{"text_format":"1","workbook":"xlsx","n_sheets":50,"sheets":["Menu","Pre-97 Program","Post-96","Other","P1","P2","P3","P4","P5","P6","P7","P8","P9","P10","P11","P12","P13","P14","P15","P16","P17","P18","P19","P20","P21","P22","Summary for Pre-97","N6","N7","N8","N9","N10","N11","N12","N13","N14","N15","N16","N17","N18","Fin. Stat & Projections","Pre-97 Historical data","Post-96 Historical data","Feuil5","Feuil4","Feuil3","Feuil2","Feuil1","Feuil6","Total"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":41,"comments":3,"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":"Menu","index":0,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[7,5,10,5],[3,1,3,6],[2,1,2,6],[5,1,5,6]]}
[]
[]
[]
[" ","OUTIL DE PLANIFICATION BUDGÉTAIRE DU LOGEMENT"]
[]
[null,"MENU"]
[]
[null,1,"Budget du programme antérieur à 1997 de la SCHL"," ","Û","8\nCliquez sur un élément pour passer à la feuille de calcul"]
[null,2,"Budget du programme postérieur à 1996 de la SCHL",null,"Û"]
[null,3,"Budget des logements de bande, de location avec option d'achat, etc.",null,"Û"]
[null,4,"Budget total pour le logement",null,"Û"]

{"sheet":"Pre-97 Program","index":1,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[38,1,38,2],[39,1,39,2],[7,0,8,0],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[21,1,21,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[37,1,37,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[17,1,17,2],[20,1,20,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[22,1,22,2],[18,1,18,2],[19,1,19,2],[1,11,1,12],[2,4,2,9],[3,4,3,9],[4,4,4,9],[2,11,4,11],[35,1,35,2],[36,1,36,2],[0,0,0,9],[10,5,11,5],[10,6,11,6],[10,8,11,8],[10,9,11,9],[10,7,11,7],[5,4,5,9],[6,4,6,9],[7,4,7,9],[5,0,6,0],[13,1,13,2],[16,1,16,2],[15,1,15,2],[14,1,14,2]]}
["Feuille de calcul de planification budgétaire annuelle pour le programme antérieur à 1997 de la SCHL"]
[]
[null,null,null,null,"Instruction visant le feuille de calcul pour le programme antérieur à 1997",null,null,null,null,null,null,"Cliquez pour revenir au menu principal"]
["(A) Année",0,null,"Étape 1 :","Inscrire l'année visée par le budget (A)."]
["(B) Nombre de logements",0,null,"Étape 2 :","Inscrire le nombre de logements pour le programme antérieur à 1997 (B)."]
["(C ) Taux d'inflation (augmentation du coût de la vie)",0,null,"Étape 3 :","Inscrire le taux d'inflation en %. Vous pouvez laisser ce champ vide (F)."]
[null,null,null,"Étape 4 :","Inscrire les chiffres de vos état sfinanciers des 3 dernières années (C,D,E).",null,null,null,null,null," "]
["Date du budget modifé ",{"$f":"TODAY()","v":"2018-09-18"},null,"Étape 5 :","Inscrire vos propres chiffres (G). Vous pouvez fonder vos chiffres sur la moyenne des 3 dernières années ou utiliser les chiffres fondés sur le budget indexé ou simplement inscrire vos propres chiffres."]
[]
[null,"(C )",null,"(D)","(E )",null,null,null,null,"(G)"]
[null,"États financiers",null,"États financiers","États financiers","Moyenne des 3 états financiers","Moyenne annuelle par log.","Augment. annuelle","Budget indexé","Votre budget"]
[null,{"$f":"IF($B$4=\"\",\"?\",$B$4-3)","v":-3},null,{"$f":"IF($B$4=\"\",\"?\",$B$4-2)","v":-2},{"$f":"IF($B$4=\"\",\"?\",$B$4-1)","v":-1}]
["PRODUITS"]
["Loyers - occupants avec loyer proportionné au revenu",0,null,0,0,{"$f":"(B14+D14+E14)/3","v":0},{"$f":"IF($B$5<=1,0,F14/$B$5)","v":0},{"$f":"F14*$B$6","v":0},{"$f":"F14+H14","v":0},0]
["Aide fédérale (antérieur à 1997)",0,null,0,0,0,0,{"$f":"F15*$B$6","v":0},{"$f":"F15+H15","v":0},0]
["Contribution de la bande",0,null,0,0,0,0,{"$f":"F16*$B$6","v":0},{"$f":"F16+H16","v":0},0]
["Intérêt",0,null,0,0,0,0,{"$f":"F17*$B$6","v":0},0,0]
["Autres produits 1 (modifier le nom, au besoin)",0,null,0,0,0,0,{"$f":"F18*$B$6","v":0},0,0]
["Autres produits 2 (modifier le nom, au besoin)",0,null,0,0,{"$f":"(B19+D19+E19)/3","v":0},0,{"$f":"F19*$B$6","v":0},{"$f":"F19+H19","v":0},0]
["Autres produits 3 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Total partiel",{"$f":"SUM(B14:C20)","v":0},null,{"$f":"SUM(D14:D20)","v":0},{"$f":"SUM(E14:E20)","v":0},0,0,{"$f":"SUM(H14:H20)","v":0},{"$f":"SUM(I14:I20)","v":0},{"$f":"SUM(J14:J20)","v":0}]
[]
["CHARGES"]
["Services (enlèvement des ordures, eau, égouts, déneigement)",0,null,0,0,{"$f":"(B24+D24+E24)/3","v":0},{"$f":"IF($B$5<=1,0,F24/$B$5)","v":0},{"$f":"F24*$B$6","v":0},{"$f":"F24+H24","v":0},0]
["Assurance",0,null,0,0,0,0,0,0,0]
["Entretien",0,null,0,0,0,0,0,0,0]
["Chauffage",0,null,0,0,0,0,0,0,0]
["Électricité",0,null,0,0,0,0,0,0,0]
["Services de conciergerie",0,null,0,0,0,0,0,0,0]
["Administration",0,null,0,0,0,0,0,0,0]
["Contribution annuelle – réserve de remplacement",0,null,0,0,0,0,0,0,0]
["Principal et intérêts sur la dette à long terme",0,null,0,0,0,0,0,0,0]
["Créances douteuses et irrécouvrables",0,null,0,0,0,0,0,0,0]
["Honoraires professionnels",0,null,0,0,0,0,0,0,0]
["Autres charges 1 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Autres charges 2 (modifier le nom, au besoin)",0,null,0,0,{"$f":"(B36+D36+E36)/3","v":0},0,{"$f":"F36*$B$6","v":0},{"$f":"F36+H36","v":0},0]
["Autres charges 3 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Total partiel",{"$f":"SUM(B24:C37)","v":0},null,{"$f":"SUM(D24:D37)","v":0},{"$f":"SUM(E24:E37)","v":0},0,0,{"$f":"SUM(H24:H37)","v":0},{"$f":"SUM(I24:I37)","v":0},{"$f":"SUM(J24:J37)","v":0}]
[]
["RÉSULTATS (Surplus / déficit)",{"$f":"B21-B38","v":0},null,{"$f":"D21-D38","v":0},{"$f":"E21-E38","v":0},{"$f":"(B40+D40+E40)/3","v":0},{"$f":"IF($B$5<=1,0,F40/$B$5)","v":0},{"$f":"H21-H38","v":0},{"$f":"I21-I38","v":0},{"$f":"J21-J38","v":0}]

{"sheet":"Post-96","index":2,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[7,0,8,0],[32,1,32,2],[33,1,33,2],[36,1,36,2],[37,1,37,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[38,1,38,2],[39,1,39,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[34,1,34,2],[35,1,35,2],[19,1,19,2],[7,4,7,9],[9,1,9,2],[10,1,10,2],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[11,1,11,2],[17,1,17,2],[18,1,18,2],[5,0,6,0],[5,4,5,9],[6,4,6,9],[0,0,0,9],[1,11,1,12],[2,4,2,9],[3,4,3,9],[4,4,4,9],[2,11,4,11]]}
["Feuille de calcul de planification budgétaire annuelle pour le programme postérieur à 1996 de la SCHL"]
[]
[null,null,null,null,"Instruction visant le feuille de calcul pour le programme postérieur à 1996",null,null,null,null,null,null,"Cliquer pour reveni au menu principal"]
["(A) Année",null,null,"Étape 1 :","Inscrire l'année visée par le budget (A)."]
["(B) Nombre de logements",null,null,"Étape 2 :","Inscrire le nombre de logements pour le programme postérieur à 1996 (B)."]
["(C ) Taux d'inflation (augmentation du coût de la vie)",0,null,"Étape 3 :","Inscrire le taux d'inflation en %. Vous pouvez laisser ce champ vide (F)."]
[null,null,null,"Étape 4 :","Inscrire les chiffres de vos état sfinanciers des 3 dernières années (C,D,E).",null,null,null,null,null," "]
["Date du budget modifé",{"$f":"TODAY()","v":"2018-09-18"},null,"Étape 5 :","Inscrire vos propres chiffres (G). Vous pouvez fonder vos chiffres sur la moyenne des 3 dernières années ou utiliser les chiffres fondés sur le budget indexé ou simplement inscrire vos propres chiffres."]
[]
[null,"(C )",null,"(D)","(E )",null,null,null,null,"(G)"]
[null,"États financiers",null,"États financiers","États financiers","Moyenne des 3 états financiers","Moyenne annuelle par log.","Augment. annuelle","Budget indexé","Votre budget"]
[null,{"$f":"IF($B$4=\"\",\"?\",$B$4-3)","v":"?"},null,{"$f":"IF($B$4=\"\",\"?\",$B$4-2)","v":"?"},{"$f":"IF($B$4=\"\",\"?\",$B$4-1)","v":"?"}]
["PRODUITS"]
["Loyers (postérieur à 1996)",0,null,0,0,{"$f":"(B14+D14+E14)/3","v":0},{"$f":"IF($B$5<=1,0,F14/$B$5)","v":0},{"$f":"F14*$B$6","v":0},{"$f":"F14+H14","v":0},0]
["Contribution de la bande",0,null,0,0,0,0,{"$f":"F15*$B$6","v":0},{"$f":"F15+H15","v":0},0]
["Aide fédérale (postérieur à 1996)",0,null,0,0,0,0,{"$f":"F16*$B$6","v":0},{"$f":"F16+H16","v":0},0]
["Intérêt",0,null,0,0,0,0,{"$f":"F17*$B$6","v":0},0,0]
["Autres produits 1 (modifier le nom, au besoin)",0,null,0,0,{"$f":"(B18+D18+E18)/3","v":0},0,{"$f":"F18*$B$6","v":0},{"$f":"F18+H18","v":0},0]
["Autres produits 2 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Autres produits 3 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Total partiel",{"$f":"SUM(B14:B20)","v":0},null,{"$f":"SUM(D14:D20)","v":0},{"$f":"SUM(E14:E20)","v":0},0,0,{"$f":"SUM(H14:H20)","v":0},{"$f":"SUM(I14:I20)","v":0},{"$f":"SUM(J14:J20)","v":0}]
[]
["CHARGES"]
["Services (enlèvement des ordures, eau, égouts, déneigement)",0,null,0,0,{"$f":"(B24+D24+E24)/3","v":0},{"$f":"IF($B$5<=1,0,F24/$B$5)","v":0},{"$f":"F24*$B$6","v":0},{"$f":"F24+H24","v":0},0]
["Assurance",0,null,0,0,0,0,0,0,0]
["Entretien",0,null,0,0,0,0,0,0,0]
["Chauffage",0,null,0,0,0,0,0,0,0]
["Électricité",0,null,0,0,0,0,0,0,0]
["Services de conciergerie",0,null,0,0,0,0,0,0,0]
["Administration",0,null,0,0,0,0,0,0,0]
["Contribution annuelle – réserve de remplacement",0,null,0,0,0,0,0,0,0]
["Principal et intérêts sur la dette à long terme",0,null,0,0,0,0,0,0,0]
["Créances douteuses et irrécouvrables",0,null,0,0,0,0,0,0,0]
["Honoraires professionnels",0,null,0,0,0,0,0,0,0]
["Autres charges 1 (modifier le nom, au besoin)",0,null,0,0,{"$f":"(B35+D35+E35)/3","v":0},0,{"$f":"F35*$B$6","v":0},{"$f":"F35+H35","v":0},0]
["Autres charges 2 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Autres charges 3 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Total partiel",{"$f":"SUM(B24:B37)","v":0},null,{"$f":"SUM(D24:D37)","v":0},{"$f":"SUM(E24:E37)","v":0},0,0,{"$f":"SUM(H24:H37)","v":0},{"$f":"SUM(I24:I37)","v":0},{"$f":"SUM(J24:J37)","v":0}]
[]
["RÉSULTATS (Surplus / déficit)",{"$f":"B21-B38","v":0},null,{"$f":"D21-D38","v":0},{"$f":"E21-E38","v":0},{"$f":"(B40+D40+E40)/3","v":0},{"$f":"IF($B$5<=1,0,F40/$B$5)","v":0},{"$f":"H21-H38","v":0},{"$f":"I21-I38","v":0},{"$f":"J21-J38","v":0}]

{"sheet":"Other","index":3,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[7,0,8,0],[33,1,33,2],[36,1,36,2],[37,1,37,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[16,1,16,2],[18,1,18,2],[38,1,38,2],[39,1,39,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,1,31,2],[32,1,32,2],[34,1,34,2],[35,1,35,2],[0,0,0,9],[1,11,1,12],[2,4,2,9],[3,4,3,9],[4,4,4,9],[2,11,4,11],[5,0,6,0],[5,4,5,9],[6,4,6,9],[30,1,30,2],[15,1,15,2],[17,1,17,2],[19,1,19,2],[7,4,7,9],[9,1,9,2],[10,1,10,2],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[11,1,11,2]]}
["Feuille de calcul de planification budgétaire annuelle pour les logements de bande, la location avec option d'achat, etc."]
[]
[null,null,null,null,"Instruction visant le feuille de calcul pourles logements de bande, la location avec option d'achat, etc.",null,null,null,null,null,null,"Cliquer pour reveni au menu principal"]
["(A) Année",null,null,"Étape 1 :","Inscrire l'année visée par le budget (A)."]
["(B) Nombre de logements",null,null,"Étape 2 :","Inscrire le nombre de logements pour les logements de la bande, la location avec option d'achat, etc. (B)."]
["(C ) Taux d'inflation (augmentation du coût de la vie)",0,null,"Étape 3 :","Inscrire le taux d'inflation en %. Vous pouvez laisser ce champ vide (F)."]
[null,null,null,"Étape 4 :","Inscrire les chiffres de vos état sfinanciers des 3 dernières années (C,D,E).",null,null,null,null,null," "]
["Date du budget modifé",{"$f":"TODAY()","v":"2018-09-18"},null,"Étape 5 :","Inscrire vos propres chiffres (G). Vous pouvez fonder vos chiffres sur la moyenne des 3 dernières années ou utiliser les chiffres fondés sur le budget indexé ou simplement inscrire vos propres chiffres."]
[]
[null,"(C )",null,"(D)","(E )",null,null,null,null,"(G)"]
[null,"États financiers",null,"États financiers","États financiers","Moyenne des 3 états financiers","Moyenne annuelle par log.","Augment. annuelle","Budget indexé","Votre budget"]
[null,{"$f":"IF($B$4=\"\",\"?\",$B$4-3)","v":"?"},null,{"$f":"IF($B$4=\"\",\"?\",$B$4-2)","v":"?"},{"$f":"IF($B$4=\"\",\"?\",$B$4-1)","v":"?"}]
["PRODUITS"]
["Loyers",0,null,0,0,{"$f":"(B14+D14+E14)/3","v":0},{"$f":"IF($B$5<=1,0,F14/$B$5)","v":0},{"$f":"F14*$B$6","v":0},{"$f":"F14+H14","v":0},0]
["Contribution de la bande",0,null,0,0,0,{"$f":"IF($B$5<=1,0,F15/$B$5)","v":0},{"$f":"F15*$B$6","v":0},{"$f":"F15+H15","v":0},0]
[null,0,null,0,0,null,null,null,null,0]
["Intérêt",0,null,0,0,{"$f":"(B17+D17+E17)/3","v":0},{"$f":"IF($B$5<=1,0,F17/$B$5)","v":0},{"$f":"F17*$B$6","v":0},{"$f":"F17+H17","v":0},0]
["Autres produits 1 (modifier le nom, au besoin)",0,null,0,0,{"$f":"(B18+D18+E18)/3","v":0},{"$f":"IF($B$5<=1,0,F18/$B$5)","v":0},{"$f":"F18*$B$6","v":0},{"$f":"F18+H18","v":0},0]
["Autres produits 2 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Autres produits 3 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Total partiel",{"$f":"SUM(B14:B20)","v":0},null,{"$f":"SUM(D14:D20)","v":0},{"$f":"SUM(E14:E20)","v":0},0,{"$f":"IF($B$5<=1,0,F21/$B$5)","v":0},{"$f":"SUM(H14:H20)","v":0},{"$f":"SUM(I14:I20)","v":0},{"$f":"SUM(J14:J20)","v":0}]
[]
["CHARGES"]
["Services (enlèvement des ordures, eau, égouts, déneigement)",0,null,0,0,{"$f":"(B24+D24+E24)/3","v":0},{"$f":"IF($B$5<=1,0,F24/$B$5)","v":0},{"$f":"F24*$B$6","v":0},{"$f":"F24+H24","v":0},0]
["Assurance",0,null,0,0,0,0,0,0,0]
["Entretien",0,null,0,0,0,0,0,0,0]
["Chauffage",0,null,0,0,0,0,0,0,0]
["Électricité",0,null,0,0,0,0,0,0,0]
["Services de conciergerie",0,null,0,0,0,0,0,0,0]
["Administration",0,null,0,0,0,0,0,0,0]
["Contribution annuelle – réserve de remplacement",0,null,0,0,{"$f":"(B31+D31+E31)/3","v":0},0,{"$f":"F31*$B$6","v":0},{"$f":"F31+H31","v":0},0]
["Principal et intérêts sur la dette à long terme",0,null,0,0,{"$f":"(B32+D32+E32)/3","v":0},0,0,{"$f":"F32+H32","v":0},0]
["Créances douteuses et irrécouvrables",0,null,0,0,0,0,0,0,0]
["Honoraires professionnels",0,null,0,0,0,0,0,0,0]
["Autres charges 1 (modifier le nom, au besoin)",0,null,0,0,{"$f":"(B35+D35+E35)/3","v":0},0,{"$f":"F35*$B$6","v":0},{"$f":"F35+H35","v":0},0]
["Autres charges 2 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Autres charges 3 (modifier le nom, au besoin)",0,null,0,0,0,0,0,0,0]
["Total partiel",{"$f":"SUM(B24:B37)","v":0},null,{"$f":"SUM(D24:D37)","v":0},{"$f":"SUM(E24:E37)","v":0},0,{"$f":"IF($B$5<=1,0,F38/$B$5)","v":0},{"$f":"SUM(H24:H37)","v":0},{"$f":"SUM(I24:I37)","v":0},{"$f":"SUM(J24:J37)","v":0}]
[]
["RÉSULTATS (Surplus / déficit)",{"$f":"B21-B38","v":0},null,{"$f":"D21-D38","v":0},{"$f":"E21-E38","v":0},{"$f":"(B40+D40+E40)/3","v":0},{"$f":"IF($B$5<=1,0,F40/$B$5)","v":0},{"$f":"H21-H38","v":0},{"$f":"I21-I38","v":0},{"$f":"J21-J38","v":0}]

