<data xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance">
<row _id="1"><Opportunity_Owner>Kaci Jackson</Opportunity_Owner><Opportunity_ID>0064p00000WPmee</Opportunity_ID><Opportunity_Name>6465 Sterling</Opportunity_Name><Project_Address>6465 Sterling</Project_Address><Project_Zip_Code>48202</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Elijah McCoy</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Residential - Rental</Asset_Class><Total_SF>9430</Total_SF><Total_Permanent_Debt> $1,500,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $688,791 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $2,188,791 </Total_Development_Sources><Total_Acquisition_Costs> $55,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $2,006,166 </Total_Hard_Construction_Costs><Total_Soft_Costs> $127,625 </Total_Soft_Costs><Total_Development_Costs> $2,188,791 </Total_Development_Costs><Tax_Incentive__1>PA 147 NEZ</Tax_Incentive__1><Tax_Incentive__2 /><Tax_Incentive__3 /><Total_Tax_Abatement> $308,786 </Total_Tax_Abatement><IRR_without_Incentive>7.96%</IRR_without_Incentive><IRR_with_Incentive>10.46%</IRR_with_Incentive><Existing_Taxable_Value> $110,600 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $370,868 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>1</ObjectId><IRR_WithIncentives>10.46</IRR_WithIncentives><IRR_WithoutIncentives>7.96</IRR_WithoutIncentives></row>
<row _id="2"><Opportunity_Owner>David Howell</Opportunity_Owner><Opportunity_ID>0064p00000aHrnO</Opportunity_ID><Opportunity_Name>Hotel Water Square (JLA)</Opportunity_Name><Project_Address>600 Civic Center Drive</Project_Address><Project_Zip_Code>48226</Project_Zip_Code><Project_Council_District>District 6</Project_Council_District><Neighborhood>Downtown</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Hotel</Asset_Class><Total_SF>646888</Total_SF><Total_Permanent_Debt> $281,543,350 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $115,000,000 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $396,543,350 </Total_Development_Sources><Total_Acquisition_Costs> $-   </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $305,399,735 </Total_Hard_Construction_Costs><Total_Soft_Costs> $91,143,615 </Total_Soft_Costs><Total_Development_Costs> $396,543,350 </Total_Development_Costs><Tax_Incentive__1>PA 376 RZ</Tax_Incentive__1><Tax_Incentive__2>PA 210 CRA</Tax_Incentive__2><Tax_Incentive__3 /><Total_Tax_Abatement> $142,221,014 </Total_Tax_Abatement><IRR_without_Incentive>6.00%</IRR_without_Incentive><IRR_with_Incentive>9.20%</IRR_with_Incentive><Existing_Taxable_Value> $3,005,092 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $46,158,396 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>2</ObjectId><IRR_WithIncentives>9.2</IRR_WithIncentives><IRR_WithoutIncentives>6.0</IRR_WithoutIncentives></row>
<row _id="3"><Opportunity_Owner>Nicole Scott</Opportunity_Owner><Opportunity_ID>0064p00000aHEgu</Opportunity_ID><Opportunity_Name>7326 W. McNichols</Opportunity_Name><Project_Address>7326 W. McNichols</Project_Address><Project_Zip_Code>48221</Project_Zip_Code><Project_Council_District>District 2</Project_Council_District><Neighborhood>Bagley</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>14285</Total_SF><Total_Permanent_Debt> $1,525,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $2,750,000 </Total_Subordinate_Debt><Total_Grant_Funding> $1,650,000 </Total_Grant_Funding><Total_Owner_Equity> $613,699 </Total_Owner_Equity><Total_Tax_Credit_Equity> $2,228,426 </Total_Tax_Credit_Equity><Total_Development_Sources> $8,767,125 </Total_Development_Sources><Total_Acquisition_Costs> $18,120 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $6,163,408 </Total_Hard_Construction_Costs><Total_Soft_Costs> $2,685,597 </Total_Soft_Costs><Total_Development_Costs> $8,867,125 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2 /><Tax_Incentive__3 /><Total_Tax_Abatement> $190,097 </Total_Tax_Abatement><IRR_without_Incentive>-4.32%</IRR_without_Incentive><IRR_with_Incentive>-0.53%</IRR_with_Incentive><Existing_Taxable_Value> $53,855 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $294,060 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>3</ObjectId><IRR_WithIncentives>-0.53</IRR_WithIncentives><IRR_WithoutIncentives>-4.32</IRR_WithoutIncentives></row>
