{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["00_0_LogIn","00_1_Model Progress","00_2_Master Data Field List","00_3_Drop Down","00_4_Reference Tables","00_5_LIHTC Data","00_6_Instruction","00_7_Instruction_RIH","01_1_General Data","02_1_INCOME","02_2_EXPENSE","02_3_SOURCES","02_4_USES","02_5_LIHTC Proceeds","03_1_Construction Cost","03_2_Construction Cashflow","03_3_Amortizations","03_4_NH-Assisted Living Data","04_1_Pro Forma","04_2_Pre-Stabilization","04_3_Reserves","06_1_Summary Printout","06_2_Credit Committee","06_3_UWChecklist","06_4_Scoring","06_5_Subsidy Layer","06_6_S&U","06_7_SLR","07_1_HOME_Standard"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":258,"comments":5,"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":"00_0_LogIn","index":0,"n_rows":13,"n_cols":6,"rows_kept":13,"cut":false,"hidden":false,"merged":[[8,7,8,11],[12,7,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RHODE ISLAND HOUSING"]
["UNDERWRITING MODEL"]
[]
["Sign-in page",null,null,null,null,"Password:"]

{"sheet":"00_1_Model Progress","index":1,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Rhode Island Housing Underwriting Model"]
[]
[null,{"$f":"\"Project: \"&'01_1_General Data'!C11","v":"Project: "}]
[null,{"$f":"\"City: \"&'01_1_General Data'!C13","v":"City: "}]
[]
[null,"Stage of Progress (Describe Stage, e.g. Initial Submittal to Committee, etc.)","Person Responsible","Date of Progress /\nLast Edit"]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"",""]
[null,"","",null,null,null,"Nov 2016 Changes"]
[null,"","",null,null,null,"Page 3 - deleted preservation as option "]
[null,"","",null,null,null,"Page 4 -Corrected cell D30"]
[null,"","",null,null,null,"Page 7 -Updated rent tables"]
[null,"","",null,null,null,"Page 14 - Expanded Operating Categories to match HUD chart of accounts"]
[null,"","",null,null,null,"Page 14A - Added comparable OPEX for new deals with no operating history "]
[null,"","",null,null,null,"Page 16 - cashflow extends to 42 yrs"]
[null,"","",null,null,null,"Page 19 - Calculates operating deficits prior to stabilization if filled out"]
[null,"","",null,null,null,"Page 20 - Simplified inputs"]
[null,"","",null,null,null,"Page 23 - Revised construction cash flow to more accurately calculate interest draws"]
[null,"Latest",null,{"$f":"SUBTOTAL(104,tbl00ModelProgress[Date of Progress /\nLast Edit])","v":"00:00:00"},null,null,"Page 25 - Extended amortization tables to 40 years"]
[]
[null,null,null,null,null,null,"Additional sheets for RIH internal Review"]
[null,null,null,null,null,null,"CC Summary for credit committee & Sources-Uses for RFAs"]
[null,null,null,null,null,null,"HOME - Per unit and Square Ft calculations"]
[null,null,null,null,null,null,"HOME - Maximum subsidy amounts"]
[null,null,null,null,null,null,"Subsidy layering "]

{"sheet":"00_2_Master Data Field List","index":2,"n_rows":155,"n_cols":7,"rows_kept":155,"cut":false,"hidden":true,"merged":[[3,2,3,4],[4,2,4,4],[5,2,5,4]]}
["Master Data Field List"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"}]
[]
[null,"File Name"]
[null,"Location"]
[null,"Description"]
[]
[null,"Data Field Main Category","Data Field Description","Data Field Value","Data Field Name Range/Reference"]
[null,"Current File Information","File Description",{"$f":"rng00_SaveFileDescription","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng00_SaveFileDescription"}]
[null,"Project Information","Project Name",{"$f":"rng01_ProjectName","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ProjectName"}]
[null,"Project Information","Project ID",101]
[null,"Project Information","Street Address 1",{"$f":"rng01_Address1","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_Address1"}]
[null,"Project Information","City 1",{"$f":"rng01_City1","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_City1"}]
[null,"Project Information","Zip Code",{"$f":"rng01_ZIP1","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ZIP1"}]
[null,"Project Information","Property Type",{"$f":"rng01_PropertyType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_PropertyType"}]
[null,"Project Information","Program Type",{"$f":"rng01_ProgramType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ProgramType"}]
[null,"Project Information","Set Aside",{"$f":"rng01_SetAside","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_SetAside"}]
[null,"Project Information","Development Type",{"$f":"rng01_DevelopmentType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_DevelopmentType"}]
[null,"Project Information","Tenancy Type",{"$f":"rng01_TenancyType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_TenancyType"}]
[null,"Project Information","Credit Type",{"$f":"rng01_CreditType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_CreditType"}]
[null,"Project Information","Construction Loan",{"$f":"rng01_ConstructionLoan","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ConstructionLoan"}]
[null,"Project Information","Construction Loan Interest",{"$f":"rng01_ConstructionLoanInterest","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ConstructionLoanInterest"}]
[null,"Project Information","Project Type",{"$f":"rng01_ProjectType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ProjectType"}]
[null,"Project Information","Construction Type",{"$f":"rng01_ConstructionType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ConstructionType"}]
[null,"Project Information","Financing Type",{"$f":"rng01_FinancingType","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_FinancingType"}]
[null,"Income","Number of Units",{"$f":"rng02_TotalUnit","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng02_TotalUnit"}]
[null,"Income","Number of LIHTC Units",{"$f":"rng02_TotalUnits_LIHTC","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng02_TotalUnits_LIHTC"}]
[null,"Income","Number of Market Rate Units",{"$f":"rng02_TotalUnits_Market","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng02_TotalUnits_Market"}]
[null,"Expense","Operating Expense Per Unit Underwritten",{"$f":"'02_2_EXPENSE'!$E$91","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_2_EXPENSE'!$E$91"}]
[null,"Sources","First Mortgage Amount",{"$f":"'02_3_SOURCES'!$K$9","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_3_SOURCES'!$K$9"}]
[null,"Sources","First Mortgage Interest Rate",{"$f":"'02_3_SOURCES'!$D$9","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_3_SOURCES'!$D$9"}]
[null,"Sources","Project Equity",{"$f":"'01_1_General Data'!$D$99","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'01_1_General Data'!$D$99"}]
[null,"Sources","LIHTC Proceeds",{"$f":"'02_3_SOURCES'!F21","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_3_SOURCES'!F21"}]
[null,"Project Information","Nonprofit Sponsor",{"$f":"rng01_NonProfit","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_NonProfit"}]
[null,"Project Information","Closing Date",{"$f":"rng01_ClosingDate","v":"00:00:00"},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"rng01_ClosingDate"}]
[null,"Uses","Total Dev Cost",{"$f":"'02_4_USES'!F90","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F90"}]
[null,"Uses","Cost per unit",{"$f":"'02_4_USES'!E100","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!E100"}]
[null,"LIHTC Proceeds","LIHTC allocation per unit",{"$f":"'02_5_LIHTC Proceeds'!D19/rng02_TotalUnit","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_5_LIHTC Proceeds'!D19/rng02_TotalUnit"}]
[null,"Uses","Developer Fee per unit",{"$f":"'02_4_USES'!F88/rng02_TotalUnit","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F88/rng02_TotalUnit"}]
[null,"Uses","Construction Cost per Unit",{"$f":"'02_4_USES'!F28/rng02_TotalUnit","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F28/rng02_TotalUnit"}]
[null,"Uses","Construction Cost per Square Foot",{"$f":"'02_4_USES'!F28/'01_1_General Data'!G61","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F28/'01_1_General Data'!G61"}]
[null,"Uses","Acquisition per unit",{"$f":"'02_4_USES'!F15/rng02_TotalUnit","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F15/rng02_TotalUnit"}]
[null,"Uses","Soft Costs per unit",{"$f":"'02_4_USES'!F59/rng02_TotalUnit","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F59/rng02_TotalUnit"}]
[null,"Uses","Acquisition",{"$f":"'02_4_USES'!F15","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F15"}]
[null,"Uses","Dev Fee as % of TDC",{"$f":"'02_4_USES'!F88/'02_4_USES'!F90","v":{"$error":"#DIV/0!"}},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F88/'02_4_USES'!F90"}]
[null,"Uses","Construction Cost (w/out contingency)",{"$f":"'02_4_USES'!F26","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F26"}]
[null,"Uses","Contingency",{"$f":"'02_4_USES'!F28","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F28"}]
[null,"Uses","Soft Costs",{"$f":"'02_4_USES'!F59","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F59"}]
[null,"Uses","Reserves",{"$f":"'02_4_USES'!F83","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F83"}]
[null,"Uses","Developer Fee",{"$f":"'02_4_USES'!F88","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_4_USES'!F88"}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V12","v":"RIH HOME Loan"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},"'02_3_SOURCES'!$K$9"]
[null,"Sources","RIH Second Mortgage",{"$f":"'02_3_SOURCES'!$K$10","v":0},{"$f":"RIGHT(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]), LEN(_xlfn.FORMULATEXT(tblMasterDataFieldList[[#This Row],[Data Field Value]]))-1)","v":"'02_3_SOURCES'!$K$10"}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V13","v":"Housing Trust Fund"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V14","v":"Thresholds"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V15","v":"Preservation Loan Fund Program"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V16","v":"Preservation Revitalization Deferred Loan Program (CIP)"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V17","v":"Capital Magnet Fund"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V18","v":"Building Homes Rhode Island"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V19","v":"FHLB Affordable Housing Program"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V20","v":"Community Development Block Grant"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V21","v":"Seller Loan"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V22","v":"Sponsor Loan"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V23","v":"Assumed Debt (Rollover)"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V24","v":"Lead Loan"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V25","v":"Housing Production Fund"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V26","v":"ARPA Production Fund"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V27","v":"Middle Income Program"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V28","v":"Community Revitalization Program"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V29","v":"HOME-ARP"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V30","v":"Acquisition Revitalization Program (ARP)"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V31","v":"Other-1"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[null,"Sources",{"$f":"'00_3_Drop Down'!V32","v":"Other-2"},{"$f":"_xlfn.IFNA(VLOOKUP(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$K$16,10,FALSE), 0)","v":0},{"$f":"IFERROR(\"'02_3_SOURCES'!$K$\"&CELL(\"row\",INDEX('02_3_SOURCES'!$B$9:$K$16,MATCH(tblMasterDataFieldList[[#This Row],[Data Field Description]],'02_3_SOURCES'!$B$9:$B$16,0),10)),\"\")","v":""}]
[]
[]
[null,"Project ID","Address","City","Zip Code","County","Tract"]
[null,{"$f":"$D$11","v":101},{"$f":"'01_1_General Data'!B218","v":0},{"$f":"'01_1_General Data'!E218","v":0},{"$f":"'01_1_General Data'!F218","v":0},{"$f":"VLOOKUP(D76,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G218","v":0}]
[null,101,{"$f":"'01_1_General Data'!B219","v":0},{"$f":"'01_1_General Data'!E219","v":0},{"$f":"'01_1_General Data'!F219","v":""},{"$f":"VLOOKUP(D77,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G219","v":0}]
[null,101,{"$f":"'01_1_General Data'!B220","v":0},{"$f":"'01_1_General Data'!E220","v":0},{"$f":"'01_1_General Data'!F220","v":""},{"$f":"VLOOKUP(D78,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G220","v":0}]
[null,101,{"$f":"'01_1_General Data'!B221","v":0},{"$f":"'01_1_General Data'!E221","v":0},{"$f":"'01_1_General Data'!F221","v":0},{"$f":"VLOOKUP(D79,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G221","v":0}]
[null,101,{"$f":"'01_1_General Data'!B222","v":0},{"$f":"'01_1_General Data'!E222","v":0},{"$f":"'01_1_General Data'!F222","v":0},{"$f":"VLOOKUP(D80,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G222","v":0}]
[null,101,{"$f":"'01_1_General Data'!B223","v":0},{"$f":"'01_1_General Data'!E223","v":0},{"$f":"'01_1_General Data'!F223","v":0},{"$f":"VLOOKUP(D81,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G223","v":0}]
[null,101,{"$f":"'01_1_General Data'!B224","v":0},{"$f":"'01_1_General Data'!E224","v":0},{"$f":"'01_1_General Data'!F224","v":0},{"$f":"VLOOKUP(D82,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G224","v":0}]
[null,101,{"$f":"'01_1_General Data'!B225","v":0},{"$f":"'01_1_General Data'!E225","v":0},{"$f":"'01_1_General Data'!F225","v":0},{"$f":"VLOOKUP(D83,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G225","v":0}]
[null,101,{"$f":"'01_1_General Data'!B226","v":0},{"$f":"'01_1_General Data'!E226","v":0},{"$f":"'01_1_General Data'!F226","v":0},{"$f":"VLOOKUP(D84,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G226","v":0}]
[null,101,{"$f":"'01_1_General Data'!B227","v":0},{"$f":"'01_1_General Data'!E227","v":0},{"$f":"'01_1_General Data'!F227","v":0},{"$f":"VLOOKUP(D85,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G227","v":0}]
[null,101,{"$f":"'01_1_General Data'!B228","v":0},{"$f":"'01_1_General Data'!E228","v":0},{"$f":"'01_1_General Data'!F228","v":0},{"$f":"VLOOKUP(D86,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G228","v":0}]
[null,101,{"$f":"'01_1_General Data'!B229","v":0},{"$f":"'01_1_General Data'!E229","v":0},{"$f":"'01_1_General Data'!F229","v":0},{"$f":"VLOOKUP(D87,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G229","v":0}]
[null,101,{"$f":"'01_1_General Data'!B230","v":0},{"$f":"'01_1_General Data'!E230","v":0},{"$f":"'01_1_General Data'!F230","v":0},{"$f":"VLOOKUP(D88,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G230","v":0}]
[null,101,{"$f":"'01_1_General Data'!B231","v":0},{"$f":"'01_1_General Data'!E231","v":0},{"$f":"'01_1_General Data'!F231","v":0},{"$f":"VLOOKUP(D89,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G231","v":0}]
[null,101,{"$f":"'01_1_General Data'!B232","v":0},{"$f":"'01_1_General Data'!E232","v":0},{"$f":"'01_1_General Data'!F232","v":0},{"$f":"VLOOKUP(D90,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G232","v":0}]
[null,101,{"$f":"'01_1_General Data'!B233","v":0},{"$f":"'01_1_General Data'!E233","v":0},{"$f":"'01_1_General Data'!F233","v":0},{"$f":"VLOOKUP(D91,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G233","v":0}]
[null,101,{"$f":"'01_1_General Data'!B234","v":0},{"$f":"'01_1_General Data'!E234","v":0},{"$f":"'01_1_General Data'!F234","v":0},{"$f":"VLOOKUP(D92,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G234","v":0}]
[null,101,{"$f":"'01_1_General Data'!B235","v":0},{"$f":"'01_1_General Data'!E235","v":0},{"$f":"'01_1_General Data'!F235","v":0},{"$f":"VLOOKUP(D93,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G235","v":0}]
[null,101,{"$f":"'01_1_General Data'!B236","v":0},{"$f":"'01_1_General Data'!E236","v":0},{"$f":"'01_1_General Data'!F236","v":0},{"$f":"VLOOKUP(D94,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G236","v":0}]
[null,101,{"$f":"'01_1_General Data'!B237","v":0},{"$f":"'01_1_General Data'!E237","v":0},{"$f":"'01_1_General Data'!F237","v":0},{"$f":"VLOOKUP(D95,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G237","v":0}]
[null,101,{"$f":"'01_1_General Data'!B238","v":0},{"$f":"'01_1_General Data'!E238","v":0},{"$f":"'01_1_General Data'!F238","v":0},{"$f":"VLOOKUP(D96,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G238","v":0}]
[null,101,{"$f":"'01_1_General Data'!B239","v":0},{"$f":"'01_1_General Data'!E239","v":0},{"$f":"'01_1_General Data'!F239","v":0},{"$f":"VLOOKUP(D97,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G239","v":0}]
[null,101,{"$f":"'01_1_General Data'!B240","v":0},{"$f":"'01_1_General Data'!E240","v":0},{"$f":"'01_1_General Data'!F240","v":0},{"$f":"VLOOKUP(D98,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G240","v":0}]
[null,101,{"$f":"'01_1_General Data'!B241","v":0},{"$f":"'01_1_General Data'!E241","v":0},{"$f":"'01_1_General Data'!F241","v":0},{"$f":"VLOOKUP(D99,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G241","v":0}]
[null,101,{"$f":"'01_1_General Data'!B242","v":0},{"$f":"'01_1_General Data'!E242","v":0},{"$f":"'01_1_General Data'!F242","v":0},{"$f":"VLOOKUP(D100,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G242","v":0}]
[null,101,{"$f":"'01_1_General Data'!B243","v":0},{"$f":"'01_1_General Data'!E243","v":0},{"$f":"'01_1_General Data'!F243","v":0},{"$f":"VLOOKUP(D101,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G243","v":0}]
[null,101,{"$f":"'01_1_General Data'!B244","v":0},{"$f":"'01_1_General Data'!E244","v":0},{"$f":"'01_1_General Data'!F244","v":0},{"$f":"VLOOKUP(D102,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G244","v":0}]
[null,101,{"$f":"'01_1_General Data'!B245","v":0},{"$f":"'01_1_General Data'!E245","v":0},{"$f":"'01_1_General Data'!F245","v":0},{"$f":"VLOOKUP(D103,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G245","v":0}]
[null,101,{"$f":"'01_1_General Data'!B246","v":0},{"$f":"'01_1_General Data'!E246","v":0},{"$f":"'01_1_General Data'!F246","v":0},{"$f":"VLOOKUP(D104,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G246","v":0}]
[null,101,{"$f":"'01_1_General Data'!B247","v":0},{"$f":"'01_1_General Data'!E247","v":0},{"$f":"'01_1_General Data'!F247","v":0},{"$f":"VLOOKUP(D105,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G247","v":0}]
[null,101,{"$f":"'01_1_General Data'!B248","v":0},{"$f":"'01_1_General Data'!E248","v":0},{"$f":"'01_1_General Data'!F248","v":0},{"$f":"VLOOKUP(D106,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G248","v":0}]
[null,101,{"$f":"'01_1_General Data'!B249","v":0},{"$f":"'01_1_General Data'!E249","v":0},{"$f":"'01_1_General Data'!F249","v":0},{"$f":"VLOOKUP(D107,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G249","v":0}]
[null,{"$f":"$D$11","v":101},{"$f":"'01_1_General Data'!B250","v":0},{"$f":"'01_1_General Data'!E250","v":0},{"$f":"'01_1_General Data'!F250","v":0},{"$f":"VLOOKUP(D108,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G250","v":0}]
[null,101,{"$f":"'01_1_General Data'!B251","v":0},{"$f":"'01_1_General Data'!E251","v":0},{"$f":"'01_1_General Data'!F251","v":0},{"$f":"VLOOKUP(D109,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G251","v":0}]
[null,101,{"$f":"'01_1_General Data'!B252","v":0},{"$f":"'01_1_General Data'!E252","v":0},{"$f":"'01_1_General Data'!F252","v":0},{"$f":"VLOOKUP(D110,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G252","v":0}]
[null,101,{"$f":"'01_1_General Data'!B253","v":0},{"$f":"'01_1_General Data'!E253","v":0},{"$f":"'01_1_General Data'!F253","v":0},{"$f":"VLOOKUP(D111,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G253","v":0}]
[null,101,{"$f":"'01_1_General Data'!B254","v":0},{"$f":"'01_1_General Data'!E254","v":0},{"$f":"'01_1_General Data'!F254","v":0},{"$f":"VLOOKUP(D112,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G254","v":0}]
[null,101,{"$f":"'01_1_General Data'!B255","v":0},{"$f":"'01_1_General Data'!E255","v":0},{"$f":"'01_1_General Data'!F255","v":0},{"$f":"VLOOKUP(D113,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G255","v":0}]
[null,101,{"$f":"'01_1_General Data'!B256","v":0},{"$f":"'01_1_General Data'!E256","v":0},{"$f":"'01_1_General Data'!F256","v":0},{"$f":"VLOOKUP(D114,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G256","v":0}]
[null,101,{"$f":"'01_1_General Data'!B257","v":0},{"$f":"'01_1_General Data'!E257","v":0},{"$f":"'01_1_General Data'!F257","v":0},{"$f":"VLOOKUP(D115,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G257","v":0}]
[null,101,{"$f":"'01_1_General Data'!B258","v":0},{"$f":"'01_1_General Data'!E258","v":0},{"$f":"'01_1_General Data'!F258","v":0},{"$f":"VLOOKUP(D116,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G258","v":0}]
[null,101,{"$f":"'01_1_General Data'!B259","v":0},{"$f":"'01_1_General Data'!E259","v":0},{"$f":"'01_1_General Data'!F259","v":0},{"$f":"VLOOKUP(D117,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G259","v":0}]
[null,101,{"$f":"'01_1_General Data'!B260","v":0},{"$f":"'01_1_General Data'!E260","v":0},{"$f":"'01_1_General Data'!F260","v":0},{"$f":"VLOOKUP(D118,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G260","v":0}]
[null,101,{"$f":"'01_1_General Data'!B261","v":0},{"$f":"'01_1_General Data'!E261","v":0},{"$f":"'01_1_General Data'!F261","v":0},{"$f":"VLOOKUP(D119,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G261","v":0}]
[null,101,{"$f":"'01_1_General Data'!B262","v":0},{"$f":"'01_1_General Data'!E262","v":0},{"$f":"'01_1_General Data'!F262","v":0},{"$f":"VLOOKUP(D120,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G262","v":0}]
[null,101,{"$f":"'01_1_General Data'!B263","v":0},{"$f":"'01_1_General Data'!E263","v":0},{"$f":"'01_1_General Data'!F263","v":0},{"$f":"VLOOKUP(D121,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G263","v":0}]
[null,101,{"$f":"'01_1_General Data'!B264","v":0},{"$f":"'01_1_General Data'!E264","v":0},{"$f":"'01_1_General Data'!F264","v":0},{"$f":"VLOOKUP(D122,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G264","v":0}]
[null,101,{"$f":"'01_1_General Data'!B265","v":0},{"$f":"'01_1_General Data'!E265","v":0},{"$f":"'01_1_General Data'!F265","v":0},{"$f":"VLOOKUP(D123,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G265","v":0}]
[null,101,{"$f":"'01_1_General Data'!B266","v":0},{"$f":"'01_1_General Data'!E266","v":0},{"$f":"'01_1_General Data'!F266","v":0},{"$f":"VLOOKUP(D124,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G266","v":0}]
[null,101,{"$f":"'01_1_General Data'!B267","v":0},{"$f":"'01_1_General Data'!E267","v":0},{"$f":"'01_1_General Data'!F267","v":0},{"$f":"VLOOKUP(D125,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G267","v":0}]
[null,101,{"$f":"'01_1_General Data'!B268","v":0},{"$f":"'01_1_General Data'!E268","v":0},{"$f":"'01_1_General Data'!F268","v":0},{"$f":"VLOOKUP(D126,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G268","v":0}]
[null,101,{"$f":"'01_1_General Data'!B269","v":0},{"$f":"'01_1_General Data'!E269","v":0},{"$f":"'01_1_General Data'!F269","v":0},{"$f":"VLOOKUP(D127,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G269","v":0}]
[null,101,{"$f":"'01_1_General Data'!B270","v":0},{"$f":"'01_1_General Data'!E270","v":0},{"$f":"'01_1_General Data'!F270","v":0},{"$f":"VLOOKUP(D128,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G270","v":0}]
[null,101,{"$f":"'01_1_General Data'!B271","v":0},{"$f":"'01_1_General Data'!E271","v":0},{"$f":"'01_1_General Data'!F271","v":0},{"$f":"VLOOKUP(D129,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G271","v":0}]
[null,101,{"$f":"'01_1_General Data'!B272","v":0},{"$f":"'01_1_General Data'!E272","v":0},{"$f":"'01_1_General Data'!F272","v":0},{"$f":"VLOOKUP(D130,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G272","v":0}]
[null,101,{"$f":"'01_1_General Data'!B273","v":0},{"$f":"'01_1_General Data'!E273","v":0},{"$f":"'01_1_General Data'!F273","v":0},{"$f":"VLOOKUP(D131,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G273","v":0}]
[null,101,{"$f":"'01_1_General Data'!B274","v":0},{"$f":"'01_1_General Data'!E274","v":0},{"$f":"'01_1_General Data'!F274","v":0},{"$f":"VLOOKUP(D132,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G274","v":0}]
[null,101,{"$f":"'01_1_General Data'!B275","v":0},{"$f":"'01_1_General Data'!E275","v":0},{"$f":"'01_1_General Data'!F275","v":0},{"$f":"VLOOKUP(D133,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G275","v":0}]
[null,101,{"$f":"'01_1_General Data'!B276","v":0},{"$f":"'01_1_General Data'!E276","v":0},{"$f":"'01_1_General Data'!F276","v":0},{"$f":"VLOOKUP(D134,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G276","v":0}]
[null,101,{"$f":"'01_1_General Data'!B277","v":0},{"$f":"'01_1_General Data'!E277","v":0},{"$f":"'01_1_General Data'!F277","v":0},{"$f":"VLOOKUP(D135,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G277","v":0}]
[null,101,{"$f":"'01_1_General Data'!B278","v":0},{"$f":"'01_1_General Data'!E278","v":0},{"$f":"'01_1_General Data'!F278","v":0},{"$f":"VLOOKUP(D136,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G278","v":0}]
[null,101,{"$f":"'01_1_General Data'!B279","v":0},{"$f":"'01_1_General Data'!E279","v":0},{"$f":"'01_1_General Data'!F279","v":0},{"$f":"VLOOKUP(D137,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G279","v":0}]
[null,101,{"$f":"'01_1_General Data'!B280","v":0},{"$f":"'01_1_General Data'!E280","v":0},{"$f":"'01_1_General Data'!F280","v":0},{"$f":"VLOOKUP(D138,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G280","v":0}]
[null,101,{"$f":"'01_1_General Data'!B281","v":0},{"$f":"'01_1_General Data'!E281","v":0},{"$f":"'01_1_General Data'!F281","v":0},{"$f":"VLOOKUP(D139,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G281","v":0}]
[null,{"$f":"$D$11","v":101},{"$f":"'01_1_General Data'!B282","v":0},{"$f":"'01_1_General Data'!E282","v":0},{"$f":"'01_1_General Data'!F282","v":0},{"$f":"VLOOKUP(D140,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G282","v":0}]
[null,101,{"$f":"'01_1_General Data'!B283","v":0},{"$f":"'01_1_General Data'!E283","v":0},{"$f":"'01_1_General Data'!F283","v":0},{"$f":"VLOOKUP(D141,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G283","v":0}]
[null,101,{"$f":"'01_1_General Data'!B284","v":0},{"$f":"'01_1_General Data'!E284","v":0},{"$f":"'01_1_General Data'!F284","v":0},{"$f":"VLOOKUP(D142,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G284","v":0}]
[null,101,{"$f":"'01_1_General Data'!B285","v":0},{"$f":"'01_1_General Data'!E285","v":0},{"$f":"'01_1_General Data'!F285","v":0},{"$f":"VLOOKUP(D143,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G285","v":0}]
[null,101,{"$f":"'01_1_General Data'!B286","v":0},{"$f":"'01_1_General Data'!E286","v":0},{"$f":"'01_1_General Data'!F286","v":0},{"$f":"VLOOKUP(D144,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G286","v":0}]
[null,101,{"$f":"'01_1_General Data'!B287","v":0},{"$f":"'01_1_General Data'!E287","v":0},{"$f":"'01_1_General Data'!F287","v":0},{"$f":"VLOOKUP(D145,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G287","v":0}]
[null,101,{"$f":"'01_1_General Data'!B288","v":0},{"$f":"'01_1_General Data'!E288","v":0},{"$f":"'01_1_General Data'!F288","v":0},{"$f":"VLOOKUP(D146,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G288","v":0}]
[null,101,{"$f":"'01_1_General Data'!B289","v":0},{"$f":"'01_1_General Data'!E289","v":0},{"$f":"'01_1_General Data'!F289","v":0},{"$f":"VLOOKUP(D147,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G289","v":0}]
[null,101,{"$f":"'01_1_General Data'!B290","v":0},{"$f":"'01_1_General Data'!E290","v":0},{"$f":"'01_1_General Data'!F290","v":0},{"$f":"VLOOKUP(D148,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G290","v":0}]
[null,101,{"$f":"'01_1_General Data'!B291","v":0},{"$f":"'01_1_General Data'!E291","v":0},{"$f":"'01_1_General Data'!F291","v":0},{"$f":"VLOOKUP(D149,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G291","v":0}]
[null,101,{"$f":"'01_1_General Data'!B292","v":0},{"$f":"'01_1_General Data'!E292","v":0},{"$f":"'01_1_General Data'!F292","v":0},{"$f":"VLOOKUP(D150,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G292","v":0}]
[null,101,{"$f":"'01_1_General Data'!B293","v":0},{"$f":"'01_1_General Data'!E293","v":0},{"$f":"'01_1_General Data'!F293","v":0},{"$f":"VLOOKUP(D151,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G293","v":0}]
[null,101,{"$f":"'01_1_General Data'!B294","v":0},{"$f":"'01_1_General Data'!E294","v":0},{"$f":"'01_1_General Data'!F294","v":0},{"$f":"VLOOKUP(D152,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G294","v":0}]
[null,101,{"$f":"'01_1_General Data'!B295","v":0},{"$f":"'01_1_General Data'!E295","v":0},{"$f":"'01_1_General Data'!F295","v":0},{"$f":"VLOOKUP(D153,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G295","v":0}]
[null,101,{"$f":"'01_1_General Data'!B296","v":0},{"$f":"'01_1_General Data'!E296","v":0},{"$f":"'01_1_General Data'!F296","v":0},{"$f":"VLOOKUP(D154,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G296","v":0}]
[null,101,{"$f":"'01_1_General Data'!B297","v":0},{"$f":"'01_1_General Data'!E297","v":0},{"$f":"'01_1_General Data'!F297","v":0},{"$f":"VLOOKUP(D155,'00_4_Reference Tables'!$C$7:$AH$45,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"'01_1_General Data'!G297","v":0}]

{"sheet":"00_3_Drop Down","index":3,"n_rows":41,"n_cols":33,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Rhode Island Housing Underwriting Model - drop down"]
[]
[null,"INSTRUCTION:"]
[null,"1. Add a drop down item: go to the desired table, navigate to the last row, and press Tab button. There will be a row added to the end of the table - fill out the new drop down in this row."]
[null,"2. Remove a drop down item: navigate to the desired drop down line in the table, and click Ctrl+\"-\" (minus sign)."]
[]
[null,"NAVIGATE TO A DROP DOWN:",null,"Construction Type Individual"]
[]
[]
[null,"Program Type","Property Type","Other Assistance Type","Low Income Set Aside","Zoning Status","Project Type","Borrowing Entity","Energy Type","Structural System","Bedroom Type","AMI","Month","Affordable/Market","Years","MSA","Commercial Type","New/Rehab","Other Income Type","Utilities Type","Operating Expense","Loan Type","Project Amenities","Development Type","Heat System","Existing Debt","Tenancy Type","Construction Type Details","Credit Type","Census Tract Factor","Building Type","Project Based Subsidy","Construction Type Individual"]
[null,"Rental Production","Multifamily","State RAP","20%/50%","Legal Conforming","Scattered Site","General Partnership","Natural Gas","Wood Frame","SRO","20%",0,"Affordable",2002,"Providence","Retail","New Construction","Garage & Parking Spaces","Gas","Comparable","RIH HOME Loan","Basketball Court","Residential - New Construction","Hydronic Baseboard Heat (gas/propane)","1st Mortgage","Family","Urban (includes scattered site and urban in-fill)","4%",1,"Hi-rise","Section 8","New Construction"]
[null,"Refinancing","Multifamily/Retail","NOP","40%/60%","Legal Non-Conforming","Single Site","Limited Partnership","Bottled Gas","Steel Frame","EFF","30%",1,"Market",{"$f":"O12+1","v":2003},"Newport","Office","Rehabilitation","Laundry","Electric","Historical","Housing Trust Fund","Community Room","Residential - Rehabilitation","Air Sourced Heat Pump/Mini-splits (electric)","RIH Targeted Loan","Senior (55+)","Historic Mill Conversion","9%",1.3,"Low-rise","Project Based Vouchers","Rehabilitation"]
[null,"Preservation","Multifamily/Office","Rural Development",1,"Other","Other","Corporation","Oil","Masonry",1,"40%",2,null,2004,"Washington","Retail & Office","New Construction and Rehab.","Other Income","Water",null,"Thresholds","Laundry: Common Area","Commercial","VRF Systems","HOME - RIH","Senior (62+)","Suburban/Rural Cluster Subdivision (buildings contain less than 8 units per building)","4% and 9%",null,null,"Housing Choice Vouchers"]
[null,"Other","Congregate Care","Project Based Section 8 (Non-HAP)","Income Averaging",null,null,"Limited Liability Company","Electric","Other",2,"50%",3,null,2005,null,"Other",null,null,"Other Utilities",null,"Preservation Loan Fund Program","Playground",null,"Hydronic Heat Pump (gas/propane)","HOME - other","Special Needs","Garden style apartment up to 3 stories (no elevator)","Historic",null,null,"Other"]
[null,null,"Assisted Living","Other","Other",null,null,"Trust","Other",null,3,"60%",4,null,2006,null,null,null,null,null,null,"Preservation Revitalization Deferred Loan Program (CIP)","Pool",null,"Electric Heat Pumps","Seller Loan","Mixed Tenancy","Up to 4 Story building with elevator","LIHTC and Historic",null,null,"No"]
[null,null,"Nursing Home",null,null,null,null,"Limited Liability Partnership",null,null,4,"70%",5,null,2007,null,null,null,null,null,null,"Capital Magnet Fund","Tennis Court",null,"Forced Hot Air Heating","Sponsor Loan","Mixed Use","4 or 5 Story Stick built on Podium Parking","No Credit"]
[null,null,"Other",null,null,null,null,"Sole Proprietorship",null,null,5,"80% LIHTC",6,null,2008,null,null,null,null,null,null,"Building Homes Rhode Island","Other (Comment)",null,"Forced Hot Air Split System with AC","Other"]
[null,null,null,null,null,null,null,"Individual(s)",null,null,null,"80% Non-LIHTC",7,null,2009,null,null,null,null,null,null,"FHLB Affordable Housing Program",null,null,"Electric Resistant Baseboard"]
[null,null,null,null,null,null,null,"Other",null,null,null,"100%",8,null,2010,null,null,null,null,null,null,"Community Development Block Grant",null,null,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,"120%",9,null,2011,null,null,null,null,null,null,"Seller Loan"]
[null,null,null,null,null,null,null,null,null,null,null,"Over 120%",10,null,2012,null,null,null,null,null,null,"Sponsor Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,11,null,2013,null,null,null,null,null,null,"Assumed Debt (Rollover)"]
[null,null,null,null,null,null,null,null,null,null,null,null,12,null,2014,null,null,null,null,null,null,"Lead Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,null,null,null,null,null,null,"Housing Production Fund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,null,null,null,null,null,null,"ARPA Production Fund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,null,null,null,null,null,"Middle Income Program"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,null,null,null,null,null,null,"Community Revitalization Program"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,null,null,null,null,null,null,"HOME-ARP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,null,null,null,null,null,"Acquisition Revitalization Program (ARP)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,null,null,null,null,null,null,"Other-1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,null,null,null,null,null,null,"Other-2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031]

{"sheet":"00_4_Reference Tables","index":4,"n_rows":322,"n_cols":41,"rows_kept":322,"cut":false,"hidden":true,"merged":[]}
["Rent Limit, QCT/DDA and Opportunity Zone References"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Income Limits"]
[]
[null,"Order","Location","Studio","S FMR","S LOW HOME","s HIGH HOME","S tc50","S tc60","1bed","1fmr","1 LOW HOME","1 HIGH HOME","1tc50","1tc60","2bed","2fmr","2 LOW HOME","2 HIGH HOME","2tc50","2tc60","3bed","3fmr","3 LOW HOME","3 HIGH HOME","3tc50","3tc60","4bed","4fmr","4 LOW HOME","4 HIGH HOME","4tc50","4tc60","County","MedInc","%Assist","Burden","Dilapidated","Crime","Population","MTSP Lim50_18p4"]
[null,1,"Barrington",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Bristol",49800,1.5599999999999999E-2,0.35,1.0800000000000001E-2,0.02,16819,48350]
[null,2,"Bristol",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Bristol",49800,5.8000000000000003E-2,0.25,4.3499999999999997E-2,1.7000000000000001E-2,22469,48350]
[null,3,"Burrillville",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,7.5300000000000006E-2,0.34,2.7E-2,1.2E-2,15796,48350]
[null,4,"Central Falls",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,0.13700000000000001,0.21,0.1133,4.2000000000000003E-2,18928,48350]
[null,5,"Charlestown",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Washington",49800,9.9000000000000008E-3,0.27,1.9699999999999999E-2,0.01,7859,48350]
[null,6,"Coventry",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Kent",49800,4.4499999999999998E-2,0.27,2.29E-2,2.3E-2,33668,48350]
[null,7,"Cranston",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,5.8999999999999997E-2,0.26,1.2699999999999999E-2,3.1E-2,79269,48350]
[null,8,"Cumberland",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,6.0999999999999999E-2,0.27,2.4E-2,2.9000000000000001E-2,31840,48350]
[null,9,"East Greenwich",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Kent",49800,4.9099999999999998E-2,0.27,2.12E-2,1.6E-2,12948,48350]
[null,10,"East Providence",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,0.1125,0.25,2.1299999999999999E-2,2.5999999999999999E-2,48688,48350]
[null,11,"Exeter",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Washington",49800,1.41E-2,0,5.8900000000000001E-2,0,6045,48350]
[null,12,"Foster",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,2.6200000000000001E-2,0,5.3800000000000001E-2,2.1999999999999999E-2,4274,48350]
[null,13,"Glocester",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,1.9699999999999999E-2,0,4.6800000000000001E-2,0,9948,48350]
[null,14,"Hopkinton",null,1043,918,1043,918,1102,null,1049,984,1049,984,1181,null,1259,1181,1259,1181,1417,null,1712,1363,1712,1363,1636,null,2155,1521,1920,1521,1825,"Washington",54500,5.67E-2,0.28000000000000003,5.7099999999999998E-2,1.9E-2,7836,52450]
[null,15,"Jamestown",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Newport",49800,4.0500000000000001E-2,0.31,1.8700000000000001E-2,0.02,5622,48350]
[null,16,"Johnston",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,8.3199999999999996E-2,0.26,1.7399999999999999E-2,2.9000000000000001E-2,28195,48350]
[null,17,"Lincoln",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,7.9699999999999993E-2,0.23,3.4500000000000003E-2,3.9E-2,20898,48350]
[null,18,"Little Compton",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Newport",49800,0,0.32,3.0800000000000001E-2,0.01,3593,48350]
[null,19,"Middletown",null,1142,1021,1142,1021,1225,null,1319,1093,1319,1093,1312,null,1705,1312,1684,1312,1575,null,2367,1516,1937,1516,1819,null,2918,1691,2141,1691,2029,"Newport",51900,0.12039999999999999,0.28000000000000003,1.4500000000000001E-2,1.6E-2,17334,58300]
[null,20,"Narragansett",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Washington",49800,4.0500000000000001E-2,0.34,1.8599999999999998E-2,3.4000000000000002E-2,16361,48350]
[null,21,"New Shoreham",null,1043,918,1043,918,1102,null,1049,984,1049,984,1181,null,1259,1181,1259,1181,1417,null,1712,1363,1712,1363,1636,null,2155,1521,1920,1521,1825,"Washington",53500,1.2699999999999999E-2,0,0,0.161,1010,52450]
[null,22,"Newport",null,1142,1021,1142,1021,1225,null,1319,1093,1319,1093,1312,null,1705,1312,1684,1312,1575,null,2367,1516,1937,1516,1819,null,2918,1691,2141,1691,2029,"Newport",51900,0.16209999999999999,0.3,2.0400000000000001E-2,7.6999999999999999E-2,26475,58300]
[null,23,"North Kingstown",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Washington",49800,8.7800000000000003E-2,0.28000000000000003,1.77E-2,2.5000000000000001E-2,26326,48350]
[null,24,"North Providence",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,8.9300000000000004E-2,0.25,1.78E-2,2.9000000000000001E-2,32411,48350]
[null,25,"North Smithfield",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,8.5300000000000001E-2,0.27,2.7099999999999999E-2,1.9E-2,10618,48350]
[null,26,"Pawtucket",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,8.5599999999999996E-2,0.22,4.7399999999999998E-2,4.7E-2,72958,48350]
[null,27,"Portsmouth",null,1142,1021,1142,1021,1225,null,1319,1093,1319,1093,1312,null,1705,1312,1684,1312,1575,null,2367,1516,1937,1516,1819,null,2918,1691,2141,1691,2029,"Newport",51900,2.3099999999999999E-2,0.31,1.9900000000000001E-2,1.6E-2,17149,58300]
[null,28,"Providence",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,0.13320000000000001,0.24,5.2499999999999998E-2,8.5000000000000006E-2,173618,48350]
[null,29,"Richmond",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Washington",49800,2.1299999999999999E-2,0.27,4.5900000000000003E-2,1.7000000000000001E-2,7222,48350]
[null,30,"Scituate",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,9.9000000000000008E-3,0.32,2.1899999999999999E-2,1.4E-2,10324,48350]
[null,31,"Smithfield",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,5.0999999999999997E-2,0.3,2.0899999999999998E-2,1.4E-2,20613,48350]
[null,32,"South Kingstown",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Washington",49800,5.6800000000000003E-2,0.28000000000000003,2.4199999999999999E-2,0.02,27921,48350]
[null,33,"Tiverton",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Newport",49800,1.9699999999999999E-2,0.31,2.3099999999999999E-2,2.1999999999999999E-2,15260,48350]
[null,34,"Warren",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Bristol",49800,4.4699999999999997E-2,0.24,5.1799999999999999E-2,3.2000000000000001E-2,11360,48350]
[null,35,"Warwick",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Kent",49800,5.0999999999999997E-2,0.28999999999999998,1.2500000000000001E-2,4.5999999999999999E-2,85808,48350]
[null,36,"West Warwick",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Kent",49800,7.9699999999999993E-2,0.26,2.3E-2,3.9E-2,29581,48350]
[null,37,"West Greenwich",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Kent",49800,7.9699999999999993E-2,0.26,2.3E-2,3.9E-2,29581,48350]
[null,38,"Westerly",null,1043,918,1043,918,1102,null,1049,984,1049,984,1181,null,1259,1181,1259,1181,1417,null,1712,1363,1712,1363,1636,null,2155,1521,1920,1521,1825,"Washington",54500,5.0299999999999997E-2,0.28000000000000003,2.81E-2,1.7000000000000001E-2,22966,52450]
[null,39,"Woonsocket",null,913,846,913,846,1015,null,1026,906,1026,906,1088,null,1234,1088,1234,1088,1306,null,1525,1257,1525,1257,1509,null,1868,1402,1766,1402,1683,"Providence",49800,0.17960000000000001,0.21,7.6799999999999993E-2,2.5999999999999999E-2,43224,48350]
[]
[]
[null,"Income, Rents, Occupancy"]
[]
[null,"TABLE 2: INCOME","1 person",null,"2 person",null,"3 person",null,"4 person",null,"5 person",null,"6 person",null,"7 person",null,"8 person"]
[null,null,"VL","L","VL","L","VL","L","VL","L","VL","L","VL","L","VL","L","VL","L"]
[null,"New London",29050,46480,33200,53120,37350,59760,41500,66400,44850,71760,48150,77040,51500,82400,54800,87680]
[null,"Newport",40850,62600,46650,71550,52500,80500,58300,89400,63000,96600,67650,103750,72300,110900,77000,118050]
[null,"Providence",36750,58750,42000,67150,47250,75550,52450,83900,56650,90650,60850,97350,65050,104050,69250,110250]
[null,"Washington",36750,58750,42000,67150,47250,75550,52450,83900,56650,90650,60850,97350,65050,104050,69250,110750]
[]
[null,"TABLE 3: RENTS","VL","L","VL","L","VL","L","VL","L","VL","L","VL","L","VL","L","VL","L"]
[null,"Newport",{"$f":"(C53/12)*30%","v":1021.2499999999999},1565,1166.25,1788.75,1312.5,2012.4999999999998,1457.4999999999998,2235,1575,2415,1691.25,2593.75,1807.5,2772.4999999999995,1925,2951.25]
[null,"Providence",918.75,1468.7499999999998,1050,1678.7499999999998,{"$f":"(G54/12)*30%","v":1181.25},{"$f":"(H54/12)*30%","v":1888.7499999999998},1311.2499999999998,2097.5,1416.2499999999998,2266.25,1521.2499999999998,2433.75,1626.2499999999998,2601.25,1731.2499999999998,2756.25]
[null,"Washington",918.75,1468.7499999999998,1050,1678.7499999999998,1181.25,1888.7499999999998,1311.2499999999998,2097.5,1416.2499999999998,2266.25,1521.2499999999998,2433.75,1626.2499999999998,2601.25,1731.2499999999998,2768.7499999999995]
[]
[null,"TABLE 4: OCCUPANCY",null,null,{"$f":"'00_5_LIHTC Data'!B10","v":0}]
[null,1,{"$f":"ROUND(B63*1.5,0)","v":2},1,{"$f":"LOOKUP($E$62,$B$52:$B$55,C52:C55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,C58:C60)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$52:$B$55,D52:D55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,D58:D60)","v":{"$error":"#N/A"}}]
[null,2,{"$f":"ROUND(B64*1.5,0)","v":3},2,{"$f":"LOOKUP($E$62,$B$52:$B$55,E52:E55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,E58:E60)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$52:$B$55,F52:F55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,F58:F60)","v":{"$error":"#N/A"}}]
[null,3,{"$f":"ROUND(B65*1.5,0)","v":5},3,{"$f":"LOOKUP($E$62,$B$52:$B$55,G52:G55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,G58:G60)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$52:$B$55,H52:H55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,H58:H60)","v":{"$error":"#N/A"}}]
[null,4,{"$f":"ROUND(B66*1.5,0)","v":6},4,{"$f":"LOOKUP($E$62,$B$52:$B$55,I52:I55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,I58:I60)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$52:$B$55,J52:J55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,J58:J60)","v":{"$error":"#N/A"}}]
[null,5,{"$f":"ROUND(B67*1.5,0)","v":8},5,{"$f":"LOOKUP($E$62,$B$52:$B$55,K52:K55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,K58:K60)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$52:$B$55,L52:L55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,L58:L60)","v":{"$error":"#N/A"}}]
[null,null,null,6,{"$f":"LOOKUP($E$62,$B$52:$B$55,M52:M55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,M58:M60)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$52:$B$55,N52:N55)","v":{"$error":"#N/A"}},{"$f":"LOOKUP($E$62,$B$58:$B$60,N58:N60)","v":{"$error":"#N/A"}}]
[]
[]
[null,"FOR CURRENT UTILITY ALLOWANCES PLEASE GO TO WWW.RHODEISLANDHOUSING.ORG OR CONTACT THE DEVELOPMENT DIVISION"]
[]
[null,"THE LIHTC RENTS ARE FOR DEVELOPMENTS PLACED IN SERVICE AFTER 5/14/2010.  IF UNITS WERE PIS PRIOR THIS DATE CONTACT RHODE ISLAND HOUSING FOR ALTERNATIVE RENTS"]
[]
[]
[null,"QCT/DDA and Opportunity Zone Identifier"]
[]
[null,"GEOID","COUNTY","COUNTY Code","Census Tract","Concatenate (for calculation)","QCT","Ozone"]
[null,44003980000,"Kent",3,9800,"Kent9800","No","No"]
[null,44001030300,"Bristol",1,303,"Bristol303","No","No"]
[null,44001030400,"Bristol",1,304,"Bristol304","No","No"]
[null,44007001900,"Providence",7,19,"Providence19","Yes","Yes"]
[null,44007012702,"Providence",7,127.02,"Providence127.02","No","No"]
[null,44007012801,"Providence",7,128.01,"Providence128.01","No","No"]
[null,44007013600,"Providence",7,136,"Providence136","No","No"]
[null,44007018400,"Providence",7,184,"Providence184","No","No"]
[null,44003020200,"Kent",3,202,"Kent202","No","Yes"]
[null,44005041200,"Newport",5,412,"Newport412","No","No"]
[null,44007003500,"Providence",7,35,"Providence35","No","No"]
[null,44007013800,"Providence",7,138,"Providence138","No","No"]
[null,44009050301,"Washington",9,503.01,"Washington503.01","No","No"]
[null,44003020701,"Kent",3,207.01,"Kent207.01","No","No"]
[null,44005990000,"Newport",5,9900,"Newport9900","No","No"]
[null,44007014501,"Providence",7,145.01,"Providence145.01","No","No"]
[null,44007014502,"Providence",7,145.02000000000001,"Providence145.02","No","No"]
[null,44007014600,"Providence",7,146,"Providence146","No","No"]
[null,44003021401,"Kent",3,214.01,"Kent214.01","No","No"]
[null,44003021402,"Kent",3,214.02,"Kent214.02","No","No"]
[null,44005040302,"Newport",5,403.02,"Newport403.02","No","No"]
[null,44007011200,"Providence",7,112,"Providence112","No","Yes"]
[null,44007011302,"Providence",7,113.02,"Providence113.02","No","No"]
[null,44007011401,"Providence",7,114.01,"Providence114.01","No","No"]
[null,44007015600,"Providence",7,156,"Providence156","No","No"]
[null,44007015800,"Providence",7,158,"Providence158","No","No"]
[null,44009051400,"Washington",9,514,"Washington514","No","Yes"]
[null,44009051502,"Washington",9,515.02,"Washington515.02","No","No"]
[null,44003020800,"Kent",3,208,"Kent208","No","No"]
[null,44007013400,"Providence",7,134,"Providence134","No","No"]
[null,44007013500,"Providence",7,135,"Providence135","No","No"]
[null,44009041500,"Washington",9,415,"Washington415","No","No"]
[null,44009050102,"Washington",9,501.02,"Washington501.02","No","No"]
[null,44003021100,"Kent",3,211,"Kent211","No","No"]
[null,44003021300,"Kent",3,213,"Kent213","No","No"]
[null,44003022202,"Kent",3,222.02,"Kent222.02","No","No"]
[null,44003022300,"Kent",3,223,"Kent223","No","No"]
[null,44005040500,"Newport",5,405,"Newport405","Yes","Yes"]
[null,44005040600,"Newport",5,406,"Newport406","No","No"]
[null,44007000800,"Providence",7,8,"Providence8","Yes","Yes"]
[null,44007000900,"Providence",7,9,"Providence9","Yes","No"]
[null,44007002700,"Providence",7,27,"Providence27","Yes","No"]
[null,44007002800,"Providence",7,28,"Providence28","Yes","No"]
[null,44007011100,"Providence",7,111,"Providence111","Yes","Yes"]
[null,44007012103,"Providence",7,121.03,"Providence121.03","No","No"]
[null,44007012104,"Providence",7,121.04,"Providence121.04","No","No"]
[null,44007015500,"Providence",7,155,"Providence155","No","No"]
[null,44007013202,"Providence",7,132.02000000000001,"Providence132.02","No","No"]
[null,44007013300,"Providence",7,133,"Providence133","No","No"]
[null,44007015700,"Providence",7,157,"Providence157","No","No"]
[null,44007017300,"Providence",7,173,"Providence173","No","No"]
[null,44007017400,"Providence",7,174,"Providence174","Yes","No"]
[null,44009051302,"Washington",9,513.02,"Washington513.02","No","No"]
[null,44009051304,"Washington",9,513.04,"Washington513.04","No","No"]
[null,44009051306,"Washington",9,513.05999999999995,"Washington513.06","No","No"]
[null,44003020904,"Kent",3,209.04,"Kent209.04","No","No"]
[null,44003021001,"Kent",3,210.01,"Kent210.01","No","No"]
[null,44003021002,"Kent",3,210.02,"Kent210.02","No","No"]
[null,44003021200,"Kent",3,212,"Kent212","No","No"]
[null,44003022100,"Kent",3,221,"Kent221","No","No"]
[null,44003022201,"Kent",3,222.01,"Kent222.01","No","No"]
[null,44007000600,"Providence",7,6,"Providence6","Yes","Yes"]
[null,44007000700,"Providence",7,7,"Providence7","Yes","No"]
[null,44007010800,"Providence",7,108,"Providence108","Yes","No"]
[null,44007010900,"Providence",7,109,"Providence109","Yes","No"]
[null,44007011000,"Providence",7,110,"Providence110","Yes","No"]
[null,44007011301,"Providence",7,113.01,"Providence113.01","No","No"]
[null,44007012000,"Providence",7,120,"Providence120","No","No"]
[null,44007012102,"Providence",7,121.02,"Providence121.02","No","No"]
[null,44007015200,"Providence",7,152,"Providence152","Yes","Yes"]
[null,44007015300,"Providence",7,153,"Providence153","Yes","No"]
[null,44007015400,"Providence",7,154,"Providence154","No","No"]
[null,44007017000,"Providence",7,170,"Providence170","No","No"]
[null,44007017100,"Providence",7,171,"Providence171","Yes","No"]
[null,44009051201,"Washington",9,512.01,"Washington512.01","No","No"]
[null,44009051202,"Washington",9,512.02,"Washington512.02","No","No"]
[null,44009051305,"Washington",9,513.04999999999995,"Washington513.05","No","No"]
[null,44003020903,"Kent",3,209.03,"Kent209.03","No","No"]
[null,44003021903,"Kent",3,219.03,"Kent219.03","No","No"]
[null,44003022000,"Kent",3,220,"Kent220","No","No"]
[null,44007000400,"Providence",7,4,"Providence4","Yes","No"]
[null,44007000500,"Providence",7,5,"Providence5","Yes","No"]
[null,44007010702,"Providence",7,107.02,"Providence107.02","No","No"]
[null,44007011901,"Providence",7,119.01,"Providence119.01","No","No"]
[null,44007011902,"Providence",7,119.02,"Providence119.02","No","No"]
[null,44007015100,"Providence",7,151,"Providence151","Yes","Yes"]
[null,44007016800,"Providence",7,168,"Providence168","No","No"]
[null,44007016900,"Providence",7,169,"Providence169","No","No"]
[null,44009051102,"Washington",9,511.02,"Washington511.02","No","No"]
[null,44001030100,"Bristol",1,301,"Bristol301","No","No"]
[null,44001030200,"Bristol",1,302,"Bristol302","No","No"]
[null,44003022400,"Kent",3,224,"Kent224","No","No"]
[null,44007001000,"Providence",7,10,"Providence10","Yes","No"]
[null,44007001100,"Providence",7,11,"Providence11","Yes","No"]
[null,44007001200,"Providence",7,12,"Providence12","Yes","No"]
[null,44007001300,"Providence",7,13,"Providence13","Yes","No"]
[null,44007001400,"Providence",7,14,"Providence14","Yes","No"]
[null,44007001500,"Providence",7,15,"Providence15","No","No"]
[null,44007001600,"Providence",7,16,"Providence16","Yes","No"]
[null,44007001700,"Providence",7,17,"Providence17","Yes","No"]
[null,44007001800,"Providence",7,18,"Providence18","Yes","No"]
[null,44007012200,"Providence",7,122,"Providence122","No","No"]
[null,44007012300,"Providence",7,123,"Providence123","No","No"]
[null,44007012401,"Providence",7,124.01,"Providence124.01","No","No"]
[null,44007012402,"Providence",7,124.02,"Providence124.02","No","No"]
[null,44007012500,"Providence",7,125,"Providence125","Yes","No"]
[null,44007012601,"Providence",7,126.01,"Providence126.01","No","No"]
[null,44007012602,"Providence",7,126.02,"Providence126.02","No","No"]
[null,44007012701,"Providence",7,127.01,"Providence127.01","No","No"]
[null,44007017500,"Providence",7,175,"Providence175","No","No"]
[null,44007017600,"Providence",7,176,"Providence176","Yes","No"]
[null,44007017700,"Providence",7,177,"Providence177","No","No"]
[null,44007017800,"Providence",7,178,"Providence178","Yes","No"]
[null,44007017900,"Providence",7,179,"Providence179","Yes","Yes"]
[null,44007018000,"Providence",7,180,"Providence180","Yes","Yes"]
[null,44007018100,"Providence",7,181,"Providence181","Yes","No"]
[null,44007018200,"Providence",7,182,"Providence182","No","No"]
[null,44007018300,"Providence",7,183,"Providence183","Yes","No"]
[null,44003021501,"Kent",3,215.01,"Kent215.01","No","No"]
[null,44003021502,"Kent",3,215.02,"Kent215.02","No","No"]
[null,44003021600,"Kent",3,216,"Kent216","No","No"]
[null,44003021700,"Kent",3,217,"Kent217","No","No"]
[null,44003021800,"Kent",3,218,"Kent218","No","No"]
[null,44003021902,"Kent",3,219.02,"Kent219.02","No","No"]
[null,44007000101,"Providence",7,1.01,"Providence1.01","Yes","Yes"]
[null,44007000102,"Providence",7,1.02,"Providence1.02","Yes","No"]
[null,44007000200,"Providence",7,2,"Providence2","Yes","Yes"]
[null,44007000300,"Providence",7,3,"Providence3","Yes","No"]
[null,44007011402,"Providence",7,114.02,"Providence114.02","No","No"]
[null,44007011403,"Providence",7,114.03,"Providence114.03","No","No"]
[null,44007011500,"Providence",7,115,"Providence115","No","No"]
[null,44007011600,"Providence",7,116,"Providence116","No","No"]
[null,44007011701,"Providence",7,117.01,"Providence117.01","No","No"]
[null,44007011800,"Providence",7,118,"Providence118","No","Yes"]
[null,44007015900,"Providence",7,159,"Providence159","No","No"]
[null,44007016000,"Providence",7,160,"Providence160","Yes","No"]
[null,44007016100,"Providence",7,161,"Providence161","Yes","Yes"]
[null,44007016300,"Providence",7,163,"Providence163","No","No"]
[null,44007016400,"Providence",7,164,"Providence164","Yes","No"]
[null,44007016500,"Providence",7,165,"Providence165","No","No"]
[null,44007016600,"Providence",7,166,"Providence166","Yes","No"]
[null,44007016700,"Providence",7,167,"Providence167","Yes","Yes"]
[null,44009051503,"Washington",9,515.03,"Washington515.03","No","No"]
[null,44009051504,"Washington",9,515.04,"Washington515.04","No","Yes"]
[null,44009990100,"Washington",9,9901,"Washington9901","No","No"]
[null,44009990200,"Washington",9,9902,"Washington9902","No","No"]
[null,44003020901,"Kent",3,209.01,"Kent209.01","No","No"]
[null,44007010701,"Providence",7,107.01,"Providence107.01","No","No"]
[null,44007015000,"Providence",7,150,"Providence150","No","No"]
[null,44003020101,"Kent",3,201.01,"Kent201.01","No","No"]
[null,44003020102,"Kent",3,201.02,"Kent201.02","No","No"]
[null,44005041000,"Newport",5,410,"Newport410","No","No"]
[null,44005041100,"Newport",5,411,"Newport411","No","No"]
[null,44007003300,"Providence",7,33,"Providence33","No","No"]
[null,44007003400,"Providence",7,34,"Providence34","No","No"]
[null,44007013701,"Providence",7,137.01,"Providence137.01","No","No"]
[null,44007013702,"Providence",7,137.02000000000001,"Providence137.02","No","No"]
[null,44009050103,"Washington",9,501.03,"Washington501.03","No","No"]
[null,44009050104,"Washington",9,501.04,"Washington501.04","No","No"]
[null,44001030500,"Bristol",1,305,"Bristol305","No","Yes"]
[null,44001030601,"Bristol",1,306.01,"Bristol306.01","No","No"]
[null,44001030602,"Bristol",1,306.02,"Bristol306.02","No","No"]
[null,44001030700,"Bristol",1,307,"Bristol307","No","Yes"]
[null,44005040101,"Newport",5,401.01,"Newport401.01","No","No"]
[null,44005040102,"Newport",5,401.02,"Newport401.02","No","No"]
[null,44005040103,"Newport",5,401.03,"Newport401.03","No","No"]
[null,44005040200,"Newport",5,402,"Newport402","No","No"]
[null,44007002000,"Providence",7,20,"Providence20","Yes","No"]
[null,44007002101,"Providence",7,21.01,"Providence21.01","No","No"]
[null,44007002102,"Providence",7,21.02,"Providence21.02","No","No"]
[null,44007002200,"Providence",7,22,"Providence22","Yes","No"]
[null,44007012802,"Providence",7,128.02000000000001,"Providence128.02","No","No"]
[null,44007012803,"Providence",7,128.03,"Providence128.03","No","No"]
[null,44007012900,"Providence",7,129,"Providence129","No","No"]
[null,44007013001,"Providence",7,130.01,"Providence130.01","No","No"]
[null,44007013002,"Providence",7,130.02000000000001,"Providence130.02","No","No"]
[null,44007018500,"Providence",7,185,"Providence185","No","Yes"]
[null,44003021901,"Kent",3,219.01,"Kent219.01","No","No"]
[null,44005040900,"Newport",5,409,"Newport409","No","No"]
[null,44007003200,"Providence",7,32,"Providence32","No","No"]
[null,44007011702,"Providence",7,117.02,"Providence117.02","No","No"]
[null,44003020300,"Kent",3,203,"Kent203","Yes","No"]
[null,44003020400,"Kent",3,204,"Kent204","No","No"]
[null,44003020500,"Kent",3,205,"Kent205","No","No"]
[null,44005041300,"Newport",5,413,"Newport413","No","No"]
[null,44005041400,"Newport",5,414,"Newport414","No","No"]
[null,44005041601,"Newport",5,416.01,"Newport416.01","No","No"]
[null,44007003601,"Providence",7,36.01,"Providence36.01","Yes","No"]
[null,44007003602,"Providence",7,36.020000000000003,"Providence36.02","No","No"]
[null,44007003700,"Providence",7,37,"Providence37","Yes","No"]
[null,44007013900,"Providence",7,139,"Providence139","No","No"]
[null,44007014000,"Providence",7,140,"Providence140","No","No"]
[null,44007014100,"Providence",7,141,"Providence141","Yes","No"]
[null,44009050302,"Washington",9,503.02,"Washington503.02","No","No"]
[null,44009050401,"Washington",9,504.01,"Washington504.01","No","No"]
[null,44009050402,"Washington",9,504.02,"Washington504.02","No","No"]
[null,44003020604,"Kent",3,206.04,"Kent206.04","No","No"]
[null,44003020702,"Kent",3,207.02,"Kent207.02","No","No"]
[null,44003020703,"Kent",3,207.03,"Kent207.03","No","No"]
[null,44007010400,"Providence",7,104,"Providence104","No","Yes"]
[null,44007010501,"Providence",7,105.01,"Providence105.01","No","No"]
[null,44007010502,"Providence",7,105.02,"Providence105.02","No","No"]
[null,44007010600,"Providence",7,106,"Providence106","No","No"]
[null,44007014700,"Providence",7,147,"Providence147","No","Yes"]
[null,44007014800,"Providence",7,148,"Providence148","No","No"]
[null,44009050802,"Washington",9,508.02,"Washington508.02","No","No"]
[null,44009050901,"Washington",9,509.01,"Washington509.01","No","No"]
[null,44009050902,"Washington",9,509.02,"Washington509.02","No","No"]
[null,44009051000,"Washington",9,510,"Washington510","No","No"]
[null,44009051101,"Washington",9,511.01,"Washington511.01","No","No"]
[null,44001030800,"Bristol",1,308,"Bristol308","No","No"]
[null,44003020601,"Kent",3,206.01,"Kent206.01","No","No"]
[null,44003020602,"Kent",3,206.02,"Kent206.02","No","No"]
[null,44003020603,"Kent",3,206.03,"Kent206.03","No","No"]
[null,44005040303,"Newport",5,403.03,"Newport403.03","No","No"]
[null,44005041602,"Newport",5,416.02,"Newport416.02","No","No"]
[null,44005041701,"Newport",5,417.01,"Newport417.01","No","No"]
[null,44005041702,"Newport",5,417.02,"Newport417.02","No","No"]
[null,44007002300,"Providence",7,23,"Providence23","No","No"]
[null,44007002400,"Providence",7,24,"Providence24","No","No"]
[null,44007010101,"Providence",7,101.01,"Providence101.01","No","No"]
[null,44007010102,"Providence",7,101.02,"Providence101.02","No","No"]
[null,44007010200,"Providence",7,102,"Providence102","No","No"]
[null,44007010300,"Providence",7,103,"Providence103","No","No"]
[null,44007014200,"Providence",7,142,"Providence142","No","No"]
[null,44007014300,"Providence",7,143,"Providence143","No","No"]
[null,44007014400,"Providence",7,144,"Providence144","No","No"]
[null,44009050500,"Washington",9,505,"Washington505","No","No"]
[null,44009050600,"Washington",9,506,"Washington506","No","No"]
[null,44009050700,"Washington",9,507,"Washington507","No","No"]
[null,44009050801,"Washington",9,508.01,"Washington508.01","No","Yes"]
[null,44005040700,"Newport",5,407,"Newport407","No","No"]
[null,44005040800,"Newport",5,408,"Newport408","No","No"]
[null,44007002900,"Providence",7,29,"Providence29","Yes","No"]
[null,44007003100,"Providence",7,31,"Providence31","No","No"]
[null,44001030901,"Bristol",1,309.01,"Bristol309.01","No","No"]
[null,44001030902,"Bristol",1,309.02,"Bristol309.02","No","No"]
[null,44005040304,"Newport",5,403.04,"Newport403.04","No","No"]
[null,44005040400,"Newport",5,404,"Newport404","No","No"]
[null,44007002500,"Providence",7,25,"Providence25","No","Yes"]
[null,44007002600,"Providence",7,26,"Providence26","Yes","No"]
[null,44007013101,"Providence",7,131.01,"Providence131.01","No","No"]
[null,44007013102,"Providence",7,131.02000000000001,"Providence131.02","No","No"]
[null,44007013201,"Providence",7,132.01,"Providence132.01","No","No"]

{"sheet":"00_5_LIHTC Data","index":5,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":true,"merged":[[29,2,29,6]]}
[{"$f":"\"Income Limits, Rents, and Utility Allowances for City/Town: \"&'01_1_General Data'!C13&\", MSA: \"&B10","v":"Income Limits, Rents, and Utility Allowances for City/Town: , MSA: 0"}]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Note: These income and rent limits are not the official limits calcluated by RI Housing. Please verify against the annually released income and rent limits"]
[]
[null,"Maximum Income Limits"]
[]
[null,"Tenants","% Median","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person"]
[null,"Percentage",null,0.7,0.8,0.9,1,1.08,1.1599999999999999,1.24,1.32]
[null,{"$f":"rng01_City1","v":0},0.2,{"$f":"D$13*$C10/$C$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G$13*$C10/$C$13","v":{"$error":"#N/A"}},{"$f":"H$13*$C10/$C$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.3,{"$f":"D$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"E$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"F$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"G$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"H$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"I$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"J$13*$C11/$C$13","v":{"$error":"#N/A"}},{"$f":"K$13*$C11/$C$13","v":{"$error":"#N/A"}}]
[null,null,0.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G$13*$C12/$C$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.5,{"$f":"ROUNDUP(($G13*D$9)/50,0)*50","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(($G13*E$9)/50,0)*50","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(($G13*F$9)/50,0)*50","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B10,'00_4_Reference Tables'!$C$7:$AO$45, 39, FALSE)","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(($G13*H$9)/50,0)*50","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(($G13*I$9)/50,0)*50","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(($G13*J$9)/50,0)*50","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(($G13*K$9)/50,0)*50","v":{"$error":"#N/A"}}]
[null,null,0.6,{"$f":"D$13*$C14/$C$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.7,{"$f":"D$13*$C15/$C$13","v":{"$error":"#N/A"}},{"$f":"E$13*$C15/$C$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.8,{"$f":"D$13*$C16/$C$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Bedroom Type","% Median","SRO","EFF",1,2,3,4,5]
[null,"Approximate tenant count",null,"1 person","1 person","1.5 person","3 people","4.5 people","6 people","7.5 people"]
[null,{"$f":"B10","v":0},0.2,{"$f":"ROUNDDOWN(D10/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(D10/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(AVERAGE(D10:E10)/12*30%, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(F10/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(AVERAGE(G10:H10)/12*30%, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(I10/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(AVERAGE(J10:K10)/12*30%, 0)","v":{"$error":"#N/A"}}]
[null,null,0.3,{"$f":"ROUNDDOWN(D11/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(D11/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(AVERAGE(D11:E11)/12*30%, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(F11/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(AVERAGE(G11:H11)/12*30%, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(I11/12*0.3, 0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(AVERAGE(J11:K11)/12*30%, 0)","v":{"$error":"#N/A"}}]
[null,null,0.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,0.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Rent Limits"]
[null,null,"Bedrooms"]
[null,"Rent Determinant","SRO/EFF",1,2,3,4]
[null,"Low HOME",{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,C35,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,D35,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,E35,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,F35,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,G35,FALSE)","v":{"$error":"#N/A"}}]
[null,"High HOME",{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,C36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,D36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,E36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,F36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('01_1_General Data'!$C$13,'00_4_Reference Tables'!$C$7:$AG$45,G36,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,4,{"$f":"C35+6","v":10},16,22,28]
[null,null,5,11,17,23,29]

{"sheet":"00_6_Instruction","index":6,"n_rows":95,"n_cols":11,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
["Instruction"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Input"]
[]
[null,null,"01_1_General Data: General Project information, including:"]
[null,null,null,"*Note: users can navigate through the sheet using the buttons on top of the page."]
[null,null,null,"1. General Data: project information, property information, first mortgage, construction loan, owner/borrower information."]
[null,null,null,null,"a. Please fill out MIP in cell K16 as \"0%\" if there is no MIP."]
[null,null,null,null,"b. If there is more than 1 address, please enter a \"primary\" address in this section and the rest in the \"Acquisition\" section."]
[null,null,null,"2. Building Information/Configuration: number of buildings, amenities, square footage summary, utilities."]
[null,null,null,"3. Equity Pay-in: project milestone dates, together with the equity pay-in schedule"]
[null,null,null,null,"a. Please fill out all the expected dates of the milestones even if an equity payment is not associated with the milestone. These dates will trigger calculations throughout the model."]
[null,null,null,"4. Trending Assumption: input income and expense trend percentages as well as vacancy rates for underwriting"]
[null,null,null,null,"a. If it is necessary to modify the trending assumption differently for individual years (rather than using the same trending rate), please use the button \"Modify Yearly Trending Assumption\"."]
[null,null,null,"5. Absorption Schedule: units occupied in the lease-up / pre-stabilization period, commercial and other income occupied percentage"]
[null,null,null,null,"a. Please note that in the first year, the months before lease up date will be automatically grayed out."]
[null,null,null,null,"b. Please enter the total expected affordable / market units count for each month."]
[null,null,null,"6. Development Team Information: input development team information"]
[null,null,null,"7. Acquisition: building/address list, census tract, QCT/Opportunity Zone identification, information on existing debt"]
[null,null,null,"8. Throughout the model, Construction Loan and Bridge Loan is the same thing."]
[]
[null,null,"02_1_Income: input rental, commercial and other income information"]
[null,null,null,"1. Rental income: bedroom type, number of units, targeted AMI, net rent"]
[null,null,null,"2. Commercial, other income: units, net square footage"]
[null,null,null,"3. Utilities table: enter different utility types, cost per each bedroom type and utilities data year"]
[]
[null,null,"02_2_Expense: input projected expenses and comparable / historical expenses"]
[null,null,null,"1. Projected expenses: input expenses to be used in underwriting. Input expenses from the Appraisal"]
[null,null,null,"2. For other projections, first choose between \"Historical\" and \"Comparable\" in the drop down.  For existing properties, you will want to input their historical expenses."]
[null,null,null,null,"a. Please fill out all information - property name, number of units, projection year"]
[null,null,null,null,"b. The Revenue and Net Income/Debt service section will not require an input for comparable data."]
[null,null,null,null,"c. Use button \"Add a Projection\" in order to add additional columns as needed."]
[null,null,null,"3. Section \"Comparison\" utilizes the average of Comparable/Historical projections."]
[null,null,null,null,"a. The \"Historical\" comparison section will appear if \"Rehabilitation\" or \"New Construction and Rehabilitation\" is chosen for Development Type in the General Data page."]
[null,null,null,null,"b. All comparison will be trended to the Underwritten year."]
[]
[null,null,"02_3_Sources: input fund sources for the project"]
[null,null,null,"1. In the \"Debt\" section, the first two lines is defaulted to be RIH First Mortgage and RIH Second Mortgage."]
[null,null,null,"2. When listing each Debt, please use the drop down, identify whether if it's debt service / cash flow, and what is the percentage of cash flow going to that certain debt."]
[]
[null,null,"02_4_Uses: input all development costs for the project"]
[null,null,null,"1. Please make sure to choose a Construction type using the drop down. For projects with only one construction type, only one column will be populated."]
[null,null,null,"2. Please enter Residential and Commercial uses in separate columns."]
[null,null,null,"3. Columns allow the user to identify which costs are eligible for Acquisition Credits, for New Construction / Rehab Credits, HOME eligible basis, and for tax-exempt bond deals, the aggregate basis plus land."]
[null,null,null,"4. Note that the Construction Costs will flow from the detailed schedules on tab \"03_1_Construction Cost\""]
[]
[null,null,"02_5_LIHTC Proceeds: input calculation for total LIHTC Proceeds"]
[null,null,null,"1. Total Eligible Uses will automatically flow from tab \"02_4_Uses\""]
[null,null,null,"2. Select the appropriate Census Tract factor of 100% or 130% using the drop down."]
[null,null,null,"3. Tax Credit Percentage will be automatically 9% for New/Rehab credit if 9% is chosen in the General data tab. Otherwise, it will be a manual input."]
[null,null,null,"4. Enter investor percentage (i.e. 99.99%) and price per credit accordingly."]
[]
[null,null,"03_1_Construction Cost: input each line item under construction cost"]
[null,null,null,"1. Different construction types come directly from uses page.  For projects with only one construction type, only one column will be populated."]
[]
[null,null,"03_2_Construction Schedule: input construction draw schedule during the Construction period, including each sources and expense line items"]
[null,null,null,"1. Enter the expected Construction period (in months) and click the \"Show Construction months timeline\" button."]
[null,null,null,"2. Button \"Compact Schedule\" is to hide the rows that are not necessary. Button \"Decompact Schedule\" is to show all the rows."]
[null,null,null,null,"a. For example, not all Sources line items are filled out, or not all Expenses line items will be filled out. These could be hidden to compact the schedule."]
[]
[null,null,"03_3_Amortizations"]
[null,null,null,"1. This tab is used to calculate amortization for each loan."]
[null,null,null,"2. Please fill out the first payment date for each applicable loan."]
[]
[null,null,"03_4_NH-Assisted Living Data: input income / expense for Nursing home / Assisted living as applicable"]
[null,null,null,"1. This tab will only appear when \"Nursing Home\", \"Assisted Living\" or \"Congregate Care\" is chosen in General data tab."]
[]
[null,null,"04_2_Pre-Stabilization"]
[null,null,null,"1.  Fill out expected expenses for each month during the pre-stabilization period."]
[null,null,null,null,"a. The button \"Paste Monthly trending PAR\" is used to auto-populate the Expense as a guideline."]
[null,null,null,null,"b. The default model will have formulas for all Expense line items. However, the user can overwrite those formulas if need be."]
[]
[null,null,"04_3_Reserves"]
[null,null,null,"1.  Fill out inflated annual needs from Capital Needs Assessment"]
[]
[null,"Output"]
[]
[null,null,"04_1_Pro Forma"]
[null,null,null,"1. The pro forma projects DSCR and cash flow over a 40-year term."]
[null,null,null,"2. The first year of the pro forma will be the first full stabilized year."]
[]
[null,null,"04_2_Pre-Stabilization"]
[null,null,null,"1. This is a pro forma to serve the pre-stabilization period to assist in calculating the cash flow generated during this period. "]
[null,null,null,"2. This pro forma runs from the beginning of lease-up and can continue up to three years. "]
[null,null,null,"3. Rental Income and vacancy reflected on this tab flow from the Absorption schedule in the General Data tab."]
[]
[null,null,"04_3_Reserves"]
[null,null,null,"1. This page tracks the reserve balance each year and measures the reserve balance against projected annual repairs. "]
[]
[null,null,"06_1_Summary Printout"]
[null,null,null,"1. One page summary on a selection of relevant information about the project"]
[]
[null,null,"06_4_Scoring"]
[null,null,null,"1. Weighted Average Total development cost scoring for the deal."]

