,null,0,null,0,null,0,null,null,null,276,0,null,0,null,null,null,0,null,0,null,0,null,null,null,276,0,null,0,null,null,null,0,null,0,null,0,null,null,null,276,0,null,0,null,null,null,0,null,0,null,0,null,null,null,276,0,null,null,null,null,0,null,0,null,null,null,276,0,null,0,null,null,null,0,null,0,null,0]
[277,0,null,0,null,null,null,0,null,0,null,0,null,null,null,277,0,null,0,null,null,null,0,null,0,null,0,null,null,null,277,0,null,0,null,null,null,0,null,0,null,0,null,null,null,277,0,null,0,null,null,null,0,null,0,null,0,null,null,null,277,0,null,null,null,null,0,null,0,null,null,null,277,0,null,0,null,null,null,0,null,0,null,0]
[278,0,null,0,null,null,null,0,null,0,null,0,null,null,null,278,0,null,0,null,null,null,0,null,0,null,0,null,null,null,278,0,null,0,null,null,null,0,null,0,null,0,null,null,null,278,0,null,0,null,null,null,0,null,0,null,0,null,null,null,278,0,null,null,null,null,0,null,0,null,null,null,278,0,null,0,null,null,null,0,null,0,null,0]
[279,0,null,0,null,null,null,0,null,0,null,0,null,null,null,279,0,null,0,null,null,null,0,null,0,null,0,null,null,null,279,0,null,0,null,null,null,0,null,0,null,0,null,null,null,279,0,null,0,null,null,null,0,null,0,null,0,null,null,null,279,0,null,null,null,null,0,null,0,null,null,null,279,0,null,0,null,null,null,0,null,0,null,0]
[280,0,null,0,null,null,null,0,null,0,null,0,null,null,null,280,0,null,0,null,null,null,0,null,0,null,0,null,null,null,280,0,null,0,null,null,null,0,null,0,null,0,null,null,null,280,0,null,0,null,null,null,0,null,0,null,0,null,null,null,280,0,null,null,null,null,0,null,0,null,null,null,280,0,null,0,null,null,null,0,null,0,null,0]
[281,0,null,0,null,null,null,0,null,0,null,0,null,null,null,281,0,null,0,null,null,null,0,null,0,null,0,null,null,null,281,0,null,0,null,null,null,0,null,0,null,0,null,null,null,281,0,null,0,null,null,null,0,null,0,null,0,null,null,null,281,0,null,null,null,null,0,null,0,null,null,null,281,0,null,0,null,null,null,0,null,0,null,0]
[282,0,null,0,null,null,null,0,null,0,null,0,null,null,null,282,0,null,0,null,null,null,0,null,0,null,0,null,null,null,282,0,null,0,null,null,null,0,null,0,null,0,null,null,null,282,0,null,0,null,null,null,0,null,0,null,0,null,null,null,282,0,null,null,null,null,0,null,0,null,null,null,282,0,null,0,null,null,null,0,null,0,null,0]
[283,0,null,0,null,null,null,0,null,0,null,0,null,null,null,283,0,null,0,null,null,null,0,null,0,null,0,null,null,null,283,0,null,0,null,null,null,0,null,0,null,0,null,null,null,283,0,null,0,null,null,null,0,null,0,null,0,null,null,null,283,0,null,null,null,null,0,null,0,null,null,null,283,0,null,0,null,null,null,0,null,0,null,0]
[284,0,null,0,null,null,null,0,null,0,null,0,null,null,null,284,0,null,0,null,null,null,0,null,0,null,0,null,null,null,284,0,null,0,null,null,null,0,null,0,null,0,null,null,null,284,0,null,0,null,null,null,0,null,0,null,0,null,null,null,284,0,null,null,null,null,0,null,0,null,null,null,284,0,null,0,null,null,null,0,null,0,null,0]
[285,0,null,0,null,null,null,0,null,0,null,0,null,null,null,285,0,null,0,null,null,null,0,null,0,null,0,null,null,null,285,0,null,0,null,null,null,0,null,0,null,0,null,null,null,285,0,null,0,null,null,null,0,null,0,null,0,null,null,null,285,0,null,null,null,null,0,null,0,null,null,null,285,0,null,0,null,null,null,0,null,0,null,0]
[286,0,null,0,null,null,null,0,null,0,null,0,null,null,null,286,0,null,0,null,null,null,0,null,0,null,0,null,null,null,286,0,null,0,null,null,null,0,null,0,null,0,null,null,null,286,0,null,0,null,null,null,0,null,0,null,0,null,null,null,286,0,null,null,null,null,0,null,0,null,null,null,286,0,null,0,null,null,null,0,null,0,null,0]
[287,0,null,0,null,null,null,0,null,0,null,0,null,null,null,287,0,null,0,null,null,null,0,null,0,null,0,null,null,null,287,0,null,0,null,null,null,0,null,0,null,0,null,null,null,287,0,null,0,null,null,null,0,null,0,null,0,null,null,null,287,0,null,null,null,null,0,null,0,null,null,null,287,0,null,0,null,null,null,0,null,0,null,0]
[288,0,null,0,null,null,null,0,null,0,null,0,null,null,null,288,0,null,0,null,null,null,0,null,0,null,0,null,null,null,288,0,null,0,null,null,null,0,null,0,null,0,null,null,null,288,0,null,0,null,null,null,0,null,0,null,0,null,null,null,288,0,null,null,null,null,0,null,0,null,null,null,288,0,null,0,null,null,null,0,null,0,null,0]
[289,0,null,0,null,null,null,0,null,0,null,0,null,null,null,289,0,null,0,null,null,null,0,null,0,null,0,null,null,null,289,0,null,0,null,null,null,0,null,0,null,0,null,null,null,289,0,null,0,null,null,null,0,null,0,null,0,null,null,null,289,0,null,null,null,null,0,null,0,null,null,null,289,0,null,0,null,null,null,0,null,0,null,0]
[290,0,null,0,null,null,null,0,null,0,null,0,null,null,null,290,0,null,0,null,null,null,0,null,0,null,0,null,null,null,290,0,null,0,null,null,null,0,null,0,null,0,null,null,null,290,0,null,0,null,null,null,0,null,0,null,0,null,null,null,290,0,null,null,null,null,0,null,0,null,null,null,290,0,null,0,null,null,null,0,null,0,null,0]
[291,0,null,0,null,null,null,0,null,0,null,0,null,null,null,291,0,null,0,null,null,null,0,null,0,null,0,null,null,null,291,0,null,0,null,null,null,0,null,0,null,0,null,null,null,291,0,null,0,null,null,null,0,null,0,null,0,null,null,null,291,0,null,null,null,null,0,null,0,null,null,null,291,0,null,0,null,null,null,0,null,0,null,0]
[292,0,null,0,null,null,null,0,null,0,null,0,null,null,null,292,0,null,0,null,null,null,0,null,0,null,0,null,null,null,292,0,null,0,null,null,null,0,null,0,null,0,null,null,null,292,0,null,0,null,null,null,0,null,0,null,0,null,null,null,292,0,null,null,null,null,0,null,0,null,null,null,292,0,null,0,null,null,null,0,null,0,null,0]
[293,0,null,0,null,null,null,0,null,0,null,0,null,null,null,293,0,null,0,null,null,null,0,null,0,null,0,null,null,null,293,0,null,0,null,null,null,0,null,0,null,0,null,null,null,293,0,null,0,null,null,null,0,null,0,null,0,null,null,null,293,0,null,null,null,null,0,null,0,null,null,null,293,0,null,0,null,null,null,0,null,0,null,0]
[294,0,null,0,null,null,null,0,null,0,null,0,null,null,null,294,0,null,0,null,null,null,0,null,0,null,0,null,null,null,294,0,null,0,null,null,null,0,null,0,null,0,null,null,null,294,0,null,0,null,null,null,0,null,0,null,0,null,null,null,294,0,null,null,null,null,0,null,0,null,null,null,294,0,null,0,null,null,null,0,null,0,null,0]
[295,0,null,0,null,null,null,0,null,0,null,0,null,null,null,295,0,null,0,null,null,null,0,null,0,null,0,null,null,null,295,0,null,0,null,null,null,0,null,0,null,0,null,null,null,295,0,null,0,null,null,null,0,null,0,null,0,null,null,null,295,0,null,null,null,null,0,null,0,null,null,null,295,0,null,0,null,null,null,0,null,0,null,0]
[296,0,null,0,null,null,null,0,null,0,null,0,null,null,null,296,0,null,0,null,null,null,0,null,0,null,0,null,null,null,296,0,null,0,null,null,null,0,null,0,null,0,null,null,null,296,0,null,0,null,null,null,0,null,0,null,0,null,null,null,296,0,null,null,null,null,0,null,0,null,null,null,296,0,null,0,null,null,null,0,null,0,null,0]
[297,0,null,0,null,null,null,0,null,0,null,0,null,null,null,297,0,null,0,null,null,null,0,null,0,null,0,null,null,null,297,0,null,0,null,null,null,0,null,0,null,0,null,null,null,297,0,null,0,null,null,null,0,null,0,null,0,null,null,null,297,0,null,null,null,null,0,null,0,null,null,null,297,0,null,0,null,null,null,0,null,0,null,0]
[298,0,null,0,null,null,null,0,null,0,null,0,null,null,null,298,0,null,0,null,null,null,0,null,0,null,0,null,null,null,298,0,null,0,null,null,null,0,null,0,null,0,null,null,null,298,0,null,0,null,null,null,0,null,0,null,0,null,null,null,298,0,null,null,null,null,0,null,0,null,null,null,298,0,null,0,null,null,null,0,null,0,null,0]
[299,0,null,0,null,null,null,0,null,0,null,0,null,null,null,299,0,null,0,null,null,null,0,null,0,null,0,null,null,null,299,0,null,0,null,null,null,0,null,0,null,0,null,null,null,299,0,null,0,null,null,null,0,null,0,null,0,null,null,null,299,0,null,null,null,null,0,null,0,null,null,null,299,0,null,0,null,null,null,0,null,0,null,0]
[300,0,null,0,null,null,null,0,null,0,null,0,null,null,null,300,0,null,0,null,null,null,0,null,0,null,0,null,null,null,300,0,null,0,null,null,null,0,null,0,null,0,null,null,null,300,0,null,0,null,null,null,0,null,0,null,0,null,null,null,300,0,null,null,null,null,0,null,0,null,null,null,300,0,null,0,null,null,null,0,null,0,null,0]
[301,0,null,0,null,null,null,0,null,0,null,0,null,null,null,301,0,null,0,null,null,null,0,null,0,null,0,null,null,null,301,0,null,0,null,null,null,0,null,0,null,0,null,null,null,301,0,null,0,null,null,null,0,null,0,null,0,null,null,null,301,0,null,null,null,null,0,null,0,null,null,null,301,0,null,0,null,null,null,0,null,0,null,0]
