{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Instructions & Notices","Sources & Uses"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":163,"comments":1,"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":"Instructions & Notices","index":0,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[36,1,39,11],[41,1,41,11],[19,1,19,11],[28,1,28,11],[1,1,1,4],[5,1,5,11],[8,1,8,11],[7,1,7,2],[6,1,6,11],[11,1,11,11],[12,1,12,11],[15,1,15,11],[14,1,14,11]]}
[]
[null,"IMPORTANT APPLICANT NOTICES"]
[]
[]
[null,"Revitalization and Placemaking (RAP) Funding"]
[null,"Assistance will be structured as direct grants or sub-grants. Generally, no funds will be disbursed to the developer until the project is verified as complete. Following disbursement, there will be reporting requirements during the term of the incentive and for an additional five 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 MSF, 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,"1. The Applicant shall be responsible for payment of all third-party costs and expenses incurred by the Michigan Economic Development Corporation (MEDC) and the MSF 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 for the recipient. All grant recipients will receive a 1099-G form and are responsible for the tax reporting regarding these payments. Please consult with a tax accountant with any questions."]
[]
[]
[]
[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,"Please provide ample detail when completing blue text fields in order to expedite the review process. "]
[null,"Total sources and total uses must match so there is no gap or surplus in funding."]
[null,"When saving the Workbook, please do not use spaces in the name that you save it under (e.g., use this: Workbook_4.0; do not use this: Workbook 4.0). Saving this Workbook with spaces in the name may result in loss of functionality.\n\n"]

{"sheet":"Sources & Uses","index":1,"n_rows":134,"n_cols":27,"rows_kept":134,"cut":false,"hidden":false,"merged":[[88,19,88,20],[104,23,104,24],[97,22,98,22],[97,23,98,24],[100,23,100,24],[102,22,103,22],[102,23,103,24],[7,3,7,4],[6,14,12,19],[15,2,15,4],[26,2,26,4],[86,2,86,9],[27,6,28,6],[27,7,28,7],[48,2,48,4],[57,16,57,17],[72,2,72,4],[73,2,73,4],[80,2,80,4],[57,2,57,4],[44,2,44,4],[71,2,71,4],[55,15,56,15],[55,18,56,18],[18,13,19,13],[18,14,19,14],[55,16,56,17],[82,18,82,20],[48,15,48,18],[44,15,44,18],[62,17,62,20],[81,18,81,20],[63,17,63,20],[64,17,64,20],[65,17,65,20],[66,17,66,20],[67,17,67,20],[68,17,68,20],[57,5,57,8],[26,5,26,8],[15,5,15,8],[71,5,71,8],[0,13,0,15],[83,18,83,20],[84,18,84,20],[72,18,72,20],[73,18,73,20],[74,18,74,20],[72,5,72,8],[73,5,73,8],[80,5,80,8],[72,26,72,29],[73,26,73,29],[74,26,74,29],[71,26,71,29],[82,26,82,29],[83,26,83,29],[84,26,84,29],[81,26,81,29]]}
["DEVELOPMENT BUDGET",null,null,null,null,null,null,null,null,null,null,null,null,"**Fill in only blue shaded input cells.**"]
[]
[null,null,"Development Name"]
[null,null,"City/Township/Village:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A134=1,\"*CONFIDENTIAL*\",)","v":0}]
[null,null,"County:"]
[null,null,"Construction Type:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet is utilized to input the total Sources & Uses for the project from acquisition to construction completion. Enter the amount of requested RAP funds in cell W73."]
