{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["PRP Application Attachments","PRP Cover Page","Mapping","Project, Applicant, Threshold","Unit Des Table","Dropdowns","Rent Limits","MTSP 50% Income Limits","Borrower and Dev Team Contacts","Project Description","Assisted Units","Non Assisted Units","Summary Original Assisted Units","Summary Proposed Assisted Units","Dev Budget","Dev Sources","TBL and High Cost Test","Max Rehab Loan","PRP Admin Allowance","Supportive Services Costs","Operating","Cash Flow","COSR Calculation","Applicant Documents","Certification & Legal","App Customer Service"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":8,"defined_names":2517,"comments":12,"pivot_tables":2},"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":"PRP Application Attachments","index":0,"n_rows":71,"n_cols":6,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
[null,"File Name","Description","Applicability","Application Worksheet","Comments"]
[1,"PRP Application","PLP Excel application","Required","Application workbook"]
[2,"Const Letter #1, #2, etc","Proof(s) of construction financing (letter of interest or commitment letter). HCD will review for acceptability.","Required","Project, Applicant, Threshold","May have up to seven files"]
[3,"App1 Cert & Legal","See Certifications & Legal worksheet.","Not required from public agencies","Project, Applicant, Threshold"]
[4,"App1 Resolution","Signature required; see Applicant Documents worksheet.","Required","Project, Applicant, Threshold"]
[5,"App1 OrgDoc1, OrgDoc2, etc…","See Applicant Documents worksheet.","Not required from public agencies","Project, Applicant, Threshold","May be eight separate documents; based on entity type see 'Applicant Documents' worksheet for full list"]
[6,"App1 OrgChart","See Applicant Documents worksheet.","Not required from public agencies","Project, Applicant, Threshold"]
[7,"App1 Signature Block","See Applicant Documents worksheet.","Required","Project, Applicant, Threshold"]
[8,"App1 Payee Data Record","See Applicant Documents worksheet.","Required","Project, Applicant, Threshold"]
[9,"App1 TIN","See Applicant Documents worksheet (not applicable for non-governmental entities)","Not required from non-public agencies","Project, Applicant, Threshold"]
[10,"App1 Cert of Good Standing ","Dated 30 days or less from the application due date.","Not required from public agencies","Project, Applicant, Threshold"]
[11,"App1 Tax-Exempt Status","If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps","Not required from public agencies and for profits","Project, Applicant, Threshold"]
[12,"App2 Cert & Legal","See Certifications & Legal worksheet.","Not required if there is not an Applicant 2; Not required from public agencies","Project, Applicant, Threshold"]
[13,"App2 Resolution","Signature required; see Applicant Documents worksheet.","Not required if there is not an Applicant 2; Required","Project, Applicant, Threshold"]
[14,"App2 OrgDoc1, OrgDoc2, etc…","See Applicant Documents worksheet.","Not required if there is not an Applicant 2; Not required from public agencies","Project, Applicant, Threshold","May be eight separate documents; based on entity type see 'Applicant Documents' worksheet for full list"]
[15,"App2 OrgChart","See Applicant Documents worksheet.","Not required if there is not an Applicant 2; Not required from public agencies","Project, Applicant, Threshold"]
[16,"App2 Signature Block","See Applicant Documents worksheet.","Not required if there is not an Applicant 2; Required","Project, Applicant, Threshold"]
[17,"App2 Payee Data Record","See Applicant Documents worksheet.","Not required if there is not an Applicant 2; Required","Project, Applicant, Threshold"]
[18,"App2 TIN","See Applicant Documents worksheet (not applicable for non-governmental entities)","Not required if there is not an Applicant 2; Not required from non-public agencies","Project, Applicant, Threshold"]
[19,"App2 Cert of Good Standing ","Dated 30 days or less from the application due date.","Not required if there is not an Applicant 2; Not required from public agencies","Project, Applicant, Threshold"]
[20,"App2 Tax-Exempt Status","If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps","Not required if there is not an Applicant 2; Not required from public agencies and for profits","Project, Applicant, Threshold"]
[21,"Ownership approval","If Applicant is not the current owner, attach HCD approval letter regarding Applicant's capacity to acquire the Project.","Not always required, may be N/A","Project, Applicant, Threshold"]
[22,"Preservation compliance","Documentation showing the Project and proposed transaction complies with Preservation Notice Law requirements Gov. Code §65863.11 and/or13","Required","Project, Applicant, Threshold"]
[23,"Staff Chart","Staffing chart illustrating capacity","Not required from public agencies","Project, Applicant, Threshold"]
[24,"Site Control","Proof of site control per UMR §8303","Required","Project, Applicant, Threshold"]
[25,"PCA","Prepared within 12 months of the application submittal date that documents all physical needs and all repairs required within five years of the Property Condition Assessment (PCA) date. HCD will assume a $500 per unit annual deposit to the Replacement Reserve unless a different amount is approved by HCD pursuant to UMR §8309(b)(2).","Required","Project, Applicant, Threshold"]
[26,"Scope of Work","Attach a scope of work for the Project that includes the repairs required in the next five years as identified in the PNA. Include a general timeline for the repairs.","Required","Project, Applicant, Threshold"]
[27,"Borrower Cert & Legal","See Certifications & Legal worksheet.","Not required from public agencies","Borrower and Dev Team Contacts"]
[28,"Borrower Resolution","Signature required; see Applicant Documents worksheet.","Required","Borrower and Dev Team Contacts"]
[29,"Borrower OrgDoc1, OrgDoc2, etc…","See Applicant Documents worksheet.","Not required from public agencies","Borrower and Dev Team Contacts","May be eight separate documents; based on entity type see 'Applicant Documents' worksheet for full list"]
[30,"Borrower OrgChart","See Applicant Documents worksheet.","Not required from public agencies","Borrower and Dev Team Contacts"]
[31,"Borrower Signature Block","See Applicant Documents worksheet.","Required","Borrower and Dev Team Contacts"]
[32,"Borrower Payee Data Record","See Applicant Documents worksheet.","Required","Borrower and Dev Team Contacts"]
[33,"Borrower TIN","See Applicant Documents worksheet (not applicable for non-governmental entities)","Not required from non-public agencies","Borrower and Dev Team Contacts"]
[34,"Borrower Cert of Good Standing ","Dated 30 days or less from the application due date.","Not required from public agencies","Borrower and Dev Team Contacts"]
[35,"Borrower Tax-Exempt Status","If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps","Not required from public agencies and for profits","Borrower and Dev Team Contacts"]
[36,"Party 1 Cert & Legal","See Certifications & Legal worksheet.","Not required if there is not a Party 1; Not required from public agencies","Borrower and Dev Team Contacts"]
[37,"Party 1 Resolution","Signature required; see Applicant Documents worksheet.","Not required if there is not a Party 1; Required","Borrower and Dev Team Contacts"]
[38,"Party 1 OrgDoc1, OrgDoc2, etc","See Applicant Documents worksheet.","Not required if there is not a Party 1; Not required from public agencies","Borrower and Dev Team Contacts","May be eight separate documents; based on entity type see 'Applicant Documents' worksheet for full list"]
[39,"Party 1 OrgChart","See Applicant Documents worksheet.","Not required if there is not a Party 1; Not required from public agencies","Borrower and Dev Team Contacts"]
[40,"Party 1 Signature Block","See Applicant Documents worksheet.","Not required if there is not a Party 1; Required","Borrower and Dev Team Contacts"]
[41,"Party 1 Payee Data Record","See Applicant Documents worksheet.","Not required if there is not a Party 1; Required","Borrower and Dev Team Contacts"]
[42,"Party 1 TIN","See Applicant Documents worksheet (not applicable for non-governmental entities)","Not required if there is not a Party 1; Not required from non-public agencies","Borrower and Dev Team Contacts"]
[43,"Party 1 Cert of Good Standing","Dated 30 days or less from the application due date.","Not required if there is not a Party 1; Not required from public agencies","Borrower and Dev Team Contacts"]
[44,"Party 1 Tax-Exempt Status","If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps","Not required if there is not a Party 1; Not required from public agencies and for profits","Borrower and Dev Team Contacts"]
[45,"Party 2 Cert & Legal","See Certifications & Legal worksheet.","Not required if there is not a Party 2; Not required from public agencies","Borrower and Dev Team Contacts"]
[46,"Party 2 Resolution","Signature required; see Applicant Documents worksheet.","Not required if there is not a Party 2; Required","Borrower and Dev Team Contacts"]
[47,"Party 2 OrgDoc1, OrgDoc2, etc","See Applicant Documents worksheet.","Not required if there is not a Party 2; Not required from public agencies","Borrower and Dev Team Contacts","May be eight separate documents; based on entity type see 'Applicant Documents' worksheet for full list"]
[48,"Party 2 OrgChart","See Applicant Documents worksheet.","Not required if there is not a Party 2; Not required from public agencies","Borrower and Dev Team Contacts"]
[49,"Party 2 Signature Block","See Applicant Documents worksheet.","Not required if there is not a Party 2; Required","Borrower and Dev Team Contacts"]
[50,"Party 2 Payee Data Record","See Applicant Documents worksheet.","Not required if there is not a Party 2; Required","Borrower and Dev Team Contacts"]
[51,"Party 2 TIN","See Applicant Documents worksheet (not applicable for non-governmental entities)","Not required if there is not a Party 2; Not required from non-public agencies","Borrower and Dev Team Contacts"]
[52,"Party 2 Cert of Good Standing","Dated 30 days or less from the application due date.","Not required if there is not a Party 2; Not required from public agencies","Borrower and Dev Team Contacts"]
[53,"Party 2 Tax-Exempt Status","If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps","Not required if there is not a Party 2; Not required from public agencies and for profits","Borrower and Dev Team Contacts"]
[54,"Party 3 Cert & Legal","See Certifications & Legal worksheet.","Not required if there is not a Party 3; Not required from public agencies","Borrower and Dev Team Contacts"]
[55,"Party 3 Resolution","Signature required; see Applicant Documents worksheet.","Not required if there is not a Party 3; Required","Borrower and Dev Team Contacts"]
[56,"Party 3 OrgDoc1, OrgDoc2, etc","See Applicant Documents worksheet.","Not required if there is not a Party 3; Not required from public agencies","Borrower and Dev Team Contacts","May be eight separate documents; based on entity type see 'Applicant Documents' worksheet for full list"]
[57,"Party 3 OrgChart","See Applicant Documents worksheet.","Not required if there is not a Party 3; Not required from public agencies","Borrower and Dev Team Contacts"]
[58,"Party 3 Signature Block","See Applicant Documents worksheet.","Not required if there is not a Party 3; Required","Borrower and Dev Team Contacts"]
[59,"Party 3 Payee Data Record","See Applicant Documents worksheet.","Not required if there is not a Party 3; Required","Borrower and Dev Team Contacts"]
[60,"Party 3 TIN","See Applicant Documents worksheet (not applicable for non-governmental entities)","Not required if there is not a Party 3; Not required from non-public agencies","Borrower and Dev Team Contacts"]
[61,"Party 3 Cert of Good Standing","Dated 30 days or less from the application due date.","Not required if there is not a Party 3; Not required from public agencies","Borrower and Dev Team Contacts"]
[62,"Party 3 Tax-Exempt Status","If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps","Not required if there is not a Party 3; Not required from public agencies and for profits","Borrower and Dev Team Contacts"]
[63,"Utilities","Monthly Utility Allowance must attach utility allowance chart","Required","Assisted Units"]
[64,"Relocation Plan","Submit a relocation plan including costs of relocation","Only required if requesting this funding boost","Max Rehab Loan"]
[65,"Elevator study","Submit elevator repair or replacement study","Only required if requesting this funding boost","Max Rehab Loan"]
[66,"Seismic letter","Submit seismic work description as described in a letter from an enforcement agency","Only required if requesting this funding boost","Max Rehab Loan"]
[67,"Structural work","Submit structural work as described in a letter from an enforcement agency","Only required if requesting this funding boost","Max Rehab Loan"]
[68,"Environmental remediation","Submit environmental work as specified in a letter from a third-party environmental company","Only required if requesting this funding boost","Max Rehab Loan"]
[69,"Accessibility work","Submit an accessibility study from a Certified Access Specialist","Only required if requesting this funding boost","Max Rehab Loan"]
[70,"Cert & Legal Explanation","Letter of explanation for any \"Yes\" answers or red shaded items above. ","Only required if Yes answers on Cert & Legal worksheet","Certification & Legal"]

{"sheet":"PRP Cover Page","index":1,"n_rows":42,"n_cols":2,"rows_kept":42,"cut":false,"hidden":false,"merged":[[38,0,38,22],[39,0,39,22],[40,0,40,22],[41,0,41,22],[30,0,30,22],[32,0,32,22],[33,0,33,22],[35,0,35,22],[36,0,36,22],[37,0,37,22],[29,0,29,22],[3,0,3,22],[5,0,5,22],[8,1,8,2],[26,0,26,22],[27,0,27,22]]}
[]
[]
[]
["Portfolio Reinvestment Program (PRP)"]
[]
["Notice of Funding Availability (NOFA) March 28, 2022"]
[]
[]
["Rev.","2022-04-27"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Gavin Newsom, Governor "]
[]
["Lourdes M. Castro Ramírez, Secretary"]
["Business, Consumer Services and Housing Agency"]
[]
["Gustavo Velasquez, Director"]
["Department of Housing and Community Development (HCD)"]
[]
["2020 West El Camino Avenue, Suite 150"]
["Sacramento, CA 95833"]
["Phone: (916) 263-2771   "]
["Email: PortfolioReinvestment@hcd.ca.gov"]
["Website: https://www.hcd.ca.gov/portfolio-reinvestment-program"]
["Application Technical Support email:"]
["AppSupport@hcd.ca.gov"]

{"sheet":"Mapping","index":2,"n_rows":2,"n_cols":133,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["App version date","App submittal date","Project name","Project address","Project city","Project county","County = non-metro MI","Project zip","Eligible set aside","Requested set aside","Eligible for Boost","Proposed PRP Rehab","Proposed PRP COSR","Total Proposed","Total Rehab costs","PRP Admin Allowance","Total Units","Total Assisted Units","Total Non-Assisted Units","Project address 2","Project city 2","Project county 2","Project zip 2","Project address 3","Project city 3","Project county 3","Project zip 3","Project address 4","Project city 4","Project county 4","Project zip 4","HCD (RA) #","Expiration date of RA","Second HCD RA #","Expiration date of RA","Third HCD (RA) #","Expiration date of RA","Applicant","Organization Type","Profit basis","Authorized Rep","Auth Rep Title","Auth Rep Phone","Contact Name","Contact Title","Contact Email","Contact Phone","Applicant 2","Organization Type","Profit basis","Authorized Rep","Auth Rep Title","Auth Rep Phone","Contact Name","Contact Title","Contact Email","Contact Phone","Borrower","Borrower Party 1","Party 1 Title","Borrower Party 2","Party 2 Title","Property Manager","General Contractor","Consultant","Legal Counsel","Legal Counsel Contact","Legal Counsel phone","§II(A)2 RA not terminated","3a No Tax Credits","3b Need for PRP","3c Rehab fully funded","3d  10 year prohibition","4 Construction sources","5 Rental Hsng Dev","6 Not 2 or more sites","§II(B)(1)(b) JV app compliance","d app current owner","e Capacity","f Other capacity","g Other reliance","h Tribal app","2 Not in breach","3 Site control","§II(D)1 Rehab w/i 180 days","Construction start date","Construction completion date","Construction loan close date","2 Comply with NOFA","3 Complete app","4a PCA","PCA date","4b Scope shows PCA repairs","5 Fiscal Integrity","6 Docs submitted","7 Std Agreement","8 Misrepresentation","Construction 1","Amount","Construction 2","Amount","Construction 3","Amount","Construction 4","Amount","Construction 5","Amount","Construction 6","Amount","Construction 7","Amount","Construction 8","Amount","Construction 9","Amount","Perm 1","Amount","Perm 2","Amount","Perm 3","Amount","Perm 4","Amount","Perm 5","Amount","Perm 6","Amount","Perm 7","Amount","Perm 8","Amount","Perm 9","Amount"]
[{"$f":"'Project, Applicant, Threshold'!AK1","v":"2022-04-27"},{"$f":"'Project, Applicant, Threshold'!V18","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!E22","v":0},{"$f":"'Project, Applicant, Threshold'!E24","v":0},{"$f":"'Project, Applicant, Threshold'!U24","v":0},{"$f":"'Project, Applicant, Threshold'!AD24","v":0},{"$f":"'Project, Applicant, Threshold'!AK4","v":""},{"$f":"'Project, Applicant, Threshold'!AI24","v":0},{"$f":"'Project, Applicant, Threshold'!V5","v":"No qualifying set-aside"},{"$f":"'Project, Applicant, Threshold'!V6","v":""},{"$f":"'Max Rehab Loan'!AI12","v":"Yes"},{"$f":"'Project, Applicant, Threshold'!V7","v":0},{"$f":"'Project, Applicant, Threshold'!V14","v":0},{"$f":"'Project, Applicant, Threshold'!V17","v":0},{"$f":"'Dev Sources'!J28","v":0},{"$f":"'PRP Admin Allowance'!H8","v":0},{"$f":"'Max Rehab Loan'!M6","v":0},{"$f":"'Max Rehab Loan'!Z6","v":0},{"$f":"'Non Assisted Units'!C10","v":0},{"$f":"'Project, Applicant, Threshold'!E26","v":0},{"$f":"'Project, Applicant, Threshold'!U26","v":0},{"$f":"'Project, Applicant, Threshold'!AD26","v":0},{"$f":"'Project, Applicant, Threshold'!AI26","v":0},{"$f":"'Project, Applicant, Threshold'!E27","v":0},{"$f":"'Project, Applicant, Threshold'!U27","v":0},{"$f":"'Project, Applicant, Threshold'!AD27","v":0},{"$f":"'Project, Applicant, Threshold'!AI27","v":0},{"$f":"'Project, Applicant, Threshold'!E28","v":0},{"$f":"'Project, Applicant, Threshold'!U28","v":0},{"$f":"'Project, Applicant, Threshold'!AD28","v":0},{"$f":"'Project, Applicant, Threshold'!AI28","v":0},{"$f":"'Project, Applicant, Threshold'!C21","v":0},{"$f":"'Project, Applicant, Threshold'!J21","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!P21","v":0},{"$f":"'Project, Applicant, Threshold'!W21","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!AC21","v":0},{"$f":"'Project, Applicant, Threshold'!AJ21","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!D40","v":0},{"$f":"'Project, Applicant, Threshold'!AE40","v":0},{"$f":"'Project, Applicant, Threshold'!AE71","v":0},{"$f":"'Project, Applicant, Threshold'!D42","v":0},{"$f":"'Project, Applicant, Threshold'!N42","v":0},{"$f":"'Project, Applicant, Threshold'!AI42","v":0},{"$f":"'Project, Applicant, Threshold'!D43","v":0},{"$f":"'Project, Applicant, Threshold'!N43","v":0},{"$f":"'Project, Applicant, Threshold'!X43","v":0},{"$f":"'Project, Applicant, Threshold'!AI43","v":0},{"$f":"'Project, Applicant, Threshold'!D55","v":0},{"$f":"'Project, Applicant, Threshold'!AE55","v":0},{"$f":"'Project, Applicant, Threshold'!AE72","v":0},{"$f":"'Project, Applicant, Threshold'!D57","v":0},{"$f":"'Project, Applicant, Threshold'!N57","v":0},{"$f":"'Project, Applicant, Threshold'!AI57","v":0},{"$f":"'Project, Applicant, Threshold'!D58","v":0},{"$f":"'Project, Applicant, Threshold'!N58","v":0},{"$f":"'Project, Applicant, Threshold'!X58","v":0},{"$f":"'Project, Applicant, Threshold'!AI58","v":0},{"$f":"'Borrower and Dev Team Contacts'!D4","v":0},{"$f":"'Borrower and Dev Team Contacts'!D20","v":0},{"$f":"'Borrower and Dev Team Contacts'!H19","v":0},{"$f":"'Borrower and Dev Team Contacts'!D36","v":0},{"$f":"'Borrower and Dev Team Contacts'!H35","v":0},{"$f":"'Borrower and Dev Team Contacts'!D67","v":0},{"$f":"'Borrower and Dev Team Contacts'!D79","v":0},{"$f":"'Borrower and Dev Team Contacts'!D70","v":0},{"$f":"'Borrower and Dev Team Contacts'!D76","v":0},{"$f":"'Borrower and Dev Team Contacts'!S76","v":0},{"$f":"'Borrower and Dev Team Contacts'!C77","v":0},{"$f":"'Project, Applicant, Threshold'!AK29","v":0},{"$f":"'Project, Applicant, Threshold'!AK30","v":0},{"$f":"'Project, Applicant, Threshold'!AK31","v":0},{"$f":"'Project, Applicant, Threshold'!AK32","v":0},{"$f":"'Project, Applicant, Threshold'!AK33","v":0},{"$f":"'Project, Applicant, Threshold'!AK34","v":0},{"$f":"'Project, Applicant, Threshold'!AK36","v":0},{"$f":"'Project, Applicant, Threshold'!AK37","v":0},{"$f":"'Project, Applicant, Threshold'!AK70","v":0},{"$f":"'Project, Applicant, Threshold'!AK73","v":0},{"$f":"'Project, Applicant, Threshold'!AK77","v":0},{"$f":"'Project, Applicant, Threshold'!AK79","v":0},{"$f":"'Project, Applicant, Threshold'!AK81","v":0},{"$f":"'Project, Applicant, Threshold'!AK87","v":0},{"$f":"'Project, Applicant, Threshold'!AK87","v":0},{"$f":"'Project, Applicant, Threshold'!AK88","v":0},{"$f":"'Project, Applicant, Threshold'!S91","v":0},{"$f":"'Project, Applicant, Threshold'!AA91","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!AJ91","v":"00:00:00"},{"$f":"'COSR Calculation'!J2","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!AK92","v":0},{"$f":"'Project, Applicant, Threshold'!AK93","v":0},{"$f":"'Project, Applicant, Threshold'!AA94","v":0},{"$f":"'Project, Applicant, Threshold'!AJ94","v":"00:00:00"},{"$f":"'Project, Applicant, Threshold'!AK95","v":0},{"$f":"'Project, Applicant, Threshold'!AK98","v":0},{"$f":"'Project, Applicant, Threshold'!AK99","v":0},{"$f":"'Project, Applicant, Threshold'!AK100","v":0},{"$f":"'Project, Applicant, Threshold'!AK101","v":0},{"$f":"'Dev Sources'!C5","v":0},{"$f":"'Dev Sources'!J5","v":0},{"$f":"'Dev Sources'!C6","v":0},{"$f":"'Dev Sources'!J6","v":0},{"$f":"'Dev Sources'!C7","v":0},{"$f":"'Dev Sources'!J7","v":0},{"$f":"'Dev Sources'!C8","v":0},{"$f":"'Dev Sources'!J8","v":0},{"$f":"'Dev Sources'!C9","v":0},{"$f":"'Dev Sources'!J9","v":0},{"$f":"'Dev Sources'!C10","v":0},{"$f":"'Dev Sources'!J10","v":0},{"$f":"'Dev Sources'!C11","v":0},{"$f":"'Dev Sources'!J11","v":0},{"$f":"'Dev Sources'!C12","v":0},{"$f":"'Dev Sources'!J12","v":0},{"$f":"'Dev Sources'!C13","v":"Deferred costs (detail at right)"},{"$f":"'Dev Sources'!J13","v":0},{"$f":"'Dev Sources'!C19","v":"HCD PRP Rehab Loan"},{"$f":"'Dev Sources'!J19","v":0},{"$f":"'Dev Sources'!C20","v":"Residential Source Name:"},{"$f":"'Dev Sources'!J20","v":0},{"$f":"'Dev Sources'!C21","v":"Residential Source Name:"},{"$f":"'Dev Sources'!J21","v":0},{"$f":"'Dev Sources'!C22","v":"Residential Source Name:"},{"$f":"'Dev Sources'!J22","v":0},{"$f":"'Dev Sources'!C23","v":"Residential Source Name:"},{"$f":"'Dev Sources'!J23","v":0},{"$f":"'Dev Sources'!C24","v":"Private mortgage financing"},{"$f":"'Dev Sources'!J24","v":0},{"$f":"'Dev Sources'!C25","v":"Deferred costs"},{"$f":"'Dev Sources'!J25","v":0},{"$f":"'Dev Sources'!C26","v":"Commercial Source Name:"},{"$f":"'Dev Sources'!J26","v":0},{"$f":"'Dev Sources'!C27","v":"Commercial Source Name:"},{"$f":"'Dev Sources'!J27","v":0}]

{"sheet":"Project, Applicant, Threshold","index":3,"n_rows":101,"n_cols":41,"rows_kept":101,"cut":false,"hidden":false,"merged":[[17,0,17,20],[17,21,17,37],[85,0,85,2],[85,3,85,10],[85,11,85,30],[85,31,85,35],[85,36,85,37],[93,0,93,25],[93,26,93,27],[93,35,93,37],[93,28,93,34],[20,19,20,21],[20,32,20,34],[20,6,20,8],[20,35,20,37],[84,0,84,35],[84,36,84,37],[20,15,20,18],[20,22,20,24],[20,0,20,1],[20,25,20,27],[20,28,20,31],[70,30,70,37],[70,0,70,29],[1,0,1,37],[15,25,15,37],[13,25,13,37],[34,31,34,35],[36,0,36,35],[36,36,36,37],[69,0,69,35],[69,36,69,37],[34,36,34,37],[37,0,37,37],[68,0,68,37],[41,3,41,11],[42,3,42,11],[42,34,42,37],[42,0,42,2],[35,0,35,35],[35,36,35,37],[39,3,39,25],[34,0,34,2],[51,3,51,10],[51,11,51,30],[51,31,51,35],[20,12,20,14],[23,0,23,3],[23,4,23,17],[23,18,23,19],[23,20,23,26],[23,27,23,28],[23,29,23,32],[23,34,23,37],[42,23,42,31],[40,2,40,20],[40,28,40,29],[40,34,40,37],[42,21,42,22],[41,13,41,20],[42,13,42,20],[42,32,42,33],[41,21,41,22],[41,32,41,33],[39,0,39,2],[41,23,41,31],[34,3,34,10],[34,11,34,30],[39,26,39,29],[39,30,39,37],[27,29,27,32],[27,34,27,37],[52,31,52,35],[56,3,56,11],[52,0,52,2],[43,28,43,29],[29,36,29,37],[51,36,51,37],[45,36,45,37],[40,0,40,1],[40,22,40,27],[31,0,31,35],[31,36,31,37],[32,0,32,35],[32,36,32,37],[33,36,33,37],[50,0,50,2],[50,3,50,10],[50,11,50,30],[44,31,44,35],[44,36,44,37],[43,22,43,27],[43,30,43,32],[43,34,43,37],[41,0,41,2],[43,0,43,1],[45,31,45,35],[46,3,46,10],[51,0,51,2],[49,0,49,2],[49,3,49,10],[49,11,49,30],[49,31,49,35],[48,0,48,2],[50,31,50,35],[47,0,47,2],[58,22,58,27],[47,3,47,10],[47,11,47,30],[44,11,44,30],[44,0,44,2],[54,3,54,25],[45,0,45,2],[45,3,45,10],[45,11,45,30],[60,31,60,35],[63,31,63,35],[63,36,63,37],[61,0,61,2],[61,3,61,10],[61,11,61,30],[64,0,64,2],[64,3,64,10],[61,36,61,37],[62,0,62,2],[62,3,62,10],[64,11,64,30],[64,31,64,35],[62,36,62,37],[0,36,0,37],[0,0,0,35],[41,34,41,37],[40,30,40,32],[43,2,43,20],[55,28,55,29],[55,30,55,32],[56,34,56,37],[58,34,58,37],[58,28,58,29],[58,30,58,32],[57,0,57,2],[57,3,57,11],[56,0,56,2],[54,26,54,29],[55,0,55,1],[54,30,54,37],[47,36,47,37],[46,11,46,30],[46,31,46,35],[46,36,46,37],[54,0,54,2],[48,3,48,10],[48,11,48,30],[88,31,88,35],[88,36,88,37],[86,0,86,35],[86,36,86,37],[73,0,73,35],[73,36,73,37],[82,35,82,37],[77,0,77,2],[77,3,77,10],[77,11,77,30],[77,31,77,35],[77,36,77,37],[78,0,78,35],[78,36,78,37],[80,0,80,35],[81,0,81,12],[82,0,82,12],[75,31,75,35],[80,36,80,37],[81,35,81,37],[72,36,72,37],[71,30,71,37],[71,0,71,29],[81,32,81,34],[82,32,82,34],[75,0,75,2],[75,3,75,10],[75,11,75,30],[79,0,79,37],[81,13,81,31],[82,13,82,31],[76,0,76,35],[76,36,76,37],[72,0,72,35],[100,0,100,35],[100,36,100,37],[94,0,94,35],[94,36,94,37],[95,0,95,2],[95,3,95,10],[95,11,95,30],[95,31,95,35],[95,36,95,37],[97,0,97,35],[97,36,97,37],[96,0,96,2],[96,3,96,10],[96,11,96,30],[96,31,96,35],[96,36,96,37],[2,0,2,37],[9,21,9,24],[10,21,10,24],[11,21,11,24],[7,21,7,24],[8,21,8,24],[98,0,98,35],[98,36,98,37],[99,0,99,35],[99,36,99,37],[89,0,89,37],[90,18,90,19],[91,0,91,35],[91,36,91,37],[92,0,92,35],[92,36,92,37],[74,0,74,37],[88,0,88,2],[88,3,88,10],[88,11,88,30],[4,21,4,37],[5,21,5,37],[7,25,7,37],[75,36,75,37],[26,20,26,26],[26,27,26,28],[29,0,29,35],[26,29,26,32],[26,34,26,37],[27,0,27,3],[27,4,27,17],[27,18,27,19],[27,20,27,26],[27,27,27,28],[10,1,10,20],[11,1,11,20],[14,1,14,20],[5,1,5,20],[12,1,12,20],[6,0,6,20],[13,0,13,20],[21,0,21,3],[21,4,21,37],[18,0,18,37],[19,0,19,35],[19,36,19,37],[20,2,20,5],[8,25,8,37],[9,25,9,37],[10,25,10,37],[11,25,11,37],[14,25,14,37],[12,25,12,37],[6,25,6,37],[12,21,12,24],[14,21,14,24],[6,21,6,24],[13,21,13,24],[22,0,22,16],[22,17,22,37],[3,0,3,35],[3,36,3,37],[48,36,48,37],[25,0,25,3],[25,4,25,17],[25,18,25,19],[25,20,25,26],[25,27,25,28],[25,29,25,32],[25,34,25,37],[24,0,24,37],[33,0,33,35],[28,0,28,35],[28,36,28,37],[26,18,26,19],[30,0,30,35],[30,36,30,37],[44,3,44,10],[4,1,4,20],[7,1,7,20],[8,1,8,20],[9,1,9,20],[15,1,15,20],[15,21,15,24],[67,0,67,2],[67,3,67,10],[67,11,67,30],[67,31,67,35],[67,36,67,37],[83,0,83,12],[83,13,83,31],[83,32,83,34],[83,35,83,37],[56,23,56,31],[56,32,56,33],[55,22,55,27],[55,34,55,37],[55,2,55,20],[52,3,52,10],[16,25,16,37],[26,0,26,3],[26,4,26,17],[16,1,16,20],[16,21,16,24],[52,11,52,30],[20,9,20,11],[66,36,66,37],[59,0,59,2],[60,0,60,2],[61,31,61,35],[59,31,59,35],[59,36,59,37],[57,13,57,20],[64,36,64,37],[49,36,49,37],[58,2,58,20],[60,36,60,37],[62,11,62,30],[62,31,62,35],[65,0,65,2],[65,3,65,10],[65,11,65,30],[65,31,65,35],[65,36,65,37],[58,0,58,1],[63,0,63,2],[63,3,63,10],[63,11,63,30],[60,3,60,10],[60,11,60,30],[52,36,52,37],[48,31,48,35],[50,36,50,37],[56,13,56,20],[56,21,56,22],[57,21,57,22],[47,31,47,35],[46,0,46,2],[90,0,90,17],[90,26,90,28],[90,35,90,37],[90,20,90,25],[90,29,90,34],[87,0,87,35],[87,36,87,37],[57,23,57,31],[57,32,57,33],[57,34,57,37],[59,3,59,10],[59,11,59,30],[66,0,66,2],[66,3,66,10],[66,11,66,30],[66,31,66,35]]}
["Project, Applicant, and Threshold",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,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["Instructions: Provide answers to application questions and requirements within all yellow shaded cells beginning with this worksheet. After completing this worksheet, proceed to the worksheets from left to right and fill in those yellow shaded cells. Please do not copy and paste data from an external file into this application. Cell comments (red triangles in upper right portion of the cell) have been added to clarify red shading and inputs. Please contact PRP staff at portfolioreinvestment@hcd.ca.gov for red shaded cell questions or concerns. Orange shaded cells indicate documentation that must be submitted with your application. If you have issues, comments or questions regarding the application, please note them on the last worksheet \"App Customer Service\" and email your application to: AppSupport@hcd.ca.gov."]
["Project Summary (application must be fully completed for this summary section to properly populate)"]
["Is Project in a county where the 100% AMI for four persons is less than or equal to the 2022 statewide non-metro median income of $80,300?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD24=\"\",\"\",IF('Assisted Units'!Z2<='Assisted Units'!Z1,\"Yes\",\"No\"))","v":""}]
[1,"Funding set-aside Applicant is eligible for (from \"Max Rehab Loan\" worksheet cell J8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Rehab Loan'!J8","v":"No qualifying set-aside"}]
[2,"Funding set-aside Applicant is applying for (from \"Max Rehab Loan\" worksheet cell AG8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Max Rehab Loan'!AG8=\"\",\"\",'Max Rehab Loan'!AG8)","v":""}]
["PRP Rehab Loan Summary - proposed amount (lesser of max and requested)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Rehab Loan'!AI3","v":0},null,null,null,"from \"Max Rehab Loan\" worksheet cell AI3"]
[3,"Max rehab loan per NOFA §II(G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Rehab Loan'!G9","v":20000000}]
[4,"Max rehab loan based on $200,000 per Assisted unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Rehab Loan'!Q9","v":0},null,null,null,"from \"Max Rehab Loan\" worksheet cell Q9"]
[5,"Max base rehab loan amount - lesser of 3 or 4 above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(V8,V9)","v":0}]
[6,"Max rehab loan Boost amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Rehab Loan'!AI13","v":0},null,null,null,"from \"Max Rehab Loan\" worksheet cell AI13"]
[7,"Max rehab loan (base plus Boost; not exceeding NOFA limit) - 5 plus 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10+V11","v":0}]
[8,"Rehab requested loan amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Rehab Loan'!Z3","v":0},null,null,null,"from \"Max Rehab Loan\" worksheet cell Z3"]
["PRP COSR Funding Summary - proposed amount (lesser of max and requested)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COSR Calculation'!I14","v":0},null,null,null,"from \"COSR Calculation\" worksheet cell I14"]
[9,"Max COSR amount NOFA §II(F):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COSR Calculation'!I12","v":0},null,null,null,"from \"COSR Calculation\" worksheet cell I12"]
[10,"COSR requested amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COSR Calculation'!I13","v":0},null,null,null,"from \"COSR Calculation\" worksheet cell I13"]
[11,"Total proposed PRP Project funding (lesser of max and requested amounts)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V7+V14","v":0}]
["Enter the date your PRP Application is submitted to HCD:"]
["Eligible Project NOFA §II(A): must currently have an Original HCD Loan recorded on the property and meet all the following additional requirements"]
["1. Have all HCD Project Regulatory Agreement(s) (RA) expired or will they expire on or before 12/31/26? If Yes, enter the HCD Project RA #(s) below."]
["HCD (RA) #",null,null,null,null,null,"Expiration date of RA",null,null,null,null,null,"Second HCD RA #",null,null,null,null,null,null,"Expiration date of RA 2",null,null,null,null,null,"Third HCD RA #",null,null,null,null,null,null,"Expiration date of RA 3"]
["Project name:"]
["If the Project was formerly known under another name(s), provide name(s):"]
["Project address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City:",null,null,null,null,null,null,null,null,"County:",null,null,null,null,null,"Zip:"]
["If Project has multiple sites, provide addresses for the additional sites:"]
["Project address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City:",null,null,null,null,null,null,null,null,"County:",null,null,null,null,null,"Zip:"]
["Project address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City:",null,null,null,null,null,null,null,null,"County:",null,null,null,null,null,"Zip:"]
["Project address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City:",null,null,null,null,null,null,null,null,"County:",null,null,null,null,null,"Zip:"]
[{"$f":"\"2. Applicant acknowledges and agrees that \"&C21&\" RA has not been terminated by HCD?\"","v":"2. Applicant acknowledges and agrees that  RA has not been terminated by HCD?"}]
["3a. The 'Dev Sources' worksheet within this application demonstrates the Project rehabilitation costs will not be funded through low-income housing tax credits?"]
["3b. The 'Dev Sources' worksheet within this application validates the need for the PRP loan?"]
["3c. The 'Dev Sources' worksheet within this application is fully funded for the rehabilitation costs as reported in the 'Dev Budget' worksheet?"]
["3d. Applicant acknowledges and agrees that tax credits, private activity bonds, and recycled bonds may not be used to fund the Project for at least ten years after the PRP RA is recorded?"]
["4. Applicant has Project construction period rehabilitation financing provided by another lender(s), as evidenced by a letter of interest or commitment letter?"]
["File Name",null,null,"Const Letter #1, #2, etc",null,null,null,null,null,null,null,"Proof(s) of construction financing (letter of interest or commitment letter). HCD will review for acceptability.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["5. Project will comply with the definition of Rental Housing Development as defined in Health and Safety Code §50675.2?"]
["6. Project will not comprise two or more sites unless the Original HCD Loan is already secured on each of those sites?"]
["Eligible Sponsor (Applicant) NOFA §II(B)(1)(a)"]
["Applicant #1 (1)(a)"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E40=\"\",\"\",E40)","v":""},null,"Individual Sole Proprietorship"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip",null,null,null,null,{"$f":"IF(D55=\"\",\"\",D55)","v":""},null,"General Partnership"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,"Limited Partnership"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,"Trust"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip",null,null,null,null,null,null,"Non-profit Corporation"]
["File Name",null,null,"App1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,null,"Non-profit Public Benefit Corporation"]
["File Name",null,null,"App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,null,"For-profit Corporation "]
["File Name",null,null,"App1 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,null,"Limited Liability Company"]
["File Name",null,null,"App1 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,null,"Public Agency"]
["File Name",null,null,"App1 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,null,"Tribal Entity"]
["File Name",null,null,"App1 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet (not applicable for non-governmental entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Tax-Exempt Status",null,null,null,null,null,null,null,"If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #2 (1)(a)"]
["Entity name",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,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"App2 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet (not applicable for non-governmental entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Tax-Exempt Status",null,null,null,null,null,null,null,"If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
["1b. Applicant acknowledges if it is a Joint Venture and qualifies as an eligible Sponsor under this section based on the experience of only one joint venture partner, that partner must have a controlling interest in the Joint Venture and a substantial and continued role in the Project’s ongoing operations, as evidenced in the documents governing the Joint Venture?"]
["1c. On what profit basis is Applicant #1 above organized?"]
["1c. On what profit basis is Applicant #2 above organized?"]
["1d. Is the Applicant the current owner of the Project?"]
["If Applicant(s) is not the current owner of the Project, the current owner has requested HCD approval of a change of ownership no less than 30 days prior to submittal of its application, and HCD has issued a formal approval of the change of ownership prior to submittal of the application. In addition, Applicant has site control in compliance with UMR §8303? If No (Applicant is not the current owner and has not complied with this subsection), explain below. NOFA §II(B)(3)"]
[]
["File Name",null,null,"Ownership approval",null,null,null,null,null,null,null,"If Applicant is not the current owner, attach HCD approval letter regarding Applicant's capacity to acquire the Project including financial resources, an office, payroll, and subsections i through iii.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["1e. Applicant certifies their capacity to rehabilitate, own, and manage the Project?"]
["File Name",null,null,"Staff Chart",null,null,null,null,null,null,null,"Staffing chart illustrating capacity; this is not applicable to Local Public Entity Applicants.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["1f. Is Applicant an entity (not an individual) relying on the capacity of a parent organization, specific employee, or other entity having control of the Applicant? If Yes, identify the parent organization, specific employee, or other entity having control of the Applicant below."]
[]
["1g. Is Applicant an entity (not an individual) relying on the experience of its principal to meet eligibility requirements? If Yes, indicate principal's experience below."]
["Affordable rental housing project name and address",null,null,null,null,null,null,null,null,null,null,null,null,"Name, title and phone number of principal who provides the ownership and development experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latest date owned",null,null,"Latest date developed"]
[]
[]
["1h. If Applicant is a Tribal Entity, does the Tribal Entity have a fully executed contract at time of application submission that will be in effect at least until permanent loan closing with an experienced developer who will not be a general partner to meet the requirements of this section? If Yes, must upload executed contract."]
["File Name",null,null,"Tribal Contract",null,null,null,null,null,null,null,"Executed contract with an experienced developer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["2. Applicant(s) and borrower certify that they are not in breach or default of the Original HCD Loan nor under any other HCD programs, except for the maturity of an unpaid loan? NOFA §II(B)(2)"]
["3. Does Applicant have site control in compliance with UMR §8303?"]
["File Name",null,null,"Site Control",null,null,null,null,null,null,null,"Proof of site control per UMR §8303",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Threshold NOFA §II(D)"]
["1. Applicant will commence rehabilitation (the first alteration of any wall, ceiling, floor, or other structural part of a building) within 180 days of PRP award?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated construction start date",null,null,null,null,null,null,null,null,"Estimated construction completion date"]
["2. Applicant will comply and to the best of its knowledge is in compliance with all the requirements specified in this NOFA?"]
["3. Applicant has submitted a complete HCD PRP application by the application deadline, used unaltered application forms, included all required attachments, and adhered to application submittal protocols?"]
["4a. Applicant has a third-party Property Condition Assessment (PCA) prepared within 12 months of the application submittal date that documents all physical needs and all repairs required within five years of the PNA date?",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,"If Yes, enter the date PCA was prepared"]
["4b. Applicant acknowledges all PCA identified required repairs within five years are included in the rehabilitation scope of work submitted with the application?"]
["File Name",null,null,"PCA",null,null,null,null,null,null,null,"Prepared within 12 months of the application submittal date that documents all physical needs and all repairs required within five years of the PCA date. HCD will assume a $500 per unit annual deposit to the Replacement Reserve unless a different amount is approved by HCD pursuant to UMR §8309(b)(2). PCA must include the total residential and commercial square feet, number of elevators, and number of parking spaces.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Scope of Work",null,null,null,null,null,null,null,"Attach a scope of work for the Project that includes the repairs required in the next five years as identified in the PCA. Include a general timeline for the repairs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["5. Application demonstrates Fiscal Integrity per MHP Guideline §7301(j) by the 10th year after the date of recordation of the PRP Rehabilitation loan? MHP §7301(j) \"total operating income plus funds released pursuant to the regulatory agreement from the operating reserve account is sufficient to: (1) pay all current operating expenses; (2) pay all current debt service (excluding deferred interest); (3) fully fund all reserve accounts (other than the operating reserve account) established pursuant to the Regulatory Agreement; and (4) pay other extraordinary costs permitted by the Regulatory Agreement.\""]
["6. Each Applicant has submitted their organizational documents and all amendments thereto (excluding governmental entities) with the application. Each Applicant has also submitted an authorizing resolution that materially comports with the PRP requirements and is legally sufficient?"]
["7. Applicant acknowledges HCD will not approve a PRP Standard Agreement until it receives a complete set of authorizing, formational, and organizational documents from the Applicant, as required?"]
["8. Applicant acknowledges any Applicant that has misrepresented any material facts related to the Applicant's compliance with any of HCD's loans will not be eligible for a PRP award and any misrepresentation of material facts is grounds for PRP award ineligibility?"]