[302,0,null,0,null,null,null,0,null,0,null,0,null,null,null,302,0,null,0,null,null,null,0,null,0,null,0,null,null,null,302,0,null,0,null,null,null,0,null,0,null,0,null,null,null,302,0,null,0,null,null,null,0,null,0,null,0,null,null,null,302,0,null,null,null,null,0,null,0,null,null,null,302,0,null,0,null,null,null,0,null,0,null,0]
[303,0,null,0,null,null,null,0,null,0,null,0,null,null,null,303,0,null,0,null,null,null,0,null,0,null,0,null,null,null,303,0,null,0,null,null,null,0,null,0,null,0,null,null,null,303,0,null,0,null,null,null,0,null,0,null,0,null,null,null,303,0,null,null,null,null,0,null,0,null,null,null,303,0,null,0,null,null,null,0,null,0,null,0]
[304,0,null,0,null,null,null,0,null,0,null,0,null,null,null,304,0,null,0,null,null,null,0,null,0,null,0,null,null,null,304,0,null,0,null,null,null,0,null,0,null,0,null,null,null,304,0,null,0,null,null,null,0,null,0,null,0,null,null,null,304,0,null,null,null,null,0,null,0,null,null,null,304,0,null,0,null,null,null,0,null,0,null,0]
[305,0,null,0,null,null,null,0,null,0,null,0,null,null,null,305,0,null,0,null,null,null,0,null,0,null,0,null,null,null,305,0,null,0,null,null,null,0,null,0,null,0,null,null,null,305,0,null,0,null,null,null,0,null,0,null,0,null,null,null,305,0,null,null,null,null,0,null,0,null,null,null,305,0,null,0,null,null,null,0,null,0,null,0]
[306,0,null,0,null,null,null,0,null,0,null,0,null,null,null,306,0,null,0,null,null,null,0,null,0,null,0,null,null,null,306,0,null,0,null,null,null,0,null,0,null,0,null,null,null,306,0,null,0,null,null,null,0,null,0,null,0,null,null,null,306,0,null,null,null,null,0,null,0,null,null,null,306,0,null,0,null,null,null,0,null,0,null,0]
[307,0,null,0,null,null,null,0,null,0,null,0,null,null,null,307,0,null,0,null,null,null,0,null,0,null,0,null,null,null,307,0,null,0,null,null,null,0,null,0,null,0,null,null,null,307,0,null,0,null,null,null,0,null,0,null,0,null,null,null,307,0,null,null,null,null,0,null,0,null,null,null,307,0,null,0,null,null,null,0,null,0,null,0]
[308,0,null,0,null,null,null,0,null,0,null,0,null,null,null,308,0,null,0,null,null,null,0,null,0,null,0,null,null,null,308,0,null,0,null,null,null,0,null,0,null,0,null,null,null,308,0,null,0,null,null,null,0,null,0,null,0,null,null,null,308,0,null,null,null,null,0,null,0,null,null,null,308,0,null,0,null,null,null,0,null,0,null,0]
[309,0,null,0,null,null,null,0,null,0,null,0,null,null,null,309,0,null,0,null,null,null,0,null,0,null,0,null,null,null,309,0,null,0,null,null,null,0,null,0,null,0,null,null,null,309,0,null,0,null,null,null,0,null,0,null,0,null,null,null,309,0,null,null,null,null,0,null,0,null,null,null,309,0,null,0,null,null,null,0,null,0,null,0]
[310,0,null,0,null,null,null,0,null,0,null,0,null,null,null,310,0,null,0,null,null,null,0,null,0,null,0,null,null,null,310,0,null,0,null,null,null,0,null,0,null,0,null,null,null,310,0,null,0,null,null,null,0,null,0,null,0,null,null,null,310,0,null,null,null,null,0,null,0,null,null,null,310,0,null,0,null,null,null,0,null,0,null,0]
[311,0,null,0,null,null,null,0,null,0,null,0,null,null,null,311,0,null,0,null,null,null,0,null,0,null,0,null,null,null,311,0,null,0,null,null,null,0,null,0,null,0,null,null,null,311,0,null,0,null,null,null,0,null,0,null,0,null,null,null,311,0,null,null,null,null,0,null,0,null,null,null,311,0,null,0,null,null,null,0,null,0,null,0]
[312,0,null,0,null,null,null,0,null,0,null,0,null,null,null,312,0,null,0,null,null,null,0,null,0,null,0,null,null,null,312,0,null,0,null,null,null,0,null,0,null,0,null,null,null,312,0,null,0,null,null,null,0,null,0,null,0,null,null,null,312,0,null,null,null,null,0,null,0,null,null,null,312,0,null,0,null,null,null,0,null,0,null,0]
[313,0,null,0,null,null,null,0,null,0,null,0,null,null,null,313,0,null,0,null,null,null,0,null,0,null,0,null,null,null,313,0,null,0,null,null,null,0,null,0,null,0,null,null,null,313,0,null,0,null,null,null,0,null,0,null,0,null,null,null,313,0,null,null,null,null,0,null,0,null,null,null,313,0,null,0,null,null,null,0,null,0,null,0]
[314,0,null,0,null,null,null,0,null,0,null,0,null,null,null,314,0,null,0,null,null,null,0,null,0,null,0,null,null,null,314,0,null,0,null,null,null,0,null,0,null,0,null,null,null,314,0,null,0,null,null,null,0,null,0,null,0,null,null,null,314,0,null,null,null,null,0,null,0,null,null,null,314,0,null,0,null,null,null,0,null,0,null,0]
[315,0,null,0,null,null,null,0,null,0,null,0,null,null,null,315,0,null,0,null,null,null,0,null,0,null,0,null,null,null,315,0,null,0,null,null,null,0,null,0,null,0,null,null,null,315,0,null,0,null,null,null,0,null,0,null,0,null,null,null,315,0,null,null,null,null,0,null,0,null,null,null,315,0,null,0,null,null,null,0,null,0,null,0]
[316,0,null,0,null,null,null,0,null,0,null,0,null,null,null,316,0,null,0,null,null,null,0,null,0,null,0,null,null,null,316,0,null,0,null,null,null,0,null,0,null,0,null,null,null,316,0,null,0,null,null,null,0,null,0,null,0,null,null,null,316,0,null,null,null,null,0,null,0,null,null,null,316,0,null,0,null,null,null,0,null,0,null,0]
[317,0,null,0,null,null,null,0,null,0,null,0,null,null,null,317,0,null,0,null,null,null,0,null,0,null,0,null,null,null,317,0,null,0,null,null,null,0,null,0,null,0,null,null,null,317,0,null,0,null,null,null,0,null,0,null,0,null,null,null,317,0,null,null,null,null,0,null,0,null,null,null,317,0,null,0,null,null,null,0,null,0,null,0]
[318,0,null,0,null,null,null,0,null,0,null,0,null,null,null,318,0,null,0,null,null,null,0,null,0,null,0,null,null,null,318,0,null,0,null,null,null,0,null,0,null,0,null,null,null,318,0,null,0,null,null,null,0,null,0,null,0,null,null,null,318,0,null,null,null,null,0,null,0,null,null,null,318,0,null,0,null,null,null,0,null,0,null,0]
[319,0,null,0,null,null,null,0,null,0,null,0,null,null,null,319,0,null,0,null,null,null,0,null,0,null,0,null,null,null,319,0,null,0,null,null,null,0,null,0,null,0,null,null,null,319,0,null,0,null,null,null,0,null,0,null,0,null,null,null,319,0,null,null,null,null,0,null,0,null,null,null,319,0,null,0,null,null,null,0,null,0,null,0]
[320,0,null,0,null,null,null,0,null,0,null,0,null,null,null,320,0,null,0,null,null,null,0,null,0,null,0,null,null,null,320,0,null,0,null,null,null,0,null,0,null,0,null,null,null,320,0,null,0,null,null,null,0,null,0,null,0,null,null,null,320,0,null,null,null,null,0,null,0,null,null,null,320,0,null,0,null,null,null,0,null,0,null,0]
[321,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(A$12:J$371,D$6,10)","v":0},null,null,null,321,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(P$12:Y$371,S$6,10)","v":0},null,null,null,321,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AE$12:AN$371,AH$6,10)","v":0},null,null,null,321,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(AT$12:BC$371,AW$6,10)","v":0},null,null,null,321,0,null,null,null,null,0,null,0,null,null,null,321,0,null,0,null,null,null,0,null,0,null,{"$f":"INDEX(BU$12:CD$371,BX$6,10)","v":0}]
[322,{"$f":"IF(J333<=0,0,IF(A333-D$7>D$8,0,IF(A333<=D$6,IF(A333<=D$7,D$4/12*D$3,-IPMT(D$4/12,A333-D$7,D$8,D$3)),-IPMT(D$5/12,A333-D$6,D$8-(D$6-D$7),L333))))","v":0},null,{"$f":"IF(J332<=0,0,IF(A333-D$7>D$8,0,IF(A333<=D$6,IF(A333<=D$7,0,-PPMT(D$4/12,A333-D$7,D$8,D$3)),-PPMT(D$5/12,A333-D$6,D$8-(D$6-D$7),L333))))","v":0},null,null,null,{"$f":"B333+D333+F333","v":0},null,{"$f":"J332-D333-F333","v":0},null,0,null,null,null,322,{"$f":"IF(Y332<=0,0,IF(P333-S$7>S$8,0,IF(P333<=S$6,IF(P333<=S$7,S$4/12*S$3,-IPMT(S$4/12,P333-S$7,S$8,S$3)),-IPMT(S$5/12,P333-S$6,S$8-(S$6-S$7),AA333))))","v":0},null,{"$f":"IF(Y332<=0,0,IF(P333-S$7>S$8,0,IF(P333<=S$6,IF(P333<=S$7,0,-PPMT(S$4/12,P333-S$7,S$8,S$3)),-PPMT(S$5/12,P333-S$6,S$8-(S$6-S$7),AA333))))","v":0},null,null,null,{"$f":"Q333+S333+U333","v":0},null,{"$f":"Y332-S333-U333","v":0},null,0,null,null,null,322,{"$f":"IF(AN332<=0,0,IF(AE333-AH$7>AH$8,0,IF(AE333<=AH$6,IF(AE333<=AH$7,AH$4/12*AH$3,-IPMT(AH$4/12,AE333-AH$7,AH$8,AH$3)),-IPMT(AH$5/12,AE333-AH$6,AH$8-(AH$6-AH$7),AP333))))","v":0},null,{"$f":"IF(AN332<=0,0,IF(AE333-AH$7>AH$8,0,IF(AE333<=AH$6,IF(AE333<=AH$7,0,-PPMT(AH$4/12,AE333-AH$7,AH$8,AH$3)),-PPMT(AH$5/12,AE333-AH$6,AH$8-(AH$6-AH$7),AP333))))","v":0},null,null,null,{"$f":"AF333+AH333+AJ333","v":0},null,{"$f":"AN332-AH333-AJ333","v":0},null,0,null,null,null,322,{"$f":"IF(BC332<=0,0,IF(AT333-AW$7>AW$8,0,IF(AT333<=AW$6,IF(AT333<=AW$7,AW$4/12*AW$3,-IPMT(AW$4/12,AT333-AW$7,AW$8,AW$3)),-IPMT(AW$5/12,AT333-AW$6,AW$8-(AW$6-AW$7),BE333))))","v":0},null,{"$f":"IF(BC332<=0,0,IF(AT333-AW$7>AW$8,0,IF(AT333<=AW$6,IF(AT333<=AW$7,0,-PPMT(AW$4/12,AT333-AW$7,AW$8,AW$3)),-PPMT(AW$5/12,AT333-AW$6,AW$8-(AW$6-AW$7),BE333))))","v":0},null,null,null,{"$f":"AU333+AW333+AY333","v":0},null,{"$f":"BC332-AW333-AY333","v":0},null,0,null,null,null,322,{"$f":"IF(BI333<=$BL$6,BQ332*EFFECT($BL$4,360)/12,BQ332*EFFECT($BL$5,360)/12)","v":0},null,null,null,null,0,null,{"$f":"BQ332-BL333","v":0},null,null,null,322,{"$f":"IF(CD332<=0,0,IF(BU333-BX$7>BX$8,0,IF(BU333<=BX$6,IF(BU333<=BX$7,BX$4/12*BX$3,-IPMT(BX$4/12,BU333-BX$7,BX$8,BX$3)),-IPMT(BX$5/12,BU333-BX$6,BX$8-(BX$6-BX$7),CF333))))","v":0},null,{"$f":"IF(CD332<=0,0,IF(BU333-BX$7>BX$8,0,IF(BU333<=BX$6,IF(BU333<=BX$7,0,-PPMT(BX$4/12,BU333-BX$7,BX$8,BX$3)),-PPMT(BX$5/12,BU333-BX$6,BX$8-(BX$6-BX$7),CF333))))","v":0},null,null,null,{"$f":"BV333+BX333+BZ333","v":0},null,{"$f":"CD332-BX333-BZ333","v":0},null,0]
