Spreadsheet: f1a97e44-6a9c-44e9-9dad-d98311e38662
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13
 |  |  |  |  | Cornhusker Apartments
 |  |  |  |  | Omaha, Nebraska
 |  |  |  |  |  |  | Tax Credit Pilot  - Financial Profile Exhibits List
 |  |  |  |  |  |  | Page # |  | Page title
 |  | Tax Credit Pilot Executive Summary |  |  |  |  | 1 | Executive Summary
 |  | Consolidated and condensed  Sources and Uses |  |  |  |  | 2 | Section A - Consolidated schedule of Sources of and Uses of Funds - page 1 of 1
 |  | Mortgageable/Non-Mortgageable Costs Summary |  |  |  |  | 3 | Section B - Mortgageable Costs and Consolidated Uses - page 1 of 1
 |  | Tax Credit Equity, Permanent Capital Sources other than Tax Credit Equity |  |  |  |  | 4 | Section C - Tax Credit Equity and Permanent Capital Sources - page 1 of 1
 |  | [NAME] |  |  |  |  | 5 | Section D - Draw Schedule - page 1 of 1
 |  | 92264-A |  |  |  |  | 6 | Section E - 92264-A - page 1 of 3, Section I, page 1 of 1
 |  |  |  |  |  |  | 7 | Section E -  92264-A - page 2 of 3 , Section I, page 2 of 2
 |  |  |  |  |  |  | 8 | Section E - 92264-A - page 3 of 3, Sections II and III, page 1 of 1
 |  | Non-mortgageable cost items (page 1 of 2, entries 1-15) |  |  |  |  | 9 | Section F - Page  1 of 3, Non-mortgageable Itemized costs  - page 1 of 2
 |  | Non-mortgageable cost items (page 2 of 2, entries 16-30) |  |  |  |  | 10 | Section F - Page 2 of 3, Non-mortgageable Itemized costs  - page 2 of 2
 |  | Non- Mortgageable Costs - Summary |  |  |  |  | 11 | Section F - Page 3 of 3, Non-mortgageable Category Summary  - page 1 of 1
 |  | Mortgageable cost allocation for Settlement Requirements (page 1 of 1) |  |  |  |  | 12 | Section G - Page 1 of 3, Settlement Allocation -  Mortgageable, page 1 of 1
 |  | Non-mortgageable cost allocation for Settlement Requirements (page 1 of 2) |  |  |  |  | 13 | Section G - Page 2 of 3, Settlement Allocation - Non-mortgageable, page 1 of 2
 |  | Non-mortgageable cost allocation for Settlement Requirements  (page 2 of 2) |  |  |  |  | 14 | Section G - Page 3 of 3, Settlement Allocation - Non-mortgageable, page 2 of 2
 |  | Allocation of Financing Source to be used in the Consolidated Uses statement |  |  |  |  | 15 | Section F- Permanent Capital Sources Consolidation Categorization - page 1
 |  | Notes pages |  |  |  |  | 16 | Section H - Notes and useful calculations and lists pages - page 1 of 2
 |  |  |  |  |  |  | 17 | Section H - Notes and useful calculations and lists pages - page 2 of 2
 |  | Wheelbarrow Report |  |  |  |  | 18 | Property Profile, page 1
 |  |  |  |  |  |  | 19 | Property Profile, page 2
 |  |  |  |  |  |  | 20 | Property Profile, page 3
 |  |  |  |  |  |  | 21 | Property Profile, page 4, NOI Summary
 |  |  |  |  |  |  | 22 | Property Profile, page 5, Stress Test
 |  | Wheelbarrow Data Sheet |  |  |  |  | 23 | Data Input Page 1 - Property Profile
 |  |  |  |  |  |  | 24 | Data Input Page 2 - Income & Expense, Mortgage Criteria
 |  |  |  |  |  |  | 25 | Data Input Page 3 - Sources & Uses
 |  |  |  |  |  |  | 26 | Data Input Page 4 -Two year financial history
 |  |  |  |  |  |  |  |  |  |  |  | Spreadsheet release date: | 2013-06-05 00:00:00
A | Tax Credit Project Presentation Sequence Index