{
  "fields": [{"id":"_id","type":"int"},{"id":"Opportunity_Owner","type":"text"},{"id":"Opportunity_ID","type":"text"},{"id":"Opportunity_Name","type":"text"},{"id":"Project_Address","type":"text"},{"id":"Project_Zip_Code","type":"numeric"},{"id":"Project_Council_District","type":"text"},{"id":"Neighborhood","type":"text"},{"id":"Construction_Type","type":"text"},{"id":"Asset_Class","type":"text"},{"id":"Total_SF","type":"numeric"},{"id":"Total_Permanent_Debt","type":"text"},{"id":"Total_Subordinate_Debt","type":"text"},{"id":"Total_Grant_Funding","type":"text"},{"id":"Total_Owner_Equity","type":"text"},{"id":"Total_Tax_Credit_Equity","type":"text"},{"id":"Total_Development_Sources","type":"text"},{"id":"Total_Acquisition_Costs","type":"text"},{"id":"Total_Hard_Construction_Costs","type":"text"},{"id":"Total_Soft_Costs","type":"text"},{"id":"Total_Development_Costs","type":"text"},{"id":"Tax_Incentive__1","type":"text"},{"id":"Tax_Incentive__2","type":"text"},{"id":"Tax_Incentive__3","type":"text"},{"id":"Total_Tax_Abatement","type":"text"},{"id":"IRR_without_Incentive","type":"text"},{"id":"IRR_with_Incentive","type":"text"},{"id":"Existing_Taxable_Value","type":"text"},{"id":"Estimated_Improved_Taxable_Valu","type":"text"},{"id":"column28","type":"text"},{"id":"column29","type":"text"},{"id":"column30","type":"text"},{"id":"column31","type":"text"},{"id":"column32","type":"text"},{"id":"column33","type":"text"},{"id":"column34","type":"text"},{"id":"column35","type":"text"},{"id":"column36","type":"text"},{"id":"column37","type":"text"},{"id":"column38","type":"text"},{"id":"column39","type":"text"},{"id":"column40","type":"text"},{"id":"column41","type":"text"},{"id":"column42","type":"text"},{"id":"column43","type":"text"},{"id":"column44","type":"text"},{"id":"column45","type":"text"},{"id":"column46","type":"text"},{"id":"column47","type":"text"},{"id":"column48","type":"text"},{"id":"column49","type":"text"},{"id":"column50","type":"text"},{"id":"column51","type":"text"},{"id":"column52","type":"text"},{"id":"column53","type":"text"},{"id":"column54","type":"text"},{"id":"column55","type":"text"},{"id":"ObjectId","type":"numeric"},{"id":"IRR_WithIncentives","type":"numeric"},{"id":"IRR_WithoutIncentives","type":"numeric"}],
  "records": [
    [1,"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","",""," $308,786 ","7.96%","10.46%"," $110,600 "," $370,868 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1,10.46,7.96],
    [2,"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",""," $142,221,014 ","6.00%","9.20%"," $3,005,092 "," $46,158,396 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",2,9.2,6.0],
    [3,"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","",""," $190,097 ","-4.32%","-0.53%"," $53,855 "," $294,060 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3,-0.53,-4.32],
    [4,"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","",""," $304,906 ","-7.25%","5.44%"," $85,000 "," $375,786 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4,5.44,-7.25],
    [5,"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",""," $721,939 ","11.94%","20.22%"," $342,125 "," $970,625 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5,20.22,11.94],
    [6,"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 ","-24.65%","-19.05%"," $226,000 "," $442,969 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",6,-19.05,-24.65],
    [7,"Alton Williams","006Pq00000Ln1TW","Stanton Yards","9636 East Jefferson",48214,"District 5","Marina District","New & Rehab","Mixed-Use",65430," $-   "," $-   "," $-   "," $15,616,670 "," $-   "," $15,616,670 "," $2,100,000 "," $12,240,000 "," $1,276,670 "," $15,616,670 ","PA 255 CFE","None","None"," $2,440,218 ","5.40%","6.70%"," $1,757,600 "," $3,925,800 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",7,6.7,5.4],
    [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 ","-12.10%","5.70%"," $-   "," $10,145,400 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",8,5.7,-12.1],
    [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 ","-12.40%","4.60%"," $-   "," $7,397,000 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9,4.6,-12.4],
    [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","",""," $236,243 ","7.30%","9.58%"," $286,997 "," $477,590 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",10,9.58,7.3],
    [11,"Alton Williams","006Pq00000Ln6OL","Parkstone Development HQ","2930 E. Jefferson",48207,"District 5","Rivertown","Rehab","Commercial",6800," $-   "," $-   "," $-   "," $1,691,273 "," $-   "," $1,691,273 "," $525,000 "," $797,794 "," $368,480 "," $1,691,274 ","PA 255 CFE","None","None"," $285,061 ","2.73%","4.21%"," $120,616 "," $374,000 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,4.21,2.73],
    [12,"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",""," $902,690 ","10.10%","11.83%"," $120,650 "," $1,605,240 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",12,11.83,10.1],
    [13,"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 ","12.23%","18.22%"," $2,192 "," $404,000 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",13,18.22,12.23],
    [14,"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 ","-16.98%","-15.72%"," $808,900 "," $3,665,285 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",14,-15.72,-16.98],
    [15,"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 ","-0.85%","1.41%"," $1,404,100 "," $8,560,000 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",15,1.41,-0.85],
    [16,"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 ","12.41%","16.58%"," $257,214 "," $1,422,591 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",16,16.58,12.41],
    [17,"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","",""," $95,992 ","-3.22%","-0.07%"," $55,800 "," $139,680 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","",17,-0.07,-3.22]
]}