[323,0,null,0,null,null,null,0,null,0,null,0,null,null,null,323,0,null,0,null,null,null,0,null,0,null,0,null,null,null,323,0,null,0,null,null,null,0,null,0,null,0,null,null,null,323,0,null,0,null,null,null,0,null,0,null,0,null,null,null,323,0,null,null,null,null,{"$f":"BJ334+BL334","v":0},null,0,null,null,null,323,0,null,0,null,null,null,0,null,0,null,0]
[324,0,null,0,null,null,null,0,null,0,null,0,null,null,null,324,0,null,0,null,null,null,0,null,0,null,0,null,null,null,324,0,null,0,null,null,null,0,null,0,null,0,null,null,null,324,0,null,0,null,null,null,0,null,0,null,0,null,null,null,324,0,null,null,null,null,0,null,0,null,null,null,324,0,null,0,null,null,null,0,null,0,null,0]
[325,0,null,0,null,null,null,0,null,0,null,0,null,null,null,325,0,null,0,null,null,null,0,null,0,null,0,null,null,null,325,0,null,0,null,null,null,0,null,0,null,0,null,null,null,325,0,null,0,null,null,null,0,null,0,null,0,null,null,null,325,0,null,null,null,null,0,null,0,null,null,null,325,0,null,0,null,null,null,0,null,0,null,0]
[326,0,null,0,null,null,null,0,null,0,null,0,null,null,null,326,0,null,0,null,null,null,0,null,0,null,0,null,null,null,326,0,null,0,null,null,null,0,null,0,null,0,null,null,null,326,0,null,0,null,null,null,0,null,0,null,0,null,null,null,326,0,null,null,null,null,0,null,0,null,null,null,326,0,null,0,null,null,null,0,null,0,null,0]
[327,0,null,0,null,null,null,0,null,0,null,0,null,null,null,327,0,null,0,null,null,null,0,null,0,null,0,null,null,null,327,0,null,0,null,null,null,0,null,0,null,0,null,null,null,327,0,null,0,null,null,null,0,null,0,null,0,null,null,null,327,0,null,null,null,null,0,null,0,null,null,null,327,0,null,0,null,null,null,0,null,0,null,0]
[328,0,null,0,null,null,null,0,null,0,null,0,null,null,null,328,0,null,0,null,null,null,0,null,0,null,0,null,null,null,328,0,null,0,null,null,null,0,null,0,null,0,null,null,null,328,0,null,0,null,null,null,0,null,0,null,0,null,null,null,328,0,null,null,null,null,0,null,0,null,null,null,328,0,null,0,null,null,null,0,null,0,null,0]
[329,0,null,0,null,null,null,0,null,0,null,0,null,null,null,329,0,null,0,null,null,null,0,null,0,null,0,null,null,null,329,0,null,0,null,null,null,0,null,0,null,0,null,null,null,329,0,null,0,null,null,null,0,null,0,null,0,null,null,null,329,0,null,null,null,null,0,null,0,null,null,null,329,0,null,0,null,null,null,0,null,0,null,0]
[330,0,null,0,null,null,null,0,null,0,null,0,null,null,null,330,0,null,0,null,null,null,0,null,0,null,0,null,null,null,330,0,null,0,null,null,null,0,null,0,null,0,null,null,null,330,0,null,0,null,null,null,0,null,0,null,0,null,null,null,330,0,null,null,null,null,0,null,0,null,null,null,330,0,null,0,null,null,null,0,null,0,null,0]
[331,0,null,0,null,null,null,0,null,0,null,0,null,null,null,331,0,null,0,null,null,null,0,null,0,null,0,null,null,null,331,0,null,0,null,null,null,0,null,0,null,0,null,null,null,331,0,null,0,null,null,null,0,null,0,null,0,null,null,null,331,0,null,null,null,null,0,null,0,null,null,null,331,0,null,0,null,null,null,0,null,0,null,0]
[332,0,null,0,null,null,null,0,null,0,null,0,null,null,null,332,0,null,0,null,null,null,0,null,0,null,0,null,null,null,332,0,null,0,null,null,null,0,null,0,null,0,null,null,null,332,0,null,0,null,null,null,0,null,0,null,0,null,null,null,332,0,null,null,null,null,0,null,0,null,null,null,332,0,null,0,null,null,null,0,null,0,null,0]
[333,0,null,0,null,null,null,0,null,0,null,0,null,null,null,333,0,null,0,null,null,null,0,null,0,null,0,null,null,null,333,0,null,0,null,null,null,0,null,0,null,0,null,null,null,333,0,null,0,null,null,null,0,null,0,null,0,null,null,null,333,0,null,null,null,null,0,null,0,null,null,null,333,0,null,0,null,null,null,0,null,0,null,0]
[334,0,null,0,null,null,null,0,null,0,null,0,null,null,null,334,0,null,0,null,null,null,0,null,0,null,0,null,null,null,334,0,null,0,null,null,null,0,null,0,null,0,null,null,null,334,0,null,0,null,null,null,0,null,0,null,0,null,null,null,334,0,null,null,null,null,0,null,0,null,null,null,334,0,null,0,null,null,null,0,null,0,null,0]
[335,0,null,0,null,null,null,0,null,0,null,0,null,null,null,335,0,null,0,null,null,null,0,null,0,null,0,null,null,null,335,0,null,0,null,null,null,0,null,0,null,0,null,null,null,335,0,null,0,null,null,null,0,null,0,null,0,null,null,null,335,0,null,null,null,null,0,null,0,null,null,null,335,0,null,0,null,null,null,0,null,0,null,0]
[336,0,null,0,null,null,null,0,null,0,null,0,null,null,null,336,0,null,0,null,null,null,0,null,0,null,0,null,null,null,336,0,null,0,null,null,null,0,null,0,null,0,null,null,null,336,0,null,0,null,null,null,0,null,0,null,0,null,null,null,336,0,null,null,null,null,0,null,0,null,null,null,336,0,null,0,null,null,null,0,null,0,null,0]
[337,0,null,0,null,null,null,0,null,0,null,0,null,null,null,337,0,null,0,null,null,null,0,null,0,null,0,null,null,null,337,0,null,0,null,null,null,0,null,0,null,0,null,null,null,337,0,null,0,null,null,null,0,null,0,null,0,null,null,null,337,0,null,null,null,null,0,null,0,null,null,null,337,0,null,0,null,null,null,0,null,0,null,0]
[338,0,null,0,null,null,null,0,null,0,null,0,null,null,null,338,0,null,0,null,null,null,0,null,0,null,0,null,null,null,338,0,null,0,null,null,null,0,null,0,null,0,null,null,null,338,0,null,0,null,null,null,0,null,0,null,0,null,null,null,338,0,null,null,null,null,0,null,0,null,null,null,338,0,null,0,null,null,null,0,null,0,null,0]
[339,0,null,0,null,null,null,0,null,0,null,0,null,null,null,339,0,null,0,null,null,null,0,null,0,null,0,null,null,null,339,0,null,0,null,null,null,0,null,0,null,0,null,null,null,339,0,null,0,null,null,null,0,null,0,null,0,null,null,null,339,0,null,null,null,null,0,null,0,null,null,null,339,0,null,0,null,null,null,0,null,0,null,0]
[340,0,null,0,null,null,null,0,null,0,null,0,null,null,null,340,0,null,0,null,null,null,0,null,0,null,0,null,null,null,340,0,null,0,null,null,null,0,null,0,null,0,null,null,null,340,0,null,0,null,null,null,0,null,0,null,0,null,null,null,340,0,null,null,null,null,0,null,0,null,null,null,340,0,null,0,null,null,null,0,null,0,null,0]
[341,0,null,0,null,null,null,0,null,0,null,0,null,null,null,341,0,null,0,null,null,null,0,null,0,null,0,null,null,null,341,0,null,0,null,null,null,0,null,0,null,0,null,null,null,341,0,null,0,null,null,null,0,null,0,null,0,null,null,null,341,0,null,null,null,null,0,null,0,null,null,null,341,0,null,0,null,null,null,0,null,0,null,0]
[342,0,null,0,null,null,null,0,null,0,null,0,null,null,null,342,0,null,0,null,null,null,0,null,0,null,0,null,null,null,342,0,null,0,null,null,null,0,null,0,null,0,null,null,null,342,0,null,0,null,null,null,0,null,0,null,0,null,null,null,342,0,null,null,null,null,0,null,0,null,null,null,342,0,null,0,null,null,null,0,null,0,null,0]
[343,0,null,0,null,null,null,0,null,0,null,0,null,null,null,343,0,null,0,null,null,null,0,null,0,null,0,null,null,null,343,0,null,0,null,null,null,0,null,0,null,0,null,null,null,343,0,null,0,null,null,null,0,null,0,null,0,null,null,null,343,0,null,null,null,null,0,null,0,null,null,null,343,0,null,0,null,null,null,0,null,0,null,0]
[344,0,null,0,null,null,null,0,null,0,null,0,null,null,null,344,0,null,0,null,null,null,0,null,0,null,0,null,null,null,344,0,null,0,null,null,null,0,null,0,null,0,null,null,null,344,0,null,0,null,null,null,0,null,0,null,0,null,null,null,344,0,null,null,null,null,0,null,0,null,null,null,344,0,null,0,null,null,null,0,null,0,null,0]
[345,0,null,0,null,null,null,0,null,0,null,0,null,null,null,345,0,null,0,null,null,null,0,null,0,null,0,null,null,null,345,0,null,0,null,null,null,0,null,0,null,0,null,null,null,345,0,null,0,null,null,null,0,null,0,null,0,null,null,null,345,0,null,null,null,null,0,null,0,null,null,null,345,0,null,0,null,null,null,0,null,0,null,0]