{"sheet":"Unit Des Table","index":4,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Individual Sole Proprietorship","Joint Venture","General Partnership","Limited Partnership","Trust","Corporation","Limited Liability Company","Local Public Entity","Tribal Entity"]
["Individual","Individual Sole Proprietorship","General Partner","General Partner","Trustee","President","Manager","Chairperson of the Board","Tribal Council Leader",null,"Individual"]
[null,"General Partnership","Co-General Partner","Co-General Partner","Co-Trustee","Chief Executive Officer","Member","Chief Executive Officer","Tribal Council Representative",null,"Joint Venture"]
[null,"Limited Partnership","Special General Partner","Managing General Partner","Executor","Vice President","Member/Manager","Chief Administrative Officer","Authorized Federal Official",null,"Partnership"]
[null,"Trust",null,"Administrative General Partner",null,"Chief Operating Officer",null,"City Manager",null,null,"Limited Partnership"]
[null,"Non-profit Corporation",null,null,null,"Treasurer",null,"Assistant City Manager",null,null,"Trust"]
[null,"Non-profit Public Benefit Corporation",null,null,null,"Chief Financial Officer",null,"Finance Director",null,null,"Corporation"]
[null,"For-profit Corporation ",null,null,null,"Secretary",null,"Chief Financial Officer",null,null,"Limited Liability Company"]
[null,"Limited Liability Company",null,null,null,null,null,"Mayor",null,null,"Local Public Entity"]
[null,"Public Agency",null,null,null,null,null,"Chancellor",null,null,"Tribal Entity"]
[null,"Tribal Entity",null,null,null,null,null,"Superintendent"]
[null,null,null,null,null,null,null,"Director"]
[null,null,null,null,null,null,null,"Secretary"]

{"sheet":"Dropdowns","index":5,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["CALDAP",0.15]
["CHRP-R",0.2]
["DDS",0.25]
["DPRLP",0.3]
["FHDP",0.35]
["FWHG",0.4]
["HLCP-E",0.45]
["HLCP-N",0.5]
["HOME",0.55000000000000004]
["Manager",0.6]
["New PRP",0.8]
["RHCP-B"]
["RHCP-O"]
["SERA"]
["SUHRP"]

{"sheet":"Rent Limits","index":6,"n_rows":1045,"n_cols":16,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County",1,2,3,4,5,6,7,8,"County",0,1,2,3,4,5]
["Alameda0.15",{"$f":"B9*2*0.15","v":15000},{"$f":"C9*2*0.15","v":17145},{"$f":"D9*2*0.15","v":19290},{"$f":"E9*2*0.15","v":21420},{"$f":"F9*2*0.15","v":23145},{"$f":"G9*2*0.15","v":24855},26565,28275,"Alameda0.15",{"$f":"TRUNC(B2/12*0.3)","v":375},{"$f":"TRUNC((B2+C2)/2/12*0.3)","v":401},{"$f":"TRUNC((D2)/12*0.3)","v":482},{"$f":"TRUNC(((E2+F2)/2)/12*0.3)","v":557},{"$f":"TRUNC(G2/12*0.3)","v":621},{"$f":"TRUNC(((H2+I2)/2)/12*0.3)","v":685}]
["Alameda0.2",{"$f":"B9*2*0.2","v":20000},{"$f":"C9*2*0.2","v":22860},25720,28560,30860,33140,35420,37700,"Alameda0.2",500,535,643,742,828,914]
["Alameda0.25",{"$f":"B9*2*0.25","v":25000},{"$f":"C9*2*0.25","v":28575},32150,35700,38575,41425,44275,47125,"Alameda0.25",625,669,803,928,1035,1142]
["Alameda0.3",{"$f":"B9*2*0.3","v":30000},{"$f":"C9*2*0.3","v":34290},38580,42840,46290,49710,53130,56550,"Alameda0.3",750,803,964,1114,1242,1371]
["Alameda0.35",{"$f":"B9*2*0.35","v":35000},{"$f":"C9*2*0.35","v":40005},45010,49980,54005,57994.999999999993,61984.999999999993,65975,"Alameda0.35",875,937,1125,1299,1449,1599]
["Alameda0.4",{"$f":"B9*2*0.4","v":40000},{"$f":"C9*2*0.4","v":45720},51440,57120,61720,66280,70840,75400,"Alameda0.4",1000,1071,1286,1485,1657,1828]
["Alameda0.45",{"$f":"B9*2*0.45","v":45000},{"$f":"C9*2*0.45","v":51435},57870,64260,69435,74565,79695,84825,"Alameda0.45",1125,1205,1446,1671,1864,2056]
["Alameda0.5",{"$f":"'MTSP 50% Income Limits'!B2","v":50000},{"$f":"'MTSP 50% Income Limits'!C2","v":57150},{"$f":"'MTSP 50% Income Limits'!D2","v":64300},{"$f":"'MTSP 50% Income Limits'!E2","v":71400},{"$f":"'MTSP 50% Income Limits'!F2","v":77150},{"$f":"'MTSP 50% Income Limits'!G2","v":82850},{"$f":"'MTSP 50% Income Limits'!H2","v":88550},{"$f":"'MTSP 50% Income Limits'!I2","v":94250},"Alameda0.5",{"$f":"TRUNC(B9/12*0.3)","v":1250},{"$f":"TRUNC((B9+C9)/2/12*0.3)","v":1339},{"$f":"TRUNC((D9)/12*0.3)","v":1607},{"$f":"TRUNC(((E9+F9)/2)/12*0.3)","v":1856},{"$f":"TRUNC(G9/12*0.3)","v":2071},{"$f":"TRUNC(((H9+I9)/2)/12*0.3)","v":2285}]
["Alameda0.55",{"$f":"B9*2*0.55","v":55000.000000000007},{"$f":"C9*2*0.55","v":62865.000000000007},70730,78540,84865,91135.000000000015,97405.000000000015,103675.00000000001,"Alameda0.55",{"$f":"TRUNC(B10/12*0.3)","v":1375},{"$f":"TRUNC((B10+C10)/2/12*0.3)","v":1473},{"$f":"TRUNC((D10)/12*0.3)","v":1768},{"$f":"TRUNC(((E10+F10)/2)/12*0.3)","v":2042},{"$f":"TRUNC(G10/12*0.3)","v":2278},{"$f":"TRUNC(((H10+I10)/2)/12*0.3)","v":2513}]
["Alameda0.6",{"$f":"B9*2*0.6","v":60000},{"$f":"C9*2*0.6","v":68580},77160,85680,92580,99420,106260,113100,"Alameda0.6",1500,1607,1929,2228,2485,2742]
["Alameda0.65",{"$f":"B9*2*0.65","v":65000},{"$f":"C9*2*0.65","v":74295},83590,92820,100295,107705,115115,122525,"Alameda0.65",1625,1741,2089,2413,2692,2970]
["Alameda0.7",{"$f":"B9*2*0.7","v":70000},{"$f":"C9*2*0.7","v":80010},90020,99960,108010,115989.99999999999,123969.99999999999,131950,"Alameda0.7",1750,1875,2250,2599,2899,3199]
["Alameda0.75",{"$f":"B9*2*0.75","v":75000},{"$f":"C9*2*0.75","v":85725},96450,107100,115725,124275,132825,141375,"Alameda0.75",1875,2009,2411,2785,3106,3427]
["Alameda0.8",{"$f":"B9*2*0.8","v":80000},{"$f":"C9*2*0.8","v":91440},102880,114240,123440,132560,141680,150800,"Alameda0.8",2000,2143,2572,2971,3314,3656]
["Alameda0.9",{"$f":"B9*2*0.9","v":90000},{"$f":"C9*2*0.9","v":102870},115740,128520,138870,149130,159390,169650,"Alameda0.9",2250,2410,2893,3342,3728,4113]
["Alameda1",{"$f":"B9*2","v":100000},{"$f":"C9*2","v":114300},128600,142800,154300,165700,177100,188500,"Alameda1",{"$f":"K9*2","v":2500},{"$f":"L9*2","v":2678},3214,3712,4142,4570]
["Alameda1.1",{"$f":"B9*2*1.1","v":110000.00000000001},{"$f":"C9*2*1.1","v":125730.00000000001},141460,157080,169730,182270.00000000003,194810.00000000003,207350.00000000003,"Alameda1.1",2750,2946,3536,4085,4556,5027]
["Alameda1.2",{"$f":"B9*2*1.2","v":120000},{"$f":"C9*2*1.2","v":137160},154320,171360,185160,198840,212520,226200,"Alameda1.2",3000,3214,3858,4456,4971,5484]
["Alpine0.15",{"$f":"B27*2*0.15","v":9540},{"$f":"C27*2*0.15","v":10905},{"$f":"D27*2*0.15","v":12270},{"$f":"E27*2*0.15","v":13620},{"$f":"F27*2*0.15","v":14715},{"$f":"G27*2*0.15","v":15810},16890,17985,"Alpine0.15",238,255,306,354,395,435]
["Alpine0.2",{"$f":"B27*2*0.2","v":12720},{"$f":"C27*2*0.2","v":14540},16360,18160,19620,21080,22520,23980,"Alpine0.2",318,340,409,472,527,581]
["Alpine0.25",{"$f":"B27*2*0.25","v":15900},{"$f":"C27*2*0.25","v":18175},20450,22700,24525,26350,28150,29975,"Alpine0.25",397,425,511,590,658,726]
["Alpine0.3",{"$f":"B27*2*0.3","v":19080},{"$f":"C27*2*0.3","v":21810},24540,27240,29430,31620,33780,35970,"Alpine0.3",477,511,613,708,790,871]
["Alpine0.35",{"$f":"B27*2*0.35","v":22260},{"$f":"C27*2*0.35","v":25445},28630,31779.999999999996,34335,36890,39410,41965,"Alpine0.35",556,596,715,826,922,1017]
["Alpine0.4",{"$f":"B27*2*0.4","v":25440},{"$f":"C27*2*0.4","v":29080},32720,36320,39240,42160,45040,47960,"Alpine0.4",636,681,818,944,1054,1162]
["Alpine0.45",{"$f":"B27*2*0.45","v":28620},{"$f":"C27*2*0.45","v":32715},36810,40860,44145,47430,50670,53955,"Alpine0.45",715,766,920,1062,1185,1307]
["Alpine0.5",{"$f":"'MTSP 50% Income Limits'!B3","v":31800},{"$f":"'MTSP 50% Income Limits'!C3","v":36350},{"$f":"'MTSP 50% Income Limits'!D3","v":40900},{"$f":"'MTSP 50% Income Limits'!E3","v":45400},{"$f":"'MTSP 50% Income Limits'!F3","v":49050},{"$f":"'MTSP 50% Income Limits'!G3","v":52700},{"$f":"'MTSP 50% Income Limits'!H3","v":56300},{"$f":"'MTSP 50% Income Limits'!I3","v":59950},"Alpine0.5",{"$f":"TRUNC(B27/12*0.3)","v":795},{"$f":"TRUNC((B27+C27)/2/12*0.3)","v":851},{"$f":"TRUNC((D27)/12*0.3)","v":1022},{"$f":"TRUNC(((E27+F27)/2)/12*0.3)","v":1180},{"$f":"TRUNC(G27/12*0.3)","v":1317},{"$f":"TRUNC(((H27+I27)/2)/12*0.3)","v":1453}]
["Alpine0.55",{"$f":"B27*2*0.55","v":34980},{"$f":"C27*2*0.55","v":39985},44990,49940.000000000007,53955.000000000007,57970.000000000007,61930.000000000007,65945,"Alpine0.55",{"$f":"TRUNC(B28/12*0.3)","v":874},{"$f":"TRUNC((B28+C28)/2/12*0.3)","v":937},{"$f":"TRUNC((D28)/12*0.3)","v":1124},{"$f":"TRUNC(((E28+F28)/2)/12*0.3)","v":1298},{"$f":"TRUNC(G28/12*0.3)","v":1449},{"$f":"TRUNC(((H28+I28)/2)/12*0.3)","v":1598}]
["Alpine0.6",{"$f":"B27*2*0.6","v":38160},{"$f":"C27*2*0.6","v":43620},49080,54480,58860,63240,67560,71940,"Alpine0.6",954,1022,1227,1416,1581,1743]
["Alpine0.65",{"$f":"B27*2*0.65","v":41340},{"$f":"C27*2*0.65","v":47255},53170,59020,63765,68510,73190,77935,"Alpine0.65",1033,1107,1329,1534,1712,1889]
["Alpine0.7",{"$f":"B27*2*0.7","v":44520},{"$f":"C27*2*0.7","v":50890},57260,63559.999999999993,68670,73780,78820,83930,"Alpine0.7",1113,1192,1431,1652,1844,2034]
["Alpine0.75",{"$f":"B27*2*0.75","v":47700},{"$f":"C27*2*0.75","v":54525},61350,68100,73575,79050,84450,89925,"Alpine0.75",1192,1277,1533,1770,1976,2179]
["Alpine0.8",{"$f":"B27*2*0.8","v":50880},{"$f":"C27*2*0.8","v":58160},65440,72640,78480,84320,90080,95920,"Alpine0.8",1272,1363,1636,1889,2108,2325]
["Alpine0.9",{"$f":"B27*2*0.9","v":57240},{"$f":"C27*2*0.9","v":65430},73620,81720,88290,94860,101340,107910,"Alpine0.9",1431,1533,1840,2125,2371,2615]
["Alpine1",{"$f":"B27*2","v":63600},{"$f":"C27*2","v":72700},81800,90800,98100,105400,112600,119900,"Alpine1",{"$f":"K27*2","v":1590},{"$f":"L27*2","v":1702},2044,2360,2634,2906]
["Alpine1.1",{"$f":"B27*2*1.1","v":69960},{"$f":"C27*2*1.1","v":79970},89980,99880.000000000015,107910.00000000001,115940.00000000001,123860.00000000001,131890,"Alpine1.1",{"$f":"TRUNC(B36/12*0.3)","v":1749},{"$f":"TRUNC((B36+C36)/2/12*0.3)","v":1874},{"$f":"TRUNC((D36)/12*0.3)","v":2249},{"$f":"TRUNC(((E36+F36)/2)/12*0.3)","v":2597},{"$f":"TRUNC(G36/12*0.3)","v":2898},{"$f":"TRUNC(((H36+I36)/2)/12*0.3)","v":3196}]
["Alpine1.2",{"$f":"B27*2*1.2","v":76320},{"$f":"C27*2*1.2","v":87240},98160,108960,117720,126480,135120,143880,"Alpine1.2",1908,2044,2454,2833,3162,3487]
["Amador0.15",{"$f":"B45*2*0.15","v":9105},{"$f":"C45*2*0.15","v":10395},{"$f":"D45*2*0.15","v":11700},{"$f":"E45*2*0.15","v":12990},{"$f":"F45*2*0.15","v":14040},{"$f":"G45*2*0.15","v":15075},16110,17160,"Amador0.15",227,243,292,337,376,415]
["Amador0.2",{"$f":"B45*2*0.2","v":12140},{"$f":"C45*2*0.2","v":13860},15600,17320,18720,20100,21480,22880,"Amador0.2",303,325,390,450,502,554]
["Amador0.25",{"$f":"B45*2*0.25","v":15175},{"$f":"C45*2*0.25","v":17325},19500,21650,23400,25125,26850,28600,"Amador0.25",379,406,487,563,628,693]
["Amador0.3",{"$f":"B45*2*0.3","v":18210},{"$f":"C45*2*0.3","v":20790},23400,25980,28080,30150,32220,34320,"Amador0.3",455,487,585,675,753,831]
["Amador0.35",{"$f":"B45*2*0.35","v":21245},{"$f":"C45*2*0.35","v":24255},27300,30309.999999999996,32759.999999999996,35175,37590,40040,"Amador0.35",531,568,682,788,879,970]
["Amador0.4",{"$f":"B45*2*0.4","v":24280},{"$f":"C45*2*0.4","v":27720},31200,34640,37440,40200,42960,45760,"Amador0.4",607,650,780,901,1005,1109]
["Amador0.45",{"$f":"B45*2*0.45","v":27315},{"$f":"C45*2*0.45","v":31185},35100,38970,42120,45225,48330,51480,"Amador0.45",682,731,877,1013,1130,1247]
["Amador0.5",{"$f":"'MTSP 50% Income Limits'!B4","v":30350},{"$f":"'MTSP 50% Income Limits'!C4","v":34650},{"$f":"'MTSP 50% Income Limits'!D4","v":39000},{"$f":"'MTSP 50% Income Limits'!E4","v":43300},{"$f":"'MTSP 50% Income Limits'!F4","v":46800},{"$f":"'MTSP 50% Income Limits'!G4","v":50250},{"$f":"'MTSP 50% Income Limits'!H4","v":53700},{"$f":"'MTSP 50% Income Limits'!I4","v":57200},"Amador0.5",{"$f":"TRUNC(B45/12*0.3)","v":758},{"$f":"TRUNC((B45+C45)/2/12*0.3)","v":812},{"$f":"TRUNC((D45)/12*0.3)","v":975},{"$f":"TRUNC(((E45+F45)/2)/12*0.3)","v":1126},{"$f":"TRUNC(G45/12*0.3)","v":1256},{"$f":"TRUNC(((H45+I45)/2)/12*0.3)","v":1386}]
["Amador0.55",{"$f":"B45*2*0.55","v":33385},{"$f":"C45*2*0.55","v":38115},42900,47630.000000000007,51480.000000000007,55275.000000000007,59070.000000000007,62920.000000000007,"Amador0.55",{"$f":"TRUNC(B46/12*0.3)","v":834},{"$f":"TRUNC((B46+C46)/2/12*0.3)","v":893},{"$f":"TRUNC((D46)/12*0.3)","v":1072},{"$f":"TRUNC(((E46+F46)/2)/12*0.3)","v":1238},{"$f":"TRUNC(G46/12*0.3)","v":1381},{"$f":"TRUNC(((H46+I46)/2)/12*0.3)","v":1524}]
["Amador0.6",{"$f":"B45*2*0.6","v":36420},{"$f":"C45*2*0.6","v":41580},46800,51960,56160,60300,64440,68640,"Amador0.6",910,975,1170,1351,1507,1663]
["Amador0.65",{"$f":"B45*2*0.65","v":39455},{"$f":"C45*2*0.65","v":45045},50700,56290,60840,65325,69810,74360,"Amador0.65",986,1056,1267,1464,1633,1802]
["Amador0.7",{"$f":"B45*2*0.7","v":42490},{"$f":"C45*2*0.7","v":48510},54600,60619.999999999993,65519.999999999993,70350,75180,80080,"Amador0.7",1062,1137,1365,1576,1758,1940]
["Amador0.75",{"$f":"B45*2*0.75","v":45525},{"$f":"C45*2*0.75","v":51975},58500,64950,70200,75375,80550,85800,"Amador0.75",1138,1218,1462,1689,1884,2079]
["Amador0.8",{"$f":"B45*2*0.8","v":48560},{"$f":"C45*2*0.8","v":55440},62400,69280,74880,80400,85920,91520,"Amador0.8",1214,1300,1560,1802,2010,2218]
["Amador0.9",{"$f":"B45*2*0.9","v":54630},{"$f":"C45*2*0.9","v":62370},70200,77940,84240,90450,96660,102960,"Amador0.9",1365,1462,1755,2027,2261,2495]
["Amador1",{"$f":"B45*2","v":60700},{"$f":"C45*2","v":69300},78000,86600,93600,100500,107400,114400,"Amador1",{"$f":"K45*2","v":1516},{"$f":"L45*2","v":1624},1950,2252,2512,2772]
["Amador1.1",{"$f":"B45*2*1.1","v":66770},{"$f":"C45*2*1.1","v":76230},85800,95260.000000000015,102960.00000000001,110550.00000000001,118140.00000000001,125840.00000000001,"Amador1.1",{"$f":"TRUNC(B54/12*0.3)","v":1669},{"$f":"TRUNC((B54+C54)/2/12*0.3)","v":1787},{"$f":"TRUNC((D54)/12*0.3)","v":2145},{"$f":"TRUNC(((E54+F54)/2)/12*0.3)","v":2477},{"$f":"TRUNC(G54/12*0.3)","v":2763},{"$f":"TRUNC(((H54+I54)/2)/12*0.3)","v":3049}]
["Amador1.2",{"$f":"B45*2*1.2","v":72840},{"$f":"C45*2*1.2","v":83160},93600,103920,112320,120600,128880,137280,"Amador1.2",1821,1950,2340,2703,3015,3327]
["Butte0.15",{"$f":"B63*2*0.15","v":8190},{"$f":"C63*2*0.15","v":9360},{"$f":"D63*2*0.15","v":10530},{"$f":"E63*2*0.15","v":11685},{"$f":"F63*2*0.15","v":12630},{"$f":"G63*2*0.15","v":13560},14490,15435,"Butte0.15",204,219,263,303,339,374]
["Butte0.2",{"$f":"B63*2*0.2","v":10920},{"$f":"C63*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Butte0.2",273,292,351,405,452,498]
["Butte0.25",{"$f":"B63*2*0.25","v":13650},{"$f":"C63*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Butte0.25",341,365,438,506,565,623]
["Butte0.3",{"$f":"B63*2*0.3","v":16380},{"$f":"C63*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Butte0.3",409,438,526,607,678,748]
["Butte0.35",{"$f":"B63*2*0.35","v":19110},{"$f":"C63*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Butte0.35",477,511,614,709,791,872]
["Butte0.4",{"$f":"B63*2*0.4","v":21840},{"$f":"C63*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Butte0.4",546,585,702,810,904,997]
["Butte0.45",{"$f":"B63*2*0.45","v":24570},{"$f":"C63*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Butte0.45",614,658,789,911,1017,1122]
["Butte0.5",{"$f":"'MTSP 50% Income Limits'!B5","v":27300},{"$f":"'MTSP 50% Income Limits'!C5","v":31200},{"$f":"'MTSP 50% Income Limits'!D5","v":35100},{"$f":"'MTSP 50% Income Limits'!E5","v":38950},{"$f":"'MTSP 50% Income Limits'!F5","v":42100},{"$f":"'MTSP 50% Income Limits'!G5","v":45200},{"$f":"'MTSP 50% Income Limits'!H5","v":48300},{"$f":"'MTSP 50% Income Limits'!I5","v":51450},"Butte0.5",{"$f":"TRUNC(B63/12*0.3)","v":682},{"$f":"TRUNC((B63+C63)/2/12*0.3)","v":731},{"$f":"TRUNC((D63)/12*0.3)","v":877},{"$f":"TRUNC(((E63+F63)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G63/12*0.3)","v":1130},{"$f":"TRUNC(((H63+I63)/2)/12*0.3)","v":1246}]
["Butte0.55",{"$f":"B63*2*0.55","v":30030.000000000004},{"$f":"C63*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Butte0.55",{"$f":"TRUNC(B64/12*0.3)","v":750},{"$f":"TRUNC((B64+C64)/2/12*0.3)","v":804},{"$f":"TRUNC((D64)/12*0.3)","v":965},{"$f":"TRUNC(((E64+F64)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G64/12*0.3)","v":1243},{"$f":"TRUNC(((H64+I64)/2)/12*0.3)","v":1371}]
["Butte0.6",{"$f":"B63*2*0.6","v":32760},{"$f":"C63*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Butte0.6",819,877,1053,1215,1356,1496]
["Butte0.65",{"$f":"B63*2*0.65","v":35490},{"$f":"C63*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Butte0.65",887,950,1140,1317,1469,1620]
["Butte0.7",{"$f":"B63*2*0.7","v":38220},{"$f":"C63*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Butte0.7",955,1023,1228,1418,1582,1745]
["Butte0.75",{"$f":"B63*2*0.75","v":40950},{"$f":"C63*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Butte0.75",1023,1096,1316,1519,1695,1870]
["Butte0.8",{"$f":"B63*2*0.8","v":43680},{"$f":"C63*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Butte0.8",1092,1170,1404,1621,1808,1995]
["Butte0.9",{"$f":"B63*2*0.9","v":49140},{"$f":"C63*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Butte0.9",1228,1316,1579,1823,2034,2244]
["Butte1",{"$f":"B63*2","v":54600},{"$f":"C63*2","v":62400},70200,77900,84200,90400,96600,102900,"Butte1",{"$f":"K63*2","v":1364},{"$f":"L63*2","v":1462},1754,2026,2260,2492]
["Butte1.1",{"$f":"B63*2*1.1","v":60060.000000000007},{"$f":"C63*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Butte1.1",{"$f":"TRUNC(B72/12*0.3)","v":1501},{"$f":"TRUNC((B72+C72)/2/12*0.3)","v":1608},{"$f":"TRUNC((D72)/12*0.3)","v":1930},{"$f":"TRUNC(((E72+F72)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G72/12*0.3)","v":2486},{"$f":"TRUNC(((H72+I72)/2)/12*0.3)","v":2743}]
["Butte1.2",{"$f":"B63*2*1.2","v":65520},{"$f":"C63*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Butte1.2",1638,1755,2106,2431,2712,2992]
["Calaveras0.15",{"$f":"B81*2*0.15","v":9450},{"$f":"C81*2*0.15","v":10800},{"$f":"D81*2*0.15","v":12150},{"$f":"E81*2*0.15","v":13500},{"$f":"F81*2*0.15","v":14580},{"$f":"G81*2*0.15","v":15660},16740,17820,"Calaveras0.15",236,253,303,351,391,432]
["Calaveras0.2",{"$f":"B81*2*0.2","v":12600},{"$f":"C81*2*0.2","v":14400},16200,18000,19440,20880,22320,23760,"Calaveras0.2",315,337,405,468,522,576]
["Calaveras0.25",{"$f":"B81*2*0.25","v":15750},{"$f":"C81*2*0.25","v":18000},20250,22500,24300,26100,27900,29700,"Calaveras0.25",393,421,506,585,652,720]
["Calaveras0.3",{"$f":"B81*2*0.3","v":18900},{"$f":"C81*2*0.3","v":21600},24300,27000,29160,31320,33480,35640,"Calaveras0.3",472,506,607,702,783,864]
["Calaveras0.35",{"$f":"B81*2*0.35","v":22050},{"$f":"C81*2*0.35","v":25200},28350,31499.999999999996,34020,36540,39060,41580,"Calaveras0.35",551,590,708,819,913,1008]
["Calaveras0.4",{"$f":"B81*2*0.4","v":25200},{"$f":"C81*2*0.4","v":28800},32400,36000,38880,41760,44640,47520,"Calaveras0.4",630,675,810,936,1044,1152]
["Calaveras0.45",{"$f":"B81*2*0.45","v":28350},{"$f":"C81*2*0.45","v":32400},36450,40500,43740,46980,50220,53460,"Calaveras0.45",708,759,911,1053,1174,1296]
["Calaveras0.5",{"$f":"'MTSP 50% Income Limits'!B6","v":31500},{"$f":"'MTSP 50% Income Limits'!C6","v":36000},{"$f":"'MTSP 50% Income Limits'!D6","v":40500},{"$f":"'MTSP 50% Income Limits'!E6","v":45000},{"$f":"'MTSP 50% Income Limits'!F6","v":48600},{"$f":"'MTSP 50% Income Limits'!G6","v":52200},{"$f":"'MTSP 50% Income Limits'!H6","v":55800},{"$f":"'MTSP 50% Income Limits'!I6","v":59400},"Calaveras0.5",{"$f":"TRUNC(B81/12*0.3)","v":787},{"$f":"TRUNC((B81+C81)/2/12*0.3)","v":843},{"$f":"TRUNC((D81)/12*0.3)","v":1012},{"$f":"TRUNC(((E81+F81)/2)/12*0.3)","v":1170},{"$f":"TRUNC(G81/12*0.3)","v":1305},{"$f":"TRUNC(((H81+I81)/2)/12*0.3)","v":1440}]
["Calaveras0.55",{"$f":"B81*2*0.55","v":34650},{"$f":"C81*2*0.55","v":39600},44550,49500.000000000007,53460.000000000007,57420.000000000007,61380.000000000007,65340.000000000007,"Calaveras0.55",{"$f":"TRUNC(B82/12*0.3)","v":866},{"$f":"TRUNC((B82+C82)/2/12*0.3)","v":928},{"$f":"TRUNC((D82)/12*0.3)","v":1113},{"$f":"TRUNC(((E82+F82)/2)/12*0.3)","v":1287},{"$f":"TRUNC(G82/12*0.3)","v":1435},{"$f":"TRUNC(((H82+I82)/2)/12*0.3)","v":1584}]
["Calaveras0.6",{"$f":"B81*2*0.6","v":37800},{"$f":"C81*2*0.6","v":43200},48600,54000,58320,62640,66960,71280,"Calaveras0.6",945,1012,1215,1404,1566,1728]
["Calaveras0.65",{"$f":"B81*2*0.65","v":40950},{"$f":"C81*2*0.65","v":46800},52650,58500,63180,67860,72540,77220,"Calaveras0.65",1023,1096,1316,1521,1696,1872]
["Calaveras0.7",{"$f":"B81*2*0.7","v":44100},{"$f":"C81*2*0.7","v":50400},56700,62999.999999999993,68040,73080,78120,83160,"Calaveras0.7",1102,1181,1417,1638,1827,2016]
["Calaveras0.75",{"$f":"B81*2*0.75","v":47250},{"$f":"C81*2*0.75","v":54000},60750,67500,72900,78300,83700,89100,"Calaveras0.75",1181,1265,1518,1755,1957,2160]
["Calaveras0.8",{"$f":"B81*2*0.8","v":50400},{"$f":"C81*2*0.8","v":57600},64800,72000,77760,83520,89280,95040,"Calaveras0.8",1260,1350,1620,1872,2088,2304]
["Calaveras0.9",{"$f":"B81*2*0.9","v":56700},{"$f":"C81*2*0.9","v":64800},72900,81000,87480,93960,100440,106920,"Calaveras0.9",1417,1518,1822,2106,2349,2592]
["Calaveras1",{"$f":"B81*2","v":63000},{"$f":"C81*2","v":72000},81000,90000,97200,104400,111600,118800,"Calaveras1",{"$f":"K81*2","v":1574},{"$f":"L81*2","v":1686},2024,2340,2610,2880]
["Calaveras1.1",{"$f":"B81*2*1.1","v":69300},{"$f":"C81*2*1.1","v":79200},89100,99000.000000000015,106920.00000000001,114840.00000000001,122760.00000000001,130680.00000000001,"Calaveras1.1",{"$f":"TRUNC(B90/12*0.3)","v":1732},{"$f":"TRUNC((B90+C90)/2/12*0.3)","v":1856},{"$f":"TRUNC((D90)/12*0.3)","v":2227},{"$f":"TRUNC(((E90+F90)/2)/12*0.3)","v":2574},{"$f":"TRUNC(G90/12*0.3)","v":2871},{"$f":"TRUNC(((H90+I90)/2)/12*0.3)","v":3168}]
["Calaveras1.2",{"$f":"B81*2*1.2","v":75600},{"$f":"C81*2*1.2","v":86400},97200,108000,116640,125280,133920,142560,"Calaveras1.2",1890,2025,2430,2808,3132,3456]
["Colusa0.15",{"$f":"B99*2*0.15","v":8190},{"$f":"C99*2*0.15","v":9360},{"$f":"D99*2*0.15","v":10530},{"$f":"E99*2*0.15","v":11685},{"$f":"F99*2*0.15","v":12630},{"$f":"G99*2*0.15","v":13560},14490,15435,"Colusa0.15",204,219,263,303,339,374]
["Colusa0.2",{"$f":"B99*2*0.2","v":10920},{"$f":"C99*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Colusa0.2",273,292,351,405,452,498]
["Colusa0.25",{"$f":"B99*2*0.25","v":13650},{"$f":"C99*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Colusa0.25",341,365,438,506,565,623]
["Colusa0.3",{"$f":"B99*2*0.3","v":16380},{"$f":"C99*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Colusa0.3",409,438,526,607,678,748]
["Colusa0.35",{"$f":"B99*2*0.35","v":19110},{"$f":"C99*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Colusa0.35",477,511,614,709,791,872]
["Colusa0.4",{"$f":"B99*2*0.4","v":21840},{"$f":"C99*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Colusa0.4",546,585,702,810,904,997]
["Colusa0.45",{"$f":"B99*2*0.45","v":24570},{"$f":"C99*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Colusa0.45",614,658,789,911,1017,1122]
["Colusa0.5",{"$f":"'MTSP 50% Income Limits'!B7","v":27300},{"$f":"'MTSP 50% Income Limits'!C7","v":31200},{"$f":"'MTSP 50% Income Limits'!D7","v":35100},{"$f":"'MTSP 50% Income Limits'!E7","v":38950},{"$f":"'MTSP 50% Income Limits'!F7","v":42100},{"$f":"'MTSP 50% Income Limits'!G7","v":45200},{"$f":"'MTSP 50% Income Limits'!H7","v":48300},{"$f":"'MTSP 50% Income Limits'!I7","v":51450},"Colusa0.5",{"$f":"TRUNC(B99/12*0.3)","v":682},{"$f":"TRUNC((B99+C99)/2/12*0.3)","v":731},{"$f":"TRUNC((D99)/12*0.3)","v":877},{"$f":"TRUNC(((E99+F99)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G99/12*0.3)","v":1130},{"$f":"TRUNC(((H99+I99)/2)/12*0.3)","v":1246}]
["Colusa0.55",{"$f":"B99*2*0.55","v":30030.000000000004},{"$f":"C99*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Colusa0.55",{"$f":"TRUNC(B100/12*0.3)","v":750},{"$f":"TRUNC((B100+C100)/2/12*0.3)","v":804},{"$f":"TRUNC((D100)/12*0.3)","v":965},{"$f":"TRUNC(((E100+F100)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G100/12*0.3)","v":1243},{"$f":"TRUNC(((H100+I100)/2)/12*0.3)","v":1371}]
["Colusa0.6",{"$f":"B99*2*0.6","v":32760},{"$f":"C99*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Colusa0.6",819,877,1053,1215,1356,1496]
["Colusa0.65",{"$f":"B99*2*0.65","v":35490},{"$f":"C99*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Colusa0.65",887,950,1140,1317,1469,1620]
["Colusa0.7",{"$f":"B99*2*0.7","v":38220},{"$f":"C99*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Colusa0.7",955,1023,1228,1418,1582,1745]
["Colusa0.75",{"$f":"B99*2*0.75","v":40950},{"$f":"C99*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Colusa0.75",1023,1096,1316,1519,1695,1870]
["Colusa0.8",{"$f":"B99*2*0.8","v":43680},{"$f":"C99*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Colusa0.8",1092,1170,1404,1621,1808,1995]
["Colusa0.9",{"$f":"B99*2*0.9","v":49140},{"$f":"C99*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Colusa0.9",1228,1316,1579,1823,2034,2244]
["Colusa1",{"$f":"B99*2","v":54600},{"$f":"C99*2","v":62400},70200,77900,84200,90400,96600,102900,"Colusa1",{"$f":"K99*2","v":1364},{"$f":"L99*2","v":1462},1754,2026,2260,2492]
["Colusa1.1",{"$f":"B99*2*1.1","v":60060.000000000007},{"$f":"C99*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Colusa1.1",{"$f":"TRUNC(B108/12*0.3)","v":1501},{"$f":"TRUNC((B108+C108)/2/12*0.3)","v":1608},{"$f":"TRUNC((D108)/12*0.3)","v":1930},{"$f":"TRUNC(((E108+F108)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G108/12*0.3)","v":2486},{"$f":"TRUNC(((H108+I108)/2)/12*0.3)","v":2743}]
["Colusa1.2",{"$f":"B99*2*1.2","v":65520},{"$f":"C99*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Colusa1.2",1638,1755,2106,2431,2712,2992]
["Contra Costa0.15",{"$f":"B117*2*0.15","v":15000},{"$f":"C117*2*0.15","v":17145},{"$f":"D117*2*0.15","v":19290},{"$f":"E117*2*0.15","v":21420},{"$f":"F117*2*0.15","v":23145},{"$f":"G117*2*0.15","v":24855},26565,28275,"Contra Costa0.15",375,401,482,557,621,685]
["Contra Costa0.2",{"$f":"B117*2*0.2","v":20000},{"$f":"C117*2*0.2","v":22860},25720,28560,30860,33140,35420,37700,"Contra Costa0.2",500,535,643,742,828,914]
["Contra Costa0.25",{"$f":"B117*2*0.25","v":25000},{"$f":"C117*2*0.25","v":28575},32150,35700,38575,41425,44275,47125,"Contra Costa0.25",625,669,803,928,1035,1142]
["Contra Costa0.3",{"$f":"B117*2*0.3","v":30000},{"$f":"C117*2*0.3","v":34290},38580,42840,46290,49710,53130,56550,"Contra Costa0.3",750,803,964,1114,1242,1371]
["Contra Costa0.35",{"$f":"B117*2*0.35","v":35000},{"$f":"C117*2*0.35","v":40005},45010,49980,54005,57994.999999999993,61984.999999999993,65975,"Contra Costa0.35",875,937,1125,1299,1449,1599]
["Contra Costa0.4",{"$f":"B117*2*0.4","v":40000},{"$f":"C117*2*0.4","v":45720},51440,57120,61720,66280,70840,75400,"Contra Costa0.4",1000,1071,1286,1485,1657,1828]
["Contra Costa0.45",{"$f":"B117*2*0.45","v":45000},{"$f":"C117*2*0.45","v":51435},57870,64260,69435,74565,79695,84825,"Contra Costa0.45",1125,1205,1446,1671,1864,2056]
["Contra Costa0.5",{"$f":"'MTSP 50% Income Limits'!B8","v":50000},{"$f":"'MTSP 50% Income Limits'!C8","v":57150},{"$f":"'MTSP 50% Income Limits'!D8","v":64300},{"$f":"'MTSP 50% Income Limits'!E8","v":71400},{"$f":"'MTSP 50% Income Limits'!F8","v":77150},{"$f":"'MTSP 50% Income Limits'!G8","v":82850},{"$f":"'MTSP 50% Income Limits'!H8","v":88550},{"$f":"'MTSP 50% Income Limits'!I8","v":94250},"Contra Costa0.5",{"$f":"TRUNC(B117/12*0.3)","v":1250},{"$f":"TRUNC((B117+C117)/2/12*0.3)","v":1339},{"$f":"TRUNC((D117)/12*0.3)","v":1607},{"$f":"TRUNC(((E117+F117)/2)/12*0.3)","v":1856},{"$f":"TRUNC(G117/12*0.3)","v":2071},{"$f":"TRUNC(((H117+I117)/2)/12*0.3)","v":2285}]
["Contra Costa0.55",{"$f":"B117*2*0.55","v":55000.000000000007},{"$f":"C117*2*0.55","v":62865.000000000007},70730,78540,84865,91135.000000000015,97405.000000000015,103675.00000000001,"Contra Costa0.55",{"$f":"TRUNC(B118/12*0.3)","v":1375},{"$f":"TRUNC((B118+C118)/2/12*0.3)","v":1473},{"$f":"TRUNC((D118)/12*0.3)","v":1768},{"$f":"TRUNC(((E118+F118)/2)/12*0.3)","v":2042},{"$f":"TRUNC(G118/12*0.3)","v":2278},{"$f":"TRUNC(((H118+I118)/2)/12*0.3)","v":2513}]
["Contra Costa0.6",{"$f":"B117*2*0.6","v":60000},{"$f":"C117*2*0.6","v":68580},77160,85680,92580,99420,106260,113100,"Contra Costa0.6",1500,1607,1929,2228,2485,2742]
["Contra Costa0.65",{"$f":"B117*2*0.65","v":65000},{"$f":"C117*2*0.65","v":74295},83590,92820,100295,107705,115115,122525,"Contra Costa0.65",1625,1741,2089,2413,2692,2970]
["Contra Costa0.7",{"$f":"B117*2*0.7","v":70000},{"$f":"C117*2*0.7","v":80010},90020,99960,108010,115989.99999999999,123969.99999999999,131950,"Contra Costa0.7",1750,1875,2250,2599,2899,3199]
["Contra Costa0.75",{"$f":"B117*2*0.75","v":75000},{"$f":"C117*2*0.75","v":85725},96450,107100,115725,124275,132825,141375,"Contra Costa0.75",1875,2009,2411,2785,3106,3427]
["Contra Costa0.8",{"$f":"B117*2*0.8","v":80000},{"$f":"C117*2*0.8","v":91440},102880,114240,123440,132560,141680,150800,"Contra Costa0.8",2000,2143,2572,2971,3314,3656]
["Contra Costa0.9",{"$f":"B117*2*0.9","v":90000},{"$f":"C117*2*0.9","v":102870},115740,128520,138870,149130,159390,169650,"Contra Costa0.9",2250,2410,2893,3342,3728,4113]
["Contra Costa1",{"$f":"B117*2","v":100000},{"$f":"C117*2","v":114300},128600,142800,154300,165700,177100,188500,"Contra Costa1",{"$f":"K117*2","v":2500},{"$f":"L117*2","v":2678},3214,3712,4142,4570]
["Contra Costa1.1",{"$f":"B117*2*1.1","v":110000.00000000001},{"$f":"C117*2*1.1","v":125730.00000000001},141460,157080,169730,182270.00000000003,194810.00000000003,207350.00000000003,"Contra Costa1.1",{"$f":"TRUNC(B126/12*0.3)","v":2750},{"$f":"TRUNC((B126+C126)/2/12*0.3)","v":2946},{"$f":"TRUNC((D126)/12*0.3)","v":3536},{"$f":"TRUNC(((E126+F126)/2)/12*0.3)","v":4085},{"$f":"TRUNC(G126/12*0.3)","v":4556},{"$f":"TRUNC(((H126+I126)/2)/12*0.3)","v":5027}]
["Contra Costa1.2",{"$f":"B117*2*1.2","v":120000},{"$f":"C117*2*1.2","v":137160},154320,171360,185160,198840,212520,226200,"Contra Costa1.2",3000,3214,3858,4456,4971,5484]
["Del Norte0.15",{"$f":"B135*2*0.15","v":8190},{"$f":"C135*2*0.15","v":9360},{"$f":"D135*2*0.15","v":10530},{"$f":"E135*2*0.15","v":11685},{"$f":"F135*2*0.15","v":12630},{"$f":"G135*2*0.15","v":13560},14490,15435,"Del Norte0.15",204,219,263,303,339,374]
["Del Norte0.2",{"$f":"B135*2*0.2","v":10920},{"$f":"C135*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Del Norte0.2",273,292,351,405,452,498]
["Del Norte0.25",{"$f":"B135*2*0.25","v":13650},{"$f":"C135*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Del Norte0.25",341,365,438,506,565,623]
["Del Norte0.3",{"$f":"B135*2*0.3","v":16380},{"$f":"C135*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Del Norte0.3",409,438,526,607,678,748]
["Del Norte0.35",{"$f":"B135*2*0.35","v":19110},{"$f":"C135*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Del Norte0.35",477,511,614,709,791,872]
["Del Norte0.4",{"$f":"B135*2*0.4","v":21840},{"$f":"C135*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Del Norte0.4",546,585,702,810,904,997]
["Del Norte0.45",{"$f":"B135*2*0.45","v":24570},{"$f":"C135*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Del Norte0.45",614,658,789,911,1017,1122]
["Del Norte0.5",{"$f":"'MTSP 50% Income Limits'!B9","v":27300},{"$f":"'MTSP 50% Income Limits'!C9","v":31200},{"$f":"'MTSP 50% Income Limits'!D9","v":35100},{"$f":"'MTSP 50% Income Limits'!E9","v":38950},{"$f":"'MTSP 50% Income Limits'!F9","v":42100},{"$f":"'MTSP 50% Income Limits'!G9","v":45200},{"$f":"'MTSP 50% Income Limits'!H9","v":48300},{"$f":"'MTSP 50% Income Limits'!I9","v":51450},"Del Norte0.5",{"$f":"TRUNC(B135/12*0.3)","v":682},{"$f":"TRUNC((B135+C135)/2/12*0.3)","v":731},{"$f":"TRUNC((D135)/12*0.3)","v":877},{"$f":"TRUNC(((E135+F135)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G135/12*0.3)","v":1130},{"$f":"TRUNC(((H135+I135)/2)/12*0.3)","v":1246}]
["Del Norte0.55",{"$f":"B135*2*0.55","v":30030.000000000004},{"$f":"C135*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Del Norte0.55",{"$f":"TRUNC(B136/12*0.3)","v":750},{"$f":"TRUNC((B136+C136)/2/12*0.3)","v":804},{"$f":"TRUNC((D136)/12*0.3)","v":965},{"$f":"TRUNC(((E136+F136)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G136/12*0.3)","v":1243},{"$f":"TRUNC(((H136+I136)/2)/12*0.3)","v":1371}]
["Del Norte0.6",{"$f":"B135*2*0.6","v":32760},{"$f":"C135*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Del Norte0.6",819,877,1053,1215,1356,1496]
["Del Norte0.65",{"$f":"B135*2*0.65","v":35490},{"$f":"C135*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Del Norte0.65",887,950,1140,1317,1469,1620]
["Del Norte0.7",{"$f":"B135*2*0.7","v":38220},{"$f":"C135*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Del Norte0.7",955,1023,1228,1418,1582,1745]
["Del Norte0.75",{"$f":"B135*2*0.75","v":40950},{"$f":"C135*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Del Norte0.75",1023,1096,1316,1519,1695,1870]
["Del Norte0.8",{"$f":"B135*2*0.8","v":43680},{"$f":"C135*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Del Norte0.8",1092,1170,1404,1621,1808,1995]
["Del Norte0.9",{"$f":"B135*2*0.9","v":49140},{"$f":"C135*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Del Norte0.9",1228,1316,1579,1823,2034,2244]
["Del Norte1",{"$f":"B135*2","v":54600},{"$f":"C135*2","v":62400},70200,77900,84200,90400,96600,102900,"Del Norte1",{"$f":"K135*2","v":1364},{"$f":"L135*2","v":1462},1754,2026,2260,2492]