{"sheet":"00_7_Instruction_RIH","index":7,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
["Instruction - for Rhode Island Housing users"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Controlling / Using output tabs"]
[]
[null,null,"00_2_Master Data Field List"]
[null,null,null,"1. Fill out cell D6 for each deal. That will be the Project ID for each project."]
[]
[null,null,"00_3_Drop Down"]
[null,null,null,"1. To navigate to a drop down, choose among the items in the list and click \"Go to drop down\" button."]
[]
[null,null,"06_2_Credit Committee:"]
[null,null,null,"1. Use the \"Hide\" and \"Show\" line items to navigate between different summary levels."]
[null,null,null,null,"a. Section 1: Default is all Revenue and Income line items. Hide the line items to show only from Net Operating Income"]
[null,null,null,null,"b. Section 3: Default is all Sources and Uses lines. Hiding the $0 lines will omit the unused Sources or Uses line items."]
[null,null,null,null,"c. Section 5: Default is all Unit types line items. Hide the blank lines so that the report only contains the lines that are filled out."]
[null,null,null,"2. \"Lock down Preliminary\": this button is used to lock down the Preliminary sources and usese."]
[null,null,null,null,"a. Please make sure to lock down Preliminary before going to the next phase."]
[null,null,null,null,"b. After locking down, if a change is necessary, the RIH user will need to unlock the page and manually make the necessary change."]
[]
[null,null,"06_3_UWChecklist"]
[null,null,null,"1. Use the \"All\", \"GU\" and \"CC\" buttons to apply desired filters."]
[null,null,null,null,"a. \"All\" will show all underwriting criterias"]
[null,null,null,null,"b. \"GU\" will show all underwriting criterias that are applicable for general underwriting"]
[null,null,null,null,"c. \"CC\" will show all underwriting criterias that are applicable for credit committee"]
[null,null,null,"2. If there are exceptions to the criterias, please fill out exceptions justifications."]
[]
[null,"Database intake suggestion"]
[]
[null,null,"00_2_Master Data Field List"]
[null,null,null,"1. All necessary information on a project has been listed out in the Project Description table, in field \"Data Field Value\"."]
[null,null,null,"2. Use Project ID to identify the information related to that property."]
[null,null,null,null,"a. Please make sure Project ID is filled out, and is unique."]
[null,null,null,"3. For the addresses, since a Project might have several addresses, it is suggested that there is a \"PropertyAddress\" table in your database. The layout of the table can be something like so:"]
[null,null,null,null,"ID","ProjectID","Adress Count","City","Zip Cide","County","Tract"]
[null,null,null,null,1,101,1,"Sample","Sample","Sample","Sample"]
[null,null,null,null,2,101,2,"Sample","Sample","Sample","Sample"]
[null,null,null,null,3,102,1,"Sample","Sample","Sample","Sample"]
[null,null,null,null,"a. The database manager can intake the address like so: \"Address <> 0\" - meaning only take in the rows that have been filled out."]
[]
[null,"Updating"]
[]
[null,null,"00_2_Master Data Field List"]
[null,null,null,"1. To add a data point into the list, please unprotect the sheet and add a line at the end of the table."]
[null,null,null,null,"a. Please make sure the data point being added will correspond with your database intake procedure."]
[]
[null,null,"00_3_Drop Down"]
[null,null,null,"1. The instruction on how to update a drop down is right on the drop down page."]
[null,null,null,null,"a. This should help the drop downs to be updated automatically"]
[null,null,null,null,"b. When updating Loan Type, plese only add an extra row instead of rearranging the rows; since these might affect the Master Data Field list."]
[]
[null,null,"00_4_Reference Tables"]
[null,null,null,"1. Please update the Income limits table every year. Match the income limits by county."]
[null,null,null,"2. Please update the QCT Identification every year. Match and update by Census tracts."]
[]
[null,null,"06_3_UWChecklist"]
[null,null,null,"1. If there is an update to a certain category, please use the \"Program Bulletin / Underwriting Criteria Update\" section."]
[null,null,null,null,"a. Update criteria accordingly based on each categories. "]
[null,null,null,null,"b. The updates will automatically flow through to the criteria checklist."]
[]
[null,null,"VBA Window"]
[null,null,null,"1. The VBA Window is locked using the same RIH's password. In case there is any needs to change the code, please use the RIH password to unlock VBA modules."]

{"sheet":"01_1_General Data","index":8,"n_rows":307,"n_cols":50,"rows_kept":307,"cut":false,"hidden":true,"merged":[[22,10,22,11],[23,10,23,11],[21,2,21,4],[17,10,17,11],[20,2,20,4],[73,4,73,5],[74,4,74,5],[75,4,75,5],[23,2,23,4],[22,2,22,4],[44,10,44,11],[29,2,29,4],[36,2,36,4],[55,5,55,6],[56,5,56,6],[69,4,69,5],[70,4,70,5],[71,4,71,5],[72,4,72,5],[35,2,35,4],[31,10,31,11],[32,10,32,11],[28,2,28,4],[27,2,27,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[176,3,176,5],[177,3,177,5],[178,3,178,5],[178,8,178,10],[171,8,171,10],[172,8,172,10],[173,8,173,10],[174,8,174,10],[175,8,175,10],[176,8,176,10],[177,8,177,10],[39,2,39,4],[37,2,37,4],[38,2,38,4],[180,8,180,10],[42,10,42,11],[43,10,43,11],[51,5,51,6],[170,3,170,5],[171,3,171,5],[172,3,172,5],[173,3,173,5],[174,3,174,5],[175,3,175,5],[76,4,76,5],[42,2,42,4],[43,2,43,4],[44,2,44,4],[164,3,164,5],[165,3,165,5],[54,5,54,6],[53,5,53,6],[52,5,52,6],[162,3,162,5],[163,3,163,5],[207,3,207,5],[208,3,208,5],[200,3,200,5],[201,3,201,5],[202,3,202,5],[203,3,203,5],[204,3,204,5],[205,3,205,5],[206,3,206,5],[188,8,188,10],[187,3,187,5],[188,3,188,5],[190,8,190,10],[191,8,191,10],[192,8,192,10],[193,8,193,10],[202,8,202,10],[203,8,203,10],[194,8,194,10],[195,8,195,10],[197,3,197,5],[198,3,198,5],[190,3,190,5],[191,3,191,5],[192,3,192,5],[193,3,193,5],[194,3,194,5],[195,3,195,5],[196,3,196,5],[204,8,204,10],[205,8,205,10],[206,8,206,10],[207,8,207,10],[208,8,208,10],[68,13,68,14],[196,8,196,10],[197,8,197,10],[198,8,198,10],[200,8,200,10],[181,8,181,10],[201,8,201,10],[182,8,182,10],[183,8,183,10],[184,8,184,10],[185,8,185,10],[186,8,186,10],[187,8,187,10],[76,13,76,14],[69,13,69,14],[70,13,70,14],[71,13,71,14],[72,13,72,14],[73,13,73,14],[10,2,10,4],[11,2,11,4],[12,2,12,4],[17,2,17,4],[18,2,18,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[19,2,19,4],[26,2,26,4],[13,2,13,4],[45,2,45,4],[46,2,46,4],[13,10,13,11],[10,10,10,11],[11,10,11,11],[14,10,14,11],[15,10,15,11],[12,10,12,11],[16,10,16,11],[21,10,21,11],[28,10,28,11],[29,10,29,11],[30,10,30,11],[26,10,26,11],[27,10,27,11],[33,10,33,11],[34,10,34,11],[35,10,35,11],[36,10,36,11],[37,10,37,11],[38,10,38,11],[39,10,39,11],[74,13,74,14],[75,13,75,14],[170,8,170,10],[184,3,184,5],[185,3,185,5],[186,3,186,5],[183,3,183,5],[180,3,180,5],[181,3,181,5],[182,3,182,5],[160,8,160,10],[161,8,161,10],[162,8,162,10],[163,8,163,10],[164,8,164,10],[165,8,165,10],[166,8,166,10],[167,8,167,10],[168,8,168,10],[166,3,166,5],[167,3,167,5],[168,3,168,5],[160,3,160,5],[161,3,161,5]]}
["General Data"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[]
[]
[]
[null,"GENERAL INFORMATION"]
[]
[null,"Project Information",null,null,null,null,null,"First Mortgage Information"]
[null,"Project Name",null,null,null,null,null,"RIH Mortgage (Yes/No)?"]
[null,"Primary Address",null,null,null,null,null,"Risk Sharing (Yes/No)?"]
[null,"City ",null,null,null,null,null,"RIH Mortgage Interest Rate"]
[null,"State","Rhode Island",null,null,null,null,"Debt Service Coverage Ratio (DSCR):"]
[null,"Zip Code",null,null,null,null,null,"RIH Mortgage Term (Years)"]
[null,"Census Tract",null,null,null,null,null,"Taxable Financing or Tax Exempt Financing?"]
[null,"Property Type",null,null,null,null,null,"Mortgage Insurance Premium"]
[null,"Development Type",null,null,null,null,null,"Mortgage Program Type"]
[null,"Tenancy Type"]
[null,"Credit Type"]
[null,"Construction Type",null,null,null,null,null,"Construction Loan Information"]
[null,"RIH Underwriter",null,null,null,null,null,"Construction Loan lender is RIH? (Yes/No)"]
[null,"Model Revision Date","2022-09-07",null,null,null,null,"Construction Loan Total Amount"]
[null,"Model Version number","v1.11.5",null,null,null,null,"Construction Loan Interest"]
[]
[null,"Property Information",null,null,null,null,null,"Owner/Borrower Information"]
[null,"Date Acquired",null,null,null,null,null,"Borrower Name"]
[null,"Total Land Area (sf)",null,null,null,null,null,"Address",null,null,""]
[null,"Zoning Status",null,null,null,null,null,"City "]
[null,"Ground Lease/Fee/Other",null,null,null,null,null,"State"]
[null,"Brownfield Site (Yes/No)?",null,null,null,null,null,"Zip Code",null,null,""]
[null,"Historic Credit (Yes/No)?",null,null,null,null,null,"Telephone Number"]
[null,"Public Water (Yes/No)?",null,null,null,null,null,"Major Principal(s)"]
[null,"Public Sewer (Yes/No)?",null,null,null,null,null,"     Principal 1:"]
[null,"Year Built",null,null,null,null,null,"     Principal 2:"]
[null,"Type of Project",null,null,null,null,null,"     Principal 3:"]
[null,"Number of Buildings",{"$f":"SUM(C53:C54)","v":0},null,null,null,null,"     Principal 4:"]
[null,"Number of Elevators",null,null,null,null,null,"Nonprofit (Yes/No)?"]
[null,"Sprinklered (Yes/No)?",null,null,null,null,null,"Borrowing Entity"]
[null,"Number of Parking Spaces",null,null,null,null,null,"Single Asset Entity (Yes/No)?"]
[]
[null,"Program and Rental Assistance Information",null,null,null,null,null,{"$f":"IF(K16=\"Tax Exempt\",\"Tax Exempt Bond Financing: General 50% Financing to Basis Test\",\"Tax Exempt Financing - Not Applicable\")","v":"Tax Exempt Financing - Not Applicable"}]
[null,"RIH Program Type",null,null,null,null,null,"Total Tax Exempt Financing Amount",null,null,{"$f":"'02_3_SOURCES'!F37","v":0}]
[null,"Is this a Section 8 Project (Yes/No)?",null,null,null,null,null,{"$f":"'02_4_USES'!N5","v":"Aggregate Basis plus Land"},null,null,{"$f":"'02_4_USES'!N90","v":0}]
[null,"Other Assistance (Yes/No)?",null,null,null,null,null,"Estimated \"50%\" Test",null,null,{"$f":"IF(K16=\"Tax Exempt\",IF(K44=0,0,K43/K44),\"Not Applicable\")","v":"Not Applicable"}]
[null,"Type of  Other Assistance",null,null,null,null,null,"Above ratio should be subject to analysis and confirmation by bond counsel."]
[null,"Low-Income Set Aside"]
[]
[]
[null,"BUILDING CONFIGURATION"]
[]
[null,"Type of Structure(s)","Number of Buildings","Number of Stories","Structural System","Exterior Finish",null,"Building Type","Gross Square Feet"]
[null,"Residential"]
[null,"Residential"]
[null,"Commercial"]
[null,"Community"]
[null,"Other"]
[null,"Total Building Count",{"$f":"SUM(C53:C57)","v":0}]
[]
[]
[null,"Gross Square Feet Residential",{"$f":"SUM(I53:I54)","v":0},null,"NRSF Residential",null,{"$f":"SUM('02_1_INCOME'!F110:G110)","v":0}]
[null,"Gross Square Feet Commercial",{"$f":"I55","v":0},null,"NRSF Commercial",null,{"$f":"SUMPRODUCT('02_1_INCOME'!E48:E59,'02_1_INCOME'!F48:F59)","v":0}]
[null,"Gross Square Feet Community",{"$f":"I56","v":0},null,"Total NRSF",null,{"$f":"SUM(G61:G62)","v":0}]
[null,"Gross Square Feet Unfinished",null,null,"% NRSF Residential",null,{"$f":"G61/G63","v":{"$error":"#DIV/0!"}}]
[null,"Total Gross Square Feet",{"$f":"SUM(C61:C64)+I57","v":0},null,"% NRSF Commercial",null,{"$f":"1-G64","v":{"$error":"#DIV/0!"}}]
[]
[null,"Residential Equipment and Utilities/Amenities beyond basic requirements"]
[]
[null,"Unit Equipment/Amenities:",null,null,"Project Amenities",null,"Comment",null,"Services/Utilities:",null,"Provided","Included in Rent","Energy Type","Heating System"]
[null,"Air Conditioning Units",null,null,null,null,null,null,"Heat"]
[null,"Cable Hookup",null,null,null,null,null,null,"Hot Water"]
[null,"Dishwasher",null,null,null,null,null,null,"Cooking"]
[null,"Garbage Disposal",null,null,null,null,null,null,"Central Air Conditioning"]
[null,"Kitchen Exhaust",null,null,null,null,null,null,"Cable TV"]
[null,"Laundry: Hookups",null,null,null,null,null,null,"Electricity"]
[null,"Laundry: In each unit",null,null,null,null,null,null,"Water"]
[null,"Security/Video System",null,null,null,null,null,null,"Sewer"]
[null,"Other (Describe)"]
[null,"Other (Describe)"]
[]
[]
[null,"EQUITY PAY-IN SCHEDULE"]
[]
[null,"Milestones","Expected/\nActual Date","Equity Pay-in","Equity Pay-in %"]
[null,"Closing:",null,null,{"$f":"D85/$D$99","v":{"$error":"#DIV/0!"}}]
[{"$f":"\"Month 1\"","v":"Month 1"},"Construction begins:",null,null,{"$f":"D86/$D$99","v":{"$error":"#DIV/0!"}}]
[{"$f":"\"Month \"&ROUND((C87-$C$86)/30+1,0)","v":"Month 1"},"Other (describe)",null,null,{"$error":"#DIV/0!"}]
[{"$f":"\"Month \"&ROUND((C88-$C$86)/30+1,0)","v":"Month 1"},"Other (describe)",null,null,{"$error":"#DIV/0!"}]
[{"$f":"\"Month \"&ROUND((C89-$C$86)/30+1,0)","v":"Month 1"},"Other (describe)",null,null,{"$error":"#DIV/0!"}]
[{"$f":"\"Month \"&ROUND((C90-$C$86)/30+1,0)","v":"Month 1"},"Construction completion:",null,null,{"$error":"#DIV/0!"}]
[{"$f":"\"Month \"&ROUND((C91-$C$86)/30+1,0)","v":"Month 1"},"Other (describe)",null,null,{"$error":"#DIV/0!"}]
["Month 1","Other (describe)",null,null,{"$error":"#DIV/0!"}]
["Month 1","Lease-up Start:",null,null,{"$error":"#DIV/0!"}]
[{"$f":"\"Month \"&ROUND((C94-$C$86)/30+1,0)","v":"Month 1"},"Other (describe)",null,null,{"$error":"#DIV/0!"}]
[{"$f":"\"Month \"&ROUND((C95-$C$86)/30+1,0)","v":"Month 1"},"Other (describe)",null,null,{"$error":"#DIV/0!"}]
["Month 1","Stabilization:",null,null,{"$error":"#DIV/0!"}]
["Month 1","Rental achievement:",null,null,{"$error":"#DIV/0!"}]
["Month 1","Other (describe)",null,null,{"$error":"#DIV/0!"}]
[null,"Total",null,{"$f":"SUM(D85:D98)","v":0},{"$f":"SUM(E85:E98)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(ROUNDDOWN(D99-'02_5_LIHTC Proceeds'!$D$24+'02_5_LIHTC Proceeds'!$C$24,0)<>0, \"Amount doesn't tie with LIHTC Proceeds calculation. The difference is \" & TEXT(ROUNDDOWN(D99-'02_5_LIHTC Proceeds'!$D$24-'02_5_LIHTC Proceeds'!$C$24,0),\"$0,00\")&\".\", \"Amount ties with LIHTC Proceeds calculation.\")","v":{"$error":"#DIV/0!"}}]
[]
[null,"TRENDING ASSUMPTION"]
[]
[]
[null,"Income and Expense Trending"]
[null,"First Year of Pro Forma:",null,{"$f":"YEAR(C96)+1","v":1901},null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42"]
[null,null,null,null,null,"YEARS:",null,null,{"$f":"'01_1_General Data'!D106","v":1901},{"$f":"I107+1","v":1902},{"$f":"J107+1","v":1903},1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942]
[null,"Rental Income Trending Rate:",null,null,null,{"$f":"B108","v":"Rental Income Trending Rate:"},null,null,{"$f":"$D108","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$D108","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$D108","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$D108","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income Trending Rate:",null,null,null,{"$f":"B109","v":"Commercial Income Trending Rate:"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Income Trending Rate:",null,null,null,"Other Income Trending Rate:",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nursing Home / Assisted Living Income Trending Rate:",null,null,null,{"$f":"B111","v":"Nursing Home / Assisted Living Income Trending Rate:"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Tax Trending Rate:",null,null,null,"Real Estate Tax Trending Rate:",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property & Liability Insurance Trending Rate:",null,null,null,"Property & Liability Insurance Trending Rate:",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expense Trending Rate:",null,null,null,"Operating Expense Trending Rate:",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Management Fee (% of EGI):"]
[]
[null,"Vacancy Rate"]
[null,"Residential Market Vacancy:"]
[null,"Residential Affordable Vacancy:"]
[null,"Commercial Market Vacancy:"]
[null,"NH/Assisted/Congregate Care Vacancy:"]
[null,"Other Income Vacancy:"]
[]
[null,"Reserves"]
[null,"Reserves Deposit Trending Rate:"]
[null,"Reserve Account Interest Rate:"]
[]
[]
[null,"ABSORPTION SCHEDULE"]
[]
[null,"First Lease-up date",{"$f":"C93","v":"00:00:00"},null,"Please fill out Total Unit Occupied each month for Affordable Units / Market Rate Units."]
[null,null,null,null,"Please fill out percentage of Commercial or Other units occupied each month."]
[]
[null,{"$f":"YEAR(C131)","v":1900},"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Affordable Units Occupied"]
[null,"Market Rate Units Occupied",null,null,null,null,null,null,null,null,null,null,null,null,"Annual %"]
[null,"% Affordable Units Occupancy",{"$f":"C135/rng02_TotalUnits_LIHTC","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!"},{"$f":"AVERAGE(C137:N137)","v":{"$error":"#DIV/0!"}}]
[null,"% Market Occupancy",{"$f":"IF(C136>0,C136/rng02_TotalUnits_Market,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(C138:N138)","v":0}]
[null,"Commercial Units Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C139:N139)","v":{"$error":"#DIV/0!"}}]
[null,"Other Income Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C140:N140)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"B134+1","v":1901},{"$f":"TEXT(MONTH(A99), \"mmmm\")","v":"January"},"February","March","April","May","June","July","August","September","October","November","December"]
[null,"Affordable Units Occupied"]
[null,"Market Rate Units Occupied",null,null,null,null,null,null,null,null,null,null,null,null,"Annual %"]
[null,"% Affordable Units Occupancy",{"$f":"C143/rng02_TotalUnits_LIHTC","v":{"$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!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(C145:N145)","v":{"$error":"#DIV/0!"}}]
[null,"% Market Occupancy",{"$f":"IF(C144>0,C144/rng02_TotalUnits_Market,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(C146:N146)","v":0}]
[null,"Commercial Units Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C147:N147)","v":{"$error":"#DIV/0!"}}]
[null,"Other Income Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C148:N148)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"B142+1","v":1902},{"$f":"TEXT(MONTH(A303), \"mmmm\")","v":"January"},"February","March","April","May","June","July","August","September","October","November","December"]
[null,"Affordable Units Occupied"]
[null,"Market Rate Units Occupied",null,null,null,null,null,null,null,null,null,null,null,null,"Annual %"]
[null,"% Affordable Units Occupancy",{"$f":"C151/rng02_TotalUnits_LIHTC","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!"},{"$f":"AVERAGE(C153:N153)","v":{"$error":"#DIV/0!"}}]
[null,"% Market Occupancy",{"$f":"IF(C152>0,C152/rng02_TotalUnits_Market,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(C154:N154)","v":0}]
[null,"Commercial Units Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C155:N155)","v":{"$error":"#DIV/0!"}}]
[null,"Other Income Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C156:N156)","v":{"$error":"#DIV/0!"}}]
[]
[null,"DEVELOPMENT TEAM INFORMATION"]
[]
[]
[null,null,"Sponsor",null,null,null,null,"Legal"]
[null,null,"Contact",null,null,null,null,"Contact",""]
[null,null,"Address",null,null,null,null,"Address",""]
[null,null,"City",null,null,null,null,"City"]
[null,null,"State/Zip",null,null,null,null,"State/Zip"]
[null,null,"Phone",null,null,null,null,"Phone"]
[null,null,"Fax",null,null,null,null,"Fax"]
[null,null,"Cell",null,null,null,null,"Cell"]
[null,null,"Email",null,null,null,null,"Email"]
[null,null,null,"",null,null,null,null,null,null,""]
[null,null,"Co-Sponsor","",null,null,null,"LIHTC Legal"]
[null,null,"Contact","",null,null,null,"Contact",""]
[null,null,"Address","",null,null,null,"Address",""]
[null,null,"City","",null,null,null,"City",""]
[null,null,"State/Zip","",null,null,null,"State/Zip",""]
[null,null,"Phone",null,null,null,null,"Phone"]
[null,null,"Fax",null,null,null,null,"Fax"]
[null,null,"Cell",null,null,null,null,"Cell"]
[null,null,"Email",null,null,null,null,"Email"]
[null,null,null,"",null,null,null,null,""]
[null,null,"Manager",null,null,null,null,"Contractor"]
[null,null,"Contact","",null,null,null,"Contact",""]
[null,null,"Address","",null,null,null,"Address",""]
[null,null,"City","",null,null,null,"City",""]
[null,null,"State/Zip","",null,null,null,"State/Zip",""]
[null,null,"Phone",null,null,null,null,"Phone"]
[null,null,"Fax",null,null,null,null,"Fax"]
[null,null,"Cell",null,null,null,null,"Cell"]
[null,null,"Email",null,null,null,null,"Email"]
[null,null,null,"",null,null,null,null,""]
[null,null,"Architect",null,null,null,null,"Syndicator"]
[null,null,"Contact","",null,null,null,"Contact",""]
[null,null,"Address","",null,null,null,"Address",""]
[null,null,"City","",null,null,null,"City",""]
[null,null,"State/Zip","",null,null,null,"State/Zip",""]
[null,null,"Phone",null,null,null,null,"Phone"]
[null,null,"Fax",null,null,null,null,"Fax"]
[null,null,"Cell",null,null,null,null,"Cell"]
[null,null,"Email",null,null,null,null,"Email"]
[null,null,null,"",null,null,null,null,""]
[null,null,"Consultant",null,null,null,null,"Consultant",""]
[null,null,"Contact","",null,null,null,"Contact",""]
[null,null,"Address","",null,null,null,"Address",""]
[null,null,"City","",null,null,null,"City",""]
[null,null,"State/Zip","",null,null,null,"State/Zip",""]
[null,null,"Phone",null,null,null,null,"Phone"]
[null,null,"Fax",null,null,null,null,"Fax"]
[null,null,"Cell",null,null,null,null,"Cell"]
[null,null,"Email",null,null,null,null,"Email"]
[]
[]
[null,"ACQUISITION"]
[]
[null,"Number of properties at time of purchase:",1]
[]
[]
[null,"Address","As Is Appraised","Sale Price","City","Zip Code","Census Tract","QCT/DDA","Opportunity Zone"]
[null,{"$f":"rng01_Address1","v":0},null,null,{"$f":"rng01_City1","v":0},{"$f":"rng01_ZIP1","v":0},null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP('00_5_LIHTC Data'!$B$10,'00_4_Reference Tables'!$C$7:$AO$45, 32, FALSE),G218),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"",null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E219,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G219),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"",null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E220,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G220),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E221,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G221),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E222,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G222),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E223,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G223),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E224,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G224),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E225,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G225),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E226,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G226),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E227,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G227),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E228,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G228),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E229,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G229),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E230,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G230),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E231,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G231),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E232,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G232),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E233,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G233),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E234,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G234),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E235,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G235),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E236,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G236),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E237,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G237),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E238,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G238),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E239,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G239),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E240,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G240),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E241,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G241),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E242,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G242),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E243,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G243),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E244,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G244),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E245,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G245),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E246,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G246),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E247,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G247),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E248,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G248),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E249,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G249),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E250,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G250),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E251,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G251),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E252,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G252),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E253,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G253),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E254,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G254),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E255,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G255),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E256,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G256),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E257,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G257),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E258,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G258),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E259,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G259),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E260,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G260),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E261,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G261),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E262,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G262),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E263,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G263),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E264,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G264),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E265,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G265),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E266,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G266),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E267,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G267),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E268,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G268),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E269,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G269),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E270,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G270),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E271,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G271),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E272,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G272),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E273,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G273),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E274,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G274),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E275,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G275),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E276,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G276),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E277,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G277),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E278,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G278),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E279,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G279),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E280,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G280),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E281,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G281),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E282,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G282),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E283,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G283),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E284,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G284),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E285,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G285),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E286,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G286),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E287,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G287),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E288,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G288),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E289,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G289),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E290,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G290),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E291,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G291),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E292,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G292),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E293,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G293),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E294,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G294),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E295,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G295),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E296,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G296),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(VLOOKUP(E297,'00_4_Reference Tables'!$C$7:$AH$45, 32,FALSE),G297),'00_4_Reference Tables'!$F$79:$H$322,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"TOTALS",{"$f":"SUM(C218:C297)","v":0},{"$f":"SUM(D218:D297)","v":0}]
[]
[]
[null,"EXISTING DEBT"]
[null,"Sources","Principal amount","Accrued Interest","Interest Rate","Maturity Date"]
[]
[]
[]
[]
[null,"TOTALS",{"$f":"SUM(C303:C306)","v":0},{"$f":"SUM(D303:D306)","v":0}]