{"sheet":"P1","index":4,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[1,1,1,4],[48,0,49,7],[48,8,49,9],[5,17,7,17],[48,10,48,12],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[49,10,49,16],[9,1,10,1],[5,8,7,8],[12,0,14,0],[5,6,6,7],[5,3,7,3],[5,4,7,4],[4,9,4,11],[5,16,7,16],[4,12,4,13],[6,1,7,2],[4,0,4,4],[4,5,4,8],[5,9,6,10],[5,11,7,11]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},40,"Etudah Street","Emmett Matoush",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},450,null,2]
[null,"001",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},32,"Etudah Street","Joseph A. Shecapio",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},450,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",64,"Etudah Street","Robert Baribeau",null,0,null,12,500,"n",500,0,450]
[null,null,null,4,5,"Bungalow-3Bdr",131,"Spruce Street","George Coon Come ",null,0,null,12,500,"n",500,0,450]
["TYPE","No of Units",25,5,5,"Bungalow-3Bdr",83,"Spruce Street","Mary C. Etapp",null,0,null,12,500,"n",500,0,450]
[null,null,null,6,5,"Bungalow-3Bdr",163,"Spruce Street","Betsy Gunner",null,0,null,12,500,"n",500,0,450]
[null,"Model","LEM",7,5,"Bungalow-3Bdr",56,"Etudah Street","James A. Gunner",null,0,null,12,500,"n",500,0,335]
[1,"Triplex-1Bdr",null,8,5,"Bungalow-3Bdr",171,"Spruce Street","Matthew Gunner Sr.",22689.35,1890.7791666666665,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},296]
[2,"Quadruplex-1Bdr",null,9,5,"Bungalow-3Bdr",200,"Spruce Street","Charlie Iserhoff",30534.07,2544.5058333333332,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[null,null,null,10,5,"Bungalow-3Bdr",211,"Spruce Street","Louise Coon Come",null,0,null,12,500,"n",500,0,434]
[3,"Duplex-2Bdr",null,11,5,"Bungalow-3Bdr",123,"Spruce Street","Paul Iserhoff",null,0,null,12,500,"n",500,0,450]
[4,"Triplex-2Bdr",null,12,5,"Bungalow-3Bdr",175,"Spruce Street","Robert Jimiken",null,0,null,12,500,"n",500,0,450]
[null,null,null,13,5,"Bungalow-3Bdr",179,"Spruce Street","Allan Loon",null,0,null,12,500,"n",500,0,450]
[5,"Bungalow-3Bdr",500,14,5,"Bungalow-3Bdr",48,"Etudah Street","Edward Matoush",null,0,null,12,500,"n",500,0,450]
[6,"Duplex-3Bdr",null,15,5,"Bungalow-3Bdr",208,"Spruce Street","Sarah Matoush",null,0,null,12,500,"n",500,0,392]
[7,"Row-3Bdr",null,16,5,"Bungalow-3Bdr",72,"Etudah Street","Thomas Mattawashish",57294.3,4774.5250000000005,null,12,500,"n",500,0,450]
[null,null,null,17,5,"Bungalow-3Bdr",195,"Spruce Street","Abel J. Neeposh",null,0,null,12,500,"n",500,0,450]
[8,"Bungalow-4Bdr",null,18,5,"Bungalow-3Bdr",147,"Spruce Street","Taria Matoush",null,0,null,12,500,"n",500,0,369]
[9,"Duplex-4Bdr",null,19,5,"Bungalow-3Bdr",107,"Spruce Street","Simeon Petawabano",31226,2602.1666666666665,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},354]
[10,"Row-4Bdr",null,20,5,"Bungalow-3Bdr",187,"Spruce Street","Hattie Shecapio",52095.24,4341.2699999999995,null,12,500,"n",500,0,450]
[null,null,null,21,5,"Bungalow-3Bdr",219,"Spruce Street","John P. Shecapio",null,0,null,12,500,"n",500,0,343]
[11,"Bungalow-5Bdr",null,22,5,"Bungalow-3Bdr",99,"Spruce Street","Peter Shecapio",null,0,null,12,500,"n",500,0,450]
[12,"Duplex-5Bdr",null,23,5,"Bungalow-3Bdr",203,"Spruce Street","Nathan Mattawashish",33193.300000000003,2766.1083333333336,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},370]
[null,null,null,24,5,"Bungalow-3Bdr",139,"Spruce Street","Isaiah Voyageur",null,0,null,12,500,"n",500,0,450]
[null,null,null,25,5,"Bungalow-3Bdr",91,"Spruce Street","Norman Whiskeychan",27445.439999999999,2287.12,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},405]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"001"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":150000},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":125976}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P2","index":5,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},203,"Queen Street","Winnie Blacksmith",null,0,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},298,null,2]
[null,"002",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},248,"Nesk Street","Thomas Coon",null,{"$f":"J10/12","v":0},null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},450,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",59,"Etudah Street","Dinah Coon Come",null,0,null,12,500,"n",500,0,409]
[null,null,null,4,5,"Bungalow-3Bdr",16,"Etudah Street","Charlie Coon Blacksmith",null,0,null,12,500,"n",500,0,354]
["TYPE","No of Units",24,5,5,"Bungalow-3Bdr",11,"Etudah Street","John Coonishish",null,0,null,12,500,"n",500,0,450]
[null,null,null,6,5,"Bungalow-3Bdr",280,"Nesk Street","Kitty Coonishish",null,0,null,12,500,"n",500,0,137]
[null,"Model","LEM",7,5,"Bungalow-3Bdr",19,"Etudah Street","Titus Metabie",null,0,null,12,500,"n",500,0,450]
[1,"Triplex-1Bdr",null,8,5,"Bungalow-3Bdr",136,"Spruce Street","Charlie Etapp",null,0,null,12,500,"n",500,0,409]
[2,"Quadruplex-1Bdr",null,9,5,"Bungalow-3Bdr",75,"Etudah Street","Margaret Gunner",null,0,null,12,500,"n",500,0,289]
[null,null,null,10,5,"Bungalow-3Bdr",144,"St-John Street","Jean Baptiste Loon",38155.35,3179.6124999999997,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[3,"Duplex-2Bdr",null,11,5,"Bungalow-3Bdr",24,"Etudah Street","Sandy Loon",null,0,null,12,500,"n",500,0,450]
[4,"Triplex-2Bdr",null,12,5,"Bungalow-3Bdr",168,"Spruce Street","Samuel Matoush",null,0,null,12,500,"n",500,0,255]
[null,null,null,13,5,"Bungalow-3Bdr",128,"Spruce Street","David Mianscum",27982.87,2331.9058333333332,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},397]
[5,"Bungalow-3Bdr",500,14,5,"Bungalow-3Bdr",83,"Etudah Street","Harry Mianscum",null,0,null,12,500,"n",500,0,278]
[6,"Duplex-3Bdr",null,15,5,"Bungalow-3Bdr",176,"Spruce Street","Matthew Neeposh",null,0,null,12,500,"n",500,0,450]
[7,"Row-3Bdr",null,16,5,"Bungalow-3Bdr",216,"Spruce Street","Tony Neeposh",null,0,null,12,500,"n",500,0,450]
[null,null,null,17,5,"Bungalow-3Bdr",152,"St-John Street","Charlie Petawabano",68900.73,5741.7275,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[8,"Bungalow-4Bdr",null,18,5,"Bungalow-3Bdr",144,"Spruce Street","Sam Petawabano",null,0,null,12,500,"n",500,0,450]
[9,"Duplex-4Bdr",null,19,5,"Bungalow-3Bdr",120,"Spruce Street","Johnny Rabbitskin",32204.639999999999,2683.72,null,12,500,"N",500,0,337]
[10,"Row-4Bdr",null,20,5,"Bungalow-3Bdr",8,"Etudah Street","Charlotte Gunner Sr.",null,0,null,12,500,"n",500,0,450]
[null,null,null,21,5,"Bungalow-3Bdr",211,"Nesk Street","Susan Taylor",null,0,null,12,500,"n",500,0,393]
[11,"Bungalow-5Bdr",null,22,5,"Bungalow-3Bdr",67,"Etudah Street","Boyce Trapper",null,0,null,12,500,"n",500,0,292]
[12,"Duplex-5Bdr",null,23,5,"Bungalow-3Bdr",35,"Etudah Street","Rosie Wapachee",13760.42,1146.7016666666666,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},120]
[null,null,null,24,5,"Bungalow-3Bdr",51,"Etudah Street","Walter Wapachee",null,0,null,12,500,"n",500,0,227]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"002"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":144000},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":104340}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P3","index":6,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,3,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Duplex-2Bdr"},323,"Mistissini Blvd","George Blacksmith Sr",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":450},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":450},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},418,null,2]
[null,"003",null,2,3,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Duplex-2Bdr"},19,"Queen Street","Bobby Coon",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":450},"n",450,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},418,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,3,"Duplex-2Bdr",312,"Nesk Street","Roderick Coonishish",7572.96,631.08000000000004,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},155]
[null,null,null,4,3,"Duplex-2Bdr",288,"Nesk Street","Randy Gunner",null,0,null,12,450,"n",450,0,418]
["TYPE","No of Units",19,5,3,"Duplex-2Bdr",168,"Queen Street","Eva Iserhoff",null,0,null,12,450,"n",450,0,110]
[null,null,null,6,3,"Duplex-2Bdr",20,"Waapstan St. W.","Kenny Longchap",null,0,null,12,450,"n",450,0,418]
[null,"Model","LEM",7,3,"Duplex-2Bdr",291,"Queen Street","Matthew Ottereyes",null,0,null,12,450,"n",450,0,242]
[1,"Triplex-1Bdr",null,8,3,"Duplex-2Bdr",320,"Nesk Street","Charlotte Macleod",null,0,null,12,450,"n",450,0,418]
[2,"Quadruplex-1Bdr",null,9,3,"Duplex-2Bdr",299,"Mistissini Blvd","Christopher Husky",null,0,null,12,450,"n",450,0,354]
[null,null,null,10,3,"Duplex-2Bdr",8,"Spruce Street","Henry Matoush",null,0,null,12,450,"n",450,0,418]
[3,"Duplex-2Bdr",450,11,3,"Duplex-2Bdr",296,"Nesk Street","Mathew Mattawashish",null,0,null,12,450,"n",450,0,418]
[4,"Triplex-2Bdr",null,12,3,"Duplex-2Bdr",283,"Queen Street","Johnny Meskino",null,0,null,12,450,"n",450,0,162]
[null,null,null,13,3,"Duplex-2Bdr",120,"Queen Street","Robbie Mianscum",null,0,null,12,450,"n",450,0,418]
[5,"Bungalow-3Bdr",null,14,3,"Duplex-2Bdr",291,"Mistissini Blvd","Clifford Neeposh",null,0,null,12,450,"n",450,0,418]
[6,"Duplex-3Bdr",null,15,3,"Duplex-2Bdr",315,"Mistissini Blvd","Stanley Petwabano",null,0,null,12,450,"n",450,0,418]
[7,"Row-3Bdr",null,16,3,"Duplex-2Bdr",304,"Nesk Street","Edward Rabbitskin",44218.46,3684.8716666666664,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},418]
[null,null,null,17,3,"Duplex-2Bdr",51,"Amanda St.","Crystale P. Hester",null,0,null,12,450,"n",450,0,418]
[8,"Bungalow-4Bdr",null,18,3,"Duplex-2Bdr",283,"Mistissini Blvd","Eva Spencer",null,0,null,12,450,"n",450,0,418]
[9,"Duplex-4Bdr",null,19,3,"Duplex-2Bdr",307,"Mistissini Blvd","William Swallow",null,0,null,12,450,"n",450,0,418]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"003"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":102600},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":82500}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P4","index":7,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,6,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Duplex-3Bdr"},371,"Amisk Street","Sarah Shecapio Jr",22665.15,{"$f":"J9/12","v":1888.7625},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":460},"Y",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":{"$error":"#REF!"}},{"$f":"IF(N9-P9<0,0,N9-P9)","v":{"$error":"#REF!"}},305,null,2]
[null,"004",null,2,6,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Duplex-3Bdr"},381,"Amisk Street","Roger Blacksmith",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":460},"n",460,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},424,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,6,"Duplex-3Bdr",355,"Amisk Street","Dennis Brien",null,0,null,12,460,"n",460,0,424]
[null,null,null,4,6,"Duplex-3Bdr",362,"Amisk Street","Jordon Coonishish",null,0,null,12,460,"n",460,0,424]
["TYPE","No of Units",14,5,6,"Duplex-3Bdr",357,"Amisk Street","Kimberly Coon",null,0,null,12,460,"n",460,0]
[null,null,null,6,6,"Duplex-3Bdr",346,"Amisk Street","Ivan Coonishish",null,0,null,12,460,"n",460,0,424]
[null,"Model","LEM",7,6,"Duplex-3Bdr",379,"Amisk Street","Morley Gunner",null,0,null,12,460,"n",460,0,286]
[1,"Triplex-1Bdr",null,8,6,"Duplex-3Bdr",338,"Amisk Street","Rosie Iserhoff",null,0,null,12,460,"N",460,0,424]
[2,"Quadruplex-1Bdr",null,9,6,"Duplex-3Bdr",360,"Amisk Street","Christopher Swallow",25214.03,2101.1691666666666,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},316]
[null,null,null,10,6,"Duplex-3Bdr",365,"Amisk Street","Morley Longchap",null,0,null,12,460,"n",460,0,424]
[3,"Duplex-2Bdr",null,11,6,"Duplex-3Bdr",373,"Amisk Street","Lucy Mianscum",null,0,null,12,460,"n",460,0,424]
[4,"Triplex-2Bdr",null,12,6,"Duplex-3Bdr",363,"Amisk Street","Buckley Shecapio",null,0,null,12,460,"n",460,0,424]
[null,null,null,13,6,"Duplex-3Bdr",344,"Amisk Street","John Shecapio Jr",null,0,null,12,460,"n",460,0,424]
[5,"Bungalow-3Bdr",null,14,6,"Duplex-3Bdr",336,"Amisk Street","Mary Trapper",null,0,null,12,460,"n",460,0,424]
[6,"Duplex-3Bdr",460,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"004"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":77280},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":61764}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P5","index":8,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},48,"Sunset Street","Jimmy Blacksmith",64236.87,{"$f":"J9/12","v":5353.0725000000002},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"Y",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":{"$error":"#REF!"}},{"$f":"IF(N9-P9<0,0,N9-P9)","v":{"$error":"#REF!"}},450,null,2]
[null,"005",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},323,"Nesk Street","Tiffany Neeposh",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},450,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",128,"Sunset Street","Dennis Coon",null,0,null,12,500,"n",500,0,409]
[null,null,null,4,5,"Bungalow-3Bdr",115,"Sunset Street","Kathleen Coon Come",null,0,null,12,500,"n",500,0,231]
["TYPE","No of Units",20,5,5,"Bungalow-3Bdr",328,"Nesk Street","Samuel Etapp",null,0,null,12,500,"n",500,0,450]
[null,null,null,6,5,"Bungalow-3Bdr",51,"Sunset Street","Edward Gunner",null,0,null,12,500,"n",500,0,409]
[null,"Model","LEM",7,5,"Bungalow-3Bdr",75,"Amanda St.","Francois Gunner",null,0,null,12,500,"n",500,0,450]
[1,"Triplex-1Bdr",null,8,5,"Bungalow-3Bdr",107,"Sunset Street","Mary Iserhoff",null,0,null,12,500,"n",500,0,111]
[2,"Quadruplex-1Bdr",null,9,5,"Bungalow-3Bdr",344,"Nesk Street","Eileen Coonishish",75165.320000000007,6263.7766666666676,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[null,null,null,10,5,"Bungalow-3Bdr",64,"Sunset Street","Gordon Jolly",53259.49,4438.2908333333335,null,12,500,"n",500,0,450]
[3,"Duplex-2Bdr",null,11,5,"Bungalow-3Bdr",267,"Nesk Street","Abel Longchap",null,0,null,12,500,"n",500,0,450]
[4,"Triplex-2Bdr",null,12,5,"Bungalow-3Bdr",275,"Nesk Street","Johnny Mattawashish",null,0,null,12,500,"n",500,0,414]
[null,null,null,13,5,"Bungalow-3Bdr",336,"Mistissini Blvd.","Leslie Mianscum",null,0,null,12,500,"n",500,0,450]
[5,"Bungalow-3Bdr",500,14,5,"Bungalow-3Bdr",336,"Nesk Street","Buckley Petawabano",null,0,null,12,500,"n",500,0,450]
[6,"Duplex-3Bdr",null,15,5,"Bungalow-3Bdr",272,"Nesk Street","Norman Petawabano",null,0,null,12,500,"n",500,0,450]
[7,"Row-3Bdr",null,16,5,"Bungalow-3Bdr",67,"Sunset Street","Matthew Coon Come Jr",null,0,null,12,500,"n",500,0,397]
[null,null,null,17,5,"Bungalow-3Bdr",56,"Sunset Street","Philip C. Shecapio",null,0,null,12,500,"n",500,0,187]
[8,"Bungalow-4Bdr",null,18,5,"Bungalow-3Bdr",59,"Sunset Street","Philip N. Shecapio",null,0,null,12,500,"n",500,0,381]
[9,"Duplex-4Bdr",null,19,5,"Bungalow-3Bdr",331,"Nesk Street","Anita Shecapio",null,0,null,12,500,"n",500,0,325]
[10,"Row-4Bdr",null,20,5,"Bungalow-3Bdr",131,"Sunset Street","Mary Voyageur",null,0,null,12,500,"n",500,0,159]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"005"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":120000},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":90276}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P6","index":9,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,6,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Duplex-3Bdr"},480,"Mistissini Blvd.","Daniel Blacksmith",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":460},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":460},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},382,null,2]
[null,"006",null,2,6,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Duplex-3Bdr"},475,"Mistissini Blvd.","Kyla Matoush",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":460},"n",460,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},185,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,6,"Duplex-3Bdr",477,"Mistissini Blvd.","George Cannashish",null,0,null,12,460,"n",460,0,100]
[null,null,null,4,6,"Duplex-3Bdr",440,"Mistissini Blvd.","Johnny M. Coon",null,0,null,12,460,"n",460,0,424]
["TYPE","No of Units",36,5,6,"Duplex-3Bdr",458,"Mistissini Blvd.","Allan Coon Come",null,0,null,12,460,"n",460,0,424]
[null,null,null,6,6,"Duplex-3Bdr",461,"Mistissini Blvd.","Paul Coon Come",null,0,null,12,460,"n",460,0,424]
[null,"Model","LEM",7,6,"Duplex-3Bdr",453,"Mistissini Blvd.","Patrick Loon",null,0,null,12,460,"n",460,0,424]
[1,"Triplex-1Bdr",null,8,6,"Duplex-3Bdr",466,"Mistissini Blvd.","Charlo Gunner",null,0,null,12,460,"n",460,0,117]
[2,"Quadruplex-1Bdr",null,9,6,"Duplex-3Bdr",437,"Mistissini Blvd.","Alfred Mark",null,0,null,12,460,"n",460,0,424]
[null,null,null,10,6,"Duplex-3Bdr",435,"Mistissini Blvd.","Minnie Gunner",13898.28,1158.19,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},131]
[3,"Duplex-2Bdr",370,11,6,"Duplex-3Bdr",467,"Mistissini Blvd.","Abel Jolly",null,0,null,12,460,"n",460,0,302]
[4,"Triplex-2Bdr",null,12,6,"Duplex-3Bdr",485,"Mistissini Blvd.","Willie Longchap Sr",null,0,null,12,460,"n",460,0,316]
[null,null,null,13,6,"Duplex-3Bdr",469,"Mistissini Blvd.","Sydney Loon",null,0,null,12,460,"n",460,0,424]
[5,"Bungalow-3Bdr",null,14,6,"Duplex-3Bdr",434,"Mistissini Blvd.","Annie V. Matoush",null,0,null,12,460,"n",460,0,424]
[6,"Duplex-3Bdr",460,15,6,"Duplex-3Bdr",442,"Mistissini Blvd.","Linda J. Blacksmith",19228.099999999999,1602.3416666666665,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},242]
[7,"Row-3Bdr",null,16,6,"Duplex-3Bdr",432,"Mistissini Blvd.","Paul Cannashish",null,0,null,12,460,"n",460,0,424]
[null,null,null,17,6,"Duplex-3Bdr",459,"Mistissini Blvd.","George Neeposh Sr.",null,0,null,12,460,"n",460,0,424]
[8,"Bungalow-4Bdr",null,18,6,"Duplex-3Bdr",451,"Mistissini Blvd.","Janice Longchap",null,0,null,12,460,"n",460,0,424]
[9,"Duplex-4Bdr",null,19,6,"Duplex-3Bdr",464,"Mistissini Blvd.","Darlene Neeposh",null,0,null,12,460,"n",460,0,289]
[10,"Row-4Bdr",null,20,6,"Duplex-3Bdr",445,"Mistissini Blvd.","Mary Rabbitskin",null,0,null,12,460,"n",460,0,424]
[null,null,null,21,6,"Duplex-3Bdr",474,"Mistissini Blvd.","William Rabbitskin",null,0,null,12,460,"n",460,0,289]
[11,"Bungalow-5Bdr",null,22,6,"Duplex-3Bdr",482,"Mistissini Blvd.","Georges Shecapio",null,0,null,12,460,"n",460,0,294]
[12,"Duplex-5Bdr",null,23,6,"Duplex-3Bdr",450,"Mistissini Blvd.","Johnny S. Shecapio",null,0,null,12,460,"n",460,0,424]
[null,null,null,24,6,"Duplex-3Bdr",472,"Mistissini Blvd.","Joseph Swallow",null,0,null,12,460,"n",460,0,424]
[null,null,null,25,6,"Duplex-3Bdr",443,"Mistissini Blvd.","Amelia S. Brien",8256,688,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},68]
[null,null,null,26,6,"Duplex-3Bdr",448,"Mistissini Blvd.","Ronnie Trapper",null,0,null,12,460,"n",460,0,424]
[null,null,null,27,6,"Duplex-3Bdr",456,"Mistissini Blvd.","Thomas Shecapio",null,0,null,12,460,"n",460,0,424]
[null,null,null,28,6,"Duplex-3Bdr",483,"Mistissini Blvd.","Andrew Wapachee",null,0,null,12,460,"n",460,0,424]
[null,null,null,29,3,"Duplex-2Bdr",224,"Riverside","Michael Gunner Jr",44889,3740.75,null,12,370,"Y",{"$error":"#REF!"},{"$error":"#REF!"},370]
[null,null,null,30,3,"Duplex-2Bdr",232,"Riverside","Joseph Longchap",null,0,null,12,370,"n",370,0,370]
[null,null,null,31,3,"Duplex-2Bdr",210,"Riverside","Sydney Longchap",null,0,null,12,370,"n",370,0,370]
[null,null,null,32,3,"Duplex-2Bdr",202,"Riverside","Jeffrey Petawabano",15920.81,1326.7341666666666,null,12,370,"Y",{"$error":"#REF!"},{"$error":"#REF!"},173]
[null,null,null,33,3,"Duplex-2Bdr",200,"Riverside","John Petawabano",null,0,null,12,370,"n",370,0,370]
[null,null,null,34,3,"Duplex-2Bdr",208,"Riverside","Sydney Rabbitskin",null,0,null,12,370,"n",370,0,370]
[null,null,null,35,3,"Duplex-2Bdr",234,"Riverside","Agnes Trapper",18959.490000000002,1579.9575000000002,null,12,370,"n",370,0,166]
[null,null,null,36,3,"Duplex-2Bdr",226,"Riverside","John Wapachee",47999.49,3999.9575,null,12,370,"Y",{"$error":"#REF!"},{"$error":"#REF!"},370]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"006"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":190080},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":144696}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P7","index":10,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},520,"Mistissini Blvd.","Laurent Blacksmith",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},450,null,2]
[null,"007",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},384,"Amisk Street","Abel Brien",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},450,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",504,"Mistissini Blvd.","Allan Brien",null,0,null,12,500,"n",500,0,328]
[null,null,null,4,8,"Bungalow-4Bdr",523,"Mistissini Blvd.","Matthew Brien",null,0,null,12,500,"n",500,0,450]
["TYPE","No of Units",19,5,8,"Bungalow-4Bdr",347,"Amisk Street","Johnny Coon Sr",19706.88,1642.24,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},226]
[null,null,null,6,8,"Bungalow-4Bdr",515,"Mistissini Blvd.","Walter Edwards",null,0,null,12,500,"n",500,0,450]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",419,"Mistissini Blvd.","Georgina Forward",null,0,null,12,500,"n",500,0,450]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",424,"Mistissini Blvd.","Mathew Gunner Jr",63826.38,5318.8649999999998,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",512,"Mistissini Blvd.","Bella Iserhoff",null,0,null,12,500,"n",500,0,172]
[null,null,null,10,8,"Bungalow-4Bdr",427,"Mistissini Blvd.","Evelyn Loon",null,0,null,12,500,"n",500,0,328]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",499,"Mistissini Blvd.","Charlie Jimiken",27469.439999999999,2289.12,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},327]
[4,"Triplex-2Bdr",null,12,8,"Bungalow-4Bdr",376,"Amisk Street","Matthew Loon",49278.86,4106.5716666666667,null,12,500,"n",500,0,450]
[null,null,null,13,8,"Bungalow-4Bdr",155,"Spruce Street","Lizzie Mianscum",15772.24,1314.3533333333332,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},162]
[5,"Bungalow-3Bdr",500,14,8,"Bungalow-4Bdr",408,"Amisk Street","Daisy Neeposh",null,0,null,12,500,"n",500,0,409]
[6,"Duplex-3Bdr",null,15,8,"Bungalow-4Bdr",368,"Amisk Street","Derek Shecapio",null,0,null,12,500,"n",500,0,0]
[7,"Row-3Bdr",null,16,8,"Bungalow-4Bdr",496,"Mistissini Blvd.","Sam Shecapio",93431.11,7785.9258333333337,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[null,null,null,17,8,"Bungalow-4Bdr",339,"Amisk Street","Malcolm Trapper",null,0,null,12,500,"n",500,0,450]
[8,"Bungalow-4Bdr",500,18,8,"Bungalow-4Bdr",416,"Mistissini Blvd.","Charlie Voyageur",69820.19,5818.3491666666669,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[9,"Duplex-4Bdr",null,19,8,"Bungalow-4Bdr",507,"Mistissini Blvd.","Richard Mianscum",null,0,null,12,500,"n",500,0,450]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"007"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":114000},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":82824}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P8","index":11,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},256,"Queen Street","Francis Rabbitskin",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},450,null,2]
[null,"008",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},35,"Queen Street","Isaac Shecapio",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},450,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",235,"Queen Street","Alfred Trapper",null,0,null,12,500,"n",500,0,176]
[null,null,null,4,5,"Bungalow-3Bdr",267,"Queen Street","Sydney Trapper Sr.",null,0,null,12,500,"n",500,0,450]
["TYPE","No of Units",16,5,6,"Duplex-3Bdr",248,"Riverside","Joseph Awashish",null,0,null,12,460,"n",460,0,424]
[null,null,null,6,6,"Duplex-3Bdr",240,"Riverside","Jacob Blacksmith",null,0,null,12,460,"n",460,0,424]
[null,"Model","LEM",7,6,"Duplex-3Bdr",258,"Riverside","William Bosum",null,0,null,12,460,"n",460,0,424]
[1,"Triplex-1Bdr",null,8,6,"Duplex-3Bdr",264,"Riverside","Samuel Coon",null,0,null,12,460,"n",460,0,424]
[2,"Quadruplex-1Bdr",null,9,6,"Duplex-3Bdr",282,"Riverside","David F. Coonishish",18585,1548.75,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},229]
[null,null,null,10,6,"Duplex-3Bdr",242,"Riverside","Andrew Gunner",null,0,null,12,460,"n",460,0,424]
[3,"Duplex-2Bdr",null,11,6,"Duplex-3Bdr",266,"Riverside","Johnny Jolly",null,0,null,12,460,"n",460,0,424]
[4,"Triplex-2Bdr",null,12,6,"Duplex-3Bdr",272,"Riverside","Charles Mattawashish",null,0,null,12,460,"n",460,0,424]
[null,null,null,13,6,"Duplex-3Bdr",274,"Riverside","Joe Max Loon",null,0,null,12,460,"n",460,0,121]
[5,"Bungalow-3Bdr",500,14,6,"Duplex-3Bdr",250,"Riverside","Edna Neeposh",null,0,null,12,460,"n",460,0,424]
[6,"Duplex-3Bdr",460,15,6,"Duplex-3Bdr",280,"Riverside","Alfred Swallow",null,0,null,12,460,"n",460,0,382]
[7,"Row-3Bdr",null,16,6,"Duplex-3Bdr",256,"Riverside","Matthew Gunner",null,0,null,12,460,"n",460,0,424]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"008"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":90240},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":72888}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P9","index":12,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},8,"Albanel Street","Paul Brien",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},478,null,2]
[null,"009",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},603,"Mistissini Blvd.","John Henry Shecapio",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":540},"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},478,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",32,"Albanel Street","Awashish Minnie",12074.94,1006.245,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},93]
[null,null,null,4,8,"Bungalow-4Bdr",48,"Albanel Street","Alex Blacksmith",null,0,null,12,540,"n",540,0,375]
["TYPE","No of Units",22,5,8,"Bungalow-4Bdr",560,"Mistissini Blvd.","Joseph Blacksmith",null,0,null,12,540,"n",540,0,478]
[null,null,null,6,8,"Bungalow-4Bdr",643,"Mistissini Blvd.","Charlie Cannashish",null,0,null,12,540,"n",540,0,417]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",112,"Albanel Street","Isaac John Coon",null,0,null,12,540,"n",540,0,435]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",115,"Albanel Street","Edward Evadney",35576.76,2964.73,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",611,"Mistissini Blvd.","Charlotte B. Georgekish",51847.47,4320.6225000000004,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,10,8,"Bungalow-4Bdr",11,"Albanel Street","Simeon Longchap",null,0,null,12,540,"n",540,0,282]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",531,"Mistissini Blvd.","Willie J. Loon",47733.68,3977.8066666666668,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[4,"Triplex-2Bdr",null,12,8,"Bungalow-4Bdr",35,"Albanel Street","Abel Mark",null,0,null,12,540,"n",540,0,435]
[null,null,null,13,8,"Bungalow-4Bdr",555,"Mistissini Blvd.","Allen Matoush",null,0,null,12,540,"n",540,0,478]
[5,"Bungalow-3Bdr",null,14,8,"Bungalow-4Bdr",667,"Mistissini Blvd.","John Matoush Sr.",null,0,null,12,540,"n",540,0,478]
[6,"Duplex-3Bdr",null,15,8,"Bungalow-4Bdr",83,"Albanel Street","William Mianscum",null,0,null,12,540,"n",540,0,478]
[7,"Row-3Bdr",null,16,8,"Bungalow-4Bdr",544,"Mistissini Blvd.","Doris S. Matoush",null,0,null,12,540,"n",540,0,478]
[null,null,null,17,8,"Bungalow-4Bdr",571,"Mistissini Blvd.","James Rabbitskin",42520.92,3543.41,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[8,"Bungalow-4Bdr",540,18,8,"Bungalow-4Bdr",75,"Albanel Street","Abel Shecapio",null,0,null,12,540,"n",540,0,354]
[9,"Duplex-4Bdr",null,19,8,"Bungalow-4Bdr",659,"Mistissini Blvd.","George M. Shecapio",null,0,null,12,540,"n",540,0,478]
[10,"Row-4Bdr",null,20,8,"Bungalow-4Bdr",67,"Amanda Street","Johnny A. Shecapio",null,0,null,12,540,"n",540,0,478]
[null,null,null,21,8,"Bungalow-4Bdr",43,"Albanel Street","Charlie Blacksmith",null,0,null,12,540,"n",540,0,389]
[11,"Bungalow-5Bdr",null,22,8,"Bungalow-4Bdr",107,"Albanel Street","Alice Wapache-Petawabano",null,0,null,12,540,"n",540,0,125]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"009"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":142560},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":109428}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P10","index":13,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},536,"Mistissini Blvd.","Andrew G. Blacksmith",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},395,null,2]
[null,"010",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},592,"Mistissini Blvd.","Harry Coon",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},450,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",539,"Mistissini Blvd.","Benjamin Voyageur",null,0,null,12,500,"n",500,0,395]
[null,null,null,4,5,"Bungalow-3Bdr",16,"Albanel Street","Stanley Gunner",null,0,null,12,500,"n",500,0]
["TYPE","No of Units",23,5,5,"Bungalow-3Bdr",635,"Mistissini Blvd.","Tommy Weskanun-Longchap",null,0,null,12,500,"n",500,0,348]
[null,null,null,6,5,"Bungalow-3Bdr",608,"Mistissini Blvd.","Mary E. Petawabano",45656.59,3804.7158333333332,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[null,"Model","LEM",7,5,"Bungalow-3Bdr",595,"Mistissini Blvd.","Simon J. Rabbitskin",28037.14,2336.4283333333333,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},311]
[1,"Triplex-1Bdr",null,8,5,"Bungalow-3Bdr",619,"Mistissini Blvd.","Matthew P. Shecapio",null,0,null,12,500,"n",500,0,450]
[2,"Quadruplex-1Bdr",null,9,5,"Bungalow-3Bdr",576,"Mistissini Blvd.","Roy Shecapio",null,0,null,12,500,"n",500,0,450]
[null,null,null,10,5,"Bungalow-3Bdr",579,"Mistissini Blvd.","Johnny Trapper",42541.24,3545.103333333333,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",587,"Mistissini Blvd.","George A. Blacksmith",null,0,null,12,540,"n",540,0,478]
[4,"Triplex-2Bdr",null,12,8,"Bungalow-4Bdr",59,"Albanel Street","Sydney Coon",null,0,null,12,540,"n",540,0,478]
[null,null,null,13,8,"Bungalow-4Bdr",96,"Albanel Street","Harry Coonishish",null,0,null,12,540,"n",540,0,478]
[5,"Bungalow-3Bdr",500,14,8,"Bungalow-4Bdr",600,"Mistissini Blvd.","David Gunner",null,0,null,12,540,"n",540,0,478]
[6,"Duplex-3Bdr",null,15,8,"Bungalow-4Bdr",568,"Mistissini Blvd.","Philip Neeposh Jr.",18174,1514.5,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},435]
[7,"Row-3Bdr",null,16,8,"Bungalow-4Bdr",627,"Mistissini Blvd.","Leslie Longchap",null,0,null,12,540,"n",540,0,318]
[null,null,null,17,8,"Bungalow-4Bdr",547,"Mistissini Blvd.","Louise Jimiken",null,0,null,12,540,"n",540,0,93]
[8,"Bungalow-4Bdr",540,18,8,"Bungalow-4Bdr",640,"Mistissini Blvd.","George M. Longchap",null,0,null,12,540,"n",540,0,223]
[9,"Duplex-4Bdr",null,19,8,"Bungalow-4Bdr",80,"Albanel Street","Lawrence Petawabano",null,0,null,12,540,"n",540,0,478]
[10,"Row-4Bdr",null,20,8,"Bungalow-4Bdr",528,"Mistissini Blvd.","Alex Mianscum",60116.98,5009.7483333333339,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,21,8,"Bungalow-4Bdr",584,"Mistissini Blvd.","Stanley Mianscum",null,0,null,12,540,"n",540,0,478]
[11,"Bungalow-5Bdr",null,22,8,"Bungalow-4Bdr",24,"Albanel Street","John Trapper",null,0,null,12,540,"n",540,0,387]
[12,"Duplex-5Bdr",null,23,8,"Bungalow-4Bdr",64,"Albanel Street","William Voyageur",null,0,null,12,540,"n",540,0,478]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"010"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":144240},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":107748}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P11","index":14,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},91,"Wabushush Street","George Blacksmith",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},478,null,2]
[null,"011",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},315,"Nesk Street","Samuel B. Blacksmith",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":540},"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},361,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",27,"Wabushush Street","Morley Brien",null,0,null,12,540,"n",540,0,478]
[null,null,null,4,8,"Bungalow-4Bdr",299,"Nesk Street","sopie Coonishish",null,0,null,12,540,"n",540,0,162]
["TYPE","No of Units",35,5,8,"Bungalow-4Bdr",219,"Mistissini Blvd.","Isaac Gunner",null,0,null,12,540,"n",540,0,102]
[null,null,null,6,8,"Bungalow-4Bdr",224,"Nesk Street","Eileen M. Dash",39752.75,3312.7291666666665,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",67,"Mistissini Blvd.","Steven Husky",null,0,null,12,540,"n",540,0,478]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",75,"Wabushush Street","Joseph Jimiken",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",43,"Mistissini Blvd.","Luke MacLeod",null,0,null,12,540,"n",540,0,478]
[null,null,null,10,8,"Bungalow-4Bdr",99,"Mistissini Blvd.","Thomas MacLeod",null,0,null,12,540,"n",540,0,478]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",291,"Nesk Street","Peter Mattawashish",18911.89,1575.9908333333333,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},435]
[4,"Triplex-2Bdr",null,12,8,"Bungalow-4Bdr",27,"Mistissini Blvd.","Kenny Neeposh",null,0,null,12,540,"n",540,0,478]
[null,null,null,13,8,"Bungalow-4Bdr",107,"Wabushush Street","William Petawabano",null,0,null,12,540,"n",540,0,164]
[5,"Bungalow-3Bdr",null,14,8,"Bungalow-4Bdr",11,"Wabushush Street","Gary Blacksmith",null,0,null,12,540,"n",540,0,478]
[6,"Duplex-3Bdr",null,15,8,"Bungalow-4Bdr",8,"Main Street","James Wapachee",null,0,null,12,540,"n",540,0,478]
[7,"Row-3Bdr",null,16,8,"Bungalow-4Bdr",219,"Nesk Street","Brian Samuel Coon",null,0,null,12,540,"n",540,0,316]
[null,null,null,17,8,"Bungalow-4Bdr",147,"St-John Street","Rene Blacksmith",64464.11,5372.0091666666667,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},409]
[8,"Bungalow-4Bdr",540,18,8,"Bungalow-4Bdr",88,"Albanel Street","Kenny Brien",26146.29,2178.8575000000001,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},325]
[9,"Duplex-4Bdr",null,19,8,"Bungalow-4Bdr",8,"Wabushush Street","Wally Brien",null,0,null,12,540,"n",540,0,478]
[10,"Row-4Bdr",null,20,8,"Bungalow-4Bdr",24,"Wabushush Street","Charlie Coon Sr.",null,0,null,12,540,"n",540,0,423]
[null,null,null,21,8,"Bungalow-4Bdr",67,"Albanel Street","Mary Jolly",null,0,null,12,540,"n",540,0,438]
[11,"Bungalow-5Bdr",null,22,8,"Bungalow-4Bdr",64,"Wabushush Street","Bertie Longchap",null,0,null,12,540,"n",540,0,435]
[12,"Duplex-5Bdr",null,23,8,"Bungalow-4Bdr",56,"Albanel Street","Willie Loon Sr.",null,0,null,12,540,"n",540,0,473]
[null,null,null,24,8,"Bungalow-4Bdr",115,"St-John Street","Roderick Mark",null,0,null,12,540,"n",540,0,478]
[null,null,null,25,8,"Bungalow-4Bdr",59,"Wabushush Street","Emmett A. Matoush",null,0,null,12,540,"n",540,0,435]
[null,null,null,26,8,"Bungalow-4Bdr",91,"Mistissini Blvd.","Mary Mattawashish",19851.439999999999,1654.2866666666666,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},207]
[null,null,null,27,8,"Bungalow-4Bdr",272,"Queen St.","Norman Iserhoff",37356.31,3113.0258333333331,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,28,8,"Bungalow-4Bdr",112,"Sunset Street","Harry Meskino",null,0,null,12,540,"n",540,0,478]
[null,null,null,29,8,"Bungalow-4Bdr",171,"Mistissini Blvd.","Jean-Marie Metabie",10224.959999999999,852.07999999999993,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,30,8,"Bungalow-4Bdr",227,"Mistissini Blvd.","Joseph Neeposh",null,0,null,12,540,"n",540,0,478]
[null,null,null,31,8,"Bungalow-4Bdr",80,"Wabushush Street","Henry Ottereyes",null,0,null,12,540,"n",540,0,272]
[null,null,null,32,8,"Bungalow-4Bdr",43,"Wabushush Street","Joseph P. Shecapio",null,0,null,12,540,"n",540,0,478]
[null,null,null,33,8,"Bungalow-4Bdr",395,"Swallow Street","William SandyShecapio",null,0,null,12,540,"n",540,0,402]
[null,null,null,34,8,"Bungalow-4Bdr",379,"Swallow Street","Philip Swallow",null,0,null,12,540,"n",540,0,379]
[null,null,null,35,8,"Bungalow-4Bdr",96,"Wabushush Street","Allen Trapper",null,0,null,12,540,"n",540,0,400]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"011"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":226800},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":171168}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P12","index":15,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},184,"St-John Street","Jimmy Etapp",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},478,null,2]
[null,"012",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},171,"St-John Street","Tommy Husky",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":540},"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},435,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",168,"St-John Street","George J. Longchap",null,0,null,12,540,"n",540,0,416]
[null,null,null,4,8,"Bungalow-4Bdr",131,"St-John Street","David Mark",null,0,null,12,540,"n",540,0,478]
["TYPE","No of Units",10,5,8,"Bungalow-4Bdr",107,"St-John Street","David Coon come",null,0,null,12,540,"n",540,0,478]
[null,null,null,6,8,"Bungalow-4Bdr",139,"St-John Street","Isabelle Blacksmith",21628.880000000001,1802.4066666666668,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},292]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",179,"St-John Street","Matthew Shecapio Sr.",null,0,null,12,540,"n",540,0,416]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",67,"Pine Street","Johnny Swallow",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",176,"St-John Street","Sydney Swallow",null,0,null,12,540,"n",540,0,478]
[null,null,null,10,8,"Bungalow-4Bdr",163,"St-John Street","Billy Voyageur",20685.41,1723.7841666666666,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},254]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"012"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":64800},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":50436}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P13","index":16,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},123,"Riverside","Noah Coonishish",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},478,null,2]
[null,"013",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},147,"Riverside","Norman Coonishish",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":540},"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},478,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",115,"Riverside","George Matoush Jr.",null,0,null,12,540,"n",540,0,478]
[null,null,null,4,8,"Bungalow-4Bdr",139,"Riverside","Paul Matoush",51961.71,4330.1424999999999,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
["TYPE","No of Units",10,5,8,"Bungalow-4Bdr",59,"Pine Street","Abel Mianscum",null,0,null,12,540,"n",540,0,478]
[null,null,null,6,8,"Bungalow-4Bdr",75,"Queen Street","Joseph Mianscum",null,0,null,12,540,"n",540,0,478]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",251,"Queen Street","cynthia N. Icebound",28846.87,2403.9058333333332,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},424]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",155,"Riverside","Henry Petawabano",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",131,"Riverside","Maggie Louise Petawabano ",null,0,null,12,540,"n",540,0,478]
[null,null,null,10,8,"Bungalow-4Bdr",163,"Riverside","Isaac Voyageur",null,0,null,12,540,"n",540,0,478]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"013"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":64800},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":56712}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P14","index":17,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},51,"Queen Street","Delores Rabbitskin",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},397,null,2]
[null,"014",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},171,"Queen Street","Jimmy Bosum",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":540},"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},478,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",264,"Queen Street","Edward Brien",70711.62,5892.6349999999993,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,4,8,"Bungalow-4Bdr",216,"Queen Street","Lizzie Brien",null,0,null,12,540,"n",540,0,406]
["TYPE","No of Units",6,5,8,"Bungalow-4Bdr",243,"Queen Street","Vincent Shecapio",null,0,null,12,540,"n",540,0,478]
[null,null,null,6,8,"Bungalow-4Bdr",160,"Queen Street","Sarah Taylor",null,0,null,12,540,"n",540,0,478]
[null,"Model","LEM",7,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,10,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"014"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":38880},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":32580}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P15","index":18,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[48,0,49,7],[5,14,7,14],[5,15,7,15],[48,8,49,9],[48,10,48,12],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},56,"Mistissini Blvd.","Walter Swallow",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},478,null,2]
[null,"015",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},128,"Riverside","Johnny F. Blacksmith",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":540},"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},478,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,8,"Bungalow-4Bdr",136,"Riverside","Paul John Brien",null,0,null,12,540,"n",540,0,478]
[null,null,null,4,8,"Bungalow-4Bdr",48,"Mistissini Blvd.","Emily Husky",19538.490000000002,1628.2075000000002,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},248]
["TYPE","No of Units",10,5,8,"Bungalow-4Bdr",152,"Riverside","Jason Shecapio",45502.21,3791.8508333333334,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,6,8,"Bungalow-4Bdr",112,"Riverside","Samuel L. Mianscum",29273.38,2439.4483333333333,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},373]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",64,"Mistissini Blvd.","Murray Neeposh",null,0,null,12,540,"n",540,0,478]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",176,"Mistissini Blvd.","Jimmy Trapper",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",160,"Riverside","Caroline Voyageur",null,0,null,12,540,"n",540,0,65]
[null,null,null,10,8,"Bungalow-4Bdr",120,"Riverside","Elizabeth Trapper",36130.93,3010.9108333333334,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"015"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":64800},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":48384}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P16","index":19,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[48,8,49,9],[48,0,49,7],[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,3,{"$f":"IF(E22<>\"\",VLOOKUP(E22,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},264,"Nesk Street","Francis Voyageur",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E22<>\"\",VLOOKUP(E22,$A$16:$C$31,3),0)","v":540},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":540},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},221,null,2]
[null,"016",null,2,3,"Bungalow-4Bdr",355,"Mistissini Blvd.","Sally Gunner",null,0,null,12,540,"n",540,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},80,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,3,"Bungalow-4Bdr",192,"Queen Street","Marlene Iserhoff",null,0,null,12,540,"n",540,0,80]
[null,null,null,4,3,"Bungalow-4Bdr",208,"Nesk Street","Eva Meskino",10080,840,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},51]
["TYPE","No of Units",20,5,3,"Bungalow-4Bdr",347,"Mistissini Blvd.","Rosie Neeposh",null,0,null,12,540,"n",540,0,217]
[null,null,null,6,3,"Bungalow-4Bdr",187,"Queen Street","Gili B. Voyageur (peter)",null,0,null,12,540,"n",540,0,106]
[null,"Model","LEM",7,3,"Bungalow-4Bdr",352,"Mistissini Blvd.","Louis Whiskeychan",null,0,null,12,540,"n",540,0,328]
[1,"Triplex-1Bdr",null,8,3,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-2Bdr"},227,"Riverside","Ronnie Coon come",null,0,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":450},"n",450,0,450]
[2,"Quadruplex-1Bdr",null,9,3,"Bungalow-2Bdr",184,"Mistissini Blvd.","Matthew Coonishish",14153.29,1179.4408333333333,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},136]
[null,null,null,10,3,"Bungalow-2Bdr",211,"Riverside","Smally Petawabano",null,0,null,12,450,"n",450,0,377]
[3,"Bungalow-2Bdr",450,11,3,"Bungalow-2Bdr",219,"Riverside","Johnny Swallow",null,0,null,12,450,"n",450,0,409]
[4,"Triplex-2Bdr",null,12,3,"Bungalow-2Bdr",99,"Queen Street","Mary Ann Bosum",21261.78,1771.8149999999998,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},184]
[null,null,null,13,3,"Bungalow-2Bdr",104,"Queen Street","Jane Trapper",19528.64,1627.3866666666665,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},206]
[5,"Bungalow-3Bdr",500,14,8,{"$f":"IF(E15<>\"\",VLOOKUP(E15,$A$16:$C$31,2),0)","v":"Bungalow-2Bdr"},131,"Queen Street","Samuel Blacksmith",null,0,null,12,{"$f":"IF(E15<>\"\",VLOOKUP(E15,$A$16:$C$31,3),0)","v":450},"n",450,0,478]
[6,"Duplex-3Bdr",null,15,8,"Bungalow-2Bdr",275,"Amisk Street","Mary Linton",null,0,null,12,450,"n",450,0,478]
[7,"Row-3Bdr",null,16,8,"Bungalow-2Bdr",112,"Queen Street","Gordon Loon",null,0,null,12,450,"n",450,0,478]
[null,null,null,17,8,"Bungalow-2Bdr",75,"Pine Street","Clifford Mattawashish",null,0,null,12,450,"n",450,0,357]
[8,"Bungalow-4Bdr",540,18,8,"Bungalow-2Bdr",136,"St-John Street","John Mattawashish Jr.",null,0,null,12,450,"n",450,0,478]
[9,"Duplex-4Bdr",null,19,8,"Bungalow-2Bdr",75,"Mistissini Blvd.","Alice Mettaweskum",null,0,null,12,450,"n",450,0,478]
[10,"Row-4Bdr",null,20,8,"Bungalow-2Bdr",168,"Mistissini Blvd.","Charlotte Michel",41451.910000000003,3454.3258333333338,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},478]
[null,null,null,21,null,{"$f":"IF(E29<>\"\",VLOOKUP(E29,$A$16:$C$31,2),0)","v":0},null,null,null,null,0,null,12,{"$f":"IF(E29<>\"\",VLOOKUP(E29,$A$16:$C$31,3),0)","v":0},"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"016"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":115560},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":72840}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P17","index":20,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[48,8,49,9],[48,0,49,7],[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},259,"Amisk Street","Mabel Gunner",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},103,null,2]
[null,"017",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},120,"Nesk Street","Robin Campbell",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},417,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",243,"Nesk Street","Donald Matoush",null,0,null,12,500,"n",500,0,450]
[null,null,null,4,5,"Bungalow-3Bdr",96,"Pine Street","Helen Mianscum",17346.03,1445.5024999999998,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},119]
["TYPE","No of Units",16,5,5,"Bungalow-3Bdr",152,"Queen Street","Abel Swallow",27954.45,2329.5374999999999,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},363]
[null,null,null,6,5,"Bungalow-3Bdr",96,"Nesk Street","Kathleen Voyageur",null,0,null,12,500,"n",500,0,248]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",259,"Nesk Street","Christopher Gunner",null,0,null,12,540,"n",540,0,269]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",320,"Mistissini Blvd.","Abel Coon Come",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",240,"Nesk Street","Matthew Longchap",null,0,null,12,540,"n",540,0,478]
[null,null,null,10,8,"Bungalow-4Bdr",43,"Queen Street","Johnny Gunner",null,0,null,12,540,"n",540,0,478]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",176,"Queen Street","Paul Longchap",null,0,null,12,540,"n",540,0,478]
[4,"Triplex-2Bdr",null,12,8,"Bungalow-4Bdr",179,"Queen Street","Wally Longchap",null,0,null,12,540,"n",540,0,478]
[null,null,null,13,8,"Bungalow-4Bdr",24,"Spruce Street","Beverly Mianscum",26301.27,2191.7725,null,12,540,"n",540,0,389]
[5,"Bungalow-3Bdr",500,14,8,"Bungalow-4Bdr",64,"Queen Street","Deanna Mianscum",null,0,null,12,540,"n",540,0,478]
[6,"Duplex-3Bdr",null,15,8,"Bungalow-4Bdr",299,"Amisk Street","Jane N. L. Shecapio",null,0,null,12,540,"n",540,0,289]
[7,"Row-3Bdr",null,16,8,"Bungalow-4Bdr",96,"Queen Street","Roderick Swallow",31124.57,2593.7141666666666,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},298]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"017"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":100800},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":69756}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P18","index":21,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[48,8,49,9],[48,0,49,7],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,3,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-2Bdr"},55,"Pine Street","George Mianscum",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":450},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":450},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},363,null,2]
[null,"018",null,2,3,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-2Bdr"},40,"Queen Street","Laurie Shecapio",17084.93,1423.7441666666666,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":450},"Y",{"$error":"#REF!"},{"$f":"IF(N10-P10<0,0,N10-P10)","v":{"$error":"#REF!"}},194,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,3,"Bungalow-2Bdr",56,"Queen Street","Sarah Shecapio",18028.27,1502.3558333333333,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},191]
[null,null,null,4,3,"Bungalow-2Bdr",72,"Queen Street","George A. Awashish",null,0,null,12,450,"n",450,0,418]
["TYPE","No of Units",10,5,3,"Bungalow-2Bdr",115,"Queen Street","Henry Iserhoff",null,0,null,12,450,"n",450,0,60]
[null,null,null,6,3,"Bungalow-2Bdr",128,"Queen Street","Philip Bosum",null,0,null,12,450,"n",450,0,353]
[null,"Model","LEM",7,3,"Bungalow-2Bdr",136,"Queen Street","Charlie Jolly",null,0,null,12,450,"n",450,0,113]
[1,"Triplex-1Bdr",null,8,3,"Bungalow-2Bdr",139,"Queen Street","Gordon Swallow",null,0,null,12,450,"n",450,0,360]
[2,"Quadruplex-1Bdr",null,9,3,"Bungalow-2Bdr",200,"Queen Street","Pierre Shecapio",18561.88,1546.8233333333335,null,12,450,"Y",{"$error":"#REF!"},{"$error":"#REF!"},220]
[null,null,null,10,3,"Bungalow-2Bdr",42,"Spruce","Smally Gunner",null,0,null,12,450,"n",450,0,375]
[3,"Bungalow-2Bdr",450,11,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"018"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":54000},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":31764}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P19","index":22,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[48,8,49,9],[48,0,49,7],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,1,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"bungalow-1Bdr"},"500-A","Amisk Street","George P. Matoush",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":360},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":360},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},60,null,2]
[null,"019",null,2,1,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"bungalow-1Bdr"},"500-B","Amisk Street","Suzanne Trapper",15363.64,1280.3033333333333,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":360},"Y",{"$error":"#REF!"},{"$f":"IF(N10-P10<0,0,N10-P10)","v":{"$error":"#REF!"}},161,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,1,"bungalow-1Bdr","503-A","Amisk Street","William Blacksmith",12060,1005,null,12,360,"Y",{"$error":"#REF!"},{"$error":"#REF!"},93]
[null,null,null,4,1,"bungalow-1Bdr","503-B","Amisk Street","Mary Ann Neeposh",null,0,null,12,360,"n",360,0,60]
["TYPE","No of Units",31,5,1,"bungalow-1Bdr","504-A","Amisk Street","Abraham Loon",null,0,null,12,360,"n",360,0,340]
[null,null,null,6,1,"bungalow-1Bdr","504-B","Amisk Street","Lillian Coonishish",null,0,null,12,360,"n",360,0,340]
[null,"Model","LEM",7,1,"bungalow-1Bdr","507-A","Amisk Street","Matthew Pete Coonishish",null,0,null,12,360,"n",360,0,265]
[1,"bungalow-1Bdr",360,8,1,"bungalow-1Bdr","507-B","Amisk Street","David Matthews",null,0,null,12,360,"n",360,0,242]
[2,"Quadruplex-1Bdr",null,9,1,"bungalow-1Bdr","508-A","Amisk Street","Eddie Metabie",null,0,null,12,360,"n",360,0,211]
[null,null,null,10,1,"bungalow-1Bdr","508-B","Amisk Street","Steven Wapachee",null,0,null,12,360,"n",360,0,244]
[3,"Duplex-2Bdr",null,11,1,"bungalow-1Bdr","511-A","Amisk Street","Tony Coonishish",null,0,null,12,360,"n",360,0,317]
[4,"Triplex-2Bdr",null,12,1,"bungalow-1Bdr","511-B","Amisk Street","John Mettawashish Sr.",null,0,null,12,360,"n",360,0,120]
[null,null,null,13,1,"bungalow-1Bdr","512-A","Amisk Street","Melanie Petawabano",null,0,null,12,360,"n",360,0,160]
[5,"Bungalow-3Bdr",460,14,1,"bungalow-1Bdr","512-B","Amisk Street","Andrew Loon",null,0,null,12,360,"n",360,0,340]
[6,"Duplex-3Bdr",460,15,1,"bungalow-1Bdr","515-A","Amisk Street","Philip Mark",null,0,null,12,360,"n",360,0,315]
[7,"Row-3Bdr",null,16,1,"bungalow-1Bdr","515-B","Amisk Street","Charlie D. Blacksmith",null,0,null,12,360,"n",360,0,340]
[null,null,null,17,1,"bungalow-1Bdr","519-A","Amisk Street","Johnny Blacksmith Sr.",null,0,null,12,360,"n",360,0,60]
[8,"Bungalow-4Bdr",540,18,1,"bungalow-1Bdr","519-B","Amisk Street","Gordon F. Gunner",14931.02,1244.2516666666668,null,12,360,"Y",{"$error":"#REF!"},{"$error":"#REF!"},212]
[9,"Duplex-4Bdr",null,19,5,{"$f":"IF(E27<>\"\",VLOOKUP(E27,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},483,"Amisk Street","Christopher N. Loon",null,0,null,12,{"$f":"IF(E27<>\"\",VLOOKUP(E27,$A$16:$C$31,3),0)","v":460},"n",460,0,424]
[10,"Row-4Bdr",null,20,5,"Bungalow-3Bdr",484,"Amisk Street","Clarence Loon",null,0,null,12,460,"n",460,0,424]
[null,null,null,21,5,"Bungalow-3Bdr",487,"Amisk Street","Mabel Gunner",null,0,null,12,460,"n",460,0,103]
[11,"Bungalow-5Bdr",null,22,5,"Bungalow-3Bdr",488,"Amisk Street","Rene Coon Come",null,0,null,12,460,"n",460,0,424]
[12,"Duplex-5Bdr",null,23,5,"Bungalow-3Bdr",491,"Amisk Street","Michael longchap",null,0,null,12,460,"n",460,0,424]
[null,null,null,24,5,"Bungalow-3Bdr",492,"Amisk Street","kathleen Rabbitskin",null,0,null,12,460,"n",460,0,344]
[null,null,null,25,5,"Bungalow-3Bdr",495,"Amisk Street","Nancy Mianscum",null,0,null,12,460,"n",460,0,424]
[null,null,null,26,5,"Bungalow-3Bdr",499,"Amisk Street","Melissa Jolly",null,0,null,12,460,"n",460,0,120]
[null,null,null,27,5,"Bungalow-3Bdr",496,"Amisk Street","Matthew G. Shecapio",null,0,null,12,460,"n",460,0,349]
[null,null,null,28,8,"Bungalow-4Bdr",47,"Amisk Street","Anglican Church Residence",null,0,null,12,540,"n",540,0,120]
[null,null,null,29,8,"Bungalow-4Bdr",235,"Nesk Street","vacant",null,0,null,12,540,"n",540,0,478]
[null,null,null,30,8,"Bungalow-4Bdr",48,"Queen Street","Kenneth Matoush",null,0,null,12,540,"n",540,0]
[null,null,null,31,8,"Bungalow-4Bdr",123,"Queen Street","Clarence Swallow",null,0,null,12,540,"n",540,0,119]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"019"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":153360},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":91596}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P20","index":23,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[48,8,49,9],[48,0,49,7],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},461,"Amisk Street","Rebeca Gunner",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},120,null,2]
[null,"020",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},14,"Bedabin Street","Rene Gunner",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},216,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",13,"Bedabin Street","John Rabbitskin",null,0,null,12,500,"n",500,0,450]
[null,null,null,4,5,"Bungalow-3Bdr",17,"Bedabin Street","Johnny Mianscum",null,0,null,12,500,"n",500,0,306]
["TYPE","No of Units",11,5,5,"Bungalow-3Bdr",83,"Pine Street","Alfred Coon Come",null,0,null,12,500,"n",500,0,409]
[null,null,null,6,5,"Bungalow-3Bdr",16,"Spruce","Charlie Mianscum",56592.87,4716.0725000000002,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},450]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",288,"Amisk Street","Matthew Iserhoff Jr.",null,0,null,12,540,"n",540,0,478]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",10,"Bedabin Street","Abel Gunner",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",18,"Bedabin Street","Charlie J. Matoush",null,0,null,12,540,"n",540,0,478]
[null,null,null,10,8,"Bungalow-4Bdr",22,"Bedabin Street","Neil Longchap",null,0,null,12,540,"n",540,0,478]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",152,"Nesk Street","Willie K. Gunner",null,0,null,12,540,"n",540,0,478]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",500,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"020"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":68400},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":52092}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P21","index":24,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[48,8,49,9],[48,0,49,7],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,5,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},19,"Bedabin Street","Mary Jane R. Trapper",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":500},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":500},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},89,null,2]
[null,"021",null,2,5,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-3Bdr"},24,"Bedabin Street","Francis B. Trapper",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":500},"n",500,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},375,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,5,"Bungalow-3Bdr",28,"Bedabin Street","Evadney S. Blacksmith",null,0,null,12,500,"n",500,0,242]
[null,null,null,4,5,"Bungalow-3Bdr",128,"Nesk Street","Kenny Coon Come",34511.01,2875.9175,null,12,500,"Y",{"$error":"#REF!"},{"$error":"#REF!"},391]
["TYPE","No of Units",9,5,8,"Bungalow-4Bdr",296,"Amisk Street","Eva Ratt",null,0,null,12,540,"n",540,0,478]
[null,null,null,6,8,"Bungalow-4Bdr",9,"Bedabin Street","Sarah Iserhoff",null,0,null,12,540,"n",540,0,478]
[null,"Model","LEM",7,8,"Bungalow-4Bdr",12,"Bedabin Street","Bradley Mianscum",null,0,null,12,540,"n",540,0,478]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",88,"Pine Street","Sandra Coonishish",null,0,null,12,540,"n",540,0,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",32,"Spruce Street","Bertie Rabbitskin",23885.89,1990.4908333333333,null,12,540,"Y",{"$error":"#REF!"},{"$error":"#REF!"},339]
[null,null,null,10,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,13,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[5,"Bungalow-3Bdr",500,14,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,17,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[8,"Bungalow-4Bdr",540,18,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,21,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,24,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,25,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,26,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,27,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,28,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,29,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,30,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"021"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":56400},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":40176}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"P22","index":25,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":true,"merged":[[12,0,14,0],[5,14,7,14],[5,15,7,15],[48,10,48,12],[48,8,49,9],[48,0,49,7],[49,10,49,16],[6,1,7,2],[9,1,10,1],[5,16,7,16],[4,0,4,4],[4,5,4,8],[4,9,4,11],[1,1,1,4],[5,17,7,17],[4,12,4,13],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,6,10],[5,11,7,11],[5,12,7,12],[5,13,7,13]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Ajusted Household Income",null,"No of Children","Months Occupied","Lower End of Market Rent (LEM)","Income Tested Assistance","Rent based on 25%(RGI)","CMHC's Income Tested Assistance","Actual Rent Charged",null,"Y"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","N"]
[null,null,null,null,null,null,"Civic No","Street",null,"Annual","Monthly"]
[null,null,null,1,3,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Apt. Block-2Bdr"},"280-3","Queen Street","Ernest Petawabano",null,{"$f":"J9/12","v":0},null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":410},"n",{"$f":"IF(O9=\"Y\",IF(IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))<32,32,IF(ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0)>N9,N9,ROUND((+K9*0.25)-($T$10+(L9*$T$9)),0))),N9)","v":410},{"$f":"IF(N9-P9<0,0,N9-P9)","v":0},374,null,2]
[null,"022",null,2,3,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Apt. Block-2Bdr"},"280-6","Queen Street","Isaac J. Etapp",null,0,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":410},"n",410,{"$f":"IF(N10-P10<0,0,N10-P10)","v":0},199,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,3,3,"Apt. Block-2Bdr","280-9","Queen Street","Lizzie Blacksmith",null,0,null,12,410,"N",410,0,173]
[null,null,null,4,3,"Apt. Block-2Bdr","280-12","Queen Street","Edna Blacksmith",39259.360000000001,3271.6133333333332,null,12,410,"Y",{"$error":"#REF!"},{"$error":"#REF!"},374]
["TYPE","No of Units",30,5,5,"Apt. Block-3Bdr","280-1","Queen Street","Ernest M. Coonishish",null,0,null,12,460,"n",460,0,407]
[null,null,null,6,5,"Apt. Block-3Bdr","280-2","Queen Street","Amanda Wapachee",18711.98,1559.3316666666667,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},176]
[null,"Model","LEM",7,5,"Apt. Block-3Bdr","280-4","Queen Street","Maria Mianscum",null,0,null,12,460,"n",460,0,348]
[1,"Triplex-1Bdr",null,8,5,"Apt. Block-3Bdr","280-5","Queen Street","Michael Gunner",null,0,null,12,460,"n",460,0,407]
[2,"Quadruplex-1Bdr",null,9,5,"Apt. Block-3Bdr","280-7","Queen Street","Helen Husky",17026.080000000002,1418.8400000000001,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},160]
[null,null,null,10,5,"Apt. Block-3Bdr","280-8","Queen Street","Clifford MacLeod",42610.18,3550.8483333333334,null,12,460,"Y",{"$error":"#REF!"},{"$error":"#REF!"},407]
[3,"Apt. Block-2Bdr",410,11,5,"Apt. Block-3Bdr","280-10","Queen Street","Jimmy Coon Come",null,0,null,12,460,"n",460,0,407]
[4,"Triplex-2Bdr",410,12,5,"Apt. Block-3Bdr","280-11","Queen Street","Lina Coonishish",null,0,null,12,460,"n",460,0,407]
[null,null,null,13,6,"Duplex-3Bdr",3,"Waapstan","Denise White",null,0,null,12,460,"n",460,0,424]
[5,"Apt. Block-3Bdr",460,14,6,"Duplex-3Bdr",5,"Waapstan","Wasesquin Gunner",null,0,null,12,460,"n",460,0,424]
[6,"Duplex-3Bdr",460,15,6,"Duplex-3Bdr",7,"Waapstan","Abraham Husky",null,0,null,12,460,"n",460,0,424]
[7,"triplex-3Bdr",460,16,6,"Duplex-3Bdr",9,"Waapstan","Emmett Matoush",null,0,null,12,460,"n",460,0,424]
[null,null,null,17,7,"triplex-3Bdr",2,"Waapstan","Samuel Coon Come",null,0,null,12,460,"n",460,0,424]
[8,"Bungalow-4Bdr",540,18,7,"triplex-3Bdr",4,"Waapstan","Robbie Petawabano",null,0,null,12,460,"n",460,0,424]
[9,"Duplex-4Bdr",null,19,7,"triplex-3Bdr",6,"Waapstan","David Neeposh",null,0,null,12,460,"n",460,0,424]
[10,"Row-4Bdr",null,20,7,"triplex-3Bdr",8,"Waapstan","Michael J. Mianscum",null,0,null,12,460,"n",460,0,424]
[null,null,null,21,7,"triplex-3Bdr",10,"Waapstan","Irene Rabbitskin",null,0,null,12,460,"n",460,0,424]
[11,"Bungalow-5Bdr",null,22,7,"triplex-3Bdr",12,"Waapstan","Allen Neeposh",null,0,null,12,460,"n",460,0,424]
[12,"Duplex-5Bdr",null,23,8,"Bungalow-4Bdr",160,"St-John Street","Samuel Gunner",null,0,null,12,540,"n",540,0,478]
[null,null,null,24,8,"Bungalow-4Bdr",80,"Pine Street","Matoush Norman",null,0,null,12,540,"n",540,0,478]
[null,null,null,25,8,"Bungalow-4Bdr",16,"Bedabin Street","Clifford Benac",null,0,null,12,540,"n",540,0,478]
[null,null,null,26,8,"Bungalow-4Bdr",15,"Bedabin Street","Allen Coonishish",null,0,null,12,540,"n",540,0,478]
[null,null,null,27,8,"Bungalow-4Bdr",20,"Bedabin Street","Raymond Mattawashish",null,0,null,12,540,"n",540,0,478]
[null,null,null,28,8,"Bungalow-4Bdr",23,"Bedabin Street","David Trapper",null,0,null,12,540,"n",540,0,478]
[null,null,null,29,8,"Bungalow-4Bdr",26,"Bedabin Street","William P. Matoush",null,0,null,12,540,"n",540,0,434]
[null,null,null,30,8,"Bungalow-4Bdr",32,"Bedabin Street","Kenny Gunner",null,0,null,12,540,"n",540,0,478]
[null,null,null,31,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,32,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,33,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,34,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,35,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,36,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,37,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,38,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,39,null,0,null,null,null,null,0,null,12,0,"n",0,0]
[null,null,null,40,null,0,null,null,null,null,0,null,12,0,"n",0,0]
["Pre-97 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"022"},null,"Annual totals:",null,null,{"$f":"SUMPRODUCT(N9:N48,M9:M48)","v":170880},null,{"$f":"SUMPRODUCT(P9:P48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(Q9:Q48,M9:M48)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(R9:R48,M9:M48)","v":142308}]
[null,null,null,null,null,null,null,null,null,null,"Additional Funds required by Band to equal RGI ",null,null,null,null,null,null,{"$f":"P49-R49","v":{"$error":"#REF!"}}]