["Del Norte1.1",{"$f":"B135*2*1.1","v":60060.000000000007},{"$f":"C135*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Del Norte1.1",{"$f":"TRUNC(B144/12*0.3)","v":1501},{"$f":"TRUNC((B144+C144)/2/12*0.3)","v":1608},{"$f":"TRUNC((D144)/12*0.3)","v":1930},{"$f":"TRUNC(((E144+F144)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G144/12*0.3)","v":2486},{"$f":"TRUNC(((H144+I144)/2)/12*0.3)","v":2743}]
["Del Norte1.2",{"$f":"B135*2*1.2","v":65520},{"$f":"C135*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Del Norte1.2",1638,1755,2106,2431,2712,2992]
["El Dorado0.15",{"$f":"B153*2*0.15","v":10650},{"$f":"C153*2*0.15","v":12165},{"$f":"D153*2*0.15","v":13680},{"$f":"E153*2*0.15","v":15195},{"$f":"F153*2*0.15","v":16425},{"$f":"G153*2*0.15","v":17640},18855,20070,"El Dorado0.15",266,285,342,395,441,486]
["El Dorado0.2",{"$f":"B153*2*0.2","v":14200},{"$f":"C153*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,"El Dorado0.2",355,380,456,527,588,648]
["El Dorado0.25",{"$f":"B153*2*0.25","v":17750},{"$f":"C153*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,"El Dorado0.25",443,475,570,658,735,810]
["El Dorado0.3",{"$f":"B153*2*0.3","v":21300},{"$f":"C153*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,"El Dorado0.3",532,570,684,790,882,973]
["El Dorado0.35",{"$f":"B153*2*0.35","v":24850},{"$f":"C153*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,"El Dorado0.35",621,665,798,922,1029,1135]
["El Dorado0.4",{"$f":"B153*2*0.4","v":28400},{"$f":"C153*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,"El Dorado0.4",710,760,912,1054,1176,1297]
["El Dorado0.45",{"$f":"B153*2*0.45","v":31950},{"$f":"C153*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,"El Dorado0.45",798,855,1026,1185,1323,1459]
["El Dorado0.5",{"$f":"'MTSP 50% Income Limits'!B10","v":35500},{"$f":"'MTSP 50% Income Limits'!C10","v":40550},{"$f":"'MTSP 50% Income Limits'!D10","v":45600},{"$f":"'MTSP 50% Income Limits'!E10","v":50650},{"$f":"'MTSP 50% Income Limits'!F10","v":54750},{"$f":"'MTSP 50% Income Limits'!G10","v":58800},{"$f":"'MTSP 50% Income Limits'!H10","v":62850},{"$f":"'MTSP 50% Income Limits'!I10","v":66900},"El Dorado0.5",{"$f":"TRUNC(B153/12*0.3)","v":887},{"$f":"TRUNC((B153+C153)/2/12*0.3)","v":950},{"$f":"TRUNC((D153)/12*0.3)","v":1140},{"$f":"TRUNC(((E153+F153)/2)/12*0.3)","v":1317},{"$f":"TRUNC(G153/12*0.3)","v":1470},{"$f":"TRUNC(((H153+I153)/2)/12*0.3)","v":1621}]
["El Dorado0.55",{"$f":"B153*2*0.55","v":39050},{"$f":"C153*2*0.55","v":44605},50160.000000000007,55715.000000000007,60225.000000000007,64680.000000000007,69135,73590,"El Dorado0.55",{"$f":"TRUNC(B154/12*0.3)","v":976},{"$f":"TRUNC((B154+C154)/2/12*0.3)","v":1045},{"$f":"TRUNC((D154)/12*0.3)","v":1254},{"$f":"TRUNC(((E154+F154)/2)/12*0.3)","v":1449},{"$f":"TRUNC(G154/12*0.3)","v":1617},{"$f":"TRUNC(((H154+I154)/2)/12*0.3)","v":1784}]
["El Dorado0.6",{"$f":"B153*2*0.6","v":42600},{"$f":"C153*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,"El Dorado0.6",1065,1140,1368,1581,1764,1946]
["El Dorado0.65",{"$f":"B153*2*0.65","v":46150},{"$f":"C153*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,"El Dorado0.65",1153,1235,1482,1712,1911,2108]
["El Dorado0.7",{"$f":"B153*2*0.7","v":49700},{"$f":"C153*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,"El Dorado0.7",1242,1330,1596,1844,2058,2270]
["El Dorado0.75",{"$f":"B153*2*0.75","v":53250},{"$f":"C153*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,"El Dorado0.75",1331,1425,1710,1976,2205,2432]
["El Dorado0.8",{"$f":"B153*2*0.8","v":56800},{"$f":"C153*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,"El Dorado0.8",1420,1521,1824,2108,2352,2595]
["El Dorado0.9",{"$f":"B153*2*0.9","v":63900},{"$f":"C153*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,"El Dorado0.9",1597,1711,2052,2371,2646,2919]
["El Dorado1",{"$f":"B153*2","v":71000},{"$f":"C153*2","v":81100},91200,101300,109500,117600,125700,133800,"El Dorado1",{"$f":"K153*2","v":1774},{"$f":"L153*2","v":1900},2280,2634,2940,3242]
["El Dorado1.1",{"$f":"B153*2*1.1","v":78100},{"$f":"C153*2*1.1","v":89210},100320.00000000001,111430.00000000001,120450.00000000001,129360.00000000001,138270,147180,"El Dorado1.1",{"$f":"TRUNC(B162/12*0.3)","v":1952},{"$f":"TRUNC((B162+C162)/2/12*0.3)","v":2091},{"$f":"TRUNC((D162)/12*0.3)","v":2508},{"$f":"TRUNC(((E162+F162)/2)/12*0.3)","v":2898},{"$f":"TRUNC(G162/12*0.3)","v":3234},{"$f":"TRUNC(((H162+I162)/2)/12*0.3)","v":3568}]
["El Dorado1.2",{"$f":"B153*2*1.2","v":85200},{"$f":"C153*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,"El Dorado1.2",2130,2281,2736,3162,3528,3892]
["Fresno0.15",{"$f":"B171*2*0.15","v":8190},{"$f":"C171*2*0.15","v":9360},{"$f":"D171*2*0.15","v":10530},{"$f":"E171*2*0.15","v":11685},{"$f":"F171*2*0.15","v":12630},{"$f":"G171*2*0.15","v":13560},14490,15435,"Fresno0.15",204,219,263,303,339,374]
["Fresno0.2",{"$f":"B171*2*0.2","v":10920},{"$f":"C171*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Fresno0.2",273,292,351,405,452,498]
["Fresno0.25",{"$f":"B171*2*0.25","v":13650},{"$f":"C171*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Fresno0.25",341,365,438,506,565,623]
["Fresno0.3",{"$f":"B171*2*0.3","v":16380},{"$f":"C171*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Fresno0.3",409,438,526,607,678,748]
["Fresno0.35",{"$f":"B171*2*0.35","v":19110},{"$f":"C171*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Fresno0.35",477,511,614,709,791,872]
["Fresno0.4",{"$f":"B171*2*0.4","v":21840},{"$f":"C171*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Fresno0.4",546,585,702,810,904,997]
["Fresno0.45",{"$f":"B171*2*0.45","v":24570},{"$f":"C171*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Fresno0.45",614,658,789,911,1017,1122]
["Fresno0.5",{"$f":"'MTSP 50% Income Limits'!B11","v":27300},{"$f":"'MTSP 50% Income Limits'!C11","v":31200},{"$f":"'MTSP 50% Income Limits'!D11","v":35100},{"$f":"'MTSP 50% Income Limits'!E11","v":38950},{"$f":"'MTSP 50% Income Limits'!F11","v":42100},{"$f":"'MTSP 50% Income Limits'!G11","v":45200},{"$f":"'MTSP 50% Income Limits'!H11","v":48300},{"$f":"'MTSP 50% Income Limits'!I11","v":51450},"Fresno0.5",{"$f":"TRUNC(B171/12*0.3)","v":682},{"$f":"TRUNC((B171+C171)/2/12*0.3)","v":731},{"$f":"TRUNC((D171)/12*0.3)","v":877},{"$f":"TRUNC(((E171+F171)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G171/12*0.3)","v":1130},{"$f":"TRUNC(((H171+I171)/2)/12*0.3)","v":1246}]
["Fresno0.55",{"$f":"B171*2*0.55","v":30030.000000000004},{"$f":"C171*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Fresno0.55",{"$f":"TRUNC(B172/12*0.3)","v":750},{"$f":"TRUNC((B172+C172)/2/12*0.3)","v":804},{"$f":"TRUNC((D172)/12*0.3)","v":965},{"$f":"TRUNC(((E172+F172)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G172/12*0.3)","v":1243},{"$f":"TRUNC(((H172+I172)/2)/12*0.3)","v":1371}]
["Fresno0.6",{"$f":"B171*2*0.6","v":32760},{"$f":"C171*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Fresno0.6",819,877,1053,1215,1356,1496]
["Fresno0.65",{"$f":"B171*2*0.65","v":35490},{"$f":"C171*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Fresno0.65",887,950,1140,1317,1469,1620]
["Fresno0.7",{"$f":"B171*2*0.7","v":38220},{"$f":"C171*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Fresno0.7",955,1023,1228,1418,1582,1745]
["Fresno0.75",{"$f":"B171*2*0.75","v":40950},{"$f":"C171*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Fresno0.75",1023,1096,1316,1519,1695,1870]
["Fresno0.8",{"$f":"B171*2*0.8","v":43680},{"$f":"C171*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Fresno0.8",1092,1170,1404,1621,1808,1995]
["Fresno0.9",{"$f":"B171*2*0.9","v":49140},{"$f":"C171*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Fresno0.9",1228,1316,1579,1823,2034,2244]
["Fresno1",{"$f":"B171*2","v":54600},{"$f":"C171*2","v":62400},70200,77900,84200,90400,96600,102900,"Fresno1",{"$f":"K171*2","v":1364},{"$f":"L171*2","v":1462},1754,2026,2260,2492]
["Fresno1.1",{"$f":"B171*2*1.1","v":60060.000000000007},{"$f":"C171*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Fresno1.1",{"$f":"TRUNC(B180/12*0.3)","v":1501},{"$f":"TRUNC((B180+C180)/2/12*0.3)","v":1608},{"$f":"TRUNC((D180)/12*0.3)","v":1930},{"$f":"TRUNC(((E180+F180)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G180/12*0.3)","v":2486},{"$f":"TRUNC(((H180+I180)/2)/12*0.3)","v":2743}]
["Fresno1.2",{"$f":"B171*2*1.2","v":65520},{"$f":"C171*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Fresno1.2",1638,1755,2106,2431,2712,2992]
["Glenn0.15",{"$f":"B189*2*0.15","v":8190},{"$f":"C189*2*0.15","v":9360},{"$f":"D189*2*0.15","v":10530},{"$f":"E189*2*0.15","v":11685},{"$f":"F189*2*0.15","v":12630},{"$f":"G189*2*0.15","v":13560},14490,15435,"Glenn0.15",204,219,263,303,339,374]
["Glenn0.2",{"$f":"B189*2*0.2","v":10920},{"$f":"C189*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Glenn0.2",273,292,351,405,452,498]
["Glenn0.25",{"$f":"B189*2*0.25","v":13650},{"$f":"C189*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Glenn0.25",341,365,438,506,565,623]
["Glenn0.3",{"$f":"B189*2*0.3","v":16380},{"$f":"C189*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Glenn0.3",409,438,526,607,678,748]
["Glenn0.35",{"$f":"B189*2*0.35","v":19110},{"$f":"C189*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Glenn0.35",477,511,614,709,791,872]
["Glenn0.4",{"$f":"B189*2*0.4","v":21840},{"$f":"C189*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Glenn0.4",546,585,702,810,904,997]
["Glenn0.45",{"$f":"B189*2*0.45","v":24570},{"$f":"C189*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Glenn0.45",614,658,789,911,1017,1122]
["Glenn0.5",{"$f":"'MTSP 50% Income Limits'!B12","v":27300},{"$f":"'MTSP 50% Income Limits'!C12","v":31200},{"$f":"'MTSP 50% Income Limits'!D12","v":35100},{"$f":"'MTSP 50% Income Limits'!E12","v":38950},{"$f":"'MTSP 50% Income Limits'!F12","v":42100},{"$f":"'MTSP 50% Income Limits'!G12","v":45200},{"$f":"'MTSP 50% Income Limits'!H12","v":48300},{"$f":"'MTSP 50% Income Limits'!I12","v":51450},"Glenn0.5",{"$f":"TRUNC(B189/12*0.3)","v":682},{"$f":"TRUNC((B189+C189)/2/12*0.3)","v":731},{"$f":"TRUNC((D189)/12*0.3)","v":877},{"$f":"TRUNC(((E189+F189)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G189/12*0.3)","v":1130},{"$f":"TRUNC(((H189+I189)/2)/12*0.3)","v":1246}]
["Glenn0.55",{"$f":"B189*2*0.55","v":30030.000000000004},{"$f":"C189*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Glenn0.55",{"$f":"TRUNC(B190/12*0.3)","v":750},{"$f":"TRUNC((B190+C190)/2/12*0.3)","v":804},{"$f":"TRUNC((D190)/12*0.3)","v":965},{"$f":"TRUNC(((E190+F190)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G190/12*0.3)","v":1243},{"$f":"TRUNC(((H190+I190)/2)/12*0.3)","v":1371}]
["Glenn0.6",{"$f":"B189*2*0.6","v":32760},{"$f":"C189*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Glenn0.6",819,877,1053,1215,1356,1496]
["Glenn0.65",{"$f":"B189*2*0.65","v":35490},{"$f":"C189*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Glenn0.65",887,950,1140,1317,1469,1620]
["Glenn0.7",{"$f":"B189*2*0.7","v":38220},{"$f":"C189*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Glenn0.7",955,1023,1228,1418,1582,1745]
["Glenn0.75",{"$f":"B189*2*0.75","v":40950},{"$f":"C189*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Glenn0.75",1023,1096,1316,1519,1695,1870]
["Glenn0.8",{"$f":"B189*2*0.8","v":43680},{"$f":"C189*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Glenn0.8",1092,1170,1404,1621,1808,1995]
["Glenn0.9",{"$f":"B189*2*0.9","v":49140},{"$f":"C189*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Glenn0.9",1228,1316,1579,1823,2034,2244]
["Glenn1",{"$f":"B189*2","v":54600},{"$f":"C189*2","v":62400},70200,77900,84200,90400,96600,102900,"Glenn1",{"$f":"K189*2","v":1364},{"$f":"L189*2","v":1462},1754,2026,2260,2492]
["Glenn1.1",{"$f":"B189*2*1.1","v":60060.000000000007},{"$f":"C189*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Glenn1.1",{"$f":"TRUNC(B198/12*0.3)","v":1501},{"$f":"TRUNC((B198+C198)/2/12*0.3)","v":1608},{"$f":"TRUNC((D198)/12*0.3)","v":1930},{"$f":"TRUNC(((E198+F198)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G198/12*0.3)","v":2486},{"$f":"TRUNC(((H198+I198)/2)/12*0.3)","v":2743}]
["Glenn1.2",{"$f":"B189*2*1.2","v":65520},{"$f":"C189*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Glenn1.2",1638,1755,2106,2431,2712,2992]
["Humboldt0.15",{"$f":"B207*2*0.15","v":8190},{"$f":"C207*2*0.15","v":9360},{"$f":"D207*2*0.15","v":10530},{"$f":"E207*2*0.15","v":11685},{"$f":"F207*2*0.15","v":12630},{"$f":"G207*2*0.15","v":13560},14490,15435,"Humboldt0.15",204,219,263,303,339,374]
["Humboldt0.2",{"$f":"B207*2*0.2","v":10920},{"$f":"C207*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Humboldt0.2",273,292,351,405,452,498]
["Humboldt0.25",{"$f":"B207*2*0.25","v":13650},{"$f":"C207*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Humboldt0.25",341,365,438,506,565,623]
["Humboldt0.3",{"$f":"B207*2*0.3","v":16380},{"$f":"C207*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Humboldt0.3",409,438,526,607,678,748]
["Humboldt0.35",{"$f":"B207*2*0.35","v":19110},{"$f":"C207*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Humboldt0.35",477,511,614,709,791,872]
["Humboldt0.4",{"$f":"B207*2*0.4","v":21840},{"$f":"C207*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Humboldt0.4",546,585,702,810,904,997]
["Humboldt0.45",{"$f":"B207*2*0.45","v":24570},{"$f":"C207*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Humboldt0.45",614,658,789,911,1017,1122]
["Humboldt0.5",{"$f":"'MTSP 50% Income Limits'!B13","v":27300},{"$f":"'MTSP 50% Income Limits'!C13","v":31200},{"$f":"'MTSP 50% Income Limits'!D13","v":35100},{"$f":"'MTSP 50% Income Limits'!E13","v":38950},{"$f":"'MTSP 50% Income Limits'!F13","v":42100},{"$f":"'MTSP 50% Income Limits'!G13","v":45200},{"$f":"'MTSP 50% Income Limits'!H13","v":48300},{"$f":"'MTSP 50% Income Limits'!I13","v":51450},"Humboldt0.5",{"$f":"TRUNC(B207/12*0.3)","v":682},{"$f":"TRUNC((B207+C207)/2/12*0.3)","v":731},{"$f":"TRUNC((D207)/12*0.3)","v":877},{"$f":"TRUNC(((E207+F207)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G207/12*0.3)","v":1130},{"$f":"TRUNC(((H207+I207)/2)/12*0.3)","v":1246}]
["Humboldt0.55",{"$f":"B207*2*0.55","v":30030.000000000004},{"$f":"C207*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Humboldt0.55",{"$f":"TRUNC(B208/12*0.3)","v":750},{"$f":"TRUNC((B208+C208)/2/12*0.3)","v":804},{"$f":"TRUNC((D208)/12*0.3)","v":965},{"$f":"TRUNC(((E208+F208)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G208/12*0.3)","v":1243},{"$f":"TRUNC(((H208+I208)/2)/12*0.3)","v":1371}]
["Humboldt0.6",{"$f":"B207*2*0.6","v":32760},{"$f":"C207*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Humboldt0.6",819,877,1053,1215,1356,1496]
["Humboldt0.65",{"$f":"B207*2*0.65","v":35490},{"$f":"C207*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Humboldt0.65",887,950,1140,1317,1469,1620]
["Humboldt0.7",{"$f":"B207*2*0.7","v":38220},{"$f":"C207*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Humboldt0.7",955,1023,1228,1418,1582,1745]
["Humboldt0.75",{"$f":"B207*2*0.75","v":40950},{"$f":"C207*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Humboldt0.75",1023,1096,1316,1519,1695,1870]
["Humboldt0.8",{"$f":"B207*2*0.8","v":43680},{"$f":"C207*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Humboldt0.8",1092,1170,1404,1621,1808,1995]
["Humboldt0.9",{"$f":"B207*2*0.9","v":49140},{"$f":"C207*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Humboldt0.9",1228,1316,1579,1823,2034,2244]
["Humboldt1",{"$f":"B207*2","v":54600},{"$f":"C207*2","v":62400},70200,77900,84200,90400,96600,102900,"Humboldt1",{"$f":"K207*2","v":1364},{"$f":"L207*2","v":1462},1754,2026,2260,2492]
["Humboldt1.1",{"$f":"B207*2*1.1","v":60060.000000000007},{"$f":"C207*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Humboldt1.1",{"$f":"TRUNC(B216/12*0.3)","v":1501},{"$f":"TRUNC((B216+C216)/2/12*0.3)","v":1608},{"$f":"TRUNC((D216)/12*0.3)","v":1930},{"$f":"TRUNC(((E216+F216)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G216/12*0.3)","v":2486},{"$f":"TRUNC(((H216+I216)/2)/12*0.3)","v":2743}]
["Humboldt1.2",{"$f":"B207*2*1.2","v":65520},{"$f":"C207*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Humboldt1.2",1638,1755,2106,2431,2712,2992]
["Imperial0.15",{"$f":"B225*2*0.15","v":8190},{"$f":"C225*2*0.15","v":9360},{"$f":"D225*2*0.15","v":10530},{"$f":"E225*2*0.15","v":11685},{"$f":"F225*2*0.15","v":12630},{"$f":"G225*2*0.15","v":13560},14490,15435,"Imperial0.15",204,219,263,303,339,374]
["Imperial0.2",{"$f":"B225*2*0.2","v":10920},{"$f":"C225*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Imperial0.2",273,292,351,405,452,498]
["Imperial0.25",{"$f":"B225*2*0.25","v":13650},{"$f":"C225*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Imperial0.25",341,365,438,506,565,623]
["Imperial0.3",{"$f":"B225*2*0.3","v":16380},{"$f":"C225*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Imperial0.3",409,438,526,607,678,748]
["Imperial0.35",{"$f":"B225*2*0.35","v":19110},{"$f":"C225*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Imperial0.35",477,511,614,709,791,872]
["Imperial0.4",{"$f":"B225*2*0.4","v":21840},{"$f":"C225*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Imperial0.4",546,585,702,810,904,997]
["Imperial0.45",{"$f":"B225*2*0.45","v":24570},{"$f":"C225*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Imperial0.45",614,658,789,911,1017,1122]
["Imperial0.5",{"$f":"'MTSP 50% Income Limits'!B14","v":27300},{"$f":"'MTSP 50% Income Limits'!C14","v":31200},{"$f":"'MTSP 50% Income Limits'!D14","v":35100},{"$f":"'MTSP 50% Income Limits'!E14","v":38950},{"$f":"'MTSP 50% Income Limits'!F14","v":42100},{"$f":"'MTSP 50% Income Limits'!G14","v":45200},{"$f":"'MTSP 50% Income Limits'!H14","v":48300},{"$f":"'MTSP 50% Income Limits'!I14","v":51450},"Imperial0.5",{"$f":"TRUNC(B225/12*0.3)","v":682},{"$f":"TRUNC((B225+C225)/2/12*0.3)","v":731},{"$f":"TRUNC((D225)/12*0.3)","v":877},{"$f":"TRUNC(((E225+F225)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G225/12*0.3)","v":1130},{"$f":"TRUNC(((H225+I225)/2)/12*0.3)","v":1246}]
["Imperial0.55",{"$f":"B225*2*0.55","v":30030.000000000004},{"$f":"C225*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Imperial0.55",{"$f":"TRUNC(B226/12*0.3)","v":750},{"$f":"TRUNC((B226+C226)/2/12*0.3)","v":804},{"$f":"TRUNC((D226)/12*0.3)","v":965},{"$f":"TRUNC(((E226+F226)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G226/12*0.3)","v":1243},{"$f":"TRUNC(((H226+I226)/2)/12*0.3)","v":1371}]
["Imperial0.6",{"$f":"B225*2*0.6","v":32760},{"$f":"C225*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Imperial0.6",819,877,1053,1215,1356,1496]
["Imperial0.65",{"$f":"B225*2*0.65","v":35490},{"$f":"C225*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Imperial0.65",887,950,1140,1317,1469,1620]
["Imperial0.7",{"$f":"B225*2*0.7","v":38220},{"$f":"C225*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Imperial0.7",955,1023,1228,1418,1582,1745]
["Imperial0.75",{"$f":"B225*2*0.75","v":40950},{"$f":"C225*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Imperial0.75",1023,1096,1316,1519,1695,1870]
["Imperial0.8",{"$f":"B225*2*0.8","v":43680},{"$f":"C225*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Imperial0.8",1092,1170,1404,1621,1808,1995]
["Imperial0.9",{"$f":"B225*2*0.9","v":49140},{"$f":"C225*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Imperial0.9",1228,1316,1579,1823,2034,2244]
["Imperial1",{"$f":"B225*2","v":54600},{"$f":"C225*2","v":62400},70200,77900,84200,90400,96600,102900,"Imperial1",{"$f":"K225*2","v":1364},{"$f":"L225*2","v":1462},1754,2026,2260,2492]
["Imperial1.1",{"$f":"B225*2*1.1","v":60060.000000000007},{"$f":"C225*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Imperial1.1",{"$f":"TRUNC(B234/12*0.3)","v":1501},{"$f":"TRUNC((B234+C234)/2/12*0.3)","v":1608},{"$f":"TRUNC((D234)/12*0.3)","v":1930},{"$f":"TRUNC(((E234+F234)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G234/12*0.3)","v":2486},{"$f":"TRUNC(((H234+I234)/2)/12*0.3)","v":2743}]
["Imperial1.2",{"$f":"B225*2*1.2","v":65520},{"$f":"C225*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Imperial1.2",1638,1755,2106,2431,2712,2992]
["Inyo0.15",{"$f":"B243*2*0.15","v":8685},{"$f":"C243*2*0.15","v":9930},{"$f":"D243*2*0.15","v":11175},{"$f":"E243*2*0.15","v":12405},{"$f":"F243*2*0.15","v":13410},{"$f":"G243*2*0.15","v":14400},15390,16380,"Inyo0.15",217,232,279,322,360,397]
["Inyo0.2",{"$f":"B243*2*0.2","v":11580},{"$f":"C243*2*0.2","v":13240},14900,16540,17880,19200,20520,21840,"Inyo0.2",289,310,372,430,480,529]
["Inyo0.25",{"$f":"B243*2*0.25","v":14475},{"$f":"C243*2*0.25","v":16550},18625,20675,22350,24000,25650,27300,"Inyo0.25",361,387,465,537,600,661]
["Inyo0.3",{"$f":"B243*2*0.3","v":17370},{"$f":"C243*2*0.3","v":19860},22350,24810,26820,28800,30780,32760,"Inyo0.3",434,465,558,645,720,794]
["Inyo0.35",{"$f":"B243*2*0.35","v":20265},{"$f":"C243*2*0.35","v":23170},26075,28944.999999999996,31289.999999999996,33600,35910,38220,"Inyo0.35",506,542,651,752,840,926]
["Inyo0.4",{"$f":"B243*2*0.4","v":23160},{"$f":"C243*2*0.4","v":26480},29800,33080,35760,38400,41040,43680,"Inyo0.4",579,620,745,860,960,1059]
["Inyo0.45",{"$f":"B243*2*0.45","v":26055},{"$f":"C243*2*0.45","v":29790},33525,37215,40230,43200,46170,49140,"Inyo0.45",651,698,838,968,1080,1191]
["Inyo0.5",{"$f":"'MTSP 50% Income Limits'!B15","v":28950},{"$f":"'MTSP 50% Income Limits'!C15","v":33100},{"$f":"'MTSP 50% Income Limits'!D15","v":37250},{"$f":"'MTSP 50% Income Limits'!E15","v":41350},{"$f":"'MTSP 50% Income Limits'!F15","v":44700},{"$f":"'MTSP 50% Income Limits'!G15","v":48000},{"$f":"'MTSP 50% Income Limits'!H15","v":51300},{"$f":"'MTSP 50% Income Limits'!I15","v":54600},"Inyo0.5",{"$f":"TRUNC(B243/12*0.3)","v":723},{"$f":"TRUNC((B243+C243)/2/12*0.3)","v":775},{"$f":"TRUNC((D243)/12*0.3)","v":931},{"$f":"TRUNC(((E243+F243)/2)/12*0.3)","v":1075},{"$f":"TRUNC(G243/12*0.3)","v":1200},{"$f":"TRUNC(((H243+I243)/2)/12*0.3)","v":1323}]
["Inyo0.55",{"$f":"B243*2*0.55","v":31845.000000000004},{"$f":"C243*2*0.55","v":36410},40975,45485.000000000007,49170.000000000007,52800.000000000007,56430.000000000007,60060.000000000007,"Inyo0.55",{"$f":"TRUNC(B244/12*0.3)","v":796},{"$f":"TRUNC((B244+C244)/2/12*0.3)","v":853},{"$f":"TRUNC((D244)/12*0.3)","v":1024},{"$f":"TRUNC(((E244+F244)/2)/12*0.3)","v":1183},{"$f":"TRUNC(G244/12*0.3)","v":1320},{"$f":"TRUNC(((H244+I244)/2)/12*0.3)","v":1456}]
["Inyo0.6",{"$f":"B243*2*0.6","v":34740},{"$f":"C243*2*0.6","v":39720},44700,49620,53640,57600,61560,65520,"Inyo0.6",868,930,1117,1290,1440,1588]
["Inyo0.65",{"$f":"B243*2*0.65","v":37635},{"$f":"C243*2*0.65","v":43030},48425,53755,58110,62400,66690,70980,"Inyo0.65",940,1008,1210,1398,1560,1720]
["Inyo0.7",{"$f":"B243*2*0.7","v":40530},{"$f":"C243*2*0.7","v":46340},52150,57889.999999999993,62579.999999999993,67200,71820,76440,"Inyo0.7",1013,1085,1303,1505,1680,1853]
["Inyo0.75",{"$f":"B243*2*0.75","v":43425},{"$f":"C243*2*0.75","v":49650},55875,62025,67050,72000,76950,81900,"Inyo0.75",1085,1163,1396,1613,1800,1985]
["Inyo0.8",{"$f":"B243*2*0.8","v":46320},{"$f":"C243*2*0.8","v":52960},59600,66160,71520,76800,82080,87360,"Inyo0.8",1158,1241,1490,1721,1920,2118]
["Inyo0.9",{"$f":"B243*2*0.9","v":52110},{"$f":"C243*2*0.9","v":59580},67050,74430,80460,86400,92340,98280,"Inyo0.9",1302,1396,1676,1936,2160,2382]
["Inyo1",{"$f":"B243*2","v":57900},{"$f":"C243*2","v":66200},74500,82700,89400,96000,102600,109200,"Inyo1",{"$f":"K243*2","v":1446},{"$f":"L243*2","v":1550},1862,2150,2400,2646]
["Inyo1.1",{"$f":"B243*2*1.1","v":63690.000000000007},{"$f":"C243*2*1.1","v":72820},81950,90970.000000000015,98340.000000000015,105600.00000000001,112860.00000000001,120120.00000000001,"Inyo1.1",{"$f":"TRUNC(B252/12*0.3)","v":1592},{"$f":"TRUNC((B252+C252)/2/12*0.3)","v":1706},{"$f":"TRUNC((D252)/12*0.3)","v":2048},{"$f":"TRUNC(((E252+F252)/2)/12*0.3)","v":2366},{"$f":"TRUNC(G252/12*0.3)","v":2640},{"$f":"TRUNC(((H252+I252)/2)/12*0.3)","v":2912}]
["Inyo1.2",{"$f":"B243*2*1.2","v":69480},{"$f":"C243*2*1.2","v":79440},89400,99240,107280,115200,123120,131040,"Inyo1.2",1737,1861,2235,2581,2880,3177]
["Kern0.15",{"$f":"B261*2*0.15","v":8190},{"$f":"C261*2*0.15","v":9360},{"$f":"D261*2*0.15","v":10530},{"$f":"E261*2*0.15","v":11685},{"$f":"F261*2*0.15","v":12630},{"$f":"G261*2*0.15","v":13560},14490,15435,"Kern0.15",204,219,263,303,339,374]
["Kern0.2",{"$f":"B261*2*0.2","v":10920},{"$f":"C261*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Kern0.2",273,292,351,405,452,498]
["Kern0.25",{"$f":"B261*2*0.25","v":13650},{"$f":"C261*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Kern0.25",341,365,438,506,565,623]
["Kern0.3",{"$f":"B261*2*0.3","v":16380},{"$f":"C261*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Kern0.3",409,438,526,607,678,748]
["Kern0.35",{"$f":"B261*2*0.35","v":19110},{"$f":"C261*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Kern0.35",477,511,614,709,791,872]
["Kern0.4",{"$f":"B261*2*0.4","v":21840},{"$f":"C261*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Kern0.4",546,585,702,810,904,997]
["Kern0.45",{"$f":"B261*2*0.45","v":24570},{"$f":"C261*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Kern0.45",614,658,789,911,1017,1122]
["Kern0.5",{"$f":"'MTSP 50% Income Limits'!B16","v":27300},{"$f":"'MTSP 50% Income Limits'!C16","v":31200},{"$f":"'MTSP 50% Income Limits'!D16","v":35100},{"$f":"'MTSP 50% Income Limits'!E16","v":38950},{"$f":"'MTSP 50% Income Limits'!F16","v":42100},{"$f":"'MTSP 50% Income Limits'!G16","v":45200},{"$f":"'MTSP 50% Income Limits'!H16","v":48300},{"$f":"'MTSP 50% Income Limits'!I16","v":51450},"Kern0.5",{"$f":"TRUNC(B261/12*0.3)","v":682},{"$f":"TRUNC((B261+C261)/2/12*0.3)","v":731},{"$f":"TRUNC((D261)/12*0.3)","v":877},{"$f":"TRUNC(((E261+F261)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G261/12*0.3)","v":1130},{"$f":"TRUNC(((H261+I261)/2)/12*0.3)","v":1246}]
["Kern0.55",{"$f":"B261*2*0.55","v":30030.000000000004},{"$f":"C261*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Kern0.55",{"$f":"TRUNC(B262/12*0.3)","v":750},{"$f":"TRUNC((B262+C262)/2/12*0.3)","v":804},{"$f":"TRUNC((D262)/12*0.3)","v":965},{"$f":"TRUNC(((E262+F262)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G262/12*0.3)","v":1243},{"$f":"TRUNC(((H262+I262)/2)/12*0.3)","v":1371}]
["Kern0.6",{"$f":"B261*2*0.6","v":32760},{"$f":"C261*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Kern0.6",819,877,1053,1215,1356,1496]
["Kern0.65",{"$f":"B261*2*0.65","v":35490},{"$f":"C261*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Kern0.65",887,950,1140,1317,1469,1620]
["Kern0.7",{"$f":"B261*2*0.7","v":38220},{"$f":"C261*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Kern0.7",955,1023,1228,1418,1582,1745]
["Kern0.75",{"$f":"B261*2*0.75","v":40950},{"$f":"C261*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Kern0.75",1023,1096,1316,1519,1695,1870]
["Kern0.8",{"$f":"B261*2*0.8","v":43680},{"$f":"C261*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Kern0.8",1092,1170,1404,1621,1808,1995]
["Kern0.9",{"$f":"B261*2*0.9","v":49140},{"$f":"C261*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Kern0.9",1228,1316,1579,1823,2034,2244]
["Kern1",{"$f":"B261*2","v":54600},{"$f":"C261*2","v":62400},70200,77900,84200,90400,96600,102900,"Kern1",{"$f":"K261*2","v":1364},{"$f":"L261*2","v":1462},1754,2026,2260,2492]
["Kern1.1",{"$f":"B261*2*1.1","v":60060.000000000007},{"$f":"C261*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Kern1.1",{"$f":"TRUNC(B270/12*0.3)","v":1501},{"$f":"TRUNC((B270+C270)/2/12*0.3)","v":1608},{"$f":"TRUNC((D270)/12*0.3)","v":1930},{"$f":"TRUNC(((E270+F270)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G270/12*0.3)","v":2486},{"$f":"TRUNC(((H270+I270)/2)/12*0.3)","v":2743}]
["Kern1.2",{"$f":"B261*2*1.2","v":65520},{"$f":"C261*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Kern1.2",1638,1755,2106,2431,2712,2992]
["Kings0.15",{"$f":"B279*2*0.15","v":8190},{"$f":"C279*2*0.15","v":9360},{"$f":"D279*2*0.15","v":10530},{"$f":"E279*2*0.15","v":11685},{"$f":"F279*2*0.15","v":12630},{"$f":"G279*2*0.15","v":13560},14490,15435,"Kings0.15",204,219,263,303,339,374]
["Kings0.2",{"$f":"B279*2*0.2","v":10920},{"$f":"C279*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Kings0.2",273,292,351,405,452,498]
["Kings0.25",{"$f":"B279*2*0.25","v":13650},{"$f":"C279*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Kings0.25",341,365,438,506,565,623]
["Kings0.3",{"$f":"B279*2*0.3","v":16380},{"$f":"C279*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Kings0.3",409,438,526,607,678,748]
["Kings0.35",{"$f":"B279*2*0.35","v":19110},{"$f":"C279*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Kings0.35",477,511,614,709,791,872]
["Kings0.4",{"$f":"B279*2*0.4","v":21840},{"$f":"C279*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Kings0.4",546,585,702,810,904,997]
["Kings0.45",{"$f":"B279*2*0.45","v":24570},{"$f":"C279*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Kings0.45",614,658,789,911,1017,1122]
["Kings0.5",{"$f":"'MTSP 50% Income Limits'!B17","v":27300},{"$f":"'MTSP 50% Income Limits'!C17","v":31200},{"$f":"'MTSP 50% Income Limits'!D17","v":35100},{"$f":"'MTSP 50% Income Limits'!E17","v":38950},{"$f":"'MTSP 50% Income Limits'!F17","v":42100},{"$f":"'MTSP 50% Income Limits'!G17","v":45200},{"$f":"'MTSP 50% Income Limits'!H17","v":48300},{"$f":"'MTSP 50% Income Limits'!I17","v":51450},"Kings0.5",{"$f":"TRUNC(B279/12*0.3)","v":682},{"$f":"TRUNC((B279+C279)/2/12*0.3)","v":731},{"$f":"TRUNC((D279)/12*0.3)","v":877},{"$f":"TRUNC(((E279+F279)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G279/12*0.3)","v":1130},{"$f":"TRUNC(((H279+I279)/2)/12*0.3)","v":1246}]
["Kings0.55",{"$f":"B279*2*0.55","v":30030.000000000004},{"$f":"C279*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Kings0.55",{"$f":"TRUNC(B280/12*0.3)","v":750},{"$f":"TRUNC((B280+C280)/2/12*0.3)","v":804},{"$f":"TRUNC((D280)/12*0.3)","v":965},{"$f":"TRUNC(((E280+F280)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G280/12*0.3)","v":1243},{"$f":"TRUNC(((H280+I280)/2)/12*0.3)","v":1371}]
["Kings0.6",{"$f":"B279*2*0.6","v":32760},{"$f":"C279*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Kings0.6",819,877,1053,1215,1356,1496]
["Kings0.65",{"$f":"B279*2*0.65","v":35490},{"$f":"C279*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Kings0.65",887,950,1140,1317,1469,1620]
["Kings0.7",{"$f":"B279*2*0.7","v":38220},{"$f":"C279*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Kings0.7",955,1023,1228,1418,1582,1745]
["Kings0.75",{"$f":"B279*2*0.75","v":40950},{"$f":"C279*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Kings0.75",1023,1096,1316,1519,1695,1870]
["Kings0.8",{"$f":"B279*2*0.8","v":43680},{"$f":"C279*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Kings0.8",1092,1170,1404,1621,1808,1995]
["Kings0.9",{"$f":"B279*2*0.9","v":49140},{"$f":"C279*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Kings0.9",1228,1316,1579,1823,2034,2244]
["Kings1",{"$f":"B279*2","v":54600},{"$f":"C279*2","v":62400},70200,77900,84200,90400,96600,102900,"Kings1",{"$f":"K279*2","v":1364},{"$f":"L279*2","v":1462},1754,2026,2260,2492]
["Kings1.1",{"$f":"B279*2*1.1","v":60060.000000000007},{"$f":"C279*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Kings1.1",{"$f":"TRUNC(B288/12*0.3)","v":1501},{"$f":"TRUNC((B288+C288)/2/12*0.3)","v":1608},{"$f":"TRUNC((D288)/12*0.3)","v":1930},{"$f":"TRUNC(((E288+F288)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G288/12*0.3)","v":2486},{"$f":"TRUNC(((H288+I288)/2)/12*0.3)","v":2743}]
["Kings1.2",{"$f":"B279*2*1.2","v":65520},{"$f":"C279*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Kings1.2",1638,1755,2106,2431,2712,2992]
["Lake0.15",{"$f":"B297*2*0.15","v":8190},{"$f":"C297*2*0.15","v":9360},{"$f":"D297*2*0.15","v":10530},{"$f":"E297*2*0.15","v":11685},{"$f":"F297*2*0.15","v":12630},{"$f":"G297*2*0.15","v":13560},14490,15435,"Lake0.15",204,219,263,303,339,374]
["Lake0.2",{"$f":"B297*2*0.2","v":10920},{"$f":"C297*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Lake0.2",273,292,351,405,452,498]
["Lake0.25",{"$f":"B297*2*0.25","v":13650},{"$f":"C297*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Lake0.25",341,365,438,506,565,623]
["Lake0.3",{"$f":"B297*2*0.3","v":16380},{"$f":"C297*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Lake0.3",409,438,526,607,678,748]
["Lake0.35",{"$f":"B297*2*0.35","v":19110},{"$f":"C297*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Lake0.35",477,511,614,709,791,872]
["Lake0.4",{"$f":"B297*2*0.4","v":21840},{"$f":"C297*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Lake0.4",546,585,702,810,904,997]
["Lake0.45",{"$f":"B297*2*0.45","v":24570},{"$f":"C297*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Lake0.45",614,658,789,911,1017,1122]
["Lake0.5",{"$f":"'MTSP 50% Income Limits'!B18","v":27300},{"$f":"'MTSP 50% Income Limits'!C18","v":31200},{"$f":"'MTSP 50% Income Limits'!D18","v":35100},{"$f":"'MTSP 50% Income Limits'!E18","v":38950},{"$f":"'MTSP 50% Income Limits'!F18","v":42100},{"$f":"'MTSP 50% Income Limits'!G18","v":45200},{"$f":"'MTSP 50% Income Limits'!H18","v":48300},{"$f":"'MTSP 50% Income Limits'!I18","v":51450},"Lake0.5",{"$f":"TRUNC(B297/12*0.3)","v":682},{"$f":"TRUNC((B297+C297)/2/12*0.3)","v":731},{"$f":"TRUNC((D297)/12*0.3)","v":877},{"$f":"TRUNC(((E297+F297)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G297/12*0.3)","v":1130},{"$f":"TRUNC(((H297+I297)/2)/12*0.3)","v":1246}]