{"sheet":"02_1_INCOME","index":9,"n_rows":114,"n_cols":97,"rows_kept":114,"cut":false,"hidden":true,"merged":[[38,33,38,34],[67,1,67,3],[5,12,6,12],[5,11,6,11],[78,1,78,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[44,1,44,2],[79,1,79,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3]]}
[{"$f":"\"Residential and Commercial Rent Summary\"","v":"Residential and Commercial Rent Summary"}]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Number of Lines needed",null,15]
[]
[null,"Residential Summary: Underwritten Year One Rents",null,null,null,null,null,null,null,null,null,"RIH Year 1 Proposed Gross Rent PUPM","RIH Year 1 Proposed Net Rent PUPM","Note: Max LIHTC Rents Include Utility Allowances (U/A).  See cell T8 comment at right.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Below: SRO or EFF weighting data"]
[null,"Number of Bedrooms: SRO, EFF, 1 through 5","Number of Baths","AMI","Construction Type","Number of Units","NRSF per Unit","Project based Subsidy","Contract Expiration","Contract Administrator","Tenant Paid Utilities (U/A)",null,null,"Gross Market Rent Per Unit Per Month ","Net Market Rent Per Unit Per Month ","Discount from Market Rent","Gross Contract Rent PUPM (If applicable)","Net Contract Rent PUPM (If applicable)","LIHTC Max Rent PUPM","Discount from LIHTC rent","Total NRSF","Bedroom","Bedroom x Units","Sub Units","Mkt Units","Sub Annl. Net Inc.","Mkt Annl. Net Inc.","Type Lookup","SRO Subz","EFF Subz","SRO Mkt","EFF Mkt",null,null,null,"0BR-SRO Summary",null,null,"Net","Net","Net",null,null,null,"0BR-EFF  Summary",null,null,"Net","Net","Net",null,null,null,"1BR  Summary",null,null,"Net","Net","Net",null,null,null,"2BR  Summary",null,null,"Net","Net","Net",null,null,null,"3BR  Summary",null,null,"Net","Net","Net",null,null,null,"4BR  Summary",null,null,"Net","Net","Net",null,null,null,"5BR  Summary",null,null,"Net","Net","Net"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFNA(HLOOKUP(B8,$C$87:$I$99,13,FALSE), 0)","v":0},null,{"$f":"MAX(0,L8-K8)","v":0},null,{"$f":"MAX(0,N8-K8)","v":0},{"$f":"-IF(O8<>0,(M8-O8)/O8,0)","v":0},null,{"$f":"MAX(0,Q8-K8)","v":0},{"$f":"IF(OR(D8=\"80% Non-LIHTC\",D8=\"100%\",D8=\"120%\",D8=\"Over 120%\", D8=\"\"), 0, IF(D8=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B8,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D8),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B8,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},{"$f":"-IF(S8<>0,(L8-S8)/S8,0)","v":0},{"$f":"F8*G8","v":0},{"$f":"IF(OR(B8=\"EFF\",B8=\"SRO\"),0.5,B8)","v":0},{"$f":"IF(OR(B8=\"EFF\",B8=\"SRO\"),0.5,B8)*F8","v":0},{"$f":"IF(AND(D8<>\"80% Non-LIHTC\",D8<>\"100%\",D8<>\"120%\", D8<>\"Over 120%\", D8<>\"\"),$F8,0)","v":0},{"$f":"IF(OR(D8=\"80% Non-LIHTC\",D8=\"100%\",D8=\"120%\",D8=\"Over 120%\",D8=\"\"),$F8,0)","v":0},{"$f":"IF(X8>0,X8*M8*12,0)","v":0},{"$f":"IF(Y8>0,Y8*O8*12,0)","v":0},{"$f":"IF(B8=0,\"\",IF(OR(B8=\"SRO\",B8=\"EFF\"),\"SRO/EFF\",B8))","v":""},{"$f":"IF(B8=\"SRO\",X8,0)","v":0},{"$f":"IF(B8=\"EFF\",X8,0)","v":0},{"$f":"IF(B8=\"SRO\",Y8,0)","v":0},{"$f":"IF(B8=\"EFF\",Y8,0)","v":0},null,null,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6,null,"Bath #","Unit #","SF","RIH","Mkt","Contract",0.5,0.6]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D9=\"80% Non-LIHTC\",D9=\"100%\",D9=\"120%\",D9=\"Over 120%\", D9=\"\"), 0, IF(D9=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B9,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D9),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B9,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,{"$f":"IF(OR(B9=\"EFF\",B9=\"SRO\"),0.5,B9)","v":0},{"$f":"IF(OR(B9=\"EFF\",B9=\"SRO\"),0.5,B9)*F9","v":0},0,0,0,0,"",0,0,0,0,1,null,null,{"$f":"IF($B8=\"SRO\",$C8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$F8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$G8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$M8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$O8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$R8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$S8,\"\")","v":""},{"$f":"IF($B8=\"SRO\",$T8,\"\")","v":""},null,{"$f":"IF($B8=\"EFF\",$C8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$F8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$G8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$M8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$O8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$R8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$S8,\"\")","v":""},{"$f":"IF($B8=\"EFF\",$T8,\"\")","v":""},null,{"$f":"IF($B8=1,$C8,\"\")","v":""},{"$f":"IF($B8=1,$F8,\"\")","v":""},{"$f":"IF($B8=1,$G8,\"\")","v":""},{"$f":"IF($B8=1,$M8,\"\")","v":""},{"$f":"IF($B8=1,$O8,\"\")","v":""},{"$f":"IF($B8=1,$R8,\"\")","v":""},{"$f":"IF($B8=1,$S8,\"\")","v":""},{"$f":"IF($B8=1,$T8,\"\")","v":""},null,{"$f":"IF($B8=2,$C8,\"\")","v":""},{"$f":"IF($B8=2,$F8,\"\")","v":""},{"$f":"IF($B8=2,$G8,\"\")","v":""},{"$f":"IF($B8=2,$M8,\"\")","v":""},{"$f":"IF($B8=2,$O8,\"\")","v":""},{"$f":"IF($B8=2,$R8,\"\")","v":""},{"$f":"IF($B8=2,$S8,\"\")","v":""},{"$f":"IF($B8=2,$T8,\"\")","v":""},null,{"$f":"IF($B8=3,$C8,\"\")","v":""},{"$f":"IF($B8=3,$F8,\"\")","v":""},{"$f":"IF($B8=3,$G8,\"\")","v":""},{"$f":"IF($B8=3,$M8,\"\")","v":""},{"$f":"IF($B8=3,$O8,\"\")","v":""},{"$f":"IF($B8=3,$R8,\"\")","v":""},{"$f":"IF($B8=3,$S8,\"\")","v":""},{"$f":"IF($B8=3,$T8,\"\")","v":""},null,{"$f":"IF($B8=4,$C8,\"\")","v":""},{"$f":"IF($B8=4,$F8,\"\")","v":""},{"$f":"IF($B8=4,$G8,\"\")","v":""},{"$f":"IF($B8=4,$M8,\"\")","v":""},{"$f":"IF($B8=4,$O8,\"\")","v":""},{"$f":"IF($B8=4,$R8,\"\")","v":""},{"$f":"IF($B8=4,$S8,\"\")","v":""},{"$f":"IF($B8=4,$T8,\"\")","v":""},null,{"$f":"IF($B8=5,$C8,\"\")","v":""},{"$f":"IF($B8=5,$F8,\"\")","v":""},{"$f":"IF($B8=5,$G8,\"\")","v":""},{"$f":"IF($B8=5,$M8,\"\")","v":""},{"$f":"IF($B8=5,$O8,\"\")","v":""},{"$f":"IF($B8=5,$R8,\"\")","v":""},{"$f":"IF($B8=5,$S8,\"\")","v":""},{"$f":"IF($B8=5,$T8,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D10=\"80% Non-LIHTC\",D10=\"100%\",D10=\"120%\",D10=\"Over 120%\", D10=\"\"), 0, IF(D10=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B10,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D10),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B10,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,2,null,null,{"$f":"IF($B9=\"SRO\",$C9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$F9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$G9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$M9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$O9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$R9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$S9,\"\")","v":""},{"$f":"IF($B9=\"SRO\",$T9,\"\")","v":""},null,{"$f":"IF($B9=\"EFF\",$C9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$F9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$G9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$M9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$O9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$R9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$S9,\"\")","v":""},{"$f":"IF($B9=\"EFF\",$T9,\"\")","v":""},null,{"$f":"IF($B9=1,$C9,\"\")","v":""},{"$f":"IF($B9=1,$F9,\"\")","v":""},{"$f":"IF($B9=1,$G9,\"\")","v":""},{"$f":"IF($B9=1,$M9,\"\")","v":""},{"$f":"IF($B9=1,$O9,\"\")","v":""},{"$f":"IF($B9=1,$R9,\"\")","v":""},{"$f":"IF($B9=1,$S9,\"\")","v":""},{"$f":"IF($B9=1,$T9,\"\")","v":""},null,{"$f":"IF($B9=2,$C9,\"\")","v":""},{"$f":"IF($B9=2,$F9,\"\")","v":""},{"$f":"IF($B9=2,$G9,\"\")","v":""},{"$f":"IF($B9=2,$M9,\"\")","v":""},{"$f":"IF($B9=2,$O9,\"\")","v":""},{"$f":"IF($B9=2,$R9,\"\")","v":""},{"$f":"IF($B9=2,$S9,\"\")","v":""},{"$f":"IF($B9=2,$T9,\"\")","v":""},null,{"$f":"IF($B9=3,$C9,\"\")","v":""},{"$f":"IF($B9=3,$F9,\"\")","v":""},{"$f":"IF($B9=3,$G9,\"\")","v":""},{"$f":"IF($B9=3,$M9,\"\")","v":""},{"$f":"IF($B9=3,$O9,\"\")","v":""},{"$f":"IF($B9=3,$R9,\"\")","v":""},{"$f":"IF($B9=3,$S9,\"\")","v":""},{"$f":"IF($B9=3,$T9,\"\")","v":""},null,{"$f":"IF($B9=4,$C9,\"\")","v":""},{"$f":"IF($B9=4,$F9,\"\")","v":""},{"$f":"IF($B9=4,$G9,\"\")","v":""},{"$f":"IF($B9=4,$M9,\"\")","v":""},{"$f":"IF($B9=4,$O9,\"\")","v":""},{"$f":"IF($B9=4,$R9,\"\")","v":""},{"$f":"IF($B9=4,$S9,\"\")","v":""},{"$f":"IF($B9=4,$T9,\"\")","v":""},null,{"$f":"IF($B9=5,$C9,\"\")","v":""},{"$f":"IF($B9=5,$F9,\"\")","v":""},{"$f":"IF($B9=5,$G9,\"\")","v":""},{"$f":"IF($B9=5,$M9,\"\")","v":""},{"$f":"IF($B9=5,$O9,\"\")","v":""},{"$f":"IF($B9=5,$R9,\"\")","v":""},{"$f":"IF($B9=5,$S9,\"\")","v":""},{"$f":"IF($B9=5,$T9,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D11=\"80% Non-LIHTC\",D11=\"100%\",D11=\"120%\",D11=\"Over 120%\", D11=\"\"), 0, IF(D11=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B11,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D11),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B11,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,3,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D12=\"80% Non-LIHTC\",D12=\"100%\",D12=\"120%\",D12=\"Over 120%\", D12=\"\"), 0, IF(D12=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B12,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D12),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B12,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,4,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D13=\"80% Non-LIHTC\",D13=\"100%\",D13=\"120%\",D13=\"Over 120%\", D13=\"\"), 0, IF(D13=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B13,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D13),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B13,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,5,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D14=\"80% Non-LIHTC\",D14=\"100%\",D14=\"120%\",D14=\"Over 120%\", D14=\"\"), 0, IF(D14=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B14,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D14),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B14,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,6,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D15=\"80% Non-LIHTC\",D15=\"100%\",D15=\"120%\",D15=\"Over 120%\", D15=\"\"), 0, IF(D15=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B15,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D15),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B15,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,7,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D16=\"80% Non-LIHTC\",D16=\"100%\",D16=\"120%\",D16=\"Over 120%\", D16=\"\"), 0, IF(D16=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B16,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D16),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B16,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,8,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D17=\"80% Non-LIHTC\",D17=\"100%\",D17=\"120%\",D17=\"Over 120%\", D17=\"\"), 0, IF(D17=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B17,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D17),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B17,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,9,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D18=\"80% Non-LIHTC\",D18=\"100%\",D18=\"120%\",D18=\"Over 120%\", D18=\"\"), 0, IF(D18=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B18,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D18),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B18,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,10,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D19=\"80% Non-LIHTC\",D19=\"100%\",D19=\"120%\",D19=\"Over 120%\", D19=\"\"), 0, IF(D19=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B19,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D19),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B19,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,11,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D20=\"80% Non-LIHTC\",D20=\"100%\",D20=\"120%\",D20=\"Over 120%\", D20=\"\"), 0, IF(D20=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B20,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D20),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B20,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,12,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D21=\"80% Non-LIHTC\",D21=\"100%\",D21=\"120%\",D21=\"Over 120%\", D21=\"\"), 0, IF(D21=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B21,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D21),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B21,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFNA(HLOOKUP(B22,$C$87:$I$99,13,FALSE), 0)","v":0},null,{"$f":"MAX(0,L22-K22)","v":0},null,{"$f":"MAX(0,N22-K22)","v":0},{"$f":"-IF(O22<>0,(M22-O22)/O22,0)","v":0},null,{"$f":"MAX(0,Q22-K22)","v":0},{"$f":"IF(OR(D22=\"80% Non-LIHTC\",D22=\"100%\",D22=\"120%\",D22=\"Over 120%\", D22=\"\"), 0, IF(D22=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B22,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D22),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B22,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},{"$f":"-IF(S22<>0,(L22-S22)/S22,0)","v":0},{"$f":"F22*G22","v":0},{"$f":"IF(OR(B22=\"EFF\",B22=\"SRO\"),0.5,B22)","v":0},{"$f":"IF(OR(B22=\"EFF\",B22=\"SRO\"),0.5,B22)*F22","v":0},{"$f":"IF(AND(D22<>\"80% Non-LIHTC\",D22<>\"100%\",D22<>\"120%\", D22<>\"Over 120%\", D22<>\"\"),$F22,0)","v":0},{"$f":"IF(OR(D22=\"80% Non-LIHTC\",D22=\"100%\",D22=\"120%\",D22=\"Over 120%\",D22=\"\"),$F22,0)","v":0},{"$f":"IF(X22>0,X22*M22*12,0)","v":0},{"$f":"IF(Y22>0,Y22*O22*12,0)","v":0},{"$f":"IF(B22=0,\"\",IF(OR(B22=\"SRO\",B22=\"EFF\"),\"SRO/EFF\",B22))","v":""},{"$f":"IF(B22=\"SRO\",X22,0)","v":0},{"$f":"IF(B22=\"EFF\",X22,0)","v":0},{"$f":"IF(B22=\"SRO\",Y22,0)","v":0},{"$f":"IF(B22=\"EFF\",Y22,0)","v":0},13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D23=\"80% Non-LIHTC\",D23=\"100%\",D23=\"120%\",D23=\"Over 120%\", D23=\"\"), 0, IF(D23=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B23,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D23),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B23,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D24=\"80% Non-LIHTC\",D24=\"100%\",D24=\"120%\",D24=\"Over 120%\", D24=\"\"), 0, IF(D24=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B24,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D24),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B24,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D25=\"80% Non-LIHTC\",D25=\"100%\",D25=\"120%\",D25=\"Over 120%\", D25=\"\"), 0, IF(D25=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B25,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D25),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B25,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D26=\"80% Non-LIHTC\",D26=\"100%\",D26=\"120%\",D26=\"Over 120%\", D26=\"\"), 0, IF(D26=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B26,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D26),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B26,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D27=\"80% Non-LIHTC\",D27=\"100%\",D27=\"120%\",D27=\"Over 120%\", D27=\"\"), 0, IF(D27=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B27,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D27),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B27,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D28=\"80% Non-LIHTC\",D28=\"100%\",D28=\"120%\",D28=\"Over 120%\", D28=\"\"), 0, IF(D28=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B28,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D28),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B28,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D29=\"80% Non-LIHTC\",D29=\"100%\",D29=\"120%\",D29=\"Over 120%\", D29=\"\"), 0, IF(D29=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B29,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D29),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B29,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D30=\"80% Non-LIHTC\",D30=\"100%\",D30=\"120%\",D30=\"Over 120%\", D30=\"\"), 0, IF(D30=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B30,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D30),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B30,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D31=\"80% Non-LIHTC\",D31=\"100%\",D31=\"120%\",D31=\"Over 120%\", D31=\"\"), 0, IF(D31=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B31,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D31),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B31,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D32=\"80% Non-LIHTC\",D32=\"100%\",D32=\"120%\",D32=\"Over 120%\", D32=\"\"), 0, IF(D32=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B32,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D32),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B32,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D33=\"80% Non-LIHTC\",D33=\"100%\",D33=\"120%\",D33=\"Over 120%\", D33=\"\"), 0, IF(D33=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B33,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D33),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B33,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D34=\"80% Non-LIHTC\",D34=\"100%\",D34=\"120%\",D34=\"Over 120%\", D34=\"\"), 0, IF(D34=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B34,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D34),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B34,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D35=\"80% Non-LIHTC\",D35=\"100%\",D35=\"120%\",D35=\"Over 120%\", D35=\"\"), 0, IF(D35=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B35,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D35),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B35,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D36=\"80% Non-LIHTC\",D36=\"100%\",D36=\"120%\",D36=\"Over 120%\", D36=\"\"), 0, IF(D36=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B36,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D36),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B36,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,{"$f":"IF(OR(D37=\"80% Non-LIHTC\",D37=\"100%\",D37=\"120%\",D37=\"Over 120%\", D37=\"\"), 0, IF(D37=\"80% LIHTC\", VLOOKUP(0.8,'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B37,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE), VLOOKUP(VALUE(D37),'00_5_LIHTC Data'!$C$20:$J$26,MATCH('02_1_INCOME'!B37,'00_5_LIHTC Data'!$D$18:$J$18,0)+1,FALSE)))","v":0},0,0,0,0,0,0,0,0,"",0,0,0,0,13,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,"Totals",null,null,null,{"$f":"SUM(F8:F37)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($F$8:$F$37, K8:K37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37, L8:L37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37, M8:M37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37, N8:N37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37, O8:O37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37,$P$8:$P$37)/SUM(F8:F37)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($F$8:$F$37, Q8:Q37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37, R8:R37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37, S8:S37)*12","v":0},{"$f":"SUMPRODUCT($F$8:$F$37,$T$8:$T$37)/rng02_TotalUnits_LIHTC","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U8:U37)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AC8:AC37)","v":0},{"$f":"SUM(AD8:AD37)","v":0},{"$f":"SUM(AE8:AE37)","v":0},{"$f":"SUM(AF8:AF37)","v":0},15,null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,{"$f":"'01_1_General Data'!B118","v":"Residential Market Vacancy:"},null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!$D$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ave/Total/Wgt. Ave",null,{"$f":"IF(ISERROR(AVERAGE(AJ9:AJ38)),0,AVERAGE(AJ9:AJ38))","v":0},{"$f":"SUM(AK9:AK38)","v":0},{"$f":"IF(AL9<>\"\",AL9*(AK9/AK39),0)+IF(AL10<>\"\",AL10*(AK10/AK39),0)+IF(AL11<>\"\",AL11*(AK11/AK39),0)+IF(AL12<>\"\",AL12*(AK12/AK39),0)+IF(AL13<>\"\",AL13*(AK13/AK39),0)+IF(AL14<>\"\",AL14*(AK14/AK39),0)+IF(AL15<>\"\",AL15*(AK15/AK39),0)+IF(AL16<>\"\",AL16*(AK16/AK39),0)+IF(AL17<>\"\",AL17*(AK17/AK39),0)+IF(AL18<>\"\",AL18*(AK18/AK39),0)+IF(AL19<>\"\",AL19*(AK19/AK39),0)+IF(AL20<>\"\",AL20*(AK20/AK39),0)+IF(AL21<>\"\",AL21*(AK21/AK39),0)+IF(AL37<>\"\",AL37*(AK37/AK39),0)+IF(AL38<>\"\",AL38*(AK38/AK39),0)","v":0},{"$f":"IF(AM9<>\"\",AM9*(AK9/AK39),0)+IF(AM10<>\"\",AM10*(AK10/AK39),0)+IF(AM11<>\"\",AM11*(AK11/AK39),0)+IF(AM12<>\"\",AM12*(AK12/AK39),0)+IF(AM13<>\"\",AM13*(AK13/AK39),0)+IF(AM14<>\"\",AM14*(AK14/AK39),0)+IF(AM15<>\"\",AM15*(AK15/AK39),0)+IF(AM16<>\"\",AM16*(AK16/AK39),0)+IF(AM17<>\"\",AM17*(AK17/AK39),0)+IF(AM18<>\"\",AM18*(AK18/AK39),0)+IF(AM19<>\"\",AM19*(AK19/AK39),0)+IF(AM20<>\"\",AM20*(AK20/AK39),0)+IF(AM21<>\"\",AM21*(AK21/AK39),0)+IF(AM37<>\"\",AM37*(AK37/AK39),0)+IF(AM38<>\"\",AM38*(AK38/AK39),0)","v":0},{"$f":"IF(AN10<>\"\",AN10*(AK10/AK39),0)+IF(AN9<>\"\",AN9*(AK9/AK39),0)+IF(AN11<>\"\",AN11*(AK11/AK39),0)+IF(AN12<>\"\",AN12*(AK12/AK39),0)+IF(AN13<>\"\",AN13*(AK13/AK39),0)+IF(AN14<>\"\",AN14*(AK14/AK39),0)+IF(AN15<>\"\",AN15*(AK15/AK39),0)+IF(AN16<>\"\",AN16*(AK16/AK39),0)+IF(AN17<>\"\",AN17*(AK17/AK39),0)+IF(AN18<>\"\",AN18*(AK18/AK39),0)+IF(AN19<>\"\",AN19*(AK19/AK39),0)+IF(AN20<>\"\",AN20*(AK20/AK39),0)+IF(AN21<>\"\",AN21*(AK21/AK39),0)+IF(AN37<>\"\",AN37*(AK37/AK39),0)+IF(AN38<>\"\",AN38*(AK38/AK39),0)","v":0},{"$f":"IF(AO10<>\"\",AO10*(AK10/AK39),0)+IF(AO9<>\"\",AO9*(AK9/AK39),0)+IF(AO11<>\"\",AO11*(AK11/AK39),0)+IF(AO12<>\"\",AO12*(AK12/AK39),0)+IF(AO13<>\"\",AO13*(AK13/AK39),0)+IF(AO14<>\"\",AO14*(AK14/AK39),0)+IF(AO15<>\"\",AO15*(AK15/AK39),0)+IF(AO16<>\"\",AO16*(AK16/AK39),0)+IF(AO17<>\"\",AO17*(AK17/AK39),0)+IF(AO18<>\"\",AO18*(AK18/AK39),0)+IF(AO19<>\"\",AO19*(AK19/AK39),0)+IF(AO20<>\"\",AO20*(AK20/AK39),0)+IF(AO21<>\"\",AO21*(AK21/AK39),0)+IF(AO37<>\"\",AO37*(AK37/AK39),0)+IF(AO38<>\"\",AO38*(AK38/AK39),0)","v":0},{"$f":"IF(AP9<>\"\",AP9*(AK9/AK39),0)+IF(AP10<>\"\",AP10*(AK10/AK39),0)+IF(AP11<>\"\",AP11*(AK11/AK39),0)+IF(AP12<>\"\",AP12*(AK12/AK39),0)+IF(AP13<>\"\",AP13*(AK13/AK39),0)+IF(AP14<>\"\",AP14*(AK14/AK39),0)+IF(AP15<>\"\",AP15*(AK15/AK39),0)+IF(AP16<>\"\",AP16*(AK16/AK39),0)+IF(AP17<>\"\",AP17*(AK17/AK39),0)+IF(AP18<>\"\",AP18*(AK18/AK39),0)+IF(AP19<>\"\",AP19*(AK19/AK39),0)+IF(AP20<>\"\",AP20*(AK20/AK39),0)+IF(AP21<>\"\",AP21*(AK21/AK39),0)+IF(AP37<>\"\",AP37*(AK37/AK39),0)+IF(AP38<>\"\",AP38*(AK38/AK39),0)","v":0},{"$f":"IF(AQ9<>\"\",AQ9*(AK9/AK39),0)+IF(AQ10<>\"\",AQ10*(AK10/AK39),0)+IF(AQ11<>\"\",AQ11*(AK11/AK39),0)+IF(AQ12<>\"\",AQ12*(AK12/AK39),0)+IF(AQ13<>\"\",AQ13*(AK13/AK39),0)+IF(AQ14<>\"\",AQ14*(AK14/AK39),0)+IF(AQ15<>\"\",AQ15*(AK15/AK39),0)+IF(AQ16<>\"\",AQ16*(AK16/AK39),0)+IF(AQ17<>\"\",AQ17*(AK17/AK39),0)+IF(AQ18<>\"\",AQ18*(AK18/AK39),0)+IF(AQ19<>\"\",AQ19*(AK19/AK39),0)+IF(AQ20<>\"\",AQ20*(AK20/AK39),0)+IF(AQ21<>\"\",AQ21*(AK21/AK39),0)+IF(AQ37<>\"\",AQ37*(AK37/AK39),0)+IF(AQ38<>\"\",AQ38*(AK38/AK39),0)","v":0},null,{"$f":"IF(ISERROR(AVERAGE(AS9:AS38)),0,AVERAGE(AS9:AS38))","v":0},{"$f":"SUM(AT9:AT38)","v":0},{"$f":"IF(AU9<>\"\",AU9*(AT9/AT39),0)+IF(AU10<>\"\",AU10*(AT10/AT39),0)+IF(AU11<>\"\",AU11*(AT11/AT39),0)+IF(AU12<>\"\",AU12*(AT12/AT39),0)+IF(AU13<>\"\",AU13*(AT13/AT39),0)+IF(AU14<>\"\",AU14*(AT14/AT39),0)+IF(AU15<>\"\",AU15*(AT15/AT39),0)+IF(AU16<>\"\",AU16*(AT16/AT39),0)+IF(AU17<>\"\",AU17*(AT17/AT39),0)+IF(AU18<>\"\",AU18*(AT18/AT39),0)+IF(AU19<>\"\",AU19*(AT19/AT39),0)+IF(AU20<>\"\",AU20*(AT20/AT39),0)+IF(AU21<>\"\",AU21*(AT21/AT39),0)+IF(AU37<>\"\",AU37*(AT37/AT39),0)+IF(AU38<>\"\",AU38*(AT38/AT39),0)","v":0},{"$f":"IF(AV9<>\"\",AV9*(AT9/AT39),0)+IF(AV10<>\"\",AV10*(AT10/AT39),0)+IF(AV11<>\"\",AV11*(AT11/AT39),0)+IF(AV12<>\"\",AV12*(AT12/AT39),0)+IF(AV13<>\"\",AV13*(AT13/AT39),0)+IF(AV14<>\"\",AV14*(AT14/AT39),0)+IF(AV15<>\"\",AV15*(AT15/AT39),0)+IF(AV16<>\"\",AV16*(AT16/AT39),0)+IF(AV17<>\"\",AV17*(AT17/AT39),0)+IF(AV18<>\"\",AV18*(AT18/AT39),0)+IF(AV19<>\"\",AV19*(AT19/AT39),0)+IF(AV20<>\"\",AV20*(AT20/AT39),0)+IF(AV21<>\"\",AV21*(AT21/AT39),0)+IF(AV37<>\"\",AV37*(AT37/AT39),0)+IF(AV38<>\"\",AV38*(AT38/AT39),0)","v":0},{"$f":"IF(AW10<>\"\",AW10*(AT10/AT39),0)+IF(AW9<>\"\",AW9*(AT9/AT39),0)+IF(AW11<>\"\",AW11*(AT11/AT39),0)+IF(AW12<>\"\",AW12*(AT12/AT39),0)+IF(AW13<>\"\",AW13*(AT13/AT39),0)+IF(AW14<>\"\",AW14*(AT14/AT39),0)+IF(AW15<>\"\",AW15*(AT15/AT39),0)+IF(AW16<>\"\",AW16*(AT16/AT39),0)+IF(AW17<>\"\",AW17*(AT17/AT39),0)+IF(AW18<>\"\",AW18*(AT18/AT39),0)+IF(AW19<>\"\",AW19*(AT19/AT39),0)+IF(AW20<>\"\",AW20*(AT20/AT39),0)+IF(AW21<>\"\",AW21*(AT21/AT39),0)+IF(AW37<>\"\",AW37*(AT37/AT39),0)+IF(AW38<>\"\",AW38*(AT38/AT39),0)","v":0},{"$f":"IF(AX10<>\"\",AX10*(AT10/AT39),0)+IF(AX9<>\"\",AX9*(AT9/AT39),0)+IF(AX11<>\"\",AX11*(AT11/AT39),0)+IF(AX12<>\"\",AX12*(AT12/AT39),0)+IF(AX13<>\"\",AX13*(AT13/AT39),0)+IF(AX14<>\"\",AX14*(AT14/AT39),0)+IF(AX15<>\"\",AX15*(AT15/AT39),0)+IF(AX16<>\"\",AX16*(AT16/AT39),0)+IF(AX17<>\"\",AX17*(AT17/AT39),0)+IF(AX18<>\"\",AX18*(AT18/AT39),0)+IF(AX19<>\"\",AX19*(AT19/AT39),0)+IF(AX20<>\"\",AX20*(AT20/AT39),0)+IF(AX21<>\"\",AX21*(AT21/AT39),0)+IF(AX37<>\"\",AX37*(AT37/AT39),0)+IF(AX38<>\"\",AX38*(AT38/AT39),0)","v":0},{"$f":"IF(AY9<>\"\",AY9*(AT9/AT39),0)+IF(AY10<>\"\",AY10*(AT10/AT39),0)+IF(AY11<>\"\",AY11*(AT11/AT39),0)+IF(AY12<>\"\",AY12*(AT12/AT39),0)+IF(AY13<>\"\",AY13*(AT13/AT39),0)+IF(AY14<>\"\",AY14*(AT14/AT39),0)+IF(AY15<>\"\",AY15*(AT15/AT39),0)+IF(AY16<>\"\",AY16*(AT16/AT39),0)+IF(AY17<>\"\",AY17*(AT17/AT39),0)+IF(AY18<>\"\",AY18*(AT18/AT39),0)+IF(AY19<>\"\",AY19*(AT19/AT39),0)+IF(AY20<>\"\",AY20*(AT20/AT39),0)+IF(AY21<>\"\",AY21*(AT21/AT39),0)+IF(AY37<>\"\",AY37*(AT37/AT39),0)+IF(AY38<>\"\",AY38*(AT38/AT39),0)","v":0},{"$f":"IF(AZ9<>\"\",AZ9*(AT9/AT39),0)+IF(AZ10<>\"\",AZ10*(AT10/AT39),0)+IF(AZ11<>\"\",AZ11*(AT11/AT39),0)+IF(AZ12<>\"\",AZ12*(AT12/AT39),0)+IF(AZ13<>\"\",AZ13*(AT13/AT39),0)+IF(AZ14<>\"\",AZ14*(AT14/AT39),0)+IF(AZ15<>\"\",AZ15*(AT15/AT39),0)+IF(AZ16<>\"\",AZ16*(AT16/AT39),0)+IF(AZ17<>\"\",AZ17*(AT17/AT39),0)+IF(AZ18<>\"\",AZ18*(AT18/AT39),0)+IF(AZ19<>\"\",AZ19*(AT19/AT39),0)+IF(AZ20<>\"\",AZ20*(AT20/AT39),0)+IF(AZ21<>\"\",AZ21*(AT21/AT39),0)+IF(AZ37<>\"\",AZ37*(AT37/AT39),0)+IF(AZ38<>\"\",AZ38*(AT38/AT39),0)","v":0},null,{"$f":"IF(ISERROR(AVERAGE(BB9:BB38)),0,AVERAGE(BB9:BB38))","v":0},{"$f":"SUM(BC9:BC38)","v":0},{"$f":"IF(BD9<>\"\",BD9*(BC9/BC39),0)+IF(BD10<>\"\",BD10*(BC10/BC39),0)+IF(BD11<>\"\",BD11*(BC11/BC39),0)+IF(BD12<>\"\",BD12*(BC12/BC39),0)+IF(BD13<>\"\",BD13*(BC13/BC39),0)+IF(BD14<>\"\",BD14*(BC14/BC39),0)+IF(BD15<>\"\",BD15*(BC15/BC39),0)+IF(BD16<>\"\",BD16*(BC16/BC39),0)+IF(BD17<>\"\",BD17*(BC17/BC39),0)+IF(BD18<>\"\",BD18*(BC18/BC39),0)+IF(BD19<>\"\",BD19*(BC19/BC39),0)+IF(BD20<>\"\",BD20*(BC20/BC39),0)+IF(BD21<>\"\",BD21*(BC21/BC39),0)+IF(BD37<>\"\",BD37*(BC37/BC39),0)+IF(BD38<>\"\",BD38*(BC38/BC39),0)","v":0},{"$f":"IF(BE9<>\"\",BE9*(BC9/BC39),0)+IF(BE10<>\"\",BE10*(BC10/BC39),0)+IF(BE11<>\"\",BE11*(BC11/BC39),0)+IF(BE12<>\"\",BE12*(BC12/BC39),0)+IF(BE13<>\"\",BE13*(BC13/BC39),0)+IF(BE14<>\"\",BE14*(BC14/BC39),0)+IF(BE15<>\"\",BE15*(BC15/BC39),0)+IF(BE16<>\"\",BE16*(BC16/BC39),0)+IF(BE17<>\"\",BE17*(BC17/BC39),0)+IF(BE18<>\"\",BE18*(BC18/BC39),0)+IF(BE19<>\"\",BE19*(BC19/BC39),0)+IF(BE20<>\"\",BE20*(BC20/BC39),0)+IF(BE21<>\"\",BE21*(BC21/BC39),0)+IF(BE37<>\"\",BE37*(BC37/BC39),0)+IF(BE38<>\"\",BE38*(BC38/BC39),0)","v":0},{"$f":"IF(BF10<>\"\",BF10*(BC10/BC39),0)+IF(BF9<>\"\",BF9*(BC9/BC39),0)+IF(BF11<>\"\",BF11*(BC11/BC39),0)+IF(BF12<>\"\",BF12*(BC12/BC39),0)+IF(BF13<>\"\",BF13*(BC13/BC39),0)+IF(BF14<>\"\",BF14*(BC14/BC39),0)+IF(BF15<>\"\",BF15*(BC15/BC39),0)+IF(BF16<>\"\",BF16*(BC16/BC39),0)+IF(BF17<>\"\",BF17*(BC17/BC39),0)+IF(BF18<>\"\",BF18*(BC18/BC39),0)+IF(BF19<>\"\",BF19*(BC19/BC39),0)+IF(BF20<>\"\",BF20*(BC20/BC39),0)+IF(BF21<>\"\",BF21*(BC21/BC39),0)+IF(BF37<>\"\",BF37*(BC37/BC39),0)+IF(BF38<>\"\",BF38*(BC38/BC39),0)","v":0},{"$f":"IF(BG10<>\"\",BG10*(BC10/BC39),0)+IF(BG9<>\"\",BG9*(BC9/BC39),0)+IF(BG11<>\"\",BG11*(BC11/BC39),0)+IF(BG12<>\"\",BG12*(BC12/BC39),0)+IF(BG13<>\"\",BG13*(BC13/BC39),0)+IF(BG14<>\"\",BG14*(BC14/BC39),0)+IF(BG15<>\"\",BG15*(BC15/BC39),0)+IF(BG16<>\"\",BG16*(BC16/BC39),0)+IF(BG17<>\"\",BG17*(BC17/BC39),0)+IF(BG18<>\"\",BG18*(BC18/BC39),0)+IF(BG19<>\"\",BG19*(BC19/BC39),0)+IF(BG20<>\"\",BG20*(BC20/BC39),0)+IF(BG21<>\"\",BG21*(BC21/BC39),0)+IF(BG37<>\"\",BG37*(BC37/BC39),0)+IF(BG38<>\"\",BG38*(BC38/BC39),0)","v":0},{"$f":"IF(BH9<>\"\",BH9*(BC9/BC39),0)+IF(BH10<>\"\",BH10*(BC10/BC39),0)+IF(BH11<>\"\",BH11*(BC11/BC39),0)+IF(BH12<>\"\",BH12*(BC12/BC39),0)+IF(BH13<>\"\",BH13*(BC13/BC39),0)+IF(BH14<>\"\",BH14*(BC14/BC39),0)+IF(BH15<>\"\",BH15*(BC15/BC39),0)+IF(BH16<>\"\",BH16*(BC16/BC39),0)+IF(BH17<>\"\",BH17*(BC17/BC39),0)+IF(BH18<>\"\",BH18*(BC18/BC39),0)+IF(BH19<>\"\",BH19*(BC19/BC39),0)+IF(BH20<>\"\",BH20*(BC20/BC39),0)+IF(BH21<>\"\",BH21*(BC21/BC39),0)+IF(BH37<>\"\",BH37*(BC37/BC39),0)+IF(BH38<>\"\",BH38*(BC38/BC39),0)","v":0},{"$f":"IF(BI9<>\"\",BI9*(BC9/BC39),0)+IF(BI10<>\"\",BI10*(BC10/BC39),0)+IF(BI11<>\"\",BI11*(BC11/BC39),0)+IF(BI12<>\"\",BI12*(BC12/BC39),0)+IF(BI13<>\"\",BI13*(BC13/BC39),0)+IF(BI14<>\"\",BI14*(BC14/BC39),0)+IF(BI15<>\"\",BI15*(BC15/BC39),0)+IF(BI16<>\"\",BI16*(BC16/BC39),0)+IF(BI17<>\"\",BI17*(BC17/BC39),0)+IF(BI18<>\"\",BI18*(BC18/BC39),0)+IF(BI19<>\"\",BI19*(BC19/BC39),0)+IF(BI20<>\"\",BI20*(BC20/BC39),0)+IF(BI21<>\"\",BI21*(BC21/BC39),0)+IF(BI37<>\"\",BI37*(BC37/BC39),0)+IF(BI38<>\"\",BI38*(BC38/BC39),0)","v":0},null,{"$f":"IF(ISERROR(AVERAGE(BK9:BK38)),0,AVERAGE(BK9:BK38))","v":0},{"$f":"SUM(BL9:BL38)","v":0},{"$f":"IF(BM9<>\"\",BM9*(BL9/BL39),0)+IF(BM10<>\"\",BM10*(BL10/BL39),0)+IF(BM11<>\"\",BM11*(BL11/BL39),0)+IF(BM12<>\"\",BM12*(BL12/BL39),0)+IF(BM13<>\"\",BM13*(BL13/BL39),0)+IF(BM14<>\"\",BM14*(BL14/BL39),0)+IF(BM15<>\"\",BM15*(BL15/BL39),0)+IF(BM16<>\"\",BM16*(BL16/BL39),0)+IF(BM17<>\"\",BM17*(BL17/BL39),0)+IF(BM18<>\"\",BM18*(BL18/BL39),0)+IF(BM19<>\"\",BM19*(BL19/BL39),0)+IF(BM20<>\"\",BM20*(BL20/BL39),0)+IF(BM21<>\"\",BM21*(BL21/BL39),0)+IF(BM37<>\"\",BM37*(BL37/BL39),0)+IF(BM38<>\"\",BM38*(BL38/BL39),0)","v":0},{"$f":"IF(BN9<>\"\",BN9*(BL9/BL39),0)+IF(BN10<>\"\",BN10*(BL10/BL39),0)+IF(BN11<>\"\",BN11*(BL11/BL39),0)+IF(BN12<>\"\",BN12*(BL12/BL39),0)+IF(BN13<>\"\",BN13*(BL13/BL39),0)+IF(BN14<>\"\",BN14*(BL14/BL39),0)+IF(BN15<>\"\",BN15*(BL15/BL39),0)+IF(BN16<>\"\",BN16*(BL16/BL39),0)+IF(BN17<>\"\",BN17*(BL17/BL39),0)+IF(BN18<>\"\",BN18*(BL18/BL39),0)+IF(BN19<>\"\",BN19*(BL19/BL39),0)+IF(BN20<>\"\",BN20*(BL20/BL39),0)+IF(BN21<>\"\",BN21*(BL21/BL39),0)+IF(BN37<>\"\",BN37*(BL37/BL39),0)+IF(BN38<>\"\",BN38*(BL38/BL39),0)","v":0},{"$f":"IF(BO10<>\"\",BO10*(BL10/BL39),0)+IF(BO9<>\"\",BO9*(BL9/BL39),0)+IF(BO11<>\"\",BO11*(BL11/BL39),0)+IF(BO12<>\"\",BO12*(BL12/BL39),0)+IF(BO13<>\"\",BO13*(BL13/BL39),0)+IF(BO14<>\"\",BO14*(BL14/BL39),0)+IF(BO15<>\"\",BO15*(BL15/BL39),0)+IF(BO16<>\"\",BO16*(BL16/BL39),0)+IF(BO17<>\"\",BO17*(BL17/BL39),0)+IF(BO18<>\"\",BO18*(BL18/BL39),0)+IF(BO19<>\"\",BO19*(BL19/BL39),0)+IF(BO20<>\"\",BO20*(BL20/BL39),0)+IF(BO21<>\"\",BO21*(BL21/BL39),0)+IF(BO37<>\"\",BO37*(BL37/BL39),0)+IF(BO38<>\"\",BO38*(BL38/BL39),0)","v":0},{"$f":"IF(BP10<>\"\",BP10*(BL10/BL39),0)+IF(BP9<>\"\",BP9*(BL9/BL39),0)+IF(BP11<>\"\",BP11*(BL11/BL39),0)+IF(BP12<>\"\",BP12*(BL12/BL39),0)+IF(BP13<>\"\",BP13*(BL13/BL39),0)+IF(BP14<>\"\",BP14*(BL14/BL39),0)+IF(BP15<>\"\",BP15*(BL15/BL39),0)+IF(BP16<>\"\",BP16*(BL16/BL39),0)+IF(BP17<>\"\",BP17*(BL17/BL39),0)+IF(BP18<>\"\",BP18*(BL18/BL39),0)+IF(BP19<>\"\",BP19*(BL19/BL39),0)+IF(BP20<>\"\",BP20*(BL20/BL39),0)+IF(BP21<>\"\",BP21*(BL21/BL39),0)+IF(BP37<>\"\",BP37*(BL37/BL39),0)+IF(BP38<>\"\",BP38*(BL38/BL39),0)","v":0},{"$f":"IF(BQ9<>\"\",BQ9*(BL9/BL39),0)+IF(BQ10<>\"\",BQ10*(BL10/BL39),0)+IF(BQ11<>\"\",BQ11*(BL11/BL39),0)+IF(BQ12<>\"\",BQ12*(BL12/BL39),0)+IF(BQ13<>\"\",BQ13*(BL13/BL39),0)+IF(BQ14<>\"\",BQ14*(BL14/BL39),0)+IF(BQ15<>\"\",BQ15*(BL15/BL39),0)+IF(BQ16<>\"\",BQ16*(BL16/BL39),0)+IF(BQ17<>\"\",BQ17*(BL17/BL39),0)+IF(BQ18<>\"\",BQ18*(BL18/BL39),0)+IF(BQ19<>\"\",BQ19*(BL19/BL39),0)+IF(BQ20<>\"\",BQ20*(BL20/BL39),0)+IF(BQ21<>\"\",BQ21*(BL21/BL39),0)+IF(BQ37<>\"\",BQ37*(BL37/BL39),0)+IF(BQ38<>\"\",BQ38*(BL38/BL39),0)","v":0},{"$f":"IF(BR9<>\"\",BR9*(BL9/BL39),0)+IF(BR10<>\"\",BR10*(BL10/BL39),0)+IF(BR11<>\"\",BR11*(BL11/BL39),0)+IF(BR12<>\"\",BR12*(BL12/BL39),0)+IF(BR13<>\"\",BR13*(BL13/BL39),0)+IF(BR14<>\"\",BR14*(BL14/BL39),0)+IF(BR15<>\"\",BR15*(BL15/BL39),0)+IF(BR16<>\"\",BR16*(BL16/BL39),0)+IF(BR17<>\"\",BR17*(BL17/BL39),0)+IF(BR18<>\"\",BR18*(BL18/BL39),0)+IF(BR19<>\"\",BR19*(BL19/BL39),0)+IF(BR20<>\"\",BR20*(BL20/BL39),0)+IF(BR21<>\"\",BR21*(BL21/BL39),0)+IF(BR37<>\"\",BR37*(BL37/BL39),0)+IF(BR38<>\"\",BR38*(BL38/BL39),0)","v":0},null,{"$f":"IF(ISERROR(AVERAGE(BT9:BT38)),0,AVERAGE(BT9:BT38))","v":0},{"$f":"SUM(BU9:BU38)","v":0},{"$f":"IF(BV9<>\"\",BV9*(BU9/BU39),0)+IF(BV10<>\"\",BV10*(BU10/BU39),0)+IF(BV11<>\"\",BV11*(BU11/BU39),0)+IF(BV12<>\"\",BV12*(BU12/BU39),0)+IF(BV13<>\"\",BV13*(BU13/BU39),0)+IF(BV14<>\"\",BV14*(BU14/BU39),0)+IF(BV15<>\"\",BV15*(BU15/BU39),0)+IF(BV16<>\"\",BV16*(BU16/BU39),0)+IF(BV17<>\"\",BV17*(BU17/BU39),0)+IF(BV18<>\"\",BV18*(BU18/BU39),0)+IF(BV19<>\"\",BV19*(BU19/BU39),0)+IF(BV20<>\"\",BV20*(BU20/BU39),0)+IF(BV21<>\"\",BV21*(BU21/BU39),0)+IF(BV37<>\"\",BV37*(BU37/BU39),0)+IF(BV38<>\"\",BV38*(BU38/BU39),0)","v":0},{"$f":"IF(BW9<>\"\",BW9*(BU9/BU39),0)+IF(BW10<>\"\",BW10*(BU10/BU39),0)+IF(BW11<>\"\",BW11*(BU11/BU39),0)+IF(BW12<>\"\",BW12*(BU12/BU39),0)+IF(BW13<>\"\",BW13*(BU13/BU39),0)+IF(BW14<>\"\",BW14*(BU14/BU39),0)+IF(BW15<>\"\",BW15*(BU15/BU39),0)+IF(BW16<>\"\",BW16*(BU16/BU39),0)+IF(BW17<>\"\",BW17*(BU17/BU39),0)+IF(BW18<>\"\",BW18*(BU18/BU39),0)+IF(BW19<>\"\",BW19*(BU19/BU39),0)+IF(BW20<>\"\",BW20*(BU20/BU39),0)+IF(BW21<>\"\",BW21*(BU21/BU39),0)+IF(BW37<>\"\",BW37*(BU37/BU39),0)+IF(BW38<>\"\",BW38*(BU38/BU39),0)","v":0},{"$f":"IF(BX10<>\"\",BX10*(BU10/BU39),0)+IF(BX9<>\"\",BX9*(BU9/BU39),0)+IF(BX11<>\"\",BX11*(BU11/BU39),0)+IF(BX12<>\"\",BX12*(BU12/BU39),0)+IF(BX13<>\"\",BX13*(BU13/BU39),0)+IF(BX14<>\"\",BX14*(BU14/BU39),0)+IF(BX15<>\"\",BX15*(BU15/BU39),0)+IF(BX16<>\"\",BX16*(BU16/BU39),0)+IF(BX17<>\"\",BX17*(BU17/BU39),0)+IF(BX18<>\"\",BX18*(BU18/BU39),0)+IF(BX19<>\"\",BX19*(BU19/BU39),0)+IF(BX20<>\"\",BX20*(BU20/BU39),0)+IF(BX21<>\"\",BX21*(BU21/BU39),0)+IF(BX37<>\"\",BX37*(BU37/BU39),0)+IF(BX38<>\"\",BX38*(BU38/BU39),0)","v":0},{"$f":"IF(BY10<>\"\",BY10*(BU10/BU39),0)+IF(BY9<>\"\",BY9*(BU9/BU39),0)+IF(BY11<>\"\",BY11*(BU11/BU39),0)+IF(BY12<>\"\",BY12*(BU12/BU39),0)+IF(BY13<>\"\",BY13*(BU13/BU39),0)+IF(BY14<>\"\",BY14*(BU14/BU39),0)+IF(BY15<>\"\",BY15*(BU15/BU39),0)+IF(BY16<>\"\",BY16*(BU16/BU39),0)+IF(BY17<>\"\",BY17*(BU17/BU39),0)+IF(BY18<>\"\",BY18*(BU18/BU39),0)+IF(BY19<>\"\",BY19*(BU19/BU39),0)+IF(BY20<>\"\",BY20*(BU20/BU39),0)+IF(BY21<>\"\",BY21*(BU21/BU39),0)+IF(BY37<>\"\",BY37*(BU37/BU39),0)+IF(BY38<>\"\",BY38*(BU38/BU39),0)","v":0},{"$f":"IF(BZ9<>\"\",BZ9*(BU9/BU39),0)+IF(BZ10<>\"\",BZ10*(BU10/BU39),0)+IF(BZ11<>\"\",BZ11*(BU11/BU39),0)+IF(BZ12<>\"\",BZ12*(BU12/BU39),0)+IF(BZ13<>\"\",BZ13*(BU13/BU39),0)+IF(BZ14<>\"\",BZ14*(BU14/BU39),0)+IF(BZ15<>\"\",BZ15*(BU15/BU39),0)+IF(BZ16<>\"\",BZ16*(BU16/BU39),0)+IF(BZ17<>\"\",BZ17*(BU17/BU39),0)+IF(BZ18<>\"\",BZ18*(BU18/BU39),0)+IF(BZ19<>\"\",BZ19*(BU19/BU39),0)+IF(BZ20<>\"\",BZ20*(BU20/BU39),0)+IF(BZ21<>\"\",BZ21*(BU21/BU39),0)+IF(BZ37<>\"\",BZ37*(BU37/BU39),0)+IF(BZ38<>\"\",BZ38*(BU38/BU39),0)","v":0},{"$f":"IF(CA9<>\"\",CA9*(BU9/BU39),0)+IF(CA10<>\"\",CA10*(BU10/BU39),0)+IF(CA11<>\"\",CA11*(BU11/BU39),0)+IF(CA12<>\"\",CA12*(BU12/BU39),0)+IF(CA13<>\"\",CA13*(BU13/BU39),0)+IF(CA14<>\"\",CA14*(BU14/BU39),0)+IF(CA15<>\"\",CA15*(BU15/BU39),0)+IF(CA16<>\"\",CA16*(BU16/BU39),0)+IF(CA17<>\"\",CA17*(BU17/BU39),0)+IF(CA18<>\"\",CA18*(BU18/BU39),0)+IF(CA19<>\"\",CA19*(BU19/BU39),0)+IF(CA20<>\"\",CA20*(BU20/BU39),0)+IF(CA21<>\"\",CA21*(BU21/BU39),0)+IF(CA37<>\"\",CA37*(BU37/BU39),0)+IF(CA38<>\"\",CA38*(BU38/BU39),0)","v":0},null,{"$f":"IF(ISERROR(AVERAGE(CC9:CC38)),0,AVERAGE(CC9:CC38))","v":0},{"$f":"SUM(CD9:CD38)","v":0},{"$f":"IF(CE9<>\"\",CE9*(CD9/CD39),0)+IF(CE10<>\"\",CE10*(CD10/CD39),0)+IF(CE11<>\"\",CE11*(CD11/CD39),0)+IF(CE12<>\"\",CE12*(CD12/CD39),0)+IF(CE13<>\"\",CE13*(CD13/CD39),0)+IF(CE14<>\"\",CE14*(CD14/CD39),0)+IF(CE15<>\"\",CE15*(CD15/CD39),0)+IF(CE16<>\"\",CE16*(CD16/CD39),0)+IF(CE17<>\"\",CE17*(CD17/CD39),0)+IF(CE18<>\"\",CE18*(CD18/CD39),0)+IF(CE19<>\"\",CE19*(CD19/CD39),0)+IF(CE20<>\"\",CE20*(CD20/CD39),0)+IF(CE21<>\"\",CE21*(CD21/CD39),0)+IF(CE37<>\"\",CE37*(CD37/CD39),0)+IF(CE38<>\"\",CE38*(CD38/CD39),0)","v":0},{"$f":"IF(CF9<>\"\",CF9*(CD9/CD39),0)+IF(CF10<>\"\",CF10*(CD10/CD39),0)+IF(CF11<>\"\",CF11*(CD11/CD39),0)+IF(CF12<>\"\",CF12*(CD12/CD39),0)+IF(CF13<>\"\",CF13*(CD13/CD39),0)+IF(CF14<>\"\",CF14*(CD14/CD39),0)+IF(CF15<>\"\",CF15*(CD15/CD39),0)+IF(CF16<>\"\",CF16*(CD16/CD39),0)+IF(CF17<>\"\",CF17*(CD17/CD39),0)+IF(CF18<>\"\",CF18*(CD18/CD39),0)+IF(CF19<>\"\",CF19*(CD19/CD39),0)+IF(CF20<>\"\",CF20*(CD20/CD39),0)+IF(CF21<>\"\",CF21*(CD21/CD39),0)+IF(CF37<>\"\",CF37*(CD37/CD39),0)+IF(CF38<>\"\",CF38*(CD38/CD39),0)","v":0},{"$f":"IF(CG10<>\"\",CG10*(CD10/CD39),0)+IF(CG9<>\"\",CG9*(CD9/CD39),0)+IF(CG11<>\"\",CG11*(CD11/CD39),0)+IF(CG12<>\"\",CG12*(CD12/CD39),0)+IF(CG13<>\"\",CG13*(CD13/CD39),0)+IF(CG14<>\"\",CG14*(CD14/CD39),0)+IF(CG15<>\"\",CG15*(CD15/CD39),0)+IF(CG16<>\"\",CG16*(CD16/CD39),0)+IF(CG17<>\"\",CG17*(CD17/CD39),0)+IF(CG18<>\"\",CG18*(CD18/CD39),0)+IF(CG19<>\"\",CG19*(CD19/CD39),0)+IF(CG20<>\"\",CG20*(CD20/CD39),0)+IF(CG21<>\"\",CG21*(CD21/CD39),0)+IF(CG37<>\"\",CG37*(CD37/CD39),0)+IF(CG38<>\"\",CG38*(CD38/CD39),0)","v":0},{"$f":"IF(CH10<>\"\",CH10*(CD10/CD39),0)+IF(CH9<>\"\",CH9*(CD9/CD39),0)+IF(CH11<>\"\",CH11*(CD11/CD39),0)+IF(CH12<>\"\",CH12*(CD12/CD39),0)+IF(CH13<>\"\",CH13*(CD13/CD39),0)+IF(CH14<>\"\",CH14*(CD14/CD39),0)+IF(CH15<>\"\",CH15*(CD15/CD39),0)+IF(CH16<>\"\",CH16*(CD16/CD39),0)+IF(CH17<>\"\",CH17*(CD17/CD39),0)+IF(CH18<>\"\",CH18*(CD18/CD39),0)+IF(CH19<>\"\",CH19*(CD19/CD39),0)+IF(CH20<>\"\",CH20*(CD20/CD39),0)+IF(CH21<>\"\",CH21*(CD21/CD39),0)+IF(CH37<>\"\",CH37*(CD37/CD39),0)+IF(CH38<>\"\",CH38*(CD38/CD39),0)","v":0},{"$f":"IF(CI9<>\"\",CI9*(CD9/CD39),0)+IF(CI10<>\"\",CI10*(CD10/CD39),0)+IF(CI11<>\"\",CI11*(CD11/CD39),0)+IF(CI12<>\"\",CI12*(CD12/CD39),0)+IF(CI13<>\"\",CI13*(CD13/CD39),0)+IF(CI14<>\"\",CI14*(CD14/CD39),0)+IF(CI15<>\"\",CI15*(CD15/CD39),0)+IF(CI16<>\"\",CI16*(CD16/CD39),0)+IF(CI17<>\"\",CI17*(CD17/CD39),0)+IF(CI18<>\"\",CI18*(CD18/CD39),0)+IF(CI19<>\"\",CI19*(CD19/CD39),0)+IF(CI20<>\"\",CI20*(CD20/CD39),0)+IF(CI21<>\"\",CI21*(CD21/CD39),0)+IF(CI37<>\"\",CI37*(CD37/CD39),0)+IF(CI38<>\"\",CI38*(CD38/CD39),0)","v":0},{"$f":"IF(CJ9<>\"\",CJ9*(CD9/CD39),0)+IF(CJ10<>\"\",CJ10*(CD10/CD39),0)+IF(CJ11<>\"\",CJ11*(CD11/CD39),0)+IF(CJ12<>\"\",CJ12*(CD12/CD39),0)+IF(CJ13<>\"\",CJ13*(CD13/CD39),0)+IF(CJ14<>\"\",CJ14*(CD14/CD39),0)+IF(CJ15<>\"\",CJ15*(CD15/CD39),0)+IF(CJ16<>\"\",CJ16*(CD16/CD39),0)+IF(CJ17<>\"\",CJ17*(CD17/CD39),0)+IF(CJ18<>\"\",CJ18*(CD18/CD39),0)+IF(CJ19<>\"\",CJ19*(CD19/CD39),0)+IF(CJ20<>\"\",CJ20*(CD20/CD39),0)+IF(CJ21<>\"\",CJ21*(CD21/CD39),0)+IF(CJ37<>\"\",CJ37*(CD37/CD39),0)+IF(CJ38<>\"\",CJ38*(CD38/CD39),0)","v":0},null,{"$f":"IF(ISERROR(AVERAGE(CL9:CL38)),0,AVERAGE(CL9:CL38))","v":0},{"$f":"SUM(CM9:CM38)","v":0},{"$f":"IF(CN9<>\"\",CN9*(CM9/CM39),0)+IF(CN10<>\"\",CN10*(CM10/CM39),0)+IF(CN11<>\"\",CN11*(CM11/CM39),0)+IF(CN12<>\"\",CN12*(CM12/CM39),0)+IF(CN13<>\"\",CN13*(CM13/CM39),0)+IF(CN14<>\"\",CN14*(CM14/CM39),0)+IF(CN15<>\"\",CN15*(CM15/CM39),0)+IF(CN16<>\"\",CN16*(CM16/CM39),0)+IF(CN17<>\"\",CN17*(CM17/CM39),0)+IF(CN18<>\"\",CN18*(CM18/CM39),0)+IF(CN19<>\"\",CN19*(CM19/CM39),0)+IF(CN20<>\"\",CN20*(CM20/CM39),0)+IF(CN21<>\"\",CN21*(CM21/CM39),0)+IF(CN37<>\"\",CN37*(CM37/CM39),0)+IF(CN38<>\"\",CN38*(CM38/CM39),0)","v":0},{"$f":"IF(CO9<>\"\",CO9*(CM9/CM39),0)+IF(CO10<>\"\",CO10*(CM10/CM39),0)+IF(CO11<>\"\",CO11*(CM11/CM39),0)+IF(CO12<>\"\",CO12*(CM12/CM39),0)+IF(CO13<>\"\",CO13*(CM13/CM39),0)+IF(CO14<>\"\",CO14*(CM14/CM39),0)+IF(CO15<>\"\",CO15*(CM15/CM39),0)+IF(CO16<>\"\",CO16*(CM16/CM39),0)+IF(CO17<>\"\",CO17*(CM17/CM39),0)+IF(CO18<>\"\",CO18*(CM18/CM39),0)+IF(CO19<>\"\",CO19*(CM19/CM39),0)+IF(CO20<>\"\",CO20*(CM20/CM39),0)+IF(CO21<>\"\",CO21*(CM21/CM39),0)+IF(CO37<>\"\",CO37*(CM37/CM39),0)+IF(CO38<>\"\",CO38*(CM38/CM39),0)","v":0},{"$f":"IF(CP10<>\"\",CP10*(CM10/CM39),0)+IF(CP9<>\"\",CP9*(CM9/CM39),0)+IF(CP11<>\"\",CP11*(CM11/CM39),0)+IF(CP12<>\"\",CP12*(CM12/CM39),0)+IF(CP13<>\"\",CP13*(CM13/CM39),0)+IF(CP14<>\"\",CP14*(CM14/CM39),0)+IF(CP15<>\"\",CP15*(CM15/CM39),0)+IF(CP16<>\"\",CP16*(CM16/CM39),0)+IF(CP17<>\"\",CP17*(CM17/CM39),0)+IF(CP18<>\"\",CP18*(CM18/CM39),0)+IF(CP19<>\"\",CP19*(CM19/CM39),0)+IF(CP20<>\"\",CP20*(CM20/CM39),0)+IF(CP21<>\"\",CP21*(CM21/CM39),0)+IF(CP37<>\"\",CP37*(CM37/CM39),0)+IF(CP38<>\"\",CP38*(CM38/CM39),0)","v":0},{"$f":"IF(CQ10<>\"\",CQ10*(CM10/CM39),0)+IF(CQ9<>\"\",CQ9*(CM9/CM39),0)+IF(CQ11<>\"\",CQ11*(CM11/CM39),0)+IF(CQ12<>\"\",CQ12*(CM12/CM39),0)+IF(CQ13<>\"\",CQ13*(CM13/CM39),0)+IF(CQ14<>\"\",CQ14*(CM14/CM39),0)+IF(CQ15<>\"\",CQ15*(CM15/CM39),0)+IF(CQ16<>\"\",CQ16*(CM16/CM39),0)+IF(CQ17<>\"\",CQ17*(CM17/CM39),0)+IF(CQ18<>\"\",CQ18*(CM18/CM39),0)+IF(CQ19<>\"\",CQ19*(CM19/CM39),0)+IF(CQ20<>\"\",CQ20*(CM20/CM39),0)+IF(CQ21<>\"\",CQ21*(CM21/CM39),0)+IF(CQ37<>\"\",CQ37*(CM37/CM39),0)+IF(CQ38<>\"\",CQ38*(CM38/CM39),0)","v":0},{"$f":"IF(CR9<>\"\",CR9*(CM9/CM39),0)+IF(CR10<>\"\",CR10*(CM10/CM39),0)+IF(CR11<>\"\",CR11*(CM11/CM39),0)+IF(CR12<>\"\",CR12*(CM12/CM39),0)+IF(CR13<>\"\",CR13*(CM13/CM39),0)+IF(CR14<>\"\",CR14*(CM14/CM39),0)+IF(CR15<>\"\",CR15*(CM15/CM39),0)+IF(CR16<>\"\",CR16*(CM16/CM39),0)+IF(CR17<>\"\",CR17*(CM17/CM39),0)+IF(CR18<>\"\",CR18*(CM18/CM39),0)+IF(CR19<>\"\",CR19*(CM19/CM39),0)+IF(CR20<>\"\",CR20*(CM20/CM39),0)+IF(CR21<>\"\",CR21*(CM21/CM39),0)+IF(CR37<>\"\",CR37*(CM37/CM39),0)+IF(CR38<>\"\",CR38*(CM38/CM39),0)","v":0},{"$f":"IF(CS9<>\"\",CS9*(CM9/CM39),0)+IF(CS10<>\"\",CS10*(CM10/CM39),0)+IF(CS11<>\"\",CS11*(CM11/CM39),0)+IF(CS12<>\"\",CS12*(CM12/CM39),0)+IF(CS13<>\"\",CS13*(CM13/CM39),0)+IF(CS14<>\"\",CS14*(CM14/CM39),0)+IF(CS15<>\"\",CS15*(CM15/CM39),0)+IF(CS16<>\"\",CS16*(CM16/CM39),0)+IF(CS17<>\"\",CS17*(CM17/CM39),0)+IF(CS18<>\"\",CS18*(CM18/CM39),0)+IF(CS19<>\"\",CS19*(CM19/CM39),0)+IF(CS20<>\"\",CS20*(CM20/CM39),0)+IF(CS21<>\"\",CS21*(CM21/CM39),0)+IF(CS37<>\"\",CS37*(CM37/CM39),0)+IF(CS38<>\"\",CS38*(CM38/CM39),0)","v":0}]
[null,{"$f":"'01_1_General Data'!B119","v":"Residential Affordable Vacancy:"},null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!$D$119","v":0}]
[null,"Effective Gross Income",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(D8:D37<>\"80% Non-LIHTC\"),--(D8:D37<>\"Over 120%\"),--(D8:D37<>\"100%\"),--(D8:D37<>\"120%\"),$F$8:$F$37, M8:M37)*12*(1-M40)+SUMPRODUCT(((D8:D37=\"80% Non-LIHTC\")+(D8:D37=\"Over 120%\")+(D8:D37=\"100%\")+(D8:D37=\"120%\"))*$F$8:$F$37, M8:M37)*12*(1-M39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total SRO/EFF Subz",null,{"$f":"SUM(AC38:AD38)","v":0}]
[null," Commercial Summary: Underwritten Year One Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total SRO/EFF Mkt",null,{"$f":"SUM(AE38:AF38)","v":0}]
[null,"Complete if applicable",null,null,null,null,null,null,null,"Number of units - New Construction",null,null,{"$f":"SUMIF(E8:E37,\"New Construction\", F8:F37)","v":0}]
[null,"Type of Space:",null,null,null,null,null,null,null,"Number of units - Rehabilitation",null,null,{"$f":"rng02_TotalUnit - rng02_TotalUnit_New","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCRATCH PAD - this section is for any side calculation"]
[null,"Commercial Income Type",null,null,"Number of Units","NRSF Per Unit","Rent per Units","Yearly Rent",null,"Number of bedrooms - New Construction",null,null,{"$f":"SUMIF(E8:E37,\"New Construction\", W8:W37)","v":0}]
[null,null,null,null,null,null,null,{"$f":"F48*G48*12","v":0},null,"Number of bedrooms - Rehabilitation",null,null,{"$f":"W38-M47","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,"TOTALS",null,null,{"$f":"SUM(E48:E59)","v":0},{"$f":"SUM(F48:F59)","v":0},"N/A",{"$f":"SUM(H48:H59)","v":0}]
[null,"Vacancy",null,null,null,null,null,{"$f":"'01_1_General Data'!$D$120","v":0}]
[null,"Effective Gross Income",null,null,null,null,null,{"$f":"H60*(1-H61)","v":0}]
[]
[]
[null," Other Income Summary: Underwritten Year One"]
[null,"Complete if applicable"]
[]
[null,"Income Type",null,null,"Number of Units","NRSF Per Unit","Rent per Units","Yearly Rent"]
[null,null,null,null,null,null,null,{"$f":"E69*G69*12","v":0}]
[null,null,null,null,null,null,null,{"$f":"E70*G70*12","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,"TOTALS",null,null,{"$f":"SUM(E69:E80)","v":0},{"$f":"SUMPRODUCT(F69:F80,E69:E80)","v":0},"N/A",{"$f":"SUM(H69:H80)","v":0}]
[null,"Vacancy",null,null,null,null,null,{"$f":"'01_1_General Data'!$D$122","v":0}]
[null,"Effective Gross Income",null,null,null,null,null,{"$f":"H81*(1-H82)","v":0}]
[]
[]
[null,"Utilities Table: Detailed Utilities for SRO, EFF or 1 through 5 bedroom units",null,null,null,null,null,null,null,null,null,null,"Information from Data Input page"]
[null,"Utilities Type","SRO","EFF",1,2,3,4,5,"Tenant Paid?","Data Year",null,{"$f":"'01_1_General Data'!I69","v":"Services/Utilities:"},null,{"$f":"'01_1_General Data'!K69","v":"Provided"},{"$f":"'01_1_General Data'!L69","v":"Included in Rent"},{"$f":"'01_1_General Data'!M69","v":"Energy Type"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I70","v":"Heat"},null,{"$f":"'01_1_General Data'!K70","v":0},{"$f":"'01_1_General Data'!L70","v":0},{"$f":"'01_1_General Data'!M70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I71","v":"Hot Water"},null,{"$f":"'01_1_General Data'!K71","v":0},{"$f":"'01_1_General Data'!L71","v":0},{"$f":"'01_1_General Data'!M71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I72","v":"Cooking"},null,{"$f":"'01_1_General Data'!K72","v":0},{"$f":"'01_1_General Data'!L72","v":0},{"$f":"'01_1_General Data'!M72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I73","v":"Central Air Conditioning"},null,{"$f":"'01_1_General Data'!K73","v":0},{"$f":"'01_1_General Data'!L73","v":0},{"$f":"'01_1_General Data'!M73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I74","v":"Cable TV"},null,{"$f":"'01_1_General Data'!K74","v":0},{"$f":"'01_1_General Data'!L74","v":0},{"$f":"'01_1_General Data'!M74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I75","v":"Electricity"},null,{"$f":"'01_1_General Data'!K75","v":0},{"$f":"'01_1_General Data'!L75","v":0},{"$f":"'01_1_General Data'!M75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I76","v":"Water"},null,{"$f":"'01_1_General Data'!K76","v":0},{"$f":"'01_1_General Data'!L76","v":0},{"$f":"'01_1_General Data'!M76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'01_1_General Data'!I77","v":"Sewer"},null,{"$f":"'01_1_General Data'!K77","v":0},{"$f":"'01_1_General Data'!L77","v":0},{"$f":"'01_1_General Data'!M77","v":0}]
[]
[]
[]
[null,"Total Tenant Paid",{"$f":"SUMIF($J$88:$J$98,\"Yes\", C88:C98)","v":0},{"$f":"SUMIF($J$88:$J$98,\"Yes\", D88:D98)","v":0},0,{"$f":"SUMIF($J$88:$J$98,\"Yes\", F88:F98)","v":0},0,0,0]
[]
[]
[null,"Summary Residential Configuration"]
[null,"Number of Bedrooms","# LIHTC Units","# Market Units","NRSF/Unit (Weighted Average)","Net Rentable Square Feet LIHTC","Net Rentable Square Feet Market","RIH Proposed Rent (LIHTC calculation)","RIH Proposed Rent (Market calculation)","Current Contract Rent"]
[null,"SRO/EFF",{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B104,'02_1_INCOME'!$X$8:$X$37)","v":0},{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B104,'02_1_INCOME'!$Y$8:$Y$37)","v":0},{"$f":"IFERROR(('02_1_INCOME'!$AL$39*('02_1_INCOME'!$AK$39/SUM('02_1_INCOME'!$AE$42+$AE$43)))+('02_1_INCOME'!$AU$39*('02_1_INCOME'!$AT$39/SUM('02_1_INCOME'!$AE$42+$AE$43))),0)","v":0},{"$f":"C104*E104","v":0},{"$f":"D104*E104","v":0},{"$f":"IFERROR(('02_1_INCOME'!$AM$39*('02_1_INCOME'!$AK$39/SUM('02_1_INCOME'!$AE$42+$AE$43)))+('02_1_INCOME'!$AV$39*('02_1_INCOME'!$AT$39/SUM('02_1_INCOME'!$AE$42+$AE$43))),0)","v":0},{"$f":"IFERROR(('02_1_INCOME'!$AM$39*('02_1_INCOME'!$AK$39/SUM('02_1_INCOME'!$AE$42+$AE$43)))+('02_1_INCOME'!$AV$39*('02_1_INCOME'!$AT$39/SUM('02_1_INCOME'!$AE$42+$AE$43))),0)","v":0},{"$f":"IFERROR(('02_1_INCOME'!$AO$39*('02_1_INCOME'!$AK$39/SUM('02_1_INCOME'!$AE$42+$AE$43)))+('02_1_INCOME'!$AX$39*('02_1_INCOME'!$AT$39/SUM('02_1_INCOME'!$AE$42+$AE$43))),0)","v":0}]
[null,1,{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B105,'02_1_INCOME'!$X$8:$X$37)","v":0},{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B105,'02_1_INCOME'!$Y$8:$Y$37)","v":0},{"$f":"'02_1_INCOME'!$BD$39","v":0},0,0,{"$f":"'02_1_INCOME'!$BE$39","v":0},{"$f":"'02_1_INCOME'!$BE$39","v":0},{"$f":"'02_1_INCOME'!$BG$39","v":0}]
[null,2,{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B106,'02_1_INCOME'!$X$8:$X$37)","v":0},{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B106,'02_1_INCOME'!$Y$8:$Y$37)","v":0},{"$f":"'02_1_INCOME'!$BM$39","v":0},0,0,{"$f":"'02_1_INCOME'!$BN$39","v":0},{"$f":"'02_1_INCOME'!$BN$39","v":0},{"$f":"'02_1_INCOME'!$BP$39","v":0}]
[null,3,{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B107,'02_1_INCOME'!$X$8:$X$37)","v":0},{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B107,'02_1_INCOME'!$Y$8:$Y$37)","v":0},{"$f":"'02_1_INCOME'!$BV$39","v":0},0,0,{"$f":"'02_1_INCOME'!$BW$39","v":0},{"$f":"'02_1_INCOME'!$BW$39","v":0},{"$f":"'02_1_INCOME'!$BY$39","v":0}]
[null,4,{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B108,'02_1_INCOME'!$X$8:$X$37)","v":0},{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B108,'02_1_INCOME'!$Y$8:$Y$37)","v":0},{"$f":"'02_1_INCOME'!$CE$39","v":0},0,0,{"$f":"'02_1_INCOME'!$CF$39","v":0},{"$f":"'02_1_INCOME'!$CF$39","v":0},{"$f":"'02_1_INCOME'!$CH$39","v":0}]
[null,5,{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B109,'02_1_INCOME'!$X$8:$X$37)","v":0},{"$f":"SUMIF('02_1_INCOME'!$AB$8:$AB$37,B109,'02_1_INCOME'!$Y$8:$Y$37)","v":0},{"$f":"'02_1_INCOME'!$CN$39","v":0},0,0,{"$f":"'02_1_INCOME'!$CO$39","v":0},{"$f":"'02_1_INCOME'!$CO$39","v":0},{"$f":"'02_1_INCOME'!$CQ$39","v":0}]
[null,"Total",{"$f":"SUM(C104:C109)","v":0},{"$f":"SUM(D104:D109)","v":0},"N/A",{"$f":"SUM(F104:F109)","v":0},{"$f":"SUM(G104:G109)","v":0},{"$f":"SUMPRODUCT(--(D8:D37<>\"80% Non-LIHTC\"),--(D8:D37<>\"Over 120%\"),--(D8:D37<>\"100%\"),--(D8:D37<>\"120%\"),$F$8:$F$37, M8:M37)*12","v":0},{"$f":"SUMPRODUCT(((D8:D37=\"80% Non-LIHTC\")+(D8:D37=\"Over 120%\")+(D8:D37=\"100%\")+(D8:D37=\"120%\"))*$F$8:$F$37, M8:M37)*12","v":0}]
[]
[]
[null,"Applicable Fraction - Units",{"$f":"rng02_TotalUnits_LIHTC/SUM(C110:D110)","v":{"$error":"#DIV/0!"}}]
[null,"Applicable Fraction - NRSF",{"$f":"F110/SUM(F110:G110)","v":{"$error":"#DIV/0!"}}]

{"sheet":"02_2_EXPENSE","index":10,"n_rows":134,"n_cols":42,"rows_kept":134,"cut":false,"hidden":true,"merged":[[5,10,9,10],[4,1,9,1],[4,2,9,2],[5,8,9,8],[5,7,9,7],[5,9,9,9]]}
["Projected Income and Expenses"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[null,"INCOME AND EXPENSE","Chart of Acct. #","PROJECTED",null,null,null,"COMPARISON",null,null,null,"OTHER PROJECTION 1",null,"OTHER PROJECTION 2",null,"OTHER PROJECTION 3",null,"OTHER PROJECTION 4",null,"OTHER PROJECTION 5",null,"OTHER PROJECTION 6",null,"OTHER PROJECTION 7",null,"OTHER PROJECTION 8",null,"OTHER PROJECTION 9",null,"OTHER PROJECTION 10",null,"OTHER PROJECTION 11",null,"OTHER PROJECTION 12",null,null,"Line Item Specific Comments"]
[null,null,null,"Projection Type","Underwritten","Projection Type","Appraisal","Average Comparable Per Unit","Percentage Difference","Average Trended Historical Per Unit","Percentage Difference","Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type",null,"Projection Type"]
[null,null,null,"Property Name",{"$f":"rng01_ProjectName","v":0},"Property Name",{"$f":"rng01_ProjectName","v":0},null,null,null,null,"Property Name","","Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name",null,"Property Name"]
[null,null,null,"Number of Units",{"$f":"'02_1_INCOME'!$F$38","v":0},"Number of Units",{"$f":"'02_1_INCOME'!$F$38","v":0},null,null,null,null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units",null,"Number of Units"]
[null,null,null,"Year",{"$f":"'01_1_General Data'!I107","v":1901},"Year",{"$f":"'01_1_General Data'!I107","v":1901},null,null,null,null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year",null,"Year"]
[null,null,null,"$ Amt","$/Unit/Year","$ Amt","$/Unit/Year",null,null,null,null,"$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt",null,"$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year","$ Amt","$/Unit/Year"]
[null,"INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCRATCH PAD - this section is for any side calculation"]
[null,"Rental Revenue Gross Potential",5100,{"$f":"'02_1_INCOME'!M38","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D12/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F12/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L12:$AJ12,$L$6:$AJ$6,\"Comparable\",$L12:$AJ12, \">0\"),0)","v":0},{"$f":"IF(AND(H12<>0, E12<>0),(H12-E12)/E12,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L12:$AJ12,$L$6:$AJ$6,\"Historical\", $L12:$AJ12,\">0\"),0)","v":0},{"$f":"IF(AND(J12<>0, $E12<>0),(J12-$E12)/$E12,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_3<>0, (P12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_4<>0, (R12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_5<>0, (T12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_6<>0, (V12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_7<>0, (X12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_8<>0, (Z12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_9<>0, (AB12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10<>0, (AD12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10<>0, (AF12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10<>0, (AH12*(1+rng01_RentalIncomeRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[null,"Stores & Commercial Revenue",5140,{"$f":"'02_1_INCOME'!H60","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D13/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F13/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L13:$AJ13,$L$6:$AJ$6,\"Comparable\",$L13:$AJ13, \">0\"),0)","v":0},{"$f":"IF(AND(H13<>0, E13<>0),(H13-E13)/E13,0)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vacancies (enter as negative)",5200,{"$f":"-(('02_1_INCOME'!M38-'02_1_INCOME'!M41)+'02_1_INCOME'!H60*'02_1_INCOME'!H61+'02_1_INCOME'!H81*'02_1_INCOME'!H82)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D14/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F14/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L14:$AJ14,$L$6:$AJ$6,\"Comparable\",$L14:$AJ14, \">0\"),0)","v":0},{"$f":"IF(AND(H14<>0, E14<>0),(H14-E14)/E14,0)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total NH/Asst Living/Elderly Care",5300,{"$f":"'03_4_NH-Assisted Living Data'!C18","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D15/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F15/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L15:$AJ15,$L$6:$AJ$6,\"Comparable\",$L15:$AJ15, \">0\"),0)","v":0},{"$f":"IF(AND(H15<>0, E15<>0),(H15-E15)/E15,0)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Rev","5900T",{"$f":"'02_1_INCOME'!H81","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D16/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F16/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L16:$AJ16,$L$6:$AJ$6,\"Comparable\",$L16:$AJ16, \">0\"),0)","v":0},{"$f":"IF(AND(H16<>0, E16<>0),(H16-E16)/E16,0)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EFFECTIVE GROSS INCOME",null,{"$f":"SUM(D12:D16)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D17/'02_1_INCOME'!$F$38)","v":0},{"$f":"SUM(F12:F16)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F17/'02_1_INCOME'!$F$38)","v":0},null,null,0,0,{"$f":"SUM(L12:L16)","v":0},0,{"$f":"SUM(N12:N16)","v":0},0,{"$f":"SUM(P12:P16)","v":0},0,{"$f":"SUM(R12:R16)","v":0},0,{"$f":"SUM(T12:T16)","v":0},0,{"$f":"SUM(V12:V16)","v":0},0,{"$f":"SUM(X12:X16)","v":0},0,{"$f":"SUM(Z12:Z16)","v":0},0,{"$f":"SUM(AB12:AB16)","v":0},0,{"$f":"SUM(AD12:AD16)","v":0},0,{"$f":"SUM(AF12:AF16)","v":0},0,{"$f":"SUM(AH12:AH16)","v":0},0]
[null,"OPERATING EXPENSES:"]
[null,"Administrative Expenses "]
[null,"Conventions & Meetings",6203,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D20/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F20/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L20:$AJ20,$L$6:$AJ$6,\"Comparable\",$L20:$AJ20, \">0\"),0)","v":0},{"$f":"IF(AND(H20<>0, E20<>0),(H20-E20)/E20,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L20:$AJ20,$L$6:$AJ$6,\"Historical\", $L20:$AJ20,\">0\"),0)","v":0},{"$f":"IF(AND(J20<>0, $E20<>0),(J20-$E20)/$E20,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_8<>0, (Z20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_9<>0, (AB20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AD20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AF20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AH20*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[null,"Consulting Fees",6204,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D21/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F21/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Advertising",6210,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D22/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F22/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rent Expense",6250,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D23/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F23/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Office Salaries",6310,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D24/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F24/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Office Expense",6311,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D25/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F25/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Office or Model Apartment Rent",6312,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D26/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F26/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Postage",6312,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D27/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F27/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H27<>0, E27<>0),(H27-E27)/E27,0)","v":0},0,{"$f":"IF(AND(J27<>0, $E27<>0),(J27-$E27)/$E27,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X27*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,{"$f":"_xlfn.CONCAT(\"Management Fee: \",TEXT(rng01_ManagementFee,\"0.00%\"), \" of EGI\")","v":"Management Fee: 0.00% of EGI"},6320,{"$f":"D17*rng01_ManagementFee","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D28/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F28/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Managers Salary",6330,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D29/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F29/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Admin Rent Free Unit",6331,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D30/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F30/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Legal Expense",6340,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D31/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F31/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Auditing Expense",6350,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D32/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F32/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Bookkeeping- Acctg fees",6351,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D33/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F33/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Telephone & Answering Svc",6360,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D34/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F34/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Tax Credit Monitoring",null,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D35/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F35/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Office Equipment Lease",6361,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D36/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F36/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H36<>0, E36<>0),(H36-E36)/E36,0)","v":0},0,{"$f":"IF(AND(J36<>0, $E36<>0),(J36-$E36)/$E36,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X36*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Bad Debts",6370,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D37/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F37/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H37<>0, E37<>0),(H37-E37)/E37,0)","v":0},0,{"$f":"IF(AND(J37<>0, $E37<>0),(J37-$E37)/$E37,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X37*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Miscellaneous Administrative Expenses ",6390,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D38/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F38/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Total Administrative Expenses:",null,{"$f":"SUM(D20:D38)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D39/'02_1_INCOME'!$F$38)","v":0},{"$f":"SUM(F20:F38)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F39/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,{"$f":"SUM(L20:L38)","v":0},0,{"$f":"SUM(N20:N38)","v":0},0,{"$f":"SUM(P20:P38)","v":0},0,{"$f":"SUM(R20:R38)","v":0},0,{"$f":"SUM(T20:T38)","v":0},0,{"$f":"SUM(V20:V38)","v":0},0,{"$f":"SUM(X20:X38)","v":0},0,{"$f":"SUM(Z20:Z38)","v":0},0,{"$f":"SUM(AB20:AB38)","v":0},0,{"$f":"SUM(AD20:AD38)","v":0},0,{"$f":"SUM(AF20:AF38)","v":0},0,{"$f":"SUM(AH20:AH38)","v":0},0]
[null,"Utilities Expense "]
[null,"Fuel Oil/Coal ",6420,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D41/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F41/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L41:$AJ41,$L$6:$AJ$6,\"Comparable\",$L41:$AJ41, \">0\"),0)","v":0},{"$f":"IF(AND(H41<>0, E41<>0),(H41-E41)/E41,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L41:$AJ41,$L$6:$AJ$6,\"Historical\", $L41:$AJ41,\">0\"),0)","v":0},{"$f":"IF(AND(J41<>0, $E41<>0),(J41-$E41)/$E41,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_8<>0, (Z41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_9<>0, (AB41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AD41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AF41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AH41*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[null,"Electricity ",6450,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D42/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F42/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Water ",6451,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D43/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F43/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Gas ",6452,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D44/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F44/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Sewer ",6453,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D45/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F45/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X45*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Cable TV / Internet",6454,null,{"$f":"IF('02_1_INCOME'!F39=0,0,D46/'02_1_INCOME'!F39)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F46/'02_1_INCOME'!$F$38)","v":0},0,0,0,{"$f":"IF(AND(J46<>0, $E46<>0),(J46-$E46)/$E46,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X46*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Total Utilities Expenses:",null,{"$f":"SUM(D41:D46)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D47/'02_1_INCOME'!$F$38)","v":0},{"$f":"SUM(F41:F46)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F47/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,{"$f":"SUM(L41:L46)","v":0},0,{"$f":"SUM(N41:N46)","v":0},0,{"$f":"SUM(P41:P46)","v":0},0,{"$f":"SUM(R41:R46)","v":0},0,{"$f":"SUM(T41:T46)","v":0},0,{"$f":"SUM(V41:V46)","v":0},0,{"$f":"SUM(X41:X46)","v":0},0,{"$f":"SUM(Z41:Z46)","v":0},0,{"$f":"SUM(AB41:AB46)","v":0},0,{"$f":"SUM(AD41:AD46)","v":0},0,{"$f":"SUM(AF41:AF46)","v":0},0,{"$f":"SUM(AH41:AH46)","v":0},0]
[null,"Operations & Maintenance Expenses "]
[null,"Payroll",6510,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D49/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F49/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L49:$AJ49,$L$6:$AJ$6,\"Comparable\",$L49:$AJ49, \">0\"),0)","v":0},{"$f":"IF(AND(H49<>0, E49<>0),(H49-E49)/E49,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L49:$AJ49,$L$6:$AJ$6,\"Historical\", $L49:$AJ49,\">0\"),0)","v":0},{"$f":"IF(AND(J49<>0, $E49<>0),(J49-$E49)/$E49,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_8<>0, (Z49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_9<>0, (AB49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AD49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AF49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AH49*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[null,"Supplies",6515,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D50/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F50/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Contracts",6517,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D51/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F51/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Exterminating Contract",6519,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D52/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F52/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Exterminating Supplies",6520,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D53/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F53/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Maint Rent Free Unit",6521,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D54/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F54/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Trash Removal",6525,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D55/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F55/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H55<>0, E55<>0),(H55-E55)/E55,0)","v":0},0,{"$f":"IF(AND(J55<>0, $E55<>0),(J55-$E55)/$E55,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X55*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Security Payroll/Contracts",6530,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D56/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F56/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Grounds Payroll",6535,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D57/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F57/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Grounds Supplies",6536,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D58/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F58/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Grounds Contracts",6537,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D59/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F59/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Repairs Payroll",6540,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D60/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F60/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Repairs Supplies",6541,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D61/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F61/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Repairs Contract",6542,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D62/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F62/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Plumbing Maint.",6543,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D63/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F63/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H63<>0, E63<>0),(H63-E63)/E63,0)","v":0},0,{"$f":"IF(AND(J63<>0, $E63<>0),(J63-$E63)/$E63,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X63*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Electrical Maint.",6544,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D64/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F64/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H64<>0, E64<>0),(H64-E64)/E64,0)","v":0},0,{"$f":"IF(AND(J64<>0, $E64<>0),(J64-$E64)/$E64,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X64*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Elevator Maintenance",6545,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D65/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F65/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"HVAC Maintenance",6546,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D66/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F66/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"REAC",6547,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D67/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F67/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H67<>0, E67<>0),(H67-E67)/E67,0)","v":0},0,{"$f":"IF(AND(J67<>0, $E67<>0),(J67-$E67)/$E67,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X67*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Snow Removal",6548,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D68/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F68/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H68<>0, E68<>0),(H68-E68)/E68,0)","v":0},0,{"$f":"IF(AND(J68<>0, $E68<>0),(J68-$E68)/$E68,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X68*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Appliance Replacement",6550,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D69/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F69/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H69<>0, E69<>0),(H69-E69)/E69,0)","v":0},0,{"$f":"IF(AND(J69<>0, $E69<>0),(J69-$E69)/$E69,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X69*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Decorating P/R",6560,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D70/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F70/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Decorating Supplies",6561,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D71/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F71/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Vehicle & Equip Ops & Repairs",6570,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D72/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F72/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Misc Ops/Maint Expenses",6590,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D73/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F73/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Total Ops. & Maint. Expenses:",null,{"$f":"SUM(D49:D73)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D74/'02_1_INCOME'!$F$38)","v":0},{"$f":"SUM(F49:F73)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F74/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,{"$f":"SUM(L49:L73)","v":0},0,{"$f":"SUM(N49:N73)","v":0},0,{"$f":"SUM(P49:P73)","v":0},0,{"$f":"SUM(R49:R73)","v":0},0,{"$f":"SUM(T49:T73)","v":0},0,{"$f":"SUM(V49:V73)","v":0},0,{"$f":"SUM(X49:X73)","v":0},0,{"$f":"SUM(Z49:Z73)","v":0},0,{"$f":"SUM(AB49:AB73)","v":0},0,{"$f":"SUM(AD49:AD73)","v":0},0,{"$f":"SUM(AF49:AF73)","v":0},0,{"$f":"SUM(AH49:AH73)","v":0},0]
[null,"Taxes & Insurance "]
[null,"Real Estate Taxes ",6710,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D76/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F76/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L76:$AJ76,$L$6:$AJ$6,\"Comparable\",$L76:$AJ76, \">0\"),0)","v":0},{"$f":"IF(AND(H76<>0, E76<>0),(H76-E76)/E76,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L76:$AJ76,$L$6:$AJ$6,\"Historical\", $L76:$AJ76,\">0\"),0)","v":0},{"$f":"IF(AND(J76<>0, $E76<>0),(J76-$E76)/$E76,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_8<>0, (Z76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_9<>0, (AB76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AD76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AF76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AH76*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[null,"Payroll Taxes (Project's Share)",6711,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D77/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F77/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Miscellaneous Taxes, Licenses and Permits",6719,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D78/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F78/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Property & Liability Insurance (Hazard)",6720,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D79/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F79/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Fidelity Bond Insurance ",6721,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D80/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F80/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H80<>0, E80<>0),(H80-E80)/E80,0)","v":0},0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Workmen's Compensation ",6722,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D81/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F81/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Health Ins. & Other Emp. Benefits ",6723,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D82/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F82/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Other Insurance (specify)",6729,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D83/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F83/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Misc",6790,null,{"$f":"IF('02_1_INCOME'!F39=0,0,D84/'02_1_INCOME'!F39)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F84/'02_1_INCOME'!$F$38)","v":0},0,{"$f":"IF(AND(H84<>0, E84<>0),(H84-E84)/E84,0)","v":0},0,{"$f":"IF(AND(J84<>0, $E84<>0),(J84-$E84)/$E84,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X84*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,0,null,0,null,0,null,0,null,0]
[null,"Total Taxes & Insurance:",null,{"$f":"SUM(D76:D84)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D85/'02_1_INCOME'!$F$38)","v":0},{"$f":"SUM(F76:F84)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F85/'02_1_INCOME'!$F$38)","v":0},0,0,0,0,{"$f":"SUM(L76:L84)","v":0},0,{"$f":"SUM(N76:N84)","v":0},0,{"$f":"SUM(P76:P84)","v":0},0,{"$f":"SUM(R76:R84)","v":0},0,{"$f":"SUM(T76:T84)","v":0},0,{"$f":"SUM(V76:V84)","v":0},0,{"$f":"SUM(X76:X84)","v":0},0,{"$f":"SUM(Z76:Z84)","v":0},0,{"$f":"SUM(AB76:AB84)","v":0},0,{"$f":"SUM(AD76:AD84)","v":0},0,{"$f":"SUM(AF76:AF84)","v":0},0,{"$f":"SUM(AH76:AH84)","v":0},0]
[]
[null,"Total NH/Asst Living/Elderly Care",6900,{"$f":"'03_4_NH-Assisted Living Data'!C73","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D87/'02_1_INCOME'!$F$38)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!D73","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F87/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L87:$AJ87,$L$6:$AJ$6,\"Comparable\",$L87:$AJ87, \">0\"),0)","v":0},{"$f":"IF(AND(H87<>0, E87<>0),(H87-E87)/E87,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L87:$AJ87,$L$6:$AJ$6,\"Historical\", $L87:$AJ87,\">0\"),0)","v":0},{"$f":"IF(AND(J87<>0, $E87<>0),(J87-$E87)/$E87,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!E73","v":0},{"$f":"IF(rng02_Projections_Unit_1<>0, (L87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!F73","v":0},{"$f":"IF(rng02_Projections_Unit_2<>0, (N87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!G73","v":0},{"$f":"IF(rng02_Projections_Unit_3<>0, (P87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!H73","v":0},{"$f":"IF(rng02_Projections_Unit_4<>0, (R87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!I73","v":0},{"$f":"IF(rng02_Projections_Unit_5<>0, (T87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!J73","v":0},0,{"$f":"'03_4_NH-Assisted Living Data'!K73","v":0},0,{"$f":"'03_4_NH-Assisted Living Data'!L73","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (Z87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!M73","v":0},{"$f":"IF(rng02_Projections_Unit_9<>0, (AB87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!N73","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AD87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!O73","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AF87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},{"$f":"'03_4_NH-Assisted Living Data'!P73","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AH87*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[]
[null,"Replacement Reserves",null,null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,D89/'02_1_INCOME'!$F$38)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F89/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L89:$AJ89,$L$6:$AJ$6,\"Comparable\",$L89:$AJ89, \">0\"),0)","v":0},{"$f":"IF(AND(H89<>0, E89<>0),(H89-E89)/E89,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L89:$AJ89,$L$6:$AJ$6,\"Historical\", $L89:$AJ89,\">0\"),0)","v":0},{"$f":"IF(AND(J89<>0, $E89<>0),(J89-$E89)/$E89,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1<>0, (L89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2<>0, (N89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_3<>0, (P89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_4<>0, (R89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_5<>0, (T89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_6<>0, (V89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_7<>0, (X89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_8<>0, (Z89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_9<>0, (AB89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AD89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AF89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_10<>0, (AH89*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[]
[null,"TOTAL OPERATING EXPENSES:",null,{"$f":"D39+D47+D74+D85+D87+D89","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,D91/'02_1_INCOME'!$F$38)","v":0},{"$f":"F39+F47+F74+F85+F87+F89","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F91/'02_1_INCOME'!$F$38)","v":0},{"$f":"IFERROR(AVERAGEIFS($L91:$AJ91,$L$6:$AJ$6,\"Comparable\",$L91:$AJ91, \">0\"),0)","v":0},{"$f":"IF(AND(H91<>0, E91<>0),(H91-E91)/E91,0)","v":0},{"$f":"IFERROR(AVERAGEIFS($L91:$AJ91,$L$6:$AJ$6,\"Historical\", $L91:$AJ91,\">0\"),0)","v":0},{"$f":"IF(AND(J91<>0, $E91<>0),(J91-$E91)/$E91,0)","v":0},{"$f":"L39+L47+L74+L85+L87+L89","v":0},{"$f":"IF(rng02_Projections_Unit_1<>0, (L91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_1))/rng02_Projections_Unit_1,0)","v":0},{"$f":"N39+N47+N74+N85+N87+N89","v":0},{"$f":"IF(rng02_Projections_Unit_2<>0, (N91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_2))/rng02_Projections_Unit_2,0)","v":0},{"$f":"P39+P47+P74+P85+P87+P89","v":0},{"$f":"IF(rng02_Projections_Unit_3<>0, (P91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_3))/rng02_Projections_Unit_3,0)","v":0},{"$f":"R39+R47+R74+R85+R87+R89","v":0},{"$f":"IF(rng02_Projections_Unit_4<>0, (R91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_4))/rng02_Projections_Unit_4,0)","v":0},{"$f":"T39+T47+T74+T85+T87+T89","v":0},{"$f":"IF(rng02_Projections_Unit_5<>0, (T91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_5))/rng02_Projections_Unit_5,0)","v":0},{"$f":"V39+V47+V74+V85+V87+V89","v":0},{"$f":"IF(rng02_Projections_Unit_6<>0, (V91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_6))/rng02_Projections_Unit_6,0)","v":0},{"$f":"X39+X47+X74+X85+X87+X89","v":0},{"$f":"IF(rng02_Projections_Unit_7<>0, (X91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_7))/rng02_Projections_Unit_7,0)","v":0},{"$f":"Z39+Z47+Z74+Z85+Z87+Z89","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (Z91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"AB39+AB47+AB74+AB85+AB87+AB89","v":0},{"$f":"IF(rng02_Projections_Unit_9<>0, (AB91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},{"$f":"AD39+AD47+AD74+AD85+AD87+AD89","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AD91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},{"$f":"AF39+AF47+AF74+AF85+AF87+AF89","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AF91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},{"$f":"AH39+AH47+AH74+AH85+AH87+AH89","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AH91*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[null,"NET OPERATING INCOME",null,{"$f":"D17-D91","v":0},{"$f":"E17-E91-E89","v":0},{"$f":"F17-F91","v":0},{"$f":"G17-G91-G89","v":0},null,null,{"$f":"IFERROR(AVERAGEIFS($L92:$AJ92,$L$6:$AJ$6,\"Historical\", $L92:$AJ92,\">0\"),0)","v":0},{"$f":"IF(AND(J92<>0, $E92<>0),(J92-$E92)/$E92,0)","v":0},{"$f":"L17-L91","v":0},{"$f":"M17-M91-M89","v":0},{"$f":"N17-N91","v":0},{"$f":"O17-O91-O89","v":0},{"$f":"P17-P91","v":0},{"$f":"Q17-Q91-Q89","v":0},{"$f":"R17-R91","v":0},{"$f":"S17-S91-S89","v":0},{"$f":"T17-T91","v":0},{"$f":"U17-U91-U89","v":0},{"$f":"V17-V91","v":0},{"$f":"W17-W91-W89","v":0},{"$f":"X17-X91","v":0},{"$f":"Y17-Y91-Y89","v":0},{"$f":"Z17-Z91","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (Z92*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"AB17-AB91","v":0},{"$f":"IF(rng02_Projections_Unit_9<>0, (AB92*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_9))/rng02_Projections_Unit_9,0)","v":0},{"$f":"AD17-AD91","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AD92*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},{"$f":"AF17-AF91","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AF92*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0},{"$f":"AH17-AH91","v":0},{"$f":"IF(rng02_Projections_Unit_10<>0, (AH92*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_10))/rng02_Projections_Unit_10,0)","v":0}]
[]
[null,"DEBT SERVICE"]
[null,"FIRST MORTGAGE DEBT SERVICE:",null,{"$f":"'02_3_SOURCES'!L9","v":0},{"$f":"IF('02_1_INCOME'!$F$110=0,0,D95/'02_1_INCOME'!$F$110)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F95/'02_1_INCOME'!$F$38)","v":0},null,null,{"$f":"IFERROR(AVERAGEIFS($L95:$AJ95,$L$6:$AJ$6,\"Historical\", $L95:$AJ95,\">0\"),0)","v":0},{"$f":"IF(AND(J95<>0, $E95<>0),(J95-$E95)/$E95,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1=0,0,L95/rng02_Projections_Unit_1)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2=0,0,N95/rng02_Projections_Unit_2)","v":0},0,{"$f":"IF(rng02_Projections_Unit_3=0,0,P95/rng02_Projections_Unit_3)","v":0},0,{"$f":"IF(rng02_Projections_Unit_4=0,0,R95/rng02_Projections_Unit_4)","v":0},0,{"$f":"IF(rng02_Projections_Unit_5=0,0,T95/rng02_Projections_Unit_5)","v":0},0,{"$f":"IF(rng02_Projections_Unit_6=0,0,V95/rng02_Projections_Unit_6)","v":0},0,{"$f":"IF(rng02_Projections_Unit_7=0,0,X95/rng02_Projections_Unit_7)","v":0},0,{"$f":"IF(rng02_Projections_Unit_8=0,0,Z95/rng02_Projections_Unit_8)","v":0},0,{"$f":"IF(rng02_Projections_Unit_9=0,0,AB95/rng02_Projections_Unit_9)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AD95/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AF95/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AH95/rng02_Projections_Unit_10)","v":0}]
[null,"FIRST MORTGAGE INSURANCE PREMIUM (MIP):",null,{"$f":"'04_1_Pro Forma'!C34","v":0},{"$f":"IF('02_1_INCOME'!$F$110=0,0,D96/'02_1_INCOME'!$F$110)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F96/'02_1_INCOME'!$F$38)","v":0},null,null,{"$f":"IFERROR(AVERAGEIFS($L96:$AJ96,$L$6:$AJ$6,\"Historical\", $L96:$AJ96,\">0\"),0)","v":0},{"$f":"IF(AND(J96<>0, $E96<>0),(J96-$E96)/$E96,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1=0,0,L96/rng02_Projections_Unit_1)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2=0,0,N96/rng02_Projections_Unit_2)","v":0},0,{"$f":"IF(rng02_Projections_Unit_3=0,0,P96/rng02_Projections_Unit_3)","v":0},0,{"$f":"IF(rng02_Projections_Unit_4=0,0,R96/rng02_Projections_Unit_4)","v":0},0,{"$f":"IF(rng02_Projections_Unit_5=0,0,T96/rng02_Projections_Unit_5)","v":0},0,{"$f":"IF(rng02_Projections_Unit_6=0,0,V96/rng02_Projections_Unit_6)","v":0},0,{"$f":"IF(rng02_Projections_Unit_7=0,0,X96/rng02_Projections_Unit_7)","v":0},0,{"$f":"IF(rng02_Projections_Unit_8=0,0,Z96/rng02_Projections_Unit_8)","v":0},0,{"$f":"IF(rng02_Projections_Unit_9=0,0,AB96/rng02_Projections_Unit_9)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AD96/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AF96/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AH96/rng02_Projections_Unit_10)","v":0}]
[null,"SECOND MORTGAGE DEBT SERVICE:",null,{"$f":"'02_3_SOURCES'!L10","v":0},{"$f":"IF('02_1_INCOME'!$F$110=0,0,D97/'02_1_INCOME'!$F$110)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F97/'02_1_INCOME'!$F$38)","v":0},null,null,{"$f":"IFERROR(AVERAGEIFS($L97:$AJ97,$L$6:$AJ$6,\"Historical\", $L97:$AJ97,\">0\"),0)","v":0},{"$f":"IF(AND(J97<>0, $E97<>0),(J97-$E97)/$E97,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1=0,0,L97/rng02_Projections_Unit_1)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2=0,0,N97/rng02_Projections_Unit_2)","v":0},0,{"$f":"IF(rng02_Projections_Unit_3=0,0,P97/rng02_Projections_Unit_3)","v":0},0,{"$f":"IF(rng02_Projections_Unit_4=0,0,R97/rng02_Projections_Unit_4)","v":0},0,{"$f":"IF(rng02_Projections_Unit_5=0,0,T97/rng02_Projections_Unit_5)","v":0},0,{"$f":"IF(rng02_Projections_Unit_6=0,0,V97/rng02_Projections_Unit_6)","v":0},0,{"$f":"IF(rng02_Projections_Unit_7=0,0,X97/rng02_Projections_Unit_7)","v":0},0,{"$f":"IF(rng02_Projections_Unit_8=0,0,Z97/rng02_Projections_Unit_8)","v":0},0,{"$f":"IF(rng02_Projections_Unit_9=0,0,AB97/rng02_Projections_Unit_9)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AD97/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AF97/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AH97/rng02_Projections_Unit_10)","v":0}]
[null,"OTHER DEBT SERVICE:",null,{"$f":"SUMIF('02_3_SOURCES'!G11:G16,\"Debt Service\",'02_3_SOURCES'!L11:L16)","v":0},{"$f":"IF('02_1_INCOME'!$F$110=0,0,D98/'02_1_INCOME'!$F$110)","v":0},null,{"$f":"IF('02_1_INCOME'!$F$38=0,0,F98/'02_1_INCOME'!$F$38)","v":0},null,null,{"$f":"IFERROR(AVERAGEIFS($L98:$AJ98,$L$6:$AJ$6,\"Historical\", $L98:$AJ98,\">0\"),0)","v":0},{"$f":"IF(AND(J98<>0, $E98<>0),(J98-$E98)/$E98,0)","v":0},null,{"$f":"IF(rng02_Projections_Unit_1=0,0,L98/rng02_Projections_Unit_1)","v":0},null,{"$f":"IF(rng02_Projections_Unit_2=0,0,N98/rng02_Projections_Unit_2)","v":0},0,{"$f":"IF(rng02_Projections_Unit_3=0,0,P98/rng02_Projections_Unit_3)","v":0},0,{"$f":"IF(rng02_Projections_Unit_4=0,0,R98/rng02_Projections_Unit_4)","v":0},0,{"$f":"IF(rng02_Projections_Unit_5=0,0,T98/rng02_Projections_Unit_5)","v":0},0,{"$f":"IF(rng02_Projections_Unit_6=0,0,V98/rng02_Projections_Unit_6)","v":0},0,{"$f":"IF(rng02_Projections_Unit_7=0,0,X98/rng02_Projections_Unit_7)","v":0},0,{"$f":"IF(rng02_Projections_Unit_8=0,0,Z98/rng02_Projections_Unit_8)","v":0},0,{"$f":"IF(rng02_Projections_Unit_9=0,0,AB98/rng02_Projections_Unit_9)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AD98/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AF98/rng02_Projections_Unit_10)","v":0},0,{"$f":"IF(rng02_Projections_Unit_10=0,0,AH98/rng02_Projections_Unit_10)","v":0}]
[null,"TOTAL MORTGAGE DEBT SERVICE:",null,{"$f":"SUM(D95:D98)","v":0},{"$f":"IF('02_1_INCOME'!$F$110=0,0,D99/'02_1_INCOME'!$F$110)","v":0},{"$f":"SUM(F95:F98)","v":0},{"$f":"IF('02_1_INCOME'!$F$38=0,0,F99/'02_1_INCOME'!$F$38)","v":0},null,null,{"$f":"IFERROR(AVERAGEIFS($L99:$AJ99,$L$6:$AJ$6,\"Historical\", $L99:$AJ99,\">0\"),0)","v":0},{"$f":"IF(AND(J99<>0, $E99<>0),(J99-$E99)/$E99,0)","v":0},{"$f":"SUM(L95:L98)","v":0},{"$f":"IF(rng02_Projections_Unit_1=0,0,L99/rng02_Projections_Unit_1)","v":0},{"$f":"SUM(N95:N98)","v":0},{"$f":"IF(rng02_Projections_Unit_2=0,0,N99/rng02_Projections_Unit_2)","v":0},{"$f":"SUM(P95:P98)","v":0},{"$f":"IF(rng02_Projections_Unit_3=0,0,P99/rng02_Projections_Unit_3)","v":0},{"$f":"SUM(R95:R98)","v":0},{"$f":"IF(rng02_Projections_Unit_4=0,0,R99/rng02_Projections_Unit_4)","v":0},{"$f":"SUM(T95:T98)","v":0},{"$f":"IF(rng02_Projections_Unit_5=0,0,T99/rng02_Projections_Unit_5)","v":0},{"$f":"SUM(V95:V98)","v":0},{"$f":"IF(rng02_Projections_Unit_6=0,0,V99/rng02_Projections_Unit_6)","v":0},{"$f":"SUM(X95:X98)","v":0},{"$f":"IF(rng02_Projections_Unit_7=0,0,X99/rng02_Projections_Unit_7)","v":0},{"$f":"SUM(Z95:Z98)","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (Z99*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"SUM(AB95:AB98)","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (AB99*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"SUM(AD95:AD98)","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (AD99*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"SUM(AF95:AF98)","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (AF99*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0},{"$f":"SUM(AH95:AH98)","v":0},{"$f":"IF(rng02_Projections_Unit_8<>0, (AH99*(1+rng01_OpExRate)^(rng01_FirstYearProforma-rng02_Projections_Year_8))/rng02_Projections_Unit_8,0)","v":0}]
[]
[null,"First Mortgage DSCR:",null,{"$f":"IF(SUM(D95:D96)=0,\"NAP\",D92/SUM(D95:D96))","v":"NAP"},"NAP",{"$f":"IF(SUM(F95:F96)=0,\"NAP\",F92/SUM(F95:F96))","v":"NAP"},"NAP",null,null,{"$f":"IF(SUM(J95:J96)=0,\"NAP\",J92/SUM(J95:J96))","v":"NAP"},null,{"$f":"IF(SUM(L95:L96)=0,\"NAP\",L92/SUM(L95:L96))","v":"NAP"},"NAP",{"$f":"IF(SUM(N95:N96)=0,\"NAP\",N92/SUM(N95:N96))","v":"NAP"},"NAP",{"$f":"IF(SUM(P95:P96)=0,\"NAP\",P92/SUM(P95:P96))","v":"NAP"},"NAP",{"$f":"IF(SUM(R95:R96)=0,\"NAP\",R92/SUM(R95:R96))","v":"NAP"},"NAP",{"$f":"IF(SUM(T95:T96)=0,\"NAP\",T92/SUM(T95:T96))","v":"NAP"},"NAP",{"$f":"IF(SUM(V95:V96)=0,\"NAP\",V92/SUM(V95:V96))","v":"NAP"},"NAP",{"$f":"IF(SUM(X95:X96)=0,\"NAP\",X92/SUM(X95:X96))","v":"NAP"},"NAP",{"$f":"IF(SUM(Z95:Z96)=0,\"NAP\",Z92/SUM(Z95:Z96))","v":"NAP"},"NAP",{"$f":"IF(SUM(AB95:AB96)=0,\"NAP\",AB92/SUM(AB95:AB96))","v":"NAP"},"NAP",{"$f":"IF(SUM(AD95:AD96)=0,\"NAP\",AD92/SUM(AD95:AD96))","v":"NAP"},"NAP",{"$f":"IF(SUM(AF95:AF96)=0,\"NAP\",AF92/SUM(AF95:AF96))","v":"NAP"},"NAP",{"$f":"IF(SUM(AH95:AH96)=0,\"NAP\",AH92/SUM(AH95:AH96))","v":"NAP"},"NAP"]
[]
[]
[null,"Stabilized Staffing Detail"]
[]
[null,"ADMINISTRATIVE & GENERAL","SALARY","PAY RATE","FIXED FTE'S (#)","VARIABLE FTE'S (#)","TOTAL FTE'S"]
[null,"Executive Director",null,null,null,null,{"$f":"SUM(E107:F107)","v":0}]
[null,"Property Manager",null,null,null,null,{"$f":"SUM(E108:F108)","v":0}]
[null,"Secretary/Receptionist",null,null,null,null,{"$f":"SUM(E109:F109)","v":0}]
[null,"Resident Services Coordinator",null,null,null,null,{"$f":"SUM(E110:F110)","v":0}]
[null,"MARKETING"]
[null,"Director",null,null,null,null,{"$f":"SUM(E112:F112)","v":0}]
[null,"ACTIVITIES"]
[null,"Director",null,null,null,null,{"$f":"SUM(E114:F114)","v":0}]
[null,"Services Coordinator",null,null,null,null,{"$f":"SUM(E115:F115)","v":0}]
[null,"HOUSEKEEPING"]
[null,"Housekeepers",null,null,null,null,{"$f":"SUM(E117:F117)","v":0}]
[null,"LAUNDRY"]
[null,"Aides",null,null,null,null,{"$f":"SUM(E119:F119)","v":0}]
[null,"MAINTENANCE"]
[null,"Maintenance Supervisor",null,null,null,null,{"$f":"SUM(E121:F121)","v":0}]
[null,"Maintenance Man",null,null,null,null,{"$f":"SUM(E122:F122)","v":0}]
[null,"Janitor",null,null,null,null,{"$f":"SUM(E123:F123)","v":0}]
[null,"FOOD SERVICE"]
[null,"Food Service Director",null,null,null,null,{"$f":"SUM(E125:F125)","v":0}]
[null,"Executive Chef",null,null,null,null,{"$f":"SUM(E126:F126)","v":0}]
[null,"Cook",null,null,null,null,{"$f":"SUM(E127:F127)","v":0}]
[null,"Dishwasher/Wait Staff",null,null,null,null,{"$f":"SUM(E128:F128)","v":0}]
[null,"Dining Manager",null,null,null,null,{"$f":"SUM(E129:F129)","v":0}]
[null,"RESIDENT CARE"]
[null,"Director/RN",null,null,null,null,{"$f":"SUM(E131:F131)","v":0}]
[null,"LPN/Social Worker",null,null,null,null,{"$f":"SUM(E132:F132)","v":0}]
[null,"Aides/CNAs",null,null,null,null,{"$f":"SUM(E133:F133)","v":0}]
[null,"STABILIZED STAFFING TOTALS",null,null,null,null,{"$f":"SUM(G107:G133)","v":0}]