{"sheet":"Summary for Pre-97","index":26,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":true,"merged":[[6,1,6,2],[6,3,6,6],[3,1,3,7],[1,1,1,4],[5,1,5,2],[5,3,5,6]]}
[]
[null,"Click to return to Main Menu"]
[]
[null,"SUMMARY OF RENTAL INCOME FOR ALL PRE-97 (CMHC) SOCIAL HOUSING PROJECTS"]
[]
[null,"Name of Community",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Pre-97 Projects","No of Units","Total Lower End of Market Rent (LEM)","Total Rent Gear to Income (RGI)","CMHC's Income Tested Assistance","Additional Funds required by Band to equal RGI ","Actual Rent charged"]
[null,"Project 001",{"$f":"'P1'!$C$13","v":25},{"$f":"'P1'!$N$49","v":150000},{"$f":"'P1'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P1'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P1'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P1'!$R$49","v":125976}]
[null,"Project 002",{"$f":"'P2'!$C$13","v":24},{"$f":"'P2'!$N$49","v":144000},{"$f":"'P2'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P2'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P2'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P2'!$R$49","v":104340}]
[null,"Project 003",{"$f":"'P3'!$C$13","v":19},{"$f":"'P3'!$N$49","v":102600},{"$f":"'P3'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P3'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P3'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P3'!$R$49","v":82500}]
[null,"Project 004",{"$f":"'P4'!$C$13","v":14},{"$f":"'P4'!$N$49","v":77280},{"$f":"'P4'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P4'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P4'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P4'!$R$49","v":61764}]
[null,"Project 005",{"$f":"'P5'!$C$13","v":20},{"$f":"'P5'!$N$49","v":120000},{"$f":"'P5'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P5'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P5'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P5'!$R$49","v":90276}]
[null,"Project 006",{"$f":"'P6'!$C$13","v":36},{"$f":"'P6'!$N$49","v":190080},{"$f":"'P6'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P6'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P6'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P6'!$R$49","v":144696}]
[null,"Project 007",{"$f":"'P7'!$C$13","v":19},{"$f":"'P7'!$N$49","v":114000},{"$f":"'P7'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P7'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P7'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P7'!$R$49","v":82824}]
[null,"Project 008",{"$f":"'P8'!$C$13","v":16},{"$f":"'P8'!$N$49","v":90240},{"$f":"'P8'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P8'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P8'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P8'!$R$49","v":72888}]
[null,"Project 009",{"$f":"'P9'!$C$13","v":22},{"$f":"'P9'!$N$49","v":142560},{"$f":"'P9'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P9'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P9'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P9'!$R$49","v":109428}]
[null,"Project 010",{"$f":"'P10'!$C$13","v":23},{"$f":"'P10'!$N$49","v":144240},{"$f":"'P10'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P10'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P10'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P10'!$R$49","v":107748}]
[null,"Project 011",{"$f":"'P11'!$C$13","v":35},{"$f":"'P11'!$N$49","v":226800},{"$f":"'P11'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P11'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P11'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P11'!$R$49","v":171168}]
[null,"Project 012",{"$f":"'P12'!$C$13","v":10},{"$f":"'P12'!$N$49","v":64800},{"$f":"'P12'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P12'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P12'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P12'!$R$49","v":50436}]
[null,"Project 013",{"$f":"'P13'!$C$13","v":10},{"$f":"'P13'!$N$49","v":64800},{"$f":"'P13'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P13'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P13'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P13'!$R$49","v":56712}]
[null,"Project 014",{"$f":"'P14'!$C$13","v":6},{"$f":"'P14'!$N$49","v":38880},{"$f":"'P14'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P14'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P14'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P14'!$R$49","v":32580}]
[null,"Project 015",{"$f":"'P15'!$C$13","v":10},{"$f":"'P15'!$N$49","v":64800},{"$f":"'P15'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P15'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P15'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P15'!$R$49","v":48384}]
[null,"Project 016",{"$f":"'P16'!$C$13","v":20},{"$f":"'P16'!$N$49","v":115560},{"$f":"'P16'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P16'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P16'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P16'!$R$49","v":72840}]
[null,"Project 017",{"$f":"'P17'!$C$13","v":16},{"$f":"'P17'!$N$49","v":100800},{"$f":"'P17'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P17'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P17'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P17'!$R$49","v":69756}]
[null,"Project 018",{"$f":"'P18'!$C$13","v":10},{"$f":"'P18'!$N$49","v":54000},{"$f":"'P18'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P18'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P18'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P18'!$R$49","v":31764}]
[null,"Project 019",{"$f":"'P19'!$C$13","v":31},{"$f":"'P19'!$N$49","v":153360},{"$f":"'P19'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P19'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P19'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P19'!$R$49","v":91596}]
[null,"Project 020",{"$f":"'P20'!$C$13","v":11},{"$f":"'P20'!$N$49","v":68400},{"$f":"'P20'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P20'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P20'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P20'!$R$49","v":52092}]
[null,"Project 021",{"$f":"'P21'!$C$13","v":9},{"$f":"'P21'!$N$49","v":56400},{"$f":"'P21'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P21'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P21'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P21'!$R$49","v":40176}]
[null,"Project 022",{"$f":"'P22'!$C$13","v":30},{"$f":"'P22'!$N$49","v":170880},{"$f":"'P22'!$P$49","v":{"$error":"#REF!"}},{"$f":"'P22'!$Q$49","v":{"$error":"#REF!"}},{"$f":"'P22'!$R$50","v":{"$error":"#REF!"}},{"$f":"'P22'!$R$49","v":142308}]
[null,"Total Pre-97",{"$f":"SUM(C10:C31)","v":416},2454480,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1842252]