[346,0,null,0,null,null,null,0,null,0,null,0,null,null,null,346,0,null,0,null,null,null,0,null,0,null,0,null,null,null,346,0,null,0,null,null,null,0,null,0,null,0,null,null,null,346,0,null,0,null,null,null,0,null,0,null,0,null,null,null,346,0,null,null,null,null,0,null,0,null,null,null,346,0,null,0,null,null,null,0,null,0,null,0]
[347,0,null,0,null,null,null,0,null,0,null,0,null,null,null,347,0,null,0,null,null,null,0,null,0,null,0,null,null,null,347,0,null,0,null,null,null,0,null,0,null,0,null,null,null,347,0,null,0,null,null,null,0,null,0,null,0,null,null,null,347,0,null,null,null,null,0,null,0,null,null,null,347,0,null,0,null,null,null,0,null,0,null,0]
[348,0,null,0,null,null,null,0,null,0,null,0,null,null,null,348,0,null,0,null,null,null,0,null,0,null,0,null,null,null,348,0,null,0,null,null,null,0,null,0,null,0,null,null,null,348,0,null,0,null,null,null,0,null,0,null,0,null,null,null,348,0,null,null,null,null,0,null,0,null,null,null,348,0,null,0,null,null,null,0,null,0,null,0]
[349,0,null,0,null,null,null,0,null,0,null,0,null,null,null,349,0,null,0,null,null,null,0,null,0,null,0,null,null,null,349,0,null,0,null,null,null,0,null,0,null,0,null,null,null,349,0,null,0,null,null,null,0,null,0,null,0,null,null,null,349,0,null,null,null,null,0,null,0,null,null,null,349,0,null,0,null,null,null,0,null,0,null,0]
[350,0,null,0,null,null,null,0,null,0,null,0,null,null,null,350,0,null,0,null,null,null,0,null,0,null,0,null,null,null,350,0,null,0,null,null,null,0,null,0,null,0,null,null,null,350,0,null,0,null,null,null,0,null,0,null,0,null,null,null,350,0,null,null,null,null,0,null,0,null,null,null,350,0,null,0,null,null,null,0,null,0,null,0]
[351,0,null,0,null,null,null,0,null,0,null,0,null,null,null,351,0,null,0,null,null,null,0,null,0,null,0,null,null,null,351,0,null,0,null,null,null,0,null,0,null,0,null,null,null,351,0,null,0,null,null,null,0,null,0,null,0,null,null,null,351,0,null,null,null,null,0,null,0,null,null,null,351,0,null,0,null,null,null,0,null,0,null,0]
[352,0,null,0,null,null,null,0,null,0,null,0,null,null,null,352,0,null,0,null,null,null,0,null,0,null,0,null,null,null,352,0,null,0,null,null,null,0,null,0,null,0,null,null,null,352,0,null,0,null,null,null,0,null,0,null,0,null,null,null,352,0,null,null,null,null,0,null,0,null,null,null,352,0,null,0,null,null,null,0,null,0,null,0]
[353,0,null,0,null,null,null,0,null,0,null,0,null,null,null,353,0,null,0,null,null,null,0,null,0,null,0,null,null,null,353,0,null,0,null,null,null,0,null,0,null,0,null,null,null,353,0,null,0,null,null,null,0,null,0,null,0,null,null,null,353,0,null,null,null,null,0,null,0,null,null,null,353,0,null,0,null,null,null,0,null,0,null,0]
[354,0,null,0,null,null,null,0,null,0,null,0,null,null,null,354,0,null,0,null,null,null,0,null,0,null,0,null,null,null,354,0,null,0,null,null,null,0,null,0,null,0,null,null,null,354,0,null,0,null,null,null,0,null,0,null,0,null,null,null,354,0,null,null,null,null,0,null,0,null,null,null,354,0,null,0,null,null,null,0,null,0,null,0]
[355,0,null,0,null,null,null,0,null,0,null,0,null,null,null,355,0,null,0,null,null,null,0,null,0,null,0,null,null,null,355,0,null,0,null,null,null,0,null,0,null,0,null,null,null,355,0,null,0,null,null,null,0,null,0,null,0,null,null,null,355,0,null,null,null,null,0,null,0,null,null,null,355,0,null,0,null,null,null,0,null,0,null,0]
[356,0,null,0,null,null,null,0,null,0,null,0,null,null,null,356,0,null,0,null,null,null,0,null,0,null,0,null,null,null,356,0,null,0,null,null,null,0,null,0,null,0,null,null,null,356,0,null,0,null,null,null,0,null,0,null,0,null,null,null,356,0,null,null,null,null,0,null,0,null,null,null,356,0,null,0,null,null,null,0,null,0,null,0]
[357,0,null,0,null,null,null,0,null,0,null,0,null,null,null,357,0,null,0,null,null,null,0,null,0,null,0,null,null,null,357,0,null,0,null,null,null,0,null,0,null,0,null,null,null,357,0,null,0,null,null,null,0,null,0,null,0,null,null,null,357,0,null,null,null,null,0,null,0,null,null,null,357,0,null,0,null,null,null,0,null,0,null,0]
[358,0,null,0,null,null,null,0,null,0,null,0,null,null,null,358,0,null,0,null,null,null,0,null,0,null,0,null,null,null,358,0,null,0,null,null,null,0,null,0,null,0,null,null,null,358,0,null,0,null,null,null,0,null,0,null,0,null,null,null,358,0,null,null,null,null,0,null,0,null,null,null,358,0,null,0,null,null,null,0,null,0,null,0]
[359,0,null,0,null,null,null,0,null,0,null,0,null,null,null,359,0,null,0,null,null,null,0,null,0,null,0,null,null,null,359,0,null,0,null,null,null,0,null,0,null,0,null,null,null,359,0,null,0,null,null,null,0,null,0,null,0,null,null,null,359,0,null,null,null,null,0,null,0,null,null,null,359,0,null,0,null,null,null,0,null,0,null,0]
[360,0,null,0,null,null,null,0,null,0,null,0,null,null,null,360,0,null,0,null,null,null,0,null,0,null,0,null,null,null,360,0,null,0,null,null,null,0,null,0,null,0,null,null,null,360,0,null,0,null,null,null,0,null,0,null,0,null,null,null,360,0,null,null,null,null,0,null,0,null,null,null,360,0,null,0,null,null,null,0,null,0,null,0]

{"sheet":"Equity Distributions","index":10,"n_rows":42,"n_cols":38,"rows_kept":42,"cut":false,"hidden":true,"merged":[[15,3,15,4],[21,3,21,4],[7,3,7,4]]}
["EQUITY DISTRIBUTION CALCULATIONS"]
[]
[null,null,{"$f":"Revenue!B3","v":"Development Name:"},{"$f":"Revenue!C3","v":""}]
[null,null,{"$f":"Revenue!B4","v":"City/Township/Village:"},{"$f":"Revenue!C4","v":""}]
[null,null,{"$f":"Revenue!B5","v":"County:"},{"$f":"Revenue!C5","v":""}]
[null,null,{"$f":"Revenue!B6","v":"Construction Type:"},{"$f":"IF(Revenue!C6=\"\",\"\",Revenue!C6)","v":""}]
[]
[]
[]
[]
[]
["CASH FLOW WATERFALL",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["CASH FLOW AVAILABLE FOR DISTRITBUTION",null,null,null,null,null,null,null,{"$f":"'Cash flow'!J96+SUM('Cash flow'!J102:J105)-SUM('Cash flow'!J109:J112)","v":0},{"$f":"'Cash flow'!K96+SUM('Cash flow'!K102:K105)-SUM('Cash flow'!K109:K112)","v":0},{"$f":"'Cash flow'!L96+SUM('Cash flow'!L102:L105)-SUM('Cash flow'!L109:L112)","v":0},{"$f":"'Cash flow'!M96+SUM('Cash flow'!M102:M105)-SUM('Cash flow'!M109:M112)","v":0},{"$f":"'Cash flow'!N96+SUM('Cash flow'!N102:N105)-SUM('Cash flow'!N109:N112)","v":0},{"$f":"'Cash flow'!O96+SUM('Cash flow'!O102:O105)-SUM('Cash flow'!O109:O112)","v":0},{"$f":"'Cash flow'!P96+SUM('Cash flow'!P102:P105)-SUM('Cash flow'!P109:P112)","v":0},{"$f":"'Cash flow'!Q96+SUM('Cash flow'!Q102:Q105)-SUM('Cash flow'!Q109:Q112)","v":0},{"$f":"'Cash flow'!R96+SUM('Cash flow'!R102:R105)-SUM('Cash flow'!R109:R112)","v":0},{"$f":"'Cash flow'!S96+SUM('Cash flow'!S102:S105)-SUM('Cash flow'!S109:S112)","v":0},{"$f":"'Cash flow'!T96+SUM('Cash flow'!T102:T105)-SUM('Cash flow'!T109:T112)","v":0},{"$f":"'Cash flow'!U96+SUM('Cash flow'!U102:U105)-SUM('Cash flow'!U109:U112)","v":0},{"$f":"'Cash flow'!V96+SUM('Cash flow'!V102:V105)-SUM('Cash flow'!V109:V112)","v":0},{"$f":"'Cash flow'!W96+SUM('Cash flow'!W102:W105)-SUM('Cash flow'!W109:W112)","v":0},{"$f":"'Cash flow'!X96+SUM('Cash flow'!X102:X105)-SUM('Cash flow'!X109:X112)","v":0},{"$f":"'Cash flow'!Y96+SUM('Cash flow'!Y102:Y105)-SUM('Cash flow'!Y109:Y112)","v":0},{"$f":"'Cash flow'!Z96+SUM('Cash flow'!Z102:Z105)-SUM('Cash flow'!Z109:Z112)","v":0},{"$f":"'Cash flow'!AA96+SUM('Cash flow'!AA102:AA105)-SUM('Cash flow'!AA109:AA112)","v":0},{"$f":"'Cash flow'!AB96+SUM('Cash flow'!AB102:AB105)-SUM('Cash flow'!AB109:AB112)","v":0},{"$f":"'Cash flow'!AC96+SUM('Cash flow'!AC102:AC105)-SUM('Cash flow'!AC109:AC112)","v":0},{"$f":"'Cash flow'!AD96+SUM('Cash flow'!AD102:AD105)-SUM('Cash flow'!AD109:AD112)","v":0},{"$f":"'Cash flow'!AE96+SUM('Cash flow'!AE102:AE105)-SUM('Cash flow'!AE109:AE112)","v":0},{"$f":"'Cash flow'!AF96+SUM('Cash flow'!AF102:AF105)-SUM('Cash flow'!AF109:AF112)","v":0},{"$f":"'Cash flow'!AG96+SUM('Cash flow'!AG102:AG105)-SUM('Cash flow'!AG109:AG112)","v":0},{"$f":"'Cash flow'!AH96+SUM('Cash flow'!AH102:AH105)-SUM('Cash flow'!AH109:AH112)","v":0},{"$f":"'Cash flow'!AI96+SUM('Cash flow'!AI102:AI105)-SUM('Cash flow'!AI109:AI112)","v":0},{"$f":"'Cash flow'!AJ96+SUM('Cash flow'!AJ102:AJ105)-SUM('Cash flow'!AJ109:AJ112)","v":0},{"$f":"'Cash flow'!AK96+SUM('Cash flow'!AK102:AK105)-SUM('Cash flow'!AK109:AK112)","v":0},{"$f":"'Cash flow'!AL96+SUM('Cash flow'!AL102:AL105)-SUM('Cash flow'!AL109:AL112)","v":0},{"$f":"'Cash flow'!AM96+SUM('Cash flow'!AM102:AM105)-SUM('Cash flow'!AM109:AM112)","v":0}]
[]