{"sheet":"02_3_SOURCES","index":11,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":true,"merged":[[31,2,31,4],[30,2,30,4],[29,2,29,4],[28,2,28,4],[33,2,33,4],[32,2,32,4],[24,2,24,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[23,2,23,4],[22,2,22,4]]}
["Fund Sources and Loan Sizing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCRATCH PAD - this section is for any side calculation"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,"Current Model Progress Date:",null,{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,"DSCR Contraint","LTV Constraint","Year 15 DSCR Constraint","Max. Loan Amount"]
[null,null,{"$f":"IF(E34>E20,\"NOTE: USES EXCEED SOURCES\",\"\")","v":""},null,null,null,null,"Maximum New First Mortgage:",{"$f":"IF(ISERROR(('04_1_Pro Forma'!$C$30/$K$5)/(12*PMT($D$9/12,$E$9*12,-1))),0,('04_1_Pro Forma'!$C$30/$K$5)/(12*PMT($D$9/12,$E$9*12,-1)))","v":0},{"$f":"IFERROR('06_2_Credit Committee'!G27*J5,0)","v":0},{"$f":"IF(ISERROR(('04_1_Pro Forma'!Q30/$E$9)/(12*PMT(D9/12,E9*12,-1))),0,('04_1_Pro Forma'!Q30/$H$9)/(12*PMT(D9/12,E9*12,-1)))","v":0},{"$f":"MIN(I4,J4,K4)","v":0}]
[null,null,null,null,null,null,null,"GAP (If Uses Exceed Sources):",{"$f":"IFERROR(IF(F39>F38,F39-F38,0),0)","v":0},0.9,{"$f":"H9","v":0}]
[null,null,null,null,null,null,null,"Excess(Sources Exceed Uses)",{"$f":"IFERROR(IF(F38>F39,F39-F39,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G10=\"Cash Flow\",\"The 2nd Mortgage Type Selected is a Cash Flow Mortgage\",\"The 2nd Mortgage Type Selected is Standard Amortizing\")","v":"The 2nd Mortgage Type Selected is Standard Amortizing"}]
[null,"DEBT","Lender","Interest Rate","Term (Years)","Amortization Start Date","Debt Service / Cash Flow","Debt Service Coverage Ratio","Percentage of Cash Flow","Taxable/Tax Exempt","TOTAL","Annual Debt Service Payment",null,"2ND MORTGAGE SIZING TEST 1: DSCR ON YEAR 1 CASH AFTER 1ST DEBT SERVICE"]
[null,"RIH First Mortgage",null,{"$f":"'01_1_General Data'!K13","v":0},{"$f":"'01_1_General Data'!K15","v":0},null,"Debt Service",{"$f":"'01_1_General Data'!$K$14","v":0},0,null,null,{"$f":"IF('02_3_SOURCES'!D9>0,-PMT('02_3_SOURCES'!D9/12,'02_3_SOURCES'!E9*12,'02_3_SOURCES'!K9)*12,0)","v":0},null,"Cash Flow After 1st Debt Service:",{"$f":"'04_1_Pro Forma'!C37","v":0}]
[null,"RIH Second Mortgage","",null,null,null,null,null,0,null,null,{"$f":"IF('02_3_SOURCES'!D10>0,-PMT('02_3_SOURCES'!D10/12,'02_3_SOURCES'!E10*12,'02_3_SOURCES'!K10)*12,0)","v":0},null,"Debt Service Coverage Ratio:",{"$f":"_xlfn.IFNA(VLOOKUP(\"RIH Second Mortgage\", $B$9:$H$16, MATCH(LEFT(N10,LEN(N10)-1),$B$8:$H$8,0),FALSE), \"NA\")","v":0}]
[null,null,"",null,null,null,null,null,null,null,null,{"$f":"IF('02_3_SOURCES'!D11>0,-PMT('02_3_SOURCES'!D11/12,'02_3_SOURCES'!E11*12,'02_3_SOURCES'!K11)*12,0)","v":0},null,"Cash Flow for Debt Service:",{"$f":"IF(O10=\"NA\",\"NA\",O9/O10)","v":{"$error":"#DIV/0!"}}]
[null,null,"",null,null,null,null,null,null,null,null,{"$f":"IF('02_3_SOURCES'!D12>0,-PMT('02_3_SOURCES'!D12/12,'02_3_SOURCES'!E12*12,'02_3_SOURCES'!K12)*12,0)","v":0},null,"Interest Rate:",{"$f":"D14","v":0}]
[null,null,"",null,null,null,null,null,null,null,null,{"$f":"IF('02_3_SOURCES'!D13>0,-PMT('02_3_SOURCES'!D13/12,'02_3_SOURCES'!E13*12,'02_3_SOURCES'!K13)*12,0)","v":0},null,"Term (Months):",{"$f":"E14","v":0}]
[null,null,"",null,null,null,null,null,null,null,null,{"$f":"IF('02_3_SOURCES'!D14>0,-PMT('02_3_SOURCES'!D14/12,'02_3_SOURCES'!E14*12,'02_3_SOURCES'!K14)*12,0)","v":0},null,"Maximum 2nd Mortgage",{"$f":"IF(ISERROR(O11/(12*PMT(O12/12,O13,-1))),0,O11/(12*PMT(O12/12,O13,-1)))","v":0}]
[null,null,"",null,null,null,null,null,null,null,null,{"$f":"IF('02_3_SOURCES'!D15>0,-PMT('02_3_SOURCES'!D15/12,'02_3_SOURCES'!E15*12,'02_3_SOURCES'!K15)*12,0)","v":0}]
[null,null,"",null,null,null,null,null,null,null,null,{"$f":"IF('02_3_SOURCES'!D16>0,-PMT('02_3_SOURCES'!D16/12,'02_3_SOURCES'!E16*12,'02_3_SOURCES'!K16)*12,0)","v":0}]
[null,"TOTAL LOANS",null,null,null,null,null,null,{"$f":"SUM(I9:I16)","v":0},null,{"$f":"SUM(K9:K16)","v":0},{"$f":"SUM(L9:L16)","v":0}]
[]
[]
[null,"EQUITY","Describe Other Equity",null,null,"TOTAL"]
[null,"LIHTC Proceeds",{"$f":"TEXT(ROUND('02_5_LIHTC Proceeds'!C19+'02_5_LIHTC Proceeds'!D19,0),\"$0,00\")&\" per year at \"&TEXT('02_5_LIHTC Proceeds'!D23, \"$0.000\")&\" per Credit\"","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM('02_5_LIHTC Proceeds'!$C$24:$G$24)-'02_5_LIHTC Proceeds'!$E$24","v":{"$error":"#DIV/0!"}}]
[null,"Fed. Historic Tax Credit Proceeds","-",null,null,{"$f":"'02_5_LIHTC Proceeds'!C36","v":0}]
[null,"General Partner Capital","-"]
[null,"State Historic TC Proceeds","",null,null,{"$f":"'02_5_LIHTC Proceeds'!D36","v":0}]
[null,"Other (Describe)",""]
[null,"TOTAL EQUITY",null,null,null,{"$f":"SUM(F21:F25)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Other","Lender",null,null,"TOTAL"]
[null,"First",""]
[null,"Second",""]
[null,"Third",""]
[null,"Fourth",""]
[null,"Fifth",""]
[null,"TOTAL OTHER",null,null,null,{"$f":"SUM(F30:F34)","v":0}]
[]
[null,"TOTAL TAX EXEMPT SOURCES",null,null,null,{"$f":"SUMIF($J$9:$J$16, \"Tax Exempt\", $K$9:$K$16)","v":0}]
[null,"TOTAL SOURCES",null,null,null,{"$f":"K17+F26+F35","v":{"$error":"#DIV/0!"}}]
[null,"TOTAL USES",null,null,null,{"$f":"'02_4_USES'!F90","v":0}]

{"sheet":"02_4_USES","index":12,"n_rows":124,"n_cols":22,"rows_kept":124,"cut":false,"hidden":true,"merged":[[4,16,4,17],[101,2,101,3],[102,2,102,3],[103,2,103,3],[92,2,92,3]]}
["Development/Rehabilitation Costs (USES)"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[null,"Description","Construction \nType 1","Construction \nType 2","Construction \nType 3","Total","Each Item as a % of Subtotal",null,"Eligible for Acquisition Credit","Eligible for New Construction / Rehab. Credit","Ineligible for Credit",null,"HOME Eligible Basis","Aggregate Basis plus Land",null,null,"Fees Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCRATCH PAD - this section is for any side calculation"]
[null,"ACQUISITION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Const. Total",{"$f":"SUM(F18:F19)","v":0}]
[null,"Land Cost",null,null,null,{"$f":"SUM(C8:E8)","v":0},{"$f":"IF($F$15=0,0,F8/$F$15)","v":0},null,null,null,{"$f":"F8-I8-J8","v":0},null,null,null,null,null,"GC:  % of Cons.",{"$f":"F20/R7","v":{"$error":"#DIV/0!"}}]
[null,"Existing Structures",null,null,null,{"$f":"SUM(C9:E9)","v":0},{"$f":"IF($F$15=0,0,F9/$F$15)","v":0},null,null,null,0,null,null,null,null,null,"Profit:  % of Cons.",{"$f":"F21/R7","v":{"$error":"#DIV/0!"}}]
[null,"Off-site Improvements",null,null,null,0,0,null,null,null,0,null,null,null,null,null,"% of GC & OH",{"$f":"F22/SUM(F18:F21)","v":{"$error":"#DIV/0!"}}]
[null,"Demolition",null,null,null,0,0,null,null,null,0,null,null,null,null,null,"Architect Fee Total",{"$f":"F31+F32","v":0}]
[null,"Other",null,null,null,0,0,null,null,null,0,null,null,null,null,null,"% Design",{"$f":"F31/R11","v":{"$error":"#DIV/0!"}}]
[null,"Other",null,null,null,0,0,null,null,null,0,null,null,null,null,null,"% Supervision",{"$f":"F32/R11","v":{"$error":"#DIV/0!"}}]
[null,"Other",null,null,null,0,0,null,null,null,0,null,null,null,null,null,"Clerk of the Works Fee",{"$f":"F38","v":0}]
[null,"TOTAL ACQUISITION",{"$f":"SUM(C8:C14)","v":0},{"$f":"SUM(D8:D14)","v":0},{"$f":"SUM(E8:E14)","v":0},0,{"$f":"IF($F$15=0,0,F15/$F$15)","v":0},null,{"$f":"SUM(I8:I14)","v":0},{"$f":"SUM(J8:J14)","v":0},{"$f":"SUM(K8:K14)","v":0},null,{"$f":"SUM(M8:M14)","v":0},{"$f":"SUM(N8:N14)","v":0},null,null,"% of Hard Const Costs",{"$f":"R14/F26","v":{"$error":"#DIV/0!"}}]
[]
[null,"CONSTRUCTION/REHAB. COSTS (input on Construction Cost tab)"]
[null,"Buildings",{"$f":"'03_1_Construction Cost'!$P$39","v":0},{"$f":"'03_1_Construction Cost'!$Q$39","v":0},{"$f":"'03_1_Construction Cost'!$R$39","v":0},{"$f":"SUM(C18:E18)","v":0},{"$f":"IF($F$28=0,0,F18/$F$28)","v":0},null,null,null,{"$f":"F18-I18-J18","v":0}]
[null,"Site Work",{"$f":"'03_1_Construction Cost'!$P$47","v":0},{"$f":"'03_1_Construction Cost'!$Q$47","v":0},{"$f":"'03_1_Construction Cost'!$R$47","v":0},0,0,null,null,null,0]
[null,{"$f":"\"General Requirements: Typically \"&VALUE(IF(F28<1000000,8%,IF(AND(F28>=1000000,F28<3000000),7%,6%))*100)&\"%\"","v":"General Requirements: Typically 8%"},{"$f":"'03_1_Construction Cost'!$P$49","v":0},{"$f":"'03_1_Construction Cost'!$Q$49","v":0},{"$f":"'03_1_Construction Cost'!$R$49","v":0},0,0,null,null,null,0]
[null,"Builders General Overhead: Typically 2%",{"$f":"'03_1_Construction Cost'!$P$51","v":0},{"$f":"'03_1_Construction Cost'!$Q$51","v":0},{"$f":"'03_1_Construction Cost'!$R$51","v":0},0,0,null,null,null,0]
[null,{"$f":"\"Builders Profit: Typically \"&VALUE(IF(F28<1000000,9%,IF(AND(F28>=1000000,F28<3000000),8%,IF(AND(F28>=3000000,F28<4000000),6%,IF(AND(F28>=4000000,F28<5000000),5.5%,5%))))*100)&\"%\"","v":"Builders Profit: Typically 9%"},{"$f":"'03_1_Construction Cost'!$P$52","v":0},{"$f":"'03_1_Construction Cost'!$Q$52","v":0},{"$f":"'03_1_Construction Cost'!$R$52","v":0},0,0,null,null,null,0]
[null,"Bond Premium",{"$f":"'03_1_Construction Cost'!$P$54","v":0},{"$f":"'03_1_Construction Cost'!$Q$54","v":0},{"$f":"'03_1_Construction Cost'!$R$54","v":0},0,0,null,null,null,0]
[null,"Extraordinary Conditions",null,null,null,0,0,null,null,null,0]
[null,"Other Fees",{"$f":"'03_1_Construction Cost'!P$53","v":0},{"$f":"'03_1_Construction Cost'!Q$53","v":0},{"$f":"'03_1_Construction Cost'!R$53","v":0},0,0,null,null,null,0]
[null,"TOTAL HARD COSTS",{"$f":"SUM(C18:C25)","v":0},{"$f":"SUM(D18:D25)","v":0},{"$f":"SUM(E18:E25)","v":0},0,0,null,{"$f":"SUM(I18:I25)","v":0},{"$f":"SUM(J18:J25)","v":0},null,null,{"$f":"SUM(M18:M25)","v":0}]
[null,"Construction Contingency: Typically 10%",null,null,null,0,0,null,null,null,{"$f":"F27-I27-J27","v":0}]
[null,"TOTAL CONSTRUCTION/REHABILITATION",{"$f":"SUM(C18:C27)-C26","v":0},{"$f":"SUM(D18:D27)-D26","v":0},{"$f":"SUM(E18:E27)-E26","v":0},0,0,null,{"$f":"SUM(I26:I27)","v":0},{"$f":"SUM(J26:J27)","v":0},{"$f":"SUM(K26:K27)","v":0},null,{"$f":"SUM(M18:M27)-M26","v":0},{"$f":"SUM(N18:N27)-N26","v":0}]
[null,{"$f":"IF(F28=0,\"\",IF(F27/F28>10%,\"Contingency Fee Currently Exceeds 10% of Hard Construction Costs\",\"\"))","v":""}]
[null,"SOFT COSTS"]
[null,"Architect Fee - Design",null,null,null,{"$f":"SUM(C31:E31)","v":0},{"$f":"IF($F$28=0,0,F31/$F$59)","v":0},null,null,null,{"$f":"F31-I31-J31","v":0}]
[null,"Architect Fee - Supervision",null,null,null,0,{"$f":"IF($F$28=0,0,F32/$F$59)","v":0},null,null,null,0]
[null,"Survey",null,null,null,0,0,null,null,null,0]
[null,"Environmental",null,null,null,0,0,null,null,null,0]
[null,"Structural Engineering & Reports",null,null,null,0,0,null,null,null,0]
[null,"Fire Code Compliance Report",null,null,null,0,0,null,null,null,0]
[null,"Builders Risk Insurance",null,null,null,0,0,null,null,null,0]
[null,"Clerk of the Works",null,null,null,0,0,null,null,null,0]
[null,"Owner Legal Fees",null,null,null,0,0,null,null,null,0]
[null,"RIH Legal Fees",null,null,null,0,0,null,null,null,0]
[null,"Syndicator Legal",null,null,null,0,0,null,null,null,0]
[null,"Title and Recording",null,null,null,0,0,null,null,null,0]
[null,"Cost Certification",null,null,null,0,0,null,null,null,{"$f":"F43","v":0}]
[null,"LIHTC Accounting",null,null,null,0,0,null,null,null,{"$f":"F44","v":0}]
[null,"Appraisal",null,null,null,0,0,null,null,null,{"$f":"F45-I45-J45","v":0}]
[null,"Market Study",null,null,null,0,0,null,null,null,{"$f":"F46-I46-J46","v":0}]
[null,"Capital Needs Assessment",null,null,null,0,0,null,null,null,{"$f":"F47-I47-J47","v":0}]
[null,"Furniture, Fixtures and Equipment",null,null,null,0,0,null,null,null,{"$f":"F48-I48-J48","v":0}]
[null,"Marketing and Lease-up",null,null,null,0,0,null,null,null,{"$f":"F49","v":0}]
[null,"Sewer, Water and Utility Hookups",null,null,null,0,0,null,null,null,{"$f":"F50-I50-J50","v":0}]
[null,"Relocation",null,null,null,0,0,null,null,null,0]
[null,"RE Tax Fee Set up",null,null,null,0,0,null,null,null,0]
[null,"Credit Report",null,null,null,0,0,null,null,null,0]
[null,"Other",null,null,null,0,0,null,null,null,0]
[null,"Other",null,null,null,0,0,null,null,null,0]
[null,"Other",null,null,null,0,0,null,null,null,0]
[null,"Other",null,null,null,0,0,null,null,null,0]
[null,"Soft Cost Contingency",null,null,null,0,0,null,null,null,0]
[null,"TOTAL SOFT COSTS",{"$f":"SUM(C31:C58)","v":0},{"$f":"SUM(D31:D58)","v":0},{"$f":"SUM(E31:E58)","v":0},0,{"$f":"IF($F$28=0,0,F59/$F$59)","v":0},null,{"$f":"SUM(I31:I58)","v":0},{"$f":"SUM(J31:J58)","v":0},{"$f":"SUM(K31:K58)","v":0},null,{"$f":"SUM(M31:M57)","v":0},{"$f":"SUM(N31:N58)","v":0}]
[]
[null,"FINANCING "]
[null,"Taxes During Construction",null,null,null,{"$f":"SUM(C62:E62)","v":0},{"$f":"IF($F$74=0,0,F62/$F$74)","v":0},null,null,null,{"$f":"F62-I62-J62","v":0}]
[null,"Risk Sharing Premium",null,null,null,0,{"$f":"IF($F$74=0,0,F63/$F$74)","v":0},null,null,null,{"$f":"F63-I63-J63","v":0}]
[null,"Construction Loan Interest",null,null,null,0,0,null,null,null,{"$f":"F64-I64-J64","v":0}]
[null,"Construction Loan Origination Fee",null,null,null,0,0,null,null,null,{"$f":"F65","v":0}]
[null,"RIH Origination Fee",null,null,null,0,0,null,null,null,{"$f":"F66","v":0}]
[null,"Other Lender Origination Fee",null,null,null,0,0,null,null,null,{"$f":"F67","v":0}]
[null,"Cost of Issuance (bond deals only)",null,null,null,0,0,null,null,null,{"$f":"F68","v":0}]
[null,{"$f":"\"Tax Credit Allocation Fee: Typ. \" & IF(OR(rng01_CreditType = \"9%\", rng01_CreditType = \"4% and 9%\"), TEXT('02_5_LIHTC Proceeds'!$C$29*0.005, \"$0,00\"), IF(rng01_CreditType = \"4%\", TEXT('02_5_LIHTC Proceeds'!$C$29*0.01, \"$0,00\"), \"$0\"))","v":"Tax Credit Allocation Fee: Typ. $0"},null,null,null,0,0,null,null,null,{"$f":"F69","v":0}]
[null,"Other",null,null,null,0,0,null,null,null,{"$f":"F70-I70-J70","v":0}]
[null,"Other",null,null,null,0,0,null,null,null,{"$f":"F71-I71-J71","v":0}]
[null,"Other",null,null,null,0,0,null,null,null,{"$f":"F72-I72-J72","v":0}]
[null,"Other",null,null,null,0,0,null,null,null,{"$f":"F73-I73-J73","v":0}]
[null,"TOTAL FINANCING COSTS",{"$f":"SUM(C62:C73)","v":0},{"$f":"SUM(D62:D73)","v":0},{"$f":"SUM(E62:E73)","v":0},0,{"$f":"IF($F$74=0,0,F74/$F$74)","v":0},null,{"$f":"SUM(I62:I73)","v":0},{"$f":"SUM(J62:J73)","v":0},{"$f":"SUM(K62:K73)","v":0},null,{"$f":"SUM(M62:M73)","v":0},{"$f":"SUM(N62:N73)","v":0}]
[]
[null,"RESERVES"]
[null,"1st Year Property Tax Escrow",null,null,null,{"$f":"SUM(C77:E77)","v":0},{"$f":"IF($F$83=0,0,F77/$F$83)","v":0},null,null,null,{"$f":"F77","v":0}]
[null,"1st Year Insurance Escrow",null,null,null,0,0,null,null,null,0]
[null,{"$f":"\"Operating Reserve: \" & \"Typ. \" & TEXT((('02_2_EXPENSE'!D91)*0.5)+(0.5*'04_1_Pro Forma'!C36), \"$0,00\")","v":"Operating Reserve: Typ. $000"},null,null,null,0,0,null,null,null,0]
[null,"Replacement Reserve",null,null,null,0,0,null,null,null,0]
[null,"Lease-up Reserve",null,null,null,0,0,null,null,null,0]
[null,"Other",null,null,null,0,0,null,null,null,0]
[null,"TOTAL RESERVES",{"$f":"SUM(C77:C82)","v":0},{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,{"$f":"IF($F$28=0,0,F83/$F$28)","v":0},null,{"$f":"SUM(I76:I82)","v":0},{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},null,{"$f":"SUM(M77:M82)","v":0},{"$f":"SUM(N77:N82)","v":0}]
[null,{"$f":"IF(SUM(F66)<20000,\"PLEASE ADJUST THE ORIGINATION FEE, MINIMUM ORIGINATION FEE IS $20,000\",\"\")","v":"PLEASE ADJUST THE ORIGINATION FEE, MINIMUM ORIGINATION FEE IS $20,000"}]
[null,"DEVELOPER FEE"]
[null,{"$f":"\"Base Developer Fee: Typ. \"&TEXT('06_3_UWChecklist'!B11, \"$0,00\")","v":"Base Developer Fee: Typ. FALSE"},null,null,null,{"$f":"SUM(C86:E86)","v":0},{"$f":"IF($F$28=0,0,F86/$F$88)","v":0},null,null,null,{"$f":"F86-I86-J86","v":0}]
[null,"Eligible Incentive Developer Fee",null,null,null,{"$f":"SUM(C87:E87)","v":0},{"$f":"IF($F$28=0,0,F87/$F$88)","v":0},null,null,null,{"$f":"F87-I87-J87","v":0}]
[null,"TOTAL DEVELOPER FEE",{"$f":"SUM(C86:C87)","v":0},{"$f":"SUM(D86:D87)","v":0},{"$f":"SUM(E86:E87)","v":0},{"$f":"SUM(C88:E88)","v":0},{"$f":"IF($F$28=0,0,F88/$F$88)","v":0},null,{"$f":"SUM(I86:I87)","v":0},{"$f":"SUM(J86:J87)","v":0},{"$f":"SUM(K86:K87)","v":0},null,{"$f":"SUM(M86:M87)","v":0},{"$f":"SUM(N86:N87)","v":0}]
[null,"SUBTOTAL CONSTRUCTION & SOFT COSTS",{"$f":"C28+C59+C74+C83+C88","v":0},{"$f":"D28+D59+D74+D83+D88","v":0},{"$f":"E28+E59+E74+E83+E88","v":0},{"$f":"SUM(C89:E89)","v":0},"N/A",null,{"$f":"I28+I59+I74+I83+I88","v":0},{"$f":"J28+J59+J74+J83+J88","v":0},{"$f":"K28+K59+K74+K83+K88","v":0},null,{"$f":"M28+M59+M74+M83+M88","v":0},{"$f":"N28+N59+N74+N83+N88","v":0}]
[null,"TOTAL DEVELOPMENT COSTS",{"$f":"C89+C15","v":0},{"$f":"D89+D15","v":0},{"$f":"E89+E15","v":0},{"$f":"SUM(C90:E90)","v":0},"N/A",null,{"$f":"I89+I15","v":0},0,0,null,0,0]
[]
[]
[null,"Developer Fee Property & Program Information:",{"$f":"'01_1_General Data'!C43&\", \"&'01_1_General Data'!C36","v":", "}]
[]
[null,"Developer Fee as Percentage of Total Development Costs, Net of Reserves and Latent Defects:",null,null,null,{"$f":"IF((F28+F59+F74)=0,0,F86/(F28+F59+F74))","v":0}]
[null,"Developer Fee as Percentage of Total Development Costs and Acquisition, Net of Reserves and Latent Defects:",null,null,null,{"$f":"IF((F28+F59+F74+'02_4_USES'!F15)=0,0,F86/(F28+F59+F74+'02_4_USES'!F15))","v":0}]
[null,null,null,null,"PER UNIT"]
[null,"SUBTOTAL CONSTRUCTION & SOFT COSTS",{"$f":"F28+F59+F74+F83+F88","v":0},null,{"$f":"IF(SUM('02_1_INCOME'!$M$65:$M$66)=0,0,C98/SUM('02_1_INCOME'!$M$65:$M$66))","v":0}]
[null,"ACQUISITION COSTS",{"$f":"'02_4_USES'!F15","v":0},null,{"$f":"IF(SUM('02_1_INCOME'!$M$65:$M$66)=0,0,C99/SUM('02_1_INCOME'!$M$65:$M$66))","v":0}]
[null,"TOTAL DEVELOPMENT COSTS",{"$f":"C98+C99","v":0},null,{"$f":"IF(rng02_TotalUnit=0,0,C100/rng02_TotalUnit)","v":0}]
[]
[null,"TOTAL RIH REHABILITATION COSTS FOR 15% TEST",null,null,{"$f":"IF(SUM('02_1_INCOME'!$M$65:$M$66)=0,0,C102/SUM('02_1_INCOME'!$M$65:$M$66))","v":0}]
[null,"TOTAL RIH ACQUISITION COSTS FOR 15% TEST",null,null,{"$f":"IF(SUM('02_1_INCOME'!$M$65:$M$66)=0,0,C103/SUM('02_1_INCOME'!$M$65:$M$66))","v":0}]
[null,"RATIO OF RIH REHABILITATION COSTS TO RIH ACQUISITION COSTS",{"$f":"IF(C103=0,0,C102/C103)","v":0}]
[]
[]
[null,"Developer Fee Summary for Reference"]
[null,"Result 1: Preservation or Refinance",null,null,{"$f":"IF(rng01_DevelopmentType='00_3_Drop Down'!R13,ROUND(('06_3_UWChecklist'!O11*'02_4_USES'!F15)+('06_3_UWChecklist'!P11*(F28+F59+F74)),0),ROUND(('06_3_UWChecklist'!O11*SUMIF($C$6:$E$6, '00_3_Drop Down'!$X$13,'02_4_USES'!C15:E15))+('06_3_UWChecklist'!P11*(SUMIF($C$6:$E$6, '00_3_Drop Down'!$X$13,'02_4_USES'!C28:E28)+SUMIF($C$6:$E$6, '00_3_Drop Down'!$X$13,'02_4_USES'!C59:E59)+SUMIF($C$6:$E$6, '00_3_Drop Down'!$X$13,'02_4_USES'!C74:E74))),0))","v":0}]
[null,"Result is 5% of Acq. + 10% of Dev. Costs, not including Reserves"]
[]
[null,"Result 2: Rental Production, Single Site",null,null,{"$f":"IF(rng01_DevelopmentType='00_3_Drop Down'!R12,ROUND('06_3_UWChecklist'!R11*SUM('06_1_Summary Printout'!E42:F44)+'06_3_UWChecklist'!S11*SUM('06_1_Summary Printout'!E45:F47),0),ROUND('06_3_UWChecklist'!R11*SUMIFS('02_1_INCOME'!F8:F37,'02_1_INCOME'!E8:E37,'00_3_Drop Down'!AG12,'02_1_INCOME'!V8:V37,\"<=3\")+'06_3_UWChecklist'!S11*SUMIFS('02_1_INCOME'!F8:F37,'02_1_INCOME'!E8:E37,'00_3_Drop Down'!AG12,'02_1_INCOME'!V8:V37,\">3\"),0))","v":0}]
[null,{"$f":"\"Result is \"&TEXT('06_3_UWChecklist'!$R$11, \"$0,00\")&\" per 0-2BR Unit plus, \"&TEXT('06_3_UWChecklist'!$S$11, \"$0,00\")&\" per 3-5BR Unit\"","v":"Result is $18,900 per 0-2BR Unit plus, $21,000 per 3-5BR Unit"}]
[]
[null,"Result 3: Rental Production, Scattered Site",null,null,{"$f":"IF(rng01_DevelopmentType='00_3_Drop Down'!R12,ROUND('06_3_UWChecklist'!U11*SUM('06_1_Summary Printout'!E42:F44)+'06_3_UWChecklist'!V11*SUM('06_1_Summary Printout'!E45:F47),0),ROUND('06_3_UWChecklist'!U11*SUMIFS('02_1_INCOME'!F8:F37,'02_1_INCOME'!E8:E37,'00_3_Drop Down'!AG12,'02_1_INCOME'!V8:V37,\"<=3\")+'06_3_UWChecklist'!V11*SUMIFS('02_1_INCOME'!F8:F37,'02_1_INCOME'!E8:E37,'00_3_Drop Down'!AG12,'02_1_INCOME'!V8:V37,\">3\"),0))","v":0}]
[null,{"$f":"\"Result is \"&TEXT('06_3_UWChecklist'!$U$11, \"$0,00\")&\" per 0-2BR Unit plus, \"&TEXT('06_3_UWChecklist'!$V$11, \"$0,00\")&\" per 3-5BR Unit\"","v":"Result is $21,500 per 0-2BR Unit plus, $23,000 per 3-5BR Unit"}]
[]
[null,"Result 4: Combined New Construction and Preservation",null,null,{"$f":"E108+IF(rng01_ProjectType='00_3_Drop Down'!G12,'02_4_USES'!E114,'02_4_USES'!E111)","v":0}]
[null,"Result is combining Preservation and New Construction portion"]
[]
[]
[null,"Calculation of Incentive Fee for 4% credit deals"]
[]
[null,"TDC Minus Reserves and Fee",null,{"$f":"C100-F88-F83","v":0}]
[null,null,0.15,{"$f":"D123*C124","v":0}]

{"sheet":"02_5_LIHTC Proceeds","index":13,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Tax Credit Proceeds"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[]
[]
[null,"LINE ITEMS","ACQUISITION","NEW / REHAB","Custom Calculation"]
[null,"Total Eligible Uses (from Uses tab)",{"$f":"'02_4_USES'!I90","v":0},{"$f":"'02_4_USES'!J89","v":0}]
[null,"minus Historic Tax Credit  ",0,{"$f":"-C34","v":0},null,{"$f":"F34","v":0},{"$f":"G34","v":0}]
[null,"minus Other Non-Qualifying Financing or Adjustments",0,0,null,0,0]
[null,"Adjusted Project Costs",{"$f":"SUM(C8:C10)","v":0},{"$f":"SUM(D8:D10)","v":0},{"$f":"SUM(E8:E10)","v":0},{"$f":"SUM(F8:F10)","v":0},{"$f":"SUM(G8:G10)","v":0}]
[null,"Adjustment for QCT / DDA"]
[null,"Eligible Basis",{"$f":"C11","v":0},{"$f":"D11*D12","v":0},{"$f":"E11*E12","v":0},{"$f":"F8*F12","v":0},{"$f":"G8*G12","v":0}]
[null,"Applicable Fraction",{"$f":"MIN('02_1_INCOME'!$C$113:$C$114)","v":{"$error":"#DIV/0!"}},{"$f":"MIN('02_1_INCOME'!$C$113:$C$114)","v":{"$error":"#DIV/0!"}},{"$f":"MIN('02_1_INCOME'!$C$113:$C$114)","v":{"$error":"#DIV/0!"}},{"$f":"MIN('02_1_INCOME'!$C$113:$C$114)","v":{"$error":"#DIV/0!"}},{"$f":"MIN('02_1_INCOME'!$C$113:$C$114)","v":{"$error":"#DIV/0!"}}]
[null,"Qualified Basis",{"$f":"C13*C14","v":{"$error":"#DIV/0!"}},{"$f":"D13*D14","v":{"$error":"#DIV/0!"}},{"$f":"E13*E14","v":{"$error":"#DIV/0!"}},{"$f":"F13*F14","v":{"$error":"#DIV/0!"}},{"$f":"G13*G14","v":{"$error":"#DIV/0!"}}]
[null,"Tax Credit Percentage"]
[null,"Maximum Annual Tax Credit",{"$f":"C15*C16","v":{"$error":"#DIV/0!"}},{"$f":"D15*D16","v":{"$error":"#DIV/0!"}},{"$f":"E15*E16","v":{"$error":"#DIV/0!"}},{"$f":"F15*F16","v":{"$error":"#DIV/0!"}},{"$f":"G15*G16","v":{"$error":"#DIV/0!"}}]
[null,"Allocation Adjustment"]
[null,"Actual Allocation",{"$f":"C17-C18","v":{"$error":"#DIV/0!"}},{"$f":"D17-D18","v":{"$error":"#DIV/0!"}},{"$f":"E17-E18","v":{"$error":"#DIV/0!"}},{"$f":"F17-F18","v":{"$error":"#DIV/0!"}},{"$f":"G17-G18","v":{"$error":"#DIV/0!"}}]
[null,"Years of Eligibility",10,10,10]
[null,"Total 10 Years of Credit",{"$f":"C19*C20","v":{"$error":"#DIV/0!"}},{"$f":"D19*D20","v":{"$error":"#DIV/0!"}},{"$f":"E19*E20","v":{"$error":"#DIV/0!"}},{"$f":"F19*F20","v":{"$error":"#DIV/0!"}},{"$f":"G19*G20","v":{"$error":"#DIV/0!"}}]
[null,"Investor Percentage"]
[null,"Price for Credits",null,null,null,0]
[null,"Total Credit Syndication Proceeds",{"$f":"C21*C23*C22","v":{"$error":"#DIV/0!"}},{"$f":"D21*D23*D22","v":{"$error":"#DIV/0!"}},{"$f":"E21*E23*E22","v":{"$error":"#DIV/0!"}},{"$f":"F21*F23*F22","v":{"$error":"#DIV/0!"}},{"$f":"G21*G23*G22","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"ABOVE TAX CREDIT TOTALS","Total","To Investor"]
[null,"Annual Tax Credit Amount",{"$f":"SUM(C19:G19)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(C22:G22,C19:G19)","v":{"$error":"#DIV/0!"}}]
[null,"Ten Year Totals",{"$f":"C28*10","v":{"$error":"#DIV/0!"}},{"$f":"D28*10","v":{"$error":"#DIV/0!"}}]
[]
[null,"HISTORIC TAX CREDIT","FEDERAL","STATE"]
[null,"Qualified Basis"]
[null,"Tax Credit Percentage"]
[null,"Historic Tax Credit Amount",{"$f":"C32*C33","v":0},{"$f":"D32*D33","v":0}]
[null,"Price for Credits"]
[null,"Historic Tax Credit Actual",{"$f":"C34*C35","v":0},{"$f":"D34*D35","v":0}]

{"sheet":"03_1_Construction Cost","index":14,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":true,"merged":[[51,8,51,13],[52,7,52,13],[53,7,53,13],[54,7,54,13],[46,7,46,13],[47,7,47,13],[48,8,48,13],[49,7,49,13],[50,8,50,13],[41,7,41,13],[42,7,42,13],[43,7,43,13],[44,7,44,13],[45,7,45,13],[36,7,36,13],[37,7,37,13],[38,7,38,13],[39,7,39,13],[40,7,40,13],[31,7,31,13],[32,7,32,13],[33,7,33,13],[34,7,34,13],[35,7,35,13],[26,7,26,13],[27,7,27,13],[28,7,28,13],[29,7,29,13],[30,7,30,13],[21,7,21,13],[22,7,22,13],[23,7,23,13],[24,7,24,13],[25,7,25,13],[16,7,16,13],[17,7,17,13],[18,7,18,13],[19,7,19,13],[20,7,20,13],[11,7,11,13],[12,7,12,13],[13,7,13,13],[14,7,14,13],[15,7,15,13],[4,5,4,10],[5,5,5,10],[8,7,8,13],[9,7,9,13],[10,7,10,13]]}
["Construction Costs"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[null,"Date:",null,null,null,"CONTRACTOR’S and/or MORTGAGOR’S",null,null,null,null,null,"Project Number:",null,null,null,"Construction Type 1","Construction Type 2","Construction Type 3"]
[null,"Sponsor:",null,{"$f":"rng01_Developer","v":0},null,"COST BREAKDOWN",null,null,null,null,null,"Building Identification:",null,null,null,"Construction Type","Construction Type","Construction Type"]
[null,"Name of Project:",null,null,{"$f":"A2","v":"[Project Name]"},null,null,null,"Location:",null,null,null,null,null,null,{"$f":"'02_4_USES'!C6","v":0},{"$f":"'02_4_USES'!D6","v":0},{"$f":"'02_4_USES'!E6","v":0}]
[null,"L","D","TRADE  ITEM",null,null,"COST","TRADE DESCRIPTION",null,null,null,null,null,null,null,"Total Cost","Total Cost","Total Cost"]
[null,1,3,"Concrete",null,null,{"$f":"SUM(P9:R9)","v":0}]
[null,2,4,"Masonry",null,null,{"$f":"SUM(P10:R10)","v":0}]
[null,3,5,"Metals",null,null,0]
[null,4,6,"Rough Carpentry",null,null,0]
[null,5,6,"Finish Carpentry",null,null,0]
[null,6,7,"Waterproofing",null,null,0]
[null,7,7,"Insulation",null,null,0]
[null,8,7,"Roofing",null,null,0]
[null,9,7,"Sheet Metal",null,null,0]
[null,10,8,"Doors and Hardware",null,null,0]
[null,11,8,"Windows",null,null,0]
[null,12,9,"Lath and Plaster",null,null,0]
[null,13,9,"Drywall",null,null,0]
[null,14,9,"Tile Work",null,null,0]
[null,15,9,"Acoustical",null,null,0]
[null,16,9,"Wood Flooring",null,null,0]
[null,17,9,"Resilient Flooring",null,null,0]
[null,18,9,"Painting and Decorating",null,null,0]
[null,19,10,"Specialties",null,null,0]
[null,20,11,"Special Equipment",null,null,0]
[null,21,11,"Cabinets",null,null,0]
[null,22,11,"Appliances",null,null,0]
[null,23,12,"Blinds and Shades, Artwork",null,null,0]
[null,24,12,"Carpets",null,null,0]
[null,25,13,"Special Construction",null,null,0]
[null,26,14,"Elevators",null,null,0]
[null,27,15,"Plumbing and Hot Water",null,null,0]
[null,28,15,"Heat and Ventilation",null,null,0]
[null,29,15,"Air Conditioning",null,null,0]
[null,30,16,"Electrical",null,null,0]
[null,31,null,"SUBTOTAL (Structures)",null,null,{"$f":"SUM(G9:G38)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P38)","v":0},{"$f":"SUM(Q9:Q38)","v":0},{"$f":"SUM(R9:R38)","v":0}]
[null,32,2,"Earth Work",null,null,0]
[null,33,2,"Demolition",null,null,0]
[null,34,2,"Site Utilities",null,null,0]
[null,35,2,"Roads and Walks",null,null,0]
[null,36,2,"Site Improvements",null,null,0]
[null,37,2,"Lawns and Planting",null,null,0]
[null,38,2,"Unusual Site Conditions",null,null,0]
[null,39,null,"SUBTOTAL (LAND IMPRVTS.)",null,null,{"$f":"SUM(G40:G46)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(P40:P46)","v":0},{"$f":"SUM(Q40:Q46)","v":0},{"$f":"SUM(R40:R46)","v":0}]
[null,40,null,"TOT. STRUCT. & LAND IMPRVTS.",null,null,{"$f":"SUM(G47,G39)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(P47,P39)","v":0},{"$f":"SUM(Q47,Q39)","v":0},{"$f":"SUM(R47,R39)","v":0}]
[null,41,null,"GENERAL REQUIREMENT",null,null,{"$f":"SUM(P49:R49)","v":0},{"$f":"SUM(G49/G48)","v":{"$error":"#DIV/0!"}}]
[null,42,null,"SUBTOTAL (Lines 40 and 41)",null,null,{"$f":"G48+G49","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(P48:P49)","v":0},{"$f":"SUM(Q48:Q49)","v":0},{"$f":"SUM(R48:R49)","v":0}]
[null,43,null,"BUILDER’S OVERHEAD",null,null,{"$f":"SUM(P51:R51)","v":0},{"$f":"SUM(G51/G50)","v":{"$error":"#DIV/0!"}}]
[null,44,null,"BUILDER’S PROFIT",null,null,{"$f":"SUM(P52:R52)","v":0},{"$f":"SUM(G52/G50)","v":{"$error":"#DIV/0!"}}]
[null,45,null,"OTHER FEES",null,null,{"$f":"SUM(P53:R53)","v":0}]
[null,46,null,"BOND PREMIUM",null,null,{"$f":"SUM(P54:R54)","v":0}]
[null,47,null,"TOTAL IMPROVEMENTS",null,null,{"$f":"SUM(G50:G54)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(P50:P54)","v":0},{"$f":"SUM(Q50:Q54)","v":0},{"$f":"SUM(R50:R54)","v":0}]
[]
[null,"Mortgagor",null,null,null,null,null,"By",null,null,null,null,"Date"]
[null,"Contractor",null,null,null,null,null,"By",null,null,null,null,"Date"]
[null,"RIH D/C",null,null,null,null,null,"By",null,null,null,null,"Date"]
[null,"RIH Approved ",null,null,null,null,null,"By",null,null,null,null,"Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Form #:  RIH 2F-2328"]

{"sheet":"03_2_Construction Cashflow","index":15,"n_rows":115,"n_cols":37,"rows_kept":115,"cut":false,"hidden":true,"merged":[]}
["Construction Cashflow"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,null,"Construction Period (Months)",null,30]
[]
[null,null,null,"Year",{"$f":"YEAR('01_1_General Data'!C85)","v":1900},{"$f":"YEAR('01_1_General Data'!C86)","v":1900},{"$f":"IF(F7<12,F6,F6+1)","v":1900},{"$f":"IF(G7<12,G6,G6+1)","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1901,1901,1901,1901,1901,1901,1901,1901,1901,1901,1901,1901,1902,1902,1902,1902,1902,1902]
[null,null,null,"Month",{"$f":"MONTH(rng01_ClosingDate)","v":1},{"$f":"MONTH('01_1_General Data'!C86)","v":1},{"$f":"IF(F7<12,F7+1,1)","v":2},{"$f":"IF(G7<12,G7+1,1)","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6]
[null,null,"BUDGET","Cross Check"," CLOSING","MONTH 1","MONTH 2","MONTH 3","MONTH 4","MONTH 5","MONTH 6","MONTH 7","MONTH 8","MONTH 9","MONTH 10","MONTH 11","MONTH 12","MONTH 13","MONTH 14","MONTH 15","MONTH 16","MONTH 17","MONTH 18","MONTH 19","MONTH 20","MONTH 21","MONTH 22","MONTH 23","MONTH 24","MONTH 25","MONTH 26","MONTH 27","MONTH 28","MONTH 29","MONTH 30","BALANCE","TOTAL"]
[null,"SOURCES"]
[null,{"$f":"'06_1_Summary Printout'!C8","v":"RIH First Mortgage"},{"$f":"'06_1_Summary Printout'!D8","v":0},{"$f":"-C10+(SUM(E10:AI10))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C10-SUM(E10:AI10)","v":0},{"$f":"SUM(E10:AI10)","v":0}]
[null,{"$f":"'06_1_Summary Printout'!C9","v":"RIH Second Mortgage"},{"$f":"'06_1_Summary Printout'!D9","v":0},{"$f":"-C11+(SUM(E11:AI11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C11-SUM(E11:AI11)","v":0},{"$f":"SUM(E11:AI11)","v":0}]
[null,{"$f":"'06_1_Summary Printout'!C10","v":0},{"$f":"'06_1_Summary Printout'!D10","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C12-SUM(E12:AI12)","v":0},0]
[null,{"$f":"'06_1_Summary Printout'!C11","v":0},{"$f":"'06_1_Summary Printout'!D11","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C12","v":0},{"$f":"'06_1_Summary Printout'!D12","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C13","v":0},{"$f":"'06_1_Summary Printout'!D13","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C14","v":0},{"$f":"'06_1_Summary Printout'!D14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C15","v":0},{"$f":"'06_1_Summary Printout'!D15","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C18","v":"LIHTC Proceeds"},{"$f":"IFERROR('06_1_Summary Printout'!D18, 0)","v":0},0,{"$f":"'01_1_General Data'!$D$85","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!F8,'01_1_General Data'!D86:$D$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!G8,'01_1_General Data'!$D86:E$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!H8,'01_1_General Data'!$D86:F$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!I8,'01_1_General Data'!$D86:G$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!J8,'01_1_General Data'!$D86:H$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!K8,'01_1_General Data'!$D86:I$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!L8,'01_1_General Data'!$D86:J$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!M8,'01_1_General Data'!$D86:K$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!N8,'01_1_General Data'!$D86:L$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!O8,'01_1_General Data'!$D86:M$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!P8,'01_1_General Data'!$D86:N$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!Q8,'01_1_General Data'!$D86:O$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!R8,'01_1_General Data'!$D86:P$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!S8,'01_1_General Data'!$D86:Q$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!T8,'01_1_General Data'!$D86:R$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!U8,'01_1_General Data'!$D86:S$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!V8,'01_1_General Data'!$D86:T$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!W8,'01_1_General Data'!$D86:U$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!X8,'01_1_General Data'!$D86:V$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!Y8,'01_1_General Data'!$D86:W$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!Z8,'01_1_General Data'!$D86:X$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AA8,'01_1_General Data'!$D86:Y$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AB8,'01_1_General Data'!$D86:Z$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AC8,'01_1_General Data'!$D86:AA$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AD8,'01_1_General Data'!$D86:AB$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AE8,'01_1_General Data'!$D86:AC$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AF8,'01_1_General Data'!$D86:AD$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AG8,'01_1_General Data'!$D86:AE$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AH8,'01_1_General Data'!$D86:AF$98)","v":0},{"$f":"SUMIF('01_1_General Data'!$A$86:$A$98,'03_2_Construction Cashflow'!AI8,'01_1_General Data'!$D86:AG$98)","v":0},0,0]
[null,{"$f":"'06_1_Summary Printout'!C19","v":"Fed. Historic Tax Credit Proceeds"},{"$f":"'06_1_Summary Printout'!D19","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C19-SUM(E19:AI19)","v":0},0]
[null,{"$f":"'06_1_Summary Printout'!C20","v":"General Partner Capital"},{"$f":"'06_1_Summary Printout'!D20","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C21","v":"State Historic TC Proceeds"},{"$f":"'06_1_Summary Printout'!D21","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C22","v":"Other (Describe)"},{"$f":"'06_1_Summary Printout'!D22","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Construction Loan",{"$f":"rng01_ConstructionLoan","v":0},{"$f":"-C23+(SUM(E23:AI23))","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,0,0]
[null,{"$f":"'06_1_Summary Printout'!C25","v":"None"},{"$f":"'06_1_Summary Printout'!D25","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C26","v":"None"},{"$f":"'06_1_Summary Printout'!D26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C27","v":"None"},{"$f":"'06_1_Summary Printout'!D27","v":0},{"$f":"-C26+(SUM(E26:AI26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C28","v":"None"},{"$f":"'06_1_Summary Printout'!D28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'06_1_Summary Printout'!C29","v":"None"},{"$f":"'06_1_Summary Printout'!D29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL SOURCES",{"$f":"SUM(C10:C28)","v":0},0,{"$f":"SUM(E10:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C29-SUM(E29:AI29)","v":0},{"$f":"SUM(E29:AI29)","v":0}]
[]
[null,"GAP/SURPLUS",{"$f":"C29-C102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"USES"]
[null,"ACQUISITION",{"$f":"'02_4_USES'!F15","v":0},null,{"$f":"C34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C34-SUM(D34:AI34)","v":0},{"$f":"SUM(D34:AI34)","v":0}]
[]
[null,{"$f":"'02_4_USES'!B17","v":"CONSTRUCTION/REHAB. COSTS (input on Construction Cost tab)"}]
[null,{"$f":"'02_4_USES'!B18","v":"Buildings"},{"$f":"'02_4_USES'!F18","v":0},{"$f":"-C37+(SUM(E37:AI37))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37-SUM(E37:AI37)","v":0},{"$f":"SUM(E37:AI37)","v":0}]
[null,{"$f":"'02_4_USES'!B19","v":"Site Work"},{"$f":"'02_4_USES'!F19","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38-SUM(E38:AI38)","v":0},{"$f":"SUM(E38:AI38)","v":0}]
[null,{"$f":"'02_4_USES'!B20","v":"General Requirements: Typically 8%"},{"$f":"'02_4_USES'!F20","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B21","v":"Builders General Overhead: Typically 2%"},{"$f":"'02_4_USES'!F21","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B22","v":"Builders Profit: Typically 9%"},{"$f":"'02_4_USES'!F22","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B23","v":"Bond Premium"},{"$f":"'02_4_USES'!F23","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B24","v":"Extraordinary Conditions"},{"$f":"'02_4_USES'!F24","v":0},{"$f":"-C43+(SUM(E43:AI43))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B25","v":"Other Fees"},{"$f":"'02_4_USES'!F25","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B27","v":"Construction Contingency: Typically 10%"},{"$f":"'02_4_USES'!F27","v":0},{"$f":"-C45+(SUM(E45:AI45))","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,0,0]
[null,{"$f":"'02_4_USES'!B29","v":""}]
[null,{"$f":"'02_4_USES'!B30","v":"SOFT COSTS"}]
[null,{"$f":"'02_4_USES'!B31","v":"Architect Fee - Design"},{"$f":"'02_4_USES'!F31","v":0},{"$f":"-C48+(SUM(E48:AI48))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C48-SUM(E48:AI48)","v":0},{"$f":"SUM(E48:AI48)","v":0}]
[null,{"$f":"'02_4_USES'!B32","v":"Architect Fee - Supervision"},{"$f":"'02_4_USES'!F32","v":0},{"$f":"-C49+(SUM(E49:AI49))","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,0,0]
[null,{"$f":"'02_4_USES'!B33","v":"Survey"},{"$f":"'02_4_USES'!F33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B34","v":"Environmental"},{"$f":"'02_4_USES'!F34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B35","v":"Structural Engineering & Reports"},{"$f":"'02_4_USES'!F35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B36","v":"Fire Code Compliance Report"},{"$f":"'02_4_USES'!F36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B37","v":"Builders Risk Insurance"},{"$f":"'02_4_USES'!F37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B38","v":"Clerk of the Works"},{"$f":"'02_4_USES'!F38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B39","v":"Owner Legal Fees"},{"$f":"'02_4_USES'!F39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B40","v":"RIH Legal Fees"},{"$f":"'02_4_USES'!F40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B41","v":"Syndicator Legal"},{"$f":"'02_4_USES'!F41","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B42","v":"Title and Recording"},{"$f":"'02_4_USES'!F42","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B43","v":"Cost Certification"},{"$f":"'02_4_USES'!F43","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B44","v":"LIHTC Accounting"},{"$f":"'02_4_USES'!F44","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B45","v":"Appraisal"},{"$f":"'02_4_USES'!F45","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B46","v":"Market Study"},{"$f":"'02_4_USES'!F46","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B47","v":"Capital Needs Assessment"},{"$f":"'02_4_USES'!F47","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B48","v":"Furniture, Fixtures and Equipment"},{"$f":"'02_4_USES'!F48","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B49","v":"Marketing and Lease-up"},{"$f":"'02_4_USES'!F49","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B50","v":"Sewer, Water and Utility Hookups"},{"$f":"'02_4_USES'!F50","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B51","v":"Relocation"},{"$f":"'02_4_USES'!F51","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B52","v":"RE Tax Fee Set up"},{"$f":"'02_4_USES'!F52","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B53","v":"Credit Report"},{"$f":"'02_4_USES'!F53","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B54","v":"Other"},{"$f":"'02_4_USES'!F54","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B55","v":"Other"},{"$f":"'02_4_USES'!F55","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B56","v":"Other"},{"$f":"'02_4_USES'!F56","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B57","v":"Other"},{"$f":"'02_4_USES'!F57","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B58","v":"Soft Cost Contingency"},{"$f":"'02_4_USES'!F58","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"'02_4_USES'!B61","v":"FINANCING "}]
[null,{"$f":"'02_4_USES'!B62","v":"Taxes During Construction"},{"$f":"'02_4_USES'!F62","v":0},{"$f":"-C78+(SUM(E78:AI78))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C78-SUM(E78:AI78)","v":0},{"$f":"SUM(E78:AI78)","v":0}]
[null,{"$f":"'02_4_USES'!B63","v":"Risk Sharing Premium"},{"$f":"'02_4_USES'!F63","v":0},{"$f":"-C79+(SUM(E79:AI79))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B64","v":"Construction Loan Interest"},{"$f":"'02_4_USES'!F64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B65","v":"Construction Loan Origination Fee"},{"$f":"'02_4_USES'!F65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B66","v":"RIH Origination Fee"},{"$f":"'02_4_USES'!F66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B67","v":"Other Lender Origination Fee"},{"$f":"'02_4_USES'!F67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B68","v":"Cost of Issuance (bond deals only)"},{"$f":"'02_4_USES'!F68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B69","v":"Tax Credit Allocation Fee: Typ. $0"},{"$f":"'02_4_USES'!F69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B70","v":"Other"},{"$f":"'02_4_USES'!F70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B71","v":"Other"},{"$f":"'02_4_USES'!F71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B72","v":"Other"},{"$f":"'02_4_USES'!F72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B73","v":"Other"},{"$f":"'02_4_USES'!F73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"'02_4_USES'!B76","v":"RESERVES"}]
[null,{"$f":"'02_4_USES'!B77","v":"1st Year Property Tax Escrow"},{"$f":"'02_4_USES'!F77","v":0},{"$f":"-C92+(SUM(E92:AI92))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C92-SUM(E92:AI92)","v":0},{"$f":"SUM(E92:AI92)","v":0}]
[null,{"$f":"'02_4_USES'!B78","v":"1st Year Insurance Escrow"},{"$f":"'02_4_USES'!F78","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B79","v":"Operating Reserve: Typ. $000"},{"$f":"'02_4_USES'!F79","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B80","v":"Replacement Reserve"},{"$f":"'02_4_USES'!F80","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B81","v":"Lease-up Reserve"},{"$f":"'02_4_USES'!F81","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B82","v":"Other"},{"$f":"'02_4_USES'!F82","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'02_4_USES'!B84","v":"PLEASE ADJUST THE ORIGINATION FEE, MINIMUM ORIGINATION FEE IS $20,000"}]
[null,{"$f":"'02_4_USES'!B85","v":"DEVELOPER FEE"}]
[null,{"$f":"'02_4_USES'!B86","v":"Base Developer Fee: Typ. FALSE"},{"$f":"'02_4_USES'!F86","v":0},{"$f":"-C100+(SUM(E100:AI100))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C100-SUM(E100:AI100)","v":0},{"$f":"SUM(E100:AI100)","v":0}]
[null,{"$f":"'02_4_USES'!B87","v":"Eligible Incentive Developer Fee"},{"$f":"'02_4_USES'!F87","v":0},{"$f":"-C101+(SUM(E101:AI101))","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,0,0]
[null,"TOTAL EXPENDITURES",{"$f":"SUM(C34:C101)","v":0},{"$f":"SUM(D34:D101)","v":0},{"$f":"SUM(E34:E101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C102-SUM(E102:AI102)","v":0},{"$f":"SUM(E102:AI102)","v":0}]
[]
[null,"Cumulative Expenditures",null,null,{"$f":"E102","v":0},{"$f":"E104+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C104-SUM(E104:AI104)","v":0},{"$f":"SUM(D104:AI104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(D105:AI105)","v":0}]
[null,"Cumulative Draw on Construction (Sources less Expenditures)",null,null,{"$f":"E29-E102","v":0},{"$f":"E106+(F29-F102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D106:AI106)","v":0}]
[null,"Cumulative Interest on Construction Loan 1",null,null,{"$f":"D107+(E106*('01_1_General Data'!K24/12))","v":0},{"$f":"E107+(F106*('01_1_General Data'!K24/12))","v":0},{"$f":"F107+(G106*('01_1_General Data'!K24/12))","v":0},{"$f":"G107+(H106*('01_1_General Data'!K24/12))","v":0},{"$f":"H107+(I106*('01_1_General Data'!K24/12))","v":0},{"$f":"I107+(J106*('01_1_General Data'!K24/12))","v":0},{"$f":"J107+(K106*('01_1_General Data'!K24/12))","v":0},{"$f":"K107+(L106*('01_1_General Data'!K24/12))","v":0},{"$f":"L107+(M106*('01_1_General Data'!K24/12))","v":0},{"$f":"M107+(N106*('01_1_General Data'!K24/12))","v":0},{"$f":"N107+(O106*('01_1_General Data'!K24/12))","v":0},{"$f":"O107+(P106*('01_1_General Data'!K24/12))","v":0},{"$f":"P107+(Q106*('01_1_General Data'!K24/12))","v":0},{"$f":"Q107+(R106*('01_1_General Data'!K24/12))","v":0},{"$f":"R107+(S106*('01_1_General Data'!K24/12))","v":0},{"$f":"S107+(T106*('01_1_General Data'!K24/12))","v":0},{"$f":"T107+(U106*('01_1_General Data'!K24/12))","v":0},{"$f":"U107+(V106*('01_1_General Data'!K24/12))","v":0},{"$f":"V107+(W106*('01_1_General Data'!K24/12))","v":0},{"$f":"W107+(X106*('01_1_General Data'!K24/12))","v":0},{"$f":"X107+(Y106*('01_1_General Data'!K24/12))","v":0},{"$f":"Y107+(Z106*('01_1_General Data'!K24/12))","v":0},{"$f":"Z107+(AA106*('01_1_General Data'!K24/12))","v":0},{"$f":"AA107+(AB106*('01_1_General Data'!K24/12))","v":0},{"$f":"AB107+(AC106*('01_1_General Data'!K24/12))","v":0},{"$f":"AC107+(AD106*('01_1_General Data'!K24/12))","v":0},{"$f":"AD107+(AE106*('01_1_General Data'!K24/12))","v":0},{"$f":"AE107+(AF106*('01_1_General Data'!K24/12))","v":0},{"$f":"AF107+(AG106*('01_1_General Data'!K24/12))","v":0},{"$f":"AG107+(AH106*('01_1_General Data'!K24/12))","v":0},{"$f":"AH107+(AI106*('01_1_General Data'!K24/12))","v":0},0,{"$f":"SUM(D107:AI107)","v":0}]
[]
[null,"Construction Loan Draw",{"$f":"C23","v":0},null,{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C109-SUM(E109:AI109)","v":0},{"$f":"SUM(D109:AI109)","v":0}]
[null,"Repayment",{"$f":"-C109","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,0,{"$f":"SUM(D110:AI110)","v":0}]
[null,"Construction Loan Balance",null,null,{"$f":"E109-E110","v":0},{"$f":"E111+F109-F110","v":0},{"$f":"F111+G109-G110","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,{"$f":"SUM(D111:AI111)","v":0}]
[null,"Interest Calculation",null,null,0,{"$f":"E111*rng01_ConstructionLoanInterest/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D112:AI112)","v":0}]
[]
[null,"Construction Loan Interest Input",{"$f":"C80","v":0}]
[null,"Calculated Loan Interest",{"$f":"SUM(E112:AI112)","v":0}]