{"sheet":"N6","index":27,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},17,"Blazo-U-Meskanum St.","Leona G. Hester",12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":310},445]
[null,"N006",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},27,"Blazo-U-Meskanum St.","Jimmy Paul Coon Come",12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":310},478]
[null,null,null,3,8,"Bungalow-4Bdr",10,"Waapstan W. St.","Clifford I. Neeposh",12,310,478]
[null,null,null,4,8,"Bungalow-4Bdr",11,"Waapstan W. St.","Johnny Loon",12,310,478]
["TYPE","No of Units",10,5,8,"Bungalow-4Bdr",12,"Waapstan W. St.","Shawn Neeposh",12,310,478]
[null,null,null,6,8,"Bungalow-4Bdr",13,"Waapstan W. St.","Claude Coon",12,310,478]
[null,"Model",301,7,8,"Bungalow-4Bdr",14,"Waapstan W. St.","Daniel Mianscum",12,310,397]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",15,"Waapstan W. St.","Hattie Mary Coonishish",12,310,478]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",18,"Waapstan W. St.","Alex Brien",12,310,478]
[null,null,null,10,8,"Bungalow-4Bdr",19,"Waapstan W. St.","Johnny H. Coon",12,310,478]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",310,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N006"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":37200},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":55992}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":18792}]

{"sheet":"N7","index":28,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,8,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},22,"Petawabano E. St.","Emmett MacLeod",12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":314},478]
[null,"N007",null,2,8,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-4Bdr"},24,"Petawabano E. St.","Suzan Wapachee",12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":314},478]
[null,null,null,3,8,"Bungalow-4Bdr",25,"Petawabano E. St.","Benjamin John Loon",12,314,445]
[null,null,null,4,8,"Bungalow-4Bdr",26,"Petawabano E. St.","Lukie Iserhoff",12,314,377]
["TYPE","No of Units",12,5,8,"Bungalow-4Bdr",27,"Petawabano E. St.","John Matoush",12,314,478]
[null,null,null,6,8,"Bungalow-4Bdr",29,"Petawabano E. St.","Johnny Dixon",12,314,478]
[null,"Model",301,7,8,"Bungalow-4Bdr",103,"Waabinuutau W. St.","Titus Shecapio",12,314,478]
[1,"Triplex-1Bdr",null,8,8,"Bungalow-4Bdr",105,"Waabinuutau W. St.","Joseph P. Swallow",12,314,405]
[2,"Quadruplex-1Bdr",null,9,8,"Bungalow-4Bdr",2,"Waapstan W. St.","Jerry Matoush",12,314,478]
[null,null,null,10,8,"Bungalow-4Bdr",4,"Waapstan W. St.","John Iserhoff",12,314,478]
[3,"Duplex-2Bdr",null,11,8,"Bungalow-4Bdr",6,"Waapstan W. St.","Samuel I. Shecapio",12,314,458]
[4,"Triplex-2Bdr",null,12,8,"Bungalow-4Bdr",8,"Waapstan W. St.","Maggie Coonishish",12,314,478]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",314,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N007"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":45216},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":66108}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":20892}]

{"sheet":"N8","index":29,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,1,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"Bungalow-1Bdr"},"30-A","Petawabano E. St.","Christine Petawabano",12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":250},340]
[null,"N008",null,2,1,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"Bungalow-1Bdr"},"30-B","Petawabano E. St.","Sophie Blacksmith",12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":250},340]
[null,null,null,3,1,"Bungalow-1Bdr","32-A","Petawabano E. St.","Jane Blacksmith",12,250,340]
[null,null,null,4,1,"Bungalow-1Bdr","32-B","Petawabano E. St.","Ron Mianscum",12,250,251]
["TYPE","No of Units",23,5,5,"Bungalow-3Bdr",149,"Bishchewananch St.","Edgar Gunner",12,289,450]
[null,null,null,6,5,"Bungalow-3Bdr",151,"Bishchewananch St.","Jessica Iserhoff",12,289,230]
[null,"Model",301,7,5,"Bungalow-3Bdr",153,"Bishchewananch St.","Marcel Blacksmith Sr.",12,289,450]
[1,"Bungalow-1Bdr",250,8,5,"Bungalow-3Bdr",155,"Bishchewananch St.","David Jimiken",12,289,450]
[2,"Quadruplex-1Bdr",null,9,5,"Bungalow-3Bdr",42,"Petawabano E. St.","Isabelle Awashish",12,289,177]
[null,null,null,10,5,"Bungalow-3Bdr",44,"Petawabano E. St.","Nathaniel Coon Come",12,289,450]
[3,"Duplex-2Bdr",null,11,5,"Bungalow-3Bdr",46,"Petawabano E. St.","Elizabeth Coon Come",12,289,103]
[4,"Triplex-2Bdr",null,12,5,"Bungalow-3Bdr",47,"Petawabano E. St.","Isaac Trapper",12,289,450]
[null,null,null,13,5,"Bungalow-3Bdr",48,"Petawabano E. St.","Gordon S. Gunner",12,289,450]
[5,"Bungalow-3Bdr",289,14,5,"Bungalow-3Bdr",49,"Petawabano E. St.","James Shecapio",12,289,450]
[6,"Duplex-3Bdr",null,15,5,"Bungalow-3Bdr",50,"Petawabano E. St.","Helen Brien",12,289,126]
[7,"Row-3Bdr",null,16,5,"Bungalow-3Bdr",51,"Petawabano E. St.","David Iserhoff",12,289,450]
[null,null,null,17,5,"Bungalow-3Bdr",60,"Waabinuutau St.","Nancy Loon",12,289,450]
[8,"Bungalow-4Bdr",365,18,5,"Bungalow-3Bdr",62,"Waabinuutau St.","Maggie C. Longchap",12,289,209]
[9,"Duplex-4Bdr",null,19,5,"Bungalow-3Bdr",64,"Waabinuutau St.","Nannie Blacksmith",12,289,312]
[10,"Row-4Bdr",null,20,8,"Bungalow-4Bdr",152,"Bishchewananch St.","Norman Trapper",12,365,478]
[null,null,null,21,8,"Bungalow-4Bdr",28,"Petawabano E. St.","Charlie Gunner",12,365,478]
[11,"Bungalow-5Bdr",null,22,8,"Bungalow-4Bdr",43,"Petawabano E. St.","Paul Petawabano Jr.",12,365,478]
[12,"Duplex-5Bdr",null,23,8,"Bungalow-4Bdr",106,"Waabinuutau St.","Christian Swallow",12,365,478]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N008"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":81540},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":100680}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":19140}]

{"sheet":"N9","index":30,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,1,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":"bungalow-1Bdr"},"37-A","Blazo-U-Meskinam St.","Racheal Brien",12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":275}]
[null,"N009",null,2,1,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":"bungalow-1Bdr"},"37-B","Blazo-U-Meskinam St.","Harry Blacksmtih",12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":275},289]
[null,null,null,3,8,"Bungalow-4Bdr",11,"Kebatakin St.","Andy Metabie",12,389,478]
[null,null,null,4,8,"Bungalow-4Bdr",13,"Kebatakin St.","Johnny Matoush",12,389,478]
["TYPE","No of Units",25,5,8,"Bungalow-4Bdr",15,"Kebatakin St.","Kitty Blacksmith",12,389,478]
[null,null,null,6,8,"Bungalow-4Bdr",11,"Mischewek St.","Alex Coonishish",12,389,478]
[null,"Model",301,7,5,"Bungalow-3Bdr",13,"Mischewek St.","Wilbert Shecapio",12,350,424]
[1,"bungalow-1Bdr",275,8,5,"Bungalow-3Bdr",15,"Mischewek St.","Abel Trapper",12,350,424]
[2,"Quadruplex-1Bdr",null,9,5,"Bungalow-3Bdr",17,"Mischewek St.","April B. Iserhoff",12,350,424]
[null,null,null,10,5,"Bungalow-3Bdr",19,"Mischewek St.","Timothy Matoush",12,350,424]
[3,"Duplex-2Bdr",null,11,5,"Bungalow-3Bdr",27,"Mischewek St.","Uriah Neeposh",12,350,386]
[4,"Triplex-2Bdr",null,12,5,"Bungalow-3Bdr",28,"Mischewek St.","Dale Petawabano",12,350,424]
[null,null,null,13,5,"Bungalow-3Bdr",29,"Mischewek St.","Anna Mabel Trapper",12,350,424]
[5,"Bungalow-3Bdr",350,14,5,"Bungalow-3Bdr",30,"Mischewek St.","Hattie Longchap",12,350,395]
[6,"Duplex-3Bdr",null,15,5,"Bungalow-3Bdr",31,"Mischewek St.","Mary Sarah Shecapio",12,350,424]
[7,"Row-3Bdr",null,16,5,"Bungalow-3Bdr",32,"Mischewek St.","Carmilla Gunner",12,350,193]
[null,null,null,17,1,"bungalow-1Bdr",183,"Nesk St.","Noel Coon Come",12,275,286]
[8,"Bungalow-4Bdr",389,18,1,"bungalow-1Bdr",185,"Nesk St.","Benjamin R. Loon",12,275,340]
[9,"Duplex-4Bdr",null,19,1,"bungalow-1Bdr","28-A","Nichuk St. (Blazo St.)","Hattie Coonishish Jr.",12,275,160]
[10,"Row-4Bdr",null,20,1,"bungalow-1Bdr","28-B","Nichuk St. (Blazo St.)","Louise Iserhoff",12,275,154]
[null,null,null,21,8,"Bungalow-4Bdr",312,"Queen St.","Jerry Coon",12,389,478]
[11,"Bungalow-5Bdr",null,22,8,"Bungalow-4Bdr",21,"Waabinuutau St.","George Iserhoff",12,389,450]
[12,"Duplex-5Bdr",null,23,8,"Bungalow-4Bdr",23,"Waabinuutau St.","Billy Longchap",12,389,478]
[null,null,null,24,5,"Bungalow-3Bdr","58-A","Waabinuutau St.","Michael Shecapio",12,350,424]
[null,null,null,25,5,"Bungalow-3Bdr","58-B","Waabinuutau St.","Raymond Brien",12,350,424]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,null,0]
[null,null,null,28,null,0,null,null,null,null,0]
[null,null,null,29,null,0,null,null,null,null,0]
[null,null,null,30,null,0,null,null,null,null,0]
[null,null,null,31,null,0,null,null,null,null,0]
[null,null,null,32,null,0,null,null,null,null,0]
[null,null,null,33,null,0,null,null,null,null,0]
[null,null,null,34,null,0,null,null,null,null,0]
[null,null,null,35,null,0,null,null,null,null,0]
[null,null,null,36,null,0,null,null,null,null,0]
[null,null,null,37,null,0,null,null,null,null,0]
[null,null,null,38,null,0,null,null,null,null,0]
[null,null,null,39,null,0,null,null,null,null,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N009"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":102876},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":112044}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":9168}]

{"sheet":"N10","index":31,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N010",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N010"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N11","index":32,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N011",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N011"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N12","index":33,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N012",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N012"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N13","index":34,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N013",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N013"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N14","index":35,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N014",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N014"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N15","index":36,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8],[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[5,9,7,9],[5,10,7,10]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N015",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N015"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N16","index":37,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,9,7,9],[5,10,7,10],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N016",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N016"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N17","index":38,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,9,7,9],[5,10,7,10],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N017",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N017"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"N18","index":39,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,0,4,4],[4,5,4,8],[4,9,4,10],[1,1,1,4],[5,9,7,9],[5,10,7,10],[5,11,7,11],[6,1,7,2],[5,3,7,3],[5,4,7,4],[5,6,6,7],[5,8,7,8],[49,9,49,10],[9,1,10,1],[12,0,14,0],[48,0,49,7],[48,8,49,8]]}
[]
[null,"Click to return to Main Menu"]
[]
[]
["Name of Community",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null," CMHC File No",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Unit No","Type of Unit",null,"Address",null,"Tenant's Name","Months Occupied","Minimum monthly revenue contribution according to 301 form","Actual Monthly Rent Charged"]
[null,"Project Number",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"Civic No","Street"]
[null,null,null,1,null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E9<>\"\",VLOOKUP(E9,$A$16:$C$31,3),0)","v":0}]
[null,"N018",null,2,null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,2),0)","v":0},null,null,null,12,{"$f":"IF(E10<>\"\",VLOOKUP(E10,$A$16:$C$31,3),0)","v":0}]
[null,null,null,3,null,0,null,null,null,12,0]
[null,null,null,4,null,0,null,null,null,12,0]
["TYPE","No of Units",null,5,null,0,null,null,null,12,0]
[null,null,null,6,null,0,null,null,null,12,0]
[null,"Model",301,7,null,0,null,null,null,12,0]
[1,"Triplex-1Bdr",null,8,null,0,null,null,null,12,0]
[2,"Quadruplex-1Bdr",null,9,null,0,null,null,null,12,0]
[null,null,null,10,null,0,null,null,null,12,0]
[3,"Duplex-2Bdr",null,11,null,0,null,null,null,12,0]
[4,"Triplex-2Bdr",null,12,null,0,null,null,null,12,0]
[null,null,null,13,null,0,null,null,null,12,0]
[5,"Bungalow-3Bdr",null,14,null,0,null,null,null,12,0]
[6,"Duplex-3Bdr",null,15,null,0,null,null,null,12,0]
[7,"Row-3Bdr",null,16,null,0,null,null,null,12,0]
[null,null,null,17,null,0,null,null,null,12,0]
[8,"Bungalow-4Bdr",null,18,null,0,null,null,null,12,0]
[9,"Duplex-4Bdr",null,19,null,0,null,null,null,12,0]
[10,"Row-4Bdr",null,20,null,0,null,null,null,12,0]
[null,null,null,21,null,0,null,null,null,12,0]
[11,"Bungalow-5Bdr",null,22,null,0,null,null,null,12,0]
[12,"Duplex-5Bdr",null,23,null,0,null,null,null,12,0]
[null,null,null,24,null,0,null,null,null,12,0]
[null,null,null,25,null,0,null,null,null,12,0]
[null,null,null,26,null,0,null,null,null,12,0]
[null,null,null,27,null,0,null,null,null,12,0]
[null,null,null,28,null,0,null,null,null,12,0]
[null,null,null,29,null,0,null,null,null,12,0]
[null,null,null,30,null,0,null,null,null,12,0]
[null,null,null,31,null,0,null,null,null,12,0]
[null,null,null,32,null,0,null,null,null,12,0]
[null,null,null,33,null,0,null,null,null,12,0]
[null,null,null,34,null,0,null,null,null,12,0]
[null,null,null,35,null,0,null,null,null,12,0]
[null,null,null,36,null,0,null,null,null,12,0]
[null,null,null,37,null,0,null,null,null,12,0]
[null,null,null,38,null,0,null,null,null,12,0]
[null,null,null,39,null,0,null,null,null,12,0]
[null,null,null,40,null,0,null,null,null,12,0]
["Post-96 Project Number ",null,null,null,null,null,null,null,{"$f":"B10","v":"N018"},null,{"$f":"SUMPRODUCT(K9:K48,J9:J48)","v":0},{"$f":"SUMPRODUCT(L9:L48,J9:J48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L49-K49","v":0}]

{"sheet":"Fin. Stat & Projections","index":40,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":true,"merged":[[12,0,12,1],[7,10,7,12],[8,10,8,12],[11,0,11,1],[8,2,8,4],[8,6,8,8],[7,2,7,4],[7,6,7,8],[6,10,6,11],[6,12,6,13],[3,2,3,10],[4,2,4,10],[5,2,5,10],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9]]}
[]
["Click to return to Main Menu"]
[]
[null,null,"SOCIAL  HOUSING  ( SECTION  95  NHA )"]
[null,null,"BUDGET REVIEW & PROJECTION"]
[null,null,"FISCAL  YEAR  ENDING:  2007  /  03  /  31"]
[null,null,"FISCAL YEAR",null,"05-06",null,"FISCAL YEAR",null,"06-07",null,"FISCAL YEAR",null,"07-08"]
[null,null,"Number of units:",null,null,416,"Number of units:",null,null,416,"Number of units:",null,null,416]
[null,null,"No of months into year:",null,null,12,"No of months into year:",null,null,12,"No of months into year:",null,null,12]
[]
[null,null,null,"Per Unit","CMHC  Accepted",null,null,"Per Unit","CMHC  Accepted",null,"Projection","Per Unit",null,"Per Unit"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,"SUBMITTED","Per Month",null,"Per unit","Submitted","Per Month",null,"Per unit","Based on","Per Month","SCENARIO","Per Month"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"per month",null,null,null,"per month","Previous years",null,"05-06"]
[]
["Rents",null,1610533,{"$f":"C15/($F$8*$F$9)","v":322.62279647435895},1610533,{"$f":"E15/($F$8*$F$9)","v":322.62279647435895},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G15/($J$8*$J$9))","v":{"$error":"#REF!"}},1836924,{"$f":"IF($J$8=0,0,I15/($J$8*$J$9))","v":367.97355769230768},{"$f":"SUM(C15,G15)/2","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K15/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M15/($N$8*$N$9))","v":{"$error":"#REF!"}}]
["Section 95 Subsidy",null,1413582,{"$f":"C16/($F$8*$F$9)","v":283.16947115384613},1413348,{"$f":"E16/($F$8*$F$9)","v":283.12259615384613},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G16/($J$8*$J$9))","v":{"$error":"#REF!"}},1371388,{"$f":"IF($J$8=0,0,I16/($J$8*$J$9))","v":274.71714743589746},{"$f":"SUM(C16,G16)/2","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K16/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M16/($N$8*$N$9))","v":{"$error":"#REF!"}}]
["Band's Funds",null,27403,5.4893830128205128,27403,{"$f":"E17/($F$8*$F$9)","v":5.4893830128205128},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G17/($J$8*$J$9))","v":{"$error":"#REF!"}},12106,{"$f":"IF($J$8=0,0,I17/($J$8*$J$9))","v":2.4250801282051282},{"$f":"SUM(C17,G17)/2","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K17/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M17/($N$8*$N$9))","v":{"$error":"#REF!"}}]
["Other"]
[]
[" TOTAL  REVENUES  ",null,{"$f":"SUM(C15:C17)","v":3051518},611.28165064102564,{"$f":"SUM(E15:E17)","v":3051284},{"$f":"E20/($F$8*$F$9)","v":611.23477564102564},{"$f":"SUM(G15:G17)","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G20/($J$8*$J$9))","v":{"$error":"#REF!"}},{"$f":"SUM(I15:I17)","v":3220418},{"$f":"IF($J$8=0,0,I20/($J$8*$J$9))","v":645.11578525641028},{"$f":"SUM(K15:K17)","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K20/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"SUM(M15:M17)","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M20/($N$8*$N$9))","v":{"$error":"#REF!"}}]
[]
[" Insurance",null,70482,14.118990384615385,70482,{"$f":"E22/($F$8*$F$9)","v":14.118990384615385},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G22/($J$8*$J$9))","v":{"$error":"#REF!"}},67382,{"$f":"IF($J$8=0,0,I22/($J$8*$J$9))","v":13.497996794871796},{"$f":"SUM(C22,G22)/2","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K22/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M22/($N$8*$N$9))","v":{"$error":"#REF!"}}]
[" Administration",null,167460,33.54567307692308,167460,33.54567307692308,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},160143,32.079927884615387,{"$f":"SUM(C23,G23)/2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[" Maintenance",null,371849,74.488982371794876,371849,74.488982371794876,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},502923,100.74579326923077,{"$f":"SUM(C24,G24)/2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[" Principal & Interest Payment",null,1839974,368.58453525641028,1839974,368.58453525641028,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},1827688,366.12339743589746,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[" Audit / Legal",null,20775,4.1616586538461542,20775,4.1616586538461542,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},11873,2.3784054487179489,{"$f":"SUM(C26,G26)/2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[" Transfer to Replacement Reserve",null,278540,55.797275641025642,278540,55.797275641025642,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},278540,55.797275641025642,{"$f":"SUM(C27,G27)/2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[" Bad Debts",null,302438,60.584535256410255,80527,16.131209935897434,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},91846,18.398637820512821,{"$f":"SUM(C28,G28)/2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[" Others (Contingency) - renovation ",null,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"SUM(C29,G29)/2","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[" TOTAL  EXPENSES  ",null,{"$f":"SUM(C22:C29)","v":3051518},611.28165064102564,{"$f":"SUM(E22:E29)","v":2829607},566.82832532051282,{"$f":"SUM(G22:G29)","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G31/($J$8*$J$9))","v":{"$error":"#REF!"}},{"$f":"SUM(I22:I29)","v":2940395},{"$f":"IF($J$8=0,0,I31/($J$8*$J$9))","v":589.02143429487182},{"$f":"SUM(K22:K29)","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K31/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"SUM(M22:M29)","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M31/($N$8*$N$9))","v":{"$error":"#REF!"}}]
[]
[" SURPLUS  /  DEFICIT  ",null,{"$f":"C20-C31","v":0},0,{"$f":"E20-E31","v":221677},44.406450320512818,{"$f":"G20-G31","v":{"$error":"#REF!"}},{"$f":"IF($J$8=0,0,G33/($J$8*$J$9))","v":{"$error":"#REF!"}},{"$f":"I20-I31","v":280023},{"$f":"IF($J$8=0,0,I33/($J$8*$J$9))","v":56.09435096153846},{"$f":"K20-K31","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,K33/($N$8*$N$9))","v":{"$error":"#REF!"}},{"$f":"M20-M31","v":{"$error":"#REF!"}},{"$f":"IF($N$8=0,0,M33/($N$8*$N$9))","v":{"$error":"#REF!"}}]
[]
[null,null,"RENOVATION  RESERVE",null,null,null,"RENOVATION  RESERVE"]
[null,null,"Submitted",null,"Accepted",null,"Submitted",null,"Accepted"]
[" Previous accumulated Funds",null,243977,null,517827]
[" Interest earned",null,0,null,0]
[" Adjustment per CMHC analysis",null,0,null,0]
[" Surplus / Deficit of Year",null,{"$f":"C33","v":0},null,{"$f":"E33","v":221677}]
["BALANCE,  END  OF  YEAR  ",null,{"$f":"SUM(C37:C40)","v":243977},{"$f":"C41/($F$8*$F$9)","v":48.873597756410255},{"$f":"SUM(E37:E40)","v":739504},{"$f":"E41/($F$9*$F$8)","v":148.13782051282053},{"$f":"SUM(G37:G40)","v":0},{"$f":"G41/($J$8*$J$9)","v":0},{"$f":"SUM(I37:I40)","v":0},{"$f":"I41/($J$9*$J$8)","v":0}]
[]
[" REPLACEMENT  RESERVE  FUND",null,"Submitted",null,"Accepted",null,"Submitted",null,"Accepted"]
[" Previous accumulated Funds",null,1819409,null,1950020,null,null,null,28500]
[" Interest earned",null,14041,null,14041,null,null,null,248]
[" Allocation for the year",null,278540,null,{"$f":"E27","v":278540},null,{"$f":"G27","v":{"$error":"#REF!"}},null,{"$f":"I27","v":278540}]
[" Transfered to Housing repairs",null,0,null,0,null,null,null,0]
["BALANCE,  END  OF  YEAR  ",null,{"$f":"C44+C45+C46-C47","v":2111990},{"$f":"C48/($F$8*$F$9)","v":423.07491987179486},{"$f":"SUM(E44:E47)","v":2242601},{"$f":"E48/($F$8*$F$9)","v":449.23898237179486},{"$f":"SUM(G44:G47)","v":{"$error":"#REF!"}},{"$f":"G48/($J$9*$J$8)","v":{"$error":"#REF!"}},{"$f":"SUM(I44:I47)","v":307288},{"$f":"I48/($J$9*$J$8)","v":61.556089743589745}]