["MSF Equity Investment",null,null,{"$f":"'Sources & Uses'!W83","v":0},null,null,"Preferred Payment Due",null,{"$f":"($D16*$E17)+H18","v":0},{"$f":"($D16*$E17)+I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D16*$E17)+AB18","v":0},0,0,0,0,0,0,0,0,0]
["Preferred Return",null,null,null,0,null,"Preferred Return Paid",null,{"$f":"IF($E$17<=0,0,IF(I14>=I16,I16,I14))","v":0},{"$f":"IF($E$17<=0,0,IF(J14>=J16,J16,J14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$17<=0,0,IF(AC14>=AC16,AC16,AC14))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Cumulative Unpaid Returns",null,{"$f":"I16-I17","v":0},{"$f":"J16-J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC16-AC17","v":0},0,0,0,0,0,0,0,0,0]
[]
["Cash Flow After MSF Preferred Return",null,null,null,null,null,null,null,{"$f":"I14-I17","v":0},{"$f":"J14-J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC14-AC17","v":0},0,0,0,0,0,0,0,0,0]
[]
["Private Equity Investment",null,null,{"$f":"'Sources & Uses'!W81+'Sources & Uses'!W82","v":0},null,null,"Preferred Payment Due",null,{"$f":"($D22*$E23)+H24","v":0},{"$f":"($D22*$E23)+I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D22*$E23)+AB24","v":0},0,0,0,0,0,0,0,0,0]
["Preferred Return",null,null,null,1,null,"Preferred Return Paid",null,{"$f":"IF($E$23<=0,0,IF(I20>=I22,I22,I20))","v":0},{"$f":"IF($E$23<=0,0,IF(J20>=J22,J22,J20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$23<=0,0,IF(AC20>=AC22,AC22,AC20))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Cumulative Unpaid Returns",null,{"$f":"I22-I23","v":0},{"$f":"J22-J23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC22-AC23","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
["CASH FLOW AFTER PREFERRED RETURNS",null,null,null,null,null,null,null,{"$f":"I14-I17-I23","v":0},{"$f":"J14-J17-J23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC14-AC17-AC23","v":0},0,0,0,0,0,0,0,0,0]
[]
["MSF Percentage of Cash Flows",null,null,null,0,null,"MSF Cash Flow Split",null,{"$f":"IF(I27<=0,0,I$27*$E29)","v":0},{"$f":"IF(J27<=0,0,J$27*$E29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC27<=0,0,AC$27*$E29)","v":0},0,0,0,0,0,0,0,0,0]
["MSF Equity IRR",null,null,null,{"$f":"IRR(H32:AL32)","v":{"$error":"#NUM!"}},null,"Preferred Payments Received",null,{"$f":"I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC17","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"MSF Cash Flow   ",{"$f":"-D16","v":0},{"$f":"SUM(I29:I30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC29:AC30)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Private Equity Percentage of Cash Flows",null,null,null,{"$f":"100%-E29","v":1},null,"Private Cash Flow Split",null,{"$f":"IF(I27<=0,I27,I$27*$E34)","v":0},{"$f":"IF(J27<=0,J27,J$27*$E34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC27<=0,AC27,AC$27*$E34)","v":0},0,0,0,0,0,0,0,0,0]
["Private Equity IRR",null,null,null,{"$f":"IRR(H37:AL37)","v":{"$error":"#NUM!"}},null,"Preferred Payments Received",null,{"$f":"I23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC23","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Private Cash Flow  ",{"$f":"-D22","v":0},{"$f":"SUM(I34:I35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC34:AC35)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["PROCEEDS FROM SALE, REFINANCE, OR RELEASE OF RESERVES"]

{"sheet":"Required Docs","index":11,"n_rows":91,"n_cols":13,"rows_kept":91,"cut":false,"hidden":false,"merged":[[70,2,70,5],[66,2,66,5],[31,2,31,5],[48,2,48,5],[47,2,47,5],[35,6,35,10],[35,2,35,5],[58,2,58,5],[59,2,59,5],[52,2,52,5],[53,2,53,5],[51,2,51,5],[50,6,50,10],[68,2,68,5],[69,2,69,5],[67,2,67,5],[63,2,63,5],[64,2,64,5],[65,2,65,5],[61,2,61,5],[31,6,31,10],[32,6,32,10],[17,2,17,5],[18,2,18,5],[19,2,19,5],[20,2,20,5],[62,2,62,5],[16,6,16,10],[57,2,57,5],[16,2,16,5],[7,6,7,10],[8,2,8,5],[9,2,9,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[15,2,15,5],[8,6,8,10],[9,6,9,10],[10,6,10,10],[11,6,11,10],[12,6,12,10],[13,6,13,10],[14,6,14,10],[15,6,15,10],[21,2,21,5],[22,2,22,5],[23,2,23,5],[17,6,17,10],[18,6,18,10],[19,6,19,10],[20,6,20,10],[21,6,21,10],[22,6,22,10],[23,6,23,10],[33,6,33,10],[34,6,34,10],[36,6,36,10],[2,2,4,12],[60,2,60,5],[7,2,7,5],[39,2,39,5],[54,2,54,5],[27,2,29,12],[56,6,56,10],[57,6,57,10],[51,6,51,10],[52,6,52,10],[53,6,53,10],[54,6,54,10],[37,6,37,10],[49,6,49,10],[32,2,32,5],[33,2,33,5],[34,2,34,5],[44,2,44,5],[45,6,45,10],[46,6,46,10],[47,6,47,10],[48,6,48,10],[36,2,36,5],[56,2,56,5],[37,2,37,5],[38,2,38,5],[42,2,42,5],[43,2,43,5],[55,2,55,5],[55,6,55,10],[50,2,50,5],[41,2,41,5],[41,6,41,10],[42,6,42,10],[43,6,43,10],[44,6,44,10],[45,2,45,5],[46,2,46,5],[49,2,49,5],[40,2,40,5],[38,6,38,10],[39,6,39,10],[40,6,40,10],[71,6,71,10],[58,6,58,10],[59,6,59,10],[60,6,60,10],[61,6,61,10],[62,6,62,10],[63,6,63,10],[64,6,64,10],[65,6,65,10],[70,6,70,10],[66,6,66,10],[67,6,67,10],[68,6,68,10],[69,6,69,10],[77,7,77,12],[75,2,75,10],[77,2,77,6],[78,2,78,6],[79,2,79,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[76,2,76,12],[81,7,81,12],[82,7,82,12],[83,7,83,12],[89,7,89,12],[85,2,85,6],[86,2,86,6],[87,2,87,6],[89,2,89,6],[90,2,90,6],[78,7,78,12],[79,7,79,12],[80,2,80,12],[84,2,84,12],[88,2,88,12],[85,7,85,12],[86,7,86,12],[87,7,87,12]]}
[]
[null,null,"SECTION I. PRE-APPLICATION REQUIRED DOCUMENTS"]
[null,null,"\nATTENTION! A complete Pre-Application Package requires completion of the green-colored tabs and submission of the documents in this Section I. As a reminder, financing documentation is required for all sources of financing included in the Proforma. Please work with your CDM with any questions or concerns regarding the attachments listed below. Please submit each document using the naming conventions listed below.\n"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"MEDC WILL COMPLETE THIS SECTION"]
[null,null,"PRE-APPLICATION REQUIRED DOCUMENTS AND NAMING CONVENTIONS",null,null,null,"NOTES/COMMENTS",null,null,null,null,"SUBMITTED","COMPLETE"]
[null,"A",{"$f":"IF(CD!C47=\"\",\"\",CD!C47)","v":"AERIAL PHOTOS (showing clear boundaries of each parcel in the project)"},null,null,null,{"$f":"IF(CD!F47=\"\",\"\",CD!F47)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K47=TRUE,CD!L47=TRUE),CHAR(252),\"\")","v":""}]
[null,"B",{"$f":"IF(CD!C48=\"\",\"\",CD!C48)","v":"BEFORE PHOTOS (interior and exterior, jpeg format or better)"},null,null,null,{"$f":"IF(CD!F48=\"\",\"\",CD!F48)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K48=TRUE,CD!L48=TRUE),CHAR(252),\"\")","v":""}]
[null,"C",{"$f":"IF(CD!C49=\"\",\"\",CD!C49)","v":"RENDERINGS (at least front elevation,preferably in color)"},null,null,null,{"$f":"IF(CD!F49=\"\",\"\",CD!F49)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K49=TRUE,CD!L49=TRUE),CHAR(252),\"\")","v":""}]
[null,"D",{"$f":"IF(CD!C50=\"\",\"\",CD!C50)","v":"COST ESTIMATES (Preferably from third-party contractor, <6 months old)"},null,null,null,{"$f":"IF(CD!F50=\"\",\"\",CD!F50)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K50=TRUE,CD!L50=TRUE),CHAR(252),\"\")","v":""}]
[null,"E",{"$f":"IF(CD!C51=\"\",\"\",CD!C51)","v":"FINANCING (current term sheet/LOI for every funding source <6 months old)"},null,null,null,{"$f":"IF(CD!F51=\"\",\"\",CD!F51)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K51=TRUE,CD!L51=TRUE),CHAR(252),\"\")","v":""}]
[null,"F",{"$f":"IF(CD!C52=\"\",\"\",CD!C52)","v":"BUSINESS PLAN WITH ANALYSIS (analysis of plan by SBDC staff for startups)"},null,null,null,{"$f":"IF(CD!F52=\"\",\"\",CD!F52)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K52=TRUE,CD!L52=TRUE),CHAR(252),\"\")","v":""}]
[null,"G",{"$f":"IF(CD!C53=\"\",\"\",CD!C53)","v":"PRELIMINARY FLOOR PLANS "},null,null,null,{"$f":"IF(CD!F53=\"\",\"\",CD!F53)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K53=TRUE,CD!L53=TRUE),CHAR(252),\"\")","v":""}]
[null,"H",{"$f":"IF(CD!C54=\"\",\"\",CD!C54)","v":"PRELIMINARY SITE PLANS (for new construction or footprint changes)"},null,null,null,{"$f":"IF(CD!F54=\"\",\"\",CD!F54)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K54=TRUE,CD!L54=TRUE),CHAR(252),\"\")","v":""}]
[null,"I",{"$f":"IF(CD!C55=\"\",\"\",CD!C55)","v":"PART I EVALUATION (HTC deals)/CERTIFIED HISTORIC RESOURCE DOCUMENT for non-HTC deals"},null,null,null,{"$f":"IF(CD!F55=\"\",\"\",CD!F55)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K55=TRUE,CD!L55=TRUE),CHAR(252),\"\")","v":""}]
[null,"J",{"$f":"IF(CD!C56=\"\",\"\",CD!C56)","v":"DRAFT 381 WORK PLAN (for BF/TIF requests)"},null,null,null,{"$f":"IF(CD!F56=\"\",\"\",CD!F56)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K56=TRUE,CD!L56=TRUE),CHAR(252),\"\")","v":""}]