{"sheet":"03_3_Amortizations","index":16,"n_rows":492,"n_cols":65,"rows_kept":492,"cut":false,"hidden":true,"merged":[]}
["Amortizations"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"1st Loan",null,null,{"$f":"'02_3_SOURCES'!$B$9","v":"RIH First Mortgage"},null,null,null,null,null,"2nd Loan",null,null,{"$f":"'02_3_SOURCES'!$B$10","v":"RIH Second Mortgage"},null,null,null,null,"3rd Loan",null,null,{"$f":"'02_3_SOURCES'!$B$11","v":0},null,null,null,null,"4th Loan",null,null,{"$f":"'02_3_SOURCES'!$B$12","v":0},null,null,null,null,"5th Loan",null,null,{"$f":"'02_3_SOURCES'!$B$13","v":0},null,null,null,null,"6th Loan",null,null,{"$f":"'02_3_SOURCES'!$B$14","v":0},null,null,null,null,"7th Loan",null,null,{"$f":"'02_3_SOURCES'!$B$15","v":0},null,null,null,null,"8th Loan",null,null,{"$f":"'02_3_SOURCES'!$B$16","v":0}]
[]
[null,"1st Mortgage Principal:",null,null,{"$f":"'02_3_SOURCES'!K9","v":0},null,null,null,null,null,"2nd Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K10","v":0},null,null,null,null,"3rd Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K11","v":0},null,null,null,null,"4th Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K12","v":0},null,null,null,null,"5th Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K13","v":0},null,null,null,null,"6th Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K14","v":0},null,null,null,null,"7th Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K15","v":0},null,null,null,null,"8th Loan Principal",null,null,{"$f":"'02_3_SOURCES'!K16","v":0}]
[null,"1st Mortgage Interest Rate:",null,null,{"$f":"'02_3_SOURCES'!D9","v":0},null,null,null,null,null,"2nd Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D10","v":0},null,null,null,null,"3rd Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D11","v":0},null,null,null,null,"4th Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D12","v":0},null,null,null,null,"5th Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D13","v":0},null,null,null,null,"6th Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D14","v":0},null,null,null,null,"7th Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D15","v":0},null,null,null,null,"8th Loan Interest Rate",null,null,{"$f":"'02_3_SOURCES'!D16","v":0}]
[null,"1st Mortgage Term:",null,null,{"$f":"'02_3_SOURCES'!E9","v":0},null,null,null,null,null,"2nd Loan Term",null,null,{"$f":"'02_3_SOURCES'!E10","v":0},null,null,null,null,"3rd Loan Term",null,null,{"$f":"'02_3_SOURCES'!E11","v":0},null,null,null,null,"4th Loan Term",null,null,{"$f":"'02_3_SOURCES'!E12","v":0},null,null,null,null,"5th Loan Term",null,null,{"$f":"'02_3_SOURCES'!E13","v":0},null,null,null,null,"6th Loan Term",null,null,{"$f":"'02_3_SOURCES'!E14","v":0},null,null,null,null,"7th Loan Term",null,null,{"$f":"'02_3_SOURCES'!E15","v":0},null,null,null,null,"8th Loan Term",null,null,{"$f":"'02_3_SOURCES'!E16","v":0}]
[null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F9","v":"00:00:00"},null,null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F10","v":"00:00:00"},null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F11","v":"00:00:00"},null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F12","v":"00:00:00"},null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F13","v":"00:00:00"},null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F3","v":"00:00:00"},null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F15","v":"00:00:00"},null,null,null,null,"First Payment Date:",null,null,{"$f":"'02_3_SOURCES'!F16","v":"00:00:00"}]
[]
[null,"Refer to the Sources worksheet to select first mortgage terms."]
[null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal","MIP",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal",null,"Month","Date","BegBal","TotPmt","IntPmt","PrinPmt","EndBal"]
[{"$f":"YEAR(C13)","v":1900},1,{"$f":"E9","v":"00:00:00"},{"$f":"E6","v":0},{"$f":"IF(D13>0,PMT(E7/12,E8*12,-E6),0)","v":0},{"$f":"D13*$E$7/12","v":0},{"$f":"E13-F13","v":0},{"$f":"D13-G13","v":0},{"$f":"D13*rng01_MortgageInsurangePremium/12","v":0},null,1,{"$f":"N9","v":"00:00:00"},{"$f":"N6","v":0},{"$f":"IF(M13>0,PMT(N7/12,N8*12,-N6),0)","v":0},{"$f":"M13*$N$7/12","v":0},{"$f":"N13-O13","v":0},{"$f":"M13-P13","v":0},null,1,{"$f":"V9","v":"00:00:00"},{"$f":"V6","v":0},{"$f":"IF(U13>0,PMT(V7/12,V8*12,-V6),0)","v":0},{"$f":"U13*V$7/12","v":0},{"$f":"V13-W13","v":0},{"$f":"U13-X13","v":0},null,1,{"$f":"AD9","v":"00:00:00"},{"$f":"AD6","v":0},{"$f":"IF(AC13>0,PMT(AD7/12,AD8*12,-AD6),0)","v":0},{"$f":"AC13*AD$7/12","v":0},{"$f":"AD13-AE13","v":0},{"$f":"AC13-AF13","v":0},null,1,{"$f":"AL9","v":"00:00:00"},{"$f":"AL6","v":0},{"$f":"IF(AK13>0,PMT(AL7/12,AL8*12,-AL6),0)","v":0},{"$f":"AK13*AL$7/12","v":0},{"$f":"AL13-AM13","v":0},{"$f":"AK13-AN13","v":0},null,1,{"$f":"AT9","v":"00:00:00"},{"$f":"AT6","v":0},{"$f":"IF(AS13>0,PMT(AT7/12,AT8*12,-AT6),0)","v":0},{"$f":"AS13*AT$7/12","v":0},{"$f":"AT13-AU13","v":0},{"$f":"AS13-AV13","v":0},null,1,{"$f":"BB9","v":"00:00:00"},{"$f":"BB6","v":0},{"$f":"IF(BA13>0,PMT(BB7/12,BB8*12,-BB6),0)","v":0},{"$f":"BA13*BB$7/12","v":0},{"$f":"BB13-BC13","v":0},{"$f":"BA13-BD13","v":0},null,1,{"$f":"BJ9","v":"00:00:00"},{"$f":"BJ6","v":0},{"$f":"IF(BI13>0,PMT(BJ7/12,BJ8*12,-BJ6),0)","v":0},{"$f":"BI13*BJ$7/12","v":0},{"$f":"BJ13-BK13","v":0},{"$f":"BI13-BL13","v":0}]
[{"$f":"YEAR(C14)","v":1900},2,{"$f":"DATE(IF(MONTH(C13)=12,YEAR(C13)+1,YEAR(C13)),IF(MONTH(C13)=12,1,MONTH(C13)+1),1)","v":"1900-02-01"},{"$f":"H13","v":0},{"$f":"IF(ROUND(D14,0)>0,E13,0)","v":0},0,{"$f":"E14-F14","v":0},{"$f":"D14-G14","v":0},0,null,2,{"$f":"DATE(IF(MONTH(L13)=12,YEAR(L13)+1,YEAR(L13)),IF(MONTH(L13)=12,1,MONTH(L13)+1),1)","v":"1900-02-01"},{"$f":"Q13","v":0},{"$f":"IF(ROUND(M14,0)>0,N13,0)","v":0},{"$f":"M14*$N$7/12","v":0},{"$f":"N14-O14","v":0},{"$f":"M14-P14","v":0},null,2,{"$f":"DATE(IF(MONTH(T13)=12,YEAR(T13)+1,YEAR(T13)),IF(MONTH(T13)=12,1,MONTH(T13)+1),1)","v":"1900-02-01"},{"$f":"Y13","v":0},{"$f":"IF(ROUND(U14,0)>0,V13,0)","v":0},{"$f":"U14*V$7/12","v":0},{"$f":"V14-W14","v":0},{"$f":"U14-X14","v":0},null,2,{"$f":"DATE(IF(MONTH(AB13)=12,YEAR(AB13)+1,YEAR(AB13)),IF(MONTH(AB13)=12,1,MONTH(AB13)+1),1)","v":"1900-02-01"},{"$f":"AG13","v":0},{"$f":"IF(ROUND(AC14,0)>0,AD13,0)","v":0},{"$f":"AC14*AD$7/12","v":0},{"$f":"AD14-AE14","v":0},{"$f":"AC14-AF14","v":0},null,2,{"$f":"DATE(IF(MONTH(AJ13)=12,YEAR(AJ13)+1,YEAR(AJ13)),IF(MONTH(AJ13)=12,1,MONTH(AJ13)+1),1)","v":"1900-02-01"},{"$f":"AO13","v":0},{"$f":"IF(ROUND(AK14,0)>0,AL13,0)","v":0},{"$f":"AK14*AL$7/12","v":0},{"$f":"AL14-AM14","v":0},{"$f":"AK14-AN14","v":0},null,2,{"$f":"DATE(IF(MONTH(AR13)=12,YEAR(AR13)+1,YEAR(AR13)),IF(MONTH(AR13)=12,1,MONTH(AR13)+1),1)","v":"1900-02-01"},{"$f":"AW13","v":0},{"$f":"IF(ROUND(AS14,0)>0,AT13,0)","v":0},{"$f":"AS14*AT$7/12","v":0},{"$f":"AT14-AU14","v":0},{"$f":"AS14-AV14","v":0},null,2,{"$f":"DATE(IF(MONTH(AZ13)=12,YEAR(AZ13)+1,YEAR(AZ13)),IF(MONTH(AZ13)=12,1,MONTH(AZ13)+1),1)","v":"1900-02-01"},{"$f":"BE13","v":0},{"$f":"IF(ROUND(BA14,0)>0,BB13,0)","v":0},{"$f":"BA14*BB$7/12","v":0},{"$f":"BB14-BC14","v":0},{"$f":"BA14-BD14","v":0},null,2,{"$f":"DATE(IF(MONTH(BH13)=12,YEAR(BH13)+1,YEAR(BH13)),IF(MONTH(BH13)=12,1,MONTH(BH13)+1),1)","v":"1900-02-01"},{"$f":"BM13","v":0},{"$f":"IF(ROUND(BI14,0)>0,BJ13,0)","v":0},{"$f":"BI14*BJ$7/12","v":0},{"$f":"BJ14-BK14","v":0},{"$f":"BI14-BL14","v":0}]
[1900,3,{"$f":"DATE(IF(MONTH(C14)=12,YEAR(C14)+1,YEAR(C14)),IF(MONTH(C14)=12,1,MONTH(C14)+1),1)","v":"1900-03-01"},{"$f":"H14","v":0},{"$f":"IF(ROUND(D15,0)>0,E14,0)","v":0},0,{"$f":"E15-F15","v":0},{"$f":"D15-G15","v":0},0,null,3,{"$f":"DATE(IF(MONTH(L14)=12,YEAR(L14)+1,YEAR(L14)),IF(MONTH(L14)=12,1,MONTH(L14)+1),1)","v":"1900-03-01"},{"$f":"Q14","v":0},{"$f":"IF(ROUND(M15,0)>0,N14,0)","v":0},0,{"$f":"N15-O15","v":0},{"$f":"M15-P15","v":0},null,3,{"$f":"DATE(IF(MONTH(T14)=12,YEAR(T14)+1,YEAR(T14)),IF(MONTH(T14)=12,1,MONTH(T14)+1),1)","v":"1900-03-01"},{"$f":"Y14","v":0},{"$f":"IF(ROUND(U15,0)>0,V14,0)","v":0},0,{"$f":"V15-W15","v":0},{"$f":"U15-X15","v":0},null,3,{"$f":"DATE(IF(MONTH(AB14)=12,YEAR(AB14)+1,YEAR(AB14)),IF(MONTH(AB14)=12,1,MONTH(AB14)+1),1)","v":"1900-03-01"},{"$f":"AG14","v":0},{"$f":"IF(ROUND(AC15,0)>0,AD14,0)","v":0},0,{"$f":"AD15-AE15","v":0},{"$f":"AC15-AF15","v":0},null,3,{"$f":"DATE(IF(MONTH(AJ14)=12,YEAR(AJ14)+1,YEAR(AJ14)),IF(MONTH(AJ14)=12,1,MONTH(AJ14)+1),1)","v":"1900-03-01"},{"$f":"AO14","v":0},{"$f":"IF(ROUND(AK15,0)>0,AL14,0)","v":0},0,{"$f":"AL15-AM15","v":0},{"$f":"AK15-AN15","v":0},null,3,{"$f":"DATE(IF(MONTH(AR14)=12,YEAR(AR14)+1,YEAR(AR14)),IF(MONTH(AR14)=12,1,MONTH(AR14)+1),1)","v":"1900-03-01"},{"$f":"AW14","v":0},{"$f":"IF(ROUND(AS15,0)>0,AT14,0)","v":0},0,{"$f":"AT15-AU15","v":0},{"$f":"AS15-AV15","v":0},null,3,{"$f":"DATE(IF(MONTH(AZ14)=12,YEAR(AZ14)+1,YEAR(AZ14)),IF(MONTH(AZ14)=12,1,MONTH(AZ14)+1),1)","v":"1900-03-01"},{"$f":"BE14","v":0},{"$f":"IF(ROUND(BA15,0)>0,BB14,0)","v":0},0,{"$f":"BB15-BC15","v":0},{"$f":"BA15-BD15","v":0},null,3,{"$f":"DATE(IF(MONTH(BH14)=12,YEAR(BH14)+1,YEAR(BH14)),IF(MONTH(BH14)=12,1,MONTH(BH14)+1),1)","v":"1900-03-01"},{"$f":"BM14","v":0},{"$f":"IF(ROUND(BI15,0)>0,BJ14,0)","v":0},0,{"$f":"BJ15-BK15","v":0},{"$f":"BI15-BL15","v":0}]
[1900,4,{"$f":"DATE(IF(MONTH(C15)=12,YEAR(C15)+1,YEAR(C15)),IF(MONTH(C15)=12,1,MONTH(C15)+1),1)","v":"1900-04-01"},{"$f":"H15","v":0},0,0,{"$f":"E16-F16","v":0},{"$f":"D16-G16","v":0},0,null,4,{"$f":"DATE(IF(MONTH(L15)=12,YEAR(L15)+1,YEAR(L15)),IF(MONTH(L15)=12,1,MONTH(L15)+1),1)","v":"1900-04-01"},{"$f":"Q15","v":0},0,0,{"$f":"N16-O16","v":0},{"$f":"M16-P16","v":0},null,4,{"$f":"DATE(IF(MONTH(T15)=12,YEAR(T15)+1,YEAR(T15)),IF(MONTH(T15)=12,1,MONTH(T15)+1),1)","v":"1900-04-01"},{"$f":"Y15","v":0},0,0,{"$f":"V16-W16","v":0},{"$f":"U16-X16","v":0},null,4,{"$f":"DATE(IF(MONTH(AB15)=12,YEAR(AB15)+1,YEAR(AB15)),IF(MONTH(AB15)=12,1,MONTH(AB15)+1),1)","v":"1900-04-01"},{"$f":"AG15","v":0},0,0,{"$f":"AD16-AE16","v":0},{"$f":"AC16-AF16","v":0},null,4,{"$f":"DATE(IF(MONTH(AJ15)=12,YEAR(AJ15)+1,YEAR(AJ15)),IF(MONTH(AJ15)=12,1,MONTH(AJ15)+1),1)","v":"1900-04-01"},{"$f":"AO15","v":0},0,0,{"$f":"AL16-AM16","v":0},{"$f":"AK16-AN16","v":0},null,4,{"$f":"DATE(IF(MONTH(AR15)=12,YEAR(AR15)+1,YEAR(AR15)),IF(MONTH(AR15)=12,1,MONTH(AR15)+1),1)","v":"1900-04-01"},{"$f":"AW15","v":0},0,0,{"$f":"AT16-AU16","v":0},{"$f":"AS16-AV16","v":0},null,4,{"$f":"DATE(IF(MONTH(AZ15)=12,YEAR(AZ15)+1,YEAR(AZ15)),IF(MONTH(AZ15)=12,1,MONTH(AZ15)+1),1)","v":"1900-04-01"},{"$f":"BE15","v":0},0,0,{"$f":"BB16-BC16","v":0},{"$f":"BA16-BD16","v":0},null,4,{"$f":"DATE(IF(MONTH(BH15)=12,YEAR(BH15)+1,YEAR(BH15)),IF(MONTH(BH15)=12,1,MONTH(BH15)+1),1)","v":"1900-04-01"},{"$f":"BM15","v":0},0,0,{"$f":"BJ16-BK16","v":0},{"$f":"BI16-BL16","v":0}]
[1900,5,"1900-05-01",0,0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0,null,5,"1900-05-01",0,0,0,0,0]
[1900,6,"1900-06-01",0,0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0,null,6,"1900-06-01",0,0,0,0,0]
[1900,7,"1900-07-01",0,0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0,null,7,"1900-07-01",0,0,0,0,0]
[1900,8,"1900-08-01",0,0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0,null,8,"1900-08-01",0,0,0,0,0]
[1900,9,"1900-09-01",0,0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0,null,9,"1900-09-01",0,0,0,0,0]
[1900,10,"1900-10-01",0,0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0,null,10,"1900-10-01",0,0,0,0,0]
[1900,11,"1900-11-01",0,0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0,null,11,"1900-11-01",0,0,0,0,0]
[1900,12,"1900-12-01",0,0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0,null,12,"1900-12-01",0,0,0,0,0]
[1901,13,"1901-01-01",0,0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0,null,13,"1901-01-01",0,0,0,0,0]
[1901,14,"1901-02-01",0,0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0,null,14,"1901-02-01",0,0,0,0,0]
[1901,15,"1901-03-01",0,0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0,null,15,"1901-03-01",0,0,0,0,0]
[1901,16,"1901-04-01",0,0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0,null,16,"1901-04-01",0,0,0,0,0]
[1901,17,"1901-05-01",0,0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0,null,17,"1901-05-01",0,0,0,0,0]
[1901,18,"1901-06-01",0,0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0,null,18,"1901-06-01",0,0,0,0,0]
[1901,19,"1901-07-01",0,0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0,null,19,"1901-07-01",0,0,0,0,0]
[1901,20,"1901-08-01",0,0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0,null,20,"1901-08-01",0,0,0,0,0]
[1901,21,"1901-09-01",0,0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0,null,21,"1901-09-01",0,0,0,0,0]
[1901,22,"1901-10-01",0,0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0,null,22,"1901-10-01",0,0,0,0,0]
[1901,23,"1901-11-01",0,0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0,null,23,"1901-11-01",0,0,0,0,0]
[1901,24,"1901-12-01",0,0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0,null,24,"1901-12-01",0,0,0,0,0]
[1902,25,"1902-01-01",0,0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0,null,25,"1902-01-01",0,0,0,0,0]
[1902,26,"1902-02-01",0,0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0,null,26,"1902-02-01",0,0,0,0,0]
[1902,27,"1902-03-01",0,0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0,null,27,"1902-03-01",0,0,0,0,0]
[1902,28,"1902-04-01",0,0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0,null,28,"1902-04-01",0,0,0,0,0]
[1902,29,"1902-05-01",0,0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0,null,29,"1902-05-01",0,0,0,0,0]
[1902,30,"1902-06-01",0,0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0,null,30,"1902-06-01",0,0,0,0,0]
[1902,31,"1902-07-01",0,0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0,null,31,"1902-07-01",0,0,0,0,0]
[1902,32,"1902-08-01",0,0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0,null,32,"1902-08-01",0,0,0,0,0]
[1902,33,"1902-09-01",0,0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0,null,33,"1902-09-01",0,0,0,0,0]
[1902,34,"1902-10-01",0,0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0,null,34,"1902-10-01",0,0,0,0,0]
[1902,35,"1902-11-01",0,0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0,null,35,"1902-11-01",0,0,0,0,0]
[1902,36,"1902-12-01",0,0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0,null,36,"1902-12-01",0,0,0,0,0]
[1903,37,"1903-01-01",0,0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0,null,37,"1903-01-01",0,0,0,0,0]
[1903,38,"1903-02-01",0,0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0,null,38,"1903-02-01",0,0,0,0,0]
[1903,39,"1903-03-01",0,0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0,null,39,"1903-03-01",0,0,0,0,0]
[1903,40,"1903-04-01",0,0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0,null,40,"1903-04-01",0,0,0,0,0]
[1903,41,"1903-05-01",0,0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0,null,41,"1903-05-01",0,0,0,0,0]
[1903,42,"1903-06-01",0,0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0,null,42,"1903-06-01",0,0,0,0,0]
[1903,43,"1903-07-01",0,0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0,null,43,"1903-07-01",0,0,0,0,0]
[1903,44,"1903-08-01",0,0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0,null,44,"1903-08-01",0,0,0,0,0]
[1903,45,"1903-09-01",0,0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0,null,45,"1903-09-01",0,0,0,0,0]
[1903,46,"1903-10-01",0,0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0,null,46,"1903-10-01",0,0,0,0,0]
[1903,47,"1903-11-01",0,0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0,null,47,"1903-11-01",0,0,0,0,0]
[1903,48,"1903-12-01",0,0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0,null,48,"1903-12-01",0,0,0,0,0]
[1904,49,"1904-01-01",0,0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0,null,49,"1904-01-01",0,0,0,0,0]
[1904,50,"1904-02-01",0,0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0,null,50,"1904-02-01",0,0,0,0,0]
[1904,51,"1904-03-01",0,0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0,null,51,"1904-03-01",0,0,0,0,0]
[1904,52,"1904-04-01",0,0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0,null,52,"1904-04-01",0,0,0,0,0]
[1904,53,"1904-05-01",0,0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0,null,53,"1904-05-01",0,0,0,0,0]
[1904,54,"1904-06-01",0,0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0,null,54,"1904-06-01",0,0,0,0,0]
[1904,55,"1904-07-01",0,0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0,null,55,"1904-07-01",0,0,0,0,0]
[1904,56,"1904-08-01",0,0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0,null,56,"1904-08-01",0,0,0,0,0]
[1904,57,"1904-09-01",0,0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0,null,57,"1904-09-01",0,0,0,0,0]
[1904,58,"1904-10-01",0,0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0,null,58,"1904-10-01",0,0,0,0,0]
[1904,59,"1904-11-01",0,0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0,null,59,"1904-11-01",0,0,0,0,0]
[1904,60,"1904-12-01",0,0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0,null,60,"1904-12-01",0,0,0,0,0]
[1905,61,"1905-01-01",0,0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0,null,61,"1905-01-01",0,0,0,0,0]
[1905,62,"1905-02-01",0,0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0,null,62,"1905-02-01",0,0,0,0,0]
[1905,63,"1905-03-01",0,0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0,null,63,"1905-03-01",0,0,0,0,0]
[1905,64,"1905-04-01",0,0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0,null,64,"1905-04-01",0,0,0,0,0]
[1905,65,"1905-05-01",0,0,{"$f":"D77*$E$7/12","v":0},0,0,{"$f":"D77*rng01_MortgageInsurangePremium/12","v":0},null,65,"1905-05-01",0,0,0,0,0,null,65,"1905-05-01",0,0,0,0,0,null,65,"1905-05-01",0,0,0,0,0,null,65,"1905-05-01",0,0,0,0,0,null,65,"1905-05-01",0,0,0,0,0,null,65,"1905-05-01",0,0,0,0,0,null,65,"1905-05-01",0,0,0,0,0]
[{"$f":"YEAR(C78)","v":1905},66,"1905-06-01",0,0,0,0,0,0,null,66,"1905-06-01",0,0,{"$f":"M78*$N$7/12","v":0},0,0,null,66,"1905-06-01",0,0,{"$f":"U78*V$7/12","v":0},0,0,null,66,"1905-06-01",0,0,{"$f":"AC78*AD$7/12","v":0},0,0,null,66,"1905-06-01",0,0,{"$f":"AK78*AL$7/12","v":0},0,0,null,66,"1905-06-01",0,0,{"$f":"AS78*AT$7/12","v":0},0,0,null,66,"1905-06-01",0,0,{"$f":"BA78*BB$7/12","v":0},0,0,null,66,"1905-06-01",0,0,{"$f":"BI78*BJ$7/12","v":0},0,0]
[1905,67,"1905-07-01",0,{"$f":"IF(ROUND(D79,0)>0,E78,0)","v":0},0,0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(M79,0)>0,N78,0)","v":0},0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(U79,0)>0,V78,0)","v":0},0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(AC79,0)>0,AD78,0)","v":0},0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(AK79,0)>0,AL78,0)","v":0},0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(AS79,0)>0,AT78,0)","v":0},0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(BA79,0)>0,BB78,0)","v":0},0,0,0,null,67,"1905-07-01",0,{"$f":"IF(ROUND(BI79,0)>0,BJ78,0)","v":0},0,0,0]
[1905,68,{"$f":"DATE(IF(MONTH(C79)=12,YEAR(C79)+1,YEAR(C79)),IF(MONTH(C79)=12,1,MONTH(C79)+1),1)","v":"1905-08-01"},{"$f":"H79","v":0},0,0,{"$f":"E80-F80","v":0},{"$f":"D80-G80","v":0},0,null,68,{"$f":"DATE(IF(MONTH(L79)=12,YEAR(L79)+1,YEAR(L79)),IF(MONTH(L79)=12,1,MONTH(L79)+1),1)","v":"1905-08-01"},{"$f":"Q79","v":0},0,0,{"$f":"N80-O80","v":0},{"$f":"M80-P80","v":0},null,68,{"$f":"DATE(IF(MONTH(T79)=12,YEAR(T79)+1,YEAR(T79)),IF(MONTH(T79)=12,1,MONTH(T79)+1),1)","v":"1905-08-01"},{"$f":"Y79","v":0},0,0,{"$f":"V80-W80","v":0},{"$f":"U80-X80","v":0},null,68,{"$f":"DATE(IF(MONTH(AB79)=12,YEAR(AB79)+1,YEAR(AB79)),IF(MONTH(AB79)=12,1,MONTH(AB79)+1),1)","v":"1905-08-01"},{"$f":"AG79","v":0},0,0,{"$f":"AD80-AE80","v":0},{"$f":"AC80-AF80","v":0},null,68,{"$f":"DATE(IF(MONTH(AJ79)=12,YEAR(AJ79)+1,YEAR(AJ79)),IF(MONTH(AJ79)=12,1,MONTH(AJ79)+1),1)","v":"1905-08-01"},{"$f":"AO79","v":0},0,0,{"$f":"AL80-AM80","v":0},{"$f":"AK80-AN80","v":0},null,68,{"$f":"DATE(IF(MONTH(AR79)=12,YEAR(AR79)+1,YEAR(AR79)),IF(MONTH(AR79)=12,1,MONTH(AR79)+1),1)","v":"1905-08-01"},{"$f":"AW79","v":0},0,0,{"$f":"AT80-AU80","v":0},{"$f":"AS80-AV80","v":0},null,68,{"$f":"DATE(IF(MONTH(AZ79)=12,YEAR(AZ79)+1,YEAR(AZ79)),IF(MONTH(AZ79)=12,1,MONTH(AZ79)+1),1)","v":"1905-08-01"},{"$f":"BE79","v":0},0,0,{"$f":"BB80-BC80","v":0},{"$f":"BA80-BD80","v":0},null,68,{"$f":"DATE(IF(MONTH(BH79)=12,YEAR(BH79)+1,YEAR(BH79)),IF(MONTH(BH79)=12,1,MONTH(BH79)+1),1)","v":"1905-08-01"},{"$f":"BM79","v":0},0,0,{"$f":"BJ80-BK80","v":0},{"$f":"BI80-BL80","v":0}]
[1905,69,"1905-09-01",0,0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0,null,69,"1905-09-01",0,0,0,0,0]
[1905,70,"1905-10-01",0,0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0,null,70,"1905-10-01",0,0,0,0,0]
[1905,71,"1905-11-01",0,0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0,null,71,"1905-11-01",0,0,0,0,0]
[1905,72,"1905-12-01",0,0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0,null,72,"1905-12-01",0,0,0,0,0]
[1906,73,"1906-01-01",0,0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0,null,73,"1906-01-01",0,0,0,0,0]
[1906,74,"1906-02-01",0,0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0,null,74,"1906-02-01",0,0,0,0,0]
[1906,75,"1906-03-01",0,0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0,null,75,"1906-03-01",0,0,0,0,0]
[1906,76,"1906-04-01",0,0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0,null,76,"1906-04-01",0,0,0,0,0]
[1906,77,"1906-05-01",0,0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0,null,77,"1906-05-01",0,0,0,0,0]
[1906,78,"1906-06-01",0,0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0,null,78,"1906-06-01",0,0,0,0,0]
[1906,79,"1906-07-01",0,0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0,null,79,"1906-07-01",0,0,0,0,0]
[1906,80,"1906-08-01",0,0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0,null,80,"1906-08-01",0,0,0,0,0]
[1906,81,"1906-09-01",0,0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0,null,81,"1906-09-01",0,0,0,0,0]
[1906,82,"1906-10-01",0,0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0,null,82,"1906-10-01",0,0,0,0,0]
[1906,83,"1906-11-01",0,0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0,null,83,"1906-11-01",0,0,0,0,0]
[1906,84,"1906-12-01",0,0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0,null,84,"1906-12-01",0,0,0,0,0]
[1907,85,"1907-01-01",0,0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0,null,85,"1907-01-01",0,0,0,0,0]
[1907,86,"1907-02-01",0,0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0,null,86,"1907-02-01",0,0,0,0,0]
[1907,87,"1907-03-01",0,0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0,null,87,"1907-03-01",0,0,0,0,0]
[1907,88,"1907-04-01",0,0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0,null,88,"1907-04-01",0,0,0,0,0]
[1907,89,"1907-05-01",0,0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0,null,89,"1907-05-01",0,0,0,0,0]
[1907,90,"1907-06-01",0,0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0,null,90,"1907-06-01",0,0,0,0,0]
[1907,91,"1907-07-01",0,0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0,null,91,"1907-07-01",0,0,0,0,0]
[1907,92,"1907-08-01",0,0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0,null,92,"1907-08-01",0,0,0,0,0]
[1907,93,"1907-09-01",0,0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0,null,93,"1907-09-01",0,0,0,0,0]
[1907,94,"1907-10-01",0,0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0,null,94,"1907-10-01",0,0,0,0,0]
[1907,95,"1907-11-01",0,0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0,null,95,"1907-11-01",0,0,0,0,0]
[1907,96,"1907-12-01",0,0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0,null,96,"1907-12-01",0,0,0,0,0]
[1908,97,"1908-01-01",0,0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0,null,97,"1908-01-01",0,0,0,0,0]
[1908,98,"1908-02-01",0,0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0,null,98,"1908-02-01",0,0,0,0,0]
[1908,99,"1908-03-01",0,0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0,null,99,"1908-03-01",0,0,0,0,0]
[1908,100,"1908-04-01",0,0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0,null,100,"1908-04-01",0,0,0,0,0]
[1908,101,"1908-05-01",0,0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0,null,101,"1908-05-01",0,0,0,0,0]
[1908,102,"1908-06-01",0,0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0,null,102,"1908-06-01",0,0,0,0,0]
[1908,103,"1908-07-01",0,0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0,null,103,"1908-07-01",0,0,0,0,0]
[1908,104,"1908-08-01",0,0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0,null,104,"1908-08-01",0,0,0,0,0]
[1908,105,"1908-09-01",0,0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0,null,105,"1908-09-01",0,0,0,0,0]
[1908,106,"1908-10-01",0,0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0,null,106,"1908-10-01",0,0,0,0,0]
[1908,107,"1908-11-01",0,0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0,null,107,"1908-11-01",0,0,0,0,0]
[1908,108,"1908-12-01",0,0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0,null,108,"1908-12-01",0,0,0,0,0]
[1909,109,"1909-01-01",0,0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0,null,109,"1909-01-01",0,0,0,0,0]
[1909,110,"1909-02-01",0,0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0,null,110,"1909-02-01",0,0,0,0,0]
[1909,111,"1909-03-01",0,0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0,null,111,"1909-03-01",0,0,0,0,0]
[1909,112,"1909-04-01",0,0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0,null,112,"1909-04-01",0,0,0,0,0]
[1909,113,"1909-05-01",0,0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0,null,113,"1909-05-01",0,0,0,0,0]
[1909,114,"1909-06-01",0,0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0,null,114,"1909-06-01",0,0,0,0,0]
[1909,115,"1909-07-01",0,0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0,null,115,"1909-07-01",0,0,0,0,0]
[1909,116,"1909-08-01",0,0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0,null,116,"1909-08-01",0,0,0,0,0]
[1909,117,"1909-09-01",0,0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0,null,117,"1909-09-01",0,0,0,0,0]
[1909,118,"1909-10-01",0,0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0,null,118,"1909-10-01",0,0,0,0,0]
[1909,119,"1909-11-01",0,0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0,null,119,"1909-11-01",0,0,0,0,0]
[1909,120,"1909-12-01",0,0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0,null,120,"1909-12-01",0,0,0,0,0]
[1910,121,"1910-01-01",0,0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0,null,121,"1910-01-01",0,0,0,0,0]
[1910,122,"1910-02-01",0,0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0,null,122,"1910-02-01",0,0,0,0,0]
[1910,123,"1910-03-01",0,0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0,null,123,"1910-03-01",0,0,0,0,0]
[1910,124,"1910-04-01",0,0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0,null,124,"1910-04-01",0,0,0,0,0]
[1910,125,"1910-05-01",0,0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0,null,125,"1910-05-01",0,0,0,0,0]
[1910,126,"1910-06-01",0,0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0,null,126,"1910-06-01",0,0,0,0,0]
[1910,127,"1910-07-01",0,0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0,null,127,"1910-07-01",0,0,0,0,0]
[1910,128,"1910-08-01",0,0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0,null,128,"1910-08-01",0,0,0,0,0]
[1910,129,"1910-09-01",0,0,{"$f":"D141*$E$7/12","v":0},0,0,{"$f":"D141*rng01_MortgageInsurangePremium/12","v":0},null,129,"1910-09-01",0,0,0,0,0,null,129,"1910-09-01",0,0,0,0,0,null,129,"1910-09-01",0,0,0,0,0,null,129,"1910-09-01",0,0,0,0,0,null,129,"1910-09-01",0,0,0,0,0,null,129,"1910-09-01",0,0,0,0,0,null,129,"1910-09-01",0,0,0,0,0]
[{"$f":"YEAR(C142)","v":1910},130,"1910-10-01",0,0,0,0,0,0,null,130,"1910-10-01",0,0,{"$f":"M142*$N$7/12","v":0},0,0,null,130,"1910-10-01",0,0,{"$f":"U142*V$7/12","v":0},0,0,null,130,"1910-10-01",0,0,{"$f":"AC142*AD$7/12","v":0},0,0,null,130,"1910-10-01",0,0,{"$f":"AK142*AL$7/12","v":0},0,0,null,130,"1910-10-01",0,0,{"$f":"AS142*AT$7/12","v":0},0,0,null,130,"1910-10-01",0,0,{"$f":"BA142*BB$7/12","v":0},0,0,null,130,"1910-10-01",0,0,{"$f":"BI142*BJ$7/12","v":0},0,0]
[1910,131,"1910-11-01",0,{"$f":"IF(ROUND(D143,0)>0,E142,0)","v":0},0,0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(M143,0)>0,N142,0)","v":0},0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(U143,0)>0,V142,0)","v":0},0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(AC143,0)>0,AD142,0)","v":0},0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(AK143,0)>0,AL142,0)","v":0},0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(AS143,0)>0,AT142,0)","v":0},0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(BA143,0)>0,BB142,0)","v":0},0,0,0,null,131,"1910-11-01",0,{"$f":"IF(ROUND(BI143,0)>0,BJ142,0)","v":0},0,0,0]
[1910,132,{"$f":"DATE(IF(MONTH(C143)=12,YEAR(C143)+1,YEAR(C143)),IF(MONTH(C143)=12,1,MONTH(C143)+1),1)","v":"1910-12-01"},{"$f":"H143","v":0},0,0,{"$f":"E144-F144","v":0},{"$f":"D144-G144","v":0},0,null,132,{"$f":"DATE(IF(MONTH(L143)=12,YEAR(L143)+1,YEAR(L143)),IF(MONTH(L143)=12,1,MONTH(L143)+1),1)","v":"1910-12-01"},{"$f":"Q143","v":0},0,0,{"$f":"N144-O144","v":0},{"$f":"M144-P144","v":0},null,132,{"$f":"DATE(IF(MONTH(T143)=12,YEAR(T143)+1,YEAR(T143)),IF(MONTH(T143)=12,1,MONTH(T143)+1),1)","v":"1910-12-01"},{"$f":"Y143","v":0},0,0,{"$f":"V144-W144","v":0},{"$f":"U144-X144","v":0},null,132,{"$f":"DATE(IF(MONTH(AB143)=12,YEAR(AB143)+1,YEAR(AB143)),IF(MONTH(AB143)=12,1,MONTH(AB143)+1),1)","v":"1910-12-01"},{"$f":"AG143","v":0},0,0,{"$f":"AD144-AE144","v":0},{"$f":"AC144-AF144","v":0},null,132,{"$f":"DATE(IF(MONTH(AJ143)=12,YEAR(AJ143)+1,YEAR(AJ143)),IF(MONTH(AJ143)=12,1,MONTH(AJ143)+1),1)","v":"1910-12-01"},{"$f":"AO143","v":0},0,0,{"$f":"AL144-AM144","v":0},{"$f":"AK144-AN144","v":0},null,132,{"$f":"DATE(IF(MONTH(AR143)=12,YEAR(AR143)+1,YEAR(AR143)),IF(MONTH(AR143)=12,1,MONTH(AR143)+1),1)","v":"1910-12-01"},{"$f":"AW143","v":0},0,0,{"$f":"AT144-AU144","v":0},{"$f":"AS144-AV144","v":0},null,132,{"$f":"DATE(IF(MONTH(AZ143)=12,YEAR(AZ143)+1,YEAR(AZ143)),IF(MONTH(AZ143)=12,1,MONTH(AZ143)+1),1)","v":"1910-12-01"},{"$f":"BE143","v":0},0,0,{"$f":"BB144-BC144","v":0},{"$f":"BA144-BD144","v":0},null,132,{"$f":"DATE(IF(MONTH(BH143)=12,YEAR(BH143)+1,YEAR(BH143)),IF(MONTH(BH143)=12,1,MONTH(BH143)+1),1)","v":"1910-12-01"},{"$f":"BM143","v":0},0,0,{"$f":"BJ144-BK144","v":0},{"$f":"BI144-BL144","v":0}]
[1911,133,"1911-01-01",0,0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0,null,133,"1911-01-01",0,0,0,0,0]
[1911,134,"1911-02-01",0,0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0,null,134,"1911-02-01",0,0,0,0,0]
[1911,135,"1911-03-01",0,0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0,null,135,"1911-03-01",0,0,0,0,0]
[1911,136,"1911-04-01",0,0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0,null,136,"1911-04-01",0,0,0,0,0]
[1911,137,"1911-05-01",0,0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0,null,137,"1911-05-01",0,0,0,0,0]
[1911,138,"1911-06-01",0,0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0,null,138,"1911-06-01",0,0,0,0,0]
[1911,139,"1911-07-01",0,0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0,null,139,"1911-07-01",0,0,0,0,0]
[1911,140,"1911-08-01",0,0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0,null,140,"1911-08-01",0,0,0,0,0]
[1911,141,"1911-09-01",0,0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0,null,141,"1911-09-01",0,0,0,0,0]
[1911,142,"1911-10-01",0,0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0,null,142,"1911-10-01",0,0,0,0,0]
[1911,143,"1911-11-01",0,0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0,null,143,"1911-11-01",0,0,0,0,0]
[1911,144,"1911-12-01",0,0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0,null,144,"1911-12-01",0,0,0,0,0]
[1912,145,"1912-01-01",0,0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0,null,145,"1912-01-01",0,0,0,0,0]
[1912,146,"1912-02-01",0,0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0,null,146,"1912-02-01",0,0,0,0,0]
[1912,147,"1912-03-01",0,0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0,null,147,"1912-03-01",0,0,0,0,0]
[1912,148,"1912-04-01",0,0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0,null,148,"1912-04-01",0,0,0,0,0]
[1912,149,"1912-05-01",0,0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0,null,149,"1912-05-01",0,0,0,0,0]
[1912,150,"1912-06-01",0,0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0,null,150,"1912-06-01",0,0,0,0,0]
[1912,151,"1912-07-01",0,0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0,null,151,"1912-07-01",0,0,0,0,0]
[1912,152,"1912-08-01",0,0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0,null,152,"1912-08-01",0,0,0,0,0]
[1912,153,"1912-09-01",0,0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0,null,153,"1912-09-01",0,0,0,0,0]
[1912,154,"1912-10-01",0,0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0,null,154,"1912-10-01",0,0,0,0,0]
[1912,155,"1912-11-01",0,0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0,null,155,"1912-11-01",0,0,0,0,0]
[1912,156,"1912-12-01",0,0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0,null,156,"1912-12-01",0,0,0,0,0]
[1913,157,"1913-01-01",0,0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0,null,157,"1913-01-01",0,0,0,0,0]
[1913,158,"1913-02-01",0,0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0,null,158,"1913-02-01",0,0,0,0,0]
[1913,159,"1913-03-01",0,0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0,null,159,"1913-03-01",0,0,0,0,0]
[1913,160,"1913-04-01",0,0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0,null,160,"1913-04-01",0,0,0,0,0]
[1913,161,"1913-05-01",0,0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0,null,161,"1913-05-01",0,0,0,0,0]
[1913,162,"1913-06-01",0,0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0,null,162,"1913-06-01",0,0,0,0,0]
[1913,163,"1913-07-01",0,0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0,null,163,"1913-07-01",0,0,0,0,0]
[1913,164,"1913-08-01",0,0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0,null,164,"1913-08-01",0,0,0,0,0]
[1913,165,"1913-09-01",0,0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0,null,165,"1913-09-01",0,0,0,0,0]
[1913,166,"1913-10-01",0,0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0,null,166,"1913-10-01",0,0,0,0,0]
[1913,167,"1913-11-01",0,0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0,null,167,"1913-11-01",0,0,0,0,0]
[1913,168,"1913-12-01",0,0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0,null,168,"1913-12-01",0,0,0,0,0]
[1914,169,"1914-01-01",0,0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0,null,169,"1914-01-01",0,0,0,0,0]
[1914,170,"1914-02-01",0,0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0,null,170,"1914-02-01",0,0,0,0,0]
[1914,171,"1914-03-01",0,0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0,null,171,"1914-03-01",0,0,0,0,0]
[1914,172,"1914-04-01",0,0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0,null,172,"1914-04-01",0,0,0,0,0]
[1914,173,"1914-05-01",0,0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0,null,173,"1914-05-01",0,0,0,0,0]
[1914,174,"1914-06-01",0,0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0,null,174,"1914-06-01",0,0,0,0,0]
[1914,175,"1914-07-01",0,0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0,null,175,"1914-07-01",0,0,0,0,0]
[1914,176,"1914-08-01",0,0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0,null,176,"1914-08-01",0,0,0,0,0]
[1914,177,"1914-09-01",0,0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0,null,177,"1914-09-01",0,0,0,0,0]
[1914,178,"1914-10-01",0,0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0,null,178,"1914-10-01",0,0,0,0,0]
[1914,179,"1914-11-01",0,0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0,null,179,"1914-11-01",0,0,0,0,0]
[1914,180,"1914-12-01",0,0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0,null,180,"1914-12-01",0,0,0,0,0]
[1915,181,"1915-01-01",0,0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0,null,181,"1915-01-01",0,0,0,0,0]
[1915,182,"1915-02-01",0,0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0,null,182,"1915-02-01",0,0,0,0,0]
[1915,183,"1915-03-01",0,0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0,null,183,"1915-03-01",0,0,0,0,0]
[1915,184,"1915-04-01",0,0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0,null,184,"1915-04-01",0,0,0,0,0]
[1915,185,"1915-05-01",0,0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0,null,185,"1915-05-01",0,0,0,0,0]
[1915,186,"1915-06-01",0,0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0,null,186,"1915-06-01",0,0,0,0,0]
[1915,187,"1915-07-01",0,0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0,null,187,"1915-07-01",0,0,0,0,0]
[1915,188,"1915-08-01",0,0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0,null,188,"1915-08-01",0,0,0,0,0]
[1915,189,"1915-09-01",0,0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0,null,189,"1915-09-01",0,0,0,0,0]
[1915,190,"1915-10-01",0,0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0,null,190,"1915-10-01",0,0,0,0,0]
[1915,191,"1915-11-01",0,0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0,null,191,"1915-11-01",0,0,0,0,0]
[1915,192,"1915-12-01",0,0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0,null,192,"1915-12-01",0,0,0,0,0]
[1916,193,"1916-01-01",0,0,{"$f":"D205*$E$7/12","v":0},0,0,{"$f":"D205*rng01_MortgageInsurangePremium/12","v":0},null,193,"1916-01-01",0,0,0,0,0,null,193,"1916-01-01",0,0,0,0,0,null,193,"1916-01-01",0,0,0,0,0,null,193,"1916-01-01",0,0,0,0,0,null,193,"1916-01-01",0,0,0,0,0,null,193,"1916-01-01",0,0,0,0,0,null,193,"1916-01-01",0,0,0,0,0]
[{"$f":"YEAR(C206)","v":1916},194,"1916-02-01",0,0,0,0,0,0,null,194,"1916-02-01",0,0,{"$f":"M206*$N$7/12","v":0},0,0,null,194,"1916-02-01",0,0,{"$f":"U206*V$7/12","v":0},0,0,null,194,"1916-02-01",0,0,{"$f":"AC206*AD$7/12","v":0},0,0,null,194,"1916-02-01",0,0,{"$f":"AK206*AL$7/12","v":0},0,0,null,194,"1916-02-01",0,0,{"$f":"AS206*AT$7/12","v":0},0,0,null,194,"1916-02-01",0,0,{"$f":"BA206*BB$7/12","v":0},0,0,null,194,"1916-02-01",0,0,{"$f":"BI206*BJ$7/12","v":0},0,0]
[1916,195,"1916-03-01",0,{"$f":"IF(ROUND(D207,0)>0,E206,0)","v":0},0,0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(M207,0)>0,N206,0)","v":0},0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(U207,0)>0,V206,0)","v":0},0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(AC207,0)>0,AD206,0)","v":0},0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(AK207,0)>0,AL206,0)","v":0},0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(AS207,0)>0,AT206,0)","v":0},0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(BA207,0)>0,BB206,0)","v":0},0,0,0,null,195,"1916-03-01",0,{"$f":"IF(ROUND(BI207,0)>0,BJ206,0)","v":0},0,0,0]
[1916,196,{"$f":"DATE(IF(MONTH(C207)=12,YEAR(C207)+1,YEAR(C207)),IF(MONTH(C207)=12,1,MONTH(C207)+1),1)","v":"1916-04-01"},{"$f":"H207","v":0},0,0,{"$f":"E208-F208","v":0},{"$f":"D208-G208","v":0},0,null,196,{"$f":"DATE(IF(MONTH(L207)=12,YEAR(L207)+1,YEAR(L207)),IF(MONTH(L207)=12,1,MONTH(L207)+1),1)","v":"1916-04-01"},{"$f":"Q207","v":0},0,0,{"$f":"N208-O208","v":0},{"$f":"M208-P208","v":0},null,196,{"$f":"DATE(IF(MONTH(T207)=12,YEAR(T207)+1,YEAR(T207)),IF(MONTH(T207)=12,1,MONTH(T207)+1),1)","v":"1916-04-01"},{"$f":"Y207","v":0},0,0,{"$f":"V208-W208","v":0},{"$f":"U208-X208","v":0},null,196,{"$f":"DATE(IF(MONTH(AB207)=12,YEAR(AB207)+1,YEAR(AB207)),IF(MONTH(AB207)=12,1,MONTH(AB207)+1),1)","v":"1916-04-01"},{"$f":"AG207","v":0},0,0,{"$f":"AD208-AE208","v":0},{"$f":"AC208-AF208","v":0},null,196,{"$f":"DATE(IF(MONTH(AJ207)=12,YEAR(AJ207)+1,YEAR(AJ207)),IF(MONTH(AJ207)=12,1,MONTH(AJ207)+1),1)","v":"1916-04-01"},{"$f":"AO207","v":0},0,0,{"$f":"AL208-AM208","v":0},{"$f":"AK208-AN208","v":0},null,196,{"$f":"DATE(IF(MONTH(AR207)=12,YEAR(AR207)+1,YEAR(AR207)),IF(MONTH(AR207)=12,1,MONTH(AR207)+1),1)","v":"1916-04-01"},{"$f":"AW207","v":0},0,0,{"$f":"AT208-AU208","v":0},{"$f":"AS208-AV208","v":0},null,196,{"$f":"DATE(IF(MONTH(AZ207)=12,YEAR(AZ207)+1,YEAR(AZ207)),IF(MONTH(AZ207)=12,1,MONTH(AZ207)+1),1)","v":"1916-04-01"},{"$f":"BE207","v":0},0,0,{"$f":"BB208-BC208","v":0},{"$f":"BA208-BD208","v":0},null,196,{"$f":"DATE(IF(MONTH(BH207)=12,YEAR(BH207)+1,YEAR(BH207)),IF(MONTH(BH207)=12,1,MONTH(BH207)+1),1)","v":"1916-04-01"},{"$f":"BM207","v":0},0,0,{"$f":"BJ208-BK208","v":0},{"$f":"BI208-BL208","v":0}]
[1916,197,"1916-05-01",0,0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0,null,197,"1916-05-01",0,0,0,0,0]
[1916,198,"1916-06-01",0,0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0,null,198,"1916-06-01",0,0,0,0,0]
[1916,199,"1916-07-01",0,0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0,null,199,"1916-07-01",0,0,0,0,0]
[1916,200,"1916-08-01",0,0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0,null,200,"1916-08-01",0,0,0,0,0]
[1916,201,"1916-09-01",0,0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0,null,201,"1916-09-01",0,0,0,0,0]
[1916,202,"1916-10-01",0,0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0,null,202,"1916-10-01",0,0,0,0,0]
[1916,203,"1916-11-01",0,0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0,null,203,"1916-11-01",0,0,0,0,0]
[1916,204,"1916-12-01",0,0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0,null,204,"1916-12-01",0,0,0,0,0]
[1917,205,"1917-01-01",0,0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0,null,205,"1917-01-01",0,0,0,0,0]
[1917,206,"1917-02-01",0,0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0,null,206,"1917-02-01",0,0,0,0,0]
[1917,207,"1917-03-01",0,0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0,null,207,"1917-03-01",0,0,0,0,0]
[1917,208,"1917-04-01",0,0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0,null,208,"1917-04-01",0,0,0,0,0]
[1917,209,"1917-05-01",0,0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0,null,209,"1917-05-01",0,0,0,0,0]
[1917,210,"1917-06-01",0,0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0,null,210,"1917-06-01",0,0,0,0,0]
[1917,211,"1917-07-01",0,0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0,null,211,"1917-07-01",0,0,0,0,0]
[1917,212,"1917-08-01",0,0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0,null,212,"1917-08-01",0,0,0,0,0]
[1917,213,"1917-09-01",0,0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0,null,213,"1917-09-01",0,0,0,0,0]
[1917,214,"1917-10-01",0,0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0,null,214,"1917-10-01",0,0,0,0,0]
[1917,215,"1917-11-01",0,0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0,null,215,"1917-11-01",0,0,0,0,0]
[1917,216,"1917-12-01",0,0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0,null,216,"1917-12-01",0,0,0,0,0]
[1918,217,"1918-01-01",0,0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0,null,217,"1918-01-01",0,0,0,0,0]
[1918,218,"1918-02-01",0,0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0,null,218,"1918-02-01",0,0,0,0,0]
[1918,219,"1918-03-01",0,0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0,null,219,"1918-03-01",0,0,0,0,0]
[1918,220,"1918-04-01",0,0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0,null,220,"1918-04-01",0,0,0,0,0]
[1918,221,"1918-05-01",0,0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0,null,221,"1918-05-01",0,0,0,0,0]
[1918,222,"1918-06-01",0,0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0,null,222,"1918-06-01",0,0,0,0,0]
[1918,223,"1918-07-01",0,0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0,null,223,"1918-07-01",0,0,0,0,0]
[1918,224,"1918-08-01",0,0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0,null,224,"1918-08-01",0,0,0,0,0]
[1918,225,"1918-09-01",0,0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0,null,225,"1918-09-01",0,0,0,0,0]
[1918,226,"1918-10-01",0,0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0,null,226,"1918-10-01",0,0,0,0,0]
[1918,227,"1918-11-01",0,0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0,null,227,"1918-11-01",0,0,0,0,0]
[1918,228,"1918-12-01",0,0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0,null,228,"1918-12-01",0,0,0,0,0]
[1919,229,"1919-01-01",0,0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0,null,229,"1919-01-01",0,0,0,0,0]
[1919,230,"1919-02-01",0,0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0,null,230,"1919-02-01",0,0,0,0,0]
[1919,231,"1919-03-01",0,0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0,null,231,"1919-03-01",0,0,0,0,0]
[1919,232,"1919-04-01",0,0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0,null,232,"1919-04-01",0,0,0,0,0]
[1919,233,"1919-05-01",0,0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0,null,233,"1919-05-01",0,0,0,0,0]
[1919,234,"1919-06-01",0,0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0,null,234,"1919-06-01",0,0,0,0,0]
[1919,235,"1919-07-01",0,0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0,null,235,"1919-07-01",0,0,0,0,0]
[1919,236,"1919-08-01",0,0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0,null,236,"1919-08-01",0,0,0,0,0]
[1919,237,"1919-09-01",0,0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0,null,237,"1919-09-01",0,0,0,0,0]
[1919,238,"1919-10-01",0,0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0,null,238,"1919-10-01",0,0,0,0,0]
[1919,239,"1919-11-01",0,0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0,null,239,"1919-11-01",0,0,0,0,0]
[1919,240,"1919-12-01",0,0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0,null,240,"1919-12-01",0,0,0,0,0]
[1920,241,"1920-01-01",0,0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0,null,241,"1920-01-01",0,0,0,0,0]
[1920,242,"1920-02-01",0,0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0,null,242,"1920-02-01",0,0,0,0,0]
[1920,243,"1920-03-01",0,0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0,null,243,"1920-03-01",0,0,0,0,0]
[1920,244,"1920-04-01",0,0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0,null,244,"1920-04-01",0,0,0,0,0]
[1920,245,"1920-05-01",0,0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0,null,245,"1920-05-01",0,0,0,0,0]
[1920,246,"1920-06-01",0,0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0,null,246,"1920-06-01",0,0,0,0,0]
[1920,247,"1920-07-01",0,0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0,null,247,"1920-07-01",0,0,0,0,0]
[1920,248,"1920-08-01",0,0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0,null,248,"1920-08-01",0,0,0,0,0]
[1920,249,"1920-09-01",0,0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0,null,249,"1920-09-01",0,0,0,0,0]
[1920,250,"1920-10-01",0,0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0,null,250,"1920-10-01",0,0,0,0,0]
[1920,251,"1920-11-01",0,0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0,null,251,"1920-11-01",0,0,0,0,0]
[1920,252,"1920-12-01",0,0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0,null,252,"1920-12-01",0,0,0,0,0]
[1921,253,"1921-01-01",0,0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0,null,253,"1921-01-01",0,0,0,0,0]
[1921,254,"1921-02-01",0,0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0,null,254,"1921-02-01",0,0,0,0,0]
[1921,255,"1921-03-01",0,0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0,null,255,"1921-03-01",0,0,0,0,0]
[1921,256,"1921-04-01",0,0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0,null,256,"1921-04-01",0,0,0,0,0]
[1921,257,"1921-05-01",0,0,{"$f":"D269*$E$7/12","v":0},0,0,{"$f":"D269*rng01_MortgageInsurangePremium/12","v":0},null,257,"1921-05-01",0,0,0,0,0,null,257,"1921-05-01",0,0,0,0,0,null,257,"1921-05-01",0,0,0,0,0,null,257,"1921-05-01",0,0,0,0,0,null,257,"1921-05-01",0,0,0,0,0,null,257,"1921-05-01",0,0,0,0,0,null,257,"1921-05-01",0,0,0,0,0]
[{"$f":"YEAR(C270)","v":1921},258,"1921-06-01",0,0,0,0,0,0,null,258,"1921-06-01",0,0,{"$f":"M270*$N$7/12","v":0},0,0,null,258,"1921-06-01",0,0,{"$f":"U270*V$7/12","v":0},0,0,null,258,"1921-06-01",0,0,{"$f":"AC270*AD$7/12","v":0},0,0,null,258,"1921-06-01",0,0,{"$f":"AK270*AL$7/12","v":0},0,0,null,258,"1921-06-01",0,0,{"$f":"AS270*AT$7/12","v":0},0,0,null,258,"1921-06-01",0,0,{"$f":"BA270*BB$7/12","v":0},0,0,null,258,"1921-06-01",0,0,{"$f":"BI270*BJ$7/12","v":0},0,0]
[1921,259,"1921-07-01",0,{"$f":"IF(ROUND(D271,0)>0,E270,0)","v":0},0,0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(M271,0)>0,N270,0)","v":0},0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(U271,0)>0,V270,0)","v":0},0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(AC271,0)>0,AD270,0)","v":0},0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(AK271,0)>0,AL270,0)","v":0},0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(AS271,0)>0,AT270,0)","v":0},0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(BA271,0)>0,BB270,0)","v":0},0,0,0,null,259,"1921-07-01",0,{"$f":"IF(ROUND(BI271,0)>0,BJ270,0)","v":0},0,0,0]
[1921,260,{"$f":"DATE(IF(MONTH(C271)=12,YEAR(C271)+1,YEAR(C271)),IF(MONTH(C271)=12,1,MONTH(C271)+1),1)","v":"1921-08-01"},{"$f":"H271","v":0},0,0,{"$f":"E272-F272","v":0},{"$f":"D272-G272","v":0},0,null,260,{"$f":"DATE(IF(MONTH(L271)=12,YEAR(L271)+1,YEAR(L271)),IF(MONTH(L271)=12,1,MONTH(L271)+1),1)","v":"1921-08-01"},{"$f":"Q271","v":0},0,0,{"$f":"N272-O272","v":0},{"$f":"M272-P272","v":0},null,260,{"$f":"DATE(IF(MONTH(T271)=12,YEAR(T271)+1,YEAR(T271)),IF(MONTH(T271)=12,1,MONTH(T271)+1),1)","v":"1921-08-01"},{"$f":"Y271","v":0},0,0,{"$f":"V272-W272","v":0},{"$f":"U272-X272","v":0},null,260,{"$f":"DATE(IF(MONTH(AB271)=12,YEAR(AB271)+1,YEAR(AB271)),IF(MONTH(AB271)=12,1,MONTH(AB271)+1),1)","v":"1921-08-01"},{"$f":"AG271","v":0},0,0,{"$f":"AD272-AE272","v":0},{"$f":"AC272-AF272","v":0},null,260,{"$f":"DATE(IF(MONTH(AJ271)=12,YEAR(AJ271)+1,YEAR(AJ271)),IF(MONTH(AJ271)=12,1,MONTH(AJ271)+1),1)","v":"1921-08-01"},{"$f":"AO271","v":0},0,0,{"$f":"AL272-AM272","v":0},{"$f":"AK272-AN272","v":0},null,260,{"$f":"DATE(IF(MONTH(AR271)=12,YEAR(AR271)+1,YEAR(AR271)),IF(MONTH(AR271)=12,1,MONTH(AR271)+1),1)","v":"1921-08-01"},{"$f":"AW271","v":0},0,0,{"$f":"AT272-AU272","v":0},{"$f":"AS272-AV272","v":0},null,260,{"$f":"DATE(IF(MONTH(AZ271)=12,YEAR(AZ271)+1,YEAR(AZ271)),IF(MONTH(AZ271)=12,1,MONTH(AZ271)+1),1)","v":"1921-08-01"},{"$f":"BE271","v":0},0,0,{"$f":"BB272-BC272","v":0},{"$f":"BA272-BD272","v":0},null,260,{"$f":"DATE(IF(MONTH(BH271)=12,YEAR(BH271)+1,YEAR(BH271)),IF(MONTH(BH271)=12,1,MONTH(BH271)+1),1)","v":"1921-08-01"},{"$f":"BM271","v":0},0,0,{"$f":"BJ272-BK272","v":0},{"$f":"BI272-BL272","v":0}]
[1921,261,"1921-09-01",0,0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0,null,261,"1921-09-01",0,0,0,0,0]
[1921,262,"1921-10-01",0,0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0,null,262,"1921-10-01",0,0,0,0,0]
[1921,263,"1921-11-01",0,0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0,null,263,"1921-11-01",0,0,0,0,0]
[1921,264,"1921-12-01",0,0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0,null,264,"1921-12-01",0,0,0,0,0]
[1922,265,"1922-01-01",0,0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0,null,265,"1922-01-01",0,0,0,0,0]
[1922,266,"1922-02-01",0,0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0,null,266,"1922-02-01",0,0,0,0,0]
[1922,267,"1922-03-01",0,0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0,null,267,"1922-03-01",0,0,0,0,0]
[1922,268,"1922-04-01",0,0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0,null,268,"1922-04-01",0,0,0,0,0]
[1922,269,"1922-05-01",0,0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0,null,269,"1922-05-01",0,0,0,0,0]
[1922,270,"1922-06-01",0,0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0,null,270,"1922-06-01",0,0,0,0,0]
[1922,271,"1922-07-01",0,0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0,null,271,"1922-07-01",0,0,0,0,0]
[1922,272,"1922-08-01",0,0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0,null,272,"1922-08-01",0,0,0,0,0]
[1922,273,"1922-09-01",0,0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0,null,273,"1922-09-01",0,0,0,0,0]
[1922,274,"1922-10-01",0,0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0,null,274,"1922-10-01",0,0,0,0,0]
[1922,275,"1922-11-01",0,0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0,null,275,"1922-11-01",0,0,0,0,0]
[1922,276,"1922-12-01",0,0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0,null,276,"1922-12-01",0,0,0,0,0]
[1923,277,"1923-01-01",0,0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0,null,277,"1923-01-01",0,0,0,0,0]
[1923,278,"1923-02-01",0,0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0,null,278,"1923-02-01",0,0,0,0,0]
[1923,279,"1923-03-01",0,0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0,null,279,"1923-03-01",0,0,0,0,0]
[1923,280,"1923-04-01",0,0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0,null,280,"1923-04-01",0,0,0,0,0]
[1923,281,"1923-05-01",0,0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0,null,281,"1923-05-01",0,0,0,0,0]
[1923,282,"1923-06-01",0,0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0,null,282,"1923-06-01",0,0,0,0,0]
[1923,283,"1923-07-01",0,0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0,null,283,"1923-07-01",0,0,0,0,0]
[1923,284,"1923-08-01",0,0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0,null,284,"1923-08-01",0,0,0,0,0]
[1923,285,"1923-09-01",0,0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0,null,285,"1923-09-01",0,0,0,0,0]
[1923,286,"1923-10-01",0,0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0,null,286,"1923-10-01",0,0,0,0,0]
[1923,287,"1923-11-01",0,0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0,null,287,"1923-11-01",0,0,0,0,0]
[1923,288,"1923-12-01",0,0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0,null,288,"1923-12-01",0,0,0,0,0]
[1924,289,"1924-01-01",0,0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0,null,289,"1924-01-01",0,0,0,0,0]
[1924,290,"1924-02-01",0,0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0,null,290,"1924-02-01",0,0,0,0,0]
[1924,291,"1924-03-01",0,0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0,null,291,"1924-03-01",0,0,0,0,0]
[1924,292,"1924-04-01",0,0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0,null,292,"1924-04-01",0,0,0,0,0]
[1924,293,"1924-05-01",0,0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0,null,293,"1924-05-01",0,0,0,0,0]
[1924,294,"1924-06-01",0,0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0,null,294,"1924-06-01",0,0,0,0,0]
[1924,295,"1924-07-01",0,0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0,null,295,"1924-07-01",0,0,0,0,0]
[1924,296,"1924-08-01",0,0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0,null,296,"1924-08-01",0,0,0,0,0]
[1924,297,"1924-09-01",0,0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0,null,297,"1924-09-01",0,0,0,0,0]
[1924,298,"1924-10-01",0,0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0,null,298,"1924-10-01",0,0,0,0,0]
[1924,299,"1924-11-01",0,0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0,null,299,"1924-11-01",0,0,0,0,0]
[1924,300,"1924-12-01",0,0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0,null,300,"1924-12-01",0,0,0,0,0]
[1925,301,"1925-01-01",0,0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0,null,301,"1925-01-01",0,0,0,0,0]
[1925,302,"1925-02-01",0,0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0,null,302,"1925-02-01",0,0,0,0,0]
[1925,303,"1925-03-01",0,0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0,null,303,"1925-03-01",0,0,0,0,0]
[1925,304,"1925-04-01",0,0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0,null,304,"1925-04-01",0,0,0,0,0]
[1925,305,"1925-05-01",0,0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0,null,305,"1925-05-01",0,0,0,0,0]
[1925,306,"1925-06-01",0,0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0,null,306,"1925-06-01",0,0,0,0,0]
[1925,307,"1925-07-01",0,0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0,null,307,"1925-07-01",0,0,0,0,0]
[1925,308,"1925-08-01",0,0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0,null,308,"1925-08-01",0,0,0,0,0]
[1925,309,"1925-09-01",0,0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0,null,309,"1925-09-01",0,0,0,0,0]
[1925,310,"1925-10-01",0,0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0,null,310,"1925-10-01",0,0,0,0,0]
[1925,311,"1925-11-01",0,0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0,null,311,"1925-11-01",0,0,0,0,0]
[1925,312,"1925-12-01",0,0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0,null,312,"1925-12-01",0,0,0,0,0]
[1926,313,"1926-01-01",0,0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0,null,313,"1926-01-01",0,0,0,0,0]
[1926,314,"1926-02-01",0,0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0,null,314,"1926-02-01",0,0,0,0,0]
[1926,315,"1926-03-01",0,0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0,null,315,"1926-03-01",0,0,0,0,0]
[1926,316,"1926-04-01",0,0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0,null,316,"1926-04-01",0,0,0,0,0]
[1926,317,"1926-05-01",0,0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0,null,317,"1926-05-01",0,0,0,0,0]
[1926,318,"1926-06-01",0,0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0,null,318,"1926-06-01",0,0,0,0,0]
[1926,319,"1926-07-01",0,0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0,null,319,"1926-07-01",0,0,0,0,0]
[1926,320,"1926-08-01",0,0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0,null,320,"1926-08-01",0,0,0,0,0]
[1926,321,"1926-09-01",0,0,{"$f":"D333*$E$7/12","v":0},0,0,{"$f":"D333*rng01_MortgageInsurangePremium/12","v":0},null,321,"1926-09-01",0,0,0,0,0,null,321,"1926-09-01",0,0,0,0,0,null,321,"1926-09-01",0,0,0,0,0,null,321,"1926-09-01",0,0,0,0,0,null,321,"1926-09-01",0,0,0,0,0,null,321,"1926-09-01",0,0,0,0,0,null,321,"1926-09-01",0,0,0,0,0]
[{"$f":"YEAR(C334)","v":1926},322,"1926-10-01",0,0,0,0,0,0,null,322,"1926-10-01",0,0,{"$f":"M334*$N$7/12","v":0},0,0,null,322,"1926-10-01",0,0,{"$f":"U334*V$7/12","v":0},0,0,null,322,"1926-10-01",0,0,{"$f":"AC334*AD$7/12","v":0},0,0,null,322,"1926-10-01",0,0,{"$f":"AK334*AL$7/12","v":0},0,0,null,322,"1926-10-01",0,0,{"$f":"AS334*AT$7/12","v":0},0,0,null,322,"1926-10-01",0,0,{"$f":"BA334*BB$7/12","v":0},0,0,null,322,"1926-10-01",0,0,{"$f":"BI334*BJ$7/12","v":0},0,0]
[1926,323,"1926-11-01",0,{"$f":"IF(ROUND(D335,0)>0,E334,0)","v":0},0,0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(M335,0)>0,N334,0)","v":0},0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(U335,0)>0,V334,0)","v":0},0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(AC335,0)>0,AD334,0)","v":0},0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(AK335,0)>0,AL334,0)","v":0},0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(AS335,0)>0,AT334,0)","v":0},0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(BA335,0)>0,BB334,0)","v":0},0,0,0,null,323,"1926-11-01",0,{"$f":"IF(ROUND(BI335,0)>0,BJ334,0)","v":0},0,0,0]
[1926,324,{"$f":"DATE(IF(MONTH(C335)=12,YEAR(C335)+1,YEAR(C335)),IF(MONTH(C335)=12,1,MONTH(C335)+1),1)","v":"1926-12-01"},{"$f":"H335","v":0},0,0,{"$f":"E336-F336","v":0},{"$f":"D336-G336","v":0},0,null,324,{"$f":"DATE(IF(MONTH(L335)=12,YEAR(L335)+1,YEAR(L335)),IF(MONTH(L335)=12,1,MONTH(L335)+1),1)","v":"1926-12-01"},{"$f":"Q335","v":0},0,0,{"$f":"N336-O336","v":0},{"$f":"M336-P336","v":0},null,324,{"$f":"DATE(IF(MONTH(T335)=12,YEAR(T335)+1,YEAR(T335)),IF(MONTH(T335)=12,1,MONTH(T335)+1),1)","v":"1926-12-01"},{"$f":"Y335","v":0},0,0,{"$f":"V336-W336","v":0},{"$f":"U336-X336","v":0},null,324,{"$f":"DATE(IF(MONTH(AB335)=12,YEAR(AB335)+1,YEAR(AB335)),IF(MONTH(AB335)=12,1,MONTH(AB335)+1),1)","v":"1926-12-01"},{"$f":"AG335","v":0},0,0,{"$f":"AD336-AE336","v":0},{"$f":"AC336-AF336","v":0},null,324,{"$f":"DATE(IF(MONTH(AJ335)=12,YEAR(AJ335)+1,YEAR(AJ335)),IF(MONTH(AJ335)=12,1,MONTH(AJ335)+1),1)","v":"1926-12-01"},{"$f":"AO335","v":0},0,0,{"$f":"AL336-AM336","v":0},{"$f":"AK336-AN336","v":0},null,324,{"$f":"DATE(IF(MONTH(AR335)=12,YEAR(AR335)+1,YEAR(AR335)),IF(MONTH(AR335)=12,1,MONTH(AR335)+1),1)","v":"1926-12-01"},{"$f":"AW335","v":0},0,0,{"$f":"AT336-AU336","v":0},{"$f":"AS336-AV336","v":0},null,324,{"$f":"DATE(IF(MONTH(AZ335)=12,YEAR(AZ335)+1,YEAR(AZ335)),IF(MONTH(AZ335)=12,1,MONTH(AZ335)+1),1)","v":"1926-12-01"},{"$f":"BE335","v":0},0,0,{"$f":"BB336-BC336","v":0},{"$f":"BA336-BD336","v":0},null,324,{"$f":"DATE(IF(MONTH(BH335)=12,YEAR(BH335)+1,YEAR(BH335)),IF(MONTH(BH335)=12,1,MONTH(BH335)+1),1)","v":"1926-12-01"},{"$f":"BM335","v":0},0,0,{"$f":"BJ336-BK336","v":0},{"$f":"BI336-BL336","v":0}]
[1927,325,"1927-01-01",0,0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0,null,325,"1927-01-01",0,0,0,0,0]
[1927,326,"1927-02-01",0,0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0,null,326,"1927-02-01",0,0,0,0,0]
[1927,327,"1927-03-01",0,0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0,null,327,"1927-03-01",0,0,0,0,0]
[1927,328,"1927-04-01",0,0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0,null,328,"1927-04-01",0,0,0,0,0]
[1927,329,"1927-05-01",0,0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0,null,329,"1927-05-01",0,0,0,0,0]
[1927,330,"1927-06-01",0,0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0,null,330,"1927-06-01",0,0,0,0,0]
[1927,331,"1927-07-01",0,0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0,null,331,"1927-07-01",0,0,0,0,0]
[1927,332,"1927-08-01",0,0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0,null,332,"1927-08-01",0,0,0,0,0]
[1927,333,"1927-09-01",0,0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0,null,333,"1927-09-01",0,0,0,0,0]
[1927,334,"1927-10-01",0,0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0,null,334,"1927-10-01",0,0,0,0,0]
[1927,335,"1927-11-01",0,0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0,null,335,"1927-11-01",0,0,0,0,0]
[1927,336,"1927-12-01",0,0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0,null,336,"1927-12-01",0,0,0,0,0]
[1928,337,"1928-01-01",0,0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0,null,337,"1928-01-01",0,0,0,0,0]
[1928,338,"1928-02-01",0,0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0,null,338,"1928-02-01",0,0,0,0,0]
[1928,339,"1928-03-01",0,0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0,null,339,"1928-03-01",0,0,0,0,0]
[1928,340,"1928-04-01",0,0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0,null,340,"1928-04-01",0,0,0,0,0]
[1928,341,"1928-05-01",0,0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0,null,341,"1928-05-01",0,0,0,0,0]
[1928,342,"1928-06-01",0,0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0,null,342,"1928-06-01",0,0,0,0,0]
[1928,343,"1928-07-01",0,0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0,null,343,"1928-07-01",0,0,0,0,0]
[1928,344,"1928-08-01",0,0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0,null,344,"1928-08-01",0,0,0,0,0]
[1928,345,"1928-09-01",0,0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0,null,345,"1928-09-01",0,0,0,0,0]
[1928,346,"1928-10-01",0,0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0,null,346,"1928-10-01",0,0,0,0,0]
[1928,347,"1928-11-01",0,0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0,null,347,"1928-11-01",0,0,0,0,0]
[1928,348,"1928-12-01",0,0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0,null,348,"1928-12-01",0,0,0,0,0]
[1929,349,"1929-01-01",0,0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0,null,349,"1929-01-01",0,0,0,0,0]
[1929,350,"1929-02-01",0,0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0,null,350,"1929-02-01",0,0,0,0,0]
[1929,351,"1929-03-01",0,0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0,null,351,"1929-03-01",0,0,0,0,0]
[1929,352,"1929-04-01",0,0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0,null,352,"1929-04-01",0,0,0,0,0]
[1929,353,"1929-05-01",0,0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0,null,353,"1929-05-01",0,0,0,0,0]
[1929,354,"1929-06-01",0,0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0,null,354,"1929-06-01",0,0,0,0,0]
[1929,355,"1929-07-01",0,0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0,null,355,"1929-07-01",0,0,0,0,0]
[1929,356,"1929-08-01",0,0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0,null,356,"1929-08-01",0,0,0,0,0]
[1929,357,"1929-09-01",0,0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0,null,357,"1929-09-01",0,0,0,0,0]
[1929,358,"1929-10-01",0,0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0,null,358,"1929-10-01",0,0,0,0,0]
[1929,359,"1929-11-01",0,0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0,null,359,"1929-11-01",0,0,0,0,0]
[1929,360,"1929-12-01",0,0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0,null,360,"1929-12-01",0,0,0,0,0]
[1930,361,"1930-01-01",{"$f":"H372","v":0},{"$f":"IF(ROUND(D373,0)>0,E372,0)","v":0},{"$f":"D373*$E$7/12","v":0},{"$f":"E373-F373","v":0},{"$f":"D373-G373","v":0},0,null,361,"1930-01-01",0,0,0,0,0,null,361,"1930-01-01",0,0,0,0,0,null,361,"1930-01-01",0,0,0,0,0,null,361,"1930-01-01",0,0,0,0,0,null,361,"1930-01-01",0,0,0,0,0,null,361,"1930-01-01",0,0,0,0,0,null,361,"1930-01-01",0,0,0,0,0]
[1930,362,"1930-02-01",0,0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0,null,362,"1930-02-01",0,0,0,0,0]
[1930,363,"1930-03-01",0,0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0,null,363,"1930-03-01",0,0,0,0,0]
[1930,364,"1930-04-01",0,0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0,null,364,"1930-04-01",0,0,0,0,0]
[1930,365,"1930-05-01",0,0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0,null,365,"1930-05-01",0,0,0,0,0]
[1930,366,"1930-06-01",0,0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0,null,366,"1930-06-01",0,0,0,0,0]
[1930,367,"1930-07-01",0,0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0,null,367,"1930-07-01",0,0,0,0,0]
[1930,368,"1930-08-01",0,0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0,null,368,"1930-08-01",0,0,0,0,0]
[1930,369,"1930-09-01",0,0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0,null,369,"1930-09-01",0,0,0,0,0]
[1930,370,"1930-10-01",0,0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0,null,370,"1930-10-01",0,0,0,0,0]
[1930,371,"1930-11-01",0,0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0,null,371,"1930-11-01",0,0,0,0,0]
[1930,372,"1930-12-01",0,0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0,null,372,"1930-12-01",0,0,0,0,0]
[1931,373,"1931-01-01",0,0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0,null,373,"1931-01-01",0,0,0,0,0]
[1931,374,"1931-02-01",0,0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0,null,374,"1931-02-01",0,0,0,0,0]
[1931,375,"1931-03-01",0,0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0,null,375,"1931-03-01",0,0,0,0,0]
[1931,376,"1931-04-01",0,0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0,null,376,"1931-04-01",0,0,0,0,0]
[1931,377,"1931-05-01",0,0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0,null,377,"1931-05-01",0,0,0,0,0]
[1931,378,"1931-06-01",0,0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0,null,378,"1931-06-01",0,0,0,0,0]
[1931,379,"1931-07-01",0,0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0,null,379,"1931-07-01",0,0,0,0,0]
[1931,380,"1931-08-01",0,0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0,null,380,"1931-08-01",0,0,0,0,0]
[1931,381,"1931-09-01",0,0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0,null,381,"1931-09-01",0,0,0,0,0]
[1931,382,"1931-10-01",0,0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0,null,382,"1931-10-01",0,0,0,0,0]
[1931,383,"1931-11-01",0,0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0,null,383,"1931-11-01",0,0,0,0,0]
[1931,384,"1931-12-01",0,0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0,null,384,"1931-12-01",0,0,0,0,0]
[1932,385,"1932-01-01",0,0,0,0,0,{"$f":"D397*rng01_MortgageInsurangePremium/12","v":0},null,385,"1932-01-01",0,0,0,0,0,null,385,"1932-01-01",0,0,0,0,0,null,385,"1932-01-01",0,0,0,0,0,null,385,"1932-01-01",0,0,0,0,0,null,385,"1932-01-01",0,0,0,0,0,null,385,"1932-01-01",0,0,0,0,0,null,385,"1932-01-01",0,0,0,0,0]
[{"$f":"YEAR(C398)","v":1932},386,"1932-02-01",0,0,0,0,0,0,null,386,"1932-02-01",0,0,{"$f":"M398*$N$7/12","v":0},0,0,null,386,"1932-02-01",0,0,{"$f":"U398*V$7/12","v":0},0,0,null,386,"1932-02-01",0,0,{"$f":"AC398*AD$7/12","v":0},0,0,null,386,"1932-02-01",0,0,{"$f":"AK398*AL$7/12","v":0},0,0,null,386,"1932-02-01",0,0,{"$f":"AS398*AT$7/12","v":0},0,0,null,386,"1932-02-01",0,0,{"$f":"BA398*BB$7/12","v":0},0,0,null,386,"1932-02-01",0,0,{"$f":"BI398*BJ$7/12","v":0},0,0]
[1932,387,"1932-03-01",0,0,0,0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(M399,0)>0,N398,0)","v":0},0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(U399,0)>0,V398,0)","v":0},0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(AC399,0)>0,AD398,0)","v":0},0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(AK399,0)>0,AL398,0)","v":0},0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(AS399,0)>0,AT398,0)","v":0},0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(BA399,0)>0,BB398,0)","v":0},0,0,0,null,387,"1932-03-01",0,{"$f":"IF(ROUND(BI399,0)>0,BJ398,0)","v":0},0,0,0]
[1932,388,{"$f":"DATE(IF(MONTH(C399)=12,YEAR(C399)+1,YEAR(C399)),IF(MONTH(C399)=12,1,MONTH(C399)+1),1)","v":"1932-04-01"},0,0,0,0,0,0,null,388,{"$f":"DATE(IF(MONTH(L399)=12,YEAR(L399)+1,YEAR(L399)),IF(MONTH(L399)=12,1,MONTH(L399)+1),1)","v":"1932-04-01"},{"$f":"Q399","v":0},0,0,{"$f":"N400-O400","v":0},{"$f":"M400-P400","v":0},null,388,{"$f":"DATE(IF(MONTH(T399)=12,YEAR(T399)+1,YEAR(T399)),IF(MONTH(T399)=12,1,MONTH(T399)+1),1)","v":"1932-04-01"},{"$f":"Y399","v":0},0,0,{"$f":"V400-W400","v":0},{"$f":"U400-X400","v":0},null,388,{"$f":"DATE(IF(MONTH(AB399)=12,YEAR(AB399)+1,YEAR(AB399)),IF(MONTH(AB399)=12,1,MONTH(AB399)+1),1)","v":"1932-04-01"},{"$f":"AG399","v":0},0,0,{"$f":"AD400-AE400","v":0},{"$f":"AC400-AF400","v":0},null,388,{"$f":"DATE(IF(MONTH(AJ399)=12,YEAR(AJ399)+1,YEAR(AJ399)),IF(MONTH(AJ399)=12,1,MONTH(AJ399)+1),1)","v":"1932-04-01"},{"$f":"AO399","v":0},0,0,{"$f":"AL400-AM400","v":0},{"$f":"AK400-AN400","v":0},null,388,{"$f":"DATE(IF(MONTH(AR399)=12,YEAR(AR399)+1,YEAR(AR399)),IF(MONTH(AR399)=12,1,MONTH(AR399)+1),1)","v":"1932-04-01"},{"$f":"AW399","v":0},0,0,{"$f":"AT400-AU400","v":0},{"$f":"AS400-AV400","v":0},null,388,{"$f":"DATE(IF(MONTH(AZ399)=12,YEAR(AZ399)+1,YEAR(AZ399)),IF(MONTH(AZ399)=12,1,MONTH(AZ399)+1),1)","v":"1932-04-01"},{"$f":"BE399","v":0},0,0,{"$f":"BB400-BC400","v":0},{"$f":"BA400-BD400","v":0},null,388,{"$f":"DATE(IF(MONTH(BH399)=12,YEAR(BH399)+1,YEAR(BH399)),IF(MONTH(BH399)=12,1,MONTH(BH399)+1),1)","v":"1932-04-01"},{"$f":"BM399","v":0},0,0,{"$f":"BJ400-BK400","v":0},{"$f":"BI400-BL400","v":0}]
[1932,389,"1932-05-01",0,0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0,null,389,"1932-05-01",0,0,0,0,0]
[1932,390,"1932-06-01",0,0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0,null,390,"1932-06-01",0,0,0,0,0]
[1932,391,"1932-07-01",0,0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0,null,391,"1932-07-01",0,0,0,0,0]
[1932,392,"1932-08-01",0,0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0,null,392,"1932-08-01",0,0,0,0,0]
[1932,393,"1932-09-01",0,0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0,null,393,"1932-09-01",0,0,0,0,0]
[1932,394,"1932-10-01",0,0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0,null,394,"1932-10-01",0,0,0,0,0]
[1932,395,"1932-11-01",0,0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0,null,395,"1932-11-01",0,0,0,0,0]
[1932,396,"1932-12-01",0,0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0,null,396,"1932-12-01",0,0,0,0,0]
[1933,397,"1933-01-01",0,0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0,null,397,"1933-01-01",0,0,0,0,0]
[1933,398,"1933-02-01",0,0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0,null,398,"1933-02-01",0,0,0,0,0]
[1933,399,"1933-03-01",0,0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0,null,399,"1933-03-01",0,0,0,0,0]
[1933,400,"1933-04-01",0,0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0,null,400,"1933-04-01",0,0,0,0,0]
[1933,401,"1933-05-01",0,0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0,null,401,"1933-05-01",0,0,0,0,0]
[1933,402,"1933-06-01",0,0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0,null,402,"1933-06-01",0,0,0,0,0]
[1933,403,"1933-07-01",0,0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0,null,403,"1933-07-01",0,0,0,0,0]
[1933,404,"1933-08-01",0,0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0,null,404,"1933-08-01",0,0,0,0,0]
[1933,405,"1933-09-01",0,0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0,null,405,"1933-09-01",0,0,0,0,0]
[1933,406,"1933-10-01",0,0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0,null,406,"1933-10-01",0,0,0,0,0]
[1933,407,"1933-11-01",0,0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0,null,407,"1933-11-01",0,0,0,0,0]
[1933,408,"1933-12-01",0,0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0,null,408,"1933-12-01",0,0,0,0,0]
[1934,409,"1934-01-01",0,0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0,null,409,"1934-01-01",0,0,0,0,0]
[1934,410,"1934-02-01",0,0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0,null,410,"1934-02-01",0,0,0,0,0]
[1934,411,"1934-03-01",0,0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0,null,411,"1934-03-01",0,0,0,0,0]
[1934,412,"1934-04-01",0,0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0,null,412,"1934-04-01",0,0,0,0,0]
[1934,413,"1934-05-01",0,0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0,null,413,"1934-05-01",0,0,0,0,0]
[1934,414,"1934-06-01",0,0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0,null,414,"1934-06-01",0,0,0,0,0]
[1934,415,"1934-07-01",0,0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0,null,415,"1934-07-01",0,0,0,0,0]
[1934,416,"1934-08-01",0,0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0,null,416,"1934-08-01",0,0,0,0,0]
[1934,417,"1934-09-01",0,0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0,null,417,"1934-09-01",0,0,0,0,0]
[1934,418,"1934-10-01",0,0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0,null,418,"1934-10-01",0,0,0,0,0]
[1934,419,"1934-11-01",0,0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0,null,419,"1934-11-01",0,0,0,0,0]
[1934,420,"1934-12-01",0,0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0,null,420,"1934-12-01",0,0,0,0,0]
[1935,421,"1935-01-01",0,0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0,null,421,"1935-01-01",0,0,0,0,0]
[1935,422,"1935-02-01",0,0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0,null,422,"1935-02-01",0,0,0,0,0]
[1935,423,"1935-03-01",0,0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0,null,423,"1935-03-01",0,0,0,0,0]
[1935,424,"1935-04-01",0,0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0,null,424,"1935-04-01",0,0,0,0,0]
[1935,425,"1935-05-01",{"$f":"H436","v":0},{"$f":"IF(ROUND(D437,0)>0,E436,0)","v":0},{"$f":"D437*$E$7/12","v":0},{"$f":"E437-F437","v":0},{"$f":"D437-G437","v":0},0,null,425,"1935-05-01",0,0,0,0,0,null,425,"1935-05-01",0,0,0,0,0,null,425,"1935-05-01",0,0,0,0,0,null,425,"1935-05-01",0,0,0,0,0,null,425,"1935-05-01",0,0,0,0,0,null,425,"1935-05-01",0,0,0,0,0,null,425,"1935-05-01",0,0,0,0,0]
[1935,426,"1935-06-01",0,0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0,null,426,"1935-06-01",0,0,0,0,0]
[1935,427,"1935-07-01",0,0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0,null,427,"1935-07-01",0,0,0,0,0]
[1935,428,"1935-08-01",0,0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0,null,428,"1935-08-01",0,0,0,0,0]
[1935,429,"1935-09-01",0,0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0,null,429,"1935-09-01",0,0,0,0,0]
[1935,430,"1935-10-01",0,0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0,null,430,"1935-10-01",0,0,0,0,0]
[1935,431,"1935-11-01",0,0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0,null,431,"1935-11-01",0,0,0,0,0]
[1935,432,"1935-12-01",0,0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0,null,432,"1935-12-01",0,0,0,0,0]
[1936,433,"1936-01-01",0,0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0,null,433,"1936-01-01",0,0,0,0,0]
[1936,434,"1936-02-01",0,0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0,null,434,"1936-02-01",0,0,0,0,0]
[1936,435,"1936-03-01",0,0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0,null,435,"1936-03-01",0,0,0,0,0]
[1936,436,"1936-04-01",0,0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0,null,436,"1936-04-01",0,0,0,0,0]
[1936,437,"1936-05-01",0,0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0,null,437,"1936-05-01",0,0,0,0,0]
[1936,438,"1936-06-01",0,0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0,null,438,"1936-06-01",0,0,0,0,0]
[1936,439,"1936-07-01",0,0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0,null,439,"1936-07-01",0,0,0,0,0]
[1936,440,"1936-08-01",0,0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0,null,440,"1936-08-01",0,0,0,0,0]
[1936,441,"1936-09-01",0,0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0,null,441,"1936-09-01",0,0,0,0,0]
[1936,442,"1936-10-01",0,0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0,null,442,"1936-10-01",0,0,0,0,0]
[1936,443,"1936-11-01",0,0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0,null,443,"1936-11-01",0,0,0,0,0]
[1936,444,"1936-12-01",0,0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0,null,444,"1936-12-01",0,0,0,0,0]
[1937,445,"1937-01-01",0,0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0,null,445,"1937-01-01",0,0,0,0,0]
[1937,446,"1937-02-01",0,0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0,null,446,"1937-02-01",0,0,0,0,0]
[1937,447,"1937-03-01",0,0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0,null,447,"1937-03-01",0,0,0,0,0]
[1937,448,"1937-04-01",0,0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0,null,448,"1937-04-01",0,0,0,0,0]
[1937,449,"1937-05-01",0,0,0,0,0,{"$f":"D461*rng01_MortgageInsurangePremium/12","v":0},null,449,"1937-05-01",0,0,0,0,0,null,449,"1937-05-01",0,0,0,0,0,null,449,"1937-05-01",0,0,0,0,0,null,449,"1937-05-01",0,0,0,0,0,null,449,"1937-05-01",0,0,0,0,0,null,449,"1937-05-01",0,0,0,0,0,null,449,"1937-05-01",0,0,0,0,0]
[{"$f":"YEAR(C462)","v":1937},450,"1937-06-01",0,0,0,0,0,0,null,450,"1937-06-01",0,0,{"$f":"M462*$N$7/12","v":0},0,0,null,450,"1937-06-01",0,0,{"$f":"U462*V$7/12","v":0},0,0,null,450,"1937-06-01",0,0,{"$f":"AC462*AD$7/12","v":0},0,0,null,450,"1937-06-01",0,0,{"$f":"AK462*AL$7/12","v":0},0,0,null,450,"1937-06-01",0,0,{"$f":"AS462*AT$7/12","v":0},0,0,null,450,"1937-06-01",0,0,{"$f":"BA462*BB$7/12","v":0},0,0,null,450,"1937-06-01",0,0,{"$f":"BI462*BJ$7/12","v":0},0,0]
[1937,451,"1937-07-01",0,0,0,0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(M463,0)>0,N462,0)","v":0},0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(U463,0)>0,V462,0)","v":0},0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(AC463,0)>0,AD462,0)","v":0},0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(AK463,0)>0,AL462,0)","v":0},0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(AS463,0)>0,AT462,0)","v":0},0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(BA463,0)>0,BB462,0)","v":0},0,0,0,null,451,"1937-07-01",0,{"$f":"IF(ROUND(BI463,0)>0,BJ462,0)","v":0},0,0,0]
[1937,452,{"$f":"DATE(IF(MONTH(C463)=12,YEAR(C463)+1,YEAR(C463)),IF(MONTH(C463)=12,1,MONTH(C463)+1),1)","v":"1937-08-01"},0,0,0,0,0,0,null,452,{"$f":"DATE(IF(MONTH(L463)=12,YEAR(L463)+1,YEAR(L463)),IF(MONTH(L463)=12,1,MONTH(L463)+1),1)","v":"1937-08-01"},{"$f":"Q463","v":0},0,0,{"$f":"N464-O464","v":0},{"$f":"M464-P464","v":0},null,452,{"$f":"DATE(IF(MONTH(T463)=12,YEAR(T463)+1,YEAR(T463)),IF(MONTH(T463)=12,1,MONTH(T463)+1),1)","v":"1937-08-01"},{"$f":"Y463","v":0},0,0,{"$f":"V464-W464","v":0},{"$f":"U464-X464","v":0},null,452,{"$f":"DATE(IF(MONTH(AB463)=12,YEAR(AB463)+1,YEAR(AB463)),IF(MONTH(AB463)=12,1,MONTH(AB463)+1),1)","v":"1937-08-01"},{"$f":"AG463","v":0},0,0,{"$f":"AD464-AE464","v":0},{"$f":"AC464-AF464","v":0},null,452,{"$f":"DATE(IF(MONTH(AJ463)=12,YEAR(AJ463)+1,YEAR(AJ463)),IF(MONTH(AJ463)=12,1,MONTH(AJ463)+1),1)","v":"1937-08-01"},{"$f":"AO463","v":0},0,0,{"$f":"AL464-AM464","v":0},{"$f":"AK464-AN464","v":0},null,452,{"$f":"DATE(IF(MONTH(AR463)=12,YEAR(AR463)+1,YEAR(AR463)),IF(MONTH(AR463)=12,1,MONTH(AR463)+1),1)","v":"1937-08-01"},{"$f":"AW463","v":0},0,0,{"$f":"AT464-AU464","v":0},{"$f":"AS464-AV464","v":0},null,452,{"$f":"DATE(IF(MONTH(AZ463)=12,YEAR(AZ463)+1,YEAR(AZ463)),IF(MONTH(AZ463)=12,1,MONTH(AZ463)+1),1)","v":"1937-08-01"},{"$f":"BE463","v":0},0,0,{"$f":"BB464-BC464","v":0},{"$f":"BA464-BD464","v":0},null,452,{"$f":"DATE(IF(MONTH(BH463)=12,YEAR(BH463)+1,YEAR(BH463)),IF(MONTH(BH463)=12,1,MONTH(BH463)+1),1)","v":"1937-08-01"},{"$f":"BM463","v":0},0,0,{"$f":"BJ464-BK464","v":0},{"$f":"BI464-BL464","v":0}]
[1937,453,"1937-09-01",0,0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0,null,453,"1937-09-01",0,0,0,0,0]
[1937,454,"1937-10-01",0,0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0,null,454,"1937-10-01",0,0,0,0,0]
[1937,455,"1937-11-01",0,0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0,null,455,"1937-11-01",0,0,0,0,0]
[1937,456,"1937-12-01",0,0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0,null,456,"1937-12-01",0,0,0,0,0]
[1938,457,"1938-01-01",0,0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0,null,457,"1938-01-01",0,0,0,0,0]
[1938,458,"1938-02-01",0,0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0,null,458,"1938-02-01",0,0,0,0,0]
[1938,459,"1938-03-01",0,0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0,null,459,"1938-03-01",0,0,0,0,0]
[1938,460,"1938-04-01",0,0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0,null,460,"1938-04-01",0,0,0,0,0]
[1938,461,"1938-05-01",0,0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0,null,461,"1938-05-01",0,0,0,0,0]
[1938,462,"1938-06-01",0,0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0,null,462,"1938-06-01",0,0,0,0,0]
[1938,463,"1938-07-01",0,0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0,null,463,"1938-07-01",0,0,0,0,0]
[1938,464,"1938-08-01",0,0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0,null,464,"1938-08-01",0,0,0,0,0]
[1938,465,"1938-09-01",0,0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0,null,465,"1938-09-01",0,0,0,0,0]
[1938,466,"1938-10-01",0,0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0,null,466,"1938-10-01",0,0,0,0,0]
[1938,467,"1938-11-01",0,0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0,null,467,"1938-11-01",0,0,0,0,0]
[1938,468,"1938-12-01",0,0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0,null,468,"1938-12-01",0,0,0,0,0]
[1939,469,"1939-01-01",0,0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0,null,469,"1939-01-01",0,0,0,0,0]
[1939,470,"1939-02-01",0,0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0,null,470,"1939-02-01",0,0,0,0,0]
[1939,471,"1939-03-01",0,0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0,null,471,"1939-03-01",0,0,0,0,0]
[1939,472,"1939-04-01",0,0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0,null,472,"1939-04-01",0,0,0,0,0]
[1939,473,"1939-05-01",0,0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0,null,473,"1939-05-01",0,0,0,0,0]
[1939,474,"1939-06-01",0,0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0,null,474,"1939-06-01",0,0,0,0,0]
[1939,475,"1939-07-01",0,0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0,null,475,"1939-07-01",0,0,0,0,0]
[1939,476,"1939-08-01",0,0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0,null,476,"1939-08-01",0,0,0,0,0]
[1939,477,"1939-09-01",0,0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0,null,477,"1939-09-01",0,0,0,0,0]
[1939,478,"1939-10-01",0,0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0,null,478,"1939-10-01",0,0,0,0,0]
[1939,479,"1939-11-01",0,0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0,null,479,"1939-11-01",0,0,0,0,0]
[1939,480,"1939-12-01",0,0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0,null,480,"1939-12-01",0,0,0,0,0]