{"sheet":"Pre-97 Historical data","index":41,"n_rows":65,"n_cols":56,"rows_kept":65,"cut":false,"hidden":true,"merged":[[1,1,1,4],[3,0,3,8],[4,0,4,10],[5,2,5,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,46,5,47],[5,28,5,29],[5,30,5,31],[5,32,5,33],[5,34,5,35],[5,36,5,37],[5,38,5,39],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,5,19],[5,20,5,21],[5,22,5,23],[5,40,5,41],[5,42,5,43],[5,26,5,27],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[5,24,5,25],[17,2,17,3],[17,4,17,5],[5,44,5,45],[20,0,20,1],[17,24,17,25],[17,26,17,27],[17,28,17,29],[17,30,17,31],[17,10,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[31,28,31,29],[31,30,31,31],[59,53,59,54],[51,6,51,7],[51,53,51,54],[52,0,52,1],[53,0,53,1],[51,0,51,3],[54,0,54,1],[39,53,39,54],[31,48,31,49],[31,50,31,51],[31,0,31,1],[31,40,31,41],[31,42,31,43],[31,44,31,45],[31,46,31,47],[31,32,31,33],[31,34,31,35],[31,36,31,37],[31,20,31,21],[45,0,45,1],[46,0,46,1],[47,0,47,1],[31,24,31,25],[31,26,31,27],[17,20,17,21],[17,22,17,23],[61,0,61,1],[62,0,62,1],[63,0,63,1],[31,16,31,17],[31,18,31,19],[49,0,49,1],[51,4,51,5],[32,0,32,1],[48,0,48,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[29,0,29,1],[18,0,18,1],[19,0,19,1],[37,0,37,1],[39,0,39,1],[30,0,30,1],[22,0,22,1],[23,0,23,1],[64,0,64,1],[17,6,17,7],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,8],[40,0,40,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[60,0,60,1],[44,0,44,1],[21,0,21,1],[17,8,17,9],[17,53,17,54],[5,53,5,55],[18,2,18,3],[31,2,31,3],[31,4,31,5],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[17,44,17,45],[17,46,17,47],[5,48,5,49],[5,50,5,51],[17,48,17,49],[17,50,17,51],[17,32,17,33],[17,34,17,35],[17,36,17,37],[17,38,17,39],[17,40,17,41],[17,42,17,43],[31,22,31,23],[31,38,31,39]]}
[]
[null,"Click to return to Main Menu"]
[]
["Cree Nation of Mistissini"]
["Pre-1997 Section 95 Housing Program"]
[null,null,"1985                                                  (9 months)",null,"1986",null,"1987",null,"1988",null,"1989",null,"1990",null,"1991",null,"1992",null,"1993",null,"1994",null,"1995",null,"1996",null,"1997",null,"1998",null,"1999",null,"2000",null,"2001",null,"2002",null,"2003",null,"2004",null,"2005",null,"2006",null,"2007",null,"2008",null,"2009",null,null,"Summary from March 1, 1985 (Beginning of Program)"]
[null,null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units",null,"Units"]
[null,null,"Submit","CMHC","Submit","CMHC",{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},null,{"$f":"$E$8","v":"Submit"},{"$f":"$F$8","v":"CMHC"},"Difference"]
["REVENUE"]
["Tenant Rents",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,null,null,null,1264646,1264646,1287475,1287475,1267655,1267655,1312410,1312410,1300470,1300470,1394870,1394870,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+Y10+AA10+AC10+AE10+AG10+AI10+AK10+AM10+AO10+AQ10+AS10+AU10+AW10+AY10","v":7827526},{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10+AD10+AF10+AH10+AJ10+AL10+AN10+AP10+AR10+AT10+AV10+AX10+AZ10","v":7827526},{"$f":"BB10-BC10","v":0}]
["Other FN Contribution",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E11+G11+I11+K11+M11+O11+Q11+S11+U11+W11+Y11+AA11+AC11+AE11+AG11+AI11+AK11+AM11+AO11+AQ11+AS11+AU11+AW11+AY11","v":0},{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11+AD11+AF11+AH11+AJ11+AL11+AN11+AP11+AR11+AT11+AV11+AX11+AZ11","v":0},{"$f":"BB11-BC11","v":0}]
["Indian & Northern Affairs",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["CMHC Subsidy (regular)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,null,null,null,1900751,1888271,1888441,1888441,1860249,1860249,1685980,1685980,1577626,1577626,1442336,1442336,null,null,null,null,null,null,null,null,null,null,null,10355383,10342903,{"$f":"BB13-BC13","v":12480}]
["CMHC Subsidy (aFC)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"BB14-BC14","v":0}]
["Interest",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"BB15-BC15","v":0}]
["Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,37069,43071,43071,13911,13911,4681,4681,0,0,19421,19421,null,null,null,null,null,null,null,null,null,null,null,81084,118153,{"$f":"BB16-BC16","v":-37069}]
["Total Revenue",null,{"$f":"SUM(C10:C16)","v":0},{"$f":"SUM(D10:D16)","v":0},{"$f":"SUM(E10:E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3165397,3189986,3218987,3218987,3141815,3141815,3003071,3003071,2878096,2878096,2856627,2856627,0,0,0,0,{"$f":"SUM(AU10:AU16)","v":0},0,0,0,0,0,null,{"$f":"SUM(BB10:BB16)","v":18263993},{"$f":"SUM(BC10:BC16)","v":18288582},{"$f":"BB17-BC17","v":-24589}]
["Difference",null,{"$f":"C17-D17","v":0},null,{"$f":"E17-F17","v":0},null,{"$f":"G17-H17","v":0},null,{"$f":"I17-J17","v":0},null,{"$f":"K17-L17","v":0},null,{"$f":"M17-N17","v":0},null,{"$f":"O17-P17","v":0},null,{"$f":"Q17-R17","v":0},null,{"$f":"S17-T17","v":0},null,{"$f":"U17-V17","v":0},null,{"$f":"W17-X17","v":0},null,{"$f":"Y17-Z17","v":0},null,{"$f":"AA17-AB17","v":0},null,{"$f":"AC17-AD17","v":0},null,{"$f":"AE17-AF17","v":-24589},null,{"$f":"AG17-AH17","v":0},null,{"$f":"AI17-AJ17","v":0},null,{"$f":"AK17-AL17","v":0},null,{"$f":"AM17-AN17","v":0},null,{"$f":"AO17-AP17","v":0},null,{"$f":"AQ17-AR17","v":0},null,{"$f":"AS17-AT17","v":0},null,{"$f":"AU17-AV17","v":0},null,{"$f":"AW17-AX17","v":0},null,{"$f":"AY17-AZ17","v":0},null,null,{"$f":"BB17-BC17","v":-24589}]
["EXPENSES"]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84714,84714,82214,82214,76243,76243,72007,72007,72007,72007,73266,73266,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E20+G20+I20+K20+M20+O20+Q20+S20+U20+W20+Y20+AA20+AC20+AE20+AG20+AI20+AK20+AM20+AO20+AQ20+AS20","v":460451},460451,{"$f":"BB20-BC20","v":0}]
["Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187272,187272,205960,199385,187511,187511,177410,177410,145498,145498,180549,180549,null,null,null,null,null,null,null,null,null,null,null,1084200,1077625,6575]
["Repairs & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549682,549682,444505,460616,437399,437399,496269,496269,396384,396384,346279,346279,null,null,null,null,null,null,null,null,null,null,null,2670518,2686629,-16111]
["Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4032,13493,5866,6517,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,9898,20010,-10112]
["Principal & Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003521,2003521,1983942,1983942,2021846,2021846,1899037,1899037,1856226,1856226,1850156,1850156,null,null,null,null,null,null,null,null,null,null,null,11614728,11614728,0]
["Replacement Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,278540,278540,278540,278540,278540,103167,250000,278540,278540,278540,278540,null,null,null,null,null,null,null,null,null,null,null,1217327,1642700,-425373]
["Bad Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324468,63232,0,0,0,0,252318,105485,99062,65024,112040,69744,null,null,null,null,null,null,null,null,null,null,null,787888,303485,484403]
["Professional Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6650,6650,2631,2631,4000,4000,1363,1363,30379,30380,15797,15797,null,null,null,null,null,null,null,null,null,null,null,60820,60821,-1]
["Others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Renovation reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11676,11676,209878,198166,130410,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,351964,209842,142122]
["Other (Contigency)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4699,4699,0,0,0,0,1500,1500,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,6199,6199,0]
["Total Expenses",null,{"$f":"SUM(C20:C30)","v":0},{"$f":"SUM(D20:D30)","v":0},{"$f":"SUM(E20:E30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V20:V30)","v":0},0,0,0,0,0,0,0,0,3172682,3189986,3211702,3218987,3141815,3012056,3003071,3003071,2878096,{"$f":"SUM(AN20:AN30)","v":2844059},2856627,2814331,0,0,0,0,{"$f":"SUM(AU20:AU30)","v":0},0,0,0,0,0,null,{"$f":"SUM(BB20:BB30)","v":18263993},{"$f":"SUM(BC20:BC30)","v":18082490},181503]
["Difference",null,{"$f":"C31-D31","v":0},null,{"$f":"E31-F31","v":0},null,{"$f":"G31-H31","v":0},null,{"$f":"I31-J31","v":0},null,{"$f":"K31-L31","v":0},null,{"$f":"M31-N31","v":0},null,{"$f":"O31-P31","v":0},null,{"$f":"Q31-R31","v":0},null,{"$f":"S31-T31","v":0},null,{"$f":"U31-V31","v":0},null,{"$f":"W31-X31","v":0},null,{"$f":"Y31-Z31","v":0},null,{"$f":"AA31-AB31","v":0},null,{"$f":"AC31-AD31","v":0},null,{"$f":"AE31-AF31","v":-17304},null,{"$f":"AG31-AH31","v":-7285},null,{"$f":"AI31-AJ31","v":129759},null,{"$f":"AK31-AL31","v":0},null,{"$f":"AM31-AN31","v":34037},null,{"$f":"AO31-AP31","v":42296},null,{"$f":"AQ31-AR31","v":0},null,{"$f":"AS31-AT31","v":0},null,{"$f":"AU31-AV31","v":0},null,{"$f":"AW31-AX31","v":0},null,{"$f":"AY31-AZ31","v":0}]
["Current Surplus/(Deficit)",null,{"$f":"C17-C31","v":0},{"$f":"D17-D31","v":0},{"$f":"E17-E31","v":0},{"$f":"F17-F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7285,0,7285,0,0,129759,0,0,0,34037,0,42296,0,0,0,0,{"$f":"AU17-AU31","v":0},0,0,0,0,0,null,{"$f":"E33+G33+I33+K33+M33+O33+Q33+S33+U33+W33+Y33+AA33+AC33+AE33+AG33+AI33+AK33+AM33+AO33+AQ33+AS33","v":0},{"$f":"F33+H33+J33+L33+N33+P33+R33+T33+V33+X33+Z33+AB33+AD33+AF33+AH33+AJ33+AL33+AN33+AP33+AR33+AT33","v":206092},{"$f":"BB33-BC33","v":-206092}]
["Accrued Surplus/(Deficit)",null,7924,237028,{"$f":"C38","v":7924},{"$f":"D38","v":237028},{"$f":"E38","v":7924},237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,639,237028,7924,237028,7924,366787,7924,366787,7924,400824,7924,443120,7924,443120,{"$f":"AS38","v":7924},443120,7924,443120,7924,443120]
["(to)/from Subsidy Surplus",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E35+G35+I35+K35+M35+O35+Q35+S35+U35+W35+Y35+AA35+AC35+AE35+AG35+AI35+AK35+AM35+AO35+AQ35+AS35","v":0},0,{"$f":"BB35-BC35","v":0}]
["Surplus Refund to CMHC",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"BB36-BC36","v":0}]
["Prior Period Adjustment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"BB37-BC37","v":0}]
["Total Surplus/(Deficit)",null,{"$f":"SUM(C33:C37)","v":7924},{"$f":"SUM(D33:D37)","v":237028},{"$f":"SUM(E33:E37)","v":7924},237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,639,237028,7924,237028,7924,366787,7924,366787,7924,400824,7924,443120,7924,443120,7924,443120,{"$f":"SUM(AU33:AU37)","v":7924},443120,7924,443120,7924,443120,null,{"$f":"SUM(BB33:BB37)","v":0},{"$f":"SUM(BC33:BC37)","v":206092},{"$f":"BB38-BC38","v":-206092}]
[]
["Subsidy Surplus Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Surplus Account Summary from Beginning"]
["Beginning Principal",null,7924,237028,{"$f":"C47","v":7924},{"$f":"D47","v":237028},{"$f":"E47","v":7924},237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,{"$f":"AG47","v":265409},435194,265409,564953,265409,564953,265409,598991,265409,598991,265409,598991,{"$f":"AS47","v":265409},598991,265409,598991,265409,598991]
["Beginning Interest",null,null,0,0,0,{"$f":"E48","v":0},0,{"$f":"G48","v":0},0,{"$f":"I48","v":0},0,{"$f":"K48","v":0},0,{"$f":"M48","v":0},0,{"$f":"O48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381]
["Principal from Operating",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-X35","v":0},0,0,0,0,0,{"$f":"-AD35","v":0},0,{"$f":"-AF35","v":0},257485,198166,0,129759,0,{"$f":"-AL35","v":0},0,34038,0,{"$f":"-AP35","v":0},0,{"$f":"-AR35","v":0},0,{"$f":"-AT35","v":0},0,{"$f":"-AV35","v":0},0,{"$f":"-AX35","v":0},0,{"$f":"-AZ35","v":0},null,{"$f":"E43+G43+I43+K43+M43+O43+Q43+S43+U43+W43+Y43+AA43+AC43+AE43+AG43+AI43+AK43+AM43+AO43+AQ43+AS43","v":257485},361963]
["Interest earned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,28381]
["Principal to Operating",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["Interest to Operating",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["Ending Principal",null,{"$f":"C41+C43+C45","v":7924},{"$f":"D41+D43+D45","v":237028},{"$f":"E41+E43+E45","v":7924},237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,265409,435194,265409,564953,265409,564953,265409,598991,265409,598991,265409,598991,265409,598991,{"$f":"AU41+AU43+AU45","v":265409},598991,265409,598991,265409,598991,null,{"$f":"BB41+BB43+BB45","v":257485},{"$f":"BC41+BC43+BC45","v":361963}]
["Ending Interest",null,0,{"$f":"D42+D44+D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG42+AG44+AG46","v":0},28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,0,28381,null,{"$f":"BB42+BB44+BB46","v":0},{"$f":"BC42+BC44","v":28381}]
["Total Ending Balance",null,{"$f":"SUM(C47:C48)","v":7924},{"$f":"SUM(D47:D48)","v":237028},{"$f":"SUM(E47:E48)","v":7924},237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,7924,237028,265409,{"$f":"SUM(AH47:AH48)","v":463575},265409,593334,265409,593334,265409,627372,265409,627372,265409,627372,265409,627372,{"$f":"SUM(AU47:AU48)","v":265409},627372,265409,627372,265409,627372,null,{"$f":"SUM(BB47:BB48)","v":257485},{"$f":"SUM(BC47:BC48)","v":390344}]
["(Maximum principal balance allowed)",null,"15 unit x $500",{"$f":"500*15","v":7500},"15 unit x $500",{"$f":"500*15","v":7500},"15 unit x $500",{"$f":"500*15","v":7500},"26  unit x $500",{"$f":"500*26","v":13000},"52 unit x $500",{"$f":"500*52","v":26000},"52 unit x $500",{"$f":"500*52","v":26000},"79 unit x $500",{"$f":"500*79","v":39500},"127 unit x $500",{"$f":"500*127","v":63500},"167 unit x $500",{"$f":"500*167","v":83500},"207 unit x $500",{"$f":"500*207","v":103500},"207 unit x $500",{"$f":"500*207","v":103500},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"202 unit x $500",{"$f":"500*202","v":101000},"203 unit x $500",{"$f":"500*202","v":101000},"204 unit x $500",{"$f":"500*202","v":101000},"205 unit x $500",{"$f":"500*202","v":101000}]
[]
["Replacement Reserve Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Reserve Fund"]
["Beginning Balance",null,960008,1166058,{"$f":"C58","v":960008},{"$f":"D58","v":1166058},{"$f":"E58","v":960008},1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,996402,1480992,1320220,1303998,1621698,1605476,1735722,1866333,1530318,1660929,{"$f":"AO58","v":1819409},1950020,1819409,1950020,1819409,1950020,1819409,1950020,1819409,1950020]
["Current Year Allocation",null,{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278540,278540,278540,278540,278540,103167,250000,278540,278540,278540,278540,0,0,0,0,0,0,0,0,0,0,null,{"$f":"E54+G54+I54+K54+M54+O54+Q54+S54+U54+W54+Y54+AA54+AC54+AE54+AG54+AI54+AK54+AM54+AO54+AQ54+AS54+AU54+AW54+AY54","v":1217327},1642700,{"$f":"BB54-BC54","v":-425373}]
["Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36394,36394,45137,45137,22938,22938,10857,10857,16056,16056,10551,10551,null,null,null,null,null,null,null,null,null,null,null,141933,141933,{"$f":"BB55-BC55","v":0}]
["Expenditures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-500671,null,null,null,null,-500000,-500000,null,null,null,null,null,null,null,null,null,null,null,null,null,-500000,-1000671,{"$f":"BB56-BC56","v":500671}]
["Prior Period Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"996543-996402","v":141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,0,{"$f":"BB57-BC57","v":141}]
["Ending Balance Required",null,{"$f":"SUM(C53:C57)","v":960008},{"$f":"SUM(D53:D57)","v":1166058},{"$f":"SUM(E53:E57)","v":960008},1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,960008,1166058,996402,1480992,1320220,1303998,1621698,1605476,1735722,1866333,1530318,1660929,1819409,1950020,1819409,1950020,1819409,1950020,1819409,1950020,1819409,1950020,1819409,1950020,null,{"$f":"SUM(BB53:BB57)","v":859401},{"$f":"SUM(BC53:BC57)","v":783962},{"$f":"BB58-BC58","v":75439}]
[]
["Subsidy Surplus Refunds from First Nation to CMHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus Subsidy Refunded"]
["Accrued Refund Owing",null,null,0,null,{"$f":"D65","v":0},null,{"$f":"F65","v":0},null,{"$f":"H65","v":0},null,{"$f":"J65","v":0},null,{"$f":"L65","v":0},null,{"$f":"N65","v":0},null,{"$f":"P65","v":0},null,{"$f":"R65","v":0},null,{"$f":"T65","v":0},null,{"$f":"V65","v":0},null,{"$f":"X65","v":0},null,{"$f":"Z65","v":0},null,{"$f":"AB65","v":0},null,{"$f":"AB65","v":0},null,{"$f":"X65","v":0},null,{"$f":"Z65","v":0},null,{"$f":"AB65","v":0},null,{"$f":"X65","v":0},null,{"$f":"Z65","v":0},null,{"$f":"AB65","v":0},null,{"$f":"AD65","v":0},null,{"$f":"AF65","v":0},null,{"$f":"AH65","v":0},null,{"$f":"AJ65","v":0}]
["Current Surplus to be Refunded",null,null,null,null,{"$f":"-F36","v":0},null,{"$f":"-H36","v":0},null,{"$f":"-J36","v":0},null,{"$f":"-L36","v":0},null,{"$f":"-N36","v":0},null,{"$f":"-P36","v":0},null,{"$f":"-R36","v":0},null,{"$f":"-T36","v":0},null,{"$f":"-V36","v":0},null,{"$f":"-X36","v":0},null,{"$f":"-Z36","v":0},null,{"$f":"-AB36","v":0},null,{"$f":"-AD36","v":0},null,{"$f":"-AF36","v":0},null,{"$f":"-AH36","v":0},null,{"$f":"-AJ36","v":0},null,{"$f":"-AL36","v":0},null,{"$f":"-AN36","v":0},null,{"$f":"-AP36","v":0},null,{"$f":"-AR36","v":0},null,{"$f":"-AT36","v":0},null,{"$f":"-AV36","v":0},null,{"$f":"-AX36","v":0},null,{"$f":"-AZ36","v":0},null,{"$f":"E62+G62+I62+K62+M62+O62+Q62+S62+U62+W62+Y62+AA62+AC62+AE62+AG62+AI62+AK62+AM62+AO62+AQ62+AS62","v":0},{"$f":"F62+H62+J62+L62+N62+P62+R62+T62+V62+X62+Z62+AB62+AD62+AF62+AH62+AJ62+AL62+AN62+AP62+AR62+AT62","v":0}]
["Total Refundable to CMHC",null,null,{"$f":"SUM(D61:D62)","v":0},null,{"$f":"SUM(F61:F62)","v":0},null,{"$f":"SUM(H61:H62)","v":0},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"SUM(L61:L62)","v":0},null,{"$f":"SUM(N61:N62)","v":0},null,{"$f":"SUM(P61:P62)","v":0},null,{"$f":"SUM(R61:R62)","v":0},null,{"$f":"SUM(T61:T62)","v":0},null,{"$f":"SUM(V61:V62)","v":0},null,{"$f":"SUM(X61:X62)","v":0},null,{"$f":"SUM(Z61:Z62)","v":0},null,{"$f":"SUM(AB61:AB62)","v":0},null,{"$f":"SUM(AD61:AD62)","v":0},null,{"$f":"SUM(AF61:AF62)","v":0},null,{"$f":"SUM(AH61:AH62)","v":0},null,{"$f":"SUM(AJ61:AJ62)","v":0},null,{"$f":"SUM(AL61:AL62)","v":0},null,{"$f":"SUM(AN61:AN62)","v":0},null,{"$f":"SUM(AP61:AP62)","v":0},null,{"$f":"SUM(AR61:AR62)","v":0},null,{"$f":"SUM(AT61:AT62)","v":0},null,{"$f":"SUM(AV61:AV62)","v":0},null,{"$f":"SUM(AX61:AX62)","v":0},null,{"$f":"SUM(AZ61:AZ62)","v":0}]
["Actual Refund this year",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"E64+G64+I64+K64+M64+O64+Q64+S64+U64+W64+Y64+AA64+AC64+AE64+AG64+AI64+AK64+AM64+AO64+AQ64+AS64","v":0},{"$f":"F64+H64+J64+L64+N64+P64+R64+T64+V64+X64+Z64+AB64+AD64+AF64+AH64+AJ64+AL64+AN64+AP64+AR64+AT64","v":0}]
["Remaining Amount to Refund",null,null,{"$f":"SUM(D63:D64)","v":0},null,{"$f":"SUM(F63:F64)","v":0},null,{"$f":"SUM(H63:H64)","v":0},null,{"$f":"SUM(J63:J64)","v":0},null,{"$f":"SUM(L63:L64)","v":0},null,{"$f":"SUM(N63:N64)","v":0},null,{"$f":"SUM(P63:P64)","v":0},null,{"$f":"SUM(R63:R64)","v":0},null,{"$f":"SUM(T63:T64)","v":0},null,{"$f":"SUM(V63:V64)","v":0},null,{"$f":"SUM(X63:X64)","v":0},null,{"$f":"SUM(Z63:Z64)","v":0},null,{"$f":"SUM(AB63:AB64)","v":0},null,{"$f":"SUM(AD63:AD64)","v":0},null,{"$f":"SUM(AF63:AF64)","v":0},null,{"$f":"SUM(AH63:AH64)","v":0},null,{"$f":"SUM(AJ63:AJ64)","v":0},null,{"$f":"SUM(AL63:AL64)","v":0},null,{"$f":"SUM(AN63:AN64)","v":0},null,{"$f":"SUM(AP63:AP64)","v":0},null,{"$f":"SUM(AR63:AR64)","v":0},null,{"$f":"SUM(AT63:AT64)","v":0},null,{"$f":"SUM(AV63:AV64)","v":0},null,{"$f":"SUM(AX63:AX64)","v":0},null,{"$f":"SUM(AZ63:AZ64)","v":0},null,{"$f":"BB62+BB64","v":0},{"$f":"BC62+BC64","v":0}]