<row _id="4"><Opportunity_Owner>Alton Williams</Opportunity_Owner><Opportunity_ID>0064p00000WOkBf</Opportunity_ID><Opportunity_Name>The Deco</Opportunity_Name><Project_Address>16703 E. warren</Project_Address><Project_Zip_Code>48224</Project_Zip_Code><Project_Council_District>District 4</Project_Council_District><Neighborhood>East English Village</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>8170</Total_SF><Total_Permanent_Debt> $850,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $3,597,000 </Total_Grant_Funding><Total_Owner_Equity> $266,000 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $4,728,000 </Total_Development_Sources><Total_Acquisition_Costs> $75,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $3,921,447 </Total_Hard_Construction_Costs><Total_Soft_Costs> $731,553 </Total_Soft_Costs><Total_Development_Costs> $4,728,000 </Total_Development_Costs><Tax_Incentive__1>PA 146 OPRA</Tax_Incentive__1><Tax_Incentive__2 /><Tax_Incentive__3 /><Total_Tax_Abatement> $304,906 </Total_Tax_Abatement><IRR_without_Incentive>-7.25%</IRR_without_Incentive><IRR_with_Incentive>5.44%</IRR_with_Incentive><Existing_Taxable_Value> $85,000 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $375,786 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>4</ObjectId><IRR_WithIncentives>5.44</IRR_WithIncentives><IRR_WithoutIncentives>-7.25</IRR_WithoutIncentives></row>
<row _id="5"><Opportunity_Owner>Kaci Jackson</Opportunity_Owner><Opportunity_ID>006Pq000002Vrzn</Opportunity_ID><Opportunity_Name>1400 Holden</Opportunity_Name><Project_Address>1400 Holden</Project_Address><Project_Zip_Code>48202</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Elijah McCoy</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>25140</Total_SF><Total_Permanent_Debt> $2,900,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $800,000 </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $1,595,000 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $5,295,000 </Total_Development_Sources><Total_Acquisition_Costs> $612,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $4,041,700 </Total_Hard_Construction_Costs><Total_Soft_Costs> $642,300 </Total_Soft_Costs><Total_Development_Costs> $5,296,000 </Total_Development_Costs><Tax_Incentive__1>PA 147 NEZ</Tax_Incentive__1><Tax_Incentive__2>PA 255 CFE</Tax_Incentive__2><Tax_Incentive__3 /><Total_Tax_Abatement> $721,939 </Total_Tax_Abatement><IRR_without_Incentive>11.94%</IRR_without_Incentive><IRR_with_Incentive>20.22%</IRR_with_Incentive><Existing_Taxable_Value> $342,125 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $970,625 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>5</ObjectId><IRR_WithIncentives>20.22</IRR_WithIncentives><IRR_WithoutIncentives>11.94</IRR_WithoutIncentives></row>
<row _id="6"><Opportunity_Owner>Kaci Jackson</Opportunity_Owner><Opportunity_ID>006Pq00000HKBvC</Opportunity_ID><Opportunity_Name>5700 Woodward</Opportunity_Name><Project_Address>5700 Woodward</Project_Address><Project_Zip_Code>48202</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Cultural Center</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>4887</Total_SF><Total_Permanent_Debt> $900,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $1,090,292 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $1,990,292 </Total_Development_Sources><Total_Acquisition_Costs> $708,776 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $1,031,687 </Total_Hard_Construction_Costs><Total_Soft_Costs> $249,829 </Total_Soft_Costs><Total_Development_Costs> $1,990,292 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>None</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $150,868 </Total_Tax_Abatement><IRR_without_Incentive>-24.65%</IRR_without_Incentive><IRR_with_Incentive>-19.05%</IRR_with_Incentive><Existing_Taxable_Value> $226,000 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $442,969 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>6</ObjectId><IRR_WithIncentives>-19.05</IRR_WithIncentives><IRR_WithoutIncentives>-24.65</IRR_WithoutIncentives></row>