{"sheet":"03_4_NH-Assisted Living Data","index":17,"n_rows":106,"n_cols":16,"rows_kept":106,"cut":false,"hidden":true,"merged":[[71,1,71,15]]}
["Nursing Home/Assisted Living Data"]
[{"$f":"'01_1_General Data'!A2","v":"[Project Name]"},null,null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[null,"Number of Medicaid Units:"]
[null,"Number of Medicaid Waivers:"]
[null,"Number of Medicaid Recipients:"]
[]
[null,"Income Not Already Included in Rent (on Rent Input page)","Underwritten Year 1",{"$f":"'02_2_EXPENSE'!G6","v":"Appraisal"},{"$f":"'02_2_EXPENSE'!L5","v":"OTHER PROJECTION 1"},{"$f":"'02_2_EXPENSE'!N5","v":"OTHER PROJECTION 2"},{"$f":"'02_2_EXPENSE'!P5","v":"OTHER PROJECTION 3"},{"$f":"'02_2_EXPENSE'!R5","v":"OTHER PROJECTION 4"},{"$f":"'02_2_EXPENSE'!T5","v":"OTHER PROJECTION 5"},{"$f":"'02_2_EXPENSE'!V5","v":"OTHER PROJECTION 6"},{"$f":"'02_2_EXPENSE'!X5","v":"OTHER PROJECTION 7"},{"$f":"'02_2_EXPENSE'!Z5","v":"OTHER PROJECTION 8"},{"$f":"'02_2_EXPENSE'!AB5","v":"OTHER PROJECTION 9"},{"$f":"'02_2_EXPENSE'!AD5","v":"OTHER PROJECTION 10"},{"$f":"'02_2_EXPENSE'!AF5","v":"OTHER PROJECTION 11"},{"$f":"'02_2_EXPENSE'!AH5","v":"OTHER PROJECTION 12"}]
[null,null,null,null,{"$f":"'02_2_EXPENSE'!M6","v":0},{"$f":"'02_2_EXPENSE'!O6","v":0},{"$f":"'02_2_EXPENSE'!Q6","v":0},{"$f":"'02_2_EXPENSE'!S6","v":0},{"$f":"'02_2_EXPENSE'!U6","v":0},{"$f":"'02_2_EXPENSE'!W6","v":0},{"$f":"'02_2_EXPENSE'!Y6","v":0},{"$f":"'02_2_EXPENSE'!AA6","v":0},{"$f":"'02_2_EXPENSE'!AC6","v":0},{"$f":"'02_2_EXPENSE'!AE6","v":0},{"$f":"'02_2_EXPENSE'!AG6","v":0},{"$f":"'02_2_EXPENSE'!AI6","v":0}]
[null,null,null,null,{"$f":"'02_2_EXPENSE'!M7","v":""},{"$f":"'02_2_EXPENSE'!O7","v":0},{"$f":"'02_2_EXPENSE'!Q7","v":0},{"$f":"'02_2_EXPENSE'!S7","v":0},{"$f":"'02_2_EXPENSE'!U7","v":0},{"$f":"'02_2_EXPENSE'!W7","v":0},{"$f":"'02_2_EXPENSE'!Y7","v":0},{"$f":"'02_2_EXPENSE'!AA7","v":0},{"$f":"'02_2_EXPENSE'!AC7","v":0},{"$f":"'02_2_EXPENSE'!AE7","v":0},{"$f":"'02_2_EXPENSE'!AG7","v":0},{"$f":"'02_2_EXPENSE'!AI7","v":0}]
[null,"SRO/EFF Bedroom Services Income"]
[null,"1 Bedroom Services Income"]
[null,"2 Bedroom Services Income"]
[null,"3 Bedroom Services Income"]
[null,"4 Bedroom Services Income"]
[null,"5 Bedroom Services Income"]
[null,"Total Services Income",{"$f":"SUM(C12:C17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L12:L17)","v":0},{"$f":"SUM(M12:M17)","v":0},{"$f":"SUM(N12:N17)","v":0},{"$f":"SUM(O12:O17)","v":0},{"$f":"SUM(P12:P17)","v":0}]
[]
[]
[null,"Expenses not already accounted for on Historic and Projected Inc&Exp pages",{"$f":"C9","v":"Underwritten Year 1"},{"$f":"D9","v":"Appraisal"},"OTHER PROJECTION 1","OTHER PROJECTION 2","OTHER PROJECTION 3","OTHER PROJECTION 4","OTHER PROJECTION 5","OTHER PROJECTION 6","OTHER PROJECTION 7",{"$f":"L9","v":"OTHER PROJECTION 8"},{"$f":"M9","v":"OTHER PROJECTION 9"},{"$f":"N9","v":"OTHER PROJECTION 10"},{"$f":"O9","v":"OTHER PROJECTION 11"},{"$f":"P9","v":"OTHER PROJECTION 12"}]
[null,"Administrative"]
[null,"   Telephone"]
[null,"   Compliance Monitoring (LIHTC only)"]
[null,"Subtotal",{"$f":"SUM(C23:C24)","v":0},0,0,0,0,0,0,{"$f":"SUM(J23:J24)","v":0},0,0,0,0,0,0]
[]
[null,"Administrative Payroll"]
[null,"   Executive Director"]
[null,"   Secretary"]
[null,"   Marketing Director"]
[null,"   Resident Services Coordinator"]
[null,"Subtotal",{"$f":"SUM(C28:C31)","v":0},0,0,0,0,0,0,{"$f":"SUM(J28:J31)","v":0},0,0,0,0,0,0]
[]
[null,"Services Payroll"]
[null,"   Housekeepers"]
[null,"   Laundry Aide"]
[null,"   Food Service Director"]
[null,"   Executive Chef"]
[null,"   Cook"]
[null,"   Dishwasher/Wait Staff"]
[null,"   Dining Manager"]
[null,"   Service Coordinator"]
[null,"   RN/LPN/Social Worker"]
[null,"   Personal Care Aides/CNAs"]
[null,"   Activities Director/Assistant"]
[null,"Subtotal",{"$f":"SUM(C35:C45)","v":0},0,0,0,0,0,0,{"$f":"SUM(J35:J45)","v":0},0,0,0,0,0,0]
[null,"NOTE: REFER TO THE TABLE BELOW THIS ONE FOR STABILIZED STAFFING DETAIL"]
[null,"Food Services"]
[null,"   Food"]
[null,"   Services"]
[null,"Subtotal",{"$f":"SUM(C49:C50)","v":0},0,0,0,0,0,0,{"$f":"SUM(J49:J50)","v":0},0,0,0,0,0,0]
[]
[null,"Operations"]
[null,"   Housekeeping/Laundry Supplies"]
[null,"   Transportation"]
[null,"Subtotal",{"$f":"SUM(C54:C55)","v":0},0,0,0,0,0,0,{"$f":"SUM(J54:J55)","v":0},0,0,0,0,0,0]
[]
[null,"Maintenance"]
[null,"   Grounds keeping"]
[null,"   Painting and Decorating"]
[null,"   Structural Repairs"]
[null,"   Plumbing Maintenance"]
[null,"   Electrical Maintenance"]
[null,"Subtotal",{"$f":"SUM(C59:C63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reserves"]
[null,"   Reserves for Painting and Decorating"]
[null,"   Replacement Reserve"]
[null,"   Project Equipment and Purchase"]
[null,"   Other"]
[null,"Subtotal",{"$f":"SUM(C66:C70)","v":0},0,0,0,0,0,0,{"$f":"SUM(J66:J70)","v":0},0,0,0,0,0,0]
[null,"NOTE: RESERVE TOTALS WILL NOT FEED THE HISTORIC, PROJECTED, AND RESERVES WORKSHEETS AUTOMATICALLY TO AVOID DOUBLE-COUNTING. PLEASE UPDATE THOSE PAGES MANUALLY. TOTALS BELOW DO NOT INCLUDE THE ABOVE RESERVES."]
[null,"Total Expenses (Not Including Reserves)",{"$f":"C25+C32+C46+C51+C56+C64","v":0},0,0,0,0,0,0,0,0,{"$f":"L25+L32+L46+L51+L56+L64","v":0},{"$f":"M25+M32+M46+M51+M56+M64","v":0},{"$f":"N25+N32+N46+N51+N56+N64","v":0},{"$f":"O25+O32+O46+O51+O56+O64","v":0},{"$f":"P25+P32+P46+P51+P56+P64","v":0}]
[]
[]
[null,"Stabilized Staffing Detail"]
[]
[null,"ADMINISTRATIVE & GENERAL","SALARY","PAY RATE","FIXED FTE'S (#)","VARIABLE FTE'S (#)","TOTAL FTE'S","TOTAL WAGE"]
[null,"Executive Director",null,null,null,null,{"$f":"SUM(E79:F79)","v":0},{"$f":"IF(C79>1,C79*G79,D79*40*52*G79)","v":0}]
[null,"Property Manager",null,null,null,null,{"$f":"SUM(E80:F80)","v":0},{"$f":"IF(C80>1,C80*G80,D80*40*52*G80)","v":0}]
[null,"Secretary/Receptionist",null,null,null,null,{"$f":"SUM(E81:F81)","v":0},0]
[null,"Resident Services Coordinator",null,null,null,null,{"$f":"SUM(E82:F82)","v":0},0]
[null,"MARKETING"]
[null,"Director",null,null,null,null,{"$f":"SUM(E84:F84)","v":0},0]
[null,"ACTIVITIES"]
[null,"Director",null,null,null,null,{"$f":"SUM(E86:F86)","v":0},0]
[null,"Services Coordinator",null,null,null,null,{"$f":"SUM(E87:F87)","v":0},0]
[null,"HOUSEKEEPING"]
[null,"Housekeepers",null,null,null,null,{"$f":"SUM(E89:F89)","v":0},0]
[null,"LAUNDRY"]
[null,"Aides",null,null,null,null,{"$f":"SUM(E91:F91)","v":0},0]
[null,"MAINTENANCE"]
[null,"Maintenance Supervisor",null,null,null,null,{"$f":"SUM(E93:F93)","v":0},0]
[null,"Maintenance Man",null,null,null,null,{"$f":"SUM(E94:F94)","v":0},0]
[null,"Janitor",null,null,null,null,{"$f":"SUM(E95:F95)","v":0},0]
[null,"FOOD SERVICE"]
[null,"Food Service Director",null,null,null,null,{"$f":"SUM(E97:F97)","v":0},0]
[null,"Executive Chef",null,null,null,null,{"$f":"SUM(E98:F98)","v":0},0]
[null,"Cook",null,null,null,null,{"$f":"SUM(E99:F99)","v":0},0]
[null,"Dishwasher/Wait Staff",null,null,null,null,{"$f":"SUM(E100:F100)","v":0},0]
[null,"Dining Manager",null,null,null,null,{"$f":"SUM(E101:F101)","v":0},0]
[null,"RESIDENT CARE"]
[null,"Director/RN",null,null,null,null,{"$f":"SUM(E103:F103)","v":0},0]
[null,"LPN/Social Worker",null,null,null,null,{"$f":"SUM(E104:F104)","v":0},0]
[null,"Aides/CNAs",null,null,null,null,{"$f":"SUM(E105:F105)","v":0},0]
[null,"STABILIZED STAFFING TOTALS",null,null,null,null,{"$f":"SUM(G79:G105)","v":0},{"$f":"SUM(H79:H105)","v":0}]