{"sheet":"Post-96 Historical data","index":42,"n_rows":70,"n_cols":34,"rows_kept":70,"cut":false,"hidden":true,"merged":[[6,0,6,1],[13,0,13,1],[36,0,36,1],[1,1,1,4]]}
[]
[null,"Click to return to Main Menu"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals from Completion"]
[null,null,"2001",null,"2002",null,"2003",null,"2004",null,"2005",null,"2006",null,"2007",null,"2008",null,"2009",null,"2010",null,"2011",null,"2012",null,"2013",null,"2014",null,null,"of First Homes (Nov 2000)"]
[null,null,"Template","CMHC",{"$f":"$C$6","v":"Template"},{"$f":"$D$6","v":"CMHC"},{"$f":"$C$6","v":"Template"},{"$f":"$D$6","v":"CMHC"},"Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC","Submitted","CMHC",null,{"$f":"$C$6","v":"Template"},{"$f":"$D$6","v":"CMHC"},"Differences"]
["REVENUE",null,"(5 months)"]
[null,"Template First Nation Minimum Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8+E8+G8+I8+K8+M8+O8+Q8+S8+U8+W8+Y8+AA8+AC8","v":0},0,{"$f":"AG8-AF8","v":0}]
[null,"Template First Nation Additional Funds",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AG9-AF9","v":0}]
[null,"CMHC Subsidy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"AG10-AF10","v":0}]
[null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C11+I11+K11+M11+O11+Q11+S11+U11+W11+Y11+AA11+AC11","v":0},{"$f":"D11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11+AD11","v":0},{"$f":"AG11-AF11","v":0}]
["Total Revenue",null,{"$f":"SUM(C8:C11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF8:AF11)","v":0},{"$f":"SUM(AG8:AG11)","v":0},{"$f":"SUM(AH8:AH11)","v":0}]
[]
["EXPENSES"]
[null,"Property Taxes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C15+E15+G15+I15+K15+M15+O15+Q15+S15+U15+W15+Y15+AA15+AC15","v":0},0]
[null,"Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"AG16-AF16","v":0}]
[null,"Repairs & Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Utilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Heat",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Administration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Replacement Reserve",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Loan Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Interest on Loan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Professional Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Bad Debts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C26+E26+G26+I26+K26+M26+O26+Q26+S26+U26+W26+Y26+AA26+AC26","v":0},{"$f":"D26+J26+L26+N26+P26+R26+T26+V26+X26+Z26+AB26+AD26","v":0},0]
["Total Expenses",null,{"$f":"SUM(C15:C26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF15:AF26)","v":0},{"$f":"SUM(AG23:AG26)","v":0},{"$f":"SUM(AH16:AH26)","v":0}]
[]
["Current Surplus/(Deficit)",null,{"$f":"C12-C27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C29+E29+G29+I29+K29+M29+O29+Q29+S29+U29+W29+Y29+AA29+AC29","v":0},{"$f":"D29+F29+H29+J29+L29+N29+P29+R29+T29+V29+X29+Z29+AB29+AD29","v":0},{"$f":"AH12-AH27","v":0}]
[]
[null,"(to)/from Operating reserve",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C31+E31+G31+I31+K31+M31+O31+Q31+S31+U31+W31+Y31+AA31+AC31","v":0},{"$f":"D31+F31+H31+J31+L31+N31+P31+R31+T31+V31+X31+Z31+AB31+AD31","v":0},{"$f":"AG31-AF31","v":0}]
[null,"Prior Period Adjustment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C32+E32+G32+I32+K32+M32+O32+Q32+S32+U32+W32+Y32+AA32+AC32","v":0},{"$f":"D32+F32+H32+J32+L32+N32+P32+R32+T32+V32+X32+Z32+AB32+AD32","v":0}]
["Ending Balance",null,{"$f":"SUM(C29:C32)","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,null,{"$f":"SUM(AF29:AF32)","v":0},{"$f":"SUM(AG29:AG32)","v":0},{"$f":"SUM(AH29:AH32)","v":0}]
[]
["Average Number of Homes Subsidized during the Year:",null,null,{"$f":"5/12*5","v":2.0833333333333335},null,5,null,5,null,{"$f":"5+(6/12*4)","v":7},null,{"$f":"11+6/12*9","v":15.5},null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homes Currently Subsidized:","0 units"]
[]
["Operating Reserve Fund",null,"(Accumulated Surplus from Operating Account)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Reserve Fund"]
["Beginning Balance",null,0,0,{"$f":"C43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(to)/From Operating",null,{"$f":"-C31","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,null,{"$f":"C40+E40+G40+I40+K40+M40+O40+Q40+S40+U40+W40+Y40+AA40+AC40","v":0},0]
["Interest Earned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["Prior Period Adjustment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["Ending Balance",null,{"$f":"SUM(C39:C42)","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,null,{"$f":"SUM(AF39:AF42)","v":0},{"$f":"SUM(AG39:AG42)","v":0},{"$f":"AG43-AF43","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Surplus which would have occurred if Template First Nation did not contribute beyond its required amount:",{"$f":"AG68","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,"Maximum Allowable Arrears (portion of surplus attributable to Template First Nation funding above its required amount):",{"$f":"AG69","v":0}]
[]
["Replacement Reserve Fund",null,"(Set Aside for Future Replacements in Homes)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Reserve Fund"]
["Beginning Balance",null,0,0,{"$f":"C56","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]
["Current Year Allocation",null,{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C51+E51+G51+I51+K51+M51+O51+Q51+S51+U51+W51+Y51+AA51+AC51","v":0},0]
["Interest Earned",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,null,0,0]
["Expenditures",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,null,0,0]
["Transfers per overadvanced capital financing",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Prior Period Adjustment",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,null,0,0]
["Ending Balance Required",null,{"$f":"SUM(C50:C55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AF50:AF55)","v":0},{"$f":"SUM(AG50:AG55)","v":0},{"$f":"AG56-AF56","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Restricted Cash:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43+AG56","v":0}]
[]
["MRC",null,null,{"$f":"D8","v":0},null,{"$f":"F8","v":0},null,{"$f":"H8","v":0},null,{"$f":"J8","v":0},null,{"$f":"L8","v":0},null,{"$f":"N8","v":0},null,{"$f":"P8","v":0},null,{"$f":"R8","v":0},null,{"$f":"T8","v":0},null,{"$f":"V8","v":0},null,{"$f":"X8","v":0},null,{"$f":"Z8","v":0},null,{"$f":"AB8","v":0},null,{"$f":"AD8","v":0},null,null,{"$f":"AG8","v":0}]
["CMHC",null,null,{"$f":"D10","v":0},null,{"$f":"F10","v":0},null,{"$f":"H10","v":0},null,{"$f":"J10","v":0},null,{"$f":"L10","v":0},null,{"$f":"N10","v":0},null,{"$f":"P10","v":0},null,{"$f":"R10","v":0},null,{"$f":"T10","v":0},null,{"$f":"V10","v":0},null,{"$f":"X10","v":0},null,{"$f":"Z10","v":0},null,{"$f":"AB10","v":0},null,{"$f":"AD10","v":0},null,null,{"$f":"AG10","v":0}]
["Total Revenue",null,null,{"$f":"SUM(D60:D61)","v":0},null,{"$f":"SUM(F60:F61)","v":0},null,{"$f":"SUM(H60:H61)","v":0},null,{"$f":"SUM(J60:J61)","v":0},null,{"$f":"SUM(L60:L61)","v":0},null,{"$f":"SUM(N60:N61)","v":0},null,{"$f":"SUM(P60:P61)","v":0},null,{"$f":"SUM(R60:R61)","v":0},null,{"$f":"SUM(T60:T61)","v":0},null,{"$f":"SUM(V60:V61)","v":0},null,{"$f":"SUM(X60:X61)","v":0},null,{"$f":"SUM(Z60:Z61)","v":0},null,{"$f":"SUM(AB60:AB61)","v":0},null,{"$f":"SUM(AD60:AD61)","v":0},null,null,{"$f":"SUM(AG60:AG61)","v":0}]
["Principal & Interest",null,null,{"$f":"-D22-D23","v":0},null,{"$f":"-F22-F23","v":0},null,{"$f":"-H22-H23","v":0},null,{"$f":"-J22-J23","v":0},null,{"$f":"-L22-L23","v":0},null,{"$f":"-N22-N23","v":0},null,{"$f":"-P22-P23","v":0},null,{"$f":"-R22-R23","v":0},null,{"$f":"-T22-T23","v":0},null,{"$f":"-V22-V23","v":0},null,{"$f":"-X22-X23","v":0},null,{"$f":"-Z22-Z23","v":0},null,{"$f":"-AB22-AB23","v":0},null,{"$f":"-AD22-AD23","v":0},null,null,{"$f":"-AG22-AG23","v":0}]
["Exp of $3,600 per unit per year ",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,{"$f":"SUM(C64:AE64)","v":0}]
["SURPLUS/(DEFICIT)  BASED ON PLAN",null,null,{"$f":"SUM(D62:D64)","v":0},null,{"$f":"SUM(F62:F64)","v":0},null,{"$f":"SUM(H62:H64)","v":0},null,{"$f":"SUM(J62:J64)","v":0},null,{"$f":"SUM(L62:L64)","v":0},null,{"$f":"SUM(N62:N64)","v":0},null,{"$f":"SUM(P62:P64)","v":0},null,{"$f":"SUM(R62:R64)","v":0},null,{"$f":"SUM(T62:T64)","v":0},null,{"$f":"SUM(V62:V64)","v":0},null,{"$f":"SUM(X62:X64)","v":0},null,{"$f":"SUM(Z62:Z64)","v":0},null,{"$f":"SUM(AB62:AB64)","v":0},null,{"$f":"SUM(AD62:AD64)","v":0},null,null,{"$f":"SUM(AG62:AG64)","v":0}]
["Add Net Expenses (over)/under next expense provision",null,null,{"$f":"-D64-(SUM(D15:D21)+SUM(D24:D26))","v":0},null,{"$f":"-F64-(SUM(F15:F21)+SUM(F24:F26))","v":0},null,{"$f":"-H64-(SUM(H15:H21)+SUM(H24:H26))","v":0},null,{"$f":"-J64-(SUM(J15:J21)+SUM(J24:J26))","v":0},null,{"$f":"-L64-(SUM(L15:L21)+SUM(L24:L26))","v":0},null,{"$f":"-N64-(SUM(N15:N21)+SUM(N24:N26))","v":0},null,{"$f":"-P64-(SUM(P15:P21)+SUM(P24:P26))","v":0},null,{"$f":"-R64-(SUM(R15:R21)+SUM(R24:R26))","v":0},null,{"$f":"-T64-(SUM(T15:T21)+SUM(T24:T26))","v":0},null,{"$f":"-V64-(SUM(V15:V21)+SUM(V24:V26))","v":0},null,{"$f":"-X64-(SUM(X15:X21)+SUM(X24:X26))","v":0},null,{"$f":"-Z64-(SUM(Z15:Z21)+SUM(Z24:Z26))","v":0},null,{"$f":"-AB64-(SUM(AB15:AB21)+SUM(AB24:AB26))","v":0},null,{"$f":"-AD64-(SUM(AD15:AD21)+SUM(AD24:AD26))","v":0},null,null,{"$f":"-AG64-(SUM(AG15:AG21)+SUM(AG24:AG26))","v":0}]
["Add Other Revenue",null,null,{"$f":"D11","v":0},null,{"$f":"F11","v":0},null,{"$f":"H11","v":0},null,{"$f":"J11","v":0},null,{"$f":"L11","v":0},null,{"$f":"N11","v":0},null,{"$f":"P11","v":0},null,{"$f":"R11","v":0},null,{"$f":"T11","v":0},null,{"$f":"V11","v":0},null,{"$f":"X11","v":0},null,{"$f":"Z11","v":0},null,{"$f":"AB11","v":0},null,{"$f":"AD11","v":0},null,null,{"$f":"AG11","v":0}]
["SURPLUS/(DEFICIT) net of extra funding",null,null,{"$f":"SUM(D65:D67)","v":0},null,{"$f":"SUM(F65:F67)","v":0},null,{"$f":"SUM(H65:H67)","v":0},null,{"$f":"SUM(J65:J67)","v":0},null,{"$f":"SUM(L65:L67)","v":0},null,{"$f":"SUM(N65:N67)","v":0},null,{"$f":"SUM(P65:P67)","v":0},null,{"$f":"SUM(R65:R67)","v":0},null,{"$f":"SUM(T65:T67)","v":0},null,{"$f":"SUM(V65:V67)","v":0},null,{"$f":"SUM(X65:X67)","v":0},null,{"$f":"SUM(Z65:Z67)","v":0},null,{"$f":"SUM(AB65:AB67)","v":0},null,{"$f":"SUM(AD65:AD67)","v":0},null,null,{"$f":"SUM(AG65:AG67)","v":0}]
["Add in Extra Tsartlip Funding",null,null,{"$f":"D9","v":0},null,{"$f":"F9","v":0},null,{"$f":"H9","v":0},null,{"$f":"J9","v":0},null,{"$f":"L9","v":0},null,{"$f":"N9","v":0},null,{"$f":"P9","v":0},null,{"$f":"R9","v":0},null,{"$f":"T9","v":0},null,{"$f":"V9","v":0},null,{"$f":"X9","v":0},null,{"$f":"Z9","v":0},null,{"$f":"AB9","v":0},null,{"$f":"AD9","v":0},null,null,{"$f":"AG9","v":0}]
["Total Surplus",null,null,{"$f":"SUM(D68:D69)","v":0},null,{"$f":"SUM(F68:F69)","v":0},null,{"$f":"SUM(H68:H69)","v":0},null,{"$f":"SUM(J68:J69)","v":0},null,{"$f":"SUM(L68:L69)","v":0},null,{"$f":"SUM(N68:N69)","v":0},null,{"$f":"SUM(P68:P69)","v":0},null,{"$f":"SUM(R68:R69)","v":0},null,{"$f":"SUM(T68:T69)","v":0},null,{"$f":"SUM(V68:V69)","v":0},null,{"$f":"SUM(X68:X69)","v":0},null,{"$f":"SUM(Z68:Z69)","v":0},null,{"$f":"SUM(AB68:AB69)","v":0},null,{"$f":"SUM(AD68:AD69)","v":0},null,null,{"$f":"SUM(AG68:AG69)","v":0}]

{"sheet":"Feuil5","index":43,"n_rows":94,"n_cols":23,"rows_kept":94,"cut":false,"hidden":true,"merged":[[87,0,88,0],[89,0,90,0],[91,0,93,0],[78,0,79,0],[80,0,82,0],[84,0,84,1],[61,0,62,0],[63,0,64,0],[65,0,66,0],[67,0,69,0],[85,0,86,0],[84,5,84,6],[70,0,71,1],[72,0,73,0],[74,0,75,0],[76,0,77,0],[46,0,48,0],[50,0,52,0],[57,0,58,1],[59,0,60,0],[36,0,37,0],[38,0,39,0],[40,0,41,0],[44,0,45,0],[28,0,29,0],[30,0,31,0],[32,0,33,0],[34,0,35,0],[20,0,21,0],[22,0,23,0],[24,0,25,0],[26,0,27,0],[11,0,12,0],[13,0,14,0],[15,0,17,0],[18,0,19,1],[3,22,4,22],[5,0,6,0],[7,0,8,0],[9,0,10,0],[3,18,4,18],[3,19,4,19],[0,0,0,6],[1,0,1,12],[2,5,2,12],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[2,18,2,21],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,20,4,20],[3,21,4,21],[3,13,4,13],[3,14,4,14],[3,16,4,16],[3,17,4,17]]}
["CREE  NATION  OF  Mistissini"]
["FINANCIAL  STATEMENT  REVIEW  FOR  FISCAL  YEAR  END"]
[null,null,null,null,null,"Pre - 97 Program",null,null,null,null,null,null,null,null,null,null,null,null,"Post- 96"]
["Revenus",null,"1994-1995","1995-1996","1996-1997","1997-1998","1998-1999","1999-2000","2000-2001","2001-2002","2002-2003","2003-2004","2004-2005","2005-2006","Total",null,"1999-2000","2000-2001","2001-2002","2002-2003","2003-2004","2004-2005","2005-2006"]
[]
["Rent","Submitted",null,null,null,null,null,1264646,1287475,1267655,1312410,1300470,1394870,null,{"$f":"SUM(F6:N6)","v":7827526},null,15100,66150,133455,191530,173725,273911]
[null,"Accepted",null,null,null,null,null,1264646,1287475,1267655,1312410,1300470,1394870,null,{"$f":"SUM(F7:N7)","v":7827526},null,8400,66150,133455,191530,173725,273911]
["Band Contribution","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Section 95 Subsidies","Submitted",null,null,null,null,null,1900751,1888441,1860249,1685980,1577626,1442336,null,10355383,null,0,53138,112982,212930,241903,325027]
[null,"Accepted",null,null,null,null,null,1888271,1888441,1860249,1685980,1577626,1442336,null,10342903,null,12480,53138,112981,212930,241903,300980]
["Interest","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Other","Submitted",0,0,0,0,0,0,43071,13911,4681,0,19421,null,81084,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,37069,43071,13911,4681,0,19421,null,118153,null,0,0,0,0,0,0,0]
["Total Revenus","Submitted",{"$f":"C6+C8+C10+C12++++C14","v":0},{"$f":"D6+D8+D10+D12++++D14","v":0},{"$f":"E6+E8+E10+E12++++E14","v":0},{"$f":"F6+F8+F10+F12++++F14","v":0},0,3165397,3218987,3141815,3003071,2878096,{"$f":"M6+M8+M10+M12+M14","v":2856627},0,18263993,null,{"$f":"Q6+Q8+Q10+Q12+Q14","v":15100},{"$f":"R6+R8+R10+R12+R14","v":119288},{"$f":"S6+S8+S10+S12+S14","v":246437},{"$f":"T6+T8+T10+T12+T14","v":404460},415628,598938,{"$f":"W6+W8+W10+W12+W14","v":0}]
[null,"Accepted",{"$f":"C7+C9+C11+C13+C15","v":0},{"$f":"D7+D9+D11+D13+D15","v":0},{"$f":"E7+E9+E11+E13+E15","v":0},{"$f":"F7+F9+F11+F13+F15","v":0},0,3189986,3218987,3141815,3003071,2878096,2856627,0,18288582,null,{"$f":"Q7+Q9+Q11+Q13+Q15","v":20880},{"$f":"R7+R9+R11+R13+R15","v":119288},246436,{"$f":"T7+T9+T11+T13+T15","v":404460},415628,574891,{"$f":"W7+W9+W11+W13+W15","v":0}]
[null,"Difference",{"$f":"C16-C17","v":0},{"$f":"D16-D17","v":0},{"$f":"E16-E17","v":0},{"$f":"F16-F17","v":0},{"$f":"G16-G17","v":0},-24589,0,0,0,0,0,0,-24589,null,-5780,0,1,0,0,24047,0]
["Expenses"]
[]
["Insurance","Submitted",null,null,null,null,null,84714,82214,76243,72007,72007,73266,null,{"$f":"SUM(F21:N21)","v":460451},null,0,2500,8471,12707,12707,11448]
[null,"Accepted",null,null,null,null,null,84714,82214,76243,72007,72007,73266,null,{"$f":"SUM(F22:N22)","v":460451},null,0,2500,5627,12707,12707,11448]
["Administration","Submitted",null,null,null,null,null,187272,205960,187511,177410,145498,180549,null,1084200,null,0,5000,2822,3606,6707,6263]
[null,"Accepted",null,null,null,null,null,187272,199385,187511,177410,145498,180549,null,1077625,null,0,5000,2822,3606,6707,6263]
["Repair & Maintenance","Submitted",null,null,null,null,null,549682,444505,437399,496269,396384,346279,null,2670518,null,0,16111,25600,31654,24732,24820]
[null,"Accepted",null,null,null,null,null,549682,460616,437399,496269,396384,346279,null,2686629,null,0,0,25600,31654,24732,24820]
["Municipal services","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Services","Submitted",0,0,0,0,0,0,4032,5866,0,0,0,null,9898,null,0,9461,651,1980,0,0,0]
[null,"Accepted",0,0,0,0,0,0,13493,6517,0,0,0,null,20010,null,0,0,0,1980,0,0,0]
["Electricity","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Principal & Interest Payments","Submitted",null,null,null,null,null,2003521,1983942,2021846,1899037,1856226,1850156,null,11614728,null,6655,50229,116350,213995,251835,315616]
[null,"Accepted",null,null,null,null,null,2003521,1983942,2021846,1899037,1856226,1850156,null,11614728,null,12576,50229,116350,196153,231204,315616]
["Transfer to Replacement Reserve","Submitted",null,null,null,null,null,0,278540,278540,103167,278540,278540,null,1217327,null,8445,26217,45175,54925,65642,90350]
[null,"Accepted",null,null,null,null,null,278540,278540,278540,250000,278540,278540,null,1642700,null,3250,13000,29033,59800,65000,90350]
["Bad Debts","Submitted",null,null,null,null,null,324468,null,0,252318,99062,112040,null,787888,null,null,7802,25000,25000,742,48886]
[null,"Accepted",0,0,0,0,0,63232,0,0,105485,{"$f":"L6*5%","v":65023.5},{"$f":"M6*5%","v":69743.5},{"$f":"N6*5%","v":0},303484,null,null,7802,25000,25000,0,0,0]
["Professional Fees","Submitted",null,null,null,null,null,6650,2631,4000,1363,30379,15797,null,60820,null,null,1000,1461,1500,1779,2468]
[null,"Accepted",null,null,null,null,null,6650,2631,4000,1363,30379.599999999999,15797,null,60820.6,null,null,1000,1461,1500,1779,2468]
["Others","Submitted",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0]
["Renovation reserve","Submitted",0,0,0,0,0,11676,209878,130410,0,0,0,0,{"$f":"SUM(F43:N43)","v":351964},null,null,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,11676,198166,0,0,0,0,0,{"$f":"SUM(F44:N44)","v":209842},null,null,0,0,0,0,0,0]
["Others (Contingency)","Submitted",0,0,0,0,0,4699,0,0,1500,0,0,0,6199,null,null,968,0,0,425,1181]
[null,"Accepted",0,0,0,0,0,4699,0,0,1500,0,0,0,6199,null,null,968,0,0,425,1181]
["Total Expenses","Submitted",{"$f":"C21+C23+C25+C27+C29+C31+C33+C35+C37+C39+C45+C41+C43","v":0},0,0,0,0,3172682,3211702,{"$f":"J21+J23+J25+J27+J29+J31+J33+J35+J37+J39+J45+J41+J43","v":3141815},{"$f":"K21+K23+K25+K27+K29+K31+K33+K35+K37+K39+K45+K41","v":3003071},2878096,2856627,0,17912029,null,{"$f":"Q21+Q23+Q25+Q27+Q29+Q31+Q33+Q35+Q37+Q39+Q45+Q41","v":15100},119288,225530,345367,364569,501032,0]
[null,"Accepted",0,0,0,0,0,3189986,3218987,{"$f":"J22+J24+J26+J28+J30+J32+J34+J36+J38+J40+J46+J42+J44","v":3012056},3003071,2844058.1,2814330.5,0,17872646.600000001,null,15826,80499,205893,332400,342554,452146,0]
[null,"Difference",{"$f":"C47-C48","v":0},{"$f":"D47-D48","v":0},{"$f":"E47-E48","v":0},{"$f":"F47-F48","v":0},0,-17304,-7285,129759,0,34037.899999999907,42296.5,{"$f":"N47-N48","v":0},{"$f":"O47-O48","v":39382.39999999851},null,{"$f":"Q47-Q48","v":-726},38789,19637,12967,22015,48886,0]
[]
[" SURPLUS  /  DEFICIT  ","Submitted",{"$f":"C16-C47","v":0},0,0,0,0,-7285,7285,0,0,0,0,0,351964,null,{"$f":"Q16-Q47","v":0},0,20907,59093,51059,97906,0]
[null,"Accepted",0,0,0,0,0,0,0,129759,0,34037.899999999907,42296.5,0,415935.39999999851,null,5054,38789,40543,72060,73074,122745,0]
[null,"Difference",{"$f":"C51-C52","v":0},{"$f":"D51-D52","v":0},{"$f":"E51-E52","v":0},{"$f":"F51-F52","v":0},0,-7285,7285,-129759,0,-34037.899999999907,-42296.5,{"$f":"N51-N52","v":0},{"$f":"O51-O52","v":-63971.39999999851},null,{"$f":"Q51-Q52","v":-5054},-38789,-19636,-12967,-22015,-24839,0]
[]
[]
[]
[]
["Replacement Reserve Funds"]
[]
["Previous accumulated Funds","Submitted",null,null,null,null,null,960008,996543,1320220,1621698,1735722,1530318,null,null,null,0,3250,29467,74642,129567,195209]
[null,"Accepted",null,null,null,null,null,1166058,1480992,1303998,1605476,1866333,1660929,null,null,null,0,3250,16250,45283,105083,170083]
[" Interest earned","Submitted",null,null,null,null,null,36394,45137,22938,10857,16056,10551,null,null,null,0,0,0,0,0,0]
[null,"Accepted",null,null,null,null,null,36394,45137,22938,10857,16056,10551,null,null,null,0,0,0,0,0,0]
[" Allocation for the year","Submitted",null,null,null,null,null,0,278540,278540,103167,278540,278540,null,null,null,8445,26217,45175,54925,65642,90350]
[null,"Accepted",null,null,null,null,null,278540,278540,278540,250000,278540,278540,null,null,null,3250,13000,29033,59800,65000,90350]
[" Transfered to Housing repairs","Submitted",null,null,null,null,null,null,0,0,0,500000,0,null,null,null,0,0,0,null,0,0]
[null,"Accepted",null,null,0,null,null,null,500671,0,0,500000,0,null,null,null,0,0,0,null,0,0]
["Balance, End of Year","Submitted",{"$f":"C60+C62+C64-C66","v":0},0,0,0,0,996402,1320220,1621698,1735722,1530318,{"$f":"M60+M62+M64-M66","v":1819409},{"$f":"N60+N62+N64-N66","v":0},null,null,{"$f":"Q60+Q62+Q64-Q66","v":8445},{"$f":"R60+R62+R64-R66","v":29467},{"$f":"S60+S62+S64-S66","v":74642},{"$f":"T60+T62+T64-T66","v":129567},195209,285559,{"$f":"W60+W62+W64-W66","v":0}]
[null,"Accepted",0,0,0,0,0,1480992,1303998,1605476,1866333,1660929,{"$f":"M61+M63+M65-M67","v":1950020},{"$f":"N61+N63+N65-N67","v":0},null,null,{"$f":"Q61+Q63+Q65-Q67","v":3250},{"$f":"R61+R63+R65-R67","v":16250},45283,{"$f":"T61+T63+T65-T67","v":105083},170083,260433,{"$f":"W61+W63+W65-W67","v":0}]
[null,"Difference",{"$f":"C68-C69","v":0},{"$f":"D68-D69","v":0},{"$f":"E68-E69","v":0},{"$f":"F68-F69","v":0},0,-484590,16222,16222,-130611,-130611,{"$f":"M68-M69","v":-130611},{"$f":"N68-N69","v":0},null,null,{"$f":"Q68-Q69","v":5195},13217,29359,24484,25126,25126,0]
["Subsidy Surplus / Renovation Funds"]
[]
[" Previous accumulated Funds","Submitted",null,null,null,null,null,7924,7924,0,395819,395819,395819,0]
[null,"Accepted",null,null,null,null,null,237028,237028,463575,593334,593334,627372,0]
[" Interest earned","Submitted",null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Accepted",null,null,null,null,null,null,28381,0,0,0,0,0]
["Transfer From","Submitted",null,null,null,null,null,null,0,0,0,0,151842,0]
[null,"Accepted",null,null,null,null,null,null,0,0,0,0,151842]
[" Surplus / Deficit of Year","Submitted",null,null,null,null,null,null,257485,0,0,0,0,{"$f":"N51","v":0}]
[null,"Accepted",null,null,null,null,null,null,198166,129759,0,34038,42297,{"$f":"N52","v":0}]
["Balance, End of Year","Submitted",{"$f":"C73+C75+C79-C77","v":0},{"$f":"D73+D75+D79-D77","v":0},{"$f":"E73+E75+E79-E77","v":0},{"$f":"F73+F75+F79-F77","v":0},{"$f":"G73+G75+G79-G77","v":0},7924,265409,0,395819,395819,243977,0]
[null,"Accepted",{"$f":"+C74+C76+C80-C78","v":0},{"$f":"+D74+D76+D80-D78","v":0},{"$f":"+E74+E76+E80-E78","v":0},{"$f":"+F74+F76+F80-F78","v":0},{"$f":"+G74+G76+G80-G78","v":0},237028,463575,593334,593334,627372,517827,0]
[null,"Difference",{"$f":"C81-C82","v":0},{"$f":"D81-D82","v":0},{"$f":"E81-E82","v":0},{"$f":"F81-F82","v":0},0,-229104,-198166,-593334,-197515,-231553,{"$f":"M81-M82","v":-273850},{"$f":"N81-N82","v":0}]
[]
["Operating Reserve Funds"]
[" Previous accumulated Funds","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5054,5054,25961,85054,136113]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5054,43843,84386,156446,229521]
[" Interest earned","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[" Surplus / Deficit of Year","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,20907,59093,51059,97906]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5054,38789,40543,72060,73074,122745]
["Balance, End of Year","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q86+Q88+Q90","v":0},5054,25961,85054,136113,234019,{"$f":"W86+W88+W90","v":0}]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5054,43843,84386,156446,229520,352266,{"$f":"+W87+W89+W91","v":0}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q92-Q93","v":-5054},-38789,-58425,-71392,-93407,-118247,0]