["Lake0.55",{"$f":"B297*2*0.55","v":30030.000000000004},{"$f":"C297*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Lake0.55",{"$f":"TRUNC(B298/12*0.3)","v":750},{"$f":"TRUNC((B298+C298)/2/12*0.3)","v":804},{"$f":"TRUNC((D298)/12*0.3)","v":965},{"$f":"TRUNC(((E298+F298)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G298/12*0.3)","v":1243},{"$f":"TRUNC(((H298+I298)/2)/12*0.3)","v":1371}]
["Lake0.6",{"$f":"B297*2*0.6","v":32760},{"$f":"C297*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Lake0.6",819,877,1053,1215,1356,1496]
["Lake0.65",{"$f":"B297*2*0.65","v":35490},{"$f":"C297*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Lake0.65",887,950,1140,1317,1469,1620]
["Lake0.7",{"$f":"B297*2*0.7","v":38220},{"$f":"C297*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Lake0.7",955,1023,1228,1418,1582,1745]
["Lake0.75",{"$f":"B297*2*0.75","v":40950},{"$f":"C297*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Lake0.75",1023,1096,1316,1519,1695,1870]
["Lake0.8",{"$f":"B297*2*0.8","v":43680},{"$f":"C297*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Lake0.8",1092,1170,1404,1621,1808,1995]
["Lake0.9",{"$f":"B297*2*0.9","v":49140},{"$f":"C297*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Lake0.9",1228,1316,1579,1823,2034,2244]
["Lake1",{"$f":"B297*2","v":54600},{"$f":"C297*2","v":62400},70200,77900,84200,90400,96600,102900,"Lake1",{"$f":"K297*2","v":1364},{"$f":"L297*2","v":1462},1754,2026,2260,2492]
["Lake1.1",{"$f":"B297*2*1.1","v":60060.000000000007},{"$f":"C297*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Lake1.1",{"$f":"TRUNC(B306/12*0.3)","v":1501},{"$f":"TRUNC((B306+C306)/2/12*0.3)","v":1608},{"$f":"TRUNC((D306)/12*0.3)","v":1930},{"$f":"TRUNC(((E306+F306)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G306/12*0.3)","v":2486},{"$f":"TRUNC(((H306+I306)/2)/12*0.3)","v":2743}]
["Lake1.2",{"$f":"B297*2*1.2","v":65520},{"$f":"C297*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Lake1.2",1638,1755,2106,2431,2712,2992]
["Lassen0.15",{"$f":"B315*2*0.15","v":8445},{"$f":"C315*2*0.15","v":9645},{"$f":"D315*2*0.15","v":10845},{"$f":"E315*2*0.15","v":12045},{"$f":"F315*2*0.15","v":13020},{"$f":"G315*2*0.15","v":13980},14940,15900,"Lassen0.15",211,226,271,313,349,385]
["Lassen0.2",{"$f":"B315*2*0.2","v":11260},{"$f":"C315*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,"Lassen0.2",281,301,361,417,466,514]
["Lassen0.25",{"$f":"B315*2*0.25","v":14075},{"$f":"C315*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,"Lassen0.25",351,376,451,522,582,642]
["Lassen0.3",{"$f":"B315*2*0.3","v":16890},{"$f":"C315*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,"Lassen0.3",422,452,542,626,699,771]
["Lassen0.35",{"$f":"B315*2*0.35","v":19705},{"$f":"C315*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,"Lassen0.35",492,527,632,731,815,899]
["Lassen0.4",{"$f":"B315*2*0.4","v":22520},{"$f":"C315*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,"Lassen0.4",563,603,723,835,932,1028]
["Lassen0.45",{"$f":"B315*2*0.45","v":25335},{"$f":"C315*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,"Lassen0.45",633,678,813,939,1048,1156]
["Lassen0.5",{"$f":"'MTSP 50% Income Limits'!B19","v":28150},{"$f":"'MTSP 50% Income Limits'!C19","v":32150},{"$f":"'MTSP 50% Income Limits'!D19","v":36150},{"$f":"'MTSP 50% Income Limits'!E19","v":40150},{"$f":"'MTSP 50% Income Limits'!F19","v":43400},{"$f":"'MTSP 50% Income Limits'!G19","v":46600},{"$f":"'MTSP 50% Income Limits'!H19","v":49800},{"$f":"'MTSP 50% Income Limits'!I19","v":53000},"Lassen0.5",{"$f":"TRUNC(B315/12*0.3)","v":703},{"$f":"TRUNC((B315+C315)/2/12*0.3)","v":753},{"$f":"TRUNC((D315)/12*0.3)","v":903},{"$f":"TRUNC(((E315+F315)/2)/12*0.3)","v":1044},{"$f":"TRUNC(G315/12*0.3)","v":1165},{"$f":"TRUNC(((H315+I315)/2)/12*0.3)","v":1285}]
["Lassen0.55",{"$f":"B315*2*0.55","v":30965.000000000004},{"$f":"C315*2*0.55","v":35365},39765,44165,47740.000000000007,51260.000000000007,54780.000000000007,58300.000000000007,"Lassen0.55",{"$f":"TRUNC(B316/12*0.3)","v":774},{"$f":"TRUNC((B316+C316)/2/12*0.3)","v":829},{"$f":"TRUNC((D316)/12*0.3)","v":994},{"$f":"TRUNC(((E316+F316)/2)/12*0.3)","v":1148},{"$f":"TRUNC(G316/12*0.3)","v":1281},{"$f":"TRUNC(((H316+I316)/2)/12*0.3)","v":1413}]
["Lassen0.6",{"$f":"B315*2*0.6","v":33780},{"$f":"C315*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,"Lassen0.6",844,904,1084,1253,1398,1542]
["Lassen0.65",{"$f":"B315*2*0.65","v":36595},{"$f":"C315*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,"Lassen0.65",914,979,1174,1357,1514,1670]
["Lassen0.7",{"$f":"B315*2*0.7","v":39410},{"$f":"C315*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,"Lassen0.7",985,1055,1265,1462,1631,1799]
["Lassen0.75",{"$f":"B315*2*0.75","v":42225},{"$f":"C315*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,"Lassen0.75",1055,1130,1355,1566,1747,1927]
["Lassen0.8",{"$f":"B315*2*0.8","v":45040},{"$f":"C315*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,"Lassen0.8",1126,1206,1446,1671,1864,2056]
["Lassen0.9",{"$f":"B315*2*0.9","v":50670},{"$f":"C315*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,"Lassen0.9",1266,1356,1626,1879,2097,2313]
["Lassen1",{"$f":"B315*2","v":56300},{"$f":"C315*2","v":64300},72300,80300,86800,93200,99600,106000,"Lassen1",{"$f":"K315*2","v":1406},{"$f":"L315*2","v":1506},1806,2088,2330,2570]
["Lassen1.1",{"$f":"B315*2*1.1","v":61930.000000000007},{"$f":"C315*2*1.1","v":70730},79530,88330,95480.000000000015,102520.00000000001,109560.00000000001,116600.00000000001,"Lassen1.1",{"$f":"TRUNC(B324/12*0.3)","v":1548},{"$f":"TRUNC((B324+C324)/2/12*0.3)","v":1658},{"$f":"TRUNC((D324)/12*0.3)","v":1988},{"$f":"TRUNC(((E324+F324)/2)/12*0.3)","v":2297},{"$f":"TRUNC(G324/12*0.3)","v":2563},{"$f":"TRUNC(((H324+I324)/2)/12*0.3)","v":2827}]
["Lassen1.2",{"$f":"B315*2*1.2","v":67560},{"$f":"C315*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,"Lassen1.2",1689,1809,2169,2506,2796,3084]
["Los Angeles0.15",{"$f":"B333*2*0.15","v":12510},{"$f":"C333*2*0.15","v":14295},{"$f":"D333*2*0.15","v":16080},{"$f":"E333*2*0.15","v":17865},{"$f":"F333*2*0.15","v":19305},{"$f":"G333*2*0.15","v":20730},22155,23595,"Los Angeles0.15",312,335,402,464,518,571]
["Los Angeles0.2",{"$f":"B333*2*0.2","v":16680},{"$f":"C333*2*0.2","v":19060},21440,23820,25740,27640,29540,31460,"Los Angeles0.2",417,446,536,619,691,762]
["Los Angeles0.25",{"$f":"B333*2*0.25","v":20850},{"$f":"C333*2*0.25","v":23825},26800,29775,32175,34550,36925,39325,"Los Angeles0.25",521,558,670,774,863,953]
["Los Angeles0.3",{"$f":"B333*2*0.3","v":25020},{"$f":"C333*2*0.3","v":28590},32160,35730,38610,41460,44310,47190,"Los Angeles0.3",625,670,804,929,1036,1143]
["Los Angeles0.35",{"$f":"B333*2*0.35","v":29189.999999999996},{"$f":"C333*2*0.35","v":33355},37520,41685,45045,48370,51695,55055,"Los Angeles0.35",729,781,938,1084,1209,1334]
["Los Angeles0.4",{"$f":"B333*2*0.4","v":33360},{"$f":"C333*2*0.4","v":38120},42880,47640,51480,55280,59080,62920,"Los Angeles0.4",834,893,1072,1239,1382,1525]
["Los Angeles0.45",{"$f":"B333*2*0.45","v":37530},{"$f":"C333*2*0.45","v":42885},48240,53595,57915,62190,66465,70785,"Los Angeles0.45",938,1005,1206,1393,1554,1715]
["Los Angeles0.5",{"$f":"'MTSP 50% Income Limits'!B20","v":41700},{"$f":"'MTSP 50% Income Limits'!C20","v":47650},{"$f":"'MTSP 50% Income Limits'!D20","v":53600},{"$f":"'MTSP 50% Income Limits'!E20","v":59550},{"$f":"'MTSP 50% Income Limits'!F20","v":64350},{"$f":"'MTSP 50% Income Limits'!G20","v":69100},{"$f":"'MTSP 50% Income Limits'!H20","v":73850},{"$f":"'MTSP 50% Income Limits'!I20","v":78650},"Los Angeles0.5",{"$f":"TRUNC(B333/12*0.3)","v":1042},{"$f":"TRUNC((B333+C333)/2/12*0.3)","v":1116},{"$f":"TRUNC((D333)/12*0.3)","v":1340},{"$f":"TRUNC(((E333+F333)/2)/12*0.3)","v":1548},{"$f":"TRUNC(G333/12*0.3)","v":1727},{"$f":"TRUNC(((H333+I333)/2)/12*0.3)","v":1906}]
["Los Angeles0.55",{"$f":"B333*2*0.55","v":45870.000000000007},{"$f":"C333*2*0.55","v":52415.000000000007},58960.000000000007,65505.000000000007,70785,76010,81235,86515,"Los Angeles0.55",{"$f":"TRUNC(B334/12*0.3)","v":1146},{"$f":"TRUNC((B334+C334)/2/12*0.3)","v":1228},{"$f":"TRUNC((D334)/12*0.3)","v":1474},{"$f":"TRUNC(((E334+F334)/2)/12*0.3)","v":1703},{"$f":"TRUNC(G334/12*0.3)","v":1900},{"$f":"TRUNC(((H334+I334)/2)/12*0.3)","v":2096}]
["Los Angeles0.6",{"$f":"B333*2*0.6","v":50040},{"$f":"C333*2*0.6","v":57180},64320,71460,77220,82920,88620,94380,"Los Angeles0.6",1251,1340,1608,1858,2073,2287]
["Los Angeles0.65",{"$f":"B333*2*0.65","v":54210},{"$f":"C333*2*0.65","v":61945},69680,77415,83655,89830,96005,102245,"Los Angeles0.65",1355,1451,1742,2013,2245,2478]
["Los Angeles0.7",{"$f":"B333*2*0.7","v":58379.999999999993},{"$f":"C333*2*0.7","v":66710},75040,83370,90090,96740,103390,110110,"Los Angeles0.7",1459,1563,1876,2168,2418,2668]
["Los Angeles0.75",{"$f":"B333*2*0.75","v":62550},{"$f":"C333*2*0.75","v":71475},80400,89325,96525,103650,110775,117975,"Los Angeles0.75",1563,1675,2010,2323,2591,2859]
["Los Angeles0.8",{"$f":"B333*2*0.8","v":66720},{"$f":"C333*2*0.8","v":76240},85760,95280,102960,110560,118160,125840,"Los Angeles0.8",1668,1787,2144,2478,2764,3050]
["Los Angeles0.9",{"$f":"B333*2*0.9","v":75060},{"$f":"C333*2*0.9","v":85770},96480,107190,115830,124380,132930,141570,"Los Angeles0.9",1876,2010,2412,2787,3109,3431]
["Los Angeles1",{"$f":"B333*2","v":83400},{"$f":"C333*2","v":95300},107200,119100,128700,138200,147700,157300,"Los Angeles1",{"$f":"K333*2","v":2084},{"$f":"L333*2","v":2232},2680,3096,3454,3812]
["Los Angeles1.1",{"$f":"B333*2*1.1","v":91740.000000000015},{"$f":"C333*2*1.1","v":104830.00000000001},117920.00000000001,131010.00000000001,141570,152020,162470,173030,"Los Angeles1.1",{"$f":"TRUNC(B342/12*0.3)","v":2293},{"$f":"TRUNC((B342+C342)/2/12*0.3)","v":2457},{"$f":"TRUNC((D342)/12*0.3)","v":2948},{"$f":"TRUNC(((E342+F342)/2)/12*0.3)","v":3407},{"$f":"TRUNC(G342/12*0.3)","v":3800},{"$f":"TRUNC(((H342+I342)/2)/12*0.3)","v":4193}]
["Los Angeles1.2",{"$f":"B333*2*1.2","v":100080},{"$f":"C333*2*1.2","v":114360},128640,142920,154440,165840,177240,188760,"Los Angeles1.2",2502,2680,3216,3717,4146,4575]
["Madera0.15",{"$f":"B351*2*0.15","v":8190},{"$f":"C351*2*0.15","v":9360},{"$f":"D351*2*0.15","v":10530},{"$f":"E351*2*0.15","v":11685},{"$f":"F351*2*0.15","v":12630},{"$f":"G351*2*0.15","v":13560},14490,15435,"Madera0.15",204,219,263,303,339,374]
["Madera0.2",{"$f":"B351*2*0.2","v":10920},{"$f":"C351*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Madera0.2",273,292,351,405,452,498]
["Madera0.25",{"$f":"B351*2*0.25","v":13650},{"$f":"C351*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Madera0.25",341,365,438,506,565,623]
["Madera0.3",{"$f":"B351*2*0.3","v":16380},{"$f":"C351*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Madera0.3",409,438,526,607,678,748]
["Madera0.35",{"$f":"B351*2*0.35","v":19110},{"$f":"C351*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Madera0.35",477,511,614,709,791,872]
["Madera0.4",{"$f":"B351*2*0.4","v":21840},{"$f":"C351*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Madera0.4",546,585,702,810,904,997]
["Madera0.45",{"$f":"B351*2*0.45","v":24570},{"$f":"C351*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Madera0.45",614,658,789,911,1017,1122]
["Madera0.5",{"$f":"'MTSP 50% Income Limits'!B21","v":27300},{"$f":"'MTSP 50% Income Limits'!C21","v":31200},{"$f":"'MTSP 50% Income Limits'!D21","v":35100},{"$f":"'MTSP 50% Income Limits'!E21","v":38950},{"$f":"'MTSP 50% Income Limits'!F21","v":42100},{"$f":"'MTSP 50% Income Limits'!G21","v":45200},{"$f":"'MTSP 50% Income Limits'!H21","v":48300},{"$f":"'MTSP 50% Income Limits'!I21","v":51450},"Madera0.5",{"$f":"TRUNC(B351/12*0.3)","v":682},{"$f":"TRUNC((B351+C351)/2/12*0.3)","v":731},{"$f":"TRUNC((D351)/12*0.3)","v":877},{"$f":"TRUNC(((E351+F351)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G351/12*0.3)","v":1130},{"$f":"TRUNC(((H351+I351)/2)/12*0.3)","v":1246}]
["Madera0.55",{"$f":"B351*2*0.55","v":30030.000000000004},{"$f":"C351*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Madera0.55",{"$f":"TRUNC(B352/12*0.3)","v":750},{"$f":"TRUNC((B352+C352)/2/12*0.3)","v":804},{"$f":"TRUNC((D352)/12*0.3)","v":965},{"$f":"TRUNC(((E352+F352)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G352/12*0.3)","v":1243},{"$f":"TRUNC(((H352+I352)/2)/12*0.3)","v":1371}]
["Madera0.6",{"$f":"B351*2*0.6","v":32760},{"$f":"C351*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Madera0.6",819,877,1053,1215,1356,1496]
["Madera0.65",{"$f":"B351*2*0.65","v":35490},{"$f":"C351*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Madera0.65",887,950,1140,1317,1469,1620]
["Madera0.7",{"$f":"B351*2*0.7","v":38220},{"$f":"C351*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Madera0.7",955,1023,1228,1418,1582,1745]
["Madera0.75",{"$f":"B351*2*0.75","v":40950},{"$f":"C351*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Madera0.75",1023,1096,1316,1519,1695,1870]
["Madera0.8",{"$f":"B351*2*0.8","v":43680},{"$f":"C351*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Madera0.8",1092,1170,1404,1621,1808,1995]
["Madera0.9",{"$f":"B351*2*0.9","v":49140},{"$f":"C351*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Madera0.9",1228,1316,1579,1823,2034,2244]
["Madera1",{"$f":"B351*2","v":54600},{"$f":"C351*2","v":62400},70200,77900,84200,90400,96600,102900,"Madera1",{"$f":"K351*2","v":1364},{"$f":"L351*2","v":1462},1754,2026,2260,2492]
["Madera1.1",{"$f":"B351*2*1.1","v":60060.000000000007},{"$f":"C351*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Madera1.1",{"$f":"TRUNC(B360/12*0.3)","v":1501},{"$f":"TRUNC((B360+C360)/2/12*0.3)","v":1608},{"$f":"TRUNC((D360)/12*0.3)","v":1930},{"$f":"TRUNC(((E360+F360)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G360/12*0.3)","v":2486},{"$f":"TRUNC(((H360+I360)/2)/12*0.3)","v":2743}]
["Madera1.2",{"$f":"B351*2*1.2","v":65520},{"$f":"C351*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Madera1.2",1638,1755,2106,2431,2712,2992]
["Marin0.15",{"$f":"B369*2*0.15","v":19575},{"$f":"C369*2*0.15","v":22380},{"$f":"D369*2*0.15","v":25170},{"$f":"E369*2*0.15","v":27960},{"$f":"F369*2*0.15","v":30210},{"$f":"G369*2*0.15","v":32445},34680,36915,"Marin0.15",489,524,629,727,811,894]
["Marin0.2",{"$f":"B369*2*0.2","v":26100},{"$f":"C369*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,"Marin0.2",652,699,839,969,1081,1193]
["Marin0.25",{"$f":"B369*2*0.25","v":32625},{"$f":"C369*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,"Marin0.25",815,874,1048,1211,1351,1491]
["Marin0.3",{"$f":"B369*2*0.3","v":39150},{"$f":"C369*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,"Marin0.3",978,1048,1258,1454,1622,1789]
["Marin0.35",{"$f":"B369*2*0.35","v":45675},{"$f":"C369*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,"Marin0.35",1141,1223,1468,1696,1892,2088]
["Marin0.4",{"$f":"B369*2*0.4","v":52200},{"$f":"C369*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,"Marin0.4",1305,1398,1678,1939,2163,2386]
["Marin0.45",{"$f":"B369*2*0.45","v":58725},{"$f":"C369*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,"Marin0.45",1468,1573,1887,2181,2433,2684]
["Marin0.5",{"$f":"'MTSP 50% Income Limits'!B22","v":65250},{"$f":"'MTSP 50% Income Limits'!C22","v":74600},{"$f":"'MTSP 50% Income Limits'!D22","v":83900},{"$f":"'MTSP 50% Income Limits'!E22","v":93200},{"$f":"'MTSP 50% Income Limits'!F22","v":100700},{"$f":"'MTSP 50% Income Limits'!G22","v":108150},{"$f":"'MTSP 50% Income Limits'!H22","v":115600},{"$f":"'MTSP 50% Income Limits'!I22","v":123050},"Marin0.5",{"$f":"TRUNC(B369/12*0.3)","v":1631},{"$f":"TRUNC((B369+C369)/2/12*0.3)","v":1748},{"$f":"TRUNC((D369)/12*0.3)","v":2097},{"$f":"TRUNC(((E369+F369)/2)/12*0.3)","v":2423},{"$f":"TRUNC(G369/12*0.3)","v":2703},{"$f":"TRUNC(((H369+I369)/2)/12*0.3)","v":2983}]
["Marin0.55",{"$f":"B369*2*0.55","v":71775},{"$f":"C369*2*0.55","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,118965.00000000001,127160.00000000001,135355,"Marin0.55",{"$f":"TRUNC(B370/12*0.3)","v":1794},{"$f":"TRUNC((B370+C370)/2/12*0.3)","v":1922},{"$f":"TRUNC((D370)/12*0.3)","v":2307},{"$f":"TRUNC(((E370+F370)/2)/12*0.3)","v":2666},{"$f":"TRUNC(G370/12*0.3)","v":2974},{"$f":"TRUNC(((H370+I370)/2)/12*0.3)","v":3281}]
["Marin0.6",{"$f":"B369*2*0.6","v":78300},{"$f":"C369*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,"Marin0.6",1957,2097,2517,2908,3244,3579]
["Marin0.65",{"$f":"B369*2*0.65","v":84825},{"$f":"C369*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,"Marin0.65",2120,2272,2726,3150,3514,3878]
["Marin0.7",{"$f":"B369*2*0.7","v":91350},{"$f":"C369*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,"Marin0.7",2283,2447,2936,3393,3785,4176]
["Marin0.75",{"$f":"B369*2*0.75","v":97875},{"$f":"C369*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,"Marin0.75",2446,2622,3146,3635,4055,4474]
["Marin0.8",{"$f":"B369*2*0.8","v":104400},{"$f":"C369*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,"Marin0.8",2610,2797,3356,3878,4326,4773]
["Marin0.9",{"$f":"B369*2*0.9","v":117450},{"$f":"C369*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,"Marin0.9",2936,3146,3775,4362,4866,5369]
["Marin1",{"$f":"B369*2","v":130500},{"$f":"C369*2","v":149200},167800,186400,201400,216300,231200,246100,"Marin1",{"$f":"K369*2","v":3262},{"$f":"L369*2","v":3496},4194,4846,5406,5966]
["Marin1.1",{"$f":"B369*2*1.1","v":143550},{"$f":"C369*2*1.1","v":164120},184580.00000000003,205040.00000000003,221540.00000000003,237930.00000000003,254320.00000000003,270710,"Marin1.1",{"$f":"TRUNC(B378/12*0.3)","v":3588},{"$f":"TRUNC((B378+C378)/2/12*0.3)","v":3845},{"$f":"TRUNC((D378)/12*0.3)","v":4614},{"$f":"TRUNC(((E378+F378)/2)/12*0.3)","v":5332},{"$f":"TRUNC(G378/12*0.3)","v":5948},{"$f":"TRUNC(((H378+I378)/2)/12*0.3)","v":6562}]
["Marin1.2",{"$f":"B369*2*1.2","v":156600},{"$f":"C369*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,"Marin1.2",3915,4195,5034,5817,6489,7159]
["Mariposa0.15",{"$f":"B387*2*0.15","v":8190},{"$f":"C387*2*0.15","v":9360},{"$f":"D387*2*0.15","v":10530},{"$f":"E387*2*0.15","v":11685},{"$f":"F387*2*0.15","v":12630},{"$f":"G387*2*0.15","v":13560},14490,15435,"Mariposa0.15",204,219,263,303,339,374]
["Mariposa0.2",{"$f":"B387*2*0.2","v":10920},{"$f":"C387*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Mariposa0.2",273,292,351,405,452,498]
["Mariposa0.25",{"$f":"B387*2*0.25","v":13650},{"$f":"C387*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Mariposa0.25",341,365,438,506,565,623]
["Mariposa0.3",{"$f":"B387*2*0.3","v":16380},{"$f":"C387*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Mariposa0.3",409,438,526,607,678,748]
["Mariposa0.35",{"$f":"B387*2*0.35","v":19110},{"$f":"C387*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Mariposa0.35",477,511,614,709,791,872]
["Mariposa0.4",{"$f":"B387*2*0.4","v":21840},{"$f":"C387*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Mariposa0.4",546,585,702,810,904,997]
["Mariposa0.45",{"$f":"B387*2*0.45","v":24570},{"$f":"C387*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Mariposa0.45",614,658,789,911,1017,1122]
["Mariposa0.5",{"$f":"'MTSP 50% Income Limits'!B23","v":27300},{"$f":"'MTSP 50% Income Limits'!C23","v":31200},{"$f":"'MTSP 50% Income Limits'!D23","v":35100},{"$f":"'MTSP 50% Income Limits'!E23","v":38950},{"$f":"'MTSP 50% Income Limits'!F23","v":42100},{"$f":"'MTSP 50% Income Limits'!G23","v":45200},{"$f":"'MTSP 50% Income Limits'!H23","v":48300},{"$f":"'MTSP 50% Income Limits'!I23","v":51450},"Mariposa0.5",{"$f":"TRUNC(B387/12*0.3)","v":682},{"$f":"TRUNC((B387+C387)/2/12*0.3)","v":731},{"$f":"TRUNC((D387)/12*0.3)","v":877},{"$f":"TRUNC(((E387+F387)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G387/12*0.3)","v":1130},{"$f":"TRUNC(((H387+I387)/2)/12*0.3)","v":1246}]
["Mariposa0.55",{"$f":"B387*2*0.55","v":30030.000000000004},{"$f":"C387*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Mariposa0.55",{"$f":"TRUNC(B388/12*0.3)","v":750},{"$f":"TRUNC((B388+C388)/2/12*0.3)","v":804},{"$f":"TRUNC((D388)/12*0.3)","v":965},{"$f":"TRUNC(((E388+F388)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G388/12*0.3)","v":1243},{"$f":"TRUNC(((H388+I388)/2)/12*0.3)","v":1371}]
["Mariposa0.6",{"$f":"B387*2*0.6","v":32760},{"$f":"C387*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Mariposa0.6",819,877,1053,1215,1356,1496]
["Mariposa0.65",{"$f":"B387*2*0.65","v":35490},{"$f":"C387*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Mariposa0.65",887,950,1140,1317,1469,1620]
["Mariposa0.7",{"$f":"B387*2*0.7","v":38220},{"$f":"C387*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Mariposa0.7",955,1023,1228,1418,1582,1745]
["Mariposa0.75",{"$f":"B387*2*0.75","v":40950},{"$f":"C387*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Mariposa0.75",1023,1096,1316,1519,1695,1870]
["Mariposa0.8",{"$f":"B387*2*0.8","v":43680},{"$f":"C387*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Mariposa0.8",1092,1170,1404,1621,1808,1995]
["Mariposa0.9",{"$f":"B387*2*0.9","v":49140},{"$f":"C387*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Mariposa0.9",1228,1316,1579,1823,2034,2244]
["Mariposa1",{"$f":"B387*2","v":54600},{"$f":"C387*2","v":62400},70200,77900,84200,90400,96600,102900,"Mariposa1",{"$f":"K387*2","v":1364},{"$f":"L387*2","v":1462},1754,2026,2260,2492]
["Mariposa1.1",{"$f":"B387*2*1.1","v":60060.000000000007},{"$f":"C387*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Mariposa1.1",{"$f":"TRUNC(B396/12*0.3)","v":1501},{"$f":"TRUNC((B396+C396)/2/12*0.3)","v":1608},{"$f":"TRUNC((D396)/12*0.3)","v":1930},{"$f":"TRUNC(((E396+F396)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G396/12*0.3)","v":2486},{"$f":"TRUNC(((H396+I396)/2)/12*0.3)","v":2743}]
["Mariposa1.2",{"$f":"B387*2*1.2","v":65520},{"$f":"C387*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Mariposa1.2",1638,1755,2106,2431,2712,2992]
["Mendocino0.15",{"$f":"B405*2*0.15","v":8445},{"$f":"C405*2*0.15","v":9645},{"$f":"D405*2*0.15","v":10845},{"$f":"E405*2*0.15","v":12045},{"$f":"F405*2*0.15","v":13020},{"$f":"G405*2*0.15","v":13980},14940,15900,"Mendocino0.15",211,226,271,313,349,385]
["Mendocino0.2",{"$f":"B405*2*0.2","v":11260},{"$f":"C405*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,"Mendocino0.2",281,301,361,417,466,514]
["Mendocino0.25",{"$f":"B405*2*0.25","v":14075},{"$f":"C405*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,"Mendocino0.25",351,376,451,522,582,642]
["Mendocino0.3",{"$f":"B405*2*0.3","v":16890},{"$f":"C405*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,"Mendocino0.3",422,452,542,626,699,771]
["Mendocino0.35",{"$f":"B405*2*0.35","v":19705},{"$f":"C405*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,"Mendocino0.35",492,527,632,731,815,899]
["Mendocino0.4",{"$f":"B405*2*0.4","v":22520},{"$f":"C405*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,"Mendocino0.4",563,603,723,835,932,1028]
["Mendocino0.45",{"$f":"B405*2*0.45","v":25335},{"$f":"C405*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,"Mendocino0.45",633,678,813,939,1048,1156]
["Mendocino0.5",{"$f":"'MTSP 50% Income Limits'!B24","v":28150},{"$f":"'MTSP 50% Income Limits'!C24","v":32150},{"$f":"'MTSP 50% Income Limits'!D24","v":36150},{"$f":"'MTSP 50% Income Limits'!E24","v":40150},{"$f":"'MTSP 50% Income Limits'!F24","v":43400},{"$f":"'MTSP 50% Income Limits'!G24","v":46600},{"$f":"'MTSP 50% Income Limits'!H24","v":49800},{"$f":"'MTSP 50% Income Limits'!I24","v":53000},"Mendocino0.5",{"$f":"TRUNC(B405/12*0.3)","v":703},{"$f":"TRUNC((B405+C405)/2/12*0.3)","v":753},{"$f":"TRUNC((D405)/12*0.3)","v":903},{"$f":"TRUNC(((E405+F405)/2)/12*0.3)","v":1044},{"$f":"TRUNC(G405/12*0.3)","v":1165},{"$f":"TRUNC(((H405+I405)/2)/12*0.3)","v":1285}]
["Mendocino0.55",{"$f":"B405*2*0.55","v":30965.000000000004},{"$f":"C405*2*0.55","v":35365},39765,44165,47740.000000000007,51260.000000000007,54780.000000000007,58300.000000000007,"Mendocino0.55",{"$f":"TRUNC(B406/12*0.3)","v":774},{"$f":"TRUNC((B406+C406)/2/12*0.3)","v":829},{"$f":"TRUNC((D406)/12*0.3)","v":994},{"$f":"TRUNC(((E406+F406)/2)/12*0.3)","v":1148},{"$f":"TRUNC(G406/12*0.3)","v":1281},{"$f":"TRUNC(((H406+I406)/2)/12*0.3)","v":1413}]
["Mendocino0.6",{"$f":"B405*2*0.6","v":33780},{"$f":"C405*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,"Mendocino0.6",844,904,1084,1253,1398,1542]
["Mendocino0.65",{"$f":"B405*2*0.65","v":36595},{"$f":"C405*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,"Mendocino0.65",914,979,1174,1357,1514,1670]
["Mendocino0.7",{"$f":"B405*2*0.7","v":39410},{"$f":"C405*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,"Mendocino0.7",985,1055,1265,1462,1631,1799]
["Mendocino0.75",{"$f":"B405*2*0.75","v":42225},{"$f":"C405*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,"Mendocino0.75",1055,1130,1355,1566,1747,1927]
["Mendocino0.8",{"$f":"B405*2*0.8","v":45040},{"$f":"C405*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,"Mendocino0.8",1126,1206,1446,1671,1864,2056]
["Mendocino0.9",{"$f":"B405*2*0.9","v":50670},{"$f":"C405*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,"Mendocino0.9",1266,1356,1626,1879,2097,2313]
["Mendocino1",{"$f":"B405*2","v":56300},{"$f":"C405*2","v":64300},72300,80300,86800,93200,99600,106000,"Mendocino1",{"$f":"K405*2","v":1406},{"$f":"L405*2","v":1506},1806,2088,2330,2570]
["Mendocino1.1",{"$f":"B405*2*1.1","v":61930.000000000007},{"$f":"C405*2*1.1","v":70730},79530,88330,95480.000000000015,102520.00000000001,109560.00000000001,116600.00000000001,"Mendocino1.1",{"$f":"TRUNC(B414/12*0.3)","v":1548},{"$f":"TRUNC((B414+C414)/2/12*0.3)","v":1658},{"$f":"TRUNC((D414)/12*0.3)","v":1988},{"$f":"TRUNC(((E414+F414)/2)/12*0.3)","v":2297},{"$f":"TRUNC(G414/12*0.3)","v":2563},{"$f":"TRUNC(((H414+I414)/2)/12*0.3)","v":2827}]
["Mendocino1.2",{"$f":"B405*2*1.2","v":67560},{"$f":"C405*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,"Mendocino1.2",1689,1809,2169,2506,2796,3084]
["Merced0.15",{"$f":"B423*2*0.15","v":8190},{"$f":"C423*2*0.15","v":9360},{"$f":"D423*2*0.15","v":10530},{"$f":"E423*2*0.15","v":11685},{"$f":"F423*2*0.15","v":12630},{"$f":"G423*2*0.15","v":13560},14490,15435,"Merced0.15",204,219,263,303,339,374]
["Merced0.2",{"$f":"B423*2*0.2","v":10920},{"$f":"C423*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Merced0.2",273,292,351,405,452,498]
["Merced0.25",{"$f":"B423*2*0.25","v":13650},{"$f":"C423*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Merced0.25",341,365,438,506,565,623]
["Merced0.3",{"$f":"B423*2*0.3","v":16380},{"$f":"C423*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Merced0.3",409,438,526,607,678,748]
["Merced0.35",{"$f":"B423*2*0.35","v":19110},{"$f":"C423*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Merced0.35",477,511,614,709,791,872]
["Merced0.4",{"$f":"B423*2*0.4","v":21840},{"$f":"C423*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Merced0.4",546,585,702,810,904,997]
["Merced0.45",{"$f":"B423*2*0.45","v":24570},{"$f":"C423*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Merced0.45",614,658,789,911,1017,1122]
["Merced0.5",{"$f":"'MTSP 50% Income Limits'!B25","v":27300},{"$f":"'MTSP 50% Income Limits'!C25","v":31200},{"$f":"'MTSP 50% Income Limits'!D25","v":35100},{"$f":"'MTSP 50% Income Limits'!E25","v":38950},{"$f":"'MTSP 50% Income Limits'!F25","v":42100},{"$f":"'MTSP 50% Income Limits'!G25","v":45200},{"$f":"'MTSP 50% Income Limits'!H25","v":48300},{"$f":"'MTSP 50% Income Limits'!I25","v":51450},"Merced0.5",{"$f":"TRUNC(B423/12*0.3)","v":682},{"$f":"TRUNC((B423+C423)/2/12*0.3)","v":731},{"$f":"TRUNC((D423)/12*0.3)","v":877},{"$f":"TRUNC(((E423+F423)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G423/12*0.3)","v":1130},{"$f":"TRUNC(((H423+I423)/2)/12*0.3)","v":1246}]
["Merced0.55",{"$f":"B423*2*0.55","v":30030.000000000004},{"$f":"C423*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Merced0.55",{"$f":"TRUNC(B424/12*0.3)","v":750},{"$f":"TRUNC((B424+C424)/2/12*0.3)","v":804},{"$f":"TRUNC((D424)/12*0.3)","v":965},{"$f":"TRUNC(((E424+F424)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G424/12*0.3)","v":1243},{"$f":"TRUNC(((H424+I424)/2)/12*0.3)","v":1371}]
["Merced0.6",{"$f":"B423*2*0.6","v":32760},{"$f":"C423*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Merced0.6",819,877,1053,1215,1356,1496]
["Merced0.65",{"$f":"B423*2*0.65","v":35490},{"$f":"C423*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Merced0.65",887,950,1140,1317,1469,1620]
["Merced0.7",{"$f":"B423*2*0.7","v":38220},{"$f":"C423*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Merced0.7",955,1023,1228,1418,1582,1745]
["Merced0.75",{"$f":"B423*2*0.75","v":40950},{"$f":"C423*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Merced0.75",1023,1096,1316,1519,1695,1870]
["Merced0.8",{"$f":"B423*2*0.8","v":43680},{"$f":"C423*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Merced0.8",1092,1170,1404,1621,1808,1995]
["Merced0.9",{"$f":"B423*2*0.9","v":49140},{"$f":"C423*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Merced0.9",1228,1316,1579,1823,2034,2244]
["Merced1",{"$f":"B423*2","v":54600},{"$f":"C423*2","v":62400},70200,77900,84200,90400,96600,102900,"Merced1",{"$f":"K423*2","v":1364},{"$f":"L423*2","v":1462},1754,2026,2260,2492]
["Merced1.1",{"$f":"B423*2*1.1","v":60060.000000000007},{"$f":"C423*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Merced1.1",{"$f":"TRUNC(B432/12*0.3)","v":1501},{"$f":"TRUNC((B432+C432)/2/12*0.3)","v":1608},{"$f":"TRUNC((D432)/12*0.3)","v":1930},{"$f":"TRUNC(((E432+F432)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G432/12*0.3)","v":2486},{"$f":"TRUNC(((H432+I432)/2)/12*0.3)","v":2743}]
["Merced1.2",{"$f":"B423*2*1.2","v":65520},{"$f":"C423*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Merced1.2",1638,1755,2106,2431,2712,2992]
["Modoc0.15",{"$f":"B441*2*0.15","v":8190},{"$f":"C441*2*0.15","v":9360},{"$f":"D441*2*0.15","v":10530},{"$f":"E441*2*0.15","v":11685},{"$f":"F441*2*0.15","v":12630},{"$f":"G441*2*0.15","v":13560},14490,15435,"Modoc0.15",204,219,263,303,339,374]
["Modoc0.2",{"$f":"B441*2*0.2","v":10920},{"$f":"C441*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Modoc0.2",273,292,351,405,452,498]
["Modoc0.25",{"$f":"B441*2*0.25","v":13650},{"$f":"C441*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Modoc0.25",341,365,438,506,565,623]
["Modoc0.3",{"$f":"B441*2*0.3","v":16380},{"$f":"C441*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Modoc0.3",409,438,526,607,678,748]
["Modoc0.35",{"$f":"B441*2*0.35","v":19110},{"$f":"C441*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Modoc0.35",477,511,614,709,791,872]
["Modoc0.4",{"$f":"B441*2*0.4","v":21840},{"$f":"C441*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Modoc0.4",546,585,702,810,904,997]
["Modoc0.45",{"$f":"B441*2*0.45","v":24570},{"$f":"C441*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Modoc0.45",614,658,789,911,1017,1122]
["Modoc0.5",{"$f":"'MTSP 50% Income Limits'!B26","v":27300},{"$f":"'MTSP 50% Income Limits'!C26","v":31200},{"$f":"'MTSP 50% Income Limits'!D26","v":35100},{"$f":"'MTSP 50% Income Limits'!E26","v":38950},{"$f":"'MTSP 50% Income Limits'!F26","v":42100},{"$f":"'MTSP 50% Income Limits'!G26","v":45200},{"$f":"'MTSP 50% Income Limits'!H26","v":48300},{"$f":"'MTSP 50% Income Limits'!I26","v":51450},"Modoc0.5",{"$f":"TRUNC(B441/12*0.3)","v":682},{"$f":"TRUNC((B441+C441)/2/12*0.3)","v":731},{"$f":"TRUNC((D441)/12*0.3)","v":877},{"$f":"TRUNC(((E441+F441)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G441/12*0.3)","v":1130},{"$f":"TRUNC(((H441+I441)/2)/12*0.3)","v":1246}]
["Modoc0.55",{"$f":"B441*2*0.55","v":30030.000000000004},{"$f":"C441*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Modoc0.55",{"$f":"TRUNC(B442/12*0.3)","v":750},{"$f":"TRUNC((B442+C442)/2/12*0.3)","v":804},{"$f":"TRUNC((D442)/12*0.3)","v":965},{"$f":"TRUNC(((E442+F442)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G442/12*0.3)","v":1243},{"$f":"TRUNC(((H442+I442)/2)/12*0.3)","v":1371}]
["Modoc0.6",{"$f":"B441*2*0.6","v":32760},{"$f":"C441*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Modoc0.6",819,877,1053,1215,1356,1496]
["Modoc0.65",{"$f":"B441*2*0.65","v":35490},{"$f":"C441*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Modoc0.65",887,950,1140,1317,1469,1620]
["Modoc0.7",{"$f":"B441*2*0.7","v":38220},{"$f":"C441*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Modoc0.7",955,1023,1228,1418,1582,1745]
["Modoc0.75",{"$f":"B441*2*0.75","v":40950},{"$f":"C441*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Modoc0.75",1023,1096,1316,1519,1695,1870]
["Modoc0.8",{"$f":"B441*2*0.8","v":43680},{"$f":"C441*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Modoc0.8",1092,1170,1404,1621,1808,1995]
["Modoc0.9",{"$f":"B441*2*0.9","v":49140},{"$f":"C441*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Modoc0.9",1228,1316,1579,1823,2034,2244]
["Modoc1",{"$f":"B441*2","v":54600},{"$f":"C441*2","v":62400},70200,77900,84200,90400,96600,102900,"Modoc1",{"$f":"K441*2","v":1364},{"$f":"L441*2","v":1462},1754,2026,2260,2492]