<row _id="7"><Opportunity_Owner>Alton Williams</Opportunity_Owner><Opportunity_ID>006Pq00000Ln1TW</Opportunity_ID><Opportunity_Name>Stanton Yards</Opportunity_Name><Project_Address>9636 East Jefferson</Project_Address><Project_Zip_Code>48214</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Marina District</Neighborhood><Construction_Type>New &amp; Rehab</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>65430</Total_SF><Total_Permanent_Debt> $-   </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $15,616,670 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $15,616,670 </Total_Development_Sources><Total_Acquisition_Costs> $2,100,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $12,240,000 </Total_Hard_Construction_Costs><Total_Soft_Costs> $1,276,670 </Total_Soft_Costs><Total_Development_Costs> $15,616,670 </Total_Development_Costs><Tax_Incentive__1>PA 255 CFE</Tax_Incentive__1><Tax_Incentive__2>None</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $2,440,218 </Total_Tax_Abatement><IRR_without_Incentive>5.40%</IRR_without_Incentive><IRR_with_Incentive>6.70%</IRR_with_Incentive><Existing_Taxable_Value> $1,757,600 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $3,925,800 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>7</ObjectId><IRR_WithIncentives>6.7</IRR_WithIncentives><IRR_WithoutIncentives>5.4</IRR_WithoutIncentives></row>
<row _id="8"><Opportunity_Owner>David Howell</Opportunity_Owner><Opportunity_ID>006Pq00000HWMMz</Opportunity_ID><Opportunity_Name>Future of Health: R2</Opportunity_Name><Project_Address>6005 Second</Project_Address><Project_Zip_Code>48202</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Tech Town</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>159195</Total_SF><Total_Permanent_Debt> $46,556,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $2,090,000 </Total_Grant_Funding><Total_Owner_Equity> $17,143,000 </Total_Owner_Equity><Total_Tax_Credit_Equity> $13,499,000 </Total_Tax_Credit_Equity><Total_Development_Sources> $79,288,000 </Total_Development_Sources><Total_Acquisition_Costs> $-   </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $57,468,000 </Total_Hard_Construction_Costs><Total_Soft_Costs> $21,830,000 </Total_Soft_Costs><Total_Development_Costs> $79,298,000 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>Brownfield TIF</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $7,058,244 </Total_Tax_Abatement><IRR_without_Incentive>-12.10%</IRR_without_Incentive><IRR_with_Incentive>5.70%</IRR_with_Incentive><Existing_Taxable_Value> $-   </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $10,145,400 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>8</ObjectId><IRR_WithIncentives>5.7</IRR_WithIncentives><IRR_WithoutIncentives>-12.1</IRR_WithoutIncentives></row>
<row _id="9"><Opportunity_Owner>David Howell</Opportunity_Owner><Opportunity_ID>006Pq00000HWMZt</Opportunity_ID><Opportunity_Name>Future of Health: R3</Opportunity_Name><Project_Address>6005 Second</Project_Address><Project_Zip_Code>48202</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Tech Town</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>112410</Total_SF><Total_Permanent_Debt> $30,260,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $5,518,000 </Total_Grant_Funding><Total_Owner_Equity> $13,566,000 </Total_Owner_Equity><Total_Tax_Credit_Equity> $4,687,000 </Total_Tax_Credit_Equity><Total_Development_Sources> $54,031,000 </Total_Development_Sources><Total_Acquisition_Costs> $-   </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $38,927,000 </Total_Hard_Construction_Costs><Total_Soft_Costs> $15,104,000 </Total_Soft_Costs><Total_Development_Costs> $54,031,000 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>Brownfield TIF</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $4,998,610 </Total_Tax_Abatement><IRR_without_Incentive>-12.40%</IRR_without_Incentive><IRR_with_Incentive>4.60%</IRR_with_Incentive><Existing_Taxable_Value> $-   </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $7,397,000 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>9</ObjectId><IRR_WithIncentives>4.6</IRR_WithIncentives><IRR_WithoutIncentives>-12.4</IRR_WithoutIncentives></row>