{"sheet":"Feuil4","index":44,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":true,"merged":[[47,0,47,1],[12,9,13,9],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,6,38,6],[37,7,38,7],[37,8,38,8],[37,9,38,9],[11,2,11,4],[11,7,11,9],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,6,13,6],[12,7,13,7],[12,8,13,8],[9,1,9,4],[9,6,9,9],[4,0,4,9],[6,1,6,4],[6,6,6,9],[7,1,7,4],[7,6,7,9],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[8,1,8,4],[8,6,8,9]]}
["APPENDIX I"]
["COMPARATIVE TABLE (R051)"]
["PORTFOLIO  MANAGEMENT  -  SOCIAL  HOUSING  ( SECTION  95  NHA )"]
["FINANCIAL  STATEMENT  REVIEW  FOR  FISCAL  YEAR  END:  MARCH 31,  2007"]
["CREE NATION OF MISTISSINI"]
[]
["Program","Pre-97",null,null,null,null,"Post - 96"]
["CMHC Account No.","08-868-630",null,null,null,null,"16-229-494"]
["Phase","(001-022)",null,null,null,null,"(001-007)"]
["Number of Units",416,null,null,null,null,84]
[]
[null,2006,2007,null,null,null,2006,2007]
["Revenus","Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference",null,"Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference"]
[]
["Rent",1610533,1836924,1836924,{"$f":"C15-D15","v":0},null,325675,520938,406731,{"$f":"H15-I15","v":114207}]
["Band Contribution",0,0,0,0," ",0,null,0,0]
["Section 95 Subsidies",1413348,1371388,1371388,0,null,377295,391819,391819,0]
["Interest",0,0,0,0,null,0,0,0,0]
["Other",27403,12106,12106,0,null,0,0,0,0]
[" Total Revenus",{"$f":"SUM(B15:B19)","v":3051284},{"$f":"SUM(C15:C19)","v":3220418},{"$f":"SUM(D15:D19)","v":3220418},0,null,{"$f":"SUM(G15:G19)","v":702970},{"$f":"SUM(H15:H19)","v":912757},{"$f":"SUM(I15:I19)","v":798550},114207]
[]
["Expenses"]
["Insurance",70482,67382,67382,{"$f":"C23-D23","v":0},null,14232,17332,17332,{"$f":"H23-I23","v":0}]
["Administration",167460,160143,160143,{"$f":"C24-D24","v":0},null,34797,39668,39668,{"$f":"H24-I24","v":0}]
["Repair & Maintenance",371849,502923,502923,0,null,24989,17721,17721,{"$f":"H25-I25","v":0}]
["Municipal services",0,0,0,0,null,0,0,0,0]
["Services (water, garbage, sewer)",0,0,0,0,null,0,0,0,0]
["Electricity",0,0,0,0,null,0,0,0,0]
["Principal & Interest Payments",1839974,1827688,1827688,0,null,359382,407425,407425,0]
["Transfer to Replacement Reserve",278540,171747,278540,-106793,null,107900,115046,115046,0]
["Bad Debts",{"$f":"B15*5%","v":80526.650000000009},478662,91846,386816,null,0,114207,0,114207]
["Professional Fees",20775,11873,11873,0,null,4195,4578,4578,0]
["Others (Contingency)",0,0,0,0,null,0,0,0,0]
["Total Expenses",{"$f":"SUM(B23:B33)","v":2829606.65},{"$f":"SUM(C23:C33)","v":3220418},{"$f":"SUM(D23:D33)","v":2940395},{"$f":"C34-D34","v":280023},null,{"$f":"SUM(G23:G33)","v":545495},{"$f":"SUM(H23:H33)","v":715977},{"$f":"SUM(I23:I33)","v":601770},{"$f":"H34-I34","v":114207}]
[]
[" SURPLUS  /  DEFICIT  ",{"$f":"B20-B34","v":221677.35000000009},{"$f":"C20-C34","v":0},{"$f":"D20-D34","v":280023},{"$f":"C36-D36","v":-280023},null,{"$f":"G20-G34","v":157475},{"$f":"H20-H34","v":196780},{"$f":"I20-I34","v":196780},{"$f":"H36-I36","v":0}]
[]
[null,"Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference",null,"Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference"]
["Replacement Reserve Funds"]
[" Previous accumulated Funds",1950020,1819409,2242601,{"$f":"C40-D40","v":-423192},null,260433,393459,368333,{"$f":"H40-I40","v":25126}]
[" Interest earned",14041,14041,49087,{"$f":"C41-D41","v":-35046},null,0,0,0,{"$f":"H41-I41","v":0}]
[" Allocation for the year",{"$f":"B30","v":278540},{"$f":"C30","v":171747},{"$f":"D30","v":278540},{"$f":"C42-D42","v":-106793},null,{"$f":"G30","v":107900},{"$f":"H30","v":115046},{"$f":"I30","v":115046},{"$f":"H42-I42","v":0}]
[" Transfered to Housing repairs",0,0,227770,{"$f":"C43-D43","v":-227770},null,null,null,null,{"$f":"H43-I43","v":0}]
["Balance, End of Year",{"$f":"B40+B41+B42-B43","v":2242601},{"$f":"C40+C41+C42-C43","v":2005197},2342458,{"$f":"C44-D44","v":-337261},null,{"$f":"G40+G41+G42-G43","v":368333},{"$f":"H40+H41+H42-H43","v":508505},{"$f":"I40+I41+I42-I43","v":483379},{"$f":"H44-I44","v":25126}]
[]
["Combined Replacement reserve",2610934,{"$f":"C44+H44","v":2513702},2145000,{"$f":"C46-D46","v":368702}]
[]
["Subsidy Surplus Funds or Renovation reserve"]
[" Previous accumulated Funds",517827,243977,739504,{"$f":"C49-D49","v":-495527}]
[" Interest earned",0,null,0,{"$f":"C50-D50","v":0}]
["Transferred to Housing repairs",0,null,0,{"$f":"C51-D51","v":0}]
[" Surplus / Deficit of Year",{"$f":"B36","v":221677.35000000009},{"$f":"C36","v":0},{"$f":"D36","v":280023},{"$f":"C52-D52","v":-280023}]
["Balance, End of Year",{"$f":"SUM(B49:B52)","v":739504.35000000009},{"$f":"SUM(C49:C52)","v":243977},{"$f":"SUM(D49:D52)","v":1019527},{"$f":"C53-D53","v":-775550}]
[]
["Operating Reserve Funds"]
[" Previous accumulated Funds",null,null,null,null,null,352266,234019,509741,{"$f":"H56-I56","v":-275722}]
[" Interest earned",null,null,null,null,null,0,0,0,{"$f":"H57-I57","v":0}]
["Transferred  to cover deficit or repairs",null,null,null,null,null,0,0,0,{"$f":"H58-I58","v":0}]
[" Surplus / Deficit of Year",null,null,null,null,null,{"$f":"G36","v":157475},{"$f":"H36","v":196780},{"$f":"I36","v":196780},{"$f":"H59-I59","v":0}]
["Balance, End of Year",null,null,null,null,null,{"$f":"SUM(G56:G59)","v":509741},{"$f":"SUM(H56:H59)","v":430799},{"$f":"SUM(I56:I59)","v":706521},{"$f":"H60-I60","v":-275722}]

{"sheet":"Feuil3","index":45,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":true,"merged":[[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[50,0,50,1],[51,0,51,1],[53,0,53,3],[54,0,54,1],[44,0,44,1],[46,0,46,3],[47,0,47,1],[48,0,48,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[36,12,37,12],[36,13,37,13],[36,14,37,14],[38,0,38,1],[11,13,12,13],[11,14,12,14],[34,0,34,1],[36,2,37,2],[36,3,37,3],[36,5,37,5],[36,7,37,7],[36,10,37,10],[36,11,37,11],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[36,6,37,6],[10,2,10,3],[10,5,10,6],[10,10,10,11],[10,12,10,13],[11,12,12,12],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,7],[7,0,7,1],[7,2,7,7],[7,8,7,14],[8,0,8,1],[8,2,8,7],[8,8,8,14],[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,14],[6,0,6,1],[6,2,6,7],[6,8,6,14],[4,0,4,1],[4,2,4,14],[5,0,5,1],[5,2,5,7],[5,8,5,14]]}
["APPENDIX I"]
["COMPARATIVE TABLE (R051)"]
["PORTFOLIO  MANAGEMENT  -  SOCIAL  HOUSING  ( SECTION  95  NHA )"]
["FINANCIAL  STATEMENT  REVIEW  FOR  FISCAL  YEAR  END:  MARCH 31,  2006"]
["Community",null,"CREE  NATION  OF  MISTISSINI"]
["Program",null,"Pre-97",null,null,null,null,null,"Post - 96"]
["CMHC Account No.",null,"08-868-630",null,null,null,null,null,"16-229-494"]
["Phase",null,"(001-022)",null,null,null,null,null,"(001-006)"]
["Number of Units",null,416,null,null,null,null,null,{"$f":"10+8+13+15+16+10","v":72}]
[]
[null,null,2005,null,null,2006,null,null,null,null,2005,null,2006]
["Revenus","% of Rev","Submitted to CMHC","Accepted by CMHC","% of Rev","Submitted to CMHC","Accepted by CMHC","Difference",null,"% of Rev","Submitted to CMHC","Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference"]
[]
["Rent",{"$f":"C14/C19","v":0.48829266123998688},1394870,1394870,{"$f":"F14/F19","v":0.52778092739416904},1610533,1610533,{"$f":"F14-G14","v":0},null,{"$f":"K14/K19","v":0.45732780354560904},273911,273911,369424,369424,{"$f":"M14-N14","v":0}]
["Band Contribution",{"$f":"C15/C19","v":0},0,0,{"$f":"F15/F19","v":0},0,0,0,null,{"$f":"K15/K19","v":0},0,0,null,0,0]
["Section 95 Subsidies",{"$f":"C16/C19","v":0.50490876127684858},1442336,1442336,{"$f":"F16/F19","v":0.46323895189214026},1413582,1413582,0,null,{"$f":"K16/K19","v":0.54267219645439091},325027,300980,377295,377295,0]
["Interest",{"$f":"C17/C19","v":0},0,0,{"$f":"F17/F19","v":0},0,0,0,null,{"$f":"K17/K19","v":0},0,0,0,0,0]
["Other",{"$f":"C18/C19","v":6.7985774831645857E-3},19421,19421,{"$f":"F18/F19","v":8.9801207136906945E-3},27403,27403,0,null,{"$f":"K18/K19","v":0},0,0,0,0,0]
[" Total Revenus",{"$f":"SUM(B14:B18)","v":1},2856627,2856627,1,3051518,3051518,0,null,{"$f":"SUM(J14:J18)","v":1},{"$f":"SUM(K14:K18)","v":598938},{"$f":"SUM(L14:L18)","v":574891},{"$f":"SUM(M14:M18)","v":746719},{"$f":"SUM(N14:N18)","v":746719},0]
[]
["Expenses","% of Exp",null,null,"% of Exp",null,null,null,null,"% of Exp"]
["Insurance",{"$f":"C22/C33","v":2.5647730697777482E-2},73266,73266,{"$f":"F22/F33","v":2.309735679094798E-2},70482,70482,{"$f":"F22-G22","v":0},null,{"$f":"K22/K33","v":2.2848839994251864E-2},11448,11448,14232,14232,{"$f":"M22-N22","v":0}]
["Administration",{"$f":"C23/C33","v":6.320356140301131E-2},180549,180549,{"$f":"F23/F33","v":5.4877605178799534E-2},{"$f":"188235-5824-14951","v":167460},167460,{"$f":"F23-G23","v":0},null,{"$f":"K23/K33","v":1.2500199588050265E-2},6263,6263,{"$f":"38992-4195","v":34797},34797,{"$f":"M23-N23","v":0}]
["Repair & Maintenance",{"$f":"C24/C33","v":0.12121953618725861},346279,346279,{"$f":"F24/F33","v":0.12185705606193377},371849,371849,0,null,{"$f":"K24/K33","v":4.9537754075587984E-2},24820,24820,24989,24989,{"$f":"M24-N24","v":0}]
["Municipal services",{"$f":"C25/C33","v":0},0,0,{"$f":"F25/F33","v":0},0,0,0,null,{"$f":"K25/K33","v":0},0,0,0,0,0]
["Services (water, garbage, sewer)",{"$f":"C26/C33","v":0},0,0,{"$f":"F26/F33","v":0},0,0,0,null,{"$f":"K26/K33","v":0},0,0,0,0,0]
["Electricity",{"$f":"C27/C33","v":0},0,0,{"$f":"F27/F33","v":0},0,0,0,null,{"$f":"K27/K33","v":0},0,0,0,0,0]
["Principal & Interest Payments",{"$f":"C28/C33","v":0.64767153709602265},1850156,1850156,{"$f":"F28/F33","v":0.60297006276875964},1839974,1839974,0,null,{"$f":"K28/K33","v":0.62993182072202969},315616,315616,359382,359382,0]
["Transfer to Replacement Reserve",{"$f":"C29/C33","v":9.7506604817499801E-2},278540,278540,{"$f":"F29/F33","v":9.127916007705017E-2},278540,278540,0,null,{"$f":"K29/K33","v":0.18032780341375401},90350,90350,107900,107900,0]
["Bad Debts",{"$f":"C30/C33","v":3.9221081366240675E-2},112040,{"$f":"D14*5%","v":69743.5},{"$f":"F30/F33","v":9.9110672131050848E-2},302438,{"$f":"G14*5%","v":80526.650000000009},221911.34999999998,null,{"$f":"K30/K33","v":9.7570614252183496E-2},48886,0,43749,0,43749]
["Professional Fees",{"$f":"C31/C33","v":5.5299484321894316E-3},15797,15797,{"$f":"F31/F33","v":6.8080869914580221E-3},{"$f":"5824+14951","v":20775},20775,0,null,{"$f":"K31/K33","v":4.9258330805218029E-3},2468,2468,4195,4195,0]
["Others (Contingency)",{"$f":"C32/C33","v":0},0,0,{"$f":"F32/F33","v":0},0,0,0,null,{"$f":"K32/K33","v":2.3571348736208465E-3},1181,1181,0,0,0]
["Total Expenses",{"$f":"SUM(B22:B32)","v":1},2856627,2814330.5,1,3051518,2829606.65,{"$f":"F33-G33","v":221911.35000000009},null,{"$f":"SUM(J22:J32)","v":1},{"$f":"SUM(K22:K32)","v":501032},{"$f":"SUM(L22:L32)","v":452146},{"$f":"SUM(M22:M32)","v":589244},{"$f":"SUM(N22:N32)","v":545495},{"$f":"M33-N33","v":43749}]
[]
[" SURPLUS  /  DEFICIT  ",null,{"$f":"C19-C33","v":0},{"$f":"D19-D33","v":42296.5},null,{"$f":"F19-F33","v":0},{"$f":"G19-G33","v":221911.35000000009},{"$f":"F35-G35","v":-221911.35000000009},null,null,{"$f":"K19-K33","v":97906},{"$f":"L19-L33","v":122745},{"$f":"M19-M33","v":157475},{"$f":"N19-N33","v":201224},{"$f":"M35-N35","v":-43749}]
[]
[null,null,"Submitted to CMHC","Accepted by CMHC",null,"Submitted to CMHC","Accepted by CMHC","Difference",null,null,"Submitted to CMHC","Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference"]
["Replacement Reserve Funds"]
[" Previous accumulated Funds",null,1530318,1660929,null,1819409,1950020,{"$f":"F39-G39","v":-130611},null,null,195209,170083,285559,260433,{"$f":"M39-N39","v":25126}]
[" Interest earned",null,10551,10551,null,14041,14041,{"$f":"F40-G40","v":0},null,null,0,0,0,null,{"$f":"M40-N40","v":0}]
[" Allocation for the year",null,{"$f":"C29","v":278540},{"$f":"D29","v":278540},null,{"$f":"F29","v":278540},{"$f":"G29","v":278540},{"$f":"F41-G41","v":0},null,null,90350,90350,107900,107900,{"$f":"M41-N41","v":0}]
[" Transfered to Housing repairs",null,0,0,null,0,0,{"$f":"F42-G42","v":0},null,null,0,0,null,null,{"$f":"M42-N42","v":0}]
["Balance, End of Year",null,{"$f":"C39+C40+C41-C42","v":1819409},{"$f":"D39+D40+D41-D42","v":1950020},null,{"$f":"F39+F40+F41-F42","v":2111990},{"$f":"G39+G40+G41-G42","v":2242601},{"$f":"F43-G43","v":-130611},null,null,{"$f":"K39+K40+K41-K42","v":285559},{"$f":"L39+L40+L41-L42","v":260433},{"$f":"M39+M40+M41-M42","v":393459},{"$f":"N39+N40+N41-N42","v":368333},{"$f":"M43-N43","v":25126}]
[]
["Combined Replacement reserve",null,{"$f":"C43+K43","v":2104968},{"$f":"D43+L43","v":2210453},null,{"$f":"F43+M43","v":2505449},{"$f":"G43+N43","v":2610934},{"$f":"F45-G45","v":-105485}]
[]
["Subsidy Surplus Funds or Renovation reserve"]
[" Previous accumulated Funds",null,395819,627372,null,243977,517827,{"$f":"F48-G48","v":-273850}]
[" Interest earned",null,0,0,null,null,0,{"$f":"F49-G49","v":0}]
["Transferred to Housing repairs",null,-151842,-151842,null,null,0,{"$f":"F50-G50","v":0}]
[" Surplus / Deficit of Year",null,{"$f":"C35","v":0},{"$f":"D35","v":42296.5},null,{"$f":"F35","v":0},{"$f":"G35","v":221911.35000000009},{"$f":"F51-G51","v":-221911.35000000009}]
["Balance, End of Year",null,{"$f":"SUM(C48:C51)","v":243977},{"$f":"SUM(D48:D51)","v":517826.5},null,{"$f":"SUM(F48:F51)","v":243977},{"$f":"SUM(G48:G51)","v":739738.35000000009},{"$f":"F52-G52","v":-495761.35000000009}]
[]
["Operating Reserve Funds"]
[" Previous accumulated Funds",null,null,null,null,null,null,null,null,null,136113,229521,234019,352266,{"$f":"M55-N55","v":-118247}]
[" Interest earned",null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"M56-N56","v":0}]
["Transferred  to cover deficit or repairs",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"M57-N57","v":0}]
[" Surplus / Deficit of Year",null,null,null,null,null,null,null,null,null,{"$f":"K35","v":97906},{"$f":"L35","v":122745},{"$f":"M35","v":157475},{"$f":"N35","v":201224},{"$f":"M58-N58","v":-43749}]
["Balance, End of Year",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K55:K58)","v":234019},{"$f":"SUM(L55:L58)","v":352266},{"$f":"SUM(M55:M58)","v":391494},{"$f":"SUM(N55:N58)","v":553490},{"$f":"M59-N59","v":-161996}]

{"sheet":"Feuil2","index":46,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":true,"merged":[[47,0,47,1],[12,9,13,9],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,6,38,6],[37,7,38,7],[37,8,38,8],[37,9,38,9],[11,2,11,4],[11,7,11,9],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,6,13,6],[12,7,13,7],[12,8,13,8],[9,1,9,4],[9,6,9,9],[4,0,4,9],[6,1,6,4],[6,6,6,9],[7,1,7,4],[7,6,7,9],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[8,1,8,4],[8,6,8,9]]}
["APPENDIX I"]
["COMPARATIVE TABLE (R051)"]
["PORTFOLIO  MANAGEMENT  -  SOCIAL  HOUSING  ( SECTION  95  NHA )"]
["FINANCIAL  STATEMENT  REVIEW  FOR  FISCAL  YEAR  END:  MARCH 31,  2006"]
["CREE NATION OF MISTISSINI"]
[]
["Program","Pre-97",null,null,null,null,"Post - 96"]
["CMHC Account No.","08-868-630",null,null,null,null,"16-229-494"]
["Phase","(001-022)",null,null,null,null,"(001-007)"]
["Number of Units",416,null,null,null,null,84]
[]
[null,2005,2006,null,null,null,2005,2006]
["Revenus","Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference",null,"Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference"]
[]
["Rent",1394870,1610533,1610533,{"$f":"C15-D15","v":0},null,273911,369424,325675,{"$f":"H15-I15","v":43749}]
["Band Contribution",0,0,0,0," ",0,null,0,0]
["Section 95 Subsidies",1442336,1413582,1413348,234,null,300980,377295,377295,0]
["Interest",0,0,0,0,null,0,0,0,0]
["Other",19421,27403,27403,0,null,0,0,0,0]
[" Total Revenus",{"$f":"SUM(B15:B19)","v":2856627},{"$f":"SUM(C15:C19)","v":3051518},{"$f":"SUM(D15:D19)","v":3051284},234,null,{"$f":"SUM(G15:G19)","v":574891},{"$f":"SUM(H15:H19)","v":746719},{"$f":"SUM(I15:I19)","v":702970},43749]
[]
["Expenses"]
["Insurance",73266,70482,70482,{"$f":"C23-D23","v":0},null,11448,14232,14232,{"$f":"H23-I23","v":0}]
["Administration",180549,{"$f":"188235-5824-14951","v":167460},167460,{"$f":"C24-D24","v":0},null,6263,{"$f":"38992-4195","v":34797},34797,{"$f":"H24-I24","v":0}]
["Repair & Maintenance",346279,371849,371849,0,null,24820,24989,24989,{"$f":"H25-I25","v":0}]
["Municipal services",0,0,0,0,null,0,0,0,0]
["Services (water, garbage, sewer)",0,0,0,0,null,0,0,0,0]
["Electricity",0,0,0,0,null,0,0,0,0]
["Principal & Interest Payments",1850156,1839974,1839974,0,null,315616,359382,359382,0]
["Transfer to Replacement Reserve",278540,278540,278540,0,null,90350,107900,107900,0]
["Bad Debts",69744,302438,{"$f":"D15*5%","v":80526.650000000009},221911.34999999998,null,0,43749,0,43749]
["Professional Fees",15797,{"$f":"5824+14951","v":20775},20775,0,null,2468,4195,4195,0]
["Others (Contingency)",0,0,0,0,null,1181,0,0,0]
["Total Expenses",{"$f":"SUM(B23:B33)","v":2814331},{"$f":"SUM(C23:C33)","v":3051518},{"$f":"SUM(D23:D33)","v":2829606.65},{"$f":"C34-D34","v":221911.35000000009},null,{"$f":"SUM(G23:G33)","v":452146},{"$f":"SUM(H23:H33)","v":589244},{"$f":"SUM(I23:I33)","v":545495},{"$f":"H34-I34","v":43749}]
[]
[" SURPLUS  /  DEFICIT  ",{"$f":"B20-B34","v":42296},{"$f":"C20-C34","v":0},{"$f":"D20-D34","v":221677.35000000009},{"$f":"C36-D36","v":-221677.35000000009},null,{"$f":"G20-G34","v":122745},{"$f":"H20-H34","v":157475},{"$f":"I20-I34","v":157475},{"$f":"H36-I36","v":0}]
[]
[null,"Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference",null,"Accepted by CMHC","Submitted to CMHC","Accepted by CMHC","Difference"]
["Replacement Reserve Funds"]
[" Previous accumulated Funds",1660929,1819409,1950020,{"$f":"C40-D40","v":-130611},null,170083,285559,260433,{"$f":"H40-I40","v":25126}]
[" Interest earned",10551,14041,14041,{"$f":"C41-D41","v":0},null,0,0,0,{"$f":"H41-I41","v":0}]
[" Allocation for the year",{"$f":"B30","v":278540},{"$f":"C30","v":278540},{"$f":"D30","v":278540},{"$f":"C42-D42","v":0},null,90350,{"$f":"H30","v":107900},{"$f":"I30","v":107900},{"$f":"H42-I42","v":0}]
[" Transfered to Housing repairs",0,0,0,{"$f":"C43-D43","v":0},null,0,null,null,{"$f":"H43-I43","v":0}]
["Balance, End of Year",{"$f":"B40+B41+B42-B43","v":1950020},{"$f":"C40+C41+C42-C43","v":2111990},{"$f":"D40+D41+D42-D43","v":2242601},{"$f":"C44-D44","v":-130611},null,{"$f":"G40+G41+G42-G43","v":260433},{"$f":"H40+H41+H42-H43","v":393459},{"$f":"I40+I41+I42-I43","v":368333},{"$f":"H44-I44","v":25126}]
[]
["Combined Replacement reserve",{"$f":"B44+G44","v":2210453},{"$f":"C44+H44","v":2505449},{"$f":"D44+I44","v":2610934},{"$f":"C46-D46","v":-105485}]
[]
["Subsidy Surplus Funds or Renovation reserve"]
[" Previous accumulated Funds",627372,243977,517827,{"$f":"C49-D49","v":-273850}]
[" Interest earned",0,null,0,{"$f":"C50-D50","v":0}]
["Transferred to Housing repairs",-151842,null,0,{"$f":"C51-D51","v":0}]
[" Surplus / Deficit of Year",{"$f":"B36","v":42296},{"$f":"C36","v":0},{"$f":"D36","v":221677.35000000009},{"$f":"C52-D52","v":-221677.35000000009}]
["Balance, End of Year",{"$f":"SUM(B49:B52)","v":517826},{"$f":"SUM(C49:C52)","v":243977},{"$f":"SUM(D49:D52)","v":739504.35000000009},{"$f":"C53-D53","v":-495527.35000000009}]
[]
["Operating Reserve Funds"]
[" Previous accumulated Funds",null,null,null,null,null,229521,234019,352266,{"$f":"H56-I56","v":-118247}]
[" Interest earned",null,null,null,null,null,0,0,0,{"$f":"H57-I57","v":0}]
["Transferred  to cover deficit or repairs",null,null,null,null,null,null,0,0,{"$f":"H58-I58","v":0}]
[" Surplus / Deficit of Year",null,null,null,null,null,{"$f":"G36","v":122745},{"$f":"H36","v":157475},{"$f":"I36","v":157475},{"$f":"H59-I59","v":0}]
["Balance, End of Year",null,null,null,null,null,{"$f":"SUM(G56:G59)","v":352266},{"$f":"SUM(H56:H59)","v":391494},{"$f":"SUM(I56:I59)","v":509741},{"$f":"H60-I60","v":-118247}]