{"sheet":"04_1_Pro Forma","index":18,"n_rows":49,"n_cols":42,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Proforma"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"}]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
["Income","Trends",{"$f":"rng01_FirstYearProforma","v":1901},{"$f":"C4+1","v":1902},1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,{"$f":"V4+1","v":1921},1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940]
["Residential Affordable Income ",{"$f":"rng01_RentalIncomeRate","v":0},{"$f":"'02_1_INCOME'!$H$110","v":0},{"$f":"C5*(1+'01_1_General Data'!J108)","v":0},{"$f":"D5*(1+'01_1_General Data'!K108)","v":0},{"$f":"E5*(1+'01_1_General Data'!L108)","v":0},{"$f":"F5*(1+'01_1_General Data'!M108)","v":0},{"$f":"G5*(1+'01_1_General Data'!N108)","v":0},{"$f":"H5*(1+'01_1_General Data'!O108)","v":0},{"$f":"I5*(1+'01_1_General Data'!P108)","v":0},{"$f":"J5*(1+'01_1_General Data'!Q108)","v":0},{"$f":"K5*(1+'01_1_General Data'!R108)","v":0},{"$f":"L5*(1+'01_1_General Data'!S108)","v":0},{"$f":"M5*(1+'01_1_General Data'!T108)","v":0},{"$f":"N5*(1+'01_1_General Data'!U108)","v":0},{"$f":"O5*(1+'01_1_General Data'!V108)","v":0},{"$f":"P5*(1+'01_1_General Data'!W108)","v":0},{"$f":"Q5*(1+'01_1_General Data'!X108)","v":0},{"$f":"R5*(1+'01_1_General Data'!Y108)","v":0},{"$f":"S5*(1+'01_1_General Data'!Z108)","v":0},{"$f":"T5*(1+'01_1_General Data'!AA108)","v":0},{"$f":"U5*(1+'01_1_General Data'!AB108)","v":0},{"$f":"V5*(1+'01_1_General Data'!AC108)","v":0},{"$f":"W5*(1+'01_1_General Data'!AD108)","v":0},{"$f":"X5*(1+'01_1_General Data'!AE108)","v":0},{"$f":"Y5*(1+'01_1_General Data'!AF108)","v":0},{"$f":"Z5*(1+'01_1_General Data'!AG108)","v":0},{"$f":"AA5*(1+'01_1_General Data'!AH108)","v":0},{"$f":"AB5*(1+'01_1_General Data'!AI108)","v":0},{"$f":"AC5*(1+'01_1_General Data'!AJ108)","v":0},{"$f":"AD5*(1+'01_1_General Data'!AK108)","v":0},{"$f":"AE5*(1+'01_1_General Data'!AL108)","v":0},{"$f":"AF5*(1+'01_1_General Data'!AM108)","v":0},{"$f":"AG5*(1+'01_1_General Data'!AN108)","v":0},{"$f":"AH5*(1+'01_1_General Data'!AO108)","v":0},{"$f":"AI5*(1+'01_1_General Data'!AP108)","v":0},{"$f":"AJ5*(1+'01_1_General Data'!AQ108)","v":0},{"$f":"AK5*(1+'01_1_General Data'!AR108)","v":0},{"$f":"AL5*(1+'01_1_General Data'!AS108)","v":0},{"$f":"AM5*(1+'01_1_General Data'!AT108)","v":0},{"$f":"AN5*(1+'01_1_General Data'!AU108)","v":0},{"$f":"AO5*(1+'01_1_General Data'!AV108)","v":0}]
["Residential Market Rate Income ",{"$f":"rng01_RentalIncomeRate","v":0},{"$f":"'02_1_INCOME'!$I$110","v":0},{"$f":"C6*(1+'01_1_General Data'!J108)","v":0},{"$f":"D6*(1+'01_1_General Data'!K108)","v":0},{"$f":"E6*(1+'01_1_General Data'!L108)","v":0},{"$f":"F6*(1+'01_1_General Data'!M108)","v":0},{"$f":"G6*(1+'01_1_General Data'!N108)","v":0},{"$f":"H6*(1+'01_1_General Data'!O108)","v":0},{"$f":"I6*(1+'01_1_General Data'!P108)","v":0},{"$f":"J6*(1+'01_1_General Data'!Q108)","v":0},{"$f":"K6*(1+'01_1_General Data'!R108)","v":0},{"$f":"L6*(1+'01_1_General Data'!S108)","v":0},{"$f":"M6*(1+'01_1_General Data'!T108)","v":0},{"$f":"N6*(1+'01_1_General Data'!U108)","v":0},{"$f":"O6*(1+'01_1_General Data'!V108)","v":0},{"$f":"P6*(1+'01_1_General Data'!W108)","v":0},{"$f":"Q6*(1+'01_1_General Data'!X108)","v":0},{"$f":"R6*(1+'01_1_General Data'!Y108)","v":0},{"$f":"S6*(1+'01_1_General Data'!Z108)","v":0},{"$f":"T6*(1+'01_1_General Data'!AA108)","v":0},{"$f":"U6*(1+'01_1_General Data'!AB108)","v":0},{"$f":"V6*(1+'01_1_General Data'!AC108)","v":0},{"$f":"W6*(1+'01_1_General Data'!AD108)","v":0},{"$f":"X6*(1+'01_1_General Data'!AE108)","v":0},{"$f":"Y6*(1+'01_1_General Data'!AF108)","v":0},{"$f":"Z6*(1+'01_1_General Data'!AG108)","v":0},{"$f":"AA6*(1+'01_1_General Data'!AH108)","v":0},{"$f":"AB6*(1+'01_1_General Data'!AI108)","v":0},{"$f":"AC6*(1+'01_1_General Data'!AJ108)","v":0},{"$f":"AD6*(1+'01_1_General Data'!AK108)","v":0},{"$f":"AE6*(1+'01_1_General Data'!AL108)","v":0},{"$f":"AF6*(1+'01_1_General Data'!AM108)","v":0},{"$f":"AG6*(1+'01_1_General Data'!AN108)","v":0},{"$f":"AH6*(1+'01_1_General Data'!AO108)","v":0},{"$f":"AI6*(1+'01_1_General Data'!AP108)","v":0},{"$f":"AJ6*(1+'01_1_General Data'!AQ108)","v":0},{"$f":"AK6*(1+'01_1_General Data'!AR108)","v":0},{"$f":"AL6*(1+'01_1_General Data'!AS108)","v":0},{"$f":"AM6*(1+'01_1_General Data'!AT108)","v":0},{"$f":"AN6*(1+'01_1_General Data'!AU108)","v":0},{"$f":"AO6*(1+'01_1_General Data'!AV108)","v":0}]
["Commercial Income",{"$f":"'01_1_General Data'!D109","v":0},{"$f":"'02_1_INCOME'!H60","v":0},{"$f":"C7*(1+'01_1_General Data'!J109)","v":0},{"$f":"D7*(1+'01_1_General Data'!K109)","v":0},{"$f":"E7*(1+'01_1_General Data'!L109)","v":0},{"$f":"F7*(1+'01_1_General Data'!M109)","v":0},{"$f":"G7*(1+'01_1_General Data'!N109)","v":0},{"$f":"H7*(1+'01_1_General Data'!O109)","v":0},{"$f":"I7*(1+'01_1_General Data'!P109)","v":0},{"$f":"J7*(1+'01_1_General Data'!Q109)","v":0},{"$f":"K7*(1+'01_1_General Data'!R109)","v":0},{"$f":"L7*(1+'01_1_General Data'!S109)","v":0},{"$f":"M7*(1+'01_1_General Data'!T109)","v":0},{"$f":"N7*(1+'01_1_General Data'!U109)","v":0},{"$f":"O7*(1+'01_1_General Data'!V109)","v":0},{"$f":"P7*(1+'01_1_General Data'!W109)","v":0},{"$f":"Q7*(1+'01_1_General Data'!X109)","v":0},{"$f":"R7*(1+'01_1_General Data'!Y109)","v":0},{"$f":"S7*(1+'01_1_General Data'!Z109)","v":0},{"$f":"T7*(1+'01_1_General Data'!AA109)","v":0},{"$f":"U7*(1+'01_1_General Data'!AB109)","v":0},{"$f":"V7*(1+'01_1_General Data'!AC109)","v":0},{"$f":"W7*(1+'01_1_General Data'!AD109)","v":0},{"$f":"X7*(1+'01_1_General Data'!AE109)","v":0},{"$f":"Y7*(1+'01_1_General Data'!AF109)","v":0},{"$f":"Z7*(1+'01_1_General Data'!AG109)","v":0},{"$f":"AA7*(1+'01_1_General Data'!AH109)","v":0},{"$f":"AB7*(1+'01_1_General Data'!AI109)","v":0},{"$f":"AC7*(1+'01_1_General Data'!AJ109)","v":0},{"$f":"AD7*(1+'01_1_General Data'!AK109)","v":0},{"$f":"AE7*(1+'01_1_General Data'!AL109)","v":0},{"$f":"AF7*(1+'01_1_General Data'!AM109)","v":0},{"$f":"AG7*(1+'01_1_General Data'!AN109)","v":0},{"$f":"AH7*(1+'01_1_General Data'!AO109)","v":0},{"$f":"AI7*(1+'01_1_General Data'!AP109)","v":0},{"$f":"AJ7*(1+'01_1_General Data'!AQ109)","v":0},{"$f":"AK7*(1+'01_1_General Data'!AR109)","v":0},{"$f":"AL7*(1+'01_1_General Data'!AS109)","v":0},{"$f":"AM7*(1+'01_1_General Data'!AT109)","v":0},{"$f":"AN7*(1+'01_1_General Data'!AU109)","v":0},{"$f":"AO7*(1+'01_1_General Data'!AV109)","v":0}]
["Total NH/Asst Living/Elderly Care",{"$f":"'01_1_General Data'!D111","v":0},{"$f":"'02_2_EXPENSE'!D15","v":0},{"$f":"C8*(1+'01_1_General Data'!I111)","v":0},{"$f":"D8*(1+'01_1_General Data'!J111)","v":0},{"$f":"E8*(1+'01_1_General Data'!K111)","v":0},{"$f":"F8*(1+'01_1_General Data'!L111)","v":0},{"$f":"G8*(1+'01_1_General Data'!M111)","v":0},{"$f":"H8*(1+'01_1_General Data'!N111)","v":0},{"$f":"I8*(1+'01_1_General Data'!O111)","v":0},{"$f":"J8*(1+'01_1_General Data'!P111)","v":0},{"$f":"K8*(1+'01_1_General Data'!Q111)","v":0},{"$f":"L8*(1+'01_1_General Data'!R111)","v":0},{"$f":"M8*(1+'01_1_General Data'!S111)","v":0},{"$f":"N8*(1+'01_1_General Data'!T111)","v":0},{"$f":"O8*(1+'01_1_General Data'!U111)","v":0},{"$f":"P8*(1+'01_1_General Data'!V111)","v":0},{"$f":"Q8*(1+'01_1_General Data'!W111)","v":0},{"$f":"R8*(1+'01_1_General Data'!X111)","v":0},{"$f":"S8*(1+'01_1_General Data'!Y111)","v":0},{"$f":"T8*(1+'01_1_General Data'!Z111)","v":0},{"$f":"U8*(1+'01_1_General Data'!AA111)","v":0},{"$f":"V8*(1+'01_1_General Data'!AB111)","v":0},{"$f":"W8*(1+'01_1_General Data'!AC111)","v":0},{"$f":"X8*(1+'01_1_General Data'!AD111)","v":0},{"$f":"Y8*(1+'01_1_General Data'!AE111)","v":0},{"$f":"Z8*(1+'01_1_General Data'!AF111)","v":0},{"$f":"AA8*(1+'01_1_General Data'!AG111)","v":0},{"$f":"AB8*(1+'01_1_General Data'!AH111)","v":0},{"$f":"AC8*(1+'01_1_General Data'!AI111)","v":0},{"$f":"AD8*(1+'01_1_General Data'!AJ111)","v":0},{"$f":"AE8*(1+'01_1_General Data'!AK111)","v":0},{"$f":"AF8*(1+'01_1_General Data'!AL111)","v":0},{"$f":"AG8*(1+'01_1_General Data'!AM111)","v":0},{"$f":"AH8*(1+'01_1_General Data'!AN111)","v":0},{"$f":"AI8*(1+'01_1_General Data'!AO111)","v":0},{"$f":"AJ8*(1+'01_1_General Data'!AP111)","v":0},{"$f":"AK8*(1+'01_1_General Data'!AQ111)","v":0},{"$f":"AL8*(1+'01_1_General Data'!AR111)","v":0},{"$f":"AM8*(1+'01_1_General Data'!AS111)","v":0},{"$f":"AN8*(1+'01_1_General Data'!AT111)","v":0},{"$f":"AO8*(1+'01_1_General Data'!AU111)","v":0}]
["Other Income",{"$f":"'01_1_General Data'!D110","v":0},{"$f":"'02_1_INCOME'!H81","v":0},{"$f":"C9*(1+'01_1_General Data'!I110)","v":0},{"$f":"D9*(1+'01_1_General Data'!J110)","v":0},{"$f":"E9*(1+'01_1_General Data'!K110)","v":0},{"$f":"F9*(1+'01_1_General Data'!L110)","v":0},{"$f":"G9*(1+'01_1_General Data'!M110)","v":0},{"$f":"H9*(1+'01_1_General Data'!N110)","v":0},{"$f":"I9*(1+'01_1_General Data'!O110)","v":0},{"$f":"J9*(1+'01_1_General Data'!P110)","v":0},{"$f":"K9*(1+'01_1_General Data'!Q110)","v":0},{"$f":"L9*(1+'01_1_General Data'!R110)","v":0},{"$f":"M9*(1+'01_1_General Data'!S110)","v":0},{"$f":"N9*(1+'01_1_General Data'!T110)","v":0},{"$f":"O9*(1+'01_1_General Data'!U110)","v":0},{"$f":"P9*(1+'01_1_General Data'!V110)","v":0},{"$f":"Q9*(1+'01_1_General Data'!W110)","v":0},{"$f":"R9*(1+'01_1_General Data'!X110)","v":0},{"$f":"S9*(1+'01_1_General Data'!Y110)","v":0},{"$f":"T9*(1+'01_1_General Data'!Z110)","v":0},{"$f":"U9*(1+'01_1_General Data'!AA110)","v":0},{"$f":"V9*(1+'01_1_General Data'!AB110)","v":0},{"$f":"W9*(1+'01_1_General Data'!AC110)","v":0},{"$f":"X9*(1+'01_1_General Data'!AD110)","v":0},{"$f":"Y9*(1+'01_1_General Data'!AE110)","v":0},{"$f":"Z9*(1+'01_1_General Data'!AF110)","v":0},{"$f":"AA9*(1+'01_1_General Data'!AG110)","v":0},{"$f":"AB9*(1+'01_1_General Data'!AH110)","v":0},{"$f":"AC9*(1+'01_1_General Data'!AI110)","v":0},{"$f":"AD9*(1+'01_1_General Data'!AJ110)","v":0},{"$f":"AE9*(1+'01_1_General Data'!AK110)","v":0},{"$f":"AF9*(1+'01_1_General Data'!AL110)","v":0},{"$f":"AG9*(1+'01_1_General Data'!AM110)","v":0},{"$f":"AH9*(1+'01_1_General Data'!AN110)","v":0},{"$f":"AI9*(1+'01_1_General Data'!AO110)","v":0},{"$f":"AJ9*(1+'01_1_General Data'!AP110)","v":0},{"$f":"AK9*(1+'01_1_General Data'!AQ110)","v":0},{"$f":"AL9*(1+'01_1_General Data'!AR110)","v":0},{"$f":"AM9*(1+'01_1_General Data'!AS110)","v":0},{"$f":"AN9*(1+'01_1_General Data'!AT110)","v":0},{"$f":"AO9*(1+'01_1_General Data'!AU110)","v":0}]
["Gross Project Income",null,{"$f":"SUM(C5:C9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Allowance Residential Affordable",{"$f":"'01_1_General Data'!D119","v":0},{"$f":"-$B11*C5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Allowance Residential Market",{"$f":"'01_1_General Data'!D118","v":0},{"$f":"-$B12*C6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Allowance Commercial",{"$f":"'01_1_General Data'!D120","v":0},{"$f":"-$B13*C7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Allowance Other",{"$f":"'01_1_General Data'!D122","v":0},{"$f":"-$B14*C9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effective Gross Income",null,{"$f":"SUM(C10:C14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenses"]
["Administrative",{"$f":"rng01_OpExRate","v":0},{"$f":"'02_2_EXPENSE'!$D$39-'02_2_EXPENSE'!$D$28","v":0},{"$f":"C18*(1+$B18)","v":0},{"$f":"D18*(1+$B18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18*(1+$B18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Management Fee",{"$f":"rng01_ManagementFee","v":0},{"$f":"C15*rng01_ManagementFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities",{"$f":"rng01_OpExRate","v":0},{"$f":"'02_2_EXPENSE'!$D$47","v":0},{"$f":"C20*(1+$B20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V20*(1+$B20)","v":0},{"$f":"W20*(1+$B20)","v":0},{"$f":"X20*(1+$B20)","v":0},{"$f":"Y20*(1+$B20)","v":0},{"$f":"Z20*(1+$B20)","v":0},{"$f":"AA20*(1+$B20)","v":0},{"$f":"AB20*(1+$B20)","v":0},{"$f":"AC20*(1+$B20)","v":0},{"$f":"AD20*(1+$B20)","v":0},{"$f":"AE20*(1+$B20)","v":0},{"$f":"AF20*(1+$B20)","v":0},{"$f":"AG20*(1+$B20)","v":0},{"$f":"AH20*(1+$B20)","v":0},{"$f":"AI20*(1+$B20)","v":0},{"$f":"AJ20*(1+$B20)","v":0},{"$f":"AK20*(1+$B20)","v":0},{"$f":"AL20*(1+$B20)","v":0},{"$f":"AM20*(1+$B20)","v":0},{"$f":"AN20*(1+$B20)","v":0},{"$f":"AO20*(1+$B20)","v":0}]
["Operations & Maintenance",{"$f":"rng01_OpExRate","v":0},{"$f":"'02_2_EXPENSE'!$D$74","v":0},{"$f":"C21*(1+$B21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",{"$f":"'01_1_General Data'!$D$112","v":0},{"$f":"'02_2_EXPENSE'!$D$76","v":0},{"$f":"C22*(1+'01_1_General Data'!J112)","v":0},{"$f":"D22*(1+'01_1_General Data'!K112)","v":0},{"$f":"E22*(1+'01_1_General Data'!L112)","v":0},{"$f":"F22*(1+'01_1_General Data'!M112)","v":0},{"$f":"G22*(1+'01_1_General Data'!N112)","v":0},{"$f":"H22*(1+'01_1_General Data'!O112)","v":0},{"$f":"I22*(1+'01_1_General Data'!P112)","v":0},{"$f":"J22*(1+'01_1_General Data'!Q112)","v":0},{"$f":"K22*(1+'01_1_General Data'!R112)","v":0},{"$f":"L22*(1+'01_1_General Data'!S112)","v":0},{"$f":"M22*(1+'01_1_General Data'!T112)","v":0},{"$f":"N22*(1+'01_1_General Data'!U112)","v":0},{"$f":"O22*(1+'01_1_General Data'!V112)","v":0},{"$f":"P22*(1+'01_1_General Data'!W112)","v":0},{"$f":"Q22*(1+'01_1_General Data'!X112)","v":0},{"$f":"R22*(1+'01_1_General Data'!Y112)","v":0},{"$f":"S22*(1+'01_1_General Data'!Z112)","v":0},{"$f":"T22*(1+'01_1_General Data'!AA112)","v":0},{"$f":"U22*(1+'01_1_General Data'!AB112)","v":0},{"$f":"V22*(1+'01_1_General Data'!AC112)","v":0},{"$f":"W22*(1+'01_1_General Data'!AD112)","v":0},{"$f":"X22*(1+'01_1_General Data'!AE112)","v":0},{"$f":"Y22*(1+'01_1_General Data'!AF112)","v":0},{"$f":"Z22*(1+'01_1_General Data'!AG112)","v":0},{"$f":"AA22*(1+'01_1_General Data'!AH112)","v":0},{"$f":"AB22*(1+'01_1_General Data'!AI112)","v":0},{"$f":"AC22*(1+'01_1_General Data'!AJ112)","v":0},{"$f":"AD22*(1+'01_1_General Data'!AK112)","v":0},{"$f":"AE22*(1+'01_1_General Data'!AL112)","v":0},{"$f":"AF22*(1+'01_1_General Data'!AM112)","v":0},{"$f":"AG22*(1+'01_1_General Data'!AN112)","v":0},{"$f":"AH22*(1+'01_1_General Data'!AO112)","v":0},{"$f":"AI22*(1+'01_1_General Data'!AP112)","v":0},{"$f":"AJ22*(1+'01_1_General Data'!AQ112)","v":0},{"$f":"AK22*(1+'01_1_General Data'!AR112)","v":0},{"$f":"AL22*(1+'01_1_General Data'!AS112)","v":0},{"$f":"AM22*(1+'01_1_General Data'!AT112)","v":0},{"$f":"AN22*(1+'01_1_General Data'!AU112)","v":0},{"$f":"AO22*(1+'01_1_General Data'!AV112)","v":0}]
["Property & Liability Insurance",{"$f":"'01_1_General Data'!$D$113","v":0},{"$f":"'02_2_EXPENSE'!$D$79","v":0},{"$f":"C23*(1+'01_1_General Data'!J113)","v":0},{"$f":"D23*(1+'01_1_General Data'!K113)","v":0},{"$f":"E23*(1+'01_1_General Data'!L113)","v":0},{"$f":"F23*(1+'01_1_General Data'!M113)","v":0},{"$f":"G23*(1+'01_1_General Data'!N113)","v":0},{"$f":"H23*(1+'01_1_General Data'!O113)","v":0},{"$f":"I23*(1+'01_1_General Data'!P113)","v":0},{"$f":"J23*(1+'01_1_General Data'!Q113)","v":0},{"$f":"K23*(1+'01_1_General Data'!R113)","v":0},{"$f":"L23*(1+'01_1_General Data'!S113)","v":0},{"$f":"M23*(1+'01_1_General Data'!T113)","v":0},{"$f":"N23*(1+'01_1_General Data'!U113)","v":0},{"$f":"O23*(1+'01_1_General Data'!V113)","v":0},{"$f":"P23*(1+'01_1_General Data'!W113)","v":0},{"$f":"Q23*(1+'01_1_General Data'!X113)","v":0},{"$f":"R23*(1+'01_1_General Data'!Y113)","v":0},{"$f":"S23*(1+'01_1_General Data'!Z113)","v":0},{"$f":"T23*(1+'01_1_General Data'!AA113)","v":0},{"$f":"U23*(1+'01_1_General Data'!AB113)","v":0},{"$f":"V23*(1+'01_1_General Data'!AC113)","v":0},{"$f":"W23*(1+'01_1_General Data'!AD113)","v":0},{"$f":"X23*(1+'01_1_General Data'!AE113)","v":0},{"$f":"Y23*(1+'01_1_General Data'!AF113)","v":0},{"$f":"Z23*(1+'01_1_General Data'!AG113)","v":0},{"$f":"AA23*(1+'01_1_General Data'!AH113)","v":0},{"$f":"AB23*(1+'01_1_General Data'!AI113)","v":0},{"$f":"AC23*(1+'01_1_General Data'!AJ113)","v":0},{"$f":"AD23*(1+'01_1_General Data'!AK113)","v":0},{"$f":"AE23*(1+'01_1_General Data'!AL113)","v":0},{"$f":"AF23*(1+'01_1_General Data'!AM113)","v":0},{"$f":"AG23*(1+'01_1_General Data'!AN113)","v":0},{"$f":"AH23*(1+'01_1_General Data'!AO113)","v":0},{"$f":"AI23*(1+'01_1_General Data'!AP113)","v":0},{"$f":"AJ23*(1+'01_1_General Data'!AQ113)","v":0},{"$f":"AK23*(1+'01_1_General Data'!AR113)","v":0},{"$f":"AL23*(1+'01_1_General Data'!AS113)","v":0},{"$f":"AM23*(1+'01_1_General Data'!AT113)","v":0},{"$f":"AN23*(1+'01_1_General Data'!AU113)","v":0},{"$f":"AO23*(1+'01_1_General Data'!AV113)","v":0}]
["Other Taxes & Insurance",{"$f":"'01_1_General Data'!$D$114","v":0},{"$f":"'02_2_EXPENSE'!$D$85-'02_2_EXPENSE'!$D$79-'02_2_EXPENSE'!$D$76","v":0},{"$f":"C24*(1+'01_1_General Data'!J114)","v":0},{"$f":"D24*(1+'01_1_General Data'!K114)","v":0},{"$f":"E24*(1+'01_1_General Data'!L114)","v":0},{"$f":"F24*(1+'01_1_General Data'!M114)","v":0},{"$f":"G24*(1+'01_1_General Data'!N114)","v":0},{"$f":"H24*(1+'01_1_General Data'!O114)","v":0},{"$f":"I24*(1+'01_1_General Data'!P114)","v":0},{"$f":"J24*(1+'01_1_General Data'!Q114)","v":0},{"$f":"K24*(1+'01_1_General Data'!R114)","v":0},{"$f":"L24*(1+'01_1_General Data'!S114)","v":0},{"$f":"M24*(1+'01_1_General Data'!T114)","v":0},{"$f":"N24*(1+'01_1_General Data'!U114)","v":0},{"$f":"O24*(1+'01_1_General Data'!V114)","v":0},{"$f":"P24*(1+'01_1_General Data'!W114)","v":0},{"$f":"Q24*(1+'01_1_General Data'!X114)","v":0},{"$f":"R24*(1+'01_1_General Data'!Y114)","v":0},{"$f":"S24*(1+'01_1_General Data'!Z114)","v":0},{"$f":"T24*(1+'01_1_General Data'!AA114)","v":0},{"$f":"U24*(1+'01_1_General Data'!AB114)","v":0},{"$f":"V24*(1+'01_1_General Data'!AC114)","v":0},{"$f":"W24*(1+'01_1_General Data'!AD114)","v":0},{"$f":"X24*(1+'01_1_General Data'!AE114)","v":0},{"$f":"Y24*(1+'01_1_General Data'!AF114)","v":0},{"$f":"Z24*(1+'01_1_General Data'!AG114)","v":0},{"$f":"AA24*(1+'01_1_General Data'!AH114)","v":0},{"$f":"AB24*(1+'01_1_General Data'!AI114)","v":0},{"$f":"AC24*(1+'01_1_General Data'!AJ114)","v":0},{"$f":"AD24*(1+'01_1_General Data'!AK114)","v":0},{"$f":"AE24*(1+'01_1_General Data'!AL114)","v":0},{"$f":"AF24*(1+'01_1_General Data'!AM114)","v":0},{"$f":"AG24*(1+'01_1_General Data'!AN114)","v":0},{"$f":"AH24*(1+'01_1_General Data'!AO114)","v":0},{"$f":"AI24*(1+'01_1_General Data'!AP114)","v":0},{"$f":"AJ24*(1+'01_1_General Data'!AQ114)","v":0},{"$f":"AK24*(1+'01_1_General Data'!AR114)","v":0},{"$f":"AL24*(1+'01_1_General Data'!AS114)","v":0},{"$f":"AM24*(1+'01_1_General Data'!AT114)","v":0},{"$f":"AN24*(1+'01_1_General Data'!AU114)","v":0},{"$f":"AO24*(1+'01_1_General Data'!AV114)","v":0}]
["NH / Assisted Living /Elderly Care",{"$f":"rng01_OpExRate","v":0},{"$f":"'02_2_EXPENSE'!$D$87*(1+$B25)","v":0},{"$f":"C25*(1+$B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",{"$f":"'01_1_General Data'!D125","v":0},{"$f":"'02_2_EXPENSE'!$D$89","v":0},{"$f":"C26*(1+$B26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses",null,{"$f":"SUM(C18:C26)","v":0},{"$f":"SUM(D18:D26)","v":0},{"$f":"SUM(E18:E26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W18:W26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Management Fee is calculated as a percentage of EGI"]
[]
["Net Operating Income",null,{"$f":"C15-C27","v":0},{"$f":"D15-D27","v":0},{"$f":"E15-E27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W15-W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Financing"]
[{"$f":"'06_2_Credit Committee'!$C$38","v":"RIH First Mortgage"},null,{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO4,'03_3_Amortizations'!$E$13:$E$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP4,'03_3_Amortizations'!$E$13:$E$492)","v":0}]
["Mortgage Insurance Premium",null,{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO4,'03_3_Amortizations'!$I$13:$I$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP4,'03_3_Amortizations'!$I$13:$I$492)","v":0}]
["RIH Second Mortgage",null,{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO4,'03_3_Amortizations'!$N$13:$N$492)","v":0},{"$f":"SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP4,'03_3_Amortizations'!$N$13:$N$492)","v":0}]
["Total Debt Service",null,{"$f":"SUM(C33:C35)","v":0},{"$f":"SUM(D33:D35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow",null,{"$f":"C30-C36","v":0},{"$f":"D30-D36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt Coverage Ratio",null,{"$f":"IF(C36<>0, C30/C36, 0)","v":0},{"$f":"IF(D36<>0, D30/D36, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Financing"]
[{"$f":"'02_3_SOURCES'!B11","v":0},null,{"$f":"IF(MIN(C$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(C$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(D$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(D$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(E$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(E$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(F$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(F$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(G$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(G$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(H$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(H$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(I$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(I$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(J$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(J$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(K$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(K$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(L$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(L$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(M$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(M$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(N$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(N$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(O$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(O$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(P$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(P$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(Q$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(Q$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(R$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(R$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(S$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(S$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(T$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(T$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(U$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(U$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(V$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(V$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(W$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(W$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(X$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(X$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(Y$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(Y$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(Z$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(Z$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AA$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AA$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AB$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AB$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AC$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AC$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AD$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AD$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AE$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AE$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AF$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AF$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AG$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AG$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AH$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AH$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AI$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AI$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AJ$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AJ$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AK$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AK$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AL$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AL$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AM$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AM$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AN$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AN$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AO$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AO$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0},{"$f":"IF(MIN(AP$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$V$13:$V$492))<0, 0, MIN(AP$37*'02_3_SOURCES'!$I11,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$V$13:$V$492)))","v":0}]
[{"$f":"'02_3_SOURCES'!B12","v":0},null,{"$f":"IF(MIN(C$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(C$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(D$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(D$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(E$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(E$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(F$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(F$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(G$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(G$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(H$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(H$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(I$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(I$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(J$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(J$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(K$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(K$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(L$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(L$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(M$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(M$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(N$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(N$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(O$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(O$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(P$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(P$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(Q$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(Q$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(R$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(R$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(S$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(S$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(T$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(T$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(U$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(U$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(V$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(V$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(W$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(W$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(X$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(X$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(Y$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(Y$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(Z$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(Z$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AA$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AA$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AB$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AB$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AC$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AC$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AD$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AD$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AE$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AE$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AF$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AF$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AG$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AG$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AH$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AH$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AI$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AI$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AJ$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AJ$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AK$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AK$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AL$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AL$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AM$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AM$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AN$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AN$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AO$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AO$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0},{"$f":"IF(MIN(AP$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$AD$13:$AD$492))<0, 0, MIN(AP$37*'02_3_SOURCES'!$I12,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$AD$13:$AD$492)))","v":0}]
[{"$f":"'02_3_SOURCES'!B13","v":0},null,{"$f":"IF(MIN(C$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(C$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(D$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(D$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(E$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(E$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(F$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(F$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(G$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(G$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(H$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(H$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(I$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(I$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(J$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(J$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(K$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(K$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(L$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(L$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(M$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(M$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(N$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(N$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(O$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(O$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(P$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(P$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(Q$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(Q$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(R$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(R$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(S$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(S$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(T$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(T$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(U$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(U$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(V$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(V$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(W$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(W$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(X$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(X$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(Y$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(Y$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(Z$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(Z$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AA$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AA$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AB$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AB$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AC$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AC$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AD$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AD$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AE$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AE$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AF$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AF$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AG$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AG$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AH$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AH$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AI$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AI$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AJ$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AJ$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AK$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AK$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AL$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AL$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AM$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AM$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AN$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AN$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AO$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AO$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0},{"$f":"IF(MIN(AP$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$AL$13:$AL$492))<0, 0, MIN(AP$37*'02_3_SOURCES'!$I13,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$AL$13:$AL$492)))","v":0}]
[{"$f":"'02_3_SOURCES'!B14","v":0},null,{"$f":"IF(MIN(C$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(C$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(D$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(D$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(E$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(E$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(F$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(F$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(G$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(G$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(H$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(H$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(I$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(I$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(J$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(J$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(K$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(K$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(L$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(L$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(M$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(M$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(N$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(N$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(O$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(O$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(P$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(P$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(Q$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(Q$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(R$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(R$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(S$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(S$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(T$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(T$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(U$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(U$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(V$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(V$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(W$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(W$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(X$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(X$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(Y$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(Y$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(Z$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(Z$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AA$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AA$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AB$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AB$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AC$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AC$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AD$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AD$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AE$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AE$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AF$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AF$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AG$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AG$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AH$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AH$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AI$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AI$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AJ$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AJ$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AK$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AK$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AL$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AL$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AM$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AM$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AN$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AN$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AO$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AO$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0},{"$f":"IF(MIN(AP$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$AT$13:$AT$492))<0, 0, MIN(AP$37*'02_3_SOURCES'!$I14,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$AT$13:$AT$492)))","v":0}]
[{"$f":"'02_3_SOURCES'!B15","v":0},null,{"$f":"IF(MIN(C$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(C$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(D$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(D$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(E$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(E$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(F$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(F$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(G$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(G$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(H$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(H$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(I$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(I$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(J$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(J$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(K$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(K$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(L$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(L$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(M$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(M$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(N$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(N$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(O$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(O$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(P$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(P$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(Q$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(Q$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(R$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(R$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(S$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(S$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(T$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(T$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(U$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(U$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(V$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(V$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(W$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(W$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(X$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(X$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(Y$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(Y$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(Z$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(Z$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AA$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AA$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AB$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AB$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AC$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AC$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AD$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AD$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AE$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AE$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AF$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AF$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AG$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AG$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AH$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AH$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AI$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AI$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AJ$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AJ$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AK$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AK$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AL$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AL$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AM$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AM$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AN$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AN$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AO$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AO$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0},{"$f":"IF(MIN(AP$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$BB$13:$BB$492))<0, 0, MIN(AP$37*'02_3_SOURCES'!$I15,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$BB$13:$BB$492)))","v":0}]
[{"$f":"'02_3_SOURCES'!B16","v":0},null,{"$f":"IF(MIN(C$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(C$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!C$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(D$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(D$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!D$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(E$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(E$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!E$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(F$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(F$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!F$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(G$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(G$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!G$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(H$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(H$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!H$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(I$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(I$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!I$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(J$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(J$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!J$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(K$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(K$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!K$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(L$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(L$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!L$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(M$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(M$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!M$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(N$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(N$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!N$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(O$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(O$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!O$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(P$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(P$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!P$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(Q$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(Q$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Q$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(R$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(R$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!R$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(S$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(S$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!S$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(T$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(T$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!T$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(U$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(U$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!U$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(V$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(V$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!V$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(W$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(W$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!W$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(X$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(X$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!X$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(Y$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(Y$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Y$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(Z$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(Z$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!Z$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AA$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AA$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AA$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AB$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AB$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AB$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AC$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AC$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AC$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AD$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AD$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AD$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AE$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AE$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AE$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AF$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AF$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AF$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AG$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AG$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AG$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AH$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AH$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AH$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AI$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AI$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AI$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AJ$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AJ$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AJ$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AK$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AK$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AK$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AL$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AL$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AL$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AM$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AM$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AM$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AN$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AN$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AN$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AO$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AO$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AO$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0},{"$f":"IF(MIN(AP$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$BJ$13:$BJ$492))<0, 0, MIN(AP$37*'02_3_SOURCES'!$I16,SUMIF('03_3_Amortizations'!$A$13:$A$492,'04_1_Pro Forma'!AP$4,'03_3_Amortizations'!$BJ$13:$BJ$492)))","v":0}]
[]
["Total Cash Flow Debt",null,{"$f":"SUM(C41:C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Remaining Cash Flow",null,{"$f":"C37-C48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"04_2_Pre-Stabilization","index":19,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
["Proforma (Pre-Stabilization)"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"}]
[null,"Year",null,{"$f":"YEAR('01_1_General Data'!C131)","v":1900},{"$f":"D3","v":1900},{"$f":"E3","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,{"$f":"O3+1","v":1901},{"$f":"P3","v":1901},{"$f":"Q3","v":1901},1901,1901,1901,1901,1901,1901,1901,1901,1901,{"$f":"AA3+1","v":1902},{"$f":"AB3","v":1902},{"$f":"AC3","v":1902},1902,1902,1902,1902,1902,1902,1902,1902,1902]
[null,"Month",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
["Income","Trend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line item comments"]
["Residential Affordable Income ",{"$f":"rng01_RentalIncomeRate","v":0},null,{"$f":"'01_1_General Data'!C137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!D137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!E137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!F137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!G137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!H137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!I137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!J137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!K137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!L137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!M137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!N137*'02_1_INCOME'!$H$110/12/(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!C145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!D145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!E145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!F145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!G145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!H145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!I145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!J145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!K145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!L145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!M145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!N145*'02_1_INCOME'!$H$110/12","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!C153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!D153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!E153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!F153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!G153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!H153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!I153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!J153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!K153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!L153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!M153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}},{"$f":"'01_1_General Data'!N153*'02_1_INCOME'!$H$110/12*(1+$B$6)","v":{"$error":"#DIV/0!"}}]
["Residential Market Rate Income ",{"$f":"rng01_RentalIncomeRate","v":0},null,{"$f":"'01_1_General Data'!C138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!D138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!E138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!F138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!G138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!H138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!I138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!J138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!K138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!L138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!M138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!N138*'02_1_INCOME'!$I$110/12/(1+$B$7)","v":0},{"$f":"'01_1_General Data'!C146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!D146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!E146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!F146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!G146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!H146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!I146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!J146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!K146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!L146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!M146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!N146*'02_1_INCOME'!$I$110/12","v":0},{"$f":"'01_1_General Data'!C154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!D154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!E154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!F154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!G154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!H154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!I154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!J154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!K154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!L154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!M154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0},{"$f":"'01_1_General Data'!N154*'02_1_INCOME'!$I$110/12*(1+$B$7)","v":0}]
["Commercial Income",{"$f":"'01_1_General Data'!D109","v":0},null,{"$f":"'01_1_General Data'!C139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!D139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!E139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!F139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!G139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!H139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!I139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!J139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!K139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!L139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!M139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!N139*'02_1_INCOME'!$H$60/12/(1+$B$8)","v":0},{"$f":"'01_1_General Data'!C147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!D147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!E147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!F147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!G147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!H147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!I147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!J147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!K147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!L147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!M147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!N147*'02_1_INCOME'!$H$60/12","v":0},{"$f":"'01_1_General Data'!C155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!D155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!E155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!F155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!G155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!H155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!I155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!J155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!K155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!L155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!M155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0},{"$f":"'01_1_General Data'!N155*'02_1_INCOME'!$H$60/12*(1+$B$8)","v":0}]
["Other Income",{"$f":"'01_1_General Data'!$D$110","v":0},null,{"$f":"'01_1_General Data'!C140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!D140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!E140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!F140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!G140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!H140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!I140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!J140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!K140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!L140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!M140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!N140*'02_1_INCOME'!$H$81/12/(1+$B$9)","v":0},{"$f":"'01_1_General Data'!C148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!D148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!E148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!F148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!G148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!H148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!I148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!J148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!K148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!L148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!M148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!N148*'02_1_INCOME'!$H$81/12","v":0},{"$f":"'01_1_General Data'!C156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!D156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!E156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!F156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!G156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!H156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!I156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!J156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!K156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!L156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!M156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0},{"$f":"'01_1_General Data'!N156*'02_1_INCOME'!$H$81/12*(1+$B$9)","v":0}]
["Gross Project Income",null,null,{"$f":"SUM(D6:D9)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E6:E9)","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!"},{"$error":"#DIV/0!"},{"$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!"},{"$error":"#DIV/0!"}]
["Vacancy Allowance Residential Affordable",{"$f":"'01_1_General Data'!D119","v":0},null,{"$f":"-$B11*D6","v":{"$error":"#DIV/0!"}},{"$f":"-$B11*E6","v":{"$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!"},{"$error":"#DIV/0!"},{"$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!"}]
["Vacancy Allowance Residential Market",{"$f":"'01_1_General Data'!D118","v":0},null,{"$f":"-$B12*D7","v":0},{"$f":"-$B12*E7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Allowance Commercial",{"$f":"'01_1_General Data'!D120","v":0},null,{"$f":"-$B13*D8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Allowance Other",{"$f":"'01_1_General Data'!D122","v":0},null,{"$f":"-$B14*D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effective Gross Income",null,null,{"$f":"SUM(D10:D14)","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!"},{"$error":"#DIV/0!"},{"$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!"}]
[]
["Expenses",null,"Monthly PAR"]
["Administrative",{"$f":"rng01_OpExRate","v":0},{"$f":"'04_1_Pro Forma'!$C18/12/((1+$B18)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C18/12/((1+$B18)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D18","v":0},{"$f":"E18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O18*(1+B18)","v":0},{"$f":"P18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AA18*(1+$B18)","v":0},{"$f":"AB18","v":0},0,0,0,0,0,0,0,0,0,0]
["Management Fee",{"$f":"rng01_ManagementFee","v":0},{"$f":"'04_1_Pro Forma'!$C19/12/((1+$B19)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D15*$B$19","v":{"$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!"},{"$f":"O15*$B$19","v":{"$error":"#DIV/0!"}},{"$f":"'04_1_Pro Forma'!$C19/12","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Utilities",{"$f":"rng01_OpExRate","v":0},{"$f":"'04_1_Pro Forma'!$C20/12/((1+$B20)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C20/12/((1+$B20)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O20*(1+B20)","v":0},{"$f":"P20","v":0},{"$f":"Q20","v":0},{"$f":"R20","v":0},{"$f":"S20","v":0},{"$f":"T20","v":0},{"$f":"U20","v":0},{"$f":"V20","v":0},{"$f":"W20","v":0},{"$f":"X20","v":0},{"$f":"Y20","v":0},{"$f":"Z20","v":0},{"$f":"AA20*(1+$B20)","v":0},{"$f":"AB20","v":0},{"$f":"AC20","v":0},{"$f":"AD20","v":0},{"$f":"AE20","v":0},{"$f":"AF20","v":0},{"$f":"AG20","v":0},{"$f":"AH20","v":0},{"$f":"AI20","v":0},{"$f":"AJ20","v":0},{"$f":"AK20","v":0},{"$f":"AL20","v":0}]
["Operations & Maintenance",{"$f":"rng01_OpExRate","v":0},{"$f":"'04_1_Pro Forma'!$C21/12/((1+$B21)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C21/12/((1+$B21)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",{"$f":"'01_1_General Data'!D112","v":0},{"$f":"'04_1_Pro Forma'!$C22/12/((1+$B22)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C22/12/((1+$B22)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Property & Liability Insurance",{"$f":"'01_1_General Data'!D113","v":0},{"$f":"'04_1_Pro Forma'!$C23/12/((1+$B23)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C23/12/((1+$B23)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Taxes & Insurance",{"$f":"rng01_OpExRate","v":0},{"$f":"'04_1_Pro Forma'!$C24/12/((1+$B24)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C24/12/((1+$B24)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NH / Assisted Living /Elderly Care",{"$f":"rng01_OpExRate","v":0},{"$f":"'04_1_Pro Forma'!$C25/12/((1+$B25)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C25/12/((1+$B25)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",{"$f":"rng01_OpExRate","v":0},{"$f":"'04_1_Pro Forma'!$C26/12/((1+$B26)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"'04_1_Pro Forma'!$C26/12/((1+$B26)^('04_1_Pro Forma'!$C$4-'04_2_Pre-Stabilization'!$D$3))","v":0},{"$f":"D26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses",null,{"$f":"SUM(C18:C26)","v":0},{"$f":"SUM(D18:D26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E18:E26)","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!"},{"$error":"#DIV/0!"},0,{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Management Fee is calculated as a percentage of EGI"]
[]
["Net Operating Income",null,null,{"$f":"D15-D27","v":{"$error":"#DIV/0!"}},{"$f":"E15-E27","v":{"$error":"#DIV/0!"}},{"$f":"F15-F27","v":{"$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!"},{"$error":"#DIV/0!"},{"$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!"},{"$error":"#DIV/0!"}]
[]
["Debt Service Financing"]
[{"$f":"'02_3_SOURCES'!B9","v":"RIH First Mortgage"},null,null,{"$f":"VLOOKUP(D$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(E$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(F$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(G$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(H$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(I$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(J$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(K$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(L$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(M$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(N$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(O$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(P$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(Q$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(R$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(S$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(T$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(U$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(V$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(W$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(X$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(Y$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(Z$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AA$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AB$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AC$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AD$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AE$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AF$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AG$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AH$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AI$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AJ$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AK$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AL$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0},{"$f":"VLOOKUP(AM$3,'03_3_Amortizations'!$A$13:$E$492,5,FALSE)","v":0}]
["Mortgage Insurance Premium",null,null,{"$f":"VLOOKUP(D$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(E$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(F$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(G$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(H$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(I$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(J$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(K$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(L$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(M$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(N$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(O$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(P$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(Q$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(R$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(S$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(T$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(U$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(V$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(W$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(X$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(Y$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(Z$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AA$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AB$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AC$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AD$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AE$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AF$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AG$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AH$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AI$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AJ$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AK$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AL$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0},{"$f":"VLOOKUP(AM$3,'03_3_Amortizations'!$A$13:$I$492,9,FALSE)","v":0}]
["Total Debt Service",null,null,{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E33:E34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow",null,null,{"$f":"D30-D35","v":{"$error":"#DIV/0!"}},{"$f":"E30-E35","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!"},{"$error":"#DIV/0!"},{"$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!"},{"$error":"#DIV/0!"}]
["Debt Coverage Ratio",null,null,{"$f":"IF(D33<>0, D30/D33, 0)","v":0},{"$f":"IF(E33<>0, E30/E33, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Financing"]
[{"$f":"'02_3_SOURCES'!B10","v":"RIH Second Mortgage"},null,null,{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0},{"$f":"'02_3_SOURCES'!$L10/12","v":0}]
[{"$f":"'02_3_SOURCES'!B11","v":0},null,null,{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0},{"$f":"'02_3_SOURCES'!$L11/12","v":0}]
[{"$f":"'02_3_SOURCES'!B12","v":0},null,null,{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0},{"$f":"'02_3_SOURCES'!$L12/12","v":0}]
[{"$f":"'02_3_SOURCES'!B13","v":0},null,null,{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0},{"$f":"'02_3_SOURCES'!$L13/12","v":0}]
[{"$f":"'02_3_SOURCES'!B14","v":0},null,null,{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0},{"$f":"'02_3_SOURCES'!$L14/12","v":0}]
[{"$f":"'02_3_SOURCES'!B15","v":0},null,null,{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0},{"$f":"'02_3_SOURCES'!$L15/12","v":0}]
[{"$f":"'02_3_SOURCES'!B16","v":0},null,null,{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0},{"$f":"'02_3_SOURCES'!$L16/12","v":0}]
[]
["Total Cash Flow Debt",null,null,{"$f":"SUM(D40:D46)","v":0},{"$f":"SUM(E40:E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Remaining Cash Flow",null,null,{"$f":"D36-D48","v":{"$error":"#DIV/0!"}},{"$f":"E36-E48","v":{"$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!"},{"$error":"#DIV/0!"},{"$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!"}]
["Debt Coverage Ratio",null,null,{"$f":"IF(D48<>0, D49/D48,0)","v":0},{"$f":"IF(E48<>0, E49/E48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Yearly NOI"]
[null,null,null,{"$f":"D3","v":1900},{"$f":"D53+1","v":1901},{"$f":"E53+1","v":1902}]
[null,null,null,{"$f":"SUM(D30:O30)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P30:AA30)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB30:AM30)","v":{"$error":"#DIV/0!"}}]

{"sheet":"04_3_Reserves","index":20,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["Rep. Reserve Sch"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"}]
[null,{"$f":"'04_1_Pro Forma'!C3","v":"Year 1"},{"$f":"'04_1_Pro Forma'!D3","v":"Year 2"},{"$f":"'04_1_Pro Forma'!E3","v":"Year 3"},{"$f":"'04_1_Pro Forma'!F3","v":"Year 4"},{"$f":"'04_1_Pro Forma'!G3","v":"Year 5"},{"$f":"'04_1_Pro Forma'!H3","v":"Year 6"},{"$f":"'04_1_Pro Forma'!I3","v":"Year 7"},{"$f":"'04_1_Pro Forma'!J3","v":"Year 8"},{"$f":"'04_1_Pro Forma'!K3","v":"Year 9"},{"$f":"'04_1_Pro Forma'!L3","v":"Year 10"}]
[null,{"$f":"'04_1_Pro Forma'!C4","v":1901},{"$f":"'04_1_Pro Forma'!D4","v":1902},{"$f":"'04_1_Pro Forma'!E4","v":1903},{"$f":"'04_1_Pro Forma'!F4","v":1904},{"$f":"'04_1_Pro Forma'!G4","v":1905},{"$f":"'04_1_Pro Forma'!H4","v":1906},{"$f":"'04_1_Pro Forma'!I4","v":1907},{"$f":"'04_1_Pro Forma'!J4","v":1908},{"$f":"'04_1_Pro Forma'!K4","v":1909},{"$f":"'04_1_Pro Forma'!L4","v":1910}]
["Inflated Annual Needs from Capital Needs Assessment"]
["Starting Balance",{"$f":"'02_4_USES'!F80","v":0},{"$f":"B11","v":0},{"$f":"C11","v":0},0,0,0,0,0,0,0]
["Annual Reserve Deposit from Property Cash Flow",{"$f":"'04_1_Pro Forma'!C26","v":0},{"$f":"'04_1_Pro Forma'!D26","v":0},{"$f":"'04_1_Pro Forma'!E26","v":0},{"$f":"'04_1_Pro Forma'!F26","v":0},{"$f":"'04_1_Pro Forma'!G26","v":0},{"$f":"'04_1_Pro Forma'!H26","v":0},{"$f":"'04_1_Pro Forma'!I26","v":0},{"$f":"'04_1_Pro Forma'!J26","v":0},{"$f":"'04_1_Pro Forma'!K26","v":0},{"$f":"'04_1_Pro Forma'!L26","v":0}]
["Balance After Reserve Deposit",{"$f":"B6+B7","v":0},{"$f":"C6+C7","v":0},0,0,0,0,0,0,0,0]
["Withdrawals (Equal to Inflated Annual Needs)",{"$f":"-B5","v":0},{"$f":"-C5","v":0},0,0,0,0,0,0,0,0]
["Interest Income",{"$f":"B6*rng01_ReserveInterest","v":0},0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B8:B10)","v":0},{"$f":"SUM(C8:C10)","v":0},0,0,0,0,0,0,0,0]
["Indicators of Reserve Inadequacy",{"$f":"IF(B11<1, \"DEFICIT\",\"\")","v":"DEFICIT"},{"$f":"IF(C11<1, \"DEFICIT\",\"\")","v":"DEFICIT"},"DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT"]
[]
[]
[null,{"$f":"'04_1_Pro Forma'!M3","v":"Year 11"},{"$f":"'04_1_Pro Forma'!N3","v":"Year 12"},{"$f":"'04_1_Pro Forma'!O3","v":"Year 13"},{"$f":"'04_1_Pro Forma'!P3","v":"Year 14"},{"$f":"'04_1_Pro Forma'!Q3","v":"Year 15"},{"$f":"'04_1_Pro Forma'!R3","v":"Year 16"},{"$f":"'04_1_Pro Forma'!S3","v":"Year 17"},{"$f":"'04_1_Pro Forma'!T3","v":"Year 18"},{"$f":"'04_1_Pro Forma'!U3","v":"Year 19"},{"$f":"'04_1_Pro Forma'!V3","v":"Year 20"}]
[null,{"$f":"'04_1_Pro Forma'!M4","v":1911},{"$f":"'04_1_Pro Forma'!N4","v":1912},{"$f":"'04_1_Pro Forma'!O4","v":1913},{"$f":"'04_1_Pro Forma'!P4","v":1914},{"$f":"'04_1_Pro Forma'!Q4","v":1915},{"$f":"'04_1_Pro Forma'!R4","v":1916},{"$f":"'04_1_Pro Forma'!S4","v":1917},{"$f":"'04_1_Pro Forma'!T4","v":1918},{"$f":"'04_1_Pro Forma'!U4","v":1919},{"$f":"'04_1_Pro Forma'!V4","v":1920}]
["Inflated Annual Needs from Capital Needs Assessment"]
["Starting Balance",{"$f":"K11","v":0},{"$f":"B23","v":0},0,0,0,0,0,0,0,0]
["Annual Reserve Deposit from Property Cash Flow",{"$f":"'04_1_Pro Forma'!M26","v":0},{"$f":"'04_1_Pro Forma'!N26","v":0},{"$f":"'04_1_Pro Forma'!O26","v":0},{"$f":"'04_1_Pro Forma'!P26","v":0},{"$f":"'04_1_Pro Forma'!Q26","v":0},{"$f":"'04_1_Pro Forma'!R26","v":0},{"$f":"'04_1_Pro Forma'!S26","v":0},{"$f":"'04_1_Pro Forma'!T26","v":0},{"$f":"'04_1_Pro Forma'!U26","v":0},{"$f":"'04_1_Pro Forma'!V26","v":0}]
["Balance After Reserve Deposit",{"$f":"B18+B19","v":0},0,0,0,0,0,0,0,0,0]
["Withdrawals (Equal to Inflated Annual Needs)",{"$f":"-B17","v":0},0,0,0,0,0,0,0,0,0]
["Interest Income",{"$f":"B18*rng01_ReserveInterest","v":0},0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B20:B22)","v":0},0,0,0,0,0,0,0,0,0]
["Indicators of Reserve Inadequacy",{"$f":"IF(B23<1, \"DEFICIT\",\"\")","v":"DEFICIT"},"DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT"]
[]
[]
[null,{"$f":"'04_1_Pro Forma'!W3","v":"Year 21"},{"$f":"'04_1_Pro Forma'!X3","v":"Year 22"},{"$f":"'04_1_Pro Forma'!Y3","v":"Year 23"},{"$f":"'04_1_Pro Forma'!Z3","v":"Year 24"},{"$f":"'04_1_Pro Forma'!AA3","v":"Year 25"},{"$f":"'04_1_Pro Forma'!AB3","v":"Year 26"},{"$f":"'04_1_Pro Forma'!AC3","v":"Year 27"},{"$f":"'04_1_Pro Forma'!AD3","v":"Year 28"},{"$f":"'04_1_Pro Forma'!AE3","v":"Year 29"},{"$f":"'04_1_Pro Forma'!AF3","v":"Year 30"}]
[null,{"$f":"'04_1_Pro Forma'!W4","v":1921},{"$f":"'04_1_Pro Forma'!X4","v":1922},{"$f":"'04_1_Pro Forma'!Y4","v":1923},{"$f":"'04_1_Pro Forma'!Z4","v":1924},{"$f":"'04_1_Pro Forma'!AA4","v":1925},{"$f":"'04_1_Pro Forma'!AB4","v":1926},{"$f":"'04_1_Pro Forma'!AC4","v":1927},{"$f":"'04_1_Pro Forma'!AD4","v":1928},{"$f":"'04_1_Pro Forma'!AE4","v":1929},{"$f":"'04_1_Pro Forma'!AF4","v":1930}]
["Inflated Annual Needs from Capital Needs Assessment"]
["Starting Balance",{"$f":"K23","v":0},{"$f":"B35","v":0},0,0,0,0,0,0,0,0]
["Annual Reserve Deposit from Property Cash Flow",{"$f":"'04_1_Pro Forma'!W26","v":0},{"$f":"'04_1_Pro Forma'!X26","v":0},{"$f":"'04_1_Pro Forma'!Y26","v":0},{"$f":"'04_1_Pro Forma'!Z26","v":0},{"$f":"'04_1_Pro Forma'!AA26","v":0},{"$f":"'04_1_Pro Forma'!AB26","v":0},{"$f":"'04_1_Pro Forma'!AC26","v":0},{"$f":"'04_1_Pro Forma'!AD26","v":0},{"$f":"'04_1_Pro Forma'!AE26","v":0},{"$f":"'04_1_Pro Forma'!AF26","v":0}]
["Balance After Reserve Deposit",{"$f":"B30+B31","v":0},0,0,0,0,0,0,0,0,0]
["Withdrawals (Equal to Inflated Annual Needs)",{"$f":"-B29","v":0},0,0,0,0,0,0,0,0,0]
["Interest Income",{"$f":"B30*rng01_ReserveInterest","v":0},0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B32:B34)","v":0},0,0,0,0,0,0,0,0,0]
["Indicators of Reserve Inadequacy",{"$f":"IF(B35<1, \"DEFICIT\",\"\")","v":"DEFICIT"},"DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT"]
[]
[]
[null,{"$f":"'04_1_Pro Forma'!AG3","v":"Year 31"},{"$f":"'04_1_Pro Forma'!AH3","v":"Year 32"},{"$f":"'04_1_Pro Forma'!AI3","v":"Year 33"},{"$f":"'04_1_Pro Forma'!AJ3","v":"Year 34"},{"$f":"'04_1_Pro Forma'!AK3","v":"Year 35"},{"$f":"'04_1_Pro Forma'!AL3","v":"Year 36"},{"$f":"'04_1_Pro Forma'!AM3","v":"Year 37"},{"$f":"'04_1_Pro Forma'!AN3","v":"Year 38"},{"$f":"'04_1_Pro Forma'!AO3","v":"Year 39"},{"$f":"'04_1_Pro Forma'!AP3","v":"Year 40"}]
[null,{"$f":"'04_1_Pro Forma'!AG4","v":1931},{"$f":"'04_1_Pro Forma'!AH4","v":1932},{"$f":"'04_1_Pro Forma'!AI4","v":1933},{"$f":"'04_1_Pro Forma'!AJ4","v":1934},{"$f":"'04_1_Pro Forma'!AK4","v":1935},{"$f":"'04_1_Pro Forma'!AL4","v":1936},{"$f":"'04_1_Pro Forma'!AM4","v":1937},{"$f":"'04_1_Pro Forma'!AN4","v":1938},{"$f":"'04_1_Pro Forma'!AO4","v":1939},{"$f":"'04_1_Pro Forma'!AP4","v":1940}]
["Inflated Annual Needs from Capital Needs Assessment"]
["Starting Balance",{"$f":"K35","v":0},{"$f":"B47","v":0},0,0,0,0,0,0,0,0]
["Annual Reserve Deposit from Property Cash Flow",{"$f":"'04_1_Pro Forma'!AG26","v":0},{"$f":"'04_1_Pro Forma'!AH26","v":0},{"$f":"'04_1_Pro Forma'!AI26","v":0},{"$f":"'04_1_Pro Forma'!AJ26","v":0},{"$f":"'04_1_Pro Forma'!AK26","v":0},{"$f":"'04_1_Pro Forma'!AL26","v":0},{"$f":"'04_1_Pro Forma'!AM26","v":0},{"$f":"'04_1_Pro Forma'!AN26","v":0},{"$f":"'04_1_Pro Forma'!AO26","v":0},{"$f":"'04_1_Pro Forma'!AP26","v":0}]
["Balance After Reserve Deposit",{"$f":"B42+B43","v":0},0,0,0,0,0,0,0,0,0]
["Withdrawals (Equal to Inflated Annual Needs)",{"$f":"-B41","v":0},0,0,0,0,0,0,0,0,0]
["Interest Income",{"$f":"B42*rng01_ReserveInterest","v":0},0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B44:B46)","v":0},0,0,0,0,0,0,0,0,0]
["Indicators of Reserve Inadequacy",{"$f":"IF(B47<1, \"DEFICIT\",\"\")","v":"DEFICIT"},"DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT","DEFICIT"]

{"sheet":"06_1_Summary Printout","index":21,"n_rows":95,"n_cols":12,"rows_kept":95,"cut":false,"hidden":true,"merged":[[3,9,3,11],[36,3,36,5]]}
[]
[null,"Project Summary",null,null,null,null,null,{"$f":"IF(J32<0,\"NOTE: USES CURRENTLY EXCEED SOURCES\",\"\")","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"rng01_ProjectName","v":0}]
[null,"Current Model Progress Date:",null,{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"},null,null,null,null,"RIH Program Type:",{"$f":"'01_1_General Data'!C43","v":0}]
[]
[null,"SOURCES",null,"Total","Per Unit","Per NRSF",null,"USES",null,"Total","Per Unit","Per NRSF"]
[null,"Permanent Loans",null,null,null,null,null,null,"Acquisition",{"$f":"'02_4_USES'!F15","v":0},{"$f":"J7/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J7/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('01_1_General Data'!K11=\"No\", '02_3_SOURCES'!C9, '02_3_SOURCES'!B9)","v":"RIH First Mortgage"},{"$f":"'02_3_SOURCES'!K9","v":0},{"$f":"D8/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D8/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(AA2=0,\"Construction\",\"First Mortgage Payoff\")","v":"Construction"},{"$f":"'02_4_USES'!F26","v":0},{"$f":"J8/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J8/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B10=\"Other\", '02_3_SOURCES'!C10, '02_3_SOURCES'!B10)","v":"RIH Second Mortgage"},{"$f":"'02_3_SOURCES'!K10","v":0},{"$f":"D9/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D9/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(AA2=0,\"Contingency\",\"Sale Proceeds/Equity Purchase\")","v":"Contingency"},{"$f":"'02_4_USES'!F27","v":0},{"$f":"J9/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J9/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B11=\"Other\", '02_3_SOURCES'!C11, '02_3_SOURCES'!B11)","v":0},{"$f":"'02_3_SOURCES'!K11","v":0},{"$f":"D10/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D10/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Soft Costs",{"$f":"'02_4_USES'!F59","v":0},{"$f":"J10/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J10/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B12=\"Other\", '02_3_SOURCES'!C12, '02_3_SOURCES'!B12)","v":0},{"$f":"'02_3_SOURCES'!K12","v":0},{"$f":"D11/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D11/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Financing",{"$f":"'02_4_USES'!F74","v":0},{"$f":"J11/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J11/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B13=\"Other\", '02_3_SOURCES'!C13, '02_3_SOURCES'!B13)","v":0},{"$f":"'02_3_SOURCES'!K13","v":0},{"$f":"D12/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D12/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AA2=0,\"Replacement Cost\",\"\")","v":"Replacement Cost"},null,{"$f":"SUM(J7:J11)","v":0},{"$f":"J12/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J12/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B14=\"Other\", '02_3_SOURCES'!C14, '02_3_SOURCES'!B14)","v":0},{"$f":"'02_3_SOURCES'!K14","v":0},{"$f":"D13/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D13/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(AA2=0,\"Base Developer Fee\",\"Transaction Costs\")","v":"Base Developer Fee"},{"$f":"'02_4_USES'!F86","v":0},{"$f":"J13/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J13/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B15=\"Other\", '02_3_SOURCES'!C15, '02_3_SOURCES'!B15)","v":0},{"$f":"'02_3_SOURCES'!K15","v":0},{"$f":"D14/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D14/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AA2=0,\"Approved Cost\",\"\")","v":"Approved Cost"},null,{"$f":"IF(AA2=0,J12+J13,0)","v":0},{"$f":"J14/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J14/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF('02_3_SOURCES'!B16=\"Other\", '02_3_SOURCES'!C16, '02_3_SOURCES'!B16)","v":0},{"$f":"'02_3_SOURCES'!K16","v":0},{"$f":"D15/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D15/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(AA2=0,\"Incentive Developer Fee\",\"Developer's Fee\")","v":"Incentive Developer Fee"},{"$f":"'02_4_USES'!F87","v":0},{"$f":"J15/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J15/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(AA2=0,\"Total Loans\",\"Total Loans & GAP Funds\")","v":"Total Loans"},null,{"$f":"SUM(D8:D15)","v":0},{"$f":"SUM(E8:E15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F8:F15)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AA2=0,\"TDC Net of Reserves\",\"\")","v":"TDC Net of Reserves"},null,{"$f":"IF(AA2=0,J14+J15,0)","v":0},{"$f":"J16/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J16/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,"Equity",null,null,null,null,null,null,{"$f":"IF(AA2=0,\"Operating Reserve\",\"Rehabilitation\")","v":"Operating Reserve"},{"$f":"'02_4_USES'!F79","v":0},{"$f":"J17/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J17/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'02_3_SOURCES'!B21","v":"LIHTC Proceeds"},{"$f":"'02_3_SOURCES'!F21","v":{"$error":"#DIV/0!"}},{"$f":"D18/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D18/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Replacement Reserve",{"$f":"'02_4_USES'!F80","v":0},{"$f":"J18/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J18/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'02_3_SOURCES'!B22","v":"Fed. Historic Tax Credit Proceeds"},{"$f":"'02_3_SOURCES'!F22","v":0},{"$f":"D19/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D19/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Tax + Insurance",{"$f":"SUM('02_4_USES'!$F$77:$F$78)","v":0},{"$f":"J19/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J19/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'02_3_SOURCES'!B23","v":"General Partner Capital"},{"$f":"'02_3_SOURCES'!F23","v":0},{"$f":"D20/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D20/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Lease-up Reserve",{"$f":"'02_4_USES'!F81","v":0},{"$f":"J20/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J20/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'02_3_SOURCES'!B24","v":"State Historic TC Proceeds"},{"$f":"'02_3_SOURCES'!F24","v":0},{"$f":"D21/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D21/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Other",{"$f":"'02_4_USES'!F82","v":0},{"$f":"J21/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J21/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'02_3_SOURCES'!B25","v":"Other (Describe)"},{"$f":"'02_3_SOURCES'!F25","v":0},{"$f":"D22/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D22/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AA2=0,\"TDC Including Reserves\",\"\")","v":"TDC Including Reserves"},null,{"$f":"SUM(J16:J21)","v":0},{"$f":"J22/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J22/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,"Total Equity",null,{"$f":"SUM(D18:D22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E18:E22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F18:F22)","v":{"$error":"#DIV/0!"}}]
[null,"Grants",null,null,null,null,null,"TOTAL USES",null,{"$f":"J22","v":0},{"$f":"J24/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J24/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(AA2=0,IF('02_3_SOURCES'!F30=0,\"None\",'02_3_SOURCES'!C30),\"\")","v":"None"},{"$f":"'02_3_SOURCES'!F30","v":0},{"$f":"D25/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D25/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(AA2=0,IF('02_3_SOURCES'!F31=0,\"None\",'02_3_SOURCES'!C31),\"\")","v":"None"},{"$f":"'02_3_SOURCES'!F31","v":0},{"$f":"D26/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D26/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Total Hard Costs incl. Contingency",{"$f":"'02_4_USES'!F28","v":0},{"$f":"IF(J26=\"N/A\",\"N/A\",J26/'02_1_INCOME'!$F$38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J26=\"N/A\",\"N/A\",J26/SUM('01_1_General Data'!$G$61:$G$62))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(AA2=0,IF('02_3_SOURCES'!F32=0,\"None\",'02_3_SOURCES'!C32),\"\")","v":"None"},{"$f":"'02_3_SOURCES'!F32","v":0},{"$f":"D27/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D27/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,null,"Year 1 Operating Expenses",{"$f":"'04_1_Pro Forma'!C27","v":0},{"$f":"J27/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J27/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(AA2=0,IF('02_3_SOURCES'!F33=0,\"None\",'02_3_SOURCES'!C33),\"\")","v":"None"},{"$f":"'02_3_SOURCES'!F33","v":0},{"$f":"D28/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D28/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(AA2=0,IF('02_3_SOURCES'!F34=0,\"None\",'02_3_SOURCES'!C34),\"\")","v":"None"},{"$f":"'02_3_SOURCES'!F34","v":0},{"$f":"D29/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D29/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[null,"Total Grants",null,{"$f":"SUM(D25:D29)","v":0},{"$f":"SUM(E25:E29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F25:F29)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Total","Per Unit","per NRSF"]
[null,"TOTAL SOURCES",null,{"$f":"D16+D23+D30","v":{"$error":"#DIV/0!"}},{"$f":"D32/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"D32/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J32<0,\"PROJECT GAP\",\"PROJECT SURPLUS\")","v":{"$error":"#DIV/0!"}},null,{"$f":"D32-J24","v":{"$error":"#DIV/0!"}},{"$f":"J32/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"J32/SUM('01_1_General Data'!$G$61:$G$62)","v":{"$error":"#DIV/0!"}}]
[]
[null,"UNDERWRITER ASSUMPTIONS"]
[]
[null,"Debt Service Coverage Ratio",null,null,null,{"$f":"'01_1_General Data'!$K$14","v":0},null,null,"Mortgage (Yes or No)?",null,null,{"$f":"'01_1_General Data'!K11","v":0}]
[null,"Syndication Credit Detail:",null,{"$f":"'02_3_SOURCES'!C21","v":{"$error":"#DIV/0!"}},null,null,null,null,"Risk Sharing (Yes or No)?",null,null,{"$f":"'01_1_General Data'!K12","v":0}]
[null,null,null,null,null,null,null,null,"Historic Credits (Yes or No)?",null,null,{"$f":"'01_1_General Data'!C32","v":0}]
[null,"First Year of Operations/Pro Forma Yr. 1",null,null,null,{"$f":"rng01_FirstYearProforma","v":1901},null,null,"Mortgage Interest Rate",null,null,{"$f":"IF($L$36=\"Yes\",'01_1_General Data'!K13,\"Not RIH\")","v":"Not RIH"}]
[null,"Number of Units (Total)",null,null,null,{"$f":"SUM(E48:F48)","v":0},null,null,"Mortgage Term",null,null,{"$f":"IF($L$36=\"Yes\",'01_1_General Data'!K15,\"Not RIH\")","v":"Not RIH"}]
[null,"Type Detail",null,null,"Market","LIHTC",null,null,{"$f":"IF(AND('02_3_SOURCES'!G10=\"Cash Flow\",'03_3_Amortizations'!M13>0),\"Second Mortgage is a Cash Flow Mortgage\",IF(AND('02_3_SOURCES'!G10=\"Debt Service\",'03_3_Amortizations'!M13>0),\"Second Mortgage is Standard Amortizing\",\"Second Mortgage Not Applicable\"))","v":"Second Mortgage Not Applicable"}]
[null,null,"SRO/EFF",null,{"$f":"'02_1_INCOME'!D104","v":0},{"$f":"'02_1_INCOME'!C104","v":0},null,null,{"$f":"\"Financing Status is \"&'01_1_General Data'!K16","v":"Financing Status is "}]
[null,null,"1 Bedroom",null,{"$f":"'02_1_INCOME'!D105","v":0},{"$f":"'02_1_INCOME'!C105","v":0},null,null,"Loan to Value",null,null,{"$f":"'06_2_Credit Committee'!D29","v":{"$error":"#DIV/0!"}}]
[null,null,"2 Bedrooms",null,{"$f":"'02_1_INCOME'!D106","v":0},{"$f":"'02_1_INCOME'!C106","v":0},null,null,"Vacancy Rates"]
[null,null,"3 Bedrooms",null,{"$f":"'02_1_INCOME'!D107","v":0},{"$f":"'02_1_INCOME'!C107","v":0},null,null,"Residential Market Rate",null,null,{"$f":"'01_1_General Data'!D118","v":0}]
[null,null,"4 Bedrooms",null,{"$f":"'02_1_INCOME'!D108","v":0},{"$f":"'02_1_INCOME'!C108","v":0},null,null,"Residential Affordable Rate",null,null,{"$f":"'01_1_General Data'!D119","v":0}]
[null,null,"5 Bedrooms",null,{"$f":"'02_1_INCOME'!D109","v":0},{"$f":"'02_1_INCOME'!C109","v":0},null,null,"Commercial Market Rate",null,null,{"$f":"'01_1_General Data'!D120","v":0}]
[null,"Totals by Type",null,null,{"$f":"SUM(E42:E47)","v":0},{"$f":"SUM(F42:F47)","v":0},null,null,"NH/Assisted/Congregate Market Rate",null,null,{"$f":"'01_1_General Data'!D121","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sources pie chart element"]
[null,null,"RIH Mortgage",{"$f":"SUM(D8:D9)","v":0}]
[null,null,"Other Permanent Financing",{"$f":"SUM(D10:D15)","v":0}]
[null,null,"Equity",{"$f":"SUM(D18:D22)","v":{"$error":"#DIV/0!"}}]
[null,null,"Other Loan",{"$f":"SUM(D25:D29)","v":0}]
[]
[null,null,"Uses pie chart element"]
[null,null,"Acquisition",{"$f":"J7","v":0}]
[null,null,"Construction",{"$f":"J8","v":0}]
[null,null,"Soft Costs",{"$f":"J10","v":0}]
[null,null,"Developer Fee",{"$f":"J13+J15","v":0}]
[null,null,"Reserves",{"$f":"SUM(J17:J21)","v":0}]
[null,null,"Other",{"$f":"J9+J11","v":0}]

{"sheet":"06_2_Credit Committee","index":22,"n_rows":142,"n_cols":32,"rows_kept":142,"cut":false,"hidden":true,"merged":[[35,3,35,4],[35,6,35,7]]}
["Credit Committee"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[]
[null,"1. Summary of Changes from Preliminary Approval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underwriting Metrics ",null,null,null,"Development Team ",null,null,null,null,"Other Metrics"]
[]
[]
[null,null,null,"Appraisal ","Per Unit","Variance","Current UW","Per Unit",null,null,null,null,null,null,null,null,null,null,"Underwriting Metrics",null,null,null,"Development Team"]
[null,null,"Rent Revenue - Gross Potential",{"$f":"SUM('02_2_EXPENSE'!F12:F12)","v":0},{"$f":"D9/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+G9-D9","v":0},{"$f":"'02_1_INCOME'!M38","v":0},{"$f":"G9/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}}]
[null,null,"Rent Revenue - Commercial",{"$f":"'02_2_EXPENSE'!F13","v":0},{"$f":"D10/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_1_INCOME'!H60","v":0},{"$f":"G10/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Metric","Amount","Comment",null,null,"Name","City/State","Risk Rating",null,"Breakeven Occupancy",null,null,"Minimum DSCR Occupancy"]
[null,null,"NH/Asst Living Total Revenues",{"$f":"'02_2_EXPENSE'!F15","v":0},{"$f":"D11/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'03_4_NH-Assisted Living Data'!C18","v":0},{"$f":"G11/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Total Development Cost Per Unit",{"$error":"#DIV/0!"},null,null,"Sponsor/Developer",{"$f":"rng01_Developer","v":0},{"$f":"'01_1_General Data'!D164&\", \"&'01_1_General Data'!D165","v":", "},null,null,"Operating Expenses",{"$f":"'04_1_Pro Forma'!C27","v":0},null,"Debt Service",{"$f":"AC12","v":0}]
[null,null,"Other Rent Revenue",{"$f":"'02_2_EXPENSE'!F16","v":0},{"$f":"D12/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_1_INCOME'!H81","v":0},{"$f":"G12/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Residential Affordable Vacancy Rate",{"$f":"'01_1_General Data'!D119","v":0},null,null,"Mortgagor",{"$f":"'01_1_General Data'!K27","v":0},{"$f":"'01_1_General Data'!K29&\", \"&'01_1_General Data'!K30","v":", "},null,null,"Debt Service",{"$f":"'04_1_Pro Forma'!C33","v":0},null,"Minimum DSCR",{"$f":"'02_3_SOURCES'!H9","v":0}]
[null,null,"Potential Gross Income",{"$f":"SUM(D9:D12)","v":0},{"$f":"D13/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"SUM(G9:G12)","v":0},{"$f":"G13/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"DCR Year 1",{"$f":"'04_1_Pro Forma'!C38","v":0},null,null,"Architect",{"$f":"'01_1_General Data'!D191","v":0},{"$f":"'01_1_General Data'!D194&\", \"&'01_1_General Data'!D195","v":", "},null,null,"Total",{"$f":"SUM(AC11:AC12)","v":0},null,"Minimum DSCR NOI",{"$f":"AF11*AF12","v":0}]
[null,null,"Vacancy",{"$f":"'02_2_EXPENSE'!F14","v":0},{"$f":"D14/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"SUM('04_1_Pro Forma'!C11:C14)","v":0},{"$f":"G14/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"DCR Year 15",{"$f":"'04_1_Pro Forma'!Q38","v":0},null,null,"General Contractor",{"$f":"'01_1_General Data'!I181","v":0},{"$f":"'01_1_General Data'!I184&\", \"&'01_1_General Data'!I185","v":", "},null,null,"Gross Potential Rent",{"$f":"'02_1_INCOME'!M38","v":0},null,"Minimum DSCR Vacancy",{"$f":"1-((AC14-(T15-AF13))/AC14)","v":{"$error":"#DIV/0!"}}]
[null,null,"EFFECTIVE GROSS INCOME",{"$f":"+D13+D14","v":0},{"$f":"D15/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"+G13+G14","v":0},{"$f":"G15/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"NOI",{"$f":"'04_1_Pro Forma'!C30","v":0},null,null,"Legal",{"$f":"'01_1_General Data'!I161","v":0},{"$f":"'01_1_General Data'!I164&\", \"&'01_1_General Data'!I165","v":", "},null,null,"Breakeven Vacancy %",{"$f":"1-(AC13/AC14)","v":{"$error":"#DIV/0!"}},null,"Minimum DSCR Occupied Units",{"$f":"rng02_TotalUnit*AF14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Income Trending",{"$f":"rng01_RentalIncomeRate","v":0},null,null,"Management Agent",{"$f":"'01_1_General Data'!D181","v":0},{"$f":"'01_1_General Data'!D184&\", \"&'01_1_General Data'!D185","v":", "},null,null,"Breakeven Occupied Units",{"$f":"rng02_TotalUnit*AC15","v":{"$error":"#DIV/0!"}}]
[null,null,"Administrative Expenses",{"$f":"'02_2_EXPENSE'!F39","v":0},{"$f":"D17/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+G17-D17","v":0},{"$f":"'02_2_EXPENSE'!D39","v":0},{"$f":"G17/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Operating Expense Trending",{"$f":"rng01_OpExRate","v":0},null,null,"Consultant",{"$f":"'01_1_General Data'!D201","v":0},{"$f":"'01_1_General Data'!D204&\", \"&'01_1_General Data'!D205","v":", "}]
[null,null,"Utilities Expenses",{"$f":"'02_2_EXPENSE'!F47","v":0},{"$f":"D18/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_2_EXPENSE'!D47","v":0},{"$f":"G18/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Loan to Value",{"$f":"D29","v":{"$error":"#DIV/0!"}},null,null,"Syndicator",{"$f":"'01_1_General Data'!I191","v":0},{"$f":"'01_1_General Data'!I194&\", \"&'01_1_General Data'!I195","v":", "}]
[null,null,"Ops. & Maintenance Expenses",{"$f":"'02_2_EXPENSE'!F74","v":0},{"$f":"D19/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_2_EXPENSE'!D74","v":0},{"$f":"G19/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Initial Installment (%) of syndication proceeds",{"$f":"'01_1_General Data'!E85","v":{"$error":"#DIV/0!"}}]
[null,null,"Taxes & Insurance",{"$f":"'02_2_EXPENSE'!F85","v":0},{"$f":"D20/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_2_EXPENSE'!D85","v":0},{"$f":"G20/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Acquisition Price equal to or less than Appraised value","Requires manual input"]
[null,null,"NH/Asst Living/Elderly Care",null,{"$f":"D21/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,null,{"$f":"G21/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Operating Reserve (Amt and confirm consistency with UW requirements)",{"$f":"'02_4_USES'!C79","v":0}]
[null,null,"Replacement Reserves",{"$f":"'02_2_EXPENSE'!F89","v":0},{"$f":"D22/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_2_EXPENSE'!D89","v":0},{"$f":"G22/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Replacement Reserve (Amt and confirm consistency with UW requirements)",{"$f":"'02_4_USES'!C80","v":0}]
[null,null,"OPERATING EXPENSES",{"$f":"SUM(D17:D22)","v":0},{"$f":"D23/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+D23-G23","v":0},{"$f":"SUM(G17:G22)","v":0},{"$f":"G23/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"NET OPERATING INCOME",{"$f":"+D15-D23","v":0},{"$f":"D25/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+G25-D25","v":0},{"$f":"+G15-G23","v":0},{"$f":"G25/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}}]
[null,null,"Appraisal Cap Rate",0.06,null,null,{"$f":"D26","v":0.06}]
[null,null,"Valuation",{"$f":"+D25/D26","v":0},{"$f":"D27/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+G27-D27","v":0},{"$f":"+G25/G26","v":0},{"$f":"G27/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}}]
[null,null,"Loan Principal",{"$f":"'02_3_SOURCES'!$K$9","v":0},{"$f":"D28/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,{"$f":"'02_3_SOURCES'!$K$9","v":0},{"$f":"G28/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}}]
[null,null,"LTV",{"$f":"D28/D27","v":{"$error":"#DIV/0!"}},null,{"$f":"+G29-D29","v":{"$error":"#DIV/0!"}},{"$f":"G28/G27","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"3. Executive Summary - Sources and Uses"]
[]
[]
[]
[null,null,null,"Preliminary",null,null,"Firm"]
[null,null,"Sources","Amount","Per Unit","Delta","Amount","Per Unit",null,null,null,"% change from Prelim to Firm"]
[null,null,{"$f":"'06_1_Summary Printout'!C8","v":"RIH First Mortgage"},{"$f":"'02_3_SOURCES'!$K$9","v":0},{"$f":"D38/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"G38-D38","v":0},{"$f":"'02_3_SOURCES'!$K$9","v":0},{"$f":"G38/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"(G38-D38)/D38","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'06_1_Summary Printout'!C9","v":"RIH Second Mortgage"},{"$f":"'02_3_SOURCES'!$K$10","v":0},{"$f":"D39/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"G39-D39","v":0},{"$f":"'02_3_SOURCES'!$K$10","v":0},{"$f":"G39/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"(G39-D39)/D39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'06_1_Summary Printout'!C10","v":0},{"$f":"'02_3_SOURCES'!$K$11","v":0},{"$f":"D40/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$K$11","v":0},{"$f":"G40/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'06_1_Summary Printout'!C11","v":0},{"$f":"'02_3_SOURCES'!$K$12","v":0},{"$f":"D41/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$K$12","v":0},{"$f":"G41/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'06_1_Summary Printout'!C12","v":0},{"$f":"'02_3_SOURCES'!$K$13","v":0},{"$f":"D42/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$K$13","v":0},{"$f":"G42/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'06_1_Summary Printout'!C13","v":0},{"$f":"'02_3_SOURCES'!$K$14","v":0},{"$f":"D43/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$K$14","v":0},{"$f":"G43/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'06_1_Summary Printout'!C14","v":0},{"$f":"'02_3_SOURCES'!$K$15","v":0},{"$f":"D44/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$K$15","v":0},{"$f":"G44/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'06_1_Summary Printout'!C15","v":0},{"$f":"'02_3_SOURCES'!$K$16","v":0},{"$f":"D45/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$K$16","v":0},{"$f":"G45/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!B21","v":"LIHTC Proceeds"},{"$f":"'02_3_SOURCES'!$F$21","v":{"$error":"#DIV/0!"}},{"$f":"D46/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'02_3_SOURCES'!$F$21","v":{"$error":"#DIV/0!"}},{"$f":"G46/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!B22","v":"Fed. Historic Tax Credit Proceeds"},{"$f":"'02_3_SOURCES'!$F$22","v":0},{"$f":"D47/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$22","v":0},{"$f":"G47/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!B23","v":"General Partner Capital"},{"$f":"'02_3_SOURCES'!$F$23","v":0},{"$f":"D48/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$23","v":0},{"$f":"G48/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!B24","v":"State Historic TC Proceeds"},{"$f":"'02_3_SOURCES'!$F$24","v":0},{"$f":"D49/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$24","v":0},{"$f":"G49/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!B25","v":"Other (Describe)"},{"$f":"'02_3_SOURCES'!$F$25","v":0},{"$f":"D50/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$25","v":0},{"$f":"G50/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!C30","v":""},{"$f":"'02_3_SOURCES'!$F$30","v":0},{"$f":"D51/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$30","v":0},{"$f":"G51/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!C31","v":""},{"$f":"'02_3_SOURCES'!$F$31","v":0},{"$f":"D52/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$31","v":0},{"$f":"G52/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!C32","v":""},{"$f":"'02_3_SOURCES'!$F$32","v":0},{"$f":"D53/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$32","v":0},{"$f":"G53/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!C33","v":""},{"$f":"'02_3_SOURCES'!$F$33","v":0},{"$f":"D54/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$33","v":0},{"$f":"G54/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"'02_3_SOURCES'!C34","v":""},{"$f":"'02_3_SOURCES'!$F$34","v":0},{"$f":"D55/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_3_SOURCES'!$F$34","v":0},{"$f":"G55/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Total Sources",{"$f":"SUM(D38:D55)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E38:E55)","v":{"$error":"#DIV/0!"}},{"$f":"G56-D56","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G38:G55)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H38:H55)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Uses","Amount","Per Unit","Delta","Amount","Per Unit"]
[null,null,"Construction",{"$f":"'02_4_USES'!$F$26","v":0},{"$f":"D60/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"G60-D60","v":0},{"$f":"'02_4_USES'!$F$26","v":0},{"$f":"G60/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"(G60-D60)/D60","v":{"$error":"#DIV/0!"}}]
[null,null,"Contingency",{"$f":"'02_4_USES'!$F$27","v":0},{"$f":"D61/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"G61-D61","v":0},{"$f":"'02_4_USES'!$F$27","v":0},{"$f":"G61/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Acquisition",{"$f":"'02_4_USES'!$F$15","v":0},{"$f":"D62/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$15","v":0},{"$f":"G62/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Soft Costs",{"$f":"'02_4_USES'!$F$59","v":0},{"$f":"D63/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$59","v":0},{"$f":"G63/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Financing",{"$f":"'02_4_USES'!$F$74","v":0},{"$f":"D64/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$74","v":0},{"$f":"G64/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Developer Fee",{"$f":"'02_4_USES'!F88","v":0},{"$f":"D65/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"SUM('02_4_USES'!$F$86:$F$87)","v":0},{"$f":"G65/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Operating Reserve",{"$f":"'02_4_USES'!$F$79","v":0},{"$f":"D66/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$79","v":0},{"$f":"G66/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Lease Up Reserve",{"$f":"'02_4_USES'!$F$81","v":0},{"$f":"D67/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$81","v":0},{"$f":"G67/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Replacement Reserve Year 1 Deposit",{"$f":"'02_4_USES'!$F$80","v":0},{"$f":"D68/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$80","v":0},{"$f":"G68/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Other Reserves",{"$f":"'02_4_USES'!$F$83-SUM($D$66:$D$68)","v":0},{"$f":"D69/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},0,{"$f":"'02_4_USES'!$F$83-SUM($G$66:$G$68)","v":0},{"$f":"G69/'02_1_INCOME'!$F$38","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"Total Uses",{"$f":"SUM(D60:D69)","v":0},{"$f":"SUM(E60:E69)","v":{"$error":"#DIV/0!"}},{"$f":"G70-D70","v":0},{"$f":"SUM(G60:G69)","v":0},{"$f":"SUM(H60:H69)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[]
[]
[null,"5. Underwriting"]
[]
[]
[null,null,null,"Unit","Rent Type","Number of Units","Gross Rent","Net Rent","LIHTC Max Rent","Discount from LIHTC Max Rent","Gross Rent as a % of LIHTC Max Rent","Gross Rent as a % of Gross MAX AMI Rent","Market Rent","Discount from Market Rent"]
[null,null,null,{"$f":"'02_1_INCOME'!B8","v":0},{"$f":"'02_1_INCOME'!D8","v":0},{"$f":"'02_1_INCOME'!F8","v":0},{"$f":"'02_1_INCOME'!L8","v":0},{"$f":"'02_1_INCOME'!M8","v":0},{"$f":"'02_1_INCOME'!S8","v":0},{"$f":"'02_1_INCOME'!T8","v":0},{"$f":"IF(J77=0,0,G77/I77)","v":0},{"$f":"IF(OR(E77=\"\", E77=\"Over 120%\"),0, IF(LEFT(E77,2)=\"80\", G77/I77*0.8, G77/I77*E77))","v":{"$error":"#DIV/0!"}},{"$f":"'02_1_INCOME'!N8","v":0},{"$f":"'02_1_INCOME'!P8","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B9","v":0},{"$f":"'02_1_INCOME'!D9","v":0},{"$f":"'02_1_INCOME'!F9","v":0},{"$f":"'02_1_INCOME'!L9","v":0},{"$f":"'02_1_INCOME'!M9","v":0},{"$f":"'02_1_INCOME'!S9","v":0},{"$f":"'02_1_INCOME'!T9","v":0},{"$f":"IF(J78=0,0,G78/I78)","v":0},{"$f":"IF(OR(E78=\"\", E78=\"Over 120%\"),0, IF(LEFT(E78,2)=\"80\", G78/I78*0.8, G78/I78*E78))","v":{"$error":"#DIV/0!"}},{"$f":"'02_1_INCOME'!N9","v":0},{"$f":"'02_1_INCOME'!P9","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B10","v":0},{"$f":"'02_1_INCOME'!D10","v":0},{"$f":"'02_1_INCOME'!F10","v":0},{"$f":"'02_1_INCOME'!L10","v":0},{"$f":"'02_1_INCOME'!M10","v":0},{"$f":"'02_1_INCOME'!S10","v":0},{"$f":"'02_1_INCOME'!T10","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N10","v":0},{"$f":"'02_1_INCOME'!P10","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B11","v":0},{"$f":"'02_1_INCOME'!D11","v":0},{"$f":"'02_1_INCOME'!F11","v":0},{"$f":"'02_1_INCOME'!L11","v":0},{"$f":"'02_1_INCOME'!M11","v":0},{"$f":"'02_1_INCOME'!S11","v":0},{"$f":"'02_1_INCOME'!T11","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N11","v":0},{"$f":"'02_1_INCOME'!P11","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B12","v":0},{"$f":"'02_1_INCOME'!D12","v":0},{"$f":"'02_1_INCOME'!F12","v":0},{"$f":"'02_1_INCOME'!L12","v":0},{"$f":"'02_1_INCOME'!M12","v":0},{"$f":"'02_1_INCOME'!S12","v":0},{"$f":"'02_1_INCOME'!T12","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N12","v":0},{"$f":"'02_1_INCOME'!P12","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B13","v":0},{"$f":"'02_1_INCOME'!D13","v":0},{"$f":"'02_1_INCOME'!F13","v":0},{"$f":"'02_1_INCOME'!L13","v":0},{"$f":"'02_1_INCOME'!M13","v":0},{"$f":"'02_1_INCOME'!S13","v":0},{"$f":"'02_1_INCOME'!T13","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N13","v":0},{"$f":"'02_1_INCOME'!P13","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B14","v":0},{"$f":"'02_1_INCOME'!D14","v":0},{"$f":"'02_1_INCOME'!F14","v":0},{"$f":"'02_1_INCOME'!L14","v":0},{"$f":"'02_1_INCOME'!M14","v":0},{"$f":"'02_1_INCOME'!S14","v":0},{"$f":"'02_1_INCOME'!T14","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N14","v":0},{"$f":"'02_1_INCOME'!P14","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B15","v":0},{"$f":"'02_1_INCOME'!D15","v":0},{"$f":"'02_1_INCOME'!F15","v":0},{"$f":"'02_1_INCOME'!L15","v":0},{"$f":"'02_1_INCOME'!M15","v":0},{"$f":"'02_1_INCOME'!S15","v":0},{"$f":"'02_1_INCOME'!T15","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N15","v":0},{"$f":"'02_1_INCOME'!P15","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B16","v":0},{"$f":"'02_1_INCOME'!D16","v":0},{"$f":"'02_1_INCOME'!F16","v":0},{"$f":"'02_1_INCOME'!L16","v":0},{"$f":"'02_1_INCOME'!M16","v":0},{"$f":"'02_1_INCOME'!S16","v":0},{"$f":"'02_1_INCOME'!T16","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N16","v":0},{"$f":"'02_1_INCOME'!P16","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B17","v":0},{"$f":"'02_1_INCOME'!D17","v":0},{"$f":"'02_1_INCOME'!F17","v":0},{"$f":"'02_1_INCOME'!L17","v":0},{"$f":"'02_1_INCOME'!M17","v":0},{"$f":"'02_1_INCOME'!S17","v":0},{"$f":"'02_1_INCOME'!T17","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N17","v":0},{"$f":"'02_1_INCOME'!P17","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B18","v":0},{"$f":"'02_1_INCOME'!D18","v":0},{"$f":"'02_1_INCOME'!F18","v":0},{"$f":"'02_1_INCOME'!L18","v":0},{"$f":"'02_1_INCOME'!M18","v":0},{"$f":"'02_1_INCOME'!S18","v":0},{"$f":"'02_1_INCOME'!T18","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N18","v":0},{"$f":"'02_1_INCOME'!P18","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B19","v":0},{"$f":"'02_1_INCOME'!D19","v":0},{"$f":"'02_1_INCOME'!F19","v":0},{"$f":"'02_1_INCOME'!L19","v":0},{"$f":"'02_1_INCOME'!M19","v":0},{"$f":"'02_1_INCOME'!S19","v":0},{"$f":"'02_1_INCOME'!T19","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N19","v":0},{"$f":"'02_1_INCOME'!P19","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B20","v":0},{"$f":"'02_1_INCOME'!D20","v":0},{"$f":"'02_1_INCOME'!F20","v":0},{"$f":"'02_1_INCOME'!L20","v":0},{"$f":"'02_1_INCOME'!M20","v":0},{"$f":"'02_1_INCOME'!S20","v":0},{"$f":"'02_1_INCOME'!T20","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N20","v":0},{"$f":"'02_1_INCOME'!P20","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B21","v":0},{"$f":"'02_1_INCOME'!D21","v":0},{"$f":"'02_1_INCOME'!F21","v":0},{"$f":"'02_1_INCOME'!L21","v":0},{"$f":"'02_1_INCOME'!M21","v":0},{"$f":"'02_1_INCOME'!S21","v":0},{"$f":"'02_1_INCOME'!T21","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N21","v":0},{"$f":"'02_1_INCOME'!P21","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B22","v":0},{"$f":"'02_1_INCOME'!D22","v":0},{"$f":"'02_1_INCOME'!F22","v":0},{"$f":"'02_1_INCOME'!L22","v":0},{"$f":"'02_1_INCOME'!M22","v":0},{"$f":"'02_1_INCOME'!S22","v":0},{"$f":"'02_1_INCOME'!T22","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N22","v":0},{"$f":"'02_1_INCOME'!P22","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B23","v":0},{"$f":"'02_1_INCOME'!D23","v":0},{"$f":"'02_1_INCOME'!F23","v":0},{"$f":"'02_1_INCOME'!L23","v":0},{"$f":"'02_1_INCOME'!M23","v":0},{"$f":"'02_1_INCOME'!S23","v":0},{"$f":"'02_1_INCOME'!T23","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N23","v":0},{"$f":"'02_1_INCOME'!P23","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B24","v":0},{"$f":"'02_1_INCOME'!D24","v":0},{"$f":"'02_1_INCOME'!F24","v":0},{"$f":"'02_1_INCOME'!L24","v":0},{"$f":"'02_1_INCOME'!M24","v":0},{"$f":"'02_1_INCOME'!S24","v":0},{"$f":"'02_1_INCOME'!T24","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N24","v":0},{"$f":"'02_1_INCOME'!P24","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B25","v":0},{"$f":"'02_1_INCOME'!D25","v":0},{"$f":"'02_1_INCOME'!F25","v":0},{"$f":"'02_1_INCOME'!L25","v":0},{"$f":"'02_1_INCOME'!M25","v":0},{"$f":"'02_1_INCOME'!S25","v":0},{"$f":"'02_1_INCOME'!T25","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N25","v":0},{"$f":"'02_1_INCOME'!P25","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B26","v":0},{"$f":"'02_1_INCOME'!D26","v":0},{"$f":"'02_1_INCOME'!F26","v":0},{"$f":"'02_1_INCOME'!L26","v":0},{"$f":"'02_1_INCOME'!M26","v":0},{"$f":"'02_1_INCOME'!S26","v":0},{"$f":"'02_1_INCOME'!T26","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N26","v":0},{"$f":"'02_1_INCOME'!P26","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B27","v":0},{"$f":"'02_1_INCOME'!D27","v":0},{"$f":"'02_1_INCOME'!F27","v":0},{"$f":"'02_1_INCOME'!L27","v":0},{"$f":"'02_1_INCOME'!M27","v":0},{"$f":"'02_1_INCOME'!S27","v":0},{"$f":"'02_1_INCOME'!T27","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N27","v":0},{"$f":"'02_1_INCOME'!P27","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B28","v":0},{"$f":"'02_1_INCOME'!D28","v":0},{"$f":"'02_1_INCOME'!F28","v":0},{"$f":"'02_1_INCOME'!L28","v":0},{"$f":"'02_1_INCOME'!M28","v":0},{"$f":"'02_1_INCOME'!S28","v":0},{"$f":"'02_1_INCOME'!T28","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N28","v":0},{"$f":"'02_1_INCOME'!P28","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B29","v":0},{"$f":"'02_1_INCOME'!D29","v":0},{"$f":"'02_1_INCOME'!F29","v":0},{"$f":"'02_1_INCOME'!L29","v":0},{"$f":"'02_1_INCOME'!M29","v":0},{"$f":"'02_1_INCOME'!S29","v":0},{"$f":"'02_1_INCOME'!T29","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N29","v":0},{"$f":"'02_1_INCOME'!P29","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B30","v":0},{"$f":"'02_1_INCOME'!D30","v":0},{"$f":"'02_1_INCOME'!F30","v":0},{"$f":"'02_1_INCOME'!L30","v":0},{"$f":"'02_1_INCOME'!M30","v":0},{"$f":"'02_1_INCOME'!S30","v":0},{"$f":"'02_1_INCOME'!T30","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N30","v":0},{"$f":"'02_1_INCOME'!P30","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B31","v":0},{"$f":"'02_1_INCOME'!D31","v":0},{"$f":"'02_1_INCOME'!F31","v":0},{"$f":"'02_1_INCOME'!L31","v":0},{"$f":"'02_1_INCOME'!M31","v":0},{"$f":"'02_1_INCOME'!S31","v":0},{"$f":"'02_1_INCOME'!T31","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N31","v":0},{"$f":"'02_1_INCOME'!P31","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B32","v":0},{"$f":"'02_1_INCOME'!D32","v":0},{"$f":"'02_1_INCOME'!F32","v":0},{"$f":"'02_1_INCOME'!L32","v":0},{"$f":"'02_1_INCOME'!M32","v":0},{"$f":"'02_1_INCOME'!S32","v":0},{"$f":"'02_1_INCOME'!T32","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N32","v":0},{"$f":"'02_1_INCOME'!P32","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B33","v":0},{"$f":"'02_1_INCOME'!D33","v":0},{"$f":"'02_1_INCOME'!F33","v":0},{"$f":"'02_1_INCOME'!L33","v":0},{"$f":"'02_1_INCOME'!M33","v":0},{"$f":"'02_1_INCOME'!S33","v":0},{"$f":"'02_1_INCOME'!T33","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N33","v":0},{"$f":"'02_1_INCOME'!P33","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B34","v":0},{"$f":"'02_1_INCOME'!D34","v":0},{"$f":"'02_1_INCOME'!F34","v":0},{"$f":"'02_1_INCOME'!L34","v":0},{"$f":"'02_1_INCOME'!M34","v":0},{"$f":"'02_1_INCOME'!S34","v":0},{"$f":"'02_1_INCOME'!T34","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N34","v":0},{"$f":"'02_1_INCOME'!P34","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B35","v":0},{"$f":"'02_1_INCOME'!D35","v":0},{"$f":"'02_1_INCOME'!F35","v":0},{"$f":"'02_1_INCOME'!L35","v":0},{"$f":"'02_1_INCOME'!M35","v":0},{"$f":"'02_1_INCOME'!S35","v":0},{"$f":"'02_1_INCOME'!T35","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N35","v":0},{"$f":"'02_1_INCOME'!P35","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B36","v":0},{"$f":"'02_1_INCOME'!D36","v":0},{"$f":"'02_1_INCOME'!F36","v":0},{"$f":"'02_1_INCOME'!L36","v":0},{"$f":"'02_1_INCOME'!M36","v":0},{"$f":"'02_1_INCOME'!S36","v":0},{"$f":"'02_1_INCOME'!T36","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N36","v":0},{"$f":"'02_1_INCOME'!P36","v":0}]
[null,null,null,{"$f":"'02_1_INCOME'!B37","v":0},{"$f":"'02_1_INCOME'!D37","v":0},{"$f":"'02_1_INCOME'!F37","v":0},{"$f":"'02_1_INCOME'!L37","v":0},{"$f":"'02_1_INCOME'!M37","v":0},{"$f":"'02_1_INCOME'!S37","v":0},{"$f":"'02_1_INCOME'!T37","v":0},0,{"$error":"#DIV/0!"},{"$f":"'02_1_INCOME'!N37","v":0},{"$f":"'02_1_INCOME'!P37","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F77:F106)","v":0},null,null,null,{"$f":"'02_1_INCOME'!T38","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(K77:K106,F77:F106)/SUM(F77:F106)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'02_1_INCOME'!P38","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,{"$f":"D76","v":"Unit"},{"$f":"E76","v":"Rent Type"},"Number of Units","Gross Rent",{"$f":"I76","v":"LIHTC Max Rent"},{"$f":"K76","v":"Gross Rent as a % of LIHTC Max Rent"},{"$f":"N76","v":"Discount from Market Rent"}]
[null,null,null,{"$f":"D77","v":0},{"$f":"E77","v":0},0,0,{"$f":"I77","v":0},{"$f":"K77","v":0},{"$f":"N77","v":0}]
[null,null,null,{"$f":"D78","v":0},0,0,0,{"$f":"I78","v":0},{"$f":"K78","v":0},{"$f":"N78","v":0}]
[null,null,null,{"$f":"D79","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D80","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D81","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D82","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D83","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D84","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D85","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D86","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D87","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D88","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D89","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D90","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D91","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D92","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D93","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D94","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D95","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D96","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D97","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D98","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D99","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D100","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D101","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D102","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D103","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D104","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D105","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"D106","v":0},0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F112:F141)","v":0},null,null,null,{"$f":"N107","v":{"$error":"#DIV/0!"}}]