<row _id="10"><Opportunity_Owner>Alton Williams</Opportunity_Owner><Opportunity_ID>0064p00000aHEPk</Opportunity_ID><Opportunity_Name>210 E. Bethune</Opportunity_Name><Project_Address>210 E. Bethune</Project_Address><Project_Zip_Code>48202</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>North End</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>9067</Total_SF><Total_Permanent_Debt> $2,000,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $1,152,558 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $3,152,558 </Total_Development_Sources><Total_Acquisition_Costs> $350,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $2,601,558 </Total_Hard_Construction_Costs><Total_Soft_Costs> $201,000 </Total_Soft_Costs><Total_Development_Costs> $3,152,558 </Total_Development_Costs><Tax_Incentive__1>PA 146 OPRA</Tax_Incentive__1><Tax_Incentive__2 /><Tax_Incentive__3 /><Total_Tax_Abatement> $236,243 </Total_Tax_Abatement><IRR_without_Incentive>7.30%</IRR_without_Incentive><IRR_with_Incentive>9.58%</IRR_with_Incentive><Existing_Taxable_Value> $286,997 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $477,590 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>10</ObjectId><IRR_WithIncentives>9.58</IRR_WithIncentives><IRR_WithoutIncentives>7.3</IRR_WithoutIncentives></row>
<row _id="11"><Opportunity_Owner>Alton Williams</Opportunity_Owner><Opportunity_ID>006Pq00000Ln6OL</Opportunity_ID><Opportunity_Name>Parkstone Development HQ</Opportunity_Name><Project_Address>2930 E. Jefferson</Project_Address><Project_Zip_Code>48207</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>Rivertown</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>6800</Total_SF><Total_Permanent_Debt> $-   </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $1,691,273 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $1,691,273 </Total_Development_Sources><Total_Acquisition_Costs> $525,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $797,794 </Total_Hard_Construction_Costs><Total_Soft_Costs> $368,480 </Total_Soft_Costs><Total_Development_Costs> $1,691,274 </Total_Development_Costs><Tax_Incentive__1>PA 255 CFE</Tax_Incentive__1><Tax_Incentive__2>None</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $285,061 </Total_Tax_Abatement><IRR_without_Incentive>2.73%</IRR_without_Incentive><IRR_with_Incentive>4.21%</IRR_with_Incentive><Existing_Taxable_Value> $120,616 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $374,000 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>11</ObjectId><IRR_WithIncentives>4.21</IRR_WithIncentives><IRR_WithoutIncentives>2.73</IRR_WithoutIncentives></row>
<row _id="12"><Opportunity_Owner>Alton Williams</Opportunity_Owner><Opportunity_ID>0064p00000aIImm</Opportunity_ID><Opportunity_Name>Arthur Murray</Opportunity_Name><Project_Address>16621 E. Warren</Project_Address><Project_Zip_Code>48224</Project_Zip_Code><Project_Council_District>District 4</Project_Council_District><Neighborhood>East English Village</Neighborhood><Construction_Type>New &amp; Rehab</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>35672</Total_SF><Total_Permanent_Debt> $3,000,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $2,428,000 </Total_Subordinate_Debt><Total_Grant_Funding> $6,575,525 </Total_Grant_Funding><Total_Owner_Equity> $181,765 </Total_Owner_Equity><Total_Tax_Credit_Equity> $3,275,585 </Total_Tax_Credit_Equity><Total_Development_Sources> $15,700,875 </Total_Development_Sources><Total_Acquisition_Costs> $680,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $11,582,986 </Total_Hard_Construction_Costs><Total_Soft_Costs> $3,437,889 </Total_Soft_Costs><Total_Development_Costs> $15,700,875 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>PA 147 NEZ</Tax_Incentive__2><Tax_Incentive__3 /><Total_Tax_Abatement> $902,690 </Total_Tax_Abatement><IRR_without_Incentive>10.10%</IRR_without_Incentive><IRR_with_Incentive>11.83%</IRR_with_Incentive><Existing_Taxable_Value> $120,650 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $1,605,240 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>12</ObjectId><IRR_WithIncentives>11.83</IRR_WithIncentives><IRR_WithoutIncentives>10.1</IRR_WithoutIncentives></row>
