Opportunity_Owner	Opportunity_ID	Opportunity_Name	Project_Address	Project_Zip_Code	Project_Council_District	Neighborhood	Construction_Type	Asset_Class	Total_SF	Total_Permanent_Debt	Total_Subordinate_Debt	Total_Grant_Funding	Total_Owner_Equity	Total_Tax_Credit_Equity	Total_Development_Sources	Total_Acquisition_Costs	Total_Hard_Construction_Costs	Total_Soft_Costs	Total_Development_Costs	Tax_Incentive__1	Tax_Incentive__2	Tax_Incentive__3	Total_Tax_Abatement	DSCR_without_Incentive	DSCR_with_Incentive	Existing_Taxable_Value	Estimated_Improved_Taxable_Valu	ObjectId	DSCR_WithIncentives	DSCR_WithoutIncentives	geometry
0	Kaci Jackson	0064p00000WPmee	6465 Sterling	6465 Sterling	48202	District 5	Elijah McCoy	Rehab	Residential - Rental	9430	$1,500,000	$-	$-	$688,791	$-	$2,188,791	$55,000	$2,006,166	$127,625	$2,188,791	PA 147 NEZ	None	None	$308,786	1.26	1.43	$110,600	$370,868	1	1.43	1.26	POINT (-83.08574 42.36431)
1	David Howell	0064p00000aHrnO	Hotel Water Square (JLA)	600 Civic Center Drive	48226	District 6	Downtown	New	Hotel	646888	$281,543,350	$-	$-	$115,000,000	$-	$396,543,350	$-	$305,399,735	$91,143,615	$396,543,350	PA 376 RZ	PA 210 CRA	None	$142,221,014	1.12	1.31	$3,005,092	$46,158,396	2	1.31	1.12	POINT (-83.05149 42.32496)
2	Nicole Scott	0064p00000aHEgu	7326 W. McNichols	7326 W. McNichols	48221	District 2	Bagley	New	Commercial	14285	$1,525,000	$2,750,000	$1,650,000	$613,699	$2,228,426	$8,767,125	$18,120	$6,163,408	$2,685,597	$8,867,125	PA 210 CRA	None	None	$190,097	1.16	1.16	$53,855	$294,060	3	1.16	1.16	POINT (-83.14483 42.41737)
3	Alton Williams	0064p00000WOkBf	The Deco	16703 E. warren	48224	District 4	East English Village	Rehab	Mixed-Use	8170	$850,000	$-	$3,597,000	$266,000	$-	$4,728,000	$75,000	$3,921,447	$731,553	$4,728,000	PA 146 OPRA	None	None	$304,906	0.96	1.36	$85,000	$375,786	4	1.36	0.96	POINT (-82.93409 42.40483)
4	Kaci Jackson	006Pq000002Vrzn	1400 Holden	1400 Holden	48202	District 5	Elijah McCoy	Rehab	Mixed-Use	25140	$2,900,000	$800,000	$-	$1,595,000	$-	$5,295,000	$612,000	$4,041,700	$642,300	$5,296,000	PA 147 NEZ	PA 255 CFE	None	$721,939	1.16	1.81	$342,125	$970,625	5	1.81	1.16	POINT (-83.08331 42.36304)
5	Kaci Jackson	006Pq00000HKBvC	5700 Woodward	5700 Woodward	48202	District 5	Cultural Center	Rehab	Commercial	4887	$900,000	$-	$-	$1,090,292	$-	$1,990,292	$708,776	$1,031,687	$249,829	$1,990,292	PA 210 CRA	None	None	$150,868	0.98	1.19	$226,000	$442,969	6	1.19	0.98	POINT (-83.0673 42.36252)
6	Kaci Jackson	006Pq00000JZDc9	Harvard Square - The Belle	1346 Broadway	48226	District 6	Downtown	Rehab	Mixed-Use	58282	$7,450,000	$-	$4,226,050	$23,007,139	$6,004,527	$40,687,716	$6,250,000	$25,361,130	$9,076,586	$40,687,716	PA 146 OPRA	None	None	$4,162,998	0.59	1.28	$345,714	$5,332,803	7	1.28	0.59	POINT (-83.04617 42.33532)
7	David Howell	006Pq00000HTIXd	Future of Health: One Ford Place	6005 Second	48202	District 5	Tech Town	Rehab	Mixed-Use	627054	$96,804,000	$-	$4,721,000	$36,546,000	$51,794,000	$189,865,000	$7,300,000	$129,850,000	$52,715,000	$189,865,000	PA 147 NEZ	PA 255 CFE	Brownfield TIF	$42,873,001	0.50	1.17	$-	$39,750,400	8	1.17	0.50	POINT (-83.07506 42.36359)
8	David Howell	006Pq00000HWMMz	Future of Health: R2	6005 Second	48202	District 5	Tech Town	New	Mixed-Use	159195	$46,556,000	$-	$2,090,000	$17,143,000	$13,499,000	$79,288,000	$-	$57,468,000	$21,830,000	$79,298,000	PA 210 CRA	Brownfield TIF	None	$7,058,244	0.72	1.17	$-	$10,145,400	9	1.17	0.72	POINT (-83.07506 42.36359)