{"sheet":"06_3_UWChecklist","index":23,"n_rows":48,"n_cols":22,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["Underwriting Criteria Report"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,"All Criteria",null,null,"Program Bulletin / Underwriting Criteria Update"]
[null,null,null,null,null,null,null,null,null,null,"General Underwriting"]
["RI Housing Underwriting Guidelines",null,null,null,null,null,null,null,null,null,"Credit Committee metric"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1st category",null,null,"2nd category",null,null,"3rd category"]
[{"$f":"M7","v":"Development Budget"},"Benchmark",null,"Current",null,"Exceptions","Exception Justification","RI Housing Description",null,null,null,null,"Development Budget","Description","a","b","Description","a","b","Description","a","b"]
[{"$f":"M8","v":"Total Development Cost Cap"},{"$f":"'06_4_Scoring'!H10","v":{"$error":"#N/A"}},null,{"$f":"'02_4_USES'!F100/rng02_TotalUnit","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(D8>B8, \"Exceeds Requirements\", \"No Exceptions\")","v":{"$error":"#DIV/0!"}},null,"TDC Cap depends on Building type","CC",null,null,null,"Total Development Cost Cap","Note: Update this in \"06_4_Scoring\" tab"]
["Architectural Fees",{"$f":"IF(rng01_DevelopmentType=\"Rehabilitation\",'06_3_UWChecklist'!U9,SUMIF('01_1_General Data'!$H$53:$H$57,\"Low-rise\", '01_1_General Data'!$I$53:$I$57)*'06_3_UWChecklist'!$R$9+SUMIF('01_1_General Data'!$H$53:$H$57,\"Hi-rise\", '01_1_General Data'!$I$53:$I$57)*'06_3_UWChecklist'!$O$9)/SUM( '01_1_General Data'!$I$53:$I$57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM('02_4_USES'!F31:F32)/'02_4_USES'!F28","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(D9<=B9, \"No Exceptions\", \"Exceeds Maximum\")","v":{"$error":"#DIV/0!"}},null,"High rise: 7.5% of total allowable construction cost. Low rise: 6% of total allowable construction cost. Rehab: 7.5%","GU",null,null,null,"Architectural Fees","High Rise",7.4999999999999997E-2,null,"Low Rise",0.06,null,"Rehab",7.4999999999999997E-2]
["Clerk of the Works Contract",{"$f":"O10*'02_4_USES'!F28","v":0},null,{"$f":"'02_4_USES'!F38","v":0},null,{"$f":"IF(D10=0,\"Not Applicable\",IF(D10>B10,\"Exceeds Requirement\",\"No Exceptions\"))","v":"Not Applicable"},null,{"$f":"\"Clerk of the Works fee cannot exceed \"&TEXT(O10, $N$47)&\" of the total allowable construction contract.\"","v":"Clerk of the Works fee cannot exceed 1.0% of the total allowable construction contract."},null,null,null,null,"Clerk of the Works Contract","Percent of the total allowable Construction Contract",0.01,"N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Developer Fee",{"$f":"IF(rng01_DevelopmentType = '00_3_Drop Down'!R14,'02_4_USES'!E117,IF(rng01_DevelopmentType=\"New Construction\", IF(rng01_ProjectType=\"Single Site\", '02_4_USES'!E111,'02_4_USES'!E114), IF(OR(rng01_ProgramType=\"Preservation\",rng01_ProgramType=\"Refinancing\"), '02_4_USES'!E108)))","v":false},null,{"$f":"'02_4_USES'!$F$88","v":0},null,{"$f":"IF(D11=0,\"Not Applicable\",IF(D11>B11,\"Exceeds Requirement\",\"No Exceptions\"))","v":"Not Applicable"},null,{"$f":"IF(OR(rng01_ProgramType=\"Preservation\",rng01_ProgramType=\"Refinancing\"),\"Preservation / Refinancing: \"&TEXT(O11,$N$47)&\" of acquisition plus \"&TEXT(P11,$N$47)&\" or rehabilitation excluding reserves\",IF(AND(rng01_ProgramType=\"Rental Production\",rng01_ProjectType=\"Single Site\"),\"Rental Production, Single Site: \"&TEXT(R11,$N$46)&\" for 0-2 bed units and \" &TEXT(S11, $N$46)&\" for 3 bed units or greater\",IF(AND(rng01_ProgramType=\"Rental Production\",rng01_ProjectType=\"Scattered Site\"),\"Rental Production, Scattered Site: \"&TEXT(U11,$N$46)&\" for 0-2 bed units and \" &TEXT(V11, $N$46)&\" for 3 bed units or greater\")))","v":false},"GU",null,null,null,"Developer Fee","Preservation: a=Acquisition , b=Rehabilitation",0.05,0.1,"Single Site: a=0 to 2 bed units, b=3 bed or greater",18900,21000,"Scattered Site: a=0 to 2 bed units, b=3 bed or greater",21500,23000]
["Legal Fees",{"$f":"IF('02_5_LIHTC Proceeds'!C29>1,R12,O12)","v":{"$error":"#DIV/0!"}},null,{"$f":"'02_4_USES'!$F$39","v":0},null,{"$f":"IF(D12>B12, \"Above Max Fee\", \"No Exceptions\")","v":{"$error":"#DIV/0!"}},null,{"$f":"\"Legal fees for developments that will use tax credits may not exceed \"&TEXT($R$12, $N$46)&\".  For those developments that are not syndicated, the maximum legal fee allowable is \"&TEXT($O$12, $N$46) & \".\"","v":"Legal fees for developments that will use tax credits may not exceed $80,000.  For those developments that are not syndicated, the maximum legal fee allowable is $40,000."},"GU",null,null,null,"Legal Fees","Development that are not syndicated",40000,null,"Developments that will use tax credits",80000]
["First Mortgage Financing Fee",{"$f":"MAX(IF('02_3_SOURCES'!K9>5000000,(O13*MIN('02_3_SOURCES'!K9,5000000)+R13*('02_3_SOURCES'!K9-5000000)),O13*'02_3_SOURCES'!K9), U13)","v":20000},null,{"$f":"'02_4_USES'!F66","v":0},null,{"$f":"IF(D13<B13, \"Below Minimum Fee\", \"No Exceptions\")","v":"Below Minimum Fee"},null,{"$f":"TEXT(O13, $N$47)&\" of the first $5,000,000; \" & TEXT(R13, $N$47) &\" thereafter upon closing. Minimum combined origination/underwriting fee of \" &TEXT(U13, $N$46)&\" will be paid if the first mortgage amount is less than $1,000,000 or there is no first mortgage.\"","v":"2.0% of the first $5,000,000; 1.0% thereafter upon closing. Minimum combined origination/underwriting fee of $20,000 will be paid if the first mortgage amount is less than $1,000,000 or there is no first mortgage."},"GU",null,null,null,"First Mortgage Financing Fee","First $5,000,000",0.02,null,"Thereafter",0.01,null,"Minimum if no first mortgage or if first mortgage is less than $1,000,000",20000]
["Tax Credit Allocation Fee",{"$f":"IF('02_5_LIHTC Proceeds'!D16=0.09,R14*'02_5_LIHTC Proceeds'!C29,O14*'02_5_LIHTC Proceeds'!C29)","v":{"$error":"#DIV/0!"}},null,{"$f":"'02_4_USES'!F69","v":0},null,{"$f":"IF(D14=B14,\"No Exceptions\",IF(B14-D14<0,\"Budgeted Amount Too High\",\"Budgeted Amount Too Low\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"\"4%: \" & TEXT(O14, $N$47)&\" of 10 year total \" & CHAR(10) & \"9%: \" & TEXT(R14, $N$47) & \"of 10 year total.\"","v":"4%: 1.0% of 10 year total \n9%: 0.5%of 10 year total."},"GU",null,null,null,"Tax Credit Allocation Fee","4% Deal",0.01,null,"9% Deal",5.0000000000000001E-3]
["Underwriting Fees",{"$f":"IF('02_3_SOURCES'!C9=\"RI Housing\", 0,IF(SUM('02_3_SOURCES'!K9:K10)<1000000,'06_3_UWChecklist'!O15,IF(SUM('02_3_SOURCES'!K9:K10)<3000000,'06_3_UWChecklist'!R15,'06_3_UWChecklist'!U15)))","v":20000},null,{"$f":"IF('02_3_SOURCES'!C9=\"RI Housing\",0,'02_4_USES'!F66)","v":0},null,{"$f":"IF(D15=\"0\",\"Not Applicable\",IF(B15<=D15,\"No Exceptions\",\"Below Requirement\"))","v":"Below Requirement"},null,"Only if RI Housing is not the permanent senior lender.","GU",null,null,null,"Underwriting Fees","If RIH is not permanent Lender and combined loan is up to $1,000,000",20000,null,"If RIH is not permanent Lender and combined loan is up to $3,000,000",25000,null,"If RIH is not permanent Lender and combined loan is up to $5,000,000",35000]
["Initial Deposit to Replacement Reserves",{"$f":"IF(rng01_DevelopmentType=\"New Construction\", O16*rng02_TotalUnit, R16*rng02_TotalUnit)","v":0},null,{"$f":"'02_4_USES'!F80","v":0},null,{"$f":"IF(B16<=D16, \"No Exceptions\", \"Below Requirement\")","v":"No Exceptions"},null,{"$f":"\"New Construction: One Year Annual Deposit (Minimum \"& TEXT(O16, $N$46)&\"/unit)\" &CHAR(10)& \"Preservation: Minimum \"&TEXT(R16,$N$46)& \"/unit.\"","v":"New Construction: One Year Annual Deposit (Minimum $325/unit)\nPreservation: Minimum $2,000/unit."},null,null,null,null,"Initial Deposit to Replacement Reserves","New Construction",325,null,"Rehabilitation",2000]
["Initial Deposit to Operating Reserves",{"$f":"(('02_2_EXPENSE'!D91)/12)*P17+(O17*'04_1_Pro Forma'!C36/12)-(IF(rng01_ProgramType=\"Preservation\",'02_4_USES'!$C$80,0))","v":0},null,{"$f":"'02_4_USES'!F79","v":0},null,{"$f":"IF(D17>=B17, \"No Exceptions\", \"Below Requirement\")","v":"No Exceptions"},null,"New Construction: 6 months DS & 6 Months OpEx\nPreservation: 6 months DS & 6 Months OpEx (excluding deposit to RR)",null,null,null,null,"Initial Deposit to Operating Reserves","New Construction: 6 months of DS and 6 months of OpEx",6,6]
["Initial Deposit to Tax Escrow",{"$f":"'02_2_EXPENSE'!D76/2","v":0},null,{"$f":"'02_4_USES'!F77","v":0},null,{"$f":"IF(D18>=B18, \"No Exceptions\", \"Below Requirement\")","v":"No Exceptions"},null,{"$f":"O18& \" months of estimated tax payments\"","v":"6 months of estimated tax payments"},null,null,null,null,"Initial Deposit to Tax Escrow","Months of Estimated Tax payment",6]
["Initial Deposit to Insurance Escrow ",{"$f":"'02_2_EXPENSE'!D79/2","v":0},null,{"$f":"'02_4_USES'!F78","v":0},null,{"$f":"IF(D19>=B19, \"No Exceptions\", \"Below Requirement\")","v":"No Exceptions"},null,{"$f":"O19& \" months of estimated insurance payments\"","v":"6 months of estimated insurance payments"},null,null,null,null,"Initial Deposit to Insurance Escrow ","Months of Estimated Insurance payment",6]
[{"$f":"M20","v":"Real Estate Taxes"},{"$f":"O20","v":0.08},null,{"$f":"'02_2_EXPENSE'!D76/('02_2_EXPENSE'!D12)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(ROUND(D20,4)>B20, \"Exceeds Requirement\", \"No Exceptions\")","v":{"$error":"#DIV/0!"}},null,{"$f":"\"Less than \"&TEXT(O20,\"0%\")&\" of Gross Potential Rent\"","v":"Less than 8% of Gross Potential Rent"},null,null,null,null,"Real Estate Taxes","Less than 8% of Gross Potential Rent",0.08]
[]
["Income & Expenses",null,null,null,null,null,null,null,null,null,null,null,"Income & Expenses"]
["Operating Expense PUPA Range",{"$f":"TEXT(O23, $N$46)&\"-\"&TEXT(R23,$N$46)","v":"$6,200-$7,000"},null,{"$f":"'02_2_EXPENSE'!E91-'02_2_EXPENSE'!E76-'02_2_EXPENSE'!E47","v":0},null,{"$f":"IF(D23>R23, \"Exceeds Standard Range\", IF(D23<O23,\"Less than Standard Range\",\"No Exceptions\"))","v":"Less than Standard Range"},null,{"$f":"TEXT(O23, N46)&\"-\"&TEXT(R23,$N$46) &\" net of utilities and taxes\"","v":"$6,200-$7,000 net of utilities and taxes"},"GU",null,null,null,"Operating Expense PUPA Range","Minimum",6200,null,"Maximum",7000]
["Management Fee",{"$f":"IF(rng02_TotalUnit>=61,$O$24,IF(rng02_TotalUnit>=41,$R$24,$T$24))","v":7.0000000000000007E-2},null,{"$f":"rng01_ManagementFee","v":0},null,{"$f":"IF(D24<=B24,\"No Exceptions\",\"Exceeds Standard Range\")","v":"No Exceptions"},null,null,"GU",null,null,null,"Management Fee","If total units is larger than 61",5.5E-2,null,"If total units is larger than 41",0.06,"If total units is 40 or less",7.0000000000000007E-2]
["Residential Market Vacancy:",{"$f":"TEXT(O25, $N$47)&\"-\"&TEXT(R25,$N$47)","v":"5.0%-7.0%"},null,{"$f":"'01_1_General Data'!D118","v":0},null,{"$f":"IF(rng02_TotalUnits_Market=0,\"Not Applicable\",IF(D25>R25,\"Higher than Standard Range\",IF(D25<O25,\"Lower than Standard Range\",\"No Exceptions\")))","v":"Not Applicable"},null,{"$f":"\"Residential Market Vacancy should be underwritten in the range of \" &TEXT(O25, $N$47)&\"-\"&TEXT(R25,$N$47)","v":"Residential Market Vacancy should be underwritten in the range of 5.0%-7.0%"},"GU",null,null,null,"Residential Market Vacancy:","Lower end",0.05,null,"Higher end",7.0000000000000007E-2]
["Residential Affordable Vacancy:",{"$f":"TEXT(O26, $N$47)&\"-\"&TEXT(R26,$N$47)","v":"5.0%-7.0%"},null,{"$f":"'01_1_General Data'!D119","v":0},null,{"$f":"IF(rng02_TotalUnits_LIHTC=0,\"Not Applicable\",IF(D26>R26,\"Higher than Standard Range\",IF(D26<O26,\"Lower than Standard Range\",\"No Exceptions\")))","v":"Not Applicable"},null,null,null,null,null,null,"Residential Affordable Vacancy:","Lower end",0.05,null,"Higher end",7.0000000000000007E-2]
["Commercial Market Vacancy:",{"$f":"O27","v":0.1},null,{"$f":"'01_1_General Data'!D120","v":0},null,{"$f":"IF('02_1_INCOME'!H60=0,\"Not Applicable\",IF(D27>O27,\"Higher than Standard\",IF(D27<O27,\"Lower than Standard\",\"No Exceptions\")))","v":"Not Applicable"},null,null,null,null,null,null,"Commercial Market Vacancy:","Standard",0.1]
["Reserves for Replacement PUPA",{"$f":"O28","v":325},null,{"$f":"'02_2_EXPENSE'!E89","v":0},null,{"$f":"IF(D28>=B28, \"No Exceptions\", \"Below Requirement\")","v":"Below Requirement"},null,null,"GU",null,null,null,"Reserves for Replacement PUPA","Minimum",325]
["Income Trending",{"$f":"TEXT(O29, $N$47)&\"-\"&TEXT(R29,$N$47)","v":"2.0%-3.0%"},null,{"$f":"rng01_RentalIncomeRate","v":0},null,{"$f":"IF(D29>$R$29,\"Higher than Standard Range\",IF(D29<$O$29,\"Lower than Standard Range\",\"No Exceptions\"))","v":"Lower than Standard Range"},null,{"$f":"\"Income will be trended at an annual rate of between \" & TEXT(O29, $N$47)&\"-\"&TEXT(R29,$N$47)","v":"Income will be trended at an annual rate of between 2.0%-3.0%"},"GU",null,null,null,"Income Trending","Lower end",0.02,null,"Higher end",0.03]
["Expense Trending",{"$f":"TEXT(O30, $N$47)&\"-\"&TEXT(R30,$N$47)","v":"3.0%-4.0%"},null,{"$f":"rng01_OpExRate","v":0},null,{"$f":"IF(D30>$R$30,\"Higher than Standard Range\",IF(D30<$O$30,\"Lower than Standard Range\",\"No Exceptions\"))","v":"Lower than Standard Range"},null,{"$f":"\"Operating expenses will be trended at an annual rate of between \" & B30","v":"Operating expenses will be trended at an annual rate of between 3.0%-4.0%"},"GU",null,null,null,"Expense Trending","Lower end",0.03,null,"Higher end",0.04]
["Trending Spread",{"$f":"TEXT(O31,$N$47)&\" Differential\"","v":"1.0% Differential"},null,{"$f":"D30-D29","v":0},null,{"$f":"IF(D31=O31, \"No Exceptions\", \"Review Trending Spread\")","v":"Review Trending Spread"},null,{"$f":"\"Typically expenses are trended \"&TEXT(O31, $N$47)& \" higher than income.\"","v":"Typically expenses are trended 1.0% higher than income."},"GU",null,null,null,"Trending Spread","Differential between Income and Expense",0.01]
[]
["Loan Sizing",null,null,null,null,null,null,null,null,null,null,null,"Loan Sizing"]
["Loan to Value",{"$f":"O34","v":0.9},null,{"$f":"'06_2_Credit Committee'!D29","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B34>=D34, \"No Exceptions\", \"Exceeds Requirement\")","v":{"$error":"#DIV/0!"}},null,{"$f":"\"Maximum allowable loan to value for all first mortgages is \" &TEXT(O34,$N$47)","v":"Maximum allowable loan to value for all first mortgages is 90.0%"},"CC",null,null,null,"Loan to Value","Maximum LTV for first mortgage",0.9]
["DSCR Year 1",{"$f":"IF(rng01_CreditType=\"9%\", '06_3_UWChecklist'!O35, '06_3_UWChecklist'!R35)","v":1.2},null,{"$f":"'04_1_Pro Forma'!C38","v":0},null,{"$f":"IF(D35>B35, \"No Exceptions\", \"Below requirement\")","v":"Below requirement"},null,"A minimum of 115% debt coverage is required on the first mortgage for 9% deals.  \nTax exempt bond financed developments will be underwritten at debt coverage of 120% with risk analysis enabling a higher or lower coverage ratio.  \nAssisted Living Developments will be underwritten at higher ratios depending upon risk.","CC",null,null,null,"DSCR Year 1","9% Deal",1.1499999999999999,null,"4% Deal and other deal types",1.2]
["DSCR Year 15",{"$f":"O36","v":1.1499999999999999},null,{"$f":"'04_1_Pro Forma'!Q38","v":0},null,{"$f":"IF(D36>B36, \"No Exceptions\", \"Below requirement\")","v":"Below requirement"},null,"A minimum of 115% debt coverage is required on year 15.","CC",null,null,null,"DSCR Year 15","Any deal type",1.1499999999999999]
["50% Test Estimate ",0.5,null,{"$f":"'01_1_General Data'!K45","v":"Not Applicable"},null,{"$f":"IF(D37<50%,\"Fails 50% Test\",IF(D37<53%,\"Within 3% of 50% Test\",\"No Exceptions\"))","v":"No Exceptions"},null,null,null,null,null,null,"50% Test Estimate "]
["Construction Loan within parameters",{"$f":"IF(rng01_ConstructionLoanLender=\"No\", 0, '06_3_UWChecklist'!O41)","v":0.15},null,{"$f":"'01_1_General Data'!E85","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(D38>=B38,\"No Exceptions\",\"Below Requirement\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Construction Loan within parameters","If RIH is Construction Loan lender",0.15]
[]
["Additional Metrics",null,null,null,null,null,null,null,null,null,null,null,"Additional Metrics"]
["Initial installment of syndication",{"$f":"IF(rng01_ConstructionLoanLender=\"No\", 0, '06_3_UWChecklist'!O41)","v":0.15},null,{"$f":"'01_1_General Data'!E85","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(D41>=B41,\"No Exceptions\",\"Below Requirement\")","v":{"$error":"#DIV/0!"}},null,null,"CC",null,null,null,"Initial installment of syndication","If RIH is Construction Loan lender",0.15]
["Percentage of Developer Fee paid at closing",{"$f":"O42","v":0.5},null,{"$f":"'03_2_Construction Cashflow'!E100/'02_4_USES'!F88","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(D42<=B42, \"No Exceptions\", \"Exceed Typical\")","v":{"$error":"#DIV/0!"}},null,null,"GU",null,null,null,"Percentage of Developer Fee paid at closing","Allowable paid at closing",0.5]
["Acquisition Price no greater than the appraised value",{"$f":"'01_1_General Data'!C298","v":0},null,{"$f":"'01_1_General Data'!D298","v":0},null,{"$f":"IF(D43<=B43, \"No Exceptions\", \"Exceed Appraised value\")","v":"No Exceptions"},null,null,"CC",null,null,null,"Acquisition Price no greater than the appraised value"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Text - Dollar",{"$f":"TEXT(\"$0,00\", \"\")","v":"$0,00"}]
["2022-09-09",null,null,null,null,null,null,null,null,null,null,null,"Text - Percentage","0.0%"]
["changed D23 to subtract just RE taxes (not taxes and insurance)"]

{"sheet":"06_4_Scoring","index":24,"n_rows":99,"n_cols":12,"rows_kept":99,"cut":false,"hidden":true,"merged":[]}
["Weighted Average Scoring"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Weighted TDC Scoring Calculation"]
[]
[null,{"$f":"IF(rng01_DevelopmentType=\"Rehabilitation\", \"New Construction Scoring - Not Applicable\", \"New Construction Scoring\")","v":"New Construction Scoring"}]
[]
[null,"Weighted TDC/Unit",null,{"$f":"rng01_ProjectName","v":0},null,"Total Development Cost Scoring:",null,{"$f":"rng01_ProjectName","v":0}]
[null,"Units",null,{"$f":"rng02_TotalUnit_New","v":0},null,"Construction Type",null,{"$f":"VLOOKUP(rng01_ConstructionType,'06_4_Scoring'!$B$94:$E$99, 4,FALSE)","v":{"$error":"#N/A"}}]
[null,"Bedrooms",null,{"$f":"'02_1_INCOME'!M47","v":0},null,"Max Weighted TDC",null,{"$f":"VLOOKUP(H9,$E$94:$F$99,2)","v":{"$error":"#N/A"}}]
[null,"Total Development Cost",null,{"$f":"SUMIF('02_4_USES'!$C$6:$E$6,\"Residential - New Construction\", '02_4_USES'!$C$90:$E$90)","v":0},null,"Actual Weighted TDC",null,{"$f":"D17","v":{"$error":"#DIV/0!"}}]
[null,"minus Extraordinary Conditions",null,{"$f":"-SUMIF('02_4_USES'!$C$6:$E$6,\"Residential - New Construction\", '02_4_USES'!$C$24:$E$24)","v":0},null,"Delta",null,{"$f":"H10-H11","v":{"$error":"#N/A"}}]
[null,"Adjusted TDC for scoring",null,{"$f":"SUM(D11:D12)","v":0},null,"Basis",5000,{"$f":"H12/$G13","v":{"$error":"#N/A"}}]
[null,"Bedrooms per Unit",null,{"$f":"D10/D9","v":{"$error":"#DIV/0!"}},null,"Total Points",1,{"$f":"H13*$G14","v":{"$error":"#N/A"}}]
[null,"Cost per Unit",null,{"$f":"D13/D9","v":{"$error":"#DIV/0!"}}]
[null,"Cost per Bedroom",null,{"$f":"D13/D10","v":{"$error":"#DIV/0!"}}]
[null,"Weighted TDC/Unit",null,{"$f":"((2*(D13/D9))+(D13/D10))/3","v":{"$error":"#DIV/0!"}}]
[null,"% Reduction of TDC/Unit",null,{"$f":"(D15-D17)/D15","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"IF(rng01_DevelopmentType=\"New Construction\", \"Rehabilitation Scoring - Not Applicable\", \"Rehabilitation Scoring\")","v":"Rehabilitation Scoring"}]
[]
[null,"Weighted TDC/Unit",null,{"$f":"rng01_ProjectName","v":0},null,"Total Development Cost Scoring:",null,{"$f":"rng01_ProjectName","v":0}]
[null,"Units",null,{"$f":"rng02_TotalUnit_Rehab","v":0},null,"Construction Type",null,{"$f":"VLOOKUP(rng01_ConstructionType,'06_4_Scoring'!$B$94:$E$99, 4,FALSE)","v":{"$error":"#N/A"}}]
[null,"Bedrooms",null,{"$f":"'02_1_INCOME'!M48","v":0},null,"Max Weighted TDC",null,{"$f":"VLOOKUP(H24,$E$94:$F$99,2)","v":{"$error":"#N/A"}}]
[null,"Total Development Cost",null,{"$f":"SUMIF('02_4_USES'!$C$6:$E$6,\"Residential - Rehabilitation\", '02_4_USES'!$C$90:$E$90)","v":0},null,"Actual Weighted TDC",null,{"$f":"D32","v":{"$error":"#DIV/0!"}}]
[null,"minus Extraordinary Conditions",null,{"$f":"-SUMIF('02_4_USES'!$C$6:$E$6,\"Residential - Rehabilitation\", '02_4_USES'!$C$24:$E$24)","v":0}]
[null,"Adjusted TDC for scoring",null,{"$f":"SUM(D26:D27)","v":0}]
[null,"Bedrooms per Unit",null,{"$f":"D25/D24","v":{"$error":"#DIV/0!"}},null,"Delta",null,{"$f":"H25-H26","v":{"$error":"#N/A"}}]
[null,"Cost per Unit",null,{"$f":"D28/D24","v":{"$error":"#DIV/0!"}},null,"Basis",5000,{"$f":"H29/$G30","v":{"$error":"#N/A"}}]
[null,"Cost per Bedroom",null,{"$f":"D28/D25","v":{"$error":"#DIV/0!"}},null,"Total Points",1,{"$f":"H30*$G31","v":{"$error":"#N/A"}}]
[null,"Weighted TDC/Unit",null,{"$f":"((2*(D28/D24))+(D28/D25))/3","v":{"$error":"#DIV/0!"}}]
[null,"% Reduction of TDC/Unit",null,{"$f":"(D30-D32)/D30","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"IF(rng01_DevelopmentType=\"New Construction and Rehab.\", \"Combined Scoring\", \"Combined Scoring - Not Applicable\")","v":"Combined Scoring - Not Applicable"}]
[]
[null,"Total Development Cost Scoring:",null,{"$f":"rng01_ProjectName","v":0}]
[null,"Average Points Awarded",null,{"$f":"AVERAGE(H14,H31)","v":{"$error":"#N/A"}}]
[]
[]
[null,"Weighted LIHTC per Unit and Bedroom Calculation"]
[]
[null,"LIHTCs per Unit Scoring:",null,{"$f":"rng01_ProjectName","v":0}]
[null,"Total Credits Per  Year",null,{"$f":"'02_5_LIHTC Proceeds'!C28","v":{"$error":"#DIV/0!"}}]
[null,"Units",null,{"$f":"rng02_TotalUnit","v":0},null,"Weighted Avg units:  ([2 X # bdrms] + [1 * #units]) divided by 3",null,null,null,"Delta LIHTC / Unit Scoring"]
[null,"Credits Per Unit",null,{"$f":"D45/D46","v":{"$error":"#DIV/0!"}}]
[null,"Scoring Basis",1000,{"$f":"D47/$C48","v":{"$error":"#DIV/0!"}},null,"LIHTCs per Weighted Avg Units",null,{"$f":"rng01_ProjectName","v":0},null,"LIHTCs per Weighted Avg Units",null,{"$f":"rng01_ProjectName","v":0}]
[null,"Potential Negative Points",null,{"$f":"$C49*D48","v":{"$error":"#DIV/0!"}},null,"Total Credits Per  Year",null,{"$f":"'02_5_LIHTC Proceeds'!C28","v":{"$error":"#DIV/0!"}},null,"Maximum Weighted LIHTC",null,30000]
[null,"Max Points",20,{"$f":"C50","v":20},null,"Bedroom",2,{"$f":"D55","v":0},null,"Actual Weighted LIHTC/unit",null,{"$f":"H53","v":{"$error":"#DIV/0!"}}]
[null,"Net Points Awarded",null,{"$f":"SUM(D49:D50)","v":{"$error":"#DIV/0!"}},null,"Units",1,{"$f":"D46","v":0},null,"Delta",null,{"$f":"L49-L50","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Weighted Average Units",null,{"$f":"(($G50*H50)+($G51*H51))/SUM(G50:G51)","v":0},null,"Points",null,{"$f":"L51/G54","v":{"$error":"#DIV/0!"}}]
[null,"LIHTCs per Bedroom Scoring:",null,{"$f":"rng01_ProjectName","v":0},null,"Credits Per WAU",null,{"$f":"H49/H52","v":{"$error":"#DIV/0!"}}]
[null,"Total Credits Per  Year",null,{"$f":"'02_5_LIHTC Proceeds'!C28","v":{"$error":"#DIV/0!"}},null,"Scoring Basis",{"$f":"C48","v":1000},{"$f":"H53/$C48","v":{"$error":"#DIV/0!"}}]
[null,"Bedrooms",null,{"$f":"SUMPRODUCT('02_1_INCOME'!$V$8:$V$37,'02_1_INCOME'!$F$8:$F$37)","v":0},null,"Potential Negative Points",{"$f":"C49","v":0},{"$f":"$G55*H54","v":{"$error":"#DIV/0!"}}]
[null,"Credits Per Bedroom",null,{"$f":"D54/D55","v":{"$error":"#DIV/0!"}},null,"Max Points",{"$f":"C50","v":20},{"$f":"G56","v":20}]
[null,"Scoring Basis",{"$f":"C48","v":1000},{"$f":"D56/$C57","v":{"$error":"#DIV/0!"}},null,"Net Points Awarded",null,{"$f":"SUM(H55:H56)","v":{"$error":"#DIV/0!"}}]
[null,"Potential Negative Points",{"$f":"C49","v":0},{"$f":"$C58*D57","v":{"$error":"#DIV/0!"}}]
[null,"Max Points",{"$f":"C50","v":20},{"$f":"C59","v":20}]
[null,"Net Points Awarded",null,{"$f":"SUM(D58:D59)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Weighted TDC Calculation"]
[]
[null,"Weighted Total Development Cost"]
[null,"Weighted TDC:  ([2 X TDC/unit] + [TDC/bedroom]) divided by 3"]
[]
[null,"Units",null,null,{"$f":"rng02_TotalUnit","v":0}]
[null,"Bedrooms",null,null,{"$f":"D10","v":0}]
[null,"Total Development Cost",null,null,{"$f":"'02_4_USES'!$C$100","v":0}]
[null,"Bedrooms per Unit",null,null,{"$f":"E69/E68","v":{"$error":"#DIV/0!"}}]
[null,"Cost per Unit",null,null,{"$f":"E70/E68","v":{"$error":"#DIV/0!"}}]
[null,"Cost per Bedroom",null,null,{"$f":"E70/E69","v":{"$error":"#DIV/0!"}}]
[null,"Weighted TDC:",null,null,{"$f":"((2*(E70/E68))+(E70/E69))/3","v":{"$error":"#DIV/0!"}}]
[null,"Value Ratio of Units / Bedrooms",null,null,{"$f":"D78/D79","v":2}]
[]
[]
[null,"Cost per Unit",{"$f":"E72","v":{"$error":"#DIV/0!"}},2,{"$f":"D78*C78","v":{"$error":"#DIV/0!"}}]
[null,"Cost per Bedroom",{"$f":"E73","v":{"$error":"#DIV/0!"}},1,{"$f":"D79*C79","v":{"$error":"#DIV/0!"}}]
[null,"Weighted Total",null,null,{"$f":"SUM(E78:E79)","v":{"$error":"#DIV/0!"}}]
[null,"Weighted Average",null,{"$f":"SUM(D78:D79)","v":3},{"$f":"E80/D81","v":{"$error":"#DIV/0!"}}]
[]
[null,"WTDC Delta Score"]
[]
[null,null,null,"A","B","C","D","E","F"]
[null,"Max Weighted TDC",null,{"$f":"VLOOKUP(D85,$E$94:$F$99, 2, FALSE)","v":347050},{"$f":"VLOOKUP(E85,$E$94:$F$99, 2, FALSE)","v":425600},358600,353510,401500,{"$f":"VLOOKUP(I85,$E$94:$F$99, 2, FALSE)","v":425700}]
[null,"Actual Weighted TDC",null,{"$f":"AVERAGE(H11,H26)","v":{"$error":"#DIV/0!"}},{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"E87","v":{"$error":"#DIV/0!"}},{"$f":"F87","v":{"$error":"#DIV/0!"}},{"$f":"G87","v":{"$error":"#DIV/0!"}},{"$f":"H87","v":{"$error":"#DIV/0!"}}]
[null,"Delta",null,{"$f":"D86-D87","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Basis",1000,{"$f":"D88/$C89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Points",1,{"$f":"D89*$C90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Max Weighted Average Total Development Cost per Unit:"]
[null,"Description",null,null,"Type","Amount"]
[null,{"$f":"'00_3_Drop Down'!AB12","v":"Urban (includes scattered site and urban in-fill)"},null,null,"A",347050]
[null,{"$f":"'00_3_Drop Down'!AB13","v":"Historic Mill Conversion"},null,null,"B",425600]
[null,{"$f":"'00_3_Drop Down'!AB14","v":"Suburban/Rural Cluster Subdivision (buildings contain less than 8 units per building)"},null,null,"C",358600]
[null,{"$f":"'00_3_Drop Down'!AB15","v":"Garden style apartment up to 3 stories (no elevator)"},null,null,"D",353510]
[null,{"$f":"'00_3_Drop Down'!AB16","v":"Up to 4 Story building with elevator"},null,null,"E",401500]
[null,{"$f":"'00_3_Drop Down'!AB17","v":"4 or 5 Story Stick built on Podium Parking"},null,null,"F",425700]

{"sheet":"06_5_Subsidy Layer","index":25,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":true,"merged":[[7,6,7,7],[0,0,0,7],[1,0,1,7],[2,0,2,7],[6,4,6,5],[6,6,6,7],[26,4,26,5],[26,6,26,7],[29,3,29,5],[9,6,9,7],[12,4,12,5],[17,4,17,5],[19,4,19,5],[20,4,20,5],[25,4,25,5]]}
["Rhode Island Housing"]
[null,null,null,null,null,null,null,null,null,"NOTES"]
["Subsidy Layering Analysis"]
[null,null,null,null,{"$f":"rng01_ProjectName","v":0},null,null,null,null,"FILL IN PROJECT NAME"]
[]
[null,null,null,null,null,null,null,null,null,"FILL IN GREEN CELLS"]
["B. Subsidy Layering",null,null,"Actual","No Identity of Interest",null,"Identity of Interest",null,null,"Standard #1 - calculate based on construction amount and corresponding fees"]
[null,"1.","Standard #1:",null,"HUD Calculation","Alternative","HUD BSPRA"]
[null,null,"Builder's Profit",{"$f":"'02_4_USES'!F22","v":0},{"$f":"F9","v":0},null,null,null,null,"HUD Calculation - this calculation is the same as the Alternative which are RIH max limits per handbook"]
[null,null,"Builder's Overhead",{"$f":"'02_4_USES'!F21","v":0},{"$f":"F10","v":0},null,"NA"]
[null,null,"General Requirements",{"$f":"'02_4_USES'!F20","v":0},{"$f":"F11","v":0},null,null,null,null,"BSPRA - NA unless there is an Identity of interest between borrower and contractor"]
[]
[null,null,null,"Actual","Safe Harbor",null,null,null,null,"SPRA - 10% of TDC"]
[null,"2.","Standard #2:",null,null,null,null,null,null,"Ceiling Standard - 15% of TDC"]
[null,null,"Sponsor's Profit",{"$f":"'02_4_USES'!F40+'02_4_USES'!F41","v":0},{"$f":"'06_6_S&U'!J30*0.1","v":{"$error":"#DIV/0!"}},{"$f":"'02_4_USES'!E108","v":0}]
[null,null,null,{"$f":"D15/'06_6_S&U'!J61","v":{"$error":"#DIV/0!"}},"SPRA","5% acq &"]
[null,null,null,null,null,"10% rehab/sc"]
[null,null,null,null,"Ceiling Standard"]
[]
[null,null,null,null,{"$f":"'06_6_S&U'!J30*0.15","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,0.15]
[null,"3.","Standard #3:","Actual","Public","Private","Public","Private"]
[null,null,"Syndication Expenses",{"$f":"'02_4_USES'!F41","v":0},{"$f":"E24*'06_6_S&U'!J68","v":{"$error":"#DIV/0!"}},{"$f":"F24*'06_6_S&U'!J68","v":{"$error":"#DIV/0!"}},{"$f":"G24*'06_6_S&U'!J68","v":{"$error":"#DIV/0!"}},{"$f":"H24*'06_6_S&U'!J68","v":{"$error":"#DIV/0!"}},null,"If No LIHTC, then NA"]
[null,null,null,{"$f":"D23/'06_6_S&U'!J68","v":{"$error":"#DIV/0!"}},0.15,0.1,0.24,0.15]
[]
[null,"4.","Standard #4:","Actual"]
[null,null,"Market Rate Assumption",null,null,null,null,null,null,"If No LIHTC, then NA"]
[]
[]
[null,null,null,"General Contractor Fees per Section 9"]
[null,null,"Construction Value","Gen. Requirements","Overhead","Profit"]
[null,null,"Up to $1MM",0.08,0.02,0.09]
[null,null,"$1 - 2MM",7.0000000000000007E-2,0.02,0.08]
[null,null,"$2-3MM",7.0000000000000007E-2,0.02,0.08]
[null,null,"$3-4MM",0.06,0.02,0.06]
[null,null,"$4-4MM",0.06,0.02,5.5E-2]
[null,null,"Over $5MM",0.06,0.02,0.05]
[]
[null,null,"Total Hard Costs",{"$f":"'02_4_USES'!F26","v":0}]

{"sheet":"06_6_S&U","index":26,"n_rows":100,"n_cols":10,"rows_kept":100,"cut":false,"hidden":true,"merged":[[12,0,12,6],[24,0,24,6],[25,0,25,6],[62,0,62,9],[0,0,0,9],[1,0,1,9],[8,0,8,6],[9,0,9,6],[10,0,10,6],[11,0,11,6]]}
["SOURCES AND USES STATEMENT"]
[{"$f":"rng01_ProjectName","v":0}]
[]
["Project Sources"]
[]
["Debt Sources"]
["HUD Maximum Insurable Mortgage",null,null,null,null,null,null,null,{"$f":"'02_3_SOURCES'!K9+'02_3_SOURCES'!K10","v":0}]
["Other Loans (Specify)",null,null,null,null,null,null,null,{"$f":"SUM('02_3_SOURCES'!K11:K16)","v":0}]
["Existing Operating Reserve",null,null,null,null,null,null,null,0]
["Existing Replacement Reserves",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[" ",null,null,null,null,null,null,null,0]
["Any other debt-related other government assistance (specify)",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[]
["SUBTOTAL DEBT",null,null,null,null,null,null,null,null,{"$f":"SUM(I7:I16)","v":0}]
[]
["Equity Sources:"]
[]
["Grants available for project uses",null,null,null,null,null,null,null,0]
["Estimated net syndication proceeds (LIHTC Only)",null,null,null,null,null,null,null,{"$f":"'02_3_SOURCES'!F21","v":{"$error":"#DIV/0!"}}]
["Additional newly required sponsor equity contribution/Non LIHTC:",null,null,null,null,null,null,null,0]
["Existing Reserves",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[]
["SUBTOTAL EQUITY",null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I26)","v":{"$error":"#DIV/0!"}}]
[]
["TOTAL PROJECT SOURCES",null,null,null,null,null,null,null,null,{"$f":"J28+J18","v":{"$error":"#DIV/0!"}}]
[]
[]
["Project Uses:"]
[]
["Mortgageable Replacement Cost Uses"]
[null,null,null,null,null,null,null,null," "]
["Estimated cost including builder and developers overhead & profit",null,null,null,null,null,null,null,{"$f":"J30-J59","v":{"$error":"#DIV/0!"}}]
["Estimated cost excluding builder and developer's overhead & profit",null,null,null,null,null,null,null,{"$f":"I37-'06_5_Subsidy Layer'!D9-'06_5_Subsidy Layer'!D10-'06_5_Subsidy Layer'!D15","v":{"$error":"#DIV/0!"}}]
[]
["HCA Elected FHA Mortgageable Replacement Costs Uses"]
["(Use one of the two estimates above in accordance with alternative",null,null,null,null,null,null,null,".",{"$f":"I37","v":{"$error":"#DIV/0!"}}]
["Funding election)"]
["Non-Mortgage Uses (Uses payable by sources other than the mortgage)"]
["RIH fees (LIHTC cases)"]
["Resident Initiative Fund",null,null,null,null,null,null,null,0]
["Working Capital Reserve (or LC costs)",null,null,null,null,null,null,null,0]
["Additional working capital req. over 2 percent",null,null,null,null,null,null,null,0]
["Operating deficit reserve (or LC costs)",null,null,null,null,null,null,null,0]
["Additional rent reserves:  Replacement Reserve",null,null,null,null,null,null,null,0]
["Alternative builders profit",null,null,null,null,null,null,null,0]
["Alternative Developer's fee",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["Off site costs (lime M17, Form HUD 92264)",null,null,null,null,null,null,null,0]
["Demolition Costs",null,null,null,null,null,null,null,0]
["Tangible personal property, furnishings and fixtures",null,null,null,null,null,null,null,0]
["Other (specify)",null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[]
["SUBTOTAL NON-MORTGAGEABLE USES",null,null,null,null,null,null,null,null,{"$f":"SUM(I44:I57)","v":0}]
[]
["TOTAL PROJECT USES",null,null,null,null,null,null,null,null,{"$f":"SUM(J59+J41)","v":{"$error":"#DIV/0!"}}]
[]
["SYNDICATION AND ALLOCATION INFORMATION"]
[]
["A. Allocation Calculation"]
["1. Gap filler proceeds necessary (from S & U)",null,null,null,null,null,null,null,0]
["2. Market derived rate assumed",null,null,null,null,null,null,null,0]
["3. Maximum allocation (1 divided by 2)",null,null,null,null,null,null,null,null,{"$f":"I66/I67","v":{"$error":"#DIV/0!"}}]
["4. Actual allocation (e.g., may be limited by other criteria such as"]
["    actual cost calculation)"]
[]
["B. Syndication Expenses"]
["1. Account's fee"]
["2. Syndicator's fee",null,null,null,null,null,null,null,0]
["3. Attorney's fee",null,null,null,null,null,null,null,0]
["4. Organizational expenses",null,null,null,null,null,null,null,0]
["5. Syndicators required reserves",null,null,null,null,null,null,null,0]
["6. Other    (specify)",null,"Cost Certification",null,null,null,null,null,0]
["7. Other    (specify)",null,null,null,null,null,null,null,0]
["8. Syndication expenses total (sum of B1 through B7)",null,null,null,null,null,null,null,null,{"$f":"SUM(I73:I79)","v":0}]
["9. Gross proceeds (sum total of face amounts acceptable)",null,null,null,null,null,null,null,null,{"$f":"J70+J80","v":0}]
["10.Line 8 divided by line 9",null,null,null,null,null,null,null,null,{"$f":"J80/J81","v":{"$error":"#DIV/0!"}}]
[]
["C. Bridge Loan/Net Present Value Analysis"]
["1. Bridge loan costs including interest",null,null,null,null,null,null,null,0]
["1a.Bridge loan rate",null,null,null,null,null,null,null,0]
["2. Compounding rate (as required by HCA for \"early\" installments",null,null,null,null,null,null,null,0]
["3. Discounting rate (for \"late\" installments)",null,null,null,null,null,null,null,0]
["4. Net Present Value of net syndication proceeds (as of PIS date)",null,null,null,null,null,null,null,{"$f":"+I66","v":0}]
[]
["D. Reconciliation"]
["1. C4 divided by A1",null,null,null,null,null,null,null,{"$f":"I89/I66","v":{"$error":"#DIV/0!"}}]
["2. If D1 is greater than 100%, the HCA has reduced or will reduce the Reservation/Allocation of LIHTCs"]
["   as follows:"]
[]
[]
[]
[]
["3. If D1 is less than 100%, does the sponsor show sufficient working capital to fund the difference and "]
["proceed to closing, and if not, what are the HCA's intentions? (e.g., increase the allocation)"]

{"sheet":"06_7_SLR","index":27,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Form HUD 92664"]
[{"$f":"IF(rng01_ProjectName=\"\",\"[Project Name]\", rng01_ProjectName)","v":"[Project Name]"},null,null,null,null,"Current Model Progress Date:",{"$f":"tbl00ModelProgress[[#Totals],[Date of Progress /\nLast Edit]]","v":"00:00:00"}]
[]
[null,"Form HUD 92664"]
[null,"Estimated Replacement Costs"]
[]
["36a","Unusual Land Improvements",0]
["36b","Other Land Improvments",200000]
["36c","Total Land Improvements",0,{"$f":"C7+C8","v":200000}]
[]
[null,"STRUCTURES"]
[37,"Main Building"]
[38,"Accessory building",0]
[39,"Garages",0]
[40,"All Other buildings",0]
[41,"Total Structures",null,{"$f":"C12+C13+C15","v":0}]
[42,"General Requirements",null,{"$f":"(D9+D16)*0.06","v":12000}]
[]
[null,"FEES"]
[43,"Builders Gen. Overhead -______%",{"$f":"(D16+D9)*2%","v":4000}]
[44,"Builders Profit - _______%",{"$f":"(D16+D9)*8%","v":16000}]
[45,"Arch. Fee - Design",{"$f":"(D9+D16)*7.5%","v":15000}]
[46,"Arch Fee - Supervision",0]
[47,"Bond Premium"]
[48,"Other Fees"]
[49,"TOTAL FEES",null,{"$f":"C20+C21+C22+C23+C24+C25","v":35000}]
[50,"Total All Improvements (36c,41,42,49)",null,{"$f":"D9+D16+D17+D26","v":247000}]
[51,"Cost per Sq. Ft"]
[52,"Estimated Construction Time"]
[null,"CARRYING CHARGES & FINANCING"]
[53,"Int___Mos____@_____%"]
[null,"on $_____________"]
[54,"Taxes"]
[55,"Insurance"]
[56,"FHA Ins. Premium (.5%)"]
[57,"FHA Exam Fee",0]
[58,"FHA Insp. Fee",0]
[59,"Financing Fee",0]
[60,"AMPO",0]
[61,"FNMA/GNMA Fee",0]
[62,"Title Recording"]
[63,"TOTAL CARRYING CHGS/FINANC",null,{"$f":"C33+C34+C35+C36+C37+C38+C39+C40+C41","v":0}]
[null,"LEGAL, ORG, AUDIT FEE"]
[64,"Legal"]
[65,"Organization"]
[66,"Cost Certification/Audit Fee"]
[67,"TOTAL LEGAL/ORG/AUDIT FEES",null,{"$f":"C44+C45+C46","v":0}]
[68,"Builder and Sponsor Profit & Risk",null,{"$f":"(D27+D42+D47-C21)*0.1","v":23100}]
[69,"Consultant Fee",null,0]
[70,"Supplemental Management Fund"]
[71,"Contingency reserve (10%",null,0]
[72,"TOTAL EST. DEV'T COST",null,{"$f":"D27+D42+D47+D48+D49+D50+D51","v":270100}]

{"sheet":"07_1_HOME_Standard","index":28,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":true,"merged":[[63,2,63,6],[57,2,57,6],[58,0,58,6],[59,0,59,6],[60,2,60,5],[61,2,61,5],[62,2,62,5],[52,7,56,7],[53,3,53,4],[53,5,53,6],[54,3,54,4],[54,5,54,6],[55,3,55,4],[55,5,55,6],[56,3,56,4],[56,5,56,6],[52,3,52,4],[52,5,52,6],[48,2,48,6],[49,0,49,6],[50,0,50,6],[51,3,51,4],[51,5,51,6],[47,2,47,6],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,0,45,6],[46,2,46,6],[21,2,21,6],[22,2,22,6],[23,0,23,6],[24,2,24,3],[30,2,30,3],[24,7,44,7],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[35,2,35,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[2,0,2,3],[8,0,8,6],[20,2,20,6],[9,2,9,6],[10,0,10,6],[11,0,11,6],[12,2,12,6],[13,0,13,6],[14,0,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6]]}
["Standard Method, Cost Allocation Worksheet"]
[{"$f":"rng01_ProjectName","v":0}]
[]
[]
["Project Address:",null,{"$f":"rng01_Address1","v":0},null,null,null,null,null,"See instructions in several columns to the right →"]
["Date of Review:"]
[]
[]
["Step 1: Determine Comparability, Select Method of Cost Allocation"]
[1,null,"Gross Residential Sq. Ft.",null,null,null,null,{"$f":"'01_1_General Data'!$C$61","v":0}]
[]
["Step 2: Proposed HOME Investment"]
[2,null,"Proposed Home Investment"]
[]
["Step 3: Calculate Actual Cost of HOME Units"]
[3,null,"Total Development Cost",null,null,null,null,{"$f":"'02_4_USES'!$F$90","v":0}]
[4,null,"Ineligible HOME Costs"]
[5,null,"Unit-Specific Upgrades"]
[6,null,"Relocation Costs",null,null,null,null,{"$f":"'02_4_USES'!$F$51","v":0}]
[7,null,"Assign Relocation Exclusively to HOME Units?",null,null,null,null,"No",{"$f":"IF(ISBLANK(H20),\"Error, response required.\",\"\")","v":""}]
[]
[8,null,"Base Project Cost",null,null,null,null,{"$f":"IF(H20=\"No\",H16-H17-H18,IF(H20=\"Yes\",H16-H17-H18-H19,\"Error\"))","v":0}]
[9,null,"Base Cost/Sq. Ft.",null,null,null,null,{"$f":"ROUNDDOWN(H22/H10,2)","v":{"$error":"#DIV/0!"}}]
["Assign Units - Each HOME unit gets its own line below"]
[null,"Unit #","Description/Notes",null,"No. of BRs","Sq. Ft.","Ind. Unit Cost"]
[10,null,null,null,null,null,{"$f":"ROUNDDOWN($H$23*F26,0)","v":{"$error":"#DIV/0!"}}]
[11,null,null,null,null,null,{"$f":"ROUNDDOWN($H$23*F27,0)","v":{"$error":"#DIV/0!"}}]
[12,null,null,null,null,null,{"$error":"#DIV/0!"}]
[13,null,null,null,null,null,{"$error":"#DIV/0!"}]
[14,null,null,null,null,null,{"$error":"#DIV/0!"}]
[15,null,null,null,null,null,{"$error":"#DIV/0!"}]
[16,null,null,null,null,null,{"$error":"#DIV/0!"}]
[17,null,null,null,null,null,{"$error":"#DIV/0!"}]
[18,null,null,null,null,null,{"$error":"#DIV/0!"}]
[19,null,null,null,null,null,{"$error":"#DIV/0!"}]
[20,null,null,null,null,null,{"$error":"#DIV/0!"}]
[21,null,null,null,null,null,{"$error":"#DIV/0!"}]
[22,null,null,null,null,null,{"$error":"#DIV/0!"}]
[23,null,null,null,null,null,{"$error":"#DIV/0!"}]
[24,null,null,null,null,null,{"$error":"#DIV/0!"}]
[25,null,null,null,null,null,{"$error":"#DIV/0!"}]
[26,null,null,null,null,null,{"$error":"#DIV/0!"}]
[27,null,null,null,null,null,{"$error":"#DIV/0!"}]
[28,null,null,null,null,null,{"$error":"#DIV/0!"}]
[29,null,null,null,null,null,{"$error":"#DIV/0!"}]
["Right click and unhide lines 20-29 to open additional rows as needed."]
[30,null,"Subtotal of HOME Unit Costs",null,null,null,null,{"$f":"SUM(G26:G45)","v":{"$error":"#DIV/0!"}}]
[31,null,"Relocation costs allocated exclusively to HOME Units (if applicable)",null,null,null,null,{"$f":"IF(H20=\"no\",0,IF(H20=\"yes\",H19,\"Error\"))","v":0}]
[32,null,"Actual Cost of HOME Units",null,null,null,null,{"$f":"H47+H48","v":{"$error":"#DIV/0!"}}]
[]
["Step 4: Calculate Maximum Project Subsidy"]
[null,"# of Units","Unit Size","Max. Subsidy/Unit*",null,"Maximum Subsidy by Unit Size"]
[33,{"$f":"COUNTIF(E26:E45,0)","v":0},"0 Bedroom/Efficiency",null,null,{"$f":"B53*D53","v":0}]
[34,{"$f":"COUNTIF(E26:E45,1)","v":0},"1 Bedroom",null,null,{"$f":"B54*D54","v":0}]
[35,{"$f":"COUNTIF(E26:E45,2)","v":0},"2 Bedroom",null,null,{"$f":"B55*D55","v":0}]
[36,{"$f":"COUNTIF(E26:E45,3)","v":0},"3 Bedroom",null,null,{"$f":"B56*D56","v":0}]
[37,{"$f":"COUNTIF(E26:E45,4)","v":0},"4 Bedroom",null,null,{"$f":"B57*D57","v":0}]
[38,null,"Maximum Project Subsidy",null,null,null,null,{"$f":"SUM(F53:F57)","v":0}]
[]
["Step 5: Maximum HOME Investment, lesser of"]
[39,null,"Proposed Investment (Gap) (from Step 2)",null,null,null,null,{"$f":"H13","v":0}]
[40,null,"Actual Cost of HOME Units (from Step 3)",null,null,null,null,{"$f":"H49","v":{"$error":"#DIV/0!"}}]
[41,null,"Maximum Project Subsidy (from Step 4)",null,null,null,null,{"$f":"H58","v":0}]
[42,null,"Maximum HOME Investment",null,null,null,null,{"$f":"IF(ISBLANK(H13),MIN(H62:H63),MIN(H61:H63))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"*Updated effective 6/4/2018"]