[]
[]
[]
[]
["TOTAL DEVELOPMENT COSTS",null,null,null,null,null,null,null,null,"Amount",null,"% of TDC"]
["Acquisition"]
[null,"Land ",null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"For use if CRP requested."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ineligible Amt.","Eligible Basis"]
["Hard Costs"]
[null,"Public Infrastructure (roads, sidewalks, utilities, sewage, etc.)",null,null,null,null,null,null,null,null,null,{"$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 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,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Environmental Studies/Soil Testing",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0,"Total MCRP Eligible Basis","Max. MCRP Incentive",null,"% Eligible for MCRP"]
[null,"Survey",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0]
[null,"Other:",null,null,null,{"$f":"IF(J58>0,IF(LEN(C58)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,0,0,{"$f":"SUM(O21:O27)+O30+SUM(O46:O58)","v":0},{"$f":"$P$58*$S$58","v":0},null,0.2]
[null,null,null,null,"Subtotal Soft Costs",null,null,null,null,{"$f":"SUM(J53:J58)","v":0},null,{"$error":"#DIV/0!"},null,{"$f":"SUM(N21:N58)-N30","v":0}]
[]
["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,{"$f":"J63/TDC","v":{"$error":"#DIV/0!"}},null,"Override",null,null,null,null,null,null,null,null,null,null,{"$f":"W63/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Construction Interest",null,null,null,null,"mos.",null,null,{"$f":"IF(ISBLANK(N64),(W89*T90/12*F64)/2,N64)","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Construction Taxes",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Construction Insurance",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"MEDC Fees",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Title Work",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Rent-Up Reserve",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"MCRP Loan",null,null,null,null,null,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,{"$f":"IF(J72>0,IF(LEN(C72)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"MCRP Grant",null,null,null,null,null,null,{"$f":"W72/TDC","v":{"$error":"#DIV/0!"}}]
[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,"Other:","RAP Grant",null,null,null,null,null,{"$f":"W73/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W73>0,IF(LEN(S73)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Other:",null,null,null,{"$f":"IF(J74>0,IF(LEN(C74)<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":"W74/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W74>0,IF(LEN(S74)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
["Other 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,{"$f":"W75/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W75>0,IF(LEN(S75)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"Developer Fee",null,null,null,null,null,null,null,null,null,{"$f":"J76/TDC","v":{"$error":"#DIV/0!"}},null,null,null,null,"Deferred Fees/Cash Equity"]
[null,"Project Management Fees",null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Deferred Developer Fees",null,null,null,null,null,null,{"$f":"W77/TDC","v":{"$error":"#DIV/0!"}}]
[null,"Construction Management Fees (Related Party)",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,"Consulting 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 Related Party Fees",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,{"$f":"IF(J81>0,IF(LEN(C81)<4,\"<<   Description Required for OTHER\",\"\"),\"\")","v":""},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,"Land/Building Contribution Owner",null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,"Subtotal Soft Costs",null,null,null,null,{"$f":"SUM(J62:J81)","v":0},null,{"$f":"J82/TDC","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(W82>0,IF(LEN(S82)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,"TOTAL DEVELOPMENT COSTS",null,null,null,null,null,null,null,{"$f":"J82+J59+Construct_Cost+J17","v":0},null,{"$f":"J83/TDC","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Other:",null,null,null,null,null,null,{"$f":"W83/TDC","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(W83>0,IF(LEN(S83)<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,{"$f":"W84/TDC","v":{"$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":{"$error":"#DIV/0!"}},null,{"$f":"IF(W85>0,IF(LEN(S85)<4,\"<<  Description Required for OTHER\",\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DEVELOPMENT SOURCES",null,null,null,null,{"$f":"SUM(W63:W85)","v":0},null,{"$f":"SUM(Y63:Y85)","v":{"$error":"#DIV/0!"}}]
[null,null,"SALESFORCE SUMMARY"]
[null,null,"Infrastructure",null,null,null,null,{"$f":"J21","v":0},null,{"$f":"IFERROR(H88/TDC,0)","v":0},null,null,null,null,null,null,"Construction Financing"]
[null,null,"Site Improvement",null,null,null,null,{"$f":"J22","v":0},null,0,null,null,null,null,null,null,"Construction Loan:",null,null,"xxx",null,null,null,null,{"$f":"W89/TDC","v":{"$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(J55:J58)","v":0},null,0,null,null,null,null,null,null,null,"Surplus/(Gap)",null,null,null,null,{"$f":"W94-W93","v":0}]
[null,null,"Capital",null,null,null,null,{"$f":"TDC-SUM(H88:H95)","v":0},null,0]
[null,null,"     Total Private Investment",null,null,null,null,{"$f":"SUM(H88:H96)","v":0},null,0,null,null,null,null,null,null,"Other Calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental S.F.",null,null,null,null,"Construct Cost /S.F","Develop Cost/S.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential & Comm. Common Spaces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Space Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total S.F. Building w/o Parking",null,null,{"$f":"SUM(U98:U100)","v":0},null,{"$f":"(Construct_Cost-J31)/$U101","v":{"$error":"#DIV/0!"}},{"$f":"(TDC-J31)/$U101","v":{"$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,null,null,null,{"$f":"J31/T105","v":{"$error":"#DIV/0!"}},{"$f":"J31/U105","v":{"$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,{"$f":"W80","v":0},null,{"$f":"W108/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":"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,"  Owner Contribution",null,null,null,null,{"$f":"SUM(W108:W109)","v":0},null,{"$f":"SUM(Y108:Y109)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YES"]
["NO"]
[]
[2]