[null,"K",{"$f":"IF(CD!C57=\"\",\"\",CD!C57)","v":""},null,null,null,{"$f":"IF(CD!F57=\"\",\"\",CD!F57)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K57=TRUE,CD!L57=TRUE),CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C58=\"\",\"\",CD!C58)","v":" "},null,null,null,{"$f":"IF(CD!F58=\"\",\"\",CD!F58)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K58=TRUE,CD!L58=TRUE),CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C59=\"\",\"\",CD!C59)","v":""},null,null,null,{"$f":"IF(CD!F59=\"\",\"\",CD!F59)","v":""},null,null,null,null,null,{"$f":"IF(AND(CD!K59=TRUE,CD!L59=TRUE),CHAR(252),\"\")","v":""}]
[null,"X",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CD!K60=TRUE,CD!L60=TRUE),CHAR(252),\"\")","v":""}]
[null,"Y",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CD!K61=TRUE,CD!L61=TRUE),CHAR(252),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CD!K62=TRUE,CD!L62=TRUE),CHAR(252),\"\")","v":""}]
[]
[null,null,"SECTION II. APPLICATION  REQUIREMENTS & SUPPORTING DOCUMENTATION"]
[]
[null,null,"Below is a list of required documents should the project receive preliminary approval through the Pre-Application process and you are invited to completed a Revitalization and Placemaking Program Application for MEDC consideration of funding. This list will be customized by MEDC after evaluating the pre-application package and the collection of more information needed to determine if a specific attachment applies to the project."]
[]
[]
[]
[null,null,"FINANCIAL DOCUMENTATION",null,null,null,"NOTES/COMMENTS",null,null,null,null,"SUBMITTED","COMPLETE"]
[null,null,{"$f":"CD!C180","v":"Validation of Acquisition Cost (active PA, closing statement, property record card, as-is appraisal)"},null,null,null,{"$f":"IF(CD!H180=\"\",\"\",CD!H180)","v":""},null,null,null,null,null,{"$f":"IF(CD!L180=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C181","v":"Financing Commitment or evidence of Final loan approval from a Senior Lender"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H181=\"\",\"\",CD!H181)","v":""},null,null,null,null,null,{"$f":"IF(CD!L181=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C182","v":"Financing Commitment from all other Financing Sources"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H182=\"\",\"\",CD!H182)","v":""},null,null,null,null,null,{"$f":"IF(CD!L182=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C183","v":"HUD documents (for HUD-financed projects)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H183=\"\",\"\",CD!H183)","v":""},null,null,null,null,null,{"$f":"IF(CD!L183=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C184","v":"Financing Commitment from Bridge Lender"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H184=\"\",\"\",CD!H184)","v":""},null,null,null,null,null,{"$f":"IF(CD!L184=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C185","v":"Equity Pay-In Schedule (Tax Credit Projects Non-MEDC)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H185=\"\",\"\",CD!H185)","v":""},null,null,null,null,null,{"$f":"IF(CD!L185=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C186","v":"Evidence of Historic Part 1 & 2 Approval (for projects with HTCs)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H186=\"\",\"\",CD!H186)","v":""},null,null,null,null,null,{"$f":"IF(CD!L186=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C187","v":"Appraisal/Third Party Market Info (Appraisal to be ordered by the lender)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H187=\"\",\"\",CD!H187)","v":""},null,null,null,null,null,{"$f":"IF(CD!L187=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C188","v":"Evidence of Available Equity (bank or brokerage stmts. with liquid funds for contribution, LOC availability, documented expenses already paid, etc.)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H188=\"\",\"\",CD!H188)","v":""},null,null,null,null,null,{"$f":"IF(CD!L188=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C189","v":"Tenant Letters of Intent/Leases (If available, committed tenants build a stronger argument)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H189=\"\",\"\",CD!H189)","v":""},null,null,null,null,null,{"$f":"IF(CD!L189=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C190","v":"Condo Documents (if any part of the project is a condo or is part of a condo)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H190=\"\",\"\",CD!H190)","v":""},null,null,null,null,null,{"$f":"IF(CD!L190=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C191","v":"Hotel Franchise Agreement (for hotels only)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H191=\"\",\"\",CD!H191)","v":""},null,null,null,null,null,{"$f":"IF(CD!L191=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C192","v":"Executed Construction Contract (should include a set or fixed price, final budget and scope of work incorporated, any changes will be agreed upon by both parties)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H192=\"\",\"\",CD!H192)","v":""},null,null,null,null,null,{"$f":"IF(CD!L192=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"CD!C193","v":"Executed MEDC Summary of Terms (MEDC provides after all other application materials complete)"},"Complete MCRP Application including Proforma","Complete MCRP Application including Proforma",null,{"$f":"IF(CD!H193=\"\",\"\",CD!H193)","v":""},null,null,null,null,null,{"$f":"IF(CD!L193=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"IF(CD!C194=\"\",\"\",CD!C194)","v":"Development Agreement (If one exists between municipality and property purchaser)"},null,null,null,{"$f":"IF(CD!H194=\"\",\"\",CD!H194)","v":""},null,null,null,null,null,{"$f":"IF(CD!L194=TRUE, CHAR(252), \"\")","v":""}]
[null,null,{"$f":"IF(CD!C195=\"\",\"\",CD!C195)","v":""},null,null,null,{"$f":"IF(CD!H195=\"\",\"\",CD!H195)","v":""},null,null,null,null,null,{"$f":"IF(CD!L195=TRUE, CHAR(252), \"\")","v":""}]
[null,null,"STATUTORY AND APPLICATION DOCUMENTATION",null,null,null,"NOTES/COMMENTS",null,null,null,null,"SUBMITTED","COMPLETE"]
[null,null,{"$f":"CD!C197","v":"Completed RAP Application Workbook/Proforma/Pre-Application"},null,null,null,{"$f":"IF(CD!H197=\"\",\"\",CD!H197)","v":""},null,null,null,null,null,{"$f":"IF(CD!L197=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C198","v":"RAP Application Signature Page (Certification and Signature sections)"},null,null,null,{"$f":"IF(CD!H198=\"\",\"\",CD!H198)","v":""},null,null,null,null,null,{"$f":"IF(CD!L198=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C199","v":"Documentation of Site Control by Applicant:\n   -Recorded Deed/Land Contract/Purchase Money Mortgage\n   -Executed and Current Purchase Agreement w/Recorded Deed to verify Current Ownership\n   -Executed Lease w/Recorded Deed to verify Current Ownership"},null,null,null,{"$f":"IF(CD!H199=\"\",\"\",CD!H199)","v":""},null,null,null,null,null,{"$f":"IF(CD!L199=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C200","v":"Background Check Form Completed"},null,null,null,{"$f":"IF(CD!H200=\"\",\"\",CD!H200)","v":""},null,null,null,null,null,{"$f":"IF(CD!L200=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C201","v":"Project Area Map w/clear project boundaries"},null,null,null,{"$f":"IF(CD!H201=\"\",\"\",CD!H201)","v":""},null,null,null,null,null,{"$f":"IF(CD!L201=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C202","v":"Documentation of Current Year Taxable Value"},null,null,null,{"$f":"IF(CD!H202=\"\",\"\",CD!H202)","v":""},null,null,null,null,null,{"$f":"IF(CD!L202=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C203","v":"Construction Drawings (Elevations, Floor Plans)-dated & architect/firm name"},null,null,null,{"$f":"IF(CD!H203=\"\",\"\",CD!H203)","v":""},null,null,null,null,null,{"$f":"IF(CD!L203=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C204","v":"Documentation of Local Contribution "},null,null,null,{"$f":"IF(CD!H204=\"\",\"\",CD!H204)","v":""},null,null,null,null,null,{"$f":"IF(CD!L204=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C205","v":"State Approval of Tax Abatement (can be made an agreement milestone)"},null,null,null,{"$f":"IF(CD!H205=\"\",\"\",CD!H205)","v":""},null,null,null,null,null,{"$f":"IF(CD!L205=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C206","v":"Documentation of Other