9	David Howell	006Pq00000HWMZt	Future of Health: R3	6005 Second	48202	District 5	Tech Town	New	Mixed-Use	112410	$30,260,000	$-	$5,518,000	$13,566,000	$4,687,000	$54,031,000	$-	$38,927,000	$15,104,000	$54,031,000	PA 210 CRA	Brownfield TIF	None	$4,998,610	0.72	1.17	$-	$7,397,000	10	1.17	0.72	POINT (-83.07506 42.36359)
10	Alton Williams	0064p00000aHEPk	210 E. Bethune	210 E. Bethune	48202	District 5	North End	Rehab	Commercial	9067	$2,000,000	$-	$-	$1,152,558	$-	$3,152,558	$350,000	$2,601,558	$201,000	$3,152,558	PA 146 OPRA	None	None	$236,243	1.15	1.35	$286,997	$477,590	11	1.35	1.15	POINT (-83.07278 42.37275)
11	Alton Williams	006Pq000009gPJO	16131 E. Warren	16131 E. Warren	48224	District 4	East English Village	Rehab	Mixed-Use	6322	$475,000	$1,998,728	$470,850	$111,946	$-	$3,199,524	$9,000	$2,515,124	$675,400	$3,199,524	PA 146 OPRA	None	None	$238,799	0.93	1.36	$24,823	$309,643	12	1.36	0.93	POINT (-82.94134 42.40215)
12	Alton Williams	006Pq00000PEpCN	Shed 7	3445 Russell	48207	District 5	Eastern Market	Rehab	Commercial	36208	$901,232	$-	$12,000,000	$-	$2,930,400	$16,145,463	$6,000,000	$7,755,168	$2,316,548	$16,071,716	PA 210 CRA	None	None	$382,114	0.80	1.29	$407,748	$976,935	13	1.29	0.80	POINT (-83.04373 42.35097)
13	Alton Williams	0064p00000aIImm	Arthur Murray	16621 E. Warren	48224	District 4	East English Village	New & Rehab	Mixed-Use	35672	$3,000,000	$2,428,000	$6,575,525	$181,765	$3,275,585	$15,700,875	$680,000	$11,582,986	$3,437,889	$15,700,875	PA 210 CRA	PA 147 NEZ	None	$902,690	1.03	1.33	$120,650	$1,605,240	14	1.33	1.03	POINT (-82.9346 42.40464)
14	Kaci Jackson	0064p00000ZRV8l	Stafford House	9301 Oakland Ave.	48211	District 5	North End	Rehab	Mixed-Use	10300	$1,250,000	$-	$1,908,430	$353,300	$-	$3,511,730	$13,300	$2,848,952	$649,478	$3,511,730	PA 255 CFE	PA 147 NEZ	Brownfield TIF	$457,175	1.11	1.34	$2,192	$404,000	15	1.34	1.11	POINT (-83.0735 42.38708)
15	Kaci Jackson	006Pq00000RWmy5	Market Hall	1 Cadillac Square	48226	District 6	Downtown	New	Commercial	34255	$7,587,890	$-	$-	$42,954,486	$-	$50,542,376	$331,463	$39,859,668	$10,351,245	$50,542,376	PA 210 CRA	None	None	$1,945,465	1.33	1.61	$808,900	$3,665,285	16	1.61	1.33	POINT (-83.04604 42.33175)
16	Kaci Jackson	006Pq00000RWoF5	COSM	25 Cadillac Square	48226	District 6	Downtown	New	Commercial	70000	$21,007,617	$-	$-	$25,299,753	$-	$46,307,370	$575,353	$38,418,338	$7,313,679	$46,307,370	PA 210 CRA	None	None	$4,873,837	1.38	1.63	$1,404,100	$8,560,000	17	1.63	1.38	POINT (-83.04527 42.33175)
17	Nicole Scott	006Pq00000AoSl1	20201 Development LLC	20201 Livernois	48221	District 2	Garden Homes	New	Mixed-Use	37466	$9,500,000	$1,669,837	$1,500,000	$1,689,180	$-	$14,480,816	$975,000	$11,536,309	$1,969,508	$14,480,817	PA 210 CRA	PA 147 NEZ	Brownfield TIF	$1,122,586	1.15	1.27	$257,214	$1,422,591	18	1.27	1.15	POINT (-83.14227 42.44239)
18	Alton Williams	0064p00000ZSfzb	Baobab Fare 2.0	16900 East Warren	48224	District 4	East English Village	Rehab	Commercial	3000	$250,000	$-	$1,235,000	$246,814	$-	$1,731,814	$147,968	$1,393,268	$190,578	$1,731,814	PA 255 CFE	None	None	$95,992	1.00	1.28	$55,800	$139,680	19	1.28	1.00	POINT (-82.93208 42.40518)