["Modoc1.1",{"$f":"B441*2*1.1","v":60060.000000000007},{"$f":"C441*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Modoc1.1",{"$f":"TRUNC(B450/12*0.3)","v":1501},{"$f":"TRUNC((B450+C450)/2/12*0.3)","v":1608},{"$f":"TRUNC((D450)/12*0.3)","v":1930},{"$f":"TRUNC(((E450+F450)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G450/12*0.3)","v":2486},{"$f":"TRUNC(((H450+I450)/2)/12*0.3)","v":2743}]
["Modoc1.2",{"$f":"B441*2*1.2","v":65520},{"$f":"C441*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Modoc1.2",1638,1755,2106,2431,2712,2992]
["Mono0.15",{"$f":"B459*2*0.15","v":8445},{"$f":"C459*2*0.15","v":9645},{"$f":"D459*2*0.15","v":10845},{"$f":"E459*2*0.15","v":12045},{"$f":"F459*2*0.15","v":13020},{"$f":"G459*2*0.15","v":13980},14940,15900,"Mono0.15",211,226,271,313,349,385]
["Mono0.2",{"$f":"B459*2*0.2","v":11260},{"$f":"C459*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,"Mono0.2",281,301,361,417,466,514]
["Mono0.25",{"$f":"B459*2*0.25","v":14075},{"$f":"C459*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,"Mono0.25",351,376,451,522,582,642]
["Mono0.3",{"$f":"B459*2*0.3","v":16890},{"$f":"C459*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,"Mono0.3",422,452,542,626,699,771]
["Mono0.35",{"$f":"B459*2*0.35","v":19705},{"$f":"C459*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,"Mono0.35",492,527,632,731,815,899]
["Mono0.4",{"$f":"B459*2*0.4","v":22520},{"$f":"C459*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,"Mono0.4",563,603,723,835,932,1028]
["Mono0.45",{"$f":"B459*2*0.45","v":25335},{"$f":"C459*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,"Mono0.45",633,678,813,939,1048,1156]
["Mono0.5",{"$f":"'MTSP 50% Income Limits'!B27","v":28150},{"$f":"'MTSP 50% Income Limits'!C27","v":32150},{"$f":"'MTSP 50% Income Limits'!D27","v":36150},{"$f":"'MTSP 50% Income Limits'!E27","v":40150},{"$f":"'MTSP 50% Income Limits'!F27","v":43400},{"$f":"'MTSP 50% Income Limits'!G27","v":46600},{"$f":"'MTSP 50% Income Limits'!H27","v":49800},{"$f":"'MTSP 50% Income Limits'!I27","v":53000},"Mono0.5",{"$f":"TRUNC(B459/12*0.3)","v":703},{"$f":"TRUNC((B459+C459)/2/12*0.3)","v":753},{"$f":"TRUNC((D459)/12*0.3)","v":903},{"$f":"TRUNC(((E459+F459)/2)/12*0.3)","v":1044},{"$f":"TRUNC(G459/12*0.3)","v":1165},{"$f":"TRUNC(((H459+I459)/2)/12*0.3)","v":1285}]
["Mono0.55",{"$f":"B459*2*0.55","v":30965.000000000004},{"$f":"C459*2*0.55","v":35365},39765,44165,47740.000000000007,51260.000000000007,54780.000000000007,58300.000000000007,"Mono0.55",{"$f":"TRUNC(B460/12*0.3)","v":774},{"$f":"TRUNC((B460+C460)/2/12*0.3)","v":829},{"$f":"TRUNC((D460)/12*0.3)","v":994},{"$f":"TRUNC(((E460+F460)/2)/12*0.3)","v":1148},{"$f":"TRUNC(G460/12*0.3)","v":1281},{"$f":"TRUNC(((H460+I460)/2)/12*0.3)","v":1413}]
["Mono0.6",{"$f":"B459*2*0.6","v":33780},{"$f":"C459*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,"Mono0.6",844,904,1084,1253,1398,1542]
["Mono0.65",{"$f":"B459*2*0.65","v":36595},{"$f":"C459*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,"Mono0.65",914,979,1174,1357,1514,1670]
["Mono0.7",{"$f":"B459*2*0.7","v":39410},{"$f":"C459*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,"Mono0.7",985,1055,1265,1462,1631,1799]
["Mono0.75",{"$f":"B459*2*0.75","v":42225},{"$f":"C459*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,"Mono0.75",1055,1130,1355,1566,1747,1927]
["Mono0.8",{"$f":"B459*2*0.8","v":45040},{"$f":"C459*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,"Mono0.8",1126,1206,1446,1671,1864,2056]
["Mono0.9",{"$f":"B459*2*0.9","v":50670},{"$f":"C459*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,"Mono0.9",1266,1356,1626,1879,2097,2313]
["Mono1",{"$f":"B459*2","v":56300},{"$f":"C459*2","v":64300},72300,80300,86800,93200,99600,106000,"Mono1",{"$f":"K459*2","v":1406},{"$f":"L459*2","v":1506},1806,2088,2330,2570]
["Mono1.1",{"$f":"B459*2*1.1","v":61930.000000000007},{"$f":"C459*2*1.1","v":70730},79530,88330,95480.000000000015,102520.00000000001,109560.00000000001,116600.00000000001,"Mono1.1",{"$f":"TRUNC(B468/12*0.3)","v":1548},{"$f":"TRUNC((B468+C468)/2/12*0.3)","v":1658},{"$f":"TRUNC((D468)/12*0.3)","v":1988},{"$f":"TRUNC(((E468+F468)/2)/12*0.3)","v":2297},{"$f":"TRUNC(G468/12*0.3)","v":2563},{"$f":"TRUNC(((H468+I468)/2)/12*0.3)","v":2827}]
["Mono1.2",{"$f":"B459*2*1.2","v":67560},{"$f":"C459*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,"Mono1.2",1689,1809,2169,2506,2796,3084]
["Monterey0.15",{"$f":"B477*2*0.15","v":11940},{"$f":"C477*2*0.15","v":13650},{"$f":"D477*2*0.15","v":15360},{"$f":"E477*2*0.15","v":17055},{"$f":"F477*2*0.15","v":18420},{"$f":"G477*2*0.15","v":19785},21150,22515,"Monterey0.15",298,319,384,443,494,545]
["Monterey0.2",{"$f":"B477*2*0.2","v":15920},{"$f":"C477*2*0.2","v":18200},20480,22740,24560,26380,28200,30020,"Monterey0.2",398,426,512,591,659,727]
["Monterey0.25",{"$f":"B477*2*0.25","v":19900},{"$f":"C477*2*0.25","v":22750},25600,28425,30700,32975,35250,37525,"Monterey0.25",497,533,640,739,824,909]
["Monterey0.3",{"$f":"B477*2*0.3","v":23880},{"$f":"C477*2*0.3","v":27300},30720,34110,36840,39570,42300,45030,"Monterey0.3",597,639,768,886,989,1091]
["Monterey0.35",{"$f":"B477*2*0.35","v":27860},{"$f":"C477*2*0.35","v":31849.999999999996},35840,39795,42980,46165,49350,52535,"Monterey0.35",696,746,896,1034,1154,1273]
["Monterey0.4",{"$f":"B477*2*0.4","v":31840},{"$f":"C477*2*0.4","v":36400},40960,45480,49120,52760,56400,60040,"Monterey0.4",796,853,1024,1182,1319,1455]
["Monterey0.45",{"$f":"B477*2*0.45","v":35820},{"$f":"C477*2*0.45","v":40950},46080,51165,55260,59355,63450,67545,"Monterey0.45",895,959,1152,1330,1483,1637]
["Monterey0.5",{"$f":"'MTSP 50% Income Limits'!B28","v":39800},{"$f":"'MTSP 50% Income Limits'!C28","v":45500},{"$f":"'MTSP 50% Income Limits'!D28","v":51200},{"$f":"'MTSP 50% Income Limits'!E28","v":56850},{"$f":"'MTSP 50% Income Limits'!F28","v":61400},{"$f":"'MTSP 50% Income Limits'!G28","v":65950},{"$f":"'MTSP 50% Income Limits'!H28","v":70500},{"$f":"'MTSP 50% Income Limits'!I28","v":75050},"Monterey0.5",{"$f":"TRUNC(B477/12*0.3)","v":995},{"$f":"TRUNC((B477+C477)/2/12*0.3)","v":1066},{"$f":"TRUNC((D477)/12*0.3)","v":1280},{"$f":"TRUNC(((E477+F477)/2)/12*0.3)","v":1478},{"$f":"TRUNC(G477/12*0.3)","v":1648},{"$f":"TRUNC(((H477+I477)/2)/12*0.3)","v":1819}]
["Monterey0.55",{"$f":"B477*2*0.55","v":43780},{"$f":"C477*2*0.55","v":50050.000000000007},56320.000000000007,62535.000000000007,67540,72545,77550,82555,"Monterey0.55",{"$f":"TRUNC(B478/12*0.3)","v":1094},{"$f":"TRUNC((B478+C478)/2/12*0.3)","v":1172},{"$f":"TRUNC((D478)/12*0.3)","v":1408},{"$f":"TRUNC(((E478+F478)/2)/12*0.3)","v":1625},{"$f":"TRUNC(G478/12*0.3)","v":1813},{"$f":"TRUNC(((H478+I478)/2)/12*0.3)","v":2001}]
["Monterey0.6",{"$f":"B477*2*0.6","v":47760},{"$f":"C477*2*0.6","v":54600},61440,68220,73680,79140,84600,90060,"Monterey0.6",1194,1279,1536,1773,1978,2183]
["Monterey0.65",{"$f":"B477*2*0.65","v":51740},{"$f":"C477*2*0.65","v":59150},66560,73905,79820,85735,91650,97565,"Monterey0.65",1293,1386,1664,1921,2143,2365]
["Monterey0.7",{"$f":"B477*2*0.7","v":55720},{"$f":"C477*2*0.7","v":63699.999999999993},71680,79590,85960,92330,98700,105070,"Monterey0.7",1393,1492,1792,2069,2308,2547]
["Monterey0.75",{"$f":"B477*2*0.75","v":59700},{"$f":"C477*2*0.75","v":68250},76800,85275,92100,98925,105750,112575,"Monterey0.75",1492,1599,1920,2217,2473,2729]
["Monterey0.8",{"$f":"B477*2*0.8","v":63680},{"$f":"C477*2*0.8","v":72800},81920,90960,98240,105520,112800,120080,"Monterey0.8",1592,1706,2048,2365,2638,2911]
["Monterey0.9",{"$f":"B477*2*0.9","v":71640},{"$f":"C477*2*0.9","v":81900},92160,102330,110520,118710,126900,135090,"Monterey0.9",1791,1919,2304,2660,2967,3274]
["Monterey1",{"$f":"B477*2","v":79600},{"$f":"C477*2","v":91000},102400,113700,122800,131900,141000,150100,"Monterey1",{"$f":"K477*2","v":1990},{"$f":"L477*2","v":2132},2560,2956,3296,3638]
["Monterey1.1",{"$f":"B477*2*1.1","v":87560},{"$f":"C477*2*1.1","v":100100.00000000001},112640.00000000001,125070.00000000001,135080,145090,155100,165110,"Monterey1.1",{"$f":"TRUNC(B486/12*0.3)","v":2189},{"$f":"TRUNC((B486+C486)/2/12*0.3)","v":2345},{"$f":"TRUNC((D486)/12*0.3)","v":2816},{"$f":"TRUNC(((E486+F486)/2)/12*0.3)","v":3251},{"$f":"TRUNC(G486/12*0.3)","v":3627},{"$f":"TRUNC(((H486+I486)/2)/12*0.3)","v":4002}]
["Monterey1.2",{"$f":"B477*2*1.2","v":95520},{"$f":"C477*2*1.2","v":109200},122880,136440,147360,158280,169200,180120,"Monterey1.2",2388,2559,3072,3547,3957,4366]
["Napa0.15",{"$f":"B495*2*0.15","v":13245},{"$f":"C495*2*0.15","v":15135},{"$f":"D495*2*0.15","v":17025},{"$f":"E495*2*0.15","v":18915},{"$f":"F495*2*0.15","v":20430},{"$f":"G495*2*0.15","v":21945},23460,24975,"Napa0.15",331,354,425,491,548,605]
["Napa0.2",{"$f":"B495*2*0.2","v":17660},{"$f":"C495*2*0.2","v":20180},22700,25220,27240,29260,31280,33300,"Napa0.2",441,473,567,655,731,807]
["Napa0.25",{"$f":"B495*2*0.25","v":22075},{"$f":"C495*2*0.25","v":25225},28375,31525,34050,36575,39100,41625,"Napa0.25",551,591,709,819,914,1009]
["Napa0.3",{"$f":"B495*2*0.3","v":26490},{"$f":"C495*2*0.3","v":30270},34050,37830,40860,43890,46920,49950,"Napa0.3",662,709,851,983,1097,1210]
["Napa0.35",{"$f":"B495*2*0.35","v":30904.999999999996},{"$f":"C495*2*0.35","v":35315},39725,44135,47670,51205,54740,58274.999999999993,"Napa0.35",772,827,993,1147,1280,1412]
["Napa0.4",{"$f":"B495*2*0.4","v":35320},{"$f":"C495*2*0.4","v":40360},45400,50440,54480,58520,62560,66600,"Napa0.4",883,946,1135,1311,1463,1614]
["Napa0.45",{"$f":"B495*2*0.45","v":39735},{"$f":"C495*2*0.45","v":45405},51075,56745,61290,65835,70380,74925,"Napa0.45",993,1064,1276,1475,1645,1816]
["Napa0.5",{"$f":"'MTSP 50% Income Limits'!B29","v":44150},{"$f":"'MTSP 50% Income Limits'!C29","v":50450},{"$f":"'MTSP 50% Income Limits'!D29","v":56750},{"$f":"'MTSP 50% Income Limits'!E29","v":63050},{"$f":"'MTSP 50% Income Limits'!F29","v":68100},{"$f":"'MTSP 50% Income Limits'!G29","v":73150},{"$f":"'MTSP 50% Income Limits'!H29","v":78200},{"$f":"'MTSP 50% Income Limits'!I29","v":83250},"Napa0.5",{"$f":"TRUNC(B495/12*0.3)","v":1103},{"$f":"TRUNC((B495+C495)/2/12*0.3)","v":1182},{"$f":"TRUNC((D495)/12*0.3)","v":1418},{"$f":"TRUNC(((E495+F495)/2)/12*0.3)","v":1639},{"$f":"TRUNC(G495/12*0.3)","v":1828},{"$f":"TRUNC(((H495+I495)/2)/12*0.3)","v":2018}]
["Napa0.55",{"$f":"B495*2*0.55","v":48565.000000000007},{"$f":"C495*2*0.55","v":55495.000000000007},62425.000000000007,69355,74910,80465,86020,91575.000000000015,"Napa0.55",{"$f":"TRUNC(B496/12*0.3)","v":1214},{"$f":"TRUNC((B496+C496)/2/12*0.3)","v":1300},{"$f":"TRUNC((D496)/12*0.3)","v":1560},{"$f":"TRUNC(((E496+F496)/2)/12*0.3)","v":1803},{"$f":"TRUNC(G496/12*0.3)","v":2011},{"$f":"TRUNC(((H496+I496)/2)/12*0.3)","v":2219}]
["Napa0.6",{"$f":"B495*2*0.6","v":52980},{"$f":"C495*2*0.6","v":60540},68100,75660,81720,87780,93840,99900,"Napa0.6",1324,1419,1702,1967,2194,2421]
["Napa0.65",{"$f":"B495*2*0.65","v":57395},{"$f":"C495*2*0.65","v":65585},73775,81965,88530,95095,101660,108225,"Napa0.65",1434,1537,1844,2131,2377,2623]
["Napa0.7",{"$f":"B495*2*0.7","v":61809.999999999993},{"$f":"C495*2*0.7","v":70630},79450,88270,95340,102410,109480,116549.99999999999,"Napa0.7",1545,1655,1986,2295,2560,2825]
["Napa0.75",{"$f":"B495*2*0.75","v":66225},{"$f":"C495*2*0.75","v":75675},85125,94575,102150,109725,117300,124875,"Napa0.75",1655,1773,2128,2459,2743,3027]
["Napa0.8",{"$f":"B495*2*0.8","v":70640},{"$f":"C495*2*0.8","v":80720},90800,100880,108960,117040,125120,133200,"Napa0.8",1766,1892,2270,2623,2926,3229]
["Napa0.9",{"$f":"B495*2*0.9","v":79470},{"$f":"C495*2*0.9","v":90810},102150,113490,122580,131670,140760,149850,"Napa0.9",1986,2128,2553,2950,3291,3632]
["Napa1",{"$f":"B495*2","v":88300},{"$f":"C495*2","v":100900},113500,126100,136200,146300,156400,166500,"Napa1",{"$f":"K495*2","v":2206},{"$f":"L495*2","v":2364},2836,3278,3656,4036]
["Napa1.1",{"$f":"B495*2*1.1","v":97130.000000000015},{"$f":"C495*2*1.1","v":110990.00000000001},124850.00000000001,138710,149820,160930,172040,183150.00000000003,"Napa1.1",{"$f":"TRUNC(B504/12*0.3)","v":2428},{"$f":"TRUNC((B504+C504)/2/12*0.3)","v":2601},{"$f":"TRUNC((D504)/12*0.3)","v":3121},{"$f":"TRUNC(((E504+F504)/2)/12*0.3)","v":3606},{"$f":"TRUNC(G504/12*0.3)","v":4023},{"$f":"TRUNC(((H504+I504)/2)/12*0.3)","v":4439}]
["Napa1.2",{"$f":"B495*2*1.2","v":105960},{"$f":"C495*2*1.2","v":121080},136200,151320,163440,175560,187680,199800,"Napa1.2",2649,2838,3405,3934,4389,4843]
["Nevada0.15",{"$f":"B513*2*0.15","v":10335},{"$f":"C513*2*0.15","v":11820},{"$f":"D513*2*0.15","v":13290},{"$f":"E513*2*0.15","v":14760},{"$f":"F513*2*0.15","v":15945},{"$f":"G513*2*0.15","v":17130},18315,19485,"Nevada0.15",258,276,332,383,428,472]
["Nevada0.2",{"$f":"B513*2*0.2","v":13780},{"$f":"C513*2*0.2","v":15760},17720,19680,21260,22840,24420,25980,"Nevada0.2",344,369,443,511,571,630]
["Nevada0.25",{"$f":"B513*2*0.25","v":17225},{"$f":"C513*2*0.25","v":19700},22150,24600,26575,28550,30525,32475,"Nevada0.25",430,461,553,639,713,787]
["Nevada0.3",{"$f":"B513*2*0.3","v":20670},{"$f":"C513*2*0.3","v":23640},26580,29520,31890,34260,36630,38970,"Nevada0.3",516,553,664,767,856,945]
["Nevada0.35",{"$f":"B513*2*0.35","v":24115},{"$f":"C513*2*0.35","v":27580},31009.999999999996,34440,37205,39970,42735,45465,"Nevada0.35",602,646,775,895,999,1102]
["Nevada0.4",{"$f":"B513*2*0.4","v":27560},{"$f":"C513*2*0.4","v":31520},35440,39360,42520,45680,48840,51960,"Nevada0.4",689,738,886,1023,1142,1260]
["Nevada0.45",{"$f":"B513*2*0.45","v":31005},{"$f":"C513*2*0.45","v":35460},39870,44280,47835,51390,54945,58455,"Nevada0.45",775,830,996,1151,1284,1417]
["Nevada0.5",{"$f":"'MTSP 50% Income Limits'!B30","v":34450},{"$f":"'MTSP 50% Income Limits'!C30","v":39400},{"$f":"'MTSP 50% Income Limits'!D30","v":44300},{"$f":"'MTSP 50% Income Limits'!E30","v":49200},{"$f":"'MTSP 50% Income Limits'!F30","v":53150},{"$f":"'MTSP 50% Income Limits'!G30","v":57100},{"$f":"'MTSP 50% Income Limits'!H30","v":61050},{"$f":"'MTSP 50% Income Limits'!I30","v":64950},"Nevada0.5",{"$f":"TRUNC(B513/12*0.3)","v":861},{"$f":"TRUNC((B513+C513)/2/12*0.3)","v":923},{"$f":"TRUNC((D513)/12*0.3)","v":1107},{"$f":"TRUNC(((E513+F513)/2)/12*0.3)","v":1279},{"$f":"TRUNC(G513/12*0.3)","v":1427},{"$f":"TRUNC(((H513+I513)/2)/12*0.3)","v":1575}]
["Nevada0.55",{"$f":"B513*2*0.55","v":37895},{"$f":"C513*2*0.55","v":43340},48730.000000000007,54120.000000000007,58465.000000000007,62810.000000000007,67155,71445,"Nevada0.55",{"$f":"TRUNC(B514/12*0.3)","v":947},{"$f":"TRUNC((B514+C514)/2/12*0.3)","v":1015},{"$f":"TRUNC((D514)/12*0.3)","v":1218},{"$f":"TRUNC(((E514+F514)/2)/12*0.3)","v":1407},{"$f":"TRUNC(G514/12*0.3)","v":1570},{"$f":"TRUNC(((H514+I514)/2)/12*0.3)","v":1732}]
["Nevada0.6",{"$f":"B513*2*0.6","v":41340},{"$f":"C513*2*0.6","v":47280},53160,59040,63780,68520,73260,77940,"Nevada0.6",1033,1107,1329,1535,1713,1890]
["Nevada0.65",{"$f":"B513*2*0.65","v":44785},{"$f":"C513*2*0.65","v":51220},57590,63960,69095,74230,79365,84435,"Nevada0.65",1119,1200,1439,1663,1855,2047]
["Nevada0.7",{"$f":"B513*2*0.7","v":48230},{"$f":"C513*2*0.7","v":55160},62019.999999999993,68880,74410,79940,85470,90930,"Nevada0.7",1205,1292,1550,1791,1998,2205]
["Nevada0.75",{"$f":"B513*2*0.75","v":51675},{"$f":"C513*2*0.75","v":59100},66450,73800,79725,85650,91575,97425,"Nevada0.75",1291,1384,1661,1919,2141,2362]
["Nevada0.8",{"$f":"B513*2*0.8","v":55120},{"$f":"C513*2*0.8","v":63040},70880,78720,85040,91360,97680,103920,"Nevada0.8",1378,1477,1772,2047,2284,2520]
["Nevada0.9",{"$f":"B513*2*0.9","v":62010},{"$f":"C513*2*0.9","v":70920},79740,88560,95670,102780,109890,116910,"Nevada0.9",1550,1661,1993,2302,2569,2835]
["Nevada1",{"$f":"B513*2","v":68900},{"$f":"C513*2","v":78800},88600,98400,106300,114200,122100,129900,"Nevada1",{"$f":"K513*2","v":1722},{"$f":"L513*2","v":1846},2214,2558,2854,3150]
["Nevada1.1",{"$f":"B513*2*1.1","v":75790},{"$f":"C513*2*1.1","v":86680},97460.000000000015,108240.00000000001,116930.00000000001,125620.00000000001,134310,142890,"Nevada1.1",{"$f":"TRUNC(B522/12*0.3)","v":1894},{"$f":"TRUNC((B522+C522)/2/12*0.3)","v":2030},{"$f":"TRUNC((D522)/12*0.3)","v":2436},{"$f":"TRUNC(((E522+F522)/2)/12*0.3)","v":2814},{"$f":"TRUNC(G522/12*0.3)","v":3140},{"$f":"TRUNC(((H522+I522)/2)/12*0.3)","v":3465}]
["Nevada1.2",{"$f":"B513*2*1.2","v":82680},{"$f":"C513*2*1.2","v":94560},106320,118080,127560,137040,146520,155880,"Nevada1.2",2067,2215,2658,3070,3426,3780]
["Orange0.15",{"$f":"B531*2*0.15","v":14235},{"$f":"C531*2*0.15","v":16260},{"$f":"D531*2*0.15","v":18300},{"$f":"E531*2*0.15","v":20325},{"$f":"F531*2*0.15","v":21960},{"$f":"G531*2*0.15","v":23580},25215,26835,"Orange0.15",355,381,457,528,589,650]
["Orange0.2",{"$f":"B531*2*0.2","v":18980},{"$f":"C531*2*0.2","v":21680},24400,27100,29280,31440,33620,35780,"Orange0.2",474,508,610,704,786,867]
["Orange0.25",{"$f":"B531*2*0.25","v":23725},{"$f":"C531*2*0.25","v":27100},30500,33875,36600,39300,42025,44725,"Orange0.25",593,635,762,880,982,1084]
["Orange0.3",{"$f":"B531*2*0.3","v":28470},{"$f":"C531*2*0.3","v":32520},36600,40650,43920,47160,50430,53670,"Orange0.3",711,762,915,1057,1179,1301]
["Orange0.35",{"$f":"B531*2*0.35","v":33215},{"$f":"C531*2*0.35","v":37940},42700,47425,51240,55020,58834.999999999993,62614.999999999993,"Orange0.35",830,889,1067,1233,1375,1518]
["Orange0.4",{"$f":"B531*2*0.4","v":37960},{"$f":"C531*2*0.4","v":43360},48800,54200,58560,62880,67240,71560,"Orange0.4",949,1016,1220,1409,1572,1735]
["Orange0.45",{"$f":"B531*2*0.45","v":42705},{"$f":"C531*2*0.45","v":48780},54900,60975,65880,70740,75645,80505,"Orange0.45",1067,1143,1372,1585,1768,1951]
["Orange0.5",{"$f":"'MTSP 50% Income Limits'!B31","v":47450},{"$f":"'MTSP 50% Income Limits'!C31","v":54200},{"$f":"'MTSP 50% Income Limits'!D31","v":61000},{"$f":"'MTSP 50% Income Limits'!E31","v":67750},{"$f":"'MTSP 50% Income Limits'!F31","v":73200},{"$f":"'MTSP 50% Income Limits'!G31","v":78600},{"$f":"'MTSP 50% Income Limits'!H31","v":84050},{"$f":"'MTSP 50% Income Limits'!I31","v":89450},"Orange0.5",{"$f":"TRUNC(B531/12*0.3)","v":1186},{"$f":"TRUNC((B531+C531)/2/12*0.3)","v":1270},{"$f":"TRUNC((D531)/12*0.3)","v":1525},{"$f":"TRUNC(((E531+F531)/2)/12*0.3)","v":1761},{"$f":"TRUNC(G531/12*0.3)","v":1965},{"$f":"TRUNC(((H531+I531)/2)/12*0.3)","v":2168}]
["Orange0.55",{"$f":"B531*2*0.55","v":52195.000000000007},{"$f":"C531*2*0.55","v":59620.000000000007},67100,74525,80520,86460,92455.000000000015,98395.000000000015,"Orange0.55",{"$f":"TRUNC(B532/12*0.3)","v":1304},{"$f":"TRUNC((B532+C532)/2/12*0.3)","v":1397},{"$f":"TRUNC((D532)/12*0.3)","v":1677},{"$f":"TRUNC(((E532+F532)/2)/12*0.3)","v":1938},{"$f":"TRUNC(G532/12*0.3)","v":2161},{"$f":"TRUNC(((H532+I532)/2)/12*0.3)","v":2385}]
["Orange0.6",{"$f":"B531*2*0.6","v":56940},{"$f":"C531*2*0.6","v":65040},73200,81300,87840,94320,100860,107340,"Orange0.6",1423,1524,1830,2114,2358,2602]
["Orange0.65",{"$f":"B531*2*0.65","v":61685},{"$f":"C531*2*0.65","v":70460},79300,88075,95160,102180,109265,116285,"Orange0.65",1542,1651,1982,2290,2554,2819]
["Orange0.7",{"$f":"B531*2*0.7","v":66430},{"$f":"C531*2*0.7","v":75880},85400,94850,102480,110040,117669.99999999999,125229.99999999999,"Orange0.7",1660,1778,2135,2466,2751,3036]
["Orange0.75",{"$f":"B531*2*0.75","v":71175},{"$f":"C531*2*0.75","v":81300},91500,101625,109800,117900,126075,134175,"Orange0.75",1779,1905,2287,2642,2947,3253]
["Orange0.8",{"$f":"B531*2*0.8","v":75920},{"$f":"C531*2*0.8","v":86720},97600,108400,117120,125760,134480,143120,"Orange0.8",1898,2033,2440,2819,3144,3470]
["Orange0.9",{"$f":"B531*2*0.9","v":85410},{"$f":"C531*2*0.9","v":97560},109800,121950,131760,141480,151290,161010,"Orange0.9",2135,2287,2745,3171,3537,3903]
["Orange1",{"$f":"B531*2","v":94900},{"$f":"C531*2","v":108400},122000,135500,146400,157200,168100,178900,"Orange1",{"$f":"K531*2","v":2372},{"$f":"L531*2","v":2540},3050,3522,3930,4336]
["Orange1.1",{"$f":"B531*2*1.1","v":104390.00000000001},{"$f":"C531*2*1.1","v":119240.00000000001},134200,149050,161040,172920,184910.00000000003,196790.00000000003,"Orange1.1",{"$f":"TRUNC(B540/12*0.3)","v":2609},{"$f":"TRUNC((B540+C540)/2/12*0.3)","v":2795},{"$f":"TRUNC((D540)/12*0.3)","v":3355},{"$f":"TRUNC(((E540+F540)/2)/12*0.3)","v":3876},{"$f":"TRUNC(G540/12*0.3)","v":4323},{"$f":"TRUNC(((H540+I540)/2)/12*0.3)","v":4771}]
["Orange1.2",{"$f":"B531*2*1.2","v":113880},{"$f":"C531*2*1.2","v":130080},146400,162600,175680,188640,201720,214680,"Orange1.2",2847,3049,3660,4228,4716,5205]
["Placer0.15",{"$f":"B549*2*0.15","v":10650},{"$f":"C549*2*0.15","v":12165},{"$f":"D549*2*0.15","v":13680},{"$f":"E549*2*0.15","v":15195},{"$f":"F549*2*0.15","v":16425},{"$f":"G549*2*0.15","v":17640},18855,20070,"Placer0.15",266,285,342,395,441,486]
["Placer0.2",{"$f":"B549*2*0.2","v":14200},{"$f":"C549*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,"Placer0.2",355,380,456,527,588,648]
["Placer0.25",{"$f":"B549*2*0.25","v":17750},{"$f":"C549*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,"Placer0.25",443,475,570,658,735,810]
["Placer0.3",{"$f":"B549*2*0.3","v":21300},{"$f":"C549*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,"Placer0.3",532,570,684,790,882,973]
["Placer0.35",{"$f":"B549*2*0.35","v":24850},{"$f":"C549*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,"Placer0.35",621,665,798,922,1029,1135]
["Placer0.4",{"$f":"B549*2*0.4","v":28400},{"$f":"C549*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,"Placer0.4",710,760,912,1054,1176,1297]
["Placer0.45",{"$f":"B549*2*0.45","v":31950},{"$f":"C549*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,"Placer0.45",798,855,1026,1185,1323,1459]
["Placer0.5",{"$f":"'MTSP 50% Income Limits'!B32","v":35500},{"$f":"'MTSP 50% Income Limits'!C32","v":40550},{"$f":"'MTSP 50% Income Limits'!D32","v":45600},{"$f":"'MTSP 50% Income Limits'!E32","v":50650},{"$f":"'MTSP 50% Income Limits'!F32","v":54750},{"$f":"'MTSP 50% Income Limits'!G32","v":58800},{"$f":"'MTSP 50% Income Limits'!H32","v":62850},{"$f":"'MTSP 50% Income Limits'!I32","v":66900},"Placer0.5",{"$f":"TRUNC(B549/12*0.3)","v":887},{"$f":"TRUNC((B549+C549)/2/12*0.3)","v":950},{"$f":"TRUNC((D549)/12*0.3)","v":1140},{"$f":"TRUNC(((E549+F549)/2)/12*0.3)","v":1317},{"$f":"TRUNC(G549/12*0.3)","v":1470},{"$f":"TRUNC(((H549+I549)/2)/12*0.3)","v":1621}]
["Placer0.55",{"$f":"B549*2*0.55","v":39050},{"$f":"C549*2*0.55","v":44605},50160.000000000007,55715.000000000007,60225.000000000007,64680.000000000007,69135,73590,"Placer0.55",{"$f":"TRUNC(B550/12*0.3)","v":976},{"$f":"TRUNC((B550+C550)/2/12*0.3)","v":1045},{"$f":"TRUNC((D550)/12*0.3)","v":1254},{"$f":"TRUNC(((E550+F550)/2)/12*0.3)","v":1449},{"$f":"TRUNC(G550/12*0.3)","v":1617},{"$f":"TRUNC(((H550+I550)/2)/12*0.3)","v":1784}]
["Placer0.6",{"$f":"B549*2*0.6","v":42600},{"$f":"C549*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,"Placer0.6",1065,1140,1368,1581,1764,1946]
["Placer0.65",{"$f":"B549*2*0.65","v":46150},{"$f":"C549*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,"Placer0.65",1153,1235,1482,1712,1911,2108]
["Placer0.7",{"$f":"B549*2*0.7","v":49700},{"$f":"C549*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,"Placer0.7",1242,1330,1596,1844,2058,2270]
["Placer0.75",{"$f":"B549*2*0.75","v":53250},{"$f":"C549*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,"Placer0.75",1331,1425,1710,1976,2205,2432]
["Placer0.8",{"$f":"B549*2*0.8","v":56800},{"$f":"C549*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,"Placer0.8",1420,1521,1824,2108,2352,2595]
["Placer0.9",{"$f":"B549*2*0.9","v":63900},{"$f":"C549*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,"Placer0.9",1597,1711,2052,2371,2646,2919]
["Placer1",{"$f":"B549*2","v":71000},{"$f":"C549*2","v":81100},91200,101300,109500,117600,125700,133800,"Placer1",{"$f":"K549*2","v":1774},{"$f":"L549*2","v":1900},2280,2634,2940,3242]
["Placer1.1",{"$f":"B549*2*1.1","v":78100},{"$f":"C549*2*1.1","v":89210},100320.00000000001,111430.00000000001,120450.00000000001,129360.00000000001,138270,147180,"Placer1.1",{"$f":"TRUNC(B558/12*0.3)","v":1952},{"$f":"TRUNC((B558+C558)/2/12*0.3)","v":2091},{"$f":"TRUNC((D558)/12*0.3)","v":2508},{"$f":"TRUNC(((E558+F558)/2)/12*0.3)","v":2898},{"$f":"TRUNC(G558/12*0.3)","v":3234},{"$f":"TRUNC(((H558+I558)/2)/12*0.3)","v":3568}]
["Placer1.2",{"$f":"B549*2*1.2","v":85200},{"$f":"C549*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,"Placer1.2",2130,2281,2736,3162,3528,3892]
["Plumas0.15",{"$f":"B567*2*0.15","v":8580},{"$f":"C567*2*0.15","v":9810},{"$f":"D567*2*0.15","v":11040},{"$f":"E567*2*0.15","v":12255},{"$f":"F567*2*0.15","v":13245},{"$f":"G567*2*0.15","v":14220},15210,16185,"Plumas0.15",214,229,276,318,355,392]
["Plumas0.2",{"$f":"B567*2*0.2","v":11440},{"$f":"C567*2*0.2","v":13080},14720,16340,17660,18960,20280,21580,"Plumas0.2",286,306,368,425,474,523]
["Plumas0.25",{"$f":"B567*2*0.25","v":14300},{"$f":"C567*2*0.25","v":16350},18400,20425,22075,23700,25350,26975,"Plumas0.25",357,383,460,531,592,654]
["Plumas0.3",{"$f":"B567*2*0.3","v":17160},{"$f":"C567*2*0.3","v":19620},22080,24510,26490,28440,30420,32370,"Plumas0.3",429,459,552,637,711,784]
["Plumas0.35",{"$f":"B567*2*0.35","v":20020},{"$f":"C567*2*0.35","v":22890},25760,28595,30904.999999999996,33180,35490,37765,"Plumas0.35",500,536,644,743,829,915]
["Plumas0.4",{"$f":"B567*2*0.4","v":22880},{"$f":"C567*2*0.4","v":26160},29440,32680,35320,37920,40560,43160,"Plumas0.4",572,613,736,850,948,1046]
["Plumas0.45",{"$f":"B567*2*0.45","v":25740},{"$f":"C567*2*0.45","v":29430},33120,36765,39735,42660,45630,48555,"Plumas0.45",643,689,828,956,1066,1177]
["Plumas0.5",{"$f":"'MTSP 50% Income Limits'!B33","v":28600},{"$f":"'MTSP 50% Income Limits'!C33","v":32700},{"$f":"'MTSP 50% Income Limits'!D33","v":36800},{"$f":"'MTSP 50% Income Limits'!E33","v":40850},{"$f":"'MTSP 50% Income Limits'!F33","v":44150},{"$f":"'MTSP 50% Income Limits'!G33","v":47400},{"$f":"'MTSP 50% Income Limits'!H33","v":50700},{"$f":"'MTSP 50% Income Limits'!I33","v":53950},"Plumas0.5",{"$f":"TRUNC(B567/12*0.3)","v":715},{"$f":"TRUNC((B567+C567)/2/12*0.3)","v":766},{"$f":"TRUNC((D567)/12*0.3)","v":920},{"$f":"TRUNC(((E567+F567)/2)/12*0.3)","v":1062},{"$f":"TRUNC(G567/12*0.3)","v":1185},{"$f":"TRUNC(((H567+I567)/2)/12*0.3)","v":1308}]
["Plumas0.55",{"$f":"B567*2*0.55","v":31460.000000000004},{"$f":"C567*2*0.55","v":35970},40480,44935,48565.000000000007,52140.000000000007,55770.000000000007,59345.000000000007,"Plumas0.55",{"$f":"TRUNC(B568/12*0.3)","v":786},{"$f":"TRUNC((B568+C568)/2/12*0.3)","v":842},{"$f":"TRUNC((D568)/12*0.3)","v":1012},{"$f":"TRUNC(((E568+F568)/2)/12*0.3)","v":1168},{"$f":"TRUNC(G568/12*0.3)","v":1303},{"$f":"TRUNC(((H568+I568)/2)/12*0.3)","v":1438}]
["Plumas0.6",{"$f":"B567*2*0.6","v":34320},{"$f":"C567*2*0.6","v":39240},44160,49020,52980,56880,60840,64740,"Plumas0.6",858,919,1104,1275,1422,1569]
["Plumas0.65",{"$f":"B567*2*0.65","v":37180},{"$f":"C567*2*0.65","v":42510},47840,53105,57395,61620,65910,70135,"Plumas0.65",929,996,1196,1381,1540,1700]
["Plumas0.7",{"$f":"B567*2*0.7","v":40040},{"$f":"C567*2*0.7","v":45780},51520,57190,61809.999999999993,66360,70980,75530,"Plumas0.7",1001,1072,1288,1487,1659,1831]
["Plumas0.75",{"$f":"B567*2*0.75","v":42900},{"$f":"C567*2*0.75","v":49050},55200,61275,66225,71100,76050,80925,"Plumas0.75",1072,1149,1380,1593,1777,1962]
["Plumas0.8",{"$f":"B567*2*0.8","v":45760},{"$f":"C567*2*0.8","v":52320},58880,65360,70640,75840,81120,86320,"Plumas0.8",1144,1226,1472,1700,1896,2093]
["Plumas0.9",{"$f":"B567*2*0.9","v":51480},{"$f":"C567*2*0.9","v":58860},66240,73530,79470,85320,91260,97110,"Plumas0.9",1287,1379,1656,1912,2133,2354]
["Plumas1",{"$f":"B567*2","v":57200},{"$f":"C567*2","v":65400},73600,81700,88300,94800,101400,107900,"Plumas1",{"$f":"K567*2","v":1430},{"$f":"L567*2","v":1532},1840,2124,2370,2616]
["Plumas1.1",{"$f":"B567*2*1.1","v":62920.000000000007},{"$f":"C567*2*1.1","v":71940},80960,89870,97130.000000000015,104280.00000000001,111540.00000000001,118690.00000000001,"Plumas1.1",{"$f":"TRUNC(B576/12*0.3)","v":1573},{"$f":"TRUNC((B576+C576)/2/12*0.3)","v":1685},{"$f":"TRUNC((D576)/12*0.3)","v":2024},{"$f":"TRUNC(((E576+F576)/2)/12*0.3)","v":2337},{"$f":"TRUNC(G576/12*0.3)","v":2607},{"$f":"TRUNC(((H576+I576)/2)/12*0.3)","v":2877}]
["Plumas1.2",{"$f":"B567*2*1.2","v":68640},{"$f":"C567*2*1.2","v":78480},88320,98040,105960,113760,121680,129480,"Plumas1.2",1716,1839,2208,2550,2844,3139]
["Riverside0.15",{"$f":"B585*2*0.15","v":9240},{"$f":"C585*2*0.15","v":10560},{"$f":"D585*2*0.15","v":11880},{"$f":"E585*2*0.15","v":13200},{"$f":"F585*2*0.15","v":14265},{"$f":"G585*2*0.15","v":15315},16380,17430,"Riverside0.15",231,247,297,343,382,422]
["Riverside0.2",{"$f":"B585*2*0.2","v":12320},{"$f":"C585*2*0.2","v":14080},15840,17600,19020,20420,21840,23240,"Riverside0.2",308,330,396,457,510,563]
["Riverside0.25",{"$f":"B585*2*0.25","v":15400},{"$f":"C585*2*0.25","v":17600},19800,22000,23775,25525,27300,29050,"Riverside0.25",385,412,495,572,638,704]
["Riverside0.3",{"$f":"B585*2*0.3","v":18480},{"$f":"C585*2*0.3","v":21120},23760,26400,28530,30630,32760,34860,"Riverside0.3",462,495,594,686,765,845]
["Riverside0.35",{"$f":"B585*2*0.35","v":21560},{"$f":"C585*2*0.35","v":24640},27720,30799.999999999996,33285,35735,38220,40670,"Riverside0.35",539,577,693,801,893,986]
["Riverside0.4",{"$f":"B585*2*0.4","v":24640},{"$f":"C585*2*0.4","v":28160},31680,35200,38040,40840,43680,46480,"Riverside0.4",616,660,792,915,1021,1127]
["Riverside0.45",{"$f":"B585*2*0.45","v":27720},{"$f":"C585*2*0.45","v":31680},35640,39600,42795,45945,49140,52290,"Riverside0.45",693,742,891,1029,1148,1267]
["Riverside0.5",{"$f":"'MTSP 50% Income Limits'!B34","v":30800},{"$f":"'MTSP 50% Income Limits'!C34","v":35200},{"$f":"'MTSP 50% Income Limits'!D34","v":39600},{"$f":"'MTSP 50% Income Limits'!E34","v":44000},{"$f":"'MTSP 50% Income Limits'!F34","v":47550},{"$f":"'MTSP 50% Income Limits'!G34","v":51050},{"$f":"'MTSP 50% Income Limits'!H34","v":54600},{"$f":"'MTSP 50% Income Limits'!I34","v":58100},"Riverside0.5",{"$f":"TRUNC(B585/12*0.3)","v":770},{"$f":"TRUNC((B585+C585)/2/12*0.3)","v":825},{"$f":"TRUNC((D585)/12*0.3)","v":990},{"$f":"TRUNC(((E585+F585)/2)/12*0.3)","v":1144},{"$f":"TRUNC(G585/12*0.3)","v":1276},{"$f":"TRUNC(((H585+I585)/2)/12*0.3)","v":1408}]
["Riverside0.55",{"$f":"B585*2*0.55","v":33880},{"$f":"C585*2*0.55","v":38720},43560,48400.000000000007,52305.000000000007,56155.000000000007,60060.000000000007,63910.000000000007,"Riverside0.55",{"$f":"TRUNC(B586/12*0.3)","v":847},{"$f":"TRUNC((B586+C586)/2/12*0.3)","v":907},{"$f":"TRUNC((D586)/12*0.3)","v":1089},{"$f":"TRUNC(((E586+F586)/2)/12*0.3)","v":1258},{"$f":"TRUNC(G586/12*0.3)","v":1403},{"$f":"TRUNC(((H586+I586)/2)/12*0.3)","v":1549}]
["Riverside0.6",{"$f":"B585*2*0.6","v":36960},{"$f":"C585*2*0.6","v":42240},47520,52800,57060,61260,65520,69720,"Riverside0.6",924,990,1188,1373,1531,1690]
["Riverside0.65",{"$f":"B585*2*0.65","v":40040},{"$f":"C585*2*0.65","v":45760},51480,57200,61815,66365,70980,75530,"Riverside0.65",1001,1072,1287,1487,1659,1831]
["Riverside0.7",{"$f":"B585*2*0.7","v":43120},{"$f":"C585*2*0.7","v":49280},55440,61599.999999999993,66570,71470,76440,81340,"Riverside0.7",1078,1155,1386,1602,1786,1972]
["Riverside0.75",{"$f":"B585*2*0.75","v":46200},{"$f":"C585*2*0.75","v":52800},59400,66000,71325,76575,81900,87150,"Riverside0.75",1155,1237,1485,1716,1914,2113]
["Riverside0.8",{"$f":"B585*2*0.8","v":49280},{"$f":"C585*2*0.8","v":56320},63360,70400,76080,81680,87360,92960,"Riverside0.8",1232,1320,1584,1831,2042,2254]
["Riverside0.9",{"$f":"B585*2*0.9","v":55440},{"$f":"C585*2*0.9","v":63360},71280,79200,85590,91890,98280,104580,"Riverside0.9",1386,1485,1782,2059,2297,2535]
["Riverside1",{"$f":"B585*2","v":61600},{"$f":"C585*2","v":70400},79200,88000,95100,102100,109200,116200,"Riverside1",{"$f":"K585*2","v":1540},{"$f":"L585*2","v":1650},1980,2288,2552,2816]
["Riverside1.1",{"$f":"B585*2*1.1","v":67760},{"$f":"C585*2*1.1","v":77440},87120,96800.000000000015,104610.00000000001,112310.00000000001,120120.00000000001,127820.00000000001,"Riverside1.1",{"$f":"TRUNC(B594/12*0.3)","v":1694},{"$f":"TRUNC((B594+C594)/2/12*0.3)","v":1815},{"$f":"TRUNC((D594)/12*0.3)","v":2178},{"$f":"TRUNC(((E594+F594)/2)/12*0.3)","v":2517},{"$f":"TRUNC(G594/12*0.3)","v":2807},{"$f":"TRUNC(((H594+I594)/2)/12*0.3)","v":3099}]
["Riverside1.2",{"$f":"B585*2*1.2","v":73920},{"$f":"C585*2*1.2","v":84480},95040,105600,114120,122520,131040,139440,"Riverside1.2",1848,1980,2376,2746,3063,3381]
["Sacramento0.15",{"$f":"B603*2*0.15","v":10650},{"$f":"C603*2*0.15","v":12165},{"$f":"D603*2*0.15","v":13680},{"$f":"E603*2*0.15","v":15195},{"$f":"F603*2*0.15","v":16425},{"$f":"G603*2*0.15","v":17640},18855,20070,"Sacramento0.15",266,285,342,395,441,486]
["Sacramento0.2",{"$f":"B603*2*0.2","v":14200},{"$f":"C603*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,"Sacramento0.2",355,380,456,527,588,648]
["Sacramento0.25",{"$f":"B603*2*0.25","v":17750},{"$f":"C603*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,"Sacramento0.25",443,475,570,658,735,810]
["Sacramento0.3",{"$f":"B603*2*0.3","v":21300},{"$f":"C603*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,"Sacramento0.3",532,570,684,790,882,973]
["Sacramento0.35",{"$f":"B603*2*0.35","v":24850},{"$f":"C603*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,"Sacramento0.35",621,665,798,922,1029,1135]
["Sacramento0.4",{"$f":"B603*2*0.4","v":28400},{"$f":"C603*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,"Sacramento0.4",710,760,912,1054,1176,1297]