<row _id="13"><Opportunity_Owner>Kaci Jackson</Opportunity_Owner><Opportunity_ID>0064p00000ZRV8l</Opportunity_ID><Opportunity_Name>Stafford House</Opportunity_Name><Project_Address>9301 Oakland Ave.</Project_Address><Project_Zip_Code>48211</Project_Zip_Code><Project_Council_District>District 5</Project_Council_District><Neighborhood>North End</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>10300</Total_SF><Total_Permanent_Debt> $1,250,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $1,908,430 </Total_Grant_Funding><Total_Owner_Equity> $353,300 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $3,511,730 </Total_Development_Sources><Total_Acquisition_Costs> $13,300 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $2,848,952 </Total_Hard_Construction_Costs><Total_Soft_Costs> $649,478 </Total_Soft_Costs><Total_Development_Costs> $3,511,730 </Total_Development_Costs><Tax_Incentive__1>PA 255 CFE</Tax_Incentive__1><Tax_Incentive__2>PA 147 NEZ</Tax_Incentive__2><Tax_Incentive__3>Brownfield TIF</Tax_Incentive__3><Total_Tax_Abatement> $457,175 </Total_Tax_Abatement><IRR_without_Incentive>12.23%</IRR_without_Incentive><IRR_with_Incentive>18.22%</IRR_with_Incentive><Existing_Taxable_Value> $2,192 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $404,000 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>13</ObjectId><IRR_WithIncentives>18.22</IRR_WithIncentives><IRR_WithoutIncentives>12.23</IRR_WithoutIncentives></row>
<row _id="14"><Opportunity_Owner>Kaci Jackson</Opportunity_Owner><Opportunity_ID>006Pq00000RWmy5</Opportunity_ID><Opportunity_Name>Market Hall</Opportunity_Name><Project_Address>1 Cadillac Square</Project_Address><Project_Zip_Code>48226</Project_Zip_Code><Project_Council_District>District 6</Project_Council_District><Neighborhood>Downtown</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>34255</Total_SF><Total_Permanent_Debt> $7,587,890 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $42,954,486 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $50,542,376 </Total_Development_Sources><Total_Acquisition_Costs> $331,463 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $39,859,668 </Total_Hard_Construction_Costs><Total_Soft_Costs> $10,351,245 </Total_Soft_Costs><Total_Development_Costs> $50,542,376 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>None</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $1,945,465 </Total_Tax_Abatement><IRR_without_Incentive>-16.98%</IRR_without_Incentive><IRR_with_Incentive>-15.72%</IRR_with_Incentive><Existing_Taxable_Value> $808,900 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $3,665,285 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>14</ObjectId><IRR_WithIncentives>-15.72</IRR_WithIncentives><IRR_WithoutIncentives>-16.98</IRR_WithoutIncentives></row>
<row _id="15"><Opportunity_Owner>Kaci Jackson</Opportunity_Owner><Opportunity_ID>006Pq00000RWoF5</Opportunity_ID><Opportunity_Name>COSM</Opportunity_Name><Project_Address>25 Cadillac Square</Project_Address><Project_Zip_Code>48226</Project_Zip_Code><Project_Council_District>District 6</Project_Council_District><Neighborhood>Downtown</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>70000</Total_SF><Total_Permanent_Debt> $21,007,617 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $-   </Total_Grant_Funding><Total_Owner_Equity> $25,299,753 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $46,307,370 </Total_Development_Sources><Total_Acquisition_Costs> $575,353 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $38,418,338 </Total_Hard_Construction_Costs><Total_Soft_Costs> $7,313,679 </Total_Soft_Costs><Total_Development_Costs> $46,307,370 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>None</Tax_Incentive__2><Tax_Incentive__3>None</Tax_Incentive__3><Total_Tax_Abatement> $4,873,837 </Total_Tax_Abatement><IRR_without_Incentive>-0.85%</IRR_without_Incentive><IRR_with_Incentive>1.41%</IRR_with_Incentive><Existing_Taxable_Value> $1,404,100 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $8,560,000 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>15</ObjectId><IRR_WithIncentives>1.41</IRR_WithIncentives><IRR_WithoutIncentives>-0.85</IRR_WithoutIncentives></row>