{"sheet":"Feuil1","index":47,"n_rows":62,"n_cols":14,"rows_kept":62,"cut":false,"hidden":true,"merged":[[48,0,48,1],[50,0,50,1],[51,0,51,1],[53,0,53,3],[58,0,58,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[36,8,37,8],[42,0,42,1],[44,0,44,1],[46,0,46,3],[47,0,47,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,6,37,6],[36,7,37,7],[11,6,12,6],[11,7,12,7],[11,8,12,8],[11,9,12,9],[34,0,34,1],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[8,0,8,1],[8,2,8,4],[8,6,8,9],[9,0,9,1],[9,2,9,4],[9,6,9,9],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[7,0,7,1],[7,2,7,4],[7,6,7,9],[5,0,5,1],[5,2,5,9],[6,0,6,1],[6,2,6,4],[6,6,6,9]]}
["APPENDIX I"]
["COMPARATIVE TABLE (R051)"]
["PORTFOLIO  MANAGEMENT  -  SOCIAL  HOUSING  ( SECTION  95  NHA )"]
["FINANCIAL  STATEMENT  REVIEW  FOR  FISCAL  YEAR  END:  MARCH 31,  2005",null,null,null,null,null,null,null,null,null,null,1340337,1556460,1483333]
[null,null,null,null,null,null,null,null,null,null,null,1474195,1668781,1979957]
["Community",null,"CREE  NATION  OF  MISTISSINI",null,null,null,null,null,null,null,null,{"$f":"L4/L5","v":0.90919925790007428},{"$f":"M4/M5","v":0.93269278593176697},{"$f":"N4/N5","v":0.74917435075610228}]
["Program",null,"Pre-97",null,null,null,"Post - 96"]
["CMHC Account No.",null,"08-868-630",null,null,null,"16-229-494",null,null,null,null,null," "]
["Phase",null,"(001-022)",null,null,null,"(001-006)"]
["Number of Units",null,416,null,null,null,{"$f":"10+8+13+15+16+10","v":72}]
[]
["Revenus","% of Rev","Submitted to CMHC","Accepted by CMHC","Difference",null,"% of Rev","Submitted to CMHC","Accepted by CMHC","Difference",null,333842,125071,{"$f":"L12-M12","v":208771}]
[null,null,null,null,null,null,null,null,null,null,null,22800,14135,{"$f":"L13-M13","v":8665}]
["Rent",{"$f":"C14/C19","v":0.48829266123998688},1394870,1394870,{"$f":"C14-D14","v":0},null,{"$f":"H14/H19","v":0.45732780354560904},273911,273911,{"$f":"H14-I14","v":0}]
["Band Contribution",{"$f":"C15/C19","v":0},0,0,0,null,{"$f":"H15/H19","v":0},0,0,0,null,null,{"$f":"M12/L12","v":0.3746412973801978},{"$f":"N12/L12","v":0.6253587026198022}]
["Section 95 Subsidies",{"$f":"C16/C19","v":0.50490876127684858},1442336,1442336,0,null,{"$f":"H16/H19","v":0.54267219645439091},325027,300980,24047,300980,null,{"$f":"M13/L13","v":0.61995614035087721},{"$f":"N13/L13","v":0.38004385964912279}]
["Interest",{"$f":"C17/C19","v":0},0,0,0,null,{"$f":"H17/H19","v":0},0,0,0]
["Other",{"$f":"C18/C19","v":6.7985774831645857E-3},19421,19421,0,null,{"$f":"H18/H19","v":0},0,0,0]
[" Total Revenus",{"$f":"SUM(B14:B18)","v":1},{"$f":"SUM(C14:C18)","v":2856627},{"$f":"SUM(D14:D18)","v":2856627},0,null,{"$f":"SUM(G14:G18)","v":1},{"$f":"SUM(H14:H18)","v":598938},{"$f":"SUM(I14:I18)","v":574891},24047]
[]
["Expenses","% of Exp",null,null,null,null,"% of Exp"]
["Insurance",{"$f":"C22/C33","v":2.5647730697777482E-2},73266,73266,{"$f":"C22-D22","v":0},null,{"$f":"H22/H33","v":2.2848839994251864E-2},11448,11448,{"$f":"H22-I22","v":0},null,{"$f":"196346-15797","v":180549}]
["Administration",{"$f":"C23/C33","v":6.320356140301131E-2},180549,180549,0,null,{"$f":"H23/H33","v":1.2500199588050265E-2},6263,6263,0,null,{"$f":"11033+4764","v":15797}]
["Repair & Maintenance",{"$f":"C24/C33","v":0.12121953618725861},346279,346279,0,null,{"$f":"H24/H33","v":4.9537754075587984E-2},24820,24820,0]
["Municipal services",{"$f":"C25/C33","v":0},0,0,0,null,{"$f":"H25/H33","v":0},0,0,0]
["Services (water, garbage, sewer)",{"$f":"C26/C33","v":0},0,0,0,null,{"$f":"H26/H33","v":0},0,0,0]
["Electricity",{"$f":"C27/C33","v":0},0,0,0,null,{"$f":"H27/H33","v":0},0,0,0]
["Principal & Interest Payments",{"$f":"C28/C33","v":0.64767153709602265},1850156,1850156,0,null,{"$f":"H28/H33","v":0.62993182072202969},315616,315616,0,null,2397311]
["Transfer to Replacement Reserve",{"$f":"C29/C33","v":9.7506604817499801E-2},278540,278540,0,null,{"$f":"H29/H33","v":0.18032780341375401},90350,90350,0,null,2545990]
["Bad Debts",{"$f":"C30/C33","v":3.9221081366240675E-2},112040,{"$f":"D14*5%","v":69743.5},42296.5,null,{"$f":"H30/H33","v":9.7570614252183496E-2},48886,0,48886,null,{"$f":"L29-L28","v":148679}]
["Professional Fees",{"$f":"C31/C33","v":5.5299484321894316E-3},15797,15797,0,null,{"$f":"H31/H33","v":4.9258330805218029E-3},2468,2468,0]
["Others (Contingency)",{"$f":"C32/C33","v":0},0,0,0,null,{"$f":"H32/H33","v":2.3571348736208465E-3},1181,1181,0]
["Total Expenses",{"$f":"SUM(B22:B32)","v":1},{"$f":"SUM(C22:C32)","v":2856627},{"$f":"SUM(D22:D32)","v":2814330.5},42296.5,null,{"$f":"SUM(G22:G32)","v":1},{"$f":"SUM(H22:H32)","v":501032},{"$f":"SUM(I22:I32)","v":452146},48886]
[]
[" SURPLUS  /  DEFICIT  ",null,{"$f":"C19-C33","v":0},{"$f":"D19-D33","v":42296.5},{"$f":"C35-D35","v":-42296.5},null,null,{"$f":"H19-H33","v":97906},{"$f":"I19-I33","v":122745},{"$f":"H35-I35","v":-24839}]
[]
[null,null,"Submitted to CMHC","Accepted by CMHC","Difference",null,"Submitted to CMHC","Accepted by CMHC","Difference"]
["Replacement Reserve Funds"]
[" Previous accumulated Funds",null,1530318,1660929,{"$f":"C39-D39","v":-130611},null,195209,170083,{"$f":"G39-H39","v":25126}]
[" Interest earned",null,10551,10551,{"$f":"C40-D40","v":0},null,0,0,{"$f":"G40-H40","v":0}]
[" Allocation for the year",null,278540,278540,{"$f":"C41-D41","v":0},null,90350,90350,{"$f":"G41-H41","v":0},null,170083,260433]
[" Transfered to Housing repairs",null,0,0,{"$f":"C42-D42","v":0},null,0,0,{"$f":"G42-H42","v":0},null,229521,352266]
["Balance, End of Year",null,{"$f":"C39+C40+C41-C42","v":1819409},{"$f":"D39+D40+D41-D42","v":1950020},{"$f":"C43-D43","v":-130611},null,{"$f":"G39+G40+G41-G42","v":285559},{"$f":"H39+H40+H41-H42","v":260433},{"$f":"G43-H43","v":25126},null,{"$f":"D39","v":1660929},1950020]
[]
["Combined Replacement reserve",null,{"$f":"C43+G43","v":2104968},{"$f":"D43+H43","v":2210453},{"$f":"C45-D45","v":-105485}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K41:K43)","v":2060533},{"$f":"SUM(L41:L43)","v":2562719}]
["Subsidy Surplus Funds or Renovation reserve"]
[" Previous accumulated Funds",null,395819,627372,{"$f":"C48-D48","v":-231553}]
[" Interest earned",null,0,0,{"$f":"C49-D49","v":0}]
["Transferred to Housing repairs",null,-151842,-151842]
[" Surplus / Deficit of Year",null,0,{"$f":"D35","v":42296.5},{"$f":"C51-D51","v":-42296.5},null,null,null,null,null,null,2060533,{"$f":"L46","v":2562719}]
["Balance, End of Year",null,{"$f":"SUM(C48:C51)","v":243977},{"$f":"SUM(D48:D51)","v":517826.5},{"$f":"C52-D52","v":-273849.5},null,null,null,null,null,"cash",824382,858063]
[null,null,null,null,null,null,null,null,null,null,"restricted cash",347481,734466]
["Operating Reserve Funds",null,null,null,null,null,null,null,null,null,"»Rest depot",915000,915000]
[" Previous accumulated Funds",null,null,null,null,null,136113,229521,{"$f":"G55-H55","v":-93408},null,null,{"$f":"SUM(L52:L54)","v":2086863},{"$f":"SUM(M52:M54)","v":2507529}]
[" Interest earned",null,null,null,null,null,0,0,{"$f":"G56-H56","v":0},null,null,{"$f":"L55-L51","v":26330},{"$f":"M55-M51","v":-55190}]
["Transferred  to cover deficit or repairs"]
[" Surplus / Deficit of Year",null,null,null,null,null,{"$f":"H35","v":97906},{"$f":"I35","v":122745},{"$f":"G58-H58","v":-24839}]
["Balance, End of Year",null,null,null,null,null,{"$f":"SUM(G55:G58)","v":234019},{"$f":"SUM(H55:H58)","v":352266},{"$f":"G59-H59","v":-118247}]
[]
[]
["Good"]

{"sheet":"Feuil6","index":48,"n_rows":91,"n_cols":23,"rows_kept":91,"cut":false,"hidden":true,"merged":[[84,0,85,0],[86,0,87,0],[88,0,90,0],[75,0,76,0],[77,0,79,0],[81,0,81,1],[58,0,59,0],[60,0,61,0],[62,0,63,0],[64,0,66,0],[82,0,83,0],[81,5,81,6],[67,0,68,1],[69,0,70,0],[71,0,72,0],[73,0,74,0],[46,0,48,0],[50,0,52,0],[54,0,55,1],[56,0,57,0],[36,0,37,0],[38,0,39,0],[40,0,41,0],[44,0,45,0],[28,0,29,0],[30,0,31,0],[32,0,33,0],[34,0,35,0],[20,0,21,0],[22,0,23,0],[24,0,25,0],[26,0,27,0],[11,0,12,0],[13,0,14,0],[15,0,17,0],[18,0,19,1],[3,22,4,22],[5,0,6,0],[7,0,8,0],[9,0,10,0],[3,18,4,18],[3,19,4,19],[0,0,0,6],[1,0,1,12],[2,5,2,12],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[2,18,2,21],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,20,4,20],[3,21,4,21],[3,13,4,13],[3,14,4,14],[3,16,4,16],[3,17,4,17]]}
["CREE  NATION  OF  Mistissini"]
["FINANCIAL  STATEMENT  REVIEW  FOR  FISCAL  YEAR  END"]
[null,null,null,null,null,"Pre - 97 Program",null,null,null,null,null,null,null,null,null,null,null,null,"Post- 96"]
["Revenus",null,"1994-1995","1995-1996","1996-1997","1997-1998","1998-1999","1999-2000","2000-2001","2001-2002","2002-2003","2003-2004","2004-2005","2005-2006","Total",null,"1999-2000","2000-2001","2001-2002","2002-2003","2003-2004","2004-2005","2005-2006"]
[]
["Rent","Submitted",null,null,null,null,null,1264646,1287475,1267655,1312410,1300470,1394870,null,{"$f":"SUM(F6:N6)","v":7827526},null,15100,66150,133455,191530,173725,273911]
[null,"Accepted",null,null,null,null,null,1264646,1287475,1267655,1312410,1300470,1394870,null,{"$f":"SUM(F7:N7)","v":7827526},null,8400,66150,133455,191530,173725,273911]
["Band Contribution","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Section 95 Subsidies","Submitted",null,null,null,null,null,1900751,1888441,1860249,1685980,1577626,1442336,null,10355383,null,0,53138,112982,212930,241903,325027]
[null,"Accepted",null,null,null,null,null,1888271,1888441,1860249,1685980,1577626,1442336,null,10342903,null,12480,53138,112981,212930,241903,300980]
["Interest","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Other","Submitted",0,0,0,0,0,0,43071,13911,4681,0,19421,null,81084,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,37069,43071,13911,4681,0,19421,null,118153,null,0,0,0,0,0,0,0]
["Total Revenus","Submitted",{"$f":"C6+C8+C10+C12++++C14","v":0},{"$f":"D6+D8+D10+D12++++D14","v":0},{"$f":"E6+E8+E10+E12++++E14","v":0},{"$f":"F6+F8+F10+F12++++F14","v":0},0,3165397,3218987,3141815,3003071,2878096,{"$f":"M6+M8+M10+M12+M14","v":2856627},0,18263993,null,{"$f":"Q6+Q8+Q10+Q12+Q14","v":15100},{"$f":"R6+R8+R10+R12+R14","v":119288},{"$f":"S6+S8+S10+S12+S14","v":246437},{"$f":"T6+T8+T10+T12+T14","v":404460},415628,598938,{"$f":"W6+W8+W10+W12+W14","v":0}]
[null,"Accepted",{"$f":"C7+C9+C11+C13+C15","v":0},{"$f":"D7+D9+D11+D13+D15","v":0},{"$f":"E7+E9+E11+E13+E15","v":0},{"$f":"F7+F9+F11+F13+F15","v":0},0,3189986,3218987,3141815,3003071,2878096,2856627,0,18288582,null,{"$f":"Q7+Q9+Q11+Q13+Q15","v":20880},{"$f":"R7+R9+R11+R13+R15","v":119288},246436,{"$f":"T7+T9+T11+T13+T15","v":404460},415628,574891,{"$f":"W7+W9+W11+W13+W15","v":0}]
[null,"Difference",{"$f":"C16-C17","v":0},{"$f":"D16-D17","v":0},{"$f":"E16-E17","v":0},{"$f":"F16-F17","v":0},{"$f":"G16-G17","v":0},-24589,0,0,0,0,0,0,-24589,null,-5780,0,1,0,0,24047,0]
["Expenses"]
[]
["Insurance","Submitted",null,null,null,null,null,84714,82214,76243,72007,72007,73266,null,{"$f":"SUM(F21:N21)","v":460451},null,0,2500,8471,12707,12707,11448]
[null,"Accepted",null,null,null,null,null,84714,82214,76243,72007,72007,73266,null,{"$f":"SUM(F22:N22)","v":460451},null,0,2500,5627,12707,12707,11448]
["Administration","Submitted",null,null,null,null,null,187272,205960,187511,177410,145498,180549,null,1084200,null,0,5000,2822,3606,6707,6263]
[null,"Accepted",null,null,null,null,null,187272,199385,187511,177410,145498,180549,null,1077625,null,0,5000,2822,3606,6707,6263]
["Repair & Maintenance","Submitted",null,null,null,null,null,549682,444505,437399,496269,396384,346279,null,2670518,null,0,16111,25600,31654,24732,24820]
[null,"Accepted",null,null,null,null,null,549682,460616,437399,496269,396384,346279,null,2686629,null,0,0,25600,31654,24732,24820]
["Municipal services","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Services (water, garbage, sewer)","Submitted",0,0,0,0,0,0,4032,5866,0,0,0,null,9898,null,0,9461,651,1980,0,0,0]
[null,"Accepted",0,0,0,0,0,0,13493,6517,0,0,0,null,20010,null,0,0,0,1980,0,0,0]
["Electricity","Submitted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0]
["Principal & Interest Payments","Submitted",null,null,null,null,null,2003521,1983942,2021846,1899037,1856226,1850156,null,11614728,null,6655,50229,116350,213995,251835,315616]
[null,"Accepted",null,null,null,null,null,2003521,1983942,2021846,1899037,1856226,1850156,null,11614728,null,12576,50229,116350,196153,231204,315616]
["Transfer to Replacement Reserve","Submitted",null,null,null,null,null,0,278540,278540,103167,278540,278540,null,1217327,null,8445,26217,45175,54925,65642,90350]
[null,"Accepted",null,null,null,null,null,278540,278540,278540,250000,278540,278540,null,1642700,null,3250,13000,29033,59800,65000,90350]
["Bad Debts","Submitted",null,null,null,null,null,324468,null,0,252318,99062,112040,null,787888,null,null,7802,25000,25000,742,48886]
[null,"Accepted",0,0,0,0,0,63232,0,0,105485,{"$f":"L6*5%","v":65023.5},{"$f":"M6*5%","v":69743.5},{"$f":"N6*5%","v":0},303484,null,null,7802,25000,25000,0,0,0]
["Professional Fees","Submitted",null,null,null,null,null,6650,2631,4000,1363,30379,15797,null,60820,null,null,1000,1461,1500,1779,2468]
[null,"Accepted",null,null,null,null,null,6650,2631,4000,1363,30379.599999999999,15797,null,60820.6,null,null,1000,1461,1500,1779,2468]
["Others","Submitted",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0]
["Renovation reserve","Submitted",0,0,0,0,0,11676,209878,130410,0,0,0,0,{"$f":"SUM(F43:N43)","v":351964},null,null,0,0,0,0,0,0]
[null,"Accepted",0,0,0,0,0,11676,198166,0,0,0,0,0,{"$f":"SUM(F44:N44)","v":209842},null,null,0,0,0,0,0,0]
["Others (Contingency)","Submitted",0,0,0,0,0,4699,0,0,1500,0,0,0,6199,null,null,968,0,0,425,1181]
[null,"Accepted",0,0,0,0,0,4699,0,0,1500,0,0,0,6199,null,null,968,0,0,425,1181]
["Total Expenses","Submitted",{"$f":"C21+C23+C25+C27+C29+C31+C33+C35+C37+C39+C45+C41+C43","v":0},0,0,0,0,3172682,3211702,{"$f":"J21+J23+J25+J27+J29+J31+J33+J35+J37+J39+J45+J41+J43","v":3141815},{"$f":"K21+K23+K25+K27+K29+K31+K33+K35+K37+K39+K45+K41","v":3003071},2878096,2856627,0,17912029,null,{"$f":"Q21+Q23+Q25+Q27+Q29+Q31+Q33+Q35+Q37+Q39+Q45+Q41","v":15100},119288,225530,345367,364569,501032,0]
[null,"Accepted",0,0,0,0,0,3189986,3218987,{"$f":"J22+J24+J26+J28+J30+J32+J34+J36+J38+J40+J46+J42+J44","v":3012056},3003071,2844058.1,2814330.5,0,17872646.600000001,null,15826,80499,205893,332400,342554,452146,0]
[null,"Difference",{"$f":"C47-C48","v":0},{"$f":"D47-D48","v":0},{"$f":"E47-E48","v":0},{"$f":"F47-F48","v":0},0,-17304,-7285,129759,0,34037.899999999907,42296.5,{"$f":"N47-N48","v":0},{"$f":"O47-O48","v":39382.39999999851},null,{"$f":"Q47-Q48","v":-726},38789,19637,12967,22015,48886,0]
[]
[" SURPLUS  /  DEFICIT  ","Submitted",{"$f":"C16-C47","v":0},0,0,0,0,-7285,7285,0,0,0,0,0,351964,null,{"$f":"Q16-Q47","v":0},0,20907,59093,51059,97906,0]
[null,"Accepted",0,0,0,0,0,0,0,129759,0,34037.899999999907,42296.5,0,415935.39999999851,null,5054,38789,40543,72060,73074,122745,0]
[null,"Difference",{"$f":"C51-C52","v":0},{"$f":"D51-D52","v":0},{"$f":"E51-E52","v":0},{"$f":"F51-F52","v":0},0,-7285,7285,-129759,0,-34037.899999999907,-42296.5,{"$f":"N51-N52","v":0},{"$f":"O51-O52","v":-63971.39999999851},null,{"$f":"Q51-Q52","v":-5054},-38789,-19636,-12967,-22015,-24839,0]
[]
["Replacement Reserve Funds"]
[]
["Previous accumulated Funds","Submitted",null,null,null,null,null,960008,996543,1320220,1621698,1735722,1530318,null,null,null,0,3250,29467,74642,129567,195209]
[null,"Accepted",null,null,null,null,null,1166058,1480992,1303998,1605476,1866333,1660929,null,null,null,0,3250,16250,45283,105083,170083]
[" Interest earned","Submitted",null,null,null,null,null,36394,45137,22938,10857,16056,10551,null,null,null,0,0,0,0,0,0]
[null,"Accepted",null,null,null,null,null,36394,45137,22938,10857,16056,10551,null,null,null,0,0,0,0,0,0]
[" Allocation for the year","Submitted",null,null,null,null,null,0,278540,278540,103167,278540,278540,null,null,null,8445,26217,45175,54925,65642,90350]
[null,"Accepted",null,null,null,null,null,278540,278540,278540,250000,278540,278540,null,null,null,3250,13000,29033,59800,65000,90350]
[" Transfered to Housing repairs","Submitted",null,null,null,null,null,null,0,0,0,500000,0,null,null,null,0,0,0,null,0,0]
[null,"Accepted",null,null,0,null,null,null,500671,0,0,500000,0,null,null,null,0,0,0,null,0,0]
["Balance, End of Year","Submitted",{"$f":"C57+C59+C61-C63","v":0},0,0,0,0,996402,1320220,1621698,1735722,1530318,{"$f":"M57+M59+M61-M63","v":1819409},{"$f":"N57+N59+N61-N63","v":0},null,null,{"$f":"Q57+Q59+Q61-Q63","v":8445},{"$f":"R57+R59+R61-R63","v":29467},{"$f":"S57+S59+S61-S63","v":74642},{"$f":"T57+T59+T61-T63","v":129567},195209,285559,{"$f":"W57+W59+W61-W63","v":0}]
[null,"Accepted",0,0,0,0,0,1480992,1303998,1605476,1866333,1660929,{"$f":"M58+M60+M62-M64","v":1950020},{"$f":"N58+N60+N62-N64","v":0},null,null,{"$f":"Q58+Q60+Q62-Q64","v":3250},{"$f":"R58+R60+R62-R64","v":16250},45283,{"$f":"T58+T60+T62-T64","v":105083},170083,260433,{"$f":"W58+W60+W62-W64","v":0}]
[null,"Difference",{"$f":"C65-C66","v":0},{"$f":"D65-D66","v":0},{"$f":"E65-E66","v":0},{"$f":"F65-F66","v":0},0,-484590,16222,16222,-130611,-130611,{"$f":"M65-M66","v":-130611},{"$f":"N65-N66","v":0},null,null,{"$f":"Q65-Q66","v":5195},13217,29359,24484,25126,25126,0]
["Subsidy Surplus / Renovation Funds"]
[]
[" Previous accumulated Funds","Submitted",null,null,null,null,null,7924,7924,0,395819,395819,395819,0]
[null,"Accepted",null,null,null,null,null,237028,237028,463575,593334,593334,627372,0]
[" Interest earned","Submitted",null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Accepted",null,null,null,null,null,null,28381,0,0,0,0,0]
["Transfer From","Submitted",null,null,null,null,null,null,0,0,0,0,151842,0]
[null,"Accepted",null,null,null,null,null,null,0,0,0,0,151842]
[" Surplus / Deficit of Year","Submitted",null,null,null,null,null,null,257485,0,0,0,0,{"$f":"N51","v":0}]
[null,"Accepted",null,null,null,null,null,null,198166,129759,0,34038,42297,{"$f":"N52","v":0}]
["Balance, End of Year","Submitted",{"$f":"C70+C72+C76-C74","v":0},{"$f":"D70+D72+D76-D74","v":0},{"$f":"E70+E72+E76-E74","v":0},{"$f":"F70+F72+F76-F74","v":0},{"$f":"G70+G72+G76-G74","v":0},7924,265409,0,395819,395819,243977,0]
[null,"Accepted",{"$f":"+C71+C73+C77-C75","v":0},{"$f":"+D71+D73+D77-D75","v":0},{"$f":"+E71+E73+E77-E75","v":0},{"$f":"+F71+F73+F77-F75","v":0},{"$f":"+G71+G73+G77-G75","v":0},237028,463575,593334,593334,627372,517827,0]
[null,"Difference",{"$f":"C78-C79","v":0},{"$f":"D78-D79","v":0},{"$f":"E78-E79","v":0},{"$f":"F78-F79","v":0},0,-229104,-198166,-593334,-197515,-231553,{"$f":"M78-M79","v":-273850},{"$f":"N78-N79","v":0}]
[]
["Operating Reserve Funds"]
[" Previous accumulated Funds","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5054,5054,25961,85054,136113]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5054,43843,84386,156446,229521]
[" Interest earned","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[" Surplus / Deficit of Year","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,20907,59093,51059,97906]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5054,38789,40543,72060,73074,122745]
["Balance, End of Year","Submitted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q83+Q85+Q87","v":0},5054,25961,85054,136113,234019,{"$f":"W83+W85+W87","v":0}]
[null,"Accepted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5054,43843,84386,156446,229520,352266,{"$f":"+W84+W86+W88","v":0}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q89-Q90","v":-5054},-38789,-58425,-71392,-93407,-118247,0]

{"sheet":"Total","index":49,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[2,1,2,2],[3,1,3,2],[0,0,0,5],[19,1,19,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[13,1,13,2],[11,1,11,2],[12,1,12,2],[5,1,5,2],[4,1,4,2],[1,0,1,5],[27,1,27,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[28,1,28,2],[29,1,29,2],[3,7,5,7],[26,1,26,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2]]}
["Budget annuel pour le logement"]
[{"$f":"'Post-96'!$B$4","v":0}]
[]
[null,"Programme\nantérieur à 1997 de la SCHL",null,"Programme\npostérieur à 1996 de la SCHL","Autres programmes","Total de tous les programmes",null,"Cliquer pour reveni au menu principal"]
[null,"Nombre de logements",null,"Nombre de logements","Nombre de logements","Nombre de logements"]
[null,{"$f":"'Pre-97 Program'!$B$5","v":0},null,{"$f":"'Post-96'!$B$5","v":0},{"$f":"Other!$B$5","v":0},{"$f":"B6+D6+E6","v":0}]
["PRODUITS"]
["Loyers",{"$f":"'Pre-97 Program'!$J$14","v":0},null,{"$f":"'Post-96'!$J$14","v":0},{"$f":"Other!J14","v":0},{"$f":"B8+D8+E8","v":0}]
["Contribution de la bande",{"$f":"'Pre-97 Program'!$J$15","v":0},null,{"$f":"'Post-96'!$J$15","v":0},{"$f":"Other!J15","v":0},{"$f":"B9+D9+E9","v":0}]
["Aide fédérale",{"$f":"'Pre-97 Program'!$J$16","v":0},null,{"$f":"'Post-96'!$J$16","v":0},{"$f":"Other!J16","v":0},0]
["Intérêt",{"$f":"'Pre-97 Program'!$J$17","v":0},null,{"$f":"'Post-96'!$J$17","v":0},{"$f":"Other!J17","v":0},0]
["Autres produits 1 (modifier le nom, au besoin)",{"$f":"'Pre-97 Program'!$J$18","v":0},null,{"$f":"'Post-96'!$J$18","v":0},{"$f":"Other!J18","v":0},0]
["Autres produits 2 (modifier le nom, au besoin)",{"$f":"'Pre-97 Program'!$J$19","v":0},null,{"$f":"'Post-96'!$J$19","v":0},{"$f":"Other!J19","v":0},0]
["Autres produits 3 (modifier le nom, au besoin)",{"$f":"'Pre-97 Program'!$J$20","v":0},null,{"$f":"'Post-96'!$J$20","v":0},{"$f":"Other!J20","v":0},0]
["Total partiel",{"$f":"SUM(B8:B14)","v":0},null,{"$f":"SUM(D8:D14)","v":0},{"$f":"SUM(E8:E14)","v":0},{"$f":"SUM(F8:F14)","v":0}]
[]
["CHARGES"]
["Services (déneigement, enlèvement des ordures, eau, égouts)",{"$f":"'Pre-97 Program'!J24","v":0},null,{"$f":"'Post-96'!J24","v":0},{"$f":"Other!J24","v":0},{"$f":"SUM(B18:E18)","v":0}]
["Assurance",{"$f":"'Pre-97 Program'!$J$25","v":0},null,{"$f":"'Post-96'!J25","v":0},{"$f":"Other!J25","v":0},{"$f":"SUM(B19:E19)","v":0}]
["Entretien",{"$f":"'Pre-97 Program'!$J$26","v":0},null,{"$f":"'Post-96'!J26","v":0},{"$f":"Other!J26","v":0},0]
["Chauffage",{"$f":"'Pre-97 Program'!$J$27","v":0},null,{"$f":"'Post-96'!J27","v":0},{"$f":"Other!J27","v":0},0]
["Électricité",{"$f":"'Pre-97 Program'!$J$28","v":0},null,{"$f":"'Post-96'!J28","v":0},{"$f":"Other!J28","v":0},0]
["Services de conciergerie",{"$f":"'Pre-97 Program'!$J$29","v":0},null,{"$f":"'Post-96'!J29","v":0},{"$f":"Other!J29","v":0},0]
["Administration ",{"$f":"'Pre-97 Program'!$J$30","v":0},null,{"$f":"'Post-96'!J30","v":0},{"$f":"Other!J30","v":0},0]
["Contribution annuelle – réserve de remplacement",{"$f":"'Pre-97 Program'!$J$31","v":0},null,{"$f":"'Post-96'!J31","v":0},{"$f":"Other!J31","v":0},0]
["Principal et intérêts sur la dette à long terme",{"$f":"'Pre-97 Program'!$J$32","v":0},null,{"$f":"'Post-96'!J32","v":0},{"$f":"Other!J32","v":0},0]
["Créances douteuses et irrécouvrables",{"$f":"'Pre-97 Program'!$J$33","v":0},null,{"$f":"'Post-96'!J33","v":0},{"$f":"Other!J33","v":0},0]
["Honoraires professionnels",{"$f":"'Pre-97 Program'!$J$34","v":0},null,{"$f":"'Post-96'!J34","v":0},{"$f":"Other!J34","v":0},0]
["Autres charges 1 (modifier le nom, au besoin)",{"$f":"'Pre-97 Program'!$J$35","v":0},null,{"$f":"'Post-96'!J35","v":0},{"$f":"Other!J35","v":0},0]
["Autres charges 2 (modifier le nom, au besoin)",{"$f":"'Pre-97 Program'!$J$36","v":0},null,{"$f":"'Post-96'!J36","v":0},{"$f":"Other!J36","v":0},0]
["Autres charges 3 (modifier le nom, au besoin)",{"$f":"'Pre-97 Program'!$J$37","v":0},null,{"$f":"'Post-96'!J37","v":0},{"$f":"Other!J37","v":0},0]
["Total partie",{"$f":"SUM(B18:B31)","v":0},null,{"$f":"SUM(D18:D31)","v":0},{"$f":"SUM(E18:E31)","v":0},{"$f":"SUM(F18:F31)","v":0}]
[]
["RÉSULTATS (Surplus / déficit)",{"$f":"B15-B32","v":0},null,{"$f":"D15-D32","v":0},{"$f":"E15-E32","v":0},{"$f":"F15-F32","v":0}]