["Sacramento0.45",{"$f":"B603*2*0.45","v":31950},{"$f":"C603*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,"Sacramento0.45",798,855,1026,1185,1323,1459]
["Sacramento0.5",{"$f":"'MTSP 50% Income Limits'!B35","v":35500},{"$f":"'MTSP 50% Income Limits'!C35","v":40550},{"$f":"'MTSP 50% Income Limits'!D35","v":45600},{"$f":"'MTSP 50% Income Limits'!E35","v":50650},{"$f":"'MTSP 50% Income Limits'!F35","v":54750},{"$f":"'MTSP 50% Income Limits'!G35","v":58800},{"$f":"'MTSP 50% Income Limits'!H35","v":62850},{"$f":"'MTSP 50% Income Limits'!I35","v":66900},"Sacramento0.5",{"$f":"TRUNC(B603/12*0.3)","v":887},{"$f":"TRUNC((B603+C603)/2/12*0.3)","v":950},{"$f":"TRUNC((D603)/12*0.3)","v":1140},{"$f":"TRUNC(((E603+F603)/2)/12*0.3)","v":1317},{"$f":"TRUNC(G603/12*0.3)","v":1470},{"$f":"TRUNC(((H603+I603)/2)/12*0.3)","v":1621}]
["Sacramento0.55",{"$f":"B603*2*0.55","v":39050},{"$f":"C603*2*0.55","v":44605},50160.000000000007,55715.000000000007,60225.000000000007,64680.000000000007,69135,73590,"Sacramento0.55",{"$f":"TRUNC(B604/12*0.3)","v":976},{"$f":"TRUNC((B604+C604)/2/12*0.3)","v":1045},{"$f":"TRUNC((D604)/12*0.3)","v":1254},{"$f":"TRUNC(((E604+F604)/2)/12*0.3)","v":1449},{"$f":"TRUNC(G604/12*0.3)","v":1617},{"$f":"TRUNC(((H604+I604)/2)/12*0.3)","v":1784}]
["Sacramento0.6",{"$f":"B603*2*0.6","v":42600},{"$f":"C603*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,"Sacramento0.6",1065,1140,1368,1581,1764,1946]
["Sacramento0.65",{"$f":"B603*2*0.65","v":46150},{"$f":"C603*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,"Sacramento0.65",1153,1235,1482,1712,1911,2108]
["Sacramento0.7",{"$f":"B603*2*0.7","v":49700},{"$f":"C603*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,"Sacramento0.7",1242,1330,1596,1844,2058,2270]
["Sacramento0.75",{"$f":"B603*2*0.75","v":53250},{"$f":"C603*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,"Sacramento0.75",1331,1425,1710,1976,2205,2432]
["Sacramento0.8",{"$f":"B603*2*0.8","v":56800},{"$f":"C603*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,"Sacramento0.8",1420,1521,1824,2108,2352,2595]
["Sacramento0.9",{"$f":"B603*2*0.9","v":63900},{"$f":"C603*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,"Sacramento0.9",1597,1711,2052,2371,2646,2919]
["Sacramento1",{"$f":"B603*2","v":71000},{"$f":"C603*2","v":81100},91200,101300,109500,117600,125700,133800,"Sacramento1",{"$f":"K603*2","v":1774},{"$f":"L603*2","v":1900},2280,2634,2940,3242]
["Sacramento1.1",{"$f":"B603*2*1.1","v":78100},{"$f":"C603*2*1.1","v":89210},100320.00000000001,111430.00000000001,120450.00000000001,129360.00000000001,138270,147180,"Sacramento1.1",{"$f":"TRUNC(B612/12*0.3)","v":1952},{"$f":"TRUNC((B612+C612)/2/12*0.3)","v":2091},{"$f":"TRUNC((D612)/12*0.3)","v":2508},{"$f":"TRUNC(((E612+F612)/2)/12*0.3)","v":2898},{"$f":"TRUNC(G612/12*0.3)","v":3234},{"$f":"TRUNC(((H612+I612)/2)/12*0.3)","v":3568}]
["Sacramento1.2",{"$f":"B603*2*1.2","v":85200},{"$f":"C603*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,"Sacramento1.2",2130,2281,2736,3162,3528,3892]
["San Benito0.15",{"$f":"B621*2*0.15","v":11040},{"$f":"C621*2*0.15","v":12615},{"$f":"D621*2*0.15","v":14190},{"$f":"E621*2*0.15","v":15765},{"$f":"F621*2*0.15","v":17040},{"$f":"G621*2*0.15","v":18300},19560,20820,"San Benito0.15",276,295,354,410,457,504]
["San Benito0.2",{"$f":"B621*2*0.2","v":14720},{"$f":"C621*2*0.2","v":16820},18920,21020,22720,24400,26080,27760,"San Benito0.2",368,394,473,546,610,673]
["San Benito0.25",{"$f":"B621*2*0.25","v":18400},{"$f":"C621*2*0.25","v":21025},23650,26275,28400,30500,32600,34700,"San Benito0.25",460,492,591,683,762,841]
["San Benito0.3",{"$f":"B621*2*0.3","v":22080},{"$f":"C621*2*0.3","v":25230},28380,31530,34080,36600,39120,41640,"San Benito0.3",552,591,709,820,915,1009]
["San Benito0.35",{"$f":"B621*2*0.35","v":25760},{"$f":"C621*2*0.35","v":29434.999999999996},33110,36785,39760,42700,45640,48580,"San Benito0.35",644,689,827,956,1067,1177]
["San Benito0.4",{"$f":"B621*2*0.4","v":29440},{"$f":"C621*2*0.4","v":33640},37840,42040,45440,48800,52160,55520,"San Benito0.4",736,788,946,1093,1220,1346]
["San Benito0.45",{"$f":"B621*2*0.45","v":33120},{"$f":"C621*2*0.45","v":37845},42570,47295,51120,54900,58680,62460,"San Benito0.45",828,887,1064,1230,1372,1514]
["San Benito0.5",{"$f":"'MTSP 50% Income Limits'!B36","v":36800},{"$f":"'MTSP 50% Income Limits'!C36","v":42050},{"$f":"'MTSP 50% Income Limits'!D36","v":47300},{"$f":"'MTSP 50% Income Limits'!E36","v":52550},{"$f":"'MTSP 50% Income Limits'!F36","v":56800},{"$f":"'MTSP 50% Income Limits'!G36","v":61000},{"$f":"'MTSP 50% Income Limits'!H36","v":65200},{"$f":"'MTSP 50% Income Limits'!I36","v":69400},"San Benito0.5",{"$f":"TRUNC(B621/12*0.3)","v":920},{"$f":"TRUNC((B621+C621)/2/12*0.3)","v":985},{"$f":"TRUNC((D621)/12*0.3)","v":1182},{"$f":"TRUNC(((E621+F621)/2)/12*0.3)","v":1366},{"$f":"TRUNC(G621/12*0.3)","v":1525},{"$f":"TRUNC(((H621+I621)/2)/12*0.3)","v":1682}]
["San Benito0.55",{"$f":"B621*2*0.55","v":40480},{"$f":"C621*2*0.55","v":46255.000000000007},52030.000000000007,57805.000000000007,62480.000000000007,67100,71720,76340,"San Benito0.55",{"$f":"TRUNC(B622/12*0.3)","v":1012},{"$f":"TRUNC((B622+C622)/2/12*0.3)","v":1084},{"$f":"TRUNC((D622)/12*0.3)","v":1300},{"$f":"TRUNC(((E622+F622)/2)/12*0.3)","v":1503},{"$f":"TRUNC(G622/12*0.3)","v":1677},{"$f":"TRUNC(((H622+I622)/2)/12*0.3)","v":1850}]
["San Benito0.6",{"$f":"B621*2*0.6","v":44160},{"$f":"C621*2*0.6","v":50460},56760,63060,68160,73200,78240,83280,"San Benito0.6",1104,1182,1419,1640,1830,2019]
["San Benito0.65",{"$f":"B621*2*0.65","v":47840},{"$f":"C621*2*0.65","v":54665},61490,68315,73840,79300,84760,90220,"San Benito0.65",1196,1281,1537,1776,1982,2187]
["San Benito0.7",{"$f":"B621*2*0.7","v":51520},{"$f":"C621*2*0.7","v":58869.999999999993},66220,73570,79520,85400,91280,97160,"San Benito0.7",1288,1379,1655,1913,2135,2355]
["San Benito0.75",{"$f":"B621*2*0.75","v":55200},{"$f":"C621*2*0.75","v":63075},70950,78825,85200,91500,97800,104100,"San Benito0.75",1380,1478,1773,2050,2287,2523]
["San Benito0.8",{"$f":"B621*2*0.8","v":58880},{"$f":"C621*2*0.8","v":67280},75680,84080,90880,97600,104320,111040,"San Benito0.8",1472,1577,1892,2187,2440,2692]
["San Benito0.9",{"$f":"B621*2*0.9","v":66240},{"$f":"C621*2*0.9","v":75690},85140,94590,102240,109800,117360,124920,"San Benito0.9",1656,1774,2128,2460,2745,3028]
["San Benito1",{"$f":"B621*2","v":73600},{"$f":"C621*2","v":84100},94600,105100,113600,122000,130400,138800,"San Benito1",{"$f":"K621*2","v":1840},{"$f":"L621*2","v":1970},2364,2732,3050,3364]
["San Benito1.1",{"$f":"B621*2*1.1","v":80960},{"$f":"C621*2*1.1","v":92510.000000000015},104060.00000000001,115610.00000000001,124960.00000000001,134200,143440,152680,"San Benito1.1",{"$f":"TRUNC(B630/12*0.3)","v":2024},{"$f":"TRUNC((B630+C630)/2/12*0.3)","v":2168},{"$f":"TRUNC((D630)/12*0.3)","v":2601},{"$f":"TRUNC(((E630+F630)/2)/12*0.3)","v":3007},{"$f":"TRUNC(G630/12*0.3)","v":3355},{"$f":"TRUNC(((H630+I630)/2)/12*0.3)","v":3701}]
["San Benito1.2",{"$f":"B621*2*1.2","v":88320},{"$f":"C621*2*1.2","v":100920},113520,126120,136320,146400,156480,166560,"San Benito1.2",2208,2365,2838,3280,3660,4038]
["San Bernardino0.15",{"$f":"B639*2*0.15","v":9240},{"$f":"C639*2*0.15","v":10560},{"$f":"D639*2*0.15","v":11880},{"$f":"E639*2*0.15","v":13200},{"$f":"F639*2*0.15","v":14265},{"$f":"G639*2*0.15","v":15315},16380,17430,"San Bernardino0.15",231,247,297,343,382,422]
["San Bernardino0.2",{"$f":"B639*2*0.2","v":12320},{"$f":"C639*2*0.2","v":14080},15840,17600,19020,20420,21840,23240,"San Bernardino0.2",308,330,396,457,510,563]
["San Bernardino0.25",{"$f":"B639*2*0.25","v":15400},{"$f":"C639*2*0.25","v":17600},19800,22000,23775,25525,27300,29050,"San Bernardino0.25",385,412,495,572,638,704]
["San Bernardino0.3",{"$f":"B639*2*0.3","v":18480},{"$f":"C639*2*0.3","v":21120},23760,26400,28530,30630,32760,34860,"San Bernardino0.3",462,495,594,686,765,845]
["San Bernardino0.35",{"$f":"B639*2*0.35","v":21560},{"$f":"C639*2*0.35","v":24640},27720,30799.999999999996,33285,35735,38220,40670,"San Bernardino0.35",539,577,693,801,893,986]
["San Bernardino0.4",{"$f":"B639*2*0.4","v":24640},{"$f":"C639*2*0.4","v":28160},31680,35200,38040,40840,43680,46480,"San Bernardino0.4",616,660,792,915,1021,1127]
["San Bernardino0.45",{"$f":"B639*2*0.45","v":27720},{"$f":"C639*2*0.45","v":31680},35640,39600,42795,45945,49140,52290,"San Bernardino0.45",693,742,891,1029,1148,1267]
["San Bernardino0.5",{"$f":"'MTSP 50% Income Limits'!B37","v":30800},{"$f":"'MTSP 50% Income Limits'!C37","v":35200},{"$f":"'MTSP 50% Income Limits'!D37","v":39600},{"$f":"'MTSP 50% Income Limits'!E37","v":44000},{"$f":"'MTSP 50% Income Limits'!F37","v":47550},{"$f":"'MTSP 50% Income Limits'!G37","v":51050},{"$f":"'MTSP 50% Income Limits'!H37","v":54600},{"$f":"'MTSP 50% Income Limits'!I37","v":58100},"San Bernardino0.5",{"$f":"TRUNC(B639/12*0.3)","v":770},{"$f":"TRUNC((B639+C639)/2/12*0.3)","v":825},{"$f":"TRUNC((D639)/12*0.3)","v":990},{"$f":"TRUNC(((E639+F639)/2)/12*0.3)","v":1144},{"$f":"TRUNC(G639/12*0.3)","v":1276},{"$f":"TRUNC(((H639+I639)/2)/12*0.3)","v":1408}]
["San Bernardino0.55",{"$f":"B639*2*0.55","v":33880},{"$f":"C639*2*0.55","v":38720},43560,48400.000000000007,52305.000000000007,56155.000000000007,60060.000000000007,63910.000000000007,"San Bernardino0.55",{"$f":"TRUNC(B640/12*0.3)","v":847},{"$f":"TRUNC((B640+C640)/2/12*0.3)","v":907},{"$f":"TRUNC((D640)/12*0.3)","v":1089},{"$f":"TRUNC(((E640+F640)/2)/12*0.3)","v":1258},{"$f":"TRUNC(G640/12*0.3)","v":1403},{"$f":"TRUNC(((H640+I640)/2)/12*0.3)","v":1549}]
["San Bernardino0.6",{"$f":"B639*2*0.6","v":36960},{"$f":"C639*2*0.6","v":42240},47520,52800,57060,61260,65520,69720,"San Bernardino0.6",924,990,1188,1373,1531,1690]
["San Bernardino0.65",{"$f":"B639*2*0.65","v":40040},{"$f":"C639*2*0.65","v":45760},51480,57200,61815,66365,70980,75530,"San Bernardino0.65",1001,1072,1287,1487,1659,1831]
["San Bernardino0.7",{"$f":"B639*2*0.7","v":43120},{"$f":"C639*2*0.7","v":49280},55440,61599.999999999993,66570,71470,76440,81340,"San Bernardino0.7",1078,1155,1386,1602,1786,1972]
["San Bernardino0.75",{"$f":"B639*2*0.75","v":46200},{"$f":"C639*2*0.75","v":52800},59400,66000,71325,76575,81900,87150,"San Bernardino0.75",1155,1237,1485,1716,1914,2113]
["San Bernardino0.8",{"$f":"B639*2*0.8","v":49280},{"$f":"C639*2*0.8","v":56320},63360,70400,76080,81680,87360,92960,"San Bernardino0.8",1232,1320,1584,1831,2042,2254]
["San Bernardino0.9",{"$f":"B639*2*0.9","v":55440},{"$f":"C639*2*0.9","v":63360},71280,79200,85590,91890,98280,104580,"San Bernardino0.9",1386,1485,1782,2059,2297,2535]
["San Bernardino1",{"$f":"B639*2","v":61600},{"$f":"C639*2","v":70400},79200,88000,95100,102100,109200,116200,"San Bernardino1",{"$f":"K639*2","v":1540},{"$f":"L639*2","v":1650},1980,2288,2552,2816]
["San Bernardino1.1",{"$f":"B639*2*1.1","v":67760},{"$f":"C639*2*1.1","v":77440},87120,96800.000000000015,104610.00000000001,112310.00000000001,120120.00000000001,127820.00000000001,"San Bernardino1.1",{"$f":"TRUNC(B648/12*0.3)","v":1694},{"$f":"TRUNC((B648+C648)/2/12*0.3)","v":1815},{"$f":"TRUNC((D648)/12*0.3)","v":2178},{"$f":"TRUNC(((E648+F648)/2)/12*0.3)","v":2517},{"$f":"TRUNC(G648/12*0.3)","v":2807},{"$f":"TRUNC(((H648+I648)/2)/12*0.3)","v":3099}]
["San Bernardino1.2",{"$f":"B639*2*1.2","v":73920},{"$f":"C639*2*1.2","v":84480},95040,105600,114120,122520,131040,139440,"San Bernardino1.2",1848,1980,2376,2746,3063,3381]
["San Diego0.15",{"$f":"B657*2*0.15","v":13665},{"$f":"C657*2*0.15","v":15615},{"$f":"D657*2*0.15","v":17565},{"$f":"E657*2*0.15","v":19515},{"$f":"F657*2*0.15","v":21090},{"$f":"G657*2*0.15","v":22650},24210,25770,"San Diego0.15",341,366,439,507,566,624]
["San Diego0.2",{"$f":"B657*2*0.2","v":18220},{"$f":"C657*2*0.2","v":20820},23420,26020,28120,30200,32280,34360,"San Diego0.2",455,488,585,676,755,833]
["San Diego0.25",{"$f":"B657*2*0.25","v":22775},{"$f":"C657*2*0.25","v":26025},29275,32525,35150,37750,40350,42950,"San Diego0.25",569,610,731,845,943,1041]
["San Diego0.3",{"$f":"B657*2*0.3","v":27330},{"$f":"C657*2*0.3","v":31230},35130,39030,42180,45300,48420,51540,"San Diego0.3",683,732,878,1015,1132,1249]
["San Diego0.35",{"$f":"B657*2*0.35","v":31884.999999999996},{"$f":"C657*2*0.35","v":36435},40985,45535,49210,52850,56490,60129.999999999993,"San Diego0.35",797,854,1024,1184,1321,1457]
["San Diego0.4",{"$f":"B657*2*0.4","v":36440},{"$f":"C657*2*0.4","v":41640},46840,52040,56240,60400,64560,68720,"San Diego0.4",911,976,1171,1353,1510,1666]
["San Diego0.45",{"$f":"B657*2*0.45","v":40995},{"$f":"C657*2*0.45","v":46845},52695,58545,63270,67950,72630,77310,"San Diego0.45",1024,1098,1317,1522,1698,1874]
["San Diego0.5",{"$f":"'MTSP 50% Income Limits'!B38","v":45550},{"$f":"'MTSP 50% Income Limits'!C38","v":52050},{"$f":"'MTSP 50% Income Limits'!D38","v":58550},{"$f":"'MTSP 50% Income Limits'!E38","v":65050},{"$f":"'MTSP 50% Income Limits'!F38","v":70300},{"$f":"'MTSP 50% Income Limits'!G38","v":75500},{"$f":"'MTSP 50% Income Limits'!H38","v":80700},{"$f":"'MTSP 50% Income Limits'!I38","v":85900},"San Diego0.5",{"$f":"TRUNC(B657/12*0.3)","v":1138},{"$f":"TRUNC((B657+C657)/2/12*0.3)","v":1220},{"$f":"TRUNC((D657)/12*0.3)","v":1463},{"$f":"TRUNC(((E657+F657)/2)/12*0.3)","v":1691},{"$f":"TRUNC(G657/12*0.3)","v":1887},{"$f":"TRUNC(((H657+I657)/2)/12*0.3)","v":2082}]
["San Diego0.55",{"$f":"B657*2*0.55","v":50105.000000000007},{"$f":"C657*2*0.55","v":57255.000000000007},64405.000000000007,71555,77330,83050,88770,94490.000000000015,"San Diego0.55",{"$f":"TRUNC(B658/12*0.3)","v":1252},{"$f":"TRUNC((B658+C658)/2/12*0.3)","v":1342},{"$f":"TRUNC((D658)/12*0.3)","v":1610},{"$f":"TRUNC(((E658+F658)/2)/12*0.3)","v":1861},{"$f":"TRUNC(G658/12*0.3)","v":2076},{"$f":"TRUNC(((H658+I658)/2)/12*0.3)","v":2290}]
["San Diego0.6",{"$f":"B657*2*0.6","v":54660},{"$f":"C657*2*0.6","v":62460},70260,78060,84360,90600,96840,103080,"San Diego0.6",1366,1464,1756,2030,2265,2499]
["San Diego0.65",{"$f":"B657*2*0.65","v":59215},{"$f":"C657*2*0.65","v":67665},76115,84565,91390,98150,104910,111670,"San Diego0.65",1480,1586,1902,2199,2453,2707]
["San Diego0.7",{"$f":"B657*2*0.7","v":63769.999999999993},{"$f":"C657*2*0.7","v":72870},81970,91070,98420,105700,112980,120259.99999999999,"San Diego0.7",1594,1708,2049,2368,2642,2915]
["San Diego0.75",{"$f":"B657*2*0.75","v":68325},{"$f":"C657*2*0.75","v":78075},87825,97575,105450,113250,121050,128850,"San Diego0.75",1708,1830,2195,2537,2831,3123]
["San Diego0.8",{"$f":"B657*2*0.8","v":72880},{"$f":"C657*2*0.8","v":83280},93680,104080,112480,120800,129120,137440,"San Diego0.8",1822,1952,2342,2707,3020,3332]
["San Diego0.9",{"$f":"B657*2*0.9","v":81990},{"$f":"C657*2*0.9","v":93690},105390,117090,126540,135900,145260,154620,"San Diego0.9",2049,2196,2634,3045,3397,3748]
["San Diego1",{"$f":"B657*2","v":91100},{"$f":"C657*2","v":104100},117100,130100,140600,151000,161400,171800,"San Diego1",{"$f":"K657*2","v":2276},{"$f":"L657*2","v":2440},2926,3382,3774,4164]
["San Diego1.1",{"$f":"B657*2*1.1","v":100210.00000000001},{"$f":"C657*2*1.1","v":114510.00000000001},128810.00000000001,143110,154660,166100,177540,188980.00000000003,"San Diego1.1",{"$f":"TRUNC(B666/12*0.3)","v":2505},{"$f":"TRUNC((B666+C666)/2/12*0.3)","v":2684},{"$f":"TRUNC((D666)/12*0.3)","v":3220},{"$f":"TRUNC(((E666+F666)/2)/12*0.3)","v":3722},{"$f":"TRUNC(G666/12*0.3)","v":4152},{"$f":"TRUNC(((H666+I666)/2)/12*0.3)","v":4581}]
["San Diego1.2",{"$f":"B657*2*1.2","v":109320},{"$f":"C657*2*1.2","v":124920},140520,156120,168720,181200,193680,206160,"San Diego1.2",2733,2928,3513,4060,4530,4998]
["San Francisco0.15",{"$f":"B675*2*0.15","v":19575},{"$f":"C675*2*0.15","v":22380},{"$f":"D675*2*0.15","v":25170},{"$f":"E675*2*0.15","v":27960},{"$f":"F675*2*0.15","v":30210},{"$f":"G675*2*0.15","v":32445},34680,36915,"San Francisco0.15",489,524,629,727,811,894]
["San Francisco0.2",{"$f":"B675*2*0.2","v":26100},{"$f":"C675*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,"San Francisco0.2",652,699,839,969,1081,1193]
["San Francisco0.25",{"$f":"B675*2*0.25","v":32625},{"$f":"C675*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,"San Francisco0.25",815,874,1048,1211,1351,1491]
["San Francisco0.3",{"$f":"B675*2*0.3","v":39150},{"$f":"C675*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,"San Francisco0.3",978,1048,1258,1454,1622,1789]
["San Francisco0.35",{"$f":"B675*2*0.35","v":45675},{"$f":"C675*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,"San Francisco0.35",1141,1223,1468,1696,1892,2088]
["San Francisco0.4",{"$f":"B675*2*0.4","v":52200},{"$f":"C675*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,"San Francisco0.4",1305,1398,1678,1939,2163,2386]
["San Francisco0.45",{"$f":"B675*2*0.45","v":58725},{"$f":"C675*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,"San Francisco0.45",1468,1573,1887,2181,2433,2684]
["San Francisco0.5",{"$f":"'MTSP 50% Income Limits'!B39","v":65250},{"$f":"'MTSP 50% Income Limits'!C39","v":74600},{"$f":"'MTSP 50% Income Limits'!D39","v":83900},{"$f":"'MTSP 50% Income Limits'!E39","v":93200},{"$f":"'MTSP 50% Income Limits'!F39","v":100700},{"$f":"'MTSP 50% Income Limits'!G39","v":108150},{"$f":"'MTSP 50% Income Limits'!H39","v":115600},{"$f":"'MTSP 50% Income Limits'!I39","v":123050},"San Francisco0.5",{"$f":"TRUNC(B675/12*0.3)","v":1631},{"$f":"TRUNC((B675+C675)/2/12*0.3)","v":1748},{"$f":"TRUNC((D675)/12*0.3)","v":2097},{"$f":"TRUNC(((E675+F675)/2)/12*0.3)","v":2423},{"$f":"TRUNC(G675/12*0.3)","v":2703},{"$f":"TRUNC(((H675+I675)/2)/12*0.3)","v":2983}]
["San Francisco0.55",{"$f":"B675*2*0.55","v":71775},{"$f":"C675*2*0.55","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,118965.00000000001,127160.00000000001,135355,"San Francisco0.55",{"$f":"TRUNC(B676/12*0.3)","v":1794},{"$f":"TRUNC((B676+C676)/2/12*0.3)","v":1922},{"$f":"TRUNC((D676)/12*0.3)","v":2307},{"$f":"TRUNC(((E676+F676)/2)/12*0.3)","v":2666},{"$f":"TRUNC(G676/12*0.3)","v":2974},{"$f":"TRUNC(((H676+I676)/2)/12*0.3)","v":3281}]
["San Francisco0.6",{"$f":"B675*2*0.6","v":78300},{"$f":"C675*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,"San Francisco0.6",1957,2097,2517,2908,3244,3579]
["San Francisco0.65",{"$f":"B675*2*0.65","v":84825},{"$f":"C675*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,"San Francisco0.65",2120,2272,2726,3150,3514,3878]
["San Francisco0.7",{"$f":"B675*2*0.7","v":91350},{"$f":"C675*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,"San Francisco0.7",2283,2447,2936,3393,3785,4176]
["San Francisco0.75",{"$f":"B675*2*0.75","v":97875},{"$f":"C675*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,"San Francisco0.75",2446,2622,3146,3635,4055,4474]
["San Francisco0.8",{"$f":"B675*2*0.8","v":104400},{"$f":"C675*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,"San Francisco0.8",2610,2797,3356,3878,4326,4773]
["San Francisco0.9",{"$f":"B675*2*0.9","v":117450},{"$f":"C675*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,"San Francisco0.9",2936,3146,3775,4362,4866,5369]
["San Francisco1",{"$f":"B675*2","v":130500},{"$f":"C675*2","v":149200},167800,186400,201400,216300,231200,246100,"San Francisco1",{"$f":"K675*2","v":3262},{"$f":"L675*2","v":3496},4194,4846,5406,5966]
["San Francisco1.1",{"$f":"B675*2*1.1","v":143550},{"$f":"C675*2*1.1","v":164120},184580.00000000003,205040.00000000003,221540.00000000003,237930.00000000003,254320.00000000003,270710,"San Francisco1.1",{"$f":"TRUNC(B684/12*0.3)","v":3588},{"$f":"TRUNC((B684+C684)/2/12*0.3)","v":3845},{"$f":"TRUNC((D684)/12*0.3)","v":4614},{"$f":"TRUNC(((E684+F684)/2)/12*0.3)","v":5332},{"$f":"TRUNC(G684/12*0.3)","v":5948},{"$f":"TRUNC(((H684+I684)/2)/12*0.3)","v":6562}]
["San Francisco1.2",{"$f":"B675*2*1.2","v":156600},{"$f":"C675*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,"San Francisco1.2",3915,4195,5034,5817,6489,7159]
["San Joaquin0.15",{"$f":"B693*2*0.15","v":8700},{"$f":"C693*2*0.15","v":9945},{"$f":"D693*2*0.15","v":11190},{"$f":"E693*2*0.15","v":12420},{"$f":"F693*2*0.15","v":13425},{"$f":"G693*2*0.15","v":14415},15405,16395,"San Joaquin0.15",217,233,279,323,360,397]
["San Joaquin0.2",{"$f":"B693*2*0.2","v":11600},{"$f":"C693*2*0.2","v":13260},14920,16560,17900,19220,20540,21860,"San Joaquin0.2",290,310,373,430,480,530]
["San Joaquin0.25",{"$f":"B693*2*0.25","v":14500},{"$f":"C693*2*0.25","v":16575},18650,20700,22375,24025,25675,27325,"San Joaquin0.25",362,388,466,538,600,662]
["San Joaquin0.3",{"$f":"B693*2*0.3","v":17400},{"$f":"C693*2*0.3","v":19890},22380,24840,26850,28830,30810,32790,"San Joaquin0.3",435,466,559,646,720,795]
["San Joaquin0.35",{"$f":"B693*2*0.35","v":20300},{"$f":"C693*2*0.35","v":23205},26110,28979.999999999996,31324.999999999996,33635,35945,38255,"San Joaquin0.35",507,543,652,753,840,927]
["San Joaquin0.4",{"$f":"B693*2*0.4","v":23200},{"$f":"C693*2*0.4","v":26520},29840,33120,35800,38440,41080,43720,"San Joaquin0.4",580,621,746,861,961,1060]
["San Joaquin0.45",{"$f":"B693*2*0.45","v":26100},{"$f":"C693*2*0.45","v":29835},33570,37260,40275,43245,46215,49185,"San Joaquin0.45",652,699,839,969,1081,1192]
["San Joaquin0.5",{"$f":"'MTSP 50% Income Limits'!B40","v":29000},{"$f":"'MTSP 50% Income Limits'!C40","v":33150},{"$f":"'MTSP 50% Income Limits'!D40","v":37300},{"$f":"'MTSP 50% Income Limits'!E40","v":41400},{"$f":"'MTSP 50% Income Limits'!F40","v":44750},{"$f":"'MTSP 50% Income Limits'!G40","v":48050},{"$f":"'MTSP 50% Income Limits'!H40","v":51350},{"$f":"'MTSP 50% Income Limits'!I40","v":54650},"San Joaquin0.5",{"$f":"TRUNC(B693/12*0.3)","v":725},{"$f":"TRUNC((B693+C693)/2/12*0.3)","v":776},{"$f":"TRUNC((D693)/12*0.3)","v":932},{"$f":"TRUNC(((E693+F693)/2)/12*0.3)","v":1076},{"$f":"TRUNC(G693/12*0.3)","v":1201},{"$f":"TRUNC(((H693+I693)/2)/12*0.3)","v":1325}]
["San Joaquin0.55",{"$f":"B693*2*0.55","v":31900.000000000004},{"$f":"C693*2*0.55","v":36465},41030,45540.000000000007,49225.000000000007,52855.000000000007,56485.000000000007,60115.000000000007,"San Joaquin0.55",{"$f":"TRUNC(B694/12*0.3)","v":797},{"$f":"TRUNC((B694+C694)/2/12*0.3)","v":854},{"$f":"TRUNC((D694)/12*0.3)","v":1025},{"$f":"TRUNC(((E694+F694)/2)/12*0.3)","v":1184},{"$f":"TRUNC(G694/12*0.3)","v":1321},{"$f":"TRUNC(((H694+I694)/2)/12*0.3)","v":1457}]
["San Joaquin0.6",{"$f":"B693*2*0.6","v":34800},{"$f":"C693*2*0.6","v":39780},44760,49680,53700,57660,61620,65580,"San Joaquin0.6",870,932,1119,1292,1441,1590]
["San Joaquin0.65",{"$f":"B693*2*0.65","v":37700},{"$f":"C693*2*0.65","v":43095},48490,53820,58175,62465,66755,71045,"San Joaquin0.65",942,1009,1212,1399,1561,1722]
["San Joaquin0.7",{"$f":"B693*2*0.7","v":40600},{"$f":"C693*2*0.7","v":46410},52220,57959.999999999993,62649.999999999993,67270,71890,76510,"San Joaquin0.7",1015,1087,1305,1507,1681,1855]
["San Joaquin0.75",{"$f":"B693*2*0.75","v":43500},{"$f":"C693*2*0.75","v":49725},55950,62100,67125,72075,77025,81975,"San Joaquin0.75",1087,1165,1398,1615,1801,1987]
["San Joaquin0.8",{"$f":"B693*2*0.8","v":46400},{"$f":"C693*2*0.8","v":53040},59680,66240,71600,76880,82160,87440,"San Joaquin0.8",1160,1243,1492,1723,1922,2120]
["San Joaquin0.9",{"$f":"B693*2*0.9","v":52200},{"$f":"C693*2*0.9","v":59670},67140,74520,80550,86490,92430,98370,"San Joaquin0.9",1305,1398,1678,1938,2162,2385]
["San Joaquin1",{"$f":"B693*2","v":58000},{"$f":"C693*2","v":66300},74600,82800,89500,96100,102700,109300,"San Joaquin1",{"$f":"K693*2","v":1450},{"$f":"L693*2","v":1552},1864,2152,2402,2650]
["San Joaquin1.1",{"$f":"B693*2*1.1","v":63800.000000000007},{"$f":"C693*2*1.1","v":72930},82060,91080.000000000015,98450.000000000015,105710.00000000001,112970.00000000001,120230.00000000001,"San Joaquin1.1",{"$f":"TRUNC(B702/12*0.3)","v":1595},{"$f":"TRUNC((B702+C702)/2/12*0.3)","v":1709},{"$f":"TRUNC((D702)/12*0.3)","v":2051},{"$f":"TRUNC(((E702+F702)/2)/12*0.3)","v":2369},{"$f":"TRUNC(G702/12*0.3)","v":2642},{"$f":"TRUNC(((H702+I702)/2)/12*0.3)","v":2915}]
["San Joaquin1.2",{"$f":"B693*2*1.2","v":69600},{"$f":"C693*2*1.2","v":79560},89520,99360,107400,115320,123240,131160,"San Joaquin1.2",1740,1864,2238,2584,2883,3180]
["San Luis Obispo0.15",{"$f":"B711*2*0.15","v":11490},{"$f":"C711*2*0.15","v":13140},{"$f":"D711*2*0.15","v":14775},{"$f":"E711*2*0.15","v":16410},{"$f":"F711*2*0.15","v":17730},{"$f":"G711*2*0.15","v":19050},20355,21675,"San Luis Obispo0.15",287,307,369,426,476,525]
["San Luis Obispo0.2",{"$f":"B711*2*0.2","v":15320},{"$f":"C711*2*0.2","v":17520},19700,21880,23640,25400,27140,28900,"San Luis Obispo0.2",383,410,492,569,635,700]
["San Luis Obispo0.25",{"$f":"B711*2*0.25","v":19150},{"$f":"C711*2*0.25","v":21900},24625,27350,29550,31750,33925,36125,"San Luis Obispo0.25",478,513,615,711,793,875]
["San Luis Obispo0.3",{"$f":"B711*2*0.3","v":22980},{"$f":"C711*2*0.3","v":26280},29550,32820,35460,38100,40710,43350,"San Luis Obispo0.3",574,615,738,853,952,1050]
["San Luis Obispo0.35",{"$f":"B711*2*0.35","v":26810},{"$f":"C711*2*0.35","v":30659.999999999996},34475,38290,41370,44450,47495,50575,"San Luis Obispo0.35",670,718,861,995,1111,1225]
["San Luis Obispo0.4",{"$f":"B711*2*0.4","v":30640},{"$f":"C711*2*0.4","v":35040},39400,43760,47280,50800,54280,57800,"San Luis Obispo0.4",766,821,985,1138,1270,1401]
["San Luis Obispo0.45",{"$f":"B711*2*0.45","v":34470},{"$f":"C711*2*0.45","v":39420},44325,49230,53190,57150,61065,65025,"San Luis Obispo0.45",861,923,1108,1280,1428,1576]
["San Luis Obispo0.5",{"$f":"'MTSP 50% Income Limits'!B41","v":38300},{"$f":"'MTSP 50% Income Limits'!C41","v":43800},{"$f":"'MTSP 50% Income Limits'!D41","v":49250},{"$f":"'MTSP 50% Income Limits'!E41","v":54700},{"$f":"'MTSP 50% Income Limits'!F41","v":59100},{"$f":"'MTSP 50% Income Limits'!G41","v":63500},{"$f":"'MTSP 50% Income Limits'!H41","v":67850},{"$f":"'MTSP 50% Income Limits'!I41","v":72250},"San Luis Obispo0.5",{"$f":"TRUNC(B711/12*0.3)","v":957},{"$f":"TRUNC((B711+C711)/2/12*0.3)","v":1026},{"$f":"TRUNC((D711)/12*0.3)","v":1231},{"$f":"TRUNC(((E711+F711)/2)/12*0.3)","v":1422},{"$f":"TRUNC(G711/12*0.3)","v":1587},{"$f":"TRUNC(((H711+I711)/2)/12*0.3)","v":1751}]
["San Luis Obispo0.55",{"$f":"B711*2*0.55","v":42130},{"$f":"C711*2*0.55","v":48180.000000000007},54175.000000000007,60170.000000000007,65010.000000000007,69850,74635,79475,"San Luis Obispo0.55",{"$f":"TRUNC(B712/12*0.3)","v":1053},{"$f":"TRUNC((B712+C712)/2/12*0.3)","v":1128},{"$f":"TRUNC((D712)/12*0.3)","v":1354},{"$f":"TRUNC(((E712+F712)/2)/12*0.3)","v":1564},{"$f":"TRUNC(G712/12*0.3)","v":1746},{"$f":"TRUNC(((H712+I712)/2)/12*0.3)","v":1926}]
["San Luis Obispo0.6",{"$f":"B711*2*0.6","v":45960},{"$f":"C711*2*0.6","v":52560},59100,65640,70920,76200,81420,86700,"San Luis Obispo0.6",1149,1231,1477,1707,1905,2101]
["San Luis Obispo0.65",{"$f":"B711*2*0.65","v":49790},{"$f":"C711*2*0.65","v":56940},64025,71110,76830,82550,88205,93925,"San Luis Obispo0.65",1244,1334,1600,1849,2063,2276]
["San Luis Obispo0.7",{"$f":"B711*2*0.7","v":53620},{"$f":"C711*2*0.7","v":61319.999999999993},68950,76580,82740,88900,94990,101150,"San Luis Obispo0.7",1340,1436,1723,1991,2222,2451]
["San Luis Obispo0.75",{"$f":"B711*2*0.75","v":57450},{"$f":"C711*2*0.75","v":65700},73875,82050,88650,95250,101775,108375,"San Luis Obispo0.75",1436,1539,1846,2133,2381,2626]
["San Luis Obispo0.8",{"$f":"B711*2*0.8","v":61280},{"$f":"C711*2*0.8","v":70080},78800,87520,94560,101600,108560,115600,"San Luis Obispo0.8",1532,1642,1970,2276,2540,2802]
["San Luis Obispo0.9",{"$f":"B711*2*0.9","v":68940},{"$f":"C711*2*0.9","v":78840},88650,98460,106380,114300,122130,130050,"San Luis Obispo0.9",1723,1847,2216,2560,2857,3152]
["San Luis Obispo1",{"$f":"B711*2","v":76600},{"$f":"C711*2","v":87600},98500,109400,118200,127000,135700,144500,"San Luis Obispo1",{"$f":"K711*2","v":1914},{"$f":"L711*2","v":2052},2462,2844,3174,3502]
["San Luis Obispo1.1",{"$f":"B711*2*1.1","v":84260},{"$f":"C711*2*1.1","v":96360.000000000015},108350.00000000001,120340.00000000001,130020.00000000001,139700,149270,158950,"San Luis Obispo1.1",{"$f":"TRUNC(B720/12*0.3)","v":2106},{"$f":"TRUNC((B720+C720)/2/12*0.3)","v":2257},{"$f":"TRUNC((D720)/12*0.3)","v":2708},{"$f":"TRUNC(((E720+F720)/2)/12*0.3)","v":3129},{"$f":"TRUNC(G720/12*0.3)","v":3492},{"$f":"TRUNC(((H720+I720)/2)/12*0.3)","v":3852}]
["San Luis Obispo1.2",{"$f":"B711*2*1.2","v":91920},{"$f":"C711*2*1.2","v":105120},118200,131280,141840,152400,162840,173400,"San Luis Obispo1.2",2298,2463,2955,3414,3810,4203]
["San Mateo0.15",{"$f":"B729*2*0.15","v":19575},{"$f":"C729*2*0.15","v":22380},{"$f":"D729*2*0.15","v":25170},{"$f":"E729*2*0.15","v":27960},{"$f":"F729*2*0.15","v":30210},{"$f":"G729*2*0.15","v":32445},34680,36915,"San Mateo0.15",489,524,629,727,811,894]
["San Mateo0.2",{"$f":"B729*2*0.2","v":26100},{"$f":"C729*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,"San Mateo0.2",652,699,839,969,1081,1193]
["San Mateo0.25",{"$f":"B729*2*0.25","v":32625},{"$f":"C729*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,"San Mateo0.25",815,874,1048,1211,1351,1491]
["San Mateo0.3",{"$f":"B729*2*0.3","v":39150},{"$f":"C729*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,"San Mateo0.3",978,1048,1258,1454,1622,1789]
["San Mateo0.35",{"$f":"B729*2*0.35","v":45675},{"$f":"C729*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,"San Mateo0.35",1141,1223,1468,1696,1892,2088]
["San Mateo0.4",{"$f":"B729*2*0.4","v":52200},{"$f":"C729*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,"San Mateo0.4",1305,1398,1678,1939,2163,2386]
["San Mateo0.45",{"$f":"B729*2*0.45","v":58725},{"$f":"C729*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,"San Mateo0.45",1468,1573,1887,2181,2433,2684]
["San Mateo0.5",{"$f":"'MTSP 50% Income Limits'!B42","v":65250},{"$f":"'MTSP 50% Income Limits'!C42","v":74600},{"$f":"'MTSP 50% Income Limits'!D42","v":83900},{"$f":"'MTSP 50% Income Limits'!E42","v":93200},{"$f":"'MTSP 50% Income Limits'!F42","v":100700},{"$f":"'MTSP 50% Income Limits'!G42","v":108150},{"$f":"'MTSP 50% Income Limits'!H42","v":115600},{"$f":"'MTSP 50% Income Limits'!I42","v":123050},"San Mateo0.5",{"$f":"TRUNC(B729/12*0.3)","v":1631},{"$f":"TRUNC((B729+C729)/2/12*0.3)","v":1748},{"$f":"TRUNC((D729)/12*0.3)","v":2097},{"$f":"TRUNC(((E729+F729)/2)/12*0.3)","v":2423},{"$f":"TRUNC(G729/12*0.3)","v":2703},{"$f":"TRUNC(((H729+I729)/2)/12*0.3)","v":2983}]
["San Mateo0.55",{"$f":"B729*2*0.55","v":71775},{"$f":"C729*2*0.55","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,118965.00000000001,127160.00000000001,135355,"San Mateo0.55",{"$f":"TRUNC(B730/12*0.3)","v":1794},{"$f":"TRUNC((B730+C730)/2/12*0.3)","v":1922},{"$f":"TRUNC((D730)/12*0.3)","v":2307},{"$f":"TRUNC(((E730+F730)/2)/12*0.3)","v":2666},{"$f":"TRUNC(G730/12*0.3)","v":2974},{"$f":"TRUNC(((H730+I730)/2)/12*0.3)","v":3281}]
["San Mateo0.6",{"$f":"B729*2*0.6","v":78300},{"$f":"C729*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,"San Mateo0.6",1957,2097,2517,2908,3244,3579]
["San Mateo0.65",{"$f":"B729*2*0.65","v":84825},{"$f":"C729*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,"San Mateo0.65",2120,2272,2726,3150,3514,3878]
["San Mateo0.7",{"$f":"B729*2*0.7","v":91350},{"$f":"C729*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,"San Mateo0.7",2283,2447,2936,3393,3785,4176]
["San Mateo0.75",{"$f":"B729*2*0.75","v":97875},{"$f":"C729*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,"San Mateo0.75",2446,2622,3146,3635,4055,4474]
["San Mateo0.8",{"$f":"B729*2*0.8","v":104400},{"$f":"C729*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,"San Mateo0.8",2610,2797,3356,3878,4326,4773]
["San Mateo0.9",{"$f":"B729*2*0.9","v":117450},{"$f":"C729*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,"San Mateo0.9",2936,3146,3775,4362,4866,5369]
["San Mateo1",{"$f":"B729*2","v":130500},{"$f":"C729*2","v":149200},167800,186400,201400,216300,231200,246100,"San Mateo1",{"$f":"K729*2","v":3262},{"$f":"L729*2","v":3496},4194,4846,5406,5966]
["San Mateo1.1",{"$f":"B729*2*1.1","v":143550},{"$f":"C729*2*1.1","v":164120},184580.00000000003,205040.00000000003,221540.00000000003,237930.00000000003,254320.00000000003,270710,"San Mateo1.1",{"$f":"TRUNC(B738/12*0.3)","v":3588},{"$f":"TRUNC((B738+C738)/2/12*0.3)","v":3845},{"$f":"TRUNC((D738)/12*0.3)","v":4614},{"$f":"TRUNC(((E738+F738)/2)/12*0.3)","v":5332},{"$f":"TRUNC(G738/12*0.3)","v":5948},{"$f":"TRUNC(((H738+I738)/2)/12*0.3)","v":6562}]
["San Mateo1.2",{"$f":"B729*2*1.2","v":156600},{"$f":"C729*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,"San Mateo1.2",3915,4195,5034,5817,6489,7159]
["Santa Barbara0.15",{"$f":"B747*2*0.15","v":14670},{"$f":"C747*2*0.15","v":16770},{"$f":"D747*2*0.15","v":18870},{"$f":"E747*2*0.15","v":20955},{"$f":"F747*2*0.15","v":22635},{"$f":"G747*2*0.15","v":24315},25995,27675,"Santa Barbara0.15",366,393,471,544,607,670]
["Santa Barbara0.2",{"$f":"B747*2*0.2","v":19560},{"$f":"C747*2*0.2","v":22360},25160,27940,30180,32420,34660,36900,"Santa Barbara0.2",489,524,629,726,810,894]
["Santa Barbara0.25",{"$f":"B747*2*0.25","v":24450},{"$f":"C747*2*0.25","v":27950},31450,34925,37725,40525,43325,46125,"Santa Barbara0.25",611,655,786,908,1013,1118]
["Santa Barbara0.3",{"$f":"B747*2*0.3","v":29340},{"$f":"C747*2*0.3","v":33540},37740,41910,45270,48630,51990,55350,"Santa Barbara0.3",733,786,943,1089,1215,1341]