<row _id="16"><Opportunity_Owner>Nicole Scott</Opportunity_Owner><Opportunity_ID>006Pq00000AoSl1</Opportunity_ID><Opportunity_Name>20201 Development LLC</Opportunity_Name><Project_Address>20201 Livernois</Project_Address><Project_Zip_Code>48221</Project_Zip_Code><Project_Council_District>District 2</Project_Council_District><Neighborhood>Garden Homes</Neighborhood><Construction_Type>New</Construction_Type><Asset_Class>Mixed-Use</Asset_Class><Total_SF>37466</Total_SF><Total_Permanent_Debt> $9,500,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $1,669,837 </Total_Subordinate_Debt><Total_Grant_Funding> $1,500,000 </Total_Grant_Funding><Total_Owner_Equity> $1,689,180 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $14,480,816 </Total_Development_Sources><Total_Acquisition_Costs> $975,000 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $11,536,309 </Total_Hard_Construction_Costs><Total_Soft_Costs> $1,969,508 </Total_Soft_Costs><Total_Development_Costs> $14,480,817 </Total_Development_Costs><Tax_Incentive__1>PA 210 CRA</Tax_Incentive__1><Tax_Incentive__2>PA 147 NEZ</Tax_Incentive__2><Tax_Incentive__3>Brownfield TIF</Tax_Incentive__3><Total_Tax_Abatement> $1,122,586 </Total_Tax_Abatement><IRR_without_Incentive>12.41%</IRR_without_Incentive><IRR_with_Incentive>16.58%</IRR_with_Incentive><Existing_Taxable_Value> $257,214 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $1,422,591 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>16</ObjectId><IRR_WithIncentives>16.58</IRR_WithIncentives><IRR_WithoutIncentives>12.41</IRR_WithoutIncentives></row>
<row _id="17"><Opportunity_Owner>Alton Williams</Opportunity_Owner><Opportunity_ID>0064p00000ZSfzb</Opportunity_ID><Opportunity_Name>Baobab Fare 2.0</Opportunity_Name><Project_Address>16900 East Warren</Project_Address><Project_Zip_Code>48224</Project_Zip_Code><Project_Council_District>District 4</Project_Council_District><Neighborhood>East English Village</Neighborhood><Construction_Type>Rehab</Construction_Type><Asset_Class>Commercial</Asset_Class><Total_SF>3000</Total_SF><Total_Permanent_Debt> $250,000 </Total_Permanent_Debt><Total_Subordinate_Debt> $-   </Total_Subordinate_Debt><Total_Grant_Funding> $1,235,000 </Total_Grant_Funding><Total_Owner_Equity> $246,814 </Total_Owner_Equity><Total_Tax_Credit_Equity> $-   </Total_Tax_Credit_Equity><Total_Development_Sources> $1,731,814 </Total_Development_Sources><Total_Acquisition_Costs> $147,968 </Total_Acquisition_Costs><Total_Hard_Construction_Costs> $1,393,268 </Total_Hard_Construction_Costs><Total_Soft_Costs> $190,578 </Total_Soft_Costs><Total_Development_Costs> $1,731,814 </Total_Development_Costs><Tax_Incentive__1>PA 255 CFE</Tax_Incentive__1><Tax_Incentive__2 /><Tax_Incentive__3 /><Total_Tax_Abatement> $95,992 </Total_Tax_Abatement><IRR_without_Incentive>-3.22%</IRR_without_Incentive><IRR_with_Incentive>-0.07%</IRR_with_Incentive><Existing_Taxable_Value> $55,800 </Existing_Taxable_Value><Estimated_Improved_Taxable_Valu> $139,680 </Estimated_Improved_Taxable_Valu><column28 /><column29 /><column30 /><column31 /><column32 /><column33 /><column34 /><column35 /><column36 /><column37 /><column38 /><column39 /><column40 /><column41 /><column42 /><column43 /><column44 /><column45 /><column46 /><column47 /><column48 /><column49 /><column50 /><column51 /><column52 /><column53 /><column54 /><column55 /><ObjectId>17</ObjectId><IRR_WithIncentives>-0.07</IRR_WithIncentives><IRR_WithoutIncentives>-3.22</IRR_WithoutIncentives></row>
</data>