Contribution"},null,null,null,{"$f":"IF(CD!H206=\"\",\"\",CD!H206)","v":""},null,null,null,null,null,{"$f":"IF(CD!L206=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C207","v":"Documentation of Project Qualification - property must qualify as \"Previously Developed Property\" as defined in the Brownfield Redevelopment Act. May also be considered:\n   - Facility\n   - Functionally Obsolete\n   - Historic\n   - Blighted"},null,null,null,{"$f":"IF(CD!H207=\"\",\"\",CD!H207)","v":""},null,null,null,null,null,{"$f":"IF(CD!L207=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C208","v":"Status/Evidence of Local Site Plan Approval"},null,null,null,{"$f":"IF(CD!H208=\"\",\"\",CD!H208)","v":""},null,null,null,null,null,{"$f":"IF(CD!L208=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"CD!C209","v":"Full Property Legal Description (in Word format)"},null,null,null,{"$f":"IF(CD!H209=\"\",\"\",CD!H209)","v":""},null,null,null,null,null,{"$f":"IF(CD!L209=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C210=\"\",\"\",CD!C210)","v":"Minimum Legal Due Diligence Items: \n   -Certificate of Good Standing\n   -Articles of Organization/Incorporation\n   -Operating Agreement/Bylaws\n   -Resolution Authorizing Signer"},null,null,null,{"$f":"IF(CD!H210=\"\",\"\",CD!H210)","v":""},null,null,null,null,null,{"$f":"IF(CD!L210=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C211=\"\",\"\",CD!C211)","v":""},null,null,null,{"$f":"IF(CD!H211=\"\",\"\",CD!H211)","v":""},null,null,null,null,null,{"$f":"IF(CD!L211=TRUE, CHAR(252),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(CD!H212=\"\",\"\",CD!H212)","v":""},null,null,null,null,null,{"$f":"IF(CD!L212=TRUE, CHAR(252),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(CD!H213=\"\",\"\",CD!H213)","v":""},null,null,null,null,null,{"$f":"IF(CD!L213=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C213=\"\",\"\",CD!C213)","v":""},null,null,null,{"$f":"IF(CD!H214=\"\",\"\",CD!H214)","v":""},null,null,null,null,null,{"$f":"IF(CD!L214=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C215=\"\",\"\",CD!C215)","v":""},null,null,null,{"$f":"IF(CD!H215=\"\",\"\",CD!H215)","v":""},null,null,null,null,null,{"$f":"IF(CD!L215=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C216=\"\",\"\",CD!C216)","v":""},null,null,null,{"$f":"IF(CD!H216=\"\",\"\",CD!H216)","v":""},null,null,null,null,null,{"$f":"IF(CD!L216=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C217=\"\",\"\",CD!C217)","v":""},null,null,null,{"$f":"IF(CD!H217=\"\",\"\",CD!H217)","v":""},null,null,null,null,null,{"$f":"IF(CD!L217=TRUE, CHAR(252),\"\")","v":""}]
[null,null,{"$f":"IF(CD!C218=\"\",\"\",CD!C218)","v":""},null,null,null,{"$f":"IF(CD!H218=\"\",\"\",CD!H218)","v":""},null,null,null,null,null,{"$f":"IF(CD!L218=TRUE, CHAR(252),\"\")","v":""}]
[]
[]
[]
[]
[null,null,"* LEGAL Due Diligence explained for various legal entities:"]
[null,null,"For Corporations:"]
[null,null,"·         Copy of filed Articles of Incorporation",null,null,null,null,"·         Copy of Bylaws"]
[null,null,"·         Certificate of Good Standing from Michigan (should be submitted within 30 days of MCRP closing)",null,null,null,null,"·         If not a Michigan Corporation, a Certificate of Good Standing from the state of incorporation"]
[null,null,"·         If not a Michigan Corporation, Certificate of Good Standing and Authority to Transact Business or Conduct Affairs in Michigan",null,null,null,null,"·         Copy of Resolution or other authority allowing the “person” or his/her “official titled position” that will be signing final document for the business to actually sign the final agreement for the company."]
[null,null,"For Limited Liability Corporations (“LLC”):"]
[null,null,"·         Copy of filed Articles of Organization",null,null,null,null,"·         Copy of complete and signed Operating Agreement"]
[null,null,"·         Certificate of Good Standing from Michigan (should be submitted within 30 days of MCRP closing)",null,null,null,null,"·         If not a Michigan LLC, a Certificate of Good Standing from the state of organization"]
[null,null,"·         If not a Michigan LLC, Certificate of Good Standing and Authority to Transact Business or Conduct Affairs in Michigan",null,null,null,null,"·         Copy of Resolution or other authority allowing the “person” or his/her “official titled position” that will be signing final document for the business to actually sign the final agreement for the company."]
[null,null,"For Limited Partnerships or Limited Liability Partnerships (“LP” or “LLP”):"]
[null,null,"·         Copy of Limited Partnership",null,null,null,null,"·         Copy of complete and signed Limited Partnership Agreement"]
[null,null,"·         Certificate of Good Standing from Michigan (should be submitted within 30 days of MCRP closing)",null,null,null,null,"·         If not a Michigan LP or LLP, a Certificate of Good Standing from the state of organization"]
[null,null,"·         If not a Michigan LP or LLP, Certificate of Good Standing and Authority to Transact Business or Conduct Affairs in Michigan",null,null,null,null,"·         Copy of Resolution or other authority allowing the “person” or his/her “official titled position” that will be signing final document for the business to actually sign the final agreement for the company."]
[null,null,"For Partnerships:"]
[null,null,"·         Certificate of Co-Partnership from the county in Michigan where the Partnership is located.",null,null,null,null,"·         Copy of complete and signed Partnership Agreement"]
[null,null,"·         Copy of Resolution or other authority allowing the “person” or his/her “official titled position” that will be signing final document for the business to actually sign the final agreement for the company."]

{"sheet":"Org Chart","index":12,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,7],[23,3,23,4],[4,0,4,3],[21,3,21,4],[22,3,22,4],[1,0,1,3],[2,0,2,3],[3,0,3,3]]}
["Organizational Structure"]
["Company Name: ",null,null,null,{"$f":"IF('Pre & Full Application'!D51=\"\",\"\",'Pre & Full Application'!D51)","v":""}]
["Employer Identification Number:",null,null,null,{"$f":"IF('Pre & Full Application'!D57=\"\",\"\",'Pre & Full Application'!D57)","v":""}]
["MANAGER: ",null,null,null,"First, Middle, Last"]
["Member ",null,null,null,null,"Ownership Interest Totals","EINs -No Soc Sec numbers","State of Organization "]
["Member/Company name and manager",null,null,null,null,0.55000000000000004,"xx-xxxxx","Michigan "]
[null,"Owner One, LLC",null,0.35]
[null,null,"Member name",null,1]
[null,"Owner Two, LLC",null,0.65]
[null,null,"Member name",null,0.33329999999999999]
[null,null,"Member name",null,0.33339999999999997]
[null,null,"Member name",null,0.33329999999999999]
["Member/Company name and manager",null,null,null,null,0.2]
[null,"Member name",null,0.6]
[null,"Member name",null,0.3]
[null,"Member name",null,0.1]
["Member/Company name and manager",null,null,null,null,0.15]
["Member/Company name and manager",null,null,null,null,0.1]
[null,null,null,null,null,{"$f":"SUM(F6:F18)","v":1}]
["Guarantee section is not required for TIF-only requests."]
["Key Principals/Guarantors: ",null,null,"Amount of Guarantee"]
[null,"Member Name"]
[null,"Member Name"]
[null,"Member Name"]
[]
["Instructions: Include member names of the first layer of companies.  Include member names of the second layer companies if the company "]
["has a 20% or higher share of ownership  in the project.  Percentages shown are examples. Add or delete rows as necessary."]

{"sheet":"Dev Ret","index":13,"n_rows":137,"n_cols":18,"rows_kept":137,"cut":false,"hidden":false,"merged":[[16,0,16,14],[0,14,0,16],[10,4,10,10],[44,0,44,8],[7,4,7,6],[2,4,2,10],[3,4,3,10],[4,4,4,10],[5,4,5,10],[9,12,9,17]]}
["DEVELOPER INVESTMENT RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fill in all blue shaded input cells as applicable"]
[]
[null,null,null,{"$f":"Revenue!B3","v":"Development Name:"},{"$f":"Revenue!C3","v":""}]
[null,null,null,{"$f":"Revenue!B4","v":"City/Township/Village:"},{"$f":"Revenue!C4","v":""}]
[null,null,null,{"$f":"Revenue!B5","v":"County:"},{"$f":"Revenue!C5","v":""}]
[null,null,null,{"$f":"Revenue!B6","v":"Construction Type:"},{"$f":"IF(Revenue!C6=\"\",\"\",Revenue!C6)","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet is utilized to calculate a rough estimate of anticipated developer return.  In additon, other owner cash investments in the project following construction completion can be entered on this worksheet."]