["Santa Barbara0.35",{"$f":"B747*2*0.35","v":34230},{"$f":"C747*2*0.35","v":39130},44030,48895,52815,56735,60654.999999999993,64574.999999999993,"Santa Barbara0.35",855,917,1100,1271,1418,1565]
["Santa Barbara0.4",{"$f":"B747*2*0.4","v":39120},{"$f":"C747*2*0.4","v":44720},50320,55880,60360,64840,69320,73800,"Santa Barbara0.4",978,1048,1258,1453,1621,1789]
["Santa Barbara0.45",{"$f":"B747*2*0.45","v":44010},{"$f":"C747*2*0.45","v":50310},56610,62865,67905,72945,77985,83025,"Santa Barbara0.45",1100,1179,1415,1634,1823,2012]
["Santa Barbara0.5",{"$f":"'MTSP 50% Income Limits'!B43","v":48900},{"$f":"'MTSP 50% Income Limits'!C43","v":55900},{"$f":"'MTSP 50% Income Limits'!D43","v":62900},{"$f":"'MTSP 50% Income Limits'!E43","v":69850},{"$f":"'MTSP 50% Income Limits'!F43","v":75450},{"$f":"'MTSP 50% Income Limits'!G43","v":81050},{"$f":"'MTSP 50% Income Limits'!H43","v":86650},{"$f":"'MTSP 50% Income Limits'!I43","v":92250},"Santa Barbara0.5",{"$f":"TRUNC(B747/12*0.3)","v":1222},{"$f":"TRUNC((B747+C747)/2/12*0.3)","v":1310},{"$f":"TRUNC((D747)/12*0.3)","v":1572},{"$f":"TRUNC(((E747+F747)/2)/12*0.3)","v":1816},{"$f":"TRUNC(G747/12*0.3)","v":2026},{"$f":"TRUNC(((H747+I747)/2)/12*0.3)","v":2236}]
["Santa Barbara0.55",{"$f":"B747*2*0.55","v":53790.000000000007},{"$f":"C747*2*0.55","v":61490.000000000007},69190,76835,82995,89155,95315.000000000015,101475.00000000001,"Santa Barbara0.55",{"$f":"TRUNC(B748/12*0.3)","v":1344},{"$f":"TRUNC((B748+C748)/2/12*0.3)","v":1441},{"$f":"TRUNC((D748)/12*0.3)","v":1729},{"$f":"TRUNC(((E748+F748)/2)/12*0.3)","v":1997},{"$f":"TRUNC(G748/12*0.3)","v":2228},{"$f":"TRUNC(((H748+I748)/2)/12*0.3)","v":2459}]
["Santa Barbara0.6",{"$f":"B747*2*0.6","v":58680},{"$f":"C747*2*0.6","v":67080},75480,83820,90540,97260,103980,110700,"Santa Barbara0.6",1467,1572,1887,2179,2431,2683]
["Santa Barbara0.65",{"$f":"B747*2*0.65","v":63570},{"$f":"C747*2*0.65","v":72670},81770,90805,98085,105365,112645,119925,"Santa Barbara0.65",1589,1703,2044,2361,2634,2907]
["Santa Barbara0.7",{"$f":"B747*2*0.7","v":68460},{"$f":"C747*2*0.7","v":78260},88060,97790,105630,113470,121309.99999999999,129149.99999999999,"Santa Barbara0.7",1711,1834,2201,2542,2836,3130]
["Santa Barbara0.75",{"$f":"B747*2*0.75","v":73350},{"$f":"C747*2*0.75","v":83850},94350,104775,113175,121575,129975,138375,"Santa Barbara0.75",1833,1965,2358,2724,3039,3354]
["Santa Barbara0.8",{"$f":"B747*2*0.8","v":78240},{"$f":"C747*2*0.8","v":89440},100640,111760,120720,129680,138640,147600,"Santa Barbara0.8",1956,2096,2516,2906,3242,3578]
["Santa Barbara0.9",{"$f":"B747*2*0.9","v":88020},{"$f":"C747*2*0.9","v":100620},113220,125730,135810,145890,155970,166050,"Santa Barbara0.9",2200,2358,2830,3269,3647,4025]
["Santa Barbara1",{"$f":"B747*2","v":97800},{"$f":"C747*2","v":111800},125800,139700,150900,162100,173300,184500,"Santa Barbara1",{"$f":"K747*2","v":2444},{"$f":"L747*2","v":2620},3144,3632,4052,4472]
["Santa Barbara1.1",{"$f":"B747*2*1.1","v":107580.00000000001},{"$f":"C747*2*1.1","v":122980.00000000001},138380,153670,165990,178310,190630.00000000003,202950.00000000003,"Santa Barbara1.1",{"$f":"TRUNC(B756/12*0.3)","v":2689},{"$f":"TRUNC((B756+C756)/2/12*0.3)","v":2882},{"$f":"TRUNC((D756)/12*0.3)","v":3459},{"$f":"TRUNC(((E756+F756)/2)/12*0.3)","v":3995},{"$f":"TRUNC(G756/12*0.3)","v":4457},{"$f":"TRUNC(((H756+I756)/2)/12*0.3)","v":4919}]
["Santa Barbara1.2",{"$f":"B747*2*1.2","v":117360},{"$f":"C747*2*1.2","v":134160},150960,167640,181080,194520,207960,221400,"Santa Barbara1.2",2934,3144,3774,4359,4863,5367]
["Santa Clara0.15",{"$f":"B765*2*0.15","v":17700},{"$f":"C765*2*0.15","v":20220},{"$f":"D765*2*0.15","v":22755},{"$f":"E765*2*0.15","v":25275},{"$f":"F765*2*0.15","v":27300},{"$f":"G765*2*0.15","v":29325},31350,33375,"Santa Clara0.15",442,474,568,657,733,809]
["Santa Clara0.2",{"$f":"B765*2*0.2","v":23600},{"$f":"C765*2*0.2","v":26960},30340,33700,36400,39100,41800,44500,"Santa Clara0.2",590,632,758,876,977,1078]
["Santa Clara0.25",{"$f":"B765*2*0.25","v":29500},{"$f":"C765*2*0.25","v":33700},37925,42125,45500,48875,52250,55625,"Santa Clara0.25",737,790,948,1095,1221,1348]
["Santa Clara0.3",{"$f":"B765*2*0.3","v":35400},{"$f":"C765*2*0.3","v":40440},45510,50550,54600,58650,62700,66750,"Santa Clara0.3",885,948,1137,1314,1466,1618]
["Santa Clara0.35",{"$f":"B765*2*0.35","v":41300},{"$f":"C765*2*0.35","v":47180},53095,58974.999999999993,63699.999999999993,68425,73150,77875,"Santa Clara0.35",1032,1106,1327,1533,1710,1887]
["Santa Clara0.4",{"$f":"B765*2*0.4","v":47200},{"$f":"C765*2*0.4","v":53920},60680,67400,72800,78200,83600,89000,"Santa Clara0.4",1180,1264,1517,1752,1955,2157]
["Santa Clara0.45",{"$f":"B765*2*0.45","v":53100},{"$f":"C765*2*0.45","v":60660},68265,75825,81900,87975,94050,100125,"Santa Clara0.45",1327,1422,1706,1971,2199,2427]
["Santa Clara0.5",{"$f":"'MTSP 50% Income Limits'!B44","v":59000},{"$f":"'MTSP 50% Income Limits'!C44","v":67400},{"$f":"'MTSP 50% Income Limits'!D44","v":75850},{"$f":"'MTSP 50% Income Limits'!E44","v":84250},{"$f":"'MTSP 50% Income Limits'!F44","v":91000},{"$f":"'MTSP 50% Income Limits'!G44","v":97750},{"$f":"'MTSP 50% Income Limits'!H44","v":104500},{"$f":"'MTSP 50% Income Limits'!I44","v":111250},"Santa Clara0.5",{"$f":"TRUNC(B765/12*0.3)","v":1475},{"$f":"TRUNC((B765+C765)/2/12*0.3)","v":1580},{"$f":"TRUNC((D765)/12*0.3)","v":1896},{"$f":"TRUNC(((E765+F765)/2)/12*0.3)","v":2190},{"$f":"TRUNC(G765/12*0.3)","v":2443},{"$f":"TRUNC(((H765+I765)/2)/12*0.3)","v":2696}]
["Santa Clara0.55",{"$f":"B765*2*0.55","v":64900.000000000007},{"$f":"C765*2*0.55","v":74140},83435,92675.000000000015,100100.00000000001,107525.00000000001,114950.00000000001,122375.00000000001,"Santa Clara0.55",{"$f":"TRUNC(B766/12*0.3)","v":1622},{"$f":"TRUNC((B766+C766)/2/12*0.3)","v":1738},{"$f":"TRUNC((D766)/12*0.3)","v":2085},{"$f":"TRUNC(((E766+F766)/2)/12*0.3)","v":2409},{"$f":"TRUNC(G766/12*0.3)","v":2688},{"$f":"TRUNC(((H766+I766)/2)/12*0.3)","v":2966}]
["Santa Clara0.6",{"$f":"B765*2*0.6","v":70800},{"$f":"C765*2*0.6","v":80880},91020,101100,109200,117300,125400,133500,"Santa Clara0.6",1770,1896,2275,2628,2932,3236]
["Santa Clara0.65",{"$f":"B765*2*0.65","v":76700},{"$f":"C765*2*0.65","v":87620},98605,109525,118300,127075,135850,144625,"Santa Clara0.65",1917,2054,2465,2847,3176,3505]
["Santa Clara0.7",{"$f":"B765*2*0.7","v":82600},{"$f":"C765*2*0.7","v":94360},106190,117949.99999999999,127399.99999999999,136850,146300,155750,"Santa Clara0.7",2065,2212,2654,3066,3421,3775]
["Santa Clara0.75",{"$f":"B765*2*0.75","v":88500},{"$f":"C765*2*0.75","v":101100},113775,126375,136500,146625,156750,166875,"Santa Clara0.75",2212,2370,2844,3285,3665,4045]
["Santa Clara0.8",{"$f":"B765*2*0.8","v":94400},{"$f":"C765*2*0.8","v":107840},121360,134800,145600,156400,167200,178000,"Santa Clara0.8",2360,2528,3034,3505,3910,4315]
["Santa Clara0.9",{"$f":"B765*2*0.9","v":106200},{"$f":"C765*2*0.9","v":121320},136530,151650,163800,175950,188100,200250,"Santa Clara0.9",2655,2844,3413,3943,4398,4854]
["Santa Clara1",{"$f":"B765*2","v":118000},{"$f":"C765*2","v":134800},151700,168500,182000,195500,209000,222500,"Santa Clara1",{"$f":"K765*2","v":2950},{"$f":"L765*2","v":3160},3792,4380,4886,5392]
["Santa Clara1.1",{"$f":"B765*2*1.1","v":129800.00000000001},{"$f":"C765*2*1.1","v":148280},166870,185350.00000000003,200200.00000000003,215050.00000000003,229900.00000000003,244750.00000000003,"Santa Clara1.1",{"$f":"TRUNC(B774/12*0.3)","v":3245},{"$f":"TRUNC((B774+C774)/2/12*0.3)","v":3476},{"$f":"TRUNC((D774)/12*0.3)","v":4171},{"$f":"TRUNC(((E774+F774)/2)/12*0.3)","v":4819},{"$f":"TRUNC(G774/12*0.3)","v":5376},{"$f":"TRUNC(((H774+I774)/2)/12*0.3)","v":5933}]
["Santa Clara1.2",{"$f":"B765*2*1.2","v":141600},{"$f":"C765*2*1.2","v":161760},182040,202200,218400,234600,250800,267000,"Santa Clara1.2",3540,3792,4551,5257,5865,6472]
["Santa Cruz0.15",{"$f":"B783*2*0.15","v":16335},{"$f":"C783*2*0.15","v":18660},{"$f":"D783*2*0.15","v":21000},{"$f":"E783*2*0.15","v":23325},{"$f":"F783*2*0.15","v":25200},{"$f":"G783*2*0.15","v":27060},28935,30795,"Santa Cruz0.15",408,437,525,606,676,746]
["Santa Cruz0.2",{"$f":"B783*2*0.2","v":21780},{"$f":"C783*2*0.2","v":24880},28000,31100,33600,36080,38580,41060,"Santa Cruz0.2",544,583,700,808,902,995]
["Santa Cruz0.25",{"$f":"B783*2*0.25","v":27225},{"$f":"C783*2*0.25","v":31100},35000,38875,42000,45100,48225,51325,"Santa Cruz0.25",680,729,875,1010,1127,1244]
["Santa Cruz0.3",{"$f":"B783*2*0.3","v":32670},{"$f":"C783*2*0.3","v":37320},42000,46650,50400,54120,57870,61590,"Santa Cruz0.3",816,874,1050,1213,1353,1493]
["Santa Cruz0.35",{"$f":"B783*2*0.35","v":38115},{"$f":"C783*2*0.35","v":43540},49000,54425,58799.999999999993,63139.999999999993,67515,71855,"Santa Cruz0.35",952,1020,1225,1415,1578,1742]
["Santa Cruz0.4",{"$f":"B783*2*0.4","v":43560},{"$f":"C783*2*0.4","v":49760},56000,62200,67200,72160,77160,82120,"Santa Cruz0.4",1089,1166,1400,1617,1804,1991]
["Santa Cruz0.45",{"$f":"B783*2*0.45","v":49005},{"$f":"C783*2*0.45","v":55980},63000,69975,75600,81180,86805,92385,"Santa Cruz0.45",1225,1312,1575,1819,2029,2239]
["Santa Cruz0.5",{"$f":"'MTSP 50% Income Limits'!B45","v":54450},{"$f":"'MTSP 50% Income Limits'!C45","v":62200},{"$f":"'MTSP 50% Income Limits'!D45","v":70000},{"$f":"'MTSP 50% Income Limits'!E45","v":77750},{"$f":"'MTSP 50% Income Limits'!F45","v":84000},{"$f":"'MTSP 50% Income Limits'!G45","v":90200},{"$f":"'MTSP 50% Income Limits'!H45","v":96450},{"$f":"'MTSP 50% Income Limits'!I45","v":102650},"Santa Cruz0.5",{"$f":"TRUNC(B783/12*0.3)","v":1361},{"$f":"TRUNC((B783+C783)/2/12*0.3)","v":1458},{"$f":"TRUNC((D783)/12*0.3)","v":1750},{"$f":"TRUNC(((E783+F783)/2)/12*0.3)","v":2021},{"$f":"TRUNC(G783/12*0.3)","v":2255},{"$f":"TRUNC(((H783+I783)/2)/12*0.3)","v":2488}]
["Santa Cruz0.55",{"$f":"B783*2*0.55","v":59895.000000000007},{"$f":"C783*2*0.55","v":68420},77000,85525,92400.000000000015,99220.000000000015,106095.00000000001,112915.00000000001,"Santa Cruz0.55",{"$f":"TRUNC(B784/12*0.3)","v":1497},{"$f":"TRUNC((B784+C784)/2/12*0.3)","v":1603},{"$f":"TRUNC((D784)/12*0.3)","v":1925},{"$f":"TRUNC(((E784+F784)/2)/12*0.3)","v":2224},{"$f":"TRUNC(G784/12*0.3)","v":2480},{"$f":"TRUNC(((H784+I784)/2)/12*0.3)","v":2737}]
["Santa Cruz0.6",{"$f":"B783*2*0.6","v":65340},{"$f":"C783*2*0.6","v":74640},84000,93300,100800,108240,115740,123180,"Santa Cruz0.6",1633,1749,2100,2426,2706,2986]
["Santa Cruz0.65",{"$f":"B783*2*0.65","v":70785},{"$f":"C783*2*0.65","v":80860},91000,101075,109200,117260,125385,133445,"Santa Cruz0.65",1769,1895,2275,2628,2931,3235]
["Santa Cruz0.7",{"$f":"B783*2*0.7","v":76230},{"$f":"C783*2*0.7","v":87080},98000,108850,117599.99999999999,126279.99999999999,135030,143710,"Santa Cruz0.7",1905,2041,2450,2830,3157,3484]
["Santa Cruz0.75",{"$f":"B783*2*0.75","v":81675},{"$f":"C783*2*0.75","v":93300},105000,116625,126000,135300,144675,153975,"Santa Cruz0.75",2041,2187,2625,3032,3382,3733]
["Santa Cruz0.8",{"$f":"B783*2*0.8","v":87120},{"$f":"C783*2*0.8","v":99520},112000,124400,134400,144320,154320,164240,"Santa Cruz0.8",2178,2333,2800,3235,3608,3982]
["Santa Cruz0.9",{"$f":"B783*2*0.9","v":98010},{"$f":"C783*2*0.9","v":111960},126000,139950,151200,162360,173610,184770,"Santa Cruz0.9",2450,2624,3150,3639,4059,4479]
["Santa Cruz1",{"$f":"B783*2","v":108900},{"$f":"C783*2","v":124400},140000,155500,168000,180400,192900,205300,"Santa Cruz1",{"$f":"K783*2","v":2722},{"$f":"L783*2","v":2916},3500,4042,4510,4976]
["Santa Cruz1.1",{"$f":"B783*2*1.1","v":119790.00000000001},{"$f":"C783*2*1.1","v":136840},154000,171050,184800.00000000003,198440.00000000003,212190.00000000003,225830.00000000003,"Santa Cruz1.1",{"$f":"TRUNC(B792/12*0.3)","v":2994},{"$f":"TRUNC((B792+C792)/2/12*0.3)","v":3207},{"$f":"TRUNC((D792)/12*0.3)","v":3850},{"$f":"TRUNC(((E792+F792)/2)/12*0.3)","v":4448},{"$f":"TRUNC(G792/12*0.3)","v":4961},{"$f":"TRUNC(((H792+I792)/2)/12*0.3)","v":5475}]
["Santa Cruz1.2",{"$f":"B783*2*1.2","v":130680},{"$f":"C783*2*1.2","v":149280},168000,186600,201600,216480,231480,246360,"Santa Cruz1.2",3267,3499,4200,4852,5412,5973]
["Shasta0.15",{"$f":"B801*2*0.15","v":8340},{"$f":"C801*2*0.15","v":9540},{"$f":"D801*2*0.15","v":10725},{"$f":"E801*2*0.15","v":11910},{"$f":"F801*2*0.15","v":12870},{"$f":"G801*2*0.15","v":13830},14775,15735,"Shasta0.15",208,223,268,309,345,381]
["Shasta0.2",{"$f":"B801*2*0.2","v":11120},{"$f":"C801*2*0.2","v":12720},14300,15880,17160,18440,19700,20980,"Shasta0.2",278,298,357,413,461,508]
["Shasta0.25",{"$f":"B801*2*0.25","v":13900},{"$f":"C801*2*0.25","v":15900},17875,19850,21450,23050,24625,26225,"Shasta0.25",347,372,446,516,576,635]
["Shasta0.3",{"$f":"B801*2*0.3","v":16680},{"$f":"C801*2*0.3","v":19080},21450,23820,25740,27660,29550,31470,"Shasta0.3",417,447,536,619,691,762]
["Shasta0.35",{"$f":"B801*2*0.35","v":19460},{"$f":"C801*2*0.35","v":22260},25025,27790,30029.999999999996,32269.999999999996,34475,36715,"Shasta0.35",486,521,625,722,806,889]
["Shasta0.4",{"$f":"B801*2*0.4","v":22240},{"$f":"C801*2*0.4","v":25440},28600,31760,34320,36880,39400,41960,"Shasta0.4",556,596,715,826,922,1017]
["Shasta0.45",{"$f":"B801*2*0.45","v":25020},{"$f":"C801*2*0.45","v":28620},32175,35730,38610,41490,44325,47205,"Shasta0.45",625,670,804,929,1037,1144]
["Shasta0.5",{"$f":"'MTSP 50% Income Limits'!B46","v":27800},{"$f":"'MTSP 50% Income Limits'!C46","v":31800},{"$f":"'MTSP 50% Income Limits'!D46","v":35750},{"$f":"'MTSP 50% Income Limits'!E46","v":39700},{"$f":"'MTSP 50% Income Limits'!F46","v":42900},{"$f":"'MTSP 50% Income Limits'!G46","v":46100},{"$f":"'MTSP 50% Income Limits'!H46","v":49250},{"$f":"'MTSP 50% Income Limits'!I46","v":52450},"Shasta0.5",{"$f":"TRUNC(B801/12*0.3)","v":695},{"$f":"TRUNC((B801+C801)/2/12*0.3)","v":745},{"$f":"TRUNC((D801)/12*0.3)","v":893},{"$f":"TRUNC(((E801+F801)/2)/12*0.3)","v":1032},{"$f":"TRUNC(G801/12*0.3)","v":1152},{"$f":"TRUNC(((H801+I801)/2)/12*0.3)","v":1271}]
["Shasta0.55",{"$f":"B801*2*0.55","v":30580.000000000004},{"$f":"C801*2*0.55","v":34980},39325,43670,47190.000000000007,50710.000000000007,54175.000000000007,57695.000000000007,"Shasta0.55",{"$f":"TRUNC(B802/12*0.3)","v":764},{"$f":"TRUNC((B802+C802)/2/12*0.3)","v":819},{"$f":"TRUNC((D802)/12*0.3)","v":983},{"$f":"TRUNC(((E802+F802)/2)/12*0.3)","v":1135},{"$f":"TRUNC(G802/12*0.3)","v":1267},{"$f":"TRUNC(((H802+I802)/2)/12*0.3)","v":1398}]
["Shasta0.6",{"$f":"B801*2*0.6","v":33360},{"$f":"C801*2*0.6","v":38160},42900,47640,51480,55320,59100,62940,"Shasta0.6",834,894,1072,1239,1383,1525]
["Shasta0.65",{"$f":"B801*2*0.65","v":36140},{"$f":"C801*2*0.65","v":41340},46475,51610,55770,59930,64025,68185,"Shasta0.65",903,968,1161,1342,1498,1652]
["Shasta0.7",{"$f":"B801*2*0.7","v":38920},{"$f":"C801*2*0.7","v":44520},50050,55580,60059.999999999993,64539.999999999993,68950,73430,"Shasta0.7",973,1043,1251,1445,1613,1779]
["Shasta0.75",{"$f":"B801*2*0.75","v":41700},{"$f":"C801*2*0.75","v":47700},53625,59550,64350,69150,73875,78675,"Shasta0.75",1042,1117,1340,1548,1728,1906]
["Shasta0.8",{"$f":"B801*2*0.8","v":44480},{"$f":"C801*2*0.8","v":50880},57200,63520,68640,73760,78800,83920,"Shasta0.8",1112,1192,1430,1652,1844,2034]
["Shasta0.9",{"$f":"B801*2*0.9","v":50040},{"$f":"C801*2*0.9","v":57240},64350,71460,77220,82980,88650,94410,"Shasta0.9",1251,1341,1608,1858,2074,2288]
["Shasta1",{"$f":"B801*2","v":55600},{"$f":"C801*2","v":63600},71500,79400,85800,92200,98500,104900,"Shasta1",{"$f":"K801*2","v":1390},{"$f":"L801*2","v":1490},1786,2064,2304,2542]
["Shasta1.1",{"$f":"B801*2*1.1","v":61160.000000000007},{"$f":"C801*2*1.1","v":69960},78650,87340,94380.000000000015,101420.00000000001,108350.00000000001,115390.00000000001,"Shasta1.1",{"$f":"TRUNC(B810/12*0.3)","v":1529},{"$f":"TRUNC((B810+C810)/2/12*0.3)","v":1639},{"$f":"TRUNC((D810)/12*0.3)","v":1966},{"$f":"TRUNC(((E810+F810)/2)/12*0.3)","v":2271},{"$f":"TRUNC(G810/12*0.3)","v":2535},{"$f":"TRUNC(((H810+I810)/2)/12*0.3)","v":2796}]
["Shasta1.2",{"$f":"B801*2*1.2","v":66720},{"$f":"C801*2*1.2","v":76320},85800,95280,102960,110640,118200,125880,"Shasta1.2",1668,1788,2145,2478,2766,3051]
["Sierra0.15",{"$f":"B819*2*0.15","v":9450},{"$f":"C819*2*0.15","v":10800},{"$f":"D819*2*0.15","v":12150},{"$f":"E819*2*0.15","v":13500},{"$f":"F819*2*0.15","v":14580},{"$f":"G819*2*0.15","v":15660},16740,17820,"Sierra0.15",236,253,303,351,391,432]
["Sierra0.2",{"$f":"B819*2*0.2","v":12600},{"$f":"C819*2*0.2","v":14400},16200,18000,19440,20880,22320,23760,"Sierra0.2",315,337,405,468,522,576]
["Sierra0.25",{"$f":"B819*2*0.25","v":15750},{"$f":"C819*2*0.25","v":18000},20250,22500,24300,26100,27900,29700,"Sierra0.25",393,421,506,585,652,720]
["Sierra0.3",{"$f":"B819*2*0.3","v":18900},{"$f":"C819*2*0.3","v":21600},24300,27000,29160,31320,33480,35640,"Sierra0.3",472,506,607,702,783,864]
["Sierra0.35",{"$f":"B819*2*0.35","v":22050},{"$f":"C819*2*0.35","v":25200},28350,31499.999999999996,34020,36540,39060,41580,"Sierra0.35",551,590,708,819,913,1008]
["Sierra0.4",{"$f":"B819*2*0.4","v":25200},{"$f":"C819*2*0.4","v":28800},32400,36000,38880,41760,44640,47520,"Sierra0.4",630,675,810,936,1044,1152]
["Sierra0.45",{"$f":"B819*2*0.45","v":28350},{"$f":"C819*2*0.45","v":32400},36450,40500,43740,46980,50220,53460,"Sierra0.45",708,759,911,1053,1174,1296]
["Sierra0.5",{"$f":"'MTSP 50% Income Limits'!B47","v":31500},{"$f":"'MTSP 50% Income Limits'!C47","v":36000},{"$f":"'MTSP 50% Income Limits'!D47","v":40500},{"$f":"'MTSP 50% Income Limits'!E47","v":45000},{"$f":"'MTSP 50% Income Limits'!F47","v":48600},{"$f":"'MTSP 50% Income Limits'!G47","v":52200},{"$f":"'MTSP 50% Income Limits'!H47","v":55800},{"$f":"'MTSP 50% Income Limits'!I47","v":59400},"Sierra0.5",{"$f":"TRUNC(B819/12*0.3)","v":787},{"$f":"TRUNC((B819+C819)/2/12*0.3)","v":843},{"$f":"TRUNC((D819)/12*0.3)","v":1012},{"$f":"TRUNC(((E819+F819)/2)/12*0.3)","v":1170},{"$f":"TRUNC(G819/12*0.3)","v":1305},{"$f":"TRUNC(((H819+I819)/2)/12*0.3)","v":1440}]
["Sierra0.55",{"$f":"B819*2*0.55","v":34650},{"$f":"C819*2*0.55","v":39600},44550,49500.000000000007,53460.000000000007,57420.000000000007,61380.000000000007,65340.000000000007,"Sierra0.55",{"$f":"TRUNC(B820/12*0.3)","v":866},{"$f":"TRUNC((B820+C820)/2/12*0.3)","v":928},{"$f":"TRUNC((D820)/12*0.3)","v":1113},{"$f":"TRUNC(((E820+F820)/2)/12*0.3)","v":1287},{"$f":"TRUNC(G820/12*0.3)","v":1435},{"$f":"TRUNC(((H820+I820)/2)/12*0.3)","v":1584}]
["Sierra0.6",{"$f":"B819*2*0.6","v":37800},{"$f":"C819*2*0.6","v":43200},48600,54000,58320,62640,66960,71280,"Sierra0.6",945,1012,1215,1404,1566,1728]
["Sierra0.65",{"$f":"B819*2*0.65","v":40950},{"$f":"C819*2*0.65","v":46800},52650,58500,63180,67860,72540,77220,"Sierra0.65",1023,1096,1316,1521,1696,1872]
["Sierra0.7",{"$f":"B819*2*0.7","v":44100},{"$f":"C819*2*0.7","v":50400},56700,62999.999999999993,68040,73080,78120,83160,"Sierra0.7",1102,1181,1417,1638,1827,2016]
["Sierra0.75",{"$f":"B819*2*0.75","v":47250},{"$f":"C819*2*0.75","v":54000},60750,67500,72900,78300,83700,89100,"Sierra0.75",1181,1265,1518,1755,1957,2160]
["Sierra0.8",{"$f":"B819*2*0.8","v":50400},{"$f":"C819*2*0.8","v":57600},64800,72000,77760,83520,89280,95040,"Sierra0.8",1260,1350,1620,1872,2088,2304]
["Sierra0.9",{"$f":"B819*2*0.9","v":56700},{"$f":"C819*2*0.9","v":64800},72900,81000,87480,93960,100440,106920,"Sierra0.9",1417,1518,1822,2106,2349,2592]
["Sierra1",{"$f":"B819*2","v":63000},{"$f":"C819*2","v":72000},81000,90000,97200,104400,111600,118800,"Sierra1",{"$f":"K819*2","v":1574},{"$f":"L819*2","v":1686},2024,2340,2610,2880]
["Sierra1.1",{"$f":"B819*2*1.1","v":69300},{"$f":"C819*2*1.1","v":79200},89100,99000.000000000015,106920.00000000001,114840.00000000001,122760.00000000001,130680.00000000001,"Sierra1.1",{"$f":"TRUNC(B828/12*0.3)","v":1732},{"$f":"TRUNC((B828+C828)/2/12*0.3)","v":1856},{"$f":"TRUNC((D828)/12*0.3)","v":2227},{"$f":"TRUNC(((E828+F828)/2)/12*0.3)","v":2574},{"$f":"TRUNC(G828/12*0.3)","v":2871},{"$f":"TRUNC(((H828+I828)/2)/12*0.3)","v":3168}]
["Sierra1.2",{"$f":"B819*2*1.2","v":75600},{"$f":"C819*2*1.2","v":86400},97200,108000,116640,125280,133920,142560,"Sierra1.2",1890,2025,2430,2808,3132,3456]
["Siskiyou0.15",{"$f":"B837*2*0.15","v":8190},{"$f":"C837*2*0.15","v":9360},{"$f":"D837*2*0.15","v":10530},{"$f":"E837*2*0.15","v":11685},{"$f":"F837*2*0.15","v":12630},{"$f":"G837*2*0.15","v":13560},14490,15435,"Siskiyou0.15",204,219,263,303,339,374]
["Siskiyou0.2",{"$f":"B837*2*0.2","v":10920},{"$f":"C837*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Siskiyou0.2",273,292,351,405,452,498]
["Siskiyou0.25",{"$f":"B837*2*0.25","v":13650},{"$f":"C837*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Siskiyou0.25",341,365,438,506,565,623]
["Siskiyou0.3",{"$f":"B837*2*0.3","v":16380},{"$f":"C837*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Siskiyou0.3",409,438,526,607,678,748]
["Siskiyou0.35",{"$f":"B837*2*0.35","v":19110},{"$f":"C837*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Siskiyou0.35",477,511,614,709,791,872]
["Siskiyou0.4",{"$f":"B837*2*0.4","v":21840},{"$f":"C837*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Siskiyou0.4",546,585,702,810,904,997]
["Siskiyou0.45",{"$f":"B837*2*0.45","v":24570},{"$f":"C837*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Siskiyou0.45",614,658,789,911,1017,1122]
["Siskiyou0.5",{"$f":"'MTSP 50% Income Limits'!B48","v":27300},{"$f":"'MTSP 50% Income Limits'!C48","v":31200},{"$f":"'MTSP 50% Income Limits'!D48","v":35100},{"$f":"'MTSP 50% Income Limits'!E48","v":38950},{"$f":"'MTSP 50% Income Limits'!F48","v":42100},{"$f":"'MTSP 50% Income Limits'!G48","v":45200},{"$f":"'MTSP 50% Income Limits'!H48","v":48300},{"$f":"'MTSP 50% Income Limits'!I48","v":51450},"Siskiyou0.5",{"$f":"TRUNC(B837/12*0.3)","v":682},{"$f":"TRUNC((B837+C837)/2/12*0.3)","v":731},{"$f":"TRUNC((D837)/12*0.3)","v":877},{"$f":"TRUNC(((E837+F837)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G837/12*0.3)","v":1130},{"$f":"TRUNC(((H837+I837)/2)/12*0.3)","v":1246}]
["Siskiyou0.55",{"$f":"B837*2*0.55","v":30030.000000000004},{"$f":"C837*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Siskiyou0.55",{"$f":"TRUNC(B838/12*0.3)","v":750},{"$f":"TRUNC((B838+C838)/2/12*0.3)","v":804},{"$f":"TRUNC((D838)/12*0.3)","v":965},{"$f":"TRUNC(((E838+F838)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G838/12*0.3)","v":1243},{"$f":"TRUNC(((H838+I838)/2)/12*0.3)","v":1371}]
["Siskiyou0.6",{"$f":"B837*2*0.6","v":32760},{"$f":"C837*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Siskiyou0.6",819,877,1053,1215,1356,1496]
["Siskiyou0.65",{"$f":"B837*2*0.65","v":35490},{"$f":"C837*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Siskiyou0.65",887,950,1140,1317,1469,1620]
["Siskiyou0.7",{"$f":"B837*2*0.7","v":38220},{"$f":"C837*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Siskiyou0.7",955,1023,1228,1418,1582,1745]
["Siskiyou0.75",{"$f":"B837*2*0.75","v":40950},{"$f":"C837*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Siskiyou0.75",1023,1096,1316,1519,1695,1870]
["Siskiyou0.8",{"$f":"B837*2*0.8","v":43680},{"$f":"C837*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Siskiyou0.8",1092,1170,1404,1621,1808,1995]
["Siskiyou0.9",{"$f":"B837*2*0.9","v":49140},{"$f":"C837*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Siskiyou0.9",1228,1316,1579,1823,2034,2244]
["Siskiyou1",{"$f":"B837*2","v":54600},{"$f":"C837*2","v":62400},70200,77900,84200,90400,96600,102900,"Siskiyou1",{"$f":"K837*2","v":1364},{"$f":"L837*2","v":1462},1754,2026,2260,2492]
["Siskiyou1.1",{"$f":"B837*2*1.1","v":60060.000000000007},{"$f":"C837*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Siskiyou1.1",{"$f":"TRUNC(B846/12*0.3)","v":1501},{"$f":"TRUNC((B846+C846)/2/12*0.3)","v":1608},{"$f":"TRUNC((D846)/12*0.3)","v":1930},{"$f":"TRUNC(((E846+F846)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G846/12*0.3)","v":2486},{"$f":"TRUNC(((H846+I846)/2)/12*0.3)","v":2743}]
["Siskiyou1.2",{"$f":"B837*2*1.2","v":65520},{"$f":"C837*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Siskiyou1.2",1638,1755,2106,2431,2712,2992]
["Solano0.15",{"$f":"B855*2*0.15","v":11415},{"$f":"C855*2*0.15","v":13035},{"$f":"D855*2*0.15","v":14670},{"$f":"E855*2*0.15","v":16290},{"$f":"F855*2*0.15","v":17595},{"$f":"G855*2*0.15","v":18900},20205,21510,"Solano0.15",285,305,366,423,472,521]
["Solano0.2",{"$f":"B855*2*0.2","v":15220},{"$f":"C855*2*0.2","v":17380},19560,21720,23460,25200,26940,28680,"Solano0.2",380,407,489,564,630,695]
["Solano0.25",{"$f":"B855*2*0.25","v":19025},{"$f":"C855*2*0.25","v":21725},24450,27150,29325,31500,33675,35850,"Solano0.25",475,509,611,705,787,869]
["Solano0.3",{"$f":"B855*2*0.3","v":22830},{"$f":"C855*2*0.3","v":26070},29340,32580,35190,37800,40410,43020,"Solano0.3",570,611,733,847,945,1042]
["Solano0.35",{"$f":"B855*2*0.35","v":26635},{"$f":"C855*2*0.35","v":30414.999999999996},34230,38010,41055,44100,47145,50190,"Solano0.35",665,713,855,988,1102,1216]
["Solano0.4",{"$f":"B855*2*0.4","v":30440},{"$f":"C855*2*0.4","v":34760},39120,43440,46920,50400,53880,57360,"Solano0.4",761,815,978,1129,1260,1390]
["Solano0.45",{"$f":"B855*2*0.45","v":34245},{"$f":"C855*2*0.45","v":39105},44010,48870,52785,56700,60615,64530,"Solano0.45",856,916,1100,1270,1417,1564]
["Solano0.5",{"$f":"'MTSP 50% Income Limits'!B49","v":38050},{"$f":"'MTSP 50% Income Limits'!C49","v":43450},{"$f":"'MTSP 50% Income Limits'!D49","v":48900},{"$f":"'MTSP 50% Income Limits'!E49","v":54300},{"$f":"'MTSP 50% Income Limits'!F49","v":58650},{"$f":"'MTSP 50% Income Limits'!G49","v":63000},{"$f":"'MTSP 50% Income Limits'!H49","v":67350},{"$f":"'MTSP 50% Income Limits'!I49","v":71700},"Solano0.5",{"$f":"TRUNC(B855/12*0.3)","v":951},{"$f":"TRUNC((B855+C855)/2/12*0.3)","v":1018},{"$f":"TRUNC((D855)/12*0.3)","v":1222},{"$f":"TRUNC(((E855+F855)/2)/12*0.3)","v":1411},{"$f":"TRUNC(G855/12*0.3)","v":1575},{"$f":"TRUNC(((H855+I855)/2)/12*0.3)","v":1738}]
["Solano0.55",{"$f":"B855*2*0.55","v":41855},{"$f":"C855*2*0.55","v":47795.000000000007},53790.000000000007,59730.000000000007,64515.000000000007,69300,74085,78870,"Solano0.55",{"$f":"TRUNC(B856/12*0.3)","v":1046},{"$f":"TRUNC((B856+C856)/2/12*0.3)","v":1120},{"$f":"TRUNC((D856)/12*0.3)","v":1344},{"$f":"TRUNC(((E856+F856)/2)/12*0.3)","v":1553},{"$f":"TRUNC(G856/12*0.3)","v":1732},{"$f":"TRUNC(((H856+I856)/2)/12*0.3)","v":1911}]
["Solano0.6",{"$f":"B855*2*0.6","v":45660},{"$f":"C855*2*0.6","v":52140},58680,65160,70380,75600,80820,86040,"Solano0.6",1141,1222,1467,1694,1890,2085]
["Solano0.65",{"$f":"B855*2*0.65","v":49465},{"$f":"C855*2*0.65","v":56485},63570,70590,76245,81900,87555,93210,"Solano0.65",1236,1324,1589,1835,2047,2259]
["Solano0.7",{"$f":"B855*2*0.7","v":53270},{"$f":"C855*2*0.7","v":60829.999999999993},68460,76020,82110,88200,94290,100380,"Solano0.7",1331,1426,1711,1976,2205,2433]
["Solano0.75",{"$f":"B855*2*0.75","v":57075},{"$f":"C855*2*0.75","v":65175},73350,81450,87975,94500,101025,107550,"Solano0.75",1426,1528,1833,2117,2362,2607]
["Solano0.8",{"$f":"B855*2*0.8","v":60880},{"$f":"C855*2*0.8","v":69520},78240,86880,93840,100800,107760,114720,"Solano0.8",1522,1630,1956,2259,2520,2781]
["Solano0.9",{"$f":"B855*2*0.9","v":68490},{"$f":"C855*2*0.9","v":78210},88020,97740,105570,113400,121230,129060,"Solano0.9",1712,1833,2200,2541,2835,3128]
["Solano1",{"$f":"B855*2","v":76100},{"$f":"C855*2","v":86900},97800,108600,117300,126000,134700,143400,"Solano1",{"$f":"K855*2","v":1902},{"$f":"L855*2","v":2036},2444,2822,3150,3476]
["Solano1.1",{"$f":"B855*2*1.1","v":83710},{"$f":"C855*2*1.1","v":95590.000000000015},107580.00000000001,119460.00000000001,129030.00000000001,138600,148170,157740,"Solano1.1",{"$f":"TRUNC(B864/12*0.3)","v":2092},{"$f":"TRUNC((B864+C864)/2/12*0.3)","v":2241},{"$f":"TRUNC((D864)/12*0.3)","v":2689},{"$f":"TRUNC(((E864+F864)/2)/12*0.3)","v":3106},{"$f":"TRUNC(G864/12*0.3)","v":3465},{"$f":"TRUNC(((H864+I864)/2)/12*0.3)","v":3823}]
["Solano1.2",{"$f":"B855*2*1.2","v":91320},{"$f":"C855*2*1.2","v":104280},117360,130320,140760,151200,161640,172080,"Solano1.2",2283,2445,2934,3388,3780,4171]
["Sonoma0.15",{"$f":"B873*2*0.15","v":12480},{"$f":"C873*2*0.15","v":14265},{"$f":"D873*2*0.15","v":16050},{"$f":"E873*2*0.15","v":17820},{"$f":"F873*2*0.15","v":19260},{"$f":"G873*2*0.15","v":20685},22110,23535,"Sonoma0.15",312,334,401,463,517,570]
["Sonoma0.2",{"$f":"B873*2*0.2","v":16640},{"$f":"C873*2*0.2","v":19020},21400,23760,25680,27580,29480,31380,"Sonoma0.2",416,445,535,618,689,760]
["Sonoma0.25",{"$f":"B873*2*0.25","v":20800},{"$f":"C873*2*0.25","v":23775},26750,29700,32100,34475,36850,39225,"Sonoma0.25",520,557,668,772,861,950]
["Sonoma0.3",{"$f":"B873*2*0.3","v":24960},{"$f":"C873*2*0.3","v":28530},32100,35640,38520,41370,44220,47070,"Sonoma0.3",624,668,802,927,1034,1141]
["Sonoma0.35",{"$f":"B873*2*0.35","v":29119.999999999996},{"$f":"C873*2*0.35","v":33285},37450,41580,44940,48265,51590,54915,"Sonoma0.35",728,780,936,1081,1206,1331]
["Sonoma0.4",{"$f":"B873*2*0.4","v":33280},{"$f":"C873*2*0.4","v":38040},42800,47520,51360,55160,58960,62760,"Sonoma0.4",832,891,1070,1236,1379,1521]
["Sonoma0.45",{"$f":"B873*2*0.45","v":37440},{"$f":"C873*2*0.45","v":42795},48150,53460,57780,62055,66330,70605,"Sonoma0.45",936,1002,1203,1390,1551,1711]
["Sonoma0.5",{"$f":"'MTSP 50% Income Limits'!B50","v":41600},{"$f":"'MTSP 50% Income Limits'!C50","v":47550},{"$f":"'MTSP 50% Income Limits'!D50","v":53500},{"$f":"'MTSP 50% Income Limits'!E50","v":59400},{"$f":"'MTSP 50% Income Limits'!F50","v":64200},{"$f":"'MTSP 50% Income Limits'!G50","v":68950},{"$f":"'MTSP 50% Income Limits'!H50","v":73700},{"$f":"'MTSP 50% Income Limits'!I50","v":78450},"Sonoma0.5",{"$f":"TRUNC(B873/12*0.3)","v":1040},{"$f":"TRUNC((B873+C873)/2/12*0.3)","v":1114},{"$f":"TRUNC((D873)/12*0.3)","v":1337},{"$f":"TRUNC(((E873+F873)/2)/12*0.3)","v":1545},{"$f":"TRUNC(G873/12*0.3)","v":1723},{"$f":"TRUNC(((H873+I873)/2)/12*0.3)","v":1901}]
["Sonoma0.55",{"$f":"B873*2*0.55","v":45760.000000000007},{"$f":"C873*2*0.55","v":52305.000000000007},58850.000000000007,65340.000000000007,70620,75845,81070,86295,"Sonoma0.55",{"$f":"TRUNC(B874/12*0.3)","v":1144},{"$f":"TRUNC((B874+C874)/2/12*0.3)","v":1225},{"$f":"TRUNC((D874)/12*0.3)","v":1471},{"$f":"TRUNC(((E874+F874)/2)/12*0.3)","v":1699},{"$f":"TRUNC(G874/12*0.3)","v":1896},{"$f":"TRUNC(((H874+I874)/2)/12*0.3)","v":2092}]
["Sonoma0.6",{"$f":"B873*2*0.6","v":49920},{"$f":"C873*2*0.6","v":57060},64200,71280,77040,82740,88440,94140,"Sonoma0.6",1248,1337,1605,1854,2068,2282]
["Sonoma0.65",{"$f":"B873*2*0.65","v":54080},{"$f":"C873*2*0.65","v":61815},69550,77220,83460,89635,95810,101985,"Sonoma0.65",1352,1448,1738,2008,2240,2472]
["Sonoma0.7",{"$f":"B873*2*0.7","v":58239.999999999993},{"$f":"C873*2*0.7","v":66570},74900,83160,89880,96530,103180,109830,"Sonoma0.7",1456,1560,1872,2163,2413,2662]
["Sonoma0.75",{"$f":"B873*2*0.75","v":62400},{"$f":"C873*2*0.75","v":71325},80250,89100,96300,103425,110550,117675,"Sonoma0.75",1560,1671,2006,2317,2585,2852]
["Sonoma0.8",{"$f":"B873*2*0.8","v":66560},{"$f":"C873*2*0.8","v":76080},85600,95040,102720,110320,117920,125520,"Sonoma0.8",1664,1783,2140,2472,2758,3043]
["Sonoma0.9",{"$f":"B873*2*0.9","v":74880},{"$f":"C873*2*0.9","v":85590},96300,106920,115560,124110,132660,141210,"Sonoma0.9",1872,2005,2407,2781,3102,3423]
["Sonoma1",{"$f":"B873*2","v":83200},{"$f":"C873*2","v":95100},107000,118800,128400,137900,147400,156900,"Sonoma1",{"$f":"K873*2","v":2080},{"$f":"L873*2","v":2228},2674,3090,3446,3802]
["Sonoma1.1",{"$f":"B873*2*1.1","v":91520.000000000015},{"$f":"C873*2*1.1","v":104610.00000000001},117700.00000000001,130680.00000000001,141240,151690,162140,172590,"Sonoma1.1",{"$f":"TRUNC(B882/12*0.3)","v":2288},{"$f":"TRUNC((B882+C882)/2/12*0.3)","v":2451},{"$f":"TRUNC((D882)/12*0.3)","v":2942},{"$f":"TRUNC(((E882+F882)/2)/12*0.3)","v":3399},{"$f":"TRUNC(G882/12*0.3)","v":3792},{"$f":"TRUNC(((H882+I882)/2)/12*0.3)","v":4184}]
["Sonoma1.2",{"$f":"B873*2*1.2","v":99840},{"$f":"C873*2*1.2","v":114120},128400,142560,154080,165480,176880,188280,"Sonoma1.2",2496,2674,3210,3708,4137,4564]
["Stanislaus0.15",{"$f":"B891*2*0.15","v":8370},{"$f":"C891*2*0.15","v":9570},{"$f":"D891*2*0.15","v":10770},{"$f":"E891*2*0.15","v":11955},{"$f":"F891*2*0.15","v":12915},{"$f":"G891*2*0.15","v":13875},14835,15795,"Stanislaus0.15",209,224,269,310,346,382]
["Stanislaus0.2",{"$f":"B891*2*0.2","v":11160},{"$f":"C891*2*0.2","v":12760},14360,15940,17220,18500,19780,21060,"Stanislaus0.2",279,299,359,414,462,510]
["Stanislaus0.25",{"$f":"B891*2*0.25","v":13950},{"$f":"C891*2*0.25","v":15950},17950,19925,21525,23125,24725,26325,"Stanislaus0.25",348,373,448,518,578,638]
["Stanislaus0.3",{"$f":"B891*2*0.3","v":16740},{"$f":"C891*2*0.3","v":19140},21540,23910,25830,27750,29670,31590,"Stanislaus0.3",418,448,538,621,693,765]
["Stanislaus0.35",{"$f":"B891*2*0.35","v":19530},{"$f":"C891*2*0.35","v":22330},25130,27895,30134.999999999996,32374.999999999996,34615,36855,"Stanislaus0.35",488,523,628,725,809,893]
["Stanislaus0.4",{"$f":"B891*2*0.4","v":22320},{"$f":"C891*2*0.4","v":25520},28720,31880,34440,37000,39560,42120,"Stanislaus0.4",558,598,718,829,925,1021]
["Stanislaus0.45",{"$f":"B891*2*0.45","v":25110},{"$f":"C891*2*0.45","v":28710},32310,35865,38745,41625,44505,47385,"Stanislaus0.45",627,672,807,932,1040,1148]