[null,null,null,null,"Property Sales Assumptions"]
[null,null,null,null,"Capitalization Rate",null,null,null,null,null,0.08]
[null,null,null,null,"Year of Sale",null,null,null,null,null,21]
[null,null,null,null,"Sale Expenses (% of sale price)",null,null,null,null,null,0.05]
[]
[]
["Developer Return Analysis"]
["Year",null,"Cash Investment",null,"Net Developer Fees Rec'd",null,"Cash flow",null,"Sale Proceeds",null,"Net Cash Investment",null,"Land/Building Investment",null,"Net Developer Investment",null,"Cash on Cash Return","Return on Owner Equity"]
[0,null,{"$f":"'Sources & Uses'!W109","v":0},null,{"$f":"'Sources & Uses'!J77+'Sources & Uses'!J78+'Sources & Uses'!J79+'Sources & Uses'!J81-'Sources & Uses'!W78-'Sources & Uses'!W79","v":0},null,{"$f":"0","v":0},null,{"$f":"IF(SaleYr=A19,$I$63,0)","v":0},null,{"$f":"-C19+G19+I19","v":0},null,{"$f":"'Sources & Uses'!W110","v":0},null,{"$f":"K19-M19","v":0},null,0,0]
[1,null,null,null,0,null,{"$f":"IF(A20>=SaleYr,0,'Cash flow'!J$115)","v":0},null,0,null,{"$f":"-C20+G20+I20","v":0},null,0,null,0,null,{"$f":"IF(A20=SaleYr,(I20+$K$19)/-$K$19,K20/-$K$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A20=SaleYr,(I20+$O$19)/-$O$19,O20/-$O$19)","v":{"$error":"#DIV/0!"}}]
[2,null,null,null,0,null,{"$f":"IF(A21>=SaleYr,0,'Cash flow'!K$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,null,null,null,0,null,{"$f":"IF(A22>=SaleYr,0,'Cash flow'!L$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,null,null,null,0,null,{"$f":"IF(A23>=SaleYr,0,'Cash flow'!M$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,null,null,null,0,null,{"$f":"IF(A24>=SaleYr,0,'Cash flow'!N$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[6,null,null,null,0,null,{"$f":"IF(A25>=SaleYr,0,'Cash flow'!O$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,null,null,null,0,null,{"$f":"IF(A26>=SaleYr,0,'Cash flow'!P$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,null,null,null,0,null,{"$f":"IF(A27>=SaleYr,0,'Cash flow'!Q$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,null,null,null,0,null,{"$f":"IF(A28>=SaleYr,0,'Cash flow'!R$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,null,null,null,0,null,{"$f":"IF(A29>=SaleYr,0,'Cash flow'!S$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[11,null,null,null,0,null,{"$f":"IF(A30>=SaleYr,0,'Cash flow'!T$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,null,null,null,0,null,{"$f":"IF(A31>=SaleYr,0,'Cash flow'!U$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,null,null,null,0,null,{"$f":"IF(A32>=SaleYr,0,'Cash flow'!V$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,null,null,null,0,null,{"$f":"IF(A33>=SaleYr,0,'Cash flow'!W$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,null,null,null,0,null,{"$f":"IF(A34>=SaleYr,0,'Cash flow'!X$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,null,null,null,0,null,{"$f":"IF(A35>=SaleYr,0,'Cash flow'!Y$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,null,null,null,0,null,{"$f":"IF(A36>=SaleYr,0,'Cash flow'!Z$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,null,null,null,0,null,{"$f":"IF(A37>=SaleYr,0,'Cash flow'!AA$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,null,null,null,0,null,{"$f":"IF(A38>=SaleYr,0,'Cash flow'!AB$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,null,null,null,0,null,{"$f":"IF(A39>=SaleYr,0,'Cash flow'!AC$115)","v":0},null,0,null,0,null,0,null,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"SUM(C19:C39)","v":0},null,{"$f":"SUM(E19:E39)","v":0},null,{"$f":"SUM(G20:G39)","v":0},null,0,null,0,null,{"$f":"SUM(M19:M39)","v":0},null,0,null,{"$f":"SUM(Q20:Q39)/MIN(SaleYr,20)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R20:R39)/MIN(SaleYr,20)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,"IRR =",null,{"$f":"IRR(K19:K39)","v":{"$error":"#NUM!"}},null,"IRR =",null,{"$f":"IRR(O19:O39)","v":{"$error":"#NUM!"}}]
[]
["Calculation of Sales Proceeds"]
["Net Operating Income (year before sale)",null,null,null,null,null,null,null,{"$f":"INDEX(NOI,SaleYr-1)","v":0}]
["Capitalization Rate",null,null,null,null,null,null,null,{"$f":"CapRate","v":0.08}]
[]
["Real Estate Value",null,null,null,null,null,null,null,{"$f":"I46/I47","v":0}]
["  Less: Sale Expenses",null,null,null,null,null,null,null,{"$f":"I49*SaleExp","v":0}]
["  "]
["Net Sale Proceeds",null,null,null,null,null,null,null,{"$f":"I49-I50","v":0}]
[]
["  Less:  Outstanding Debt"]
[null,{"$f":"Proforma!C69","v":"xxx"},null,null,null,null,null,null,{"$f":"INDEX(Loan1_PrinBal,SaleYr-1)","v":0}]
[null,{"$f":"Proforma!C70","v":"xxx"},null,null,null,null,null,null,{"$f":"INDEX(Loan2_PrinBal,SaleYr-1)","v":0}]
[null,{"$f":"Proforma!C71","v":"xxx"},null,null,null,null,null,null,{"$f":"INDEX(Loan3_PrinBal,SaleYr-1)","v":0}]
[null,{"$f":"Proforma!C72","v":"xxx"},null,null,null,null,null,null,{"$f":"INDEX(Loan4_PrinBal,SaleYr-1)","v":0}]
[null,{"$f":"Proforma!C73","v":"xxx"},null,null,null,null,null,null,{"$f":"INDEX(Loan5_PrinBal,SaleYr-1)","v":0}]
[null,{"$f":"Proforma!N78","v":"MSF/MCRP Loan"},null,null,null,null,null,null,{"$f":"INDEX(CRPLoan_PrinBal,SaleYr-1)","v":0}]
[null,"Other Obligations"]
[]
["Proceeds Available for Distributions",null,null,null,null,null,null,null,{"$f":"IF(I52-SUM(I55:I61)<=0,0,I52-SUM(I55:I61))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]

{"sheet":"LISTS","index":14,"n_rows":111,"n_cols":4,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,2,2,6]]}
[]
[]
[]
[null,null,"COUNTIES","REGION"]
[null,null,"Alcona","3"]
[null,null,"Alger","1"]
[null,null,"Allegan","4"]
[null,null,"Alpena","3"]
[null,null,"Antrim","2"]
[null,null,"Arenac","5"]
[null,null,"Baraga","1"]
[null,null,"Barry","4"]
[null,null,"Bay","5"]
[null,null,"Benzie","2"]
[null,null,"Berrien","8"]
[null,null,"Branch","8"]
[null,null,"Calhoun","8"]
[null,null,"Cass","8"]
[null,null,"Charlevoix","2"]
[null,null,"Cheboygan","3"]
[null,null,"Chippewa",3]
[null,null,"Clare","5"]
[null,null,"Clinton","7"]
[null,null,"Crawford","3"]
[null,null,"Delta","1"]
[null,null,"Dickinson","1"]
[null,null,"Eaton","7"]
[null,null,"Emmet","2"]
[null,null,"Genesee","6"]
[null,null,"Gladwin","5"]
[null,null,"Gogebic","1"]
[null,null,"Grand Traverse","2"]
[null,null,"Gratiot","5"]
[null,null,"Hillsdale","9"]
[null,null,"Houghton","1"]
[null,null,"Huron","6"]
[null,null,"Ingham","7"]
[null,null,"Ionia","4"]
[null,null,"Iosco","3"]
[null,null,"Iron","1"]
[null,null,"Isabella","5"]
[null,null,"Jackson","9"]
[null,null,"Kalamazoo","8"]
[null,null,"Kalkaska","2"]
[null,null,"Kent","4"]
[null,null,"Keweenaw","1"]
[null,null,"Lake","4"]
[null,null,"Lapeer","6"]
[null,null,"Leelanau","2"]
[null,null,"Lenawee","9"]
[null,null,"Livingston","9"]
[null,null,"Luce",3]
[null,null,"Mackinac",3]
[null,null,"Macomb",10]
[null,null,"Manistee","2"]
[null,null,"Marquette","1"]
[null,null,"Mason","4"]
[null,null,"Mecosta","4"]
[null,null,"Menominee","1"]
[null,null,"Midland","5"]
[null,null,"Missaukee","2"]
[null,null,"Monroe","9"]
[null,null,"Montcalm","4"]
[null,null,"Montmorency","3"]
[null,null,"Muskegon","4"]
[null,null,"Newaygo","4"]
[null,null,"Oakland",10]
[null,null,"Oceana","4"]
[null,null,"Ogemaw","3"]
[null,null,"Ontonagon","1"]
[null,null,"Osceola","4"]
[null,null,"Oscoda","3"]
[null,null,"Otsego","3"]
[null,null,"Ottawa","4"]
[null,null,"Presque Isle","3"]
[null,null,"Roscommon","3"]
[null,null,"Saginaw","5"]
[null,null,"Sanilac","6"]
[null,null,"Schoolcraft",1]
[null,null,"Shiawassee","6"]
[null,null,"St. Clair",6]
[null,null,"St. Joseph",8]
[null,null,"Tuscola","6"]
[null,null,"Van Buren","8"]
[null,null,"Washtenaw","9"]
[null,null,"Wayne",10]
[null,null,"Wexford","2"]
[null,null,"Detroit",10]
[null,null,"City of Detroit",10]
[]
[]
[null,null,"Info"]
[null,null,"Site Control List"]
[null,null,0]
[null,null,"Ownership through a Recorded Deed"]
[null,null,"Executed & Current Purchase Agreement"]
[null,null,"Executed & Current Option Agreement"]
[null,null,"Executed & Current Lease Agreement"]
[null,null,"Other"]
[]
[]
[null,null,"Info"]
[null,null,"Property Eligibility"]
[]
[null,null,"Facility"]
[null,null,"Blighted"]
[null,null,"Functionally Obsolete"]
[null,null,"Historic Resource"]
[null,null,"Adjacent/Contigious"]
[null,null,"Urban Grocery"]
[null,null,"Other"]