["Stanislaus0.5",{"$f":"'MTSP 50% Income Limits'!B51","v":27900},{"$f":"'MTSP 50% Income Limits'!C51","v":31900},{"$f":"'MTSP 50% Income Limits'!D51","v":35900},{"$f":"'MTSP 50% Income Limits'!E51","v":39850},{"$f":"'MTSP 50% Income Limits'!F51","v":43050},{"$f":"'MTSP 50% Income Limits'!G51","v":46250},{"$f":"'MTSP 50% Income Limits'!H51","v":49450},{"$f":"'MTSP 50% Income Limits'!I51","v":52650},"Stanislaus0.5",{"$f":"TRUNC(B891/12*0.3)","v":697},{"$f":"TRUNC((B891+C891)/2/12*0.3)","v":747},{"$f":"TRUNC((D891)/12*0.3)","v":897},{"$f":"TRUNC(((E891+F891)/2)/12*0.3)","v":1036},{"$f":"TRUNC(G891/12*0.3)","v":1156},{"$f":"TRUNC(((H891+I891)/2)/12*0.3)","v":1276}]
["Stanislaus0.55",{"$f":"B891*2*0.55","v":30690.000000000004},{"$f":"C891*2*0.55","v":35090},39490,43835,47355.000000000007,50875.000000000007,54395.000000000007,57915.000000000007,"Stanislaus0.55",{"$f":"TRUNC(B892/12*0.3)","v":767},{"$f":"TRUNC((B892+C892)/2/12*0.3)","v":822},{"$f":"TRUNC((D892)/12*0.3)","v":987},{"$f":"TRUNC(((E892+F892)/2)/12*0.3)","v":1139},{"$f":"TRUNC(G892/12*0.3)","v":1271},{"$f":"TRUNC(((H892+I892)/2)/12*0.3)","v":1403}]
["Stanislaus0.6",{"$f":"B891*2*0.6","v":33480},{"$f":"C891*2*0.6","v":38280},43080,47820,51660,55500,59340,63180,"Stanislaus0.6",837,897,1077,1243,1387,1531]
["Stanislaus0.65",{"$f":"B891*2*0.65","v":36270},{"$f":"C891*2*0.65","v":41470},46670,51805,55965,60125,64285,68445,"Stanislaus0.65",906,971,1166,1347,1503,1659]
["Stanislaus0.7",{"$f":"B891*2*0.7","v":39060},{"$f":"C891*2*0.7","v":44660},50260,55790,60269.999999999993,64749.999999999993,69230,73710,"Stanislaus0.7",976,1046,1256,1450,1618,1786]
["Stanislaus0.75",{"$f":"B891*2*0.75","v":41850},{"$f":"C891*2*0.75","v":47850},53850,59775,64575,69375,74175,78975,"Stanislaus0.75",1046,1121,1346,1554,1734,1914]
["Stanislaus0.8",{"$f":"B891*2*0.8","v":44640},{"$f":"C891*2*0.8","v":51040},57440,63760,68880,74000,79120,84240,"Stanislaus0.8",1116,1196,1436,1658,1850,2042]
["Stanislaus0.9",{"$f":"B891*2*0.9","v":50220},{"$f":"C891*2*0.9","v":57420},64620,71730,77490,83250,89010,94770,"Stanislaus0.9",1255,1345,1615,1865,2081,2297]
["Stanislaus1",{"$f":"B891*2","v":55800},{"$f":"C891*2","v":63800},71800,79700,86100,92500,98900,105300,"Stanislaus1",{"$f":"K891*2","v":1394},{"$f":"L891*2","v":1494},1794,2072,2312,2552]
["Stanislaus1.1",{"$f":"B891*2*1.1","v":61380.000000000007},{"$f":"C891*2*1.1","v":70180},78980,87670,94710.000000000015,101750.00000000001,108790.00000000001,115830.00000000001,"Stanislaus1.1",{"$f":"TRUNC(B900/12*0.3)","v":1534},{"$f":"TRUNC((B900+C900)/2/12*0.3)","v":1644},{"$f":"TRUNC((D900)/12*0.3)","v":1974},{"$f":"TRUNC(((E900+F900)/2)/12*0.3)","v":2279},{"$f":"TRUNC(G900/12*0.3)","v":2543},{"$f":"TRUNC(((H900+I900)/2)/12*0.3)","v":2807}]
["Stanislaus1.2",{"$f":"B891*2*1.2","v":66960},{"$f":"C891*2*1.2","v":76560},86160,95640,103320,111000,118680,126360,"Stanislaus1.2",1674,1794,2154,2487,2775,3063]
["Sutter0.15",{"$f":"B909*2*0.15","v":8190},{"$f":"C909*2*0.15","v":9360},{"$f":"D909*2*0.15","v":10530},{"$f":"E909*2*0.15","v":11685},{"$f":"F909*2*0.15","v":12630},{"$f":"G909*2*0.15","v":13560},14490,15435,"Sutter0.15",204,219,263,303,339,374]
["Sutter0.2",{"$f":"B909*2*0.2","v":10920},{"$f":"C909*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Sutter0.2",273,292,351,405,452,498]
["Sutter0.25",{"$f":"B909*2*0.25","v":13650},{"$f":"C909*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Sutter0.25",341,365,438,506,565,623]
["Sutter0.3",{"$f":"B909*2*0.3","v":16380},{"$f":"C909*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Sutter0.3",409,438,526,607,678,748]
["Sutter0.35",{"$f":"B909*2*0.35","v":19110},{"$f":"C909*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Sutter0.35",477,511,614,709,791,872]
["Sutter0.4",{"$f":"B909*2*0.4","v":21840},{"$f":"C909*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Sutter0.4",546,585,702,810,904,997]
["Sutter0.45",{"$f":"B909*2*0.45","v":24570},{"$f":"C909*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Sutter0.45",614,658,789,911,1017,1122]
["Sutter0.5",{"$f":"'MTSP 50% Income Limits'!B52","v":27300},{"$f":"'MTSP 50% Income Limits'!C52","v":31200},{"$f":"'MTSP 50% Income Limits'!D52","v":35100},{"$f":"'MTSP 50% Income Limits'!E52","v":38950},{"$f":"'MTSP 50% Income Limits'!F52","v":42100},{"$f":"'MTSP 50% Income Limits'!G52","v":45200},{"$f":"'MTSP 50% Income Limits'!H52","v":48300},{"$f":"'MTSP 50% Income Limits'!I52","v":51450},"Sutter0.5",{"$f":"TRUNC(B909/12*0.3)","v":682},{"$f":"TRUNC((B909+C909)/2/12*0.3)","v":731},{"$f":"TRUNC((D909)/12*0.3)","v":877},{"$f":"TRUNC(((E909+F909)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G909/12*0.3)","v":1130},{"$f":"TRUNC(((H909+I909)/2)/12*0.3)","v":1246}]
["Sutter0.55",{"$f":"B909*2*0.55","v":30030.000000000004},{"$f":"C909*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Sutter0.55",{"$f":"TRUNC(B910/12*0.3)","v":750},{"$f":"TRUNC((B910+C910)/2/12*0.3)","v":804},{"$f":"TRUNC((D910)/12*0.3)","v":965},{"$f":"TRUNC(((E910+F910)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G910/12*0.3)","v":1243},{"$f":"TRUNC(((H910+I910)/2)/12*0.3)","v":1371}]
["Sutter0.6",{"$f":"B909*2*0.6","v":32760},{"$f":"C909*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Sutter0.6",819,877,1053,1215,1356,1496]
["Sutter0.65",{"$f":"B909*2*0.65","v":35490},{"$f":"C909*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Sutter0.65",887,950,1140,1317,1469,1620]
["Sutter0.7",{"$f":"B909*2*0.7","v":38220},{"$f":"C909*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Sutter0.7",955,1023,1228,1418,1582,1745]
["Sutter0.75",{"$f":"B909*2*0.75","v":40950},{"$f":"C909*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Sutter0.75",1023,1096,1316,1519,1695,1870]
["Sutter0.8",{"$f":"B909*2*0.8","v":43680},{"$f":"C909*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Sutter0.8",1092,1170,1404,1621,1808,1995]
["Sutter0.9",{"$f":"B909*2*0.9","v":49140},{"$f":"C909*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Sutter0.9",1228,1316,1579,1823,2034,2244]
["Sutter1",{"$f":"B909*2","v":54600},{"$f":"C909*2","v":62400},70200,77900,84200,90400,96600,102900,"Sutter1",{"$f":"K909*2","v":1364},{"$f":"L909*2","v":1462},1754,2026,2260,2492]
["Sutter1.1",{"$f":"B909*2*1.1","v":60060.000000000007},{"$f":"C909*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Sutter1.1",{"$f":"TRUNC(B918/12*0.3)","v":1501},{"$f":"TRUNC((B918+C918)/2/12*0.3)","v":1608},{"$f":"TRUNC((D918)/12*0.3)","v":1930},{"$f":"TRUNC(((E918+F918)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G918/12*0.3)","v":2486},{"$f":"TRUNC(((H918+I918)/2)/12*0.3)","v":2743}]
["Sutter1.2",{"$f":"B909*2*1.2","v":65520},{"$f":"C909*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Sutter1.2",1638,1755,2106,2431,2712,2992]
["Tehama0.15",{"$f":"B927*2*0.15","v":8190},{"$f":"C927*2*0.15","v":9360},{"$f":"D927*2*0.15","v":10530},{"$f":"E927*2*0.15","v":11685},{"$f":"F927*2*0.15","v":12630},{"$f":"G927*2*0.15","v":13560},14490,15435,"Tehama0.15",204,219,263,303,339,374]
["Tehama0.2",{"$f":"B927*2*0.2","v":10920},{"$f":"C927*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Tehama0.2",273,292,351,405,452,498]
["Tehama0.25",{"$f":"B927*2*0.25","v":13650},{"$f":"C927*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Tehama0.25",341,365,438,506,565,623]
["Tehama0.3",{"$f":"B927*2*0.3","v":16380},{"$f":"C927*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Tehama0.3",409,438,526,607,678,748]
["Tehama0.35",{"$f":"B927*2*0.35","v":19110},{"$f":"C927*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Tehama0.35",477,511,614,709,791,872]
["Tehama0.4",{"$f":"B927*2*0.4","v":21840},{"$f":"C927*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Tehama0.4",546,585,702,810,904,997]
["Tehama0.45",{"$f":"B927*2*0.45","v":24570},{"$f":"C927*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Tehama0.45",614,658,789,911,1017,1122]
["Tehama0.5",{"$f":"'MTSP 50% Income Limits'!B53","v":27300},{"$f":"'MTSP 50% Income Limits'!C53","v":31200},{"$f":"'MTSP 50% Income Limits'!D53","v":35100},{"$f":"'MTSP 50% Income Limits'!E53","v":38950},{"$f":"'MTSP 50% Income Limits'!F53","v":42100},{"$f":"'MTSP 50% Income Limits'!G53","v":45200},{"$f":"'MTSP 50% Income Limits'!H53","v":48300},{"$f":"'MTSP 50% Income Limits'!I53","v":51450},"Tehama0.5",{"$f":"TRUNC(B927/12*0.3)","v":682},{"$f":"TRUNC((B927+C927)/2/12*0.3)","v":731},{"$f":"TRUNC((D927)/12*0.3)","v":877},{"$f":"TRUNC(((E927+F927)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G927/12*0.3)","v":1130},{"$f":"TRUNC(((H927+I927)/2)/12*0.3)","v":1246}]
["Tehama0.55",{"$f":"B927*2*0.55","v":30030.000000000004},{"$f":"C927*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Tehama0.55",{"$f":"TRUNC(B928/12*0.3)","v":750},{"$f":"TRUNC((B928+C928)/2/12*0.3)","v":804},{"$f":"TRUNC((D928)/12*0.3)","v":965},{"$f":"TRUNC(((E928+F928)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G928/12*0.3)","v":1243},{"$f":"TRUNC(((H928+I928)/2)/12*0.3)","v":1371}]
["Tehama0.6",{"$f":"B927*2*0.6","v":32760},{"$f":"C927*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Tehama0.6",819,877,1053,1215,1356,1496]
["Tehama0.65",{"$f":"B927*2*0.65","v":35490},{"$f":"C927*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Tehama0.65",887,950,1140,1317,1469,1620]
["Tehama0.7",{"$f":"B927*2*0.7","v":38220},{"$f":"C927*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Tehama0.7",955,1023,1228,1418,1582,1745]
["Tehama0.75",{"$f":"B927*2*0.75","v":40950},{"$f":"C927*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Tehama0.75",1023,1096,1316,1519,1695,1870]
["Tehama0.8",{"$f":"B927*2*0.8","v":43680},{"$f":"C927*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Tehama0.8",1092,1170,1404,1621,1808,1995]
["Tehama0.9",{"$f":"B927*2*0.9","v":49140},{"$f":"C927*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Tehama0.9",1228,1316,1579,1823,2034,2244]
["Tehama1",{"$f":"B927*2","v":54600},{"$f":"C927*2","v":62400},70200,77900,84200,90400,96600,102900,"Tehama1",{"$f":"K927*2","v":1364},{"$f":"L927*2","v":1462},1754,2026,2260,2492]
["Tehama1.1",{"$f":"B927*2*1.1","v":60060.000000000007},{"$f":"C927*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Tehama1.1",{"$f":"TRUNC(B936/12*0.3)","v":1501},{"$f":"TRUNC((B936+C936)/2/12*0.3)","v":1608},{"$f":"TRUNC((D936)/12*0.3)","v":1930},{"$f":"TRUNC(((E936+F936)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G936/12*0.3)","v":2486},{"$f":"TRUNC(((H936+I936)/2)/12*0.3)","v":2743}]
["Tehama1.2",{"$f":"B927*2*1.2","v":65520},{"$f":"C927*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Tehama1.2",1638,1755,2106,2431,2712,2992]
["Trinity0.15",{"$f":"B945*2*0.15","v":8190},{"$f":"C945*2*0.15","v":9360},{"$f":"D945*2*0.15","v":10530},{"$f":"E945*2*0.15","v":11685},{"$f":"F945*2*0.15","v":12630},{"$f":"G945*2*0.15","v":13560},14490,15435,"Trinity0.15",204,219,263,303,339,374]
["Trinity0.2",{"$f":"B945*2*0.2","v":10920},{"$f":"C945*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Trinity0.2",273,292,351,405,452,498]
["Trinity0.25",{"$f":"B945*2*0.25","v":13650},{"$f":"C945*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Trinity0.25",341,365,438,506,565,623]
["Trinity0.3",{"$f":"B945*2*0.3","v":16380},{"$f":"C945*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Trinity0.3",409,438,526,607,678,748]
["Trinity0.35",{"$f":"B945*2*0.35","v":19110},{"$f":"C945*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Trinity0.35",477,511,614,709,791,872]
["Trinity0.4",{"$f":"B945*2*0.4","v":21840},{"$f":"C945*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Trinity0.4",546,585,702,810,904,997]
["Trinity0.45",{"$f":"B945*2*0.45","v":24570},{"$f":"C945*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Trinity0.45",614,658,789,911,1017,1122]
["Trinity0.5",{"$f":"'MTSP 50% Income Limits'!B54","v":27300},{"$f":"'MTSP 50% Income Limits'!C54","v":31200},{"$f":"'MTSP 50% Income Limits'!D54","v":35100},{"$f":"'MTSP 50% Income Limits'!E54","v":38950},{"$f":"'MTSP 50% Income Limits'!F54","v":42100},{"$f":"'MTSP 50% Income Limits'!G54","v":45200},{"$f":"'MTSP 50% Income Limits'!H54","v":48300},{"$f":"'MTSP 50% Income Limits'!I54","v":51450},"Trinity0.5",{"$f":"TRUNC(B945/12*0.3)","v":682},{"$f":"TRUNC((B945+C945)/2/12*0.3)","v":731},{"$f":"TRUNC((D945)/12*0.3)","v":877},{"$f":"TRUNC(((E945+F945)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G945/12*0.3)","v":1130},{"$f":"TRUNC(((H945+I945)/2)/12*0.3)","v":1246}]
["Trinity0.55",{"$f":"B945*2*0.55","v":30030.000000000004},{"$f":"C945*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Trinity0.55",{"$f":"TRUNC(B946/12*0.3)","v":750},{"$f":"TRUNC((B946+C946)/2/12*0.3)","v":804},{"$f":"TRUNC((D946)/12*0.3)","v":965},{"$f":"TRUNC(((E946+F946)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G946/12*0.3)","v":1243},{"$f":"TRUNC(((H946+I946)/2)/12*0.3)","v":1371}]
["Trinity0.6",{"$f":"B945*2*0.6","v":32760},{"$f":"C945*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Trinity0.6",819,877,1053,1215,1356,1496]
["Trinity0.65",{"$f":"B945*2*0.65","v":35490},{"$f":"C945*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Trinity0.65",887,950,1140,1317,1469,1620]
["Trinity0.7",{"$f":"B945*2*0.7","v":38220},{"$f":"C945*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Trinity0.7",955,1023,1228,1418,1582,1745]
["Trinity0.75",{"$f":"B945*2*0.75","v":40950},{"$f":"C945*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Trinity0.75",1023,1096,1316,1519,1695,1870]
["Trinity0.8",{"$f":"B945*2*0.8","v":43680},{"$f":"C945*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Trinity0.8",1092,1170,1404,1621,1808,1995]
["Trinity0.9",{"$f":"B945*2*0.9","v":49140},{"$f":"C945*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Trinity0.9",1228,1316,1579,1823,2034,2244]
["Trinity1",{"$f":"B945*2","v":54600},{"$f":"C945*2","v":62400},70200,77900,84200,90400,96600,102900,"Trinity1",{"$f":"K945*2","v":1364},{"$f":"L945*2","v":1462},1754,2026,2260,2492]
["Trinity1.1",{"$f":"B945*2*1.1","v":60060.000000000007},{"$f":"C945*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Trinity1.1",{"$f":"TRUNC(B954/12*0.3)","v":1501},{"$f":"TRUNC((B954+C954)/2/12*0.3)","v":1608},{"$f":"TRUNC((D954)/12*0.3)","v":1930},{"$f":"TRUNC(((E954+F954)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G954/12*0.3)","v":2486},{"$f":"TRUNC(((H954+I954)/2)/12*0.3)","v":2743}]
["Trinity1.2",{"$f":"B945*2*1.2","v":65520},{"$f":"C945*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Trinity1.2",1638,1755,2106,2431,2712,2992]
["Tulare0.15",{"$f":"B963*2*0.15","v":8190},{"$f":"C963*2*0.15","v":9360},{"$f":"D963*2*0.15","v":10530},{"$f":"E963*2*0.15","v":11685},{"$f":"F963*2*0.15","v":12630},{"$f":"G963*2*0.15","v":13560},14490,15435,"Tulare0.15",204,219,263,303,339,374]
["Tulare0.2",{"$f":"B963*2*0.2","v":10920},{"$f":"C963*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Tulare0.2",273,292,351,405,452,498]
["Tulare0.25",{"$f":"B963*2*0.25","v":13650},{"$f":"C963*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Tulare0.25",341,365,438,506,565,623]
["Tulare0.3",{"$f":"B963*2*0.3","v":16380},{"$f":"C963*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Tulare0.3",409,438,526,607,678,748]
["Tulare0.35",{"$f":"B963*2*0.35","v":19110},{"$f":"C963*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Tulare0.35",477,511,614,709,791,872]
["Tulare0.4",{"$f":"B963*2*0.4","v":21840},{"$f":"C963*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Tulare0.4",546,585,702,810,904,997]
["Tulare0.45",{"$f":"B963*2*0.45","v":24570},{"$f":"C963*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Tulare0.45",614,658,789,911,1017,1122]
["Tulare0.5",{"$f":"'MTSP 50% Income Limits'!B55","v":27300},{"$f":"'MTSP 50% Income Limits'!C55","v":31200},{"$f":"'MTSP 50% Income Limits'!D55","v":35100},{"$f":"'MTSP 50% Income Limits'!E55","v":38950},{"$f":"'MTSP 50% Income Limits'!F55","v":42100},{"$f":"'MTSP 50% Income Limits'!G55","v":45200},{"$f":"'MTSP 50% Income Limits'!H55","v":48300},{"$f":"'MTSP 50% Income Limits'!I55","v":51450},"Tulare0.5",{"$f":"TRUNC(B963/12*0.3)","v":682},{"$f":"TRUNC((B963+C963)/2/12*0.3)","v":731},{"$f":"TRUNC((D963)/12*0.3)","v":877},{"$f":"TRUNC(((E963+F963)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G963/12*0.3)","v":1130},{"$f":"TRUNC(((H963+I963)/2)/12*0.3)","v":1246}]
["Tulare0.55",{"$f":"B963*2*0.55","v":30030.000000000004},{"$f":"C963*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Tulare0.55",{"$f":"TRUNC(B964/12*0.3)","v":750},{"$f":"TRUNC((B964+C964)/2/12*0.3)","v":804},{"$f":"TRUNC((D964)/12*0.3)","v":965},{"$f":"TRUNC(((E964+F964)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G964/12*0.3)","v":1243},{"$f":"TRUNC(((H964+I964)/2)/12*0.3)","v":1371}]
["Tulare0.6",{"$f":"B963*2*0.6","v":32760},{"$f":"C963*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Tulare0.6",819,877,1053,1215,1356,1496]
["Tulare0.65",{"$f":"B963*2*0.65","v":35490},{"$f":"C963*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Tulare0.65",887,950,1140,1317,1469,1620]
["Tulare0.7",{"$f":"B963*2*0.7","v":38220},{"$f":"C963*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Tulare0.7",955,1023,1228,1418,1582,1745]
["Tulare0.75",{"$f":"B963*2*0.75","v":40950},{"$f":"C963*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Tulare0.75",1023,1096,1316,1519,1695,1870]
["Tulare0.8",{"$f":"B963*2*0.8","v":43680},{"$f":"C963*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Tulare0.8",1092,1170,1404,1621,1808,1995]
["Tulare0.9",{"$f":"B963*2*0.9","v":49140},{"$f":"C963*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Tulare0.9",1228,1316,1579,1823,2034,2244]
["Tulare1",{"$f":"B963*2","v":54600},{"$f":"C963*2","v":62400},70200,77900,84200,90400,96600,102900,"Tulare1",{"$f":"K963*2","v":1364},{"$f":"L963*2","v":1462},1754,2026,2260,2492]
["Tulare1.1",{"$f":"B963*2*1.1","v":60060.000000000007},{"$f":"C963*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Tulare1.1",{"$f":"TRUNC(B972/12*0.3)","v":1501},{"$f":"TRUNC((B972+C972)/2/12*0.3)","v":1608},{"$f":"TRUNC((D972)/12*0.3)","v":1930},{"$f":"TRUNC(((E972+F972)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G972/12*0.3)","v":2486},{"$f":"TRUNC(((H972+I972)/2)/12*0.3)","v":2743}]
["Tulare1.2",{"$f":"B963*2*1.2","v":65520},{"$f":"C963*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Tulare1.2",1638,1755,2106,2431,2712,2992]
["Tuolumne0.15",{"$f":"B981*2*0.15","v":8745},{"$f":"C981*2*0.15","v":9990},{"$f":"D981*2*0.15","v":11235},{"$f":"E981*2*0.15","v":12480},{"$f":"F981*2*0.15","v":13485},{"$f":"G981*2*0.15","v":14490},15480,16485,"Tuolumne0.15",218,234,280,324,362,399]
["Tuolumne0.2",{"$f":"B981*2*0.2","v":11660},{"$f":"C981*2*0.2","v":13320},14980,16640,17980,19320,20640,21980,"Tuolumne0.2",291,312,374,432,483,532]
["Tuolumne0.25",{"$f":"B981*2*0.25","v":14575},{"$f":"C981*2*0.25","v":16650},18725,20800,22475,24150,25800,27475,"Tuolumne0.25",364,390,468,540,603,665]
["Tuolumne0.3",{"$f":"B981*2*0.3","v":17490},{"$f":"C981*2*0.3","v":19980},22470,24960,26970,28980,30960,32970,"Tuolumne0.3",437,468,561,649,724,799]
["Tuolumne0.35",{"$f":"B981*2*0.35","v":20405},{"$f":"C981*2*0.35","v":23310},26215,29119.999999999996,31464.999999999996,33810,36120,38465,"Tuolumne0.35",510,546,655,757,845,932]
["Tuolumne0.4",{"$f":"B981*2*0.4","v":23320},{"$f":"C981*2*0.4","v":26640},29960,33280,35960,38640,41280,43960,"Tuolumne0.4",583,624,749,865,966,1065]
["Tuolumne0.45",{"$f":"B981*2*0.45","v":26235},{"$f":"C981*2*0.45","v":29970},33705,37440,40455,43470,46440,49455,"Tuolumne0.45",655,702,842,973,1086,1198]
["Tuolumne0.5",{"$f":"'MTSP 50% Income Limits'!B56","v":29150},{"$f":"'MTSP 50% Income Limits'!C56","v":33300},{"$f":"'MTSP 50% Income Limits'!D56","v":37450},{"$f":"'MTSP 50% Income Limits'!E56","v":41600},{"$f":"'MTSP 50% Income Limits'!F56","v":44950},{"$f":"'MTSP 50% Income Limits'!G56","v":48300},{"$f":"'MTSP 50% Income Limits'!H56","v":51600},{"$f":"'MTSP 50% Income Limits'!I56","v":54950},"Tuolumne0.5",{"$f":"TRUNC(B981/12*0.3)","v":728},{"$f":"TRUNC((B981+C981)/2/12*0.3)","v":780},{"$f":"TRUNC((D981)/12*0.3)","v":936},{"$f":"TRUNC(((E981+F981)/2)/12*0.3)","v":1081},{"$f":"TRUNC(G981/12*0.3)","v":1207},{"$f":"TRUNC(((H981+I981)/2)/12*0.3)","v":1331}]
["Tuolumne0.55",{"$f":"B981*2*0.55","v":32065.000000000004},{"$f":"C981*2*0.55","v":36630},41195,45760.000000000007,49445.000000000007,53130.000000000007,56760.000000000007,60445.000000000007,"Tuolumne0.55",{"$f":"TRUNC(B982/12*0.3)","v":801},{"$f":"TRUNC((B982+C982)/2/12*0.3)","v":858},{"$f":"TRUNC((D982)/12*0.3)","v":1029},{"$f":"TRUNC(((E982+F982)/2)/12*0.3)","v":1190},{"$f":"TRUNC(G982/12*0.3)","v":1328},{"$f":"TRUNC(((H982+I982)/2)/12*0.3)","v":1465}]
["Tuolumne0.6",{"$f":"B981*2*0.6","v":34980},{"$f":"C981*2*0.6","v":39960},44940,49920,53940,57960,61920,65940,"Tuolumne0.6",874,936,1123,1298,1449,1598]
["Tuolumne0.65",{"$f":"B981*2*0.65","v":37895},{"$f":"C981*2*0.65","v":43290},48685,54080,58435,62790,67080,71435,"Tuolumne0.65",947,1014,1217,1406,1569,1731]
["Tuolumne0.7",{"$f":"B981*2*0.7","v":40810},{"$f":"C981*2*0.7","v":46620},52430,58239.999999999993,62929.999999999993,67620,72240,76930,"Tuolumne0.7",1020,1092,1310,1514,1690,1864]
["Tuolumne0.75",{"$f":"B981*2*0.75","v":43725},{"$f":"C981*2*0.75","v":49950},56175,62400,67425,72450,77400,82425,"Tuolumne0.75",1093,1170,1404,1622,1811,1997]
["Tuolumne0.8",{"$f":"B981*2*0.8","v":46640},{"$f":"C981*2*0.8","v":53280},59920,66560,71920,77280,82560,87920,"Tuolumne0.8",1166,1249,1498,1731,1932,2131]
["Tuolumne0.9",{"$f":"B981*2*0.9","v":52470},{"$f":"C981*2*0.9","v":59940},67410,74880,80910,86940,92880,98910,"Tuolumne0.9",1311,1405,1685,1947,2173,2397]
["Tuolumne1",{"$f":"B981*2","v":58300},{"$f":"C981*2","v":66600},74900,83200,89900,96600,103200,109900,"Tuolumne1",{"$f":"K981*2","v":1456},{"$f":"L981*2","v":1560},1872,2162,2414,2662]
["Tuolumne1.1",{"$f":"B981*2*1.1","v":64130.000000000007},{"$f":"C981*2*1.1","v":73260},82390,91520.000000000015,98890.000000000015,106260.00000000001,113520.00000000001,120890.00000000001,"Tuolumne1.1",{"$f":"TRUNC(B990/12*0.3)","v":1603},{"$f":"TRUNC((B990+C990)/2/12*0.3)","v":1717},{"$f":"TRUNC((D990)/12*0.3)","v":2059},{"$f":"TRUNC(((E990+F990)/2)/12*0.3)","v":2380},{"$f":"TRUNC(G990/12*0.3)","v":2656},{"$f":"TRUNC(((H990+I990)/2)/12*0.3)","v":2930}]
["Tuolumne1.2",{"$f":"B981*2*1.2","v":69960},{"$f":"C981*2*1.2","v":79920},89880,99840,107880,115920,123840,131880,"Tuolumne1.2",1749,1873,2247,2596,2898,3196]
["Ventura0.15",{"$f":"B999*2*0.15","v":13170},{"$f":"C999*2*0.15","v":15060},{"$f":"D999*2*0.15","v":16935},{"$f":"E999*2*0.15","v":18810},{"$f":"F999*2*0.15","v":20325},{"$f":"G999*2*0.15","v":21825},23325,24840,"Ventura0.15",329,352,423,489,545,602]
["Ventura0.2",{"$f":"B999*2*0.2","v":17560},{"$f":"C999*2*0.2","v":20080},22580,25080,27100,29100,31100,33120,"Ventura0.2",439,470,564,652,727,802]
["Ventura0.25",{"$f":"B999*2*0.25","v":21950},{"$f":"C999*2*0.25","v":25100},28225,31350,33875,36375,38875,41400,"Ventura0.25",548,588,705,815,909,1003]
["Ventura0.3",{"$f":"B999*2*0.3","v":26340},{"$f":"C999*2*0.3","v":30120},33870,37620,40650,43650,46650,49680,"Ventura0.3",658,705,846,978,1091,1204]
["Ventura0.35",{"$f":"B999*2*0.35","v":30729.999999999996},{"$f":"C999*2*0.35","v":35140},39515,43890,47425,50925,54425,57959.999999999993,"Ventura0.35",768,823,987,1141,1273,1404]
["Ventura0.4",{"$f":"B999*2*0.4","v":35120},{"$f":"C999*2*0.4","v":40160},45160,50160,54200,58200,62200,66240,"Ventura0.4",878,941,1129,1304,1455,1605]
["Ventura0.45",{"$f":"B999*2*0.45","v":39510},{"$f":"C999*2*0.45","v":45180},50805,56430,60975,65475,69975,74520,"Ventura0.45",987,1058,1270,1467,1636,1806]
["Ventura0.5",{"$f":"'MTSP 50% Income Limits'!B57","v":43900},{"$f":"'MTSP 50% Income Limits'!C57","v":50200},{"$f":"'MTSP 50% Income Limits'!D57","v":56450},{"$f":"'MTSP 50% Income Limits'!E57","v":62700},{"$f":"'MTSP 50% Income Limits'!F57","v":67750},{"$f":"'MTSP 50% Income Limits'!G57","v":72750},{"$f":"'MTSP 50% Income Limits'!H57","v":77750},{"$f":"'MTSP 50% Income Limits'!I57","v":82800},"Ventura0.5",{"$f":"TRUNC(B999/12*0.3)","v":1097},{"$f":"TRUNC((B999+C999)/2/12*0.3)","v":1176},{"$f":"TRUNC((D999)/12*0.3)","v":1411},{"$f":"TRUNC(((E999+F999)/2)/12*0.3)","v":1630},{"$f":"TRUNC(G999/12*0.3)","v":1818},{"$f":"TRUNC(((H999+I999)/2)/12*0.3)","v":2006}]
["Ventura0.55",{"$f":"B999*2*0.55","v":48290.000000000007},{"$f":"C999*2*0.55","v":55220.000000000007},62095.000000000007,68970,74525,80025,85525,91080.000000000015,"Ventura0.55",{"$f":"TRUNC(B1000/12*0.3)","v":1207},{"$f":"TRUNC((B1000+C1000)/2/12*0.3)","v":1293},{"$f":"TRUNC((D1000)/12*0.3)","v":1552},{"$f":"TRUNC(((E1000+F1000)/2)/12*0.3)","v":1793},{"$f":"TRUNC(G1000/12*0.3)","v":2000},{"$f":"TRUNC(((H1000+I1000)/2)/12*0.3)","v":2207}]
["Ventura0.6",{"$f":"B999*2*0.6","v":52680},{"$f":"C999*2*0.6","v":60240},67740,75240,81300,87300,93300,99360,"Ventura0.6",1317,1411,1693,1956,2182,2408]
["Ventura0.65",{"$f":"B999*2*0.65","v":57070},{"$f":"C999*2*0.65","v":65260},73385,81510,88075,94575,101075,107640,"Ventura0.65",1426,1529,1834,2119,2364,2608]
["Ventura0.7",{"$f":"B999*2*0.7","v":61459.999999999993},{"$f":"C999*2*0.7","v":70280},79030,87780,94850,101850,108850,115919.99999999999,"Ventura0.7",1536,1646,1975,2282,2546,2809]
["Ventura0.75",{"$f":"B999*2*0.75","v":65850},{"$f":"C999*2*0.75","v":75300},84675,94050,101625,109125,116625,124200,"Ventura0.75",1646,1764,2116,2445,2728,3010]
["Ventura0.8",{"$f":"B999*2*0.8","v":70240},{"$f":"C999*2*0.8","v":80320},90320,100320,108400,116400,124400,132480,"Ventura0.8",1756,1882,2258,2609,2910,3211]
["Ventura0.9",{"$f":"B999*2*0.9","v":79020},{"$f":"C999*2*0.9","v":90360},101610,112860,121950,130950,139950,149040,"Ventura0.9",1975,2117,2540,2935,3273,3612]
["Ventura1",{"$f":"B999*2","v":87800},{"$f":"C999*2","v":100400},112900,125400,135500,145500,155500,165600,"Ventura1",{"$f":"K999*2","v":2194},{"$f":"L999*2","v":2352},2822,3260,3636,4012]
["Ventura1.1",{"$f":"B999*2*1.1","v":96580.000000000015},{"$f":"C999*2*1.1","v":110440.00000000001},124190.00000000001,137940,149050,160050,171050,182160.00000000003,"Ventura1.1",{"$f":"TRUNC(B1008/12*0.3)","v":2414},{"$f":"TRUNC((B1008+C1008)/2/12*0.3)","v":2587},{"$f":"TRUNC((D1008)/12*0.3)","v":3104},{"$f":"TRUNC(((E1008+F1008)/2)/12*0.3)","v":3587},{"$f":"TRUNC(G1008/12*0.3)","v":4001},{"$f":"TRUNC(((H1008+I1008)/2)/12*0.3)","v":4415}]
["Ventura1.2",{"$f":"B999*2*1.2","v":105360},{"$f":"C999*2*1.2","v":120480},135480,150480,162600,174600,186600,198720,"Ventura1.2",2634,2823,3387,3913,4365,4816]
["Yolo0.15",{"$f":"B1017*2*0.15","v":10410},{"$f":"C1017*2*0.15","v":11895},{"$f":"D1017*2*0.15","v":13380},{"$f":"E1017*2*0.15","v":14865},{"$f":"F1017*2*0.15","v":16065},{"$f":"G1017*2*0.15","v":17250},18435,19635,"Yolo0.15",260,278,334,386,431,475]
["Yolo0.2",{"$f":"B1017*2*0.2","v":13880},{"$f":"C1017*2*0.2","v":15860},17840,19820,21420,23000,24580,26180,"Yolo0.2",347,371,446,515,575,634]
["Yolo0.25",{"$f":"B1017*2*0.25","v":17350},{"$f":"C1017*2*0.25","v":19825},22300,24775,26775,28750,30725,32725,"Yolo0.25",433,464,557,644,718,793]
["Yolo0.3",{"$f":"B1017*2*0.3","v":20820},{"$f":"C1017*2*0.3","v":23790},26760,29730,32130,34500,36870,39270,"Yolo0.3",520,557,669,773,862,951]
["Yolo0.35",{"$f":"B1017*2*0.35","v":24290},{"$f":"C1017*2*0.35","v":27755},31219.999999999996,34685,37485,40250,43015,45815,"Yolo0.35",607,650,780,902,1006,1110]
["Yolo0.4",{"$f":"B1017*2*0.4","v":27760},{"$f":"C1017*2*0.4","v":31720},35680,39640,42840,46000,49160,52360,"Yolo0.4",694,743,892,1031,1150,1269]
["Yolo0.45",{"$f":"B1017*2*0.45","v":31230},{"$f":"C1017*2*0.45","v":35685},40140,44595,48195,51750,55305,58905,"Yolo0.45",780,836,1003,1159,1293,1427]
["Yolo0.5",{"$f":"'MTSP 50% Income Limits'!B58","v":34700},{"$f":"'MTSP 50% Income Limits'!C58","v":39650},{"$f":"'MTSP 50% Income Limits'!D58","v":44600},{"$f":"'MTSP 50% Income Limits'!E58","v":49550},{"$f":"'MTSP 50% Income Limits'!F58","v":53550},{"$f":"'MTSP 50% Income Limits'!G58","v":57500},{"$f":"'MTSP 50% Income Limits'!H58","v":61450},{"$f":"'MTSP 50% Income Limits'!I58","v":65450},"Yolo0.5",{"$f":"TRUNC(B1017/12*0.3)","v":867},{"$f":"TRUNC((B1017+C1017)/2/12*0.3)","v":929},{"$f":"TRUNC((D1017)/12*0.3)","v":1115},{"$f":"TRUNC(((E1017+F1017)/2)/12*0.3)","v":1288},{"$f":"TRUNC(G1017/12*0.3)","v":1437},{"$f":"TRUNC(((H1017+I1017)/2)/12*0.3)","v":1586}]
["Yolo0.55",{"$f":"B1017*2*0.55","v":38170},{"$f":"C1017*2*0.55","v":43615},49060.000000000007,54505.000000000007,58905.000000000007,63250.000000000007,67595,71995,"Yolo0.55",{"$f":"TRUNC(B1018/12*0.3)","v":954},{"$f":"TRUNC((B1018+C1018)/2/12*0.3)","v":1022},{"$f":"TRUNC((D1018)/12*0.3)","v":1226},{"$f":"TRUNC(((E1018+F1018)/2)/12*0.3)","v":1417},{"$f":"TRUNC(G1018/12*0.3)","v":1581},{"$f":"TRUNC(((H1018+I1018)/2)/12*0.3)","v":1744}]
["Yolo0.6",{"$f":"B1017*2*0.6","v":41640},{"$f":"C1017*2*0.6","v":47580},53520,59460,64260,69000,73740,78540,"Yolo0.6",1041,1115,1338,1546,1725,1903]
["Yolo0.65",{"$f":"B1017*2*0.65","v":45110},{"$f":"C1017*2*0.65","v":51545},57980,64415,69615,74750,79885,85085,"Yolo0.65",1127,1208,1449,1675,1868,2062]
["Yolo0.7",{"$f":"B1017*2*0.7","v":48580},{"$f":"C1017*2*0.7","v":55510},62439.999999999993,69370,74970,80500,86030,91630,"Yolo0.7",1214,1301,1561,1804,2012,2220]
["Yolo0.75",{"$f":"B1017*2*0.75","v":52050},{"$f":"C1017*2*0.75","v":59475},66900,74325,80325,86250,92175,98175,"Yolo0.75",1301,1394,1672,1933,2156,2379]
["Yolo0.8",{"$f":"B1017*2*0.8","v":55520},{"$f":"C1017*2*0.8","v":63440},71360,79280,85680,92000,98320,104720,"Yolo0.8",1388,1487,1784,2062,2300,2538]
["Yolo0.9",{"$f":"B1017*2*0.9","v":62460},{"$f":"C1017*2*0.9","v":71370},80280,89190,96390,103500,110610,117810,"Yolo0.9",1561,1672,2007,2319,2587,2855]
["Yolo1",{"$f":"B1017*2","v":69400},{"$f":"C1017*2","v":79300},89200,99100,107100,115000,122900,130900,"Yolo1",{"$f":"K1017*2","v":1734},{"$f":"L1017*2","v":1858},2230,2576,2874,3172]
["Yolo1.1",{"$f":"B1017*2*1.1","v":76340},{"$f":"C1017*2*1.1","v":87230},98120.000000000015,109010.00000000001,117810.00000000001,126500.00000000001,135190,143990,"Yolo1.1",{"$f":"TRUNC(B1026/12*0.3)","v":1908},{"$f":"TRUNC((B1026+C1026)/2/12*0.3)","v":2044},{"$f":"TRUNC((D1026)/12*0.3)","v":2453},{"$f":"TRUNC(((E1026+F1026)/2)/12*0.3)","v":2835},{"$f":"TRUNC(G1026/12*0.3)","v":3162},{"$f":"TRUNC(((H1026+I1026)/2)/12*0.3)","v":3489}]
["Yolo1.2",{"$f":"B1017*2*1.2","v":83280},{"$f":"C1017*2*1.2","v":95160},107040,118920,128520,138000,147480,157080,"Yolo1.2",2082,2230,2676,3093,3450,3807]
["Yuba0.15",{"$f":"B1035*2*0.15","v":8190},{"$f":"C1035*2*0.15","v":9360},{"$f":"D1035*2*0.15","v":10530},{"$f":"E1035*2*0.15","v":11685},{"$f":"F1035*2*0.15","v":12630},{"$f":"G1035*2*0.15","v":13560},14490,15435,"Yuba0.15",204,219,263,303,339,374]
["Yuba0.2",{"$f":"B1035*2*0.2","v":10920},{"$f":"C1035*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,"Yuba0.2",273,292,351,405,452,498]
["Yuba0.25",{"$f":"B1035*2*0.25","v":13650},{"$f":"C1035*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,"Yuba0.25",341,365,438,506,565,623]
["Yuba0.3",{"$f":"B1035*2*0.3","v":16380},{"$f":"C1035*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,"Yuba0.3",409,438,526,607,678,748]
["Yuba0.35",{"$f":"B1035*2*0.35","v":19110},{"$f":"C1035*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,"Yuba0.35",477,511,614,709,791,872]
["Yuba0.4",{"$f":"B1035*2*0.4","v":21840},{"$f":"C1035*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,"Yuba0.4",546,585,702,810,904,997]
["Yuba0.45",{"$f":"B1035*2*0.45","v":24570},{"$f":"C1035*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,"Yuba0.45",614,658,789,911,1017,1122]
["Yuba0.5",{"$f":"'MTSP 50% Income Limits'!B59","v":27300},{"$f":"'MTSP 50% Income Limits'!C59","v":31200},{"$f":"'MTSP 50% Income Limits'!D59","v":35100},{"$f":"'MTSP 50% Income Limits'!E59","v":38950},{"$f":"'MTSP 50% Income Limits'!F59","v":42100},{"$f":"'MTSP 50% Income Limits'!G59","v":45200},{"$f":"'MTSP 50% Income Limits'!H59","v":48300},{"$f":"'MTSP 50% Income Limits'!I59","v":51450},"Yuba0.5",{"$f":"TRUNC(B1035/12*0.3)","v":682},{"$f":"TRUNC((B1035+C1035)/2/12*0.3)","v":731},{"$f":"TRUNC((D1035)/12*0.3)","v":877},{"$f":"TRUNC(((E1035+F1035)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G1035/12*0.3)","v":1130},{"$f":"TRUNC(((H1035+I1035)/2)/12*0.3)","v":1246}]
["Yuba0.55",{"$f":"B1035*2*0.55","v":30030.000000000004},{"$f":"C1035*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,"Yuba0.55",{"$f":"TRUNC(B1036/12*0.3)","v":750},{"$f":"TRUNC((B1036+C1036)/2/12*0.3)","v":804},{"$f":"TRUNC((D1036)/12*0.3)","v":965},{"$f":"TRUNC(((E1036+F1036)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G1036/12*0.3)","v":1243},{"$f":"TRUNC(((H1036+I1036)/2)/12*0.3)","v":1371}]
["Yuba0.6",{"$f":"B1035*2*0.6","v":32760},{"$f":"C1035*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,"Yuba0.6",819,877,1053,1215,1356,1496]
["Yuba0.65",{"$f":"B1035*2*0.65","v":35490},{"$f":"C1035*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,"Yuba0.65",887,950,1140,1317,1469,1620]
["Yuba0.7",{"$f":"B1035*2*0.7","v":38220},{"$f":"C1035*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,"Yuba0.7",955,1023,1228,1418,1582,1745]
["Yuba0.75",{"$f":"B1035*2*0.75","v":40950},{"$f":"C1035*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,"Yuba0.75",1023,1096,1316,1519,1695,1870]
["Yuba0.8",{"$f":"B1035*2*0.8","v":43680},{"$f":"C1035*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,"Yuba0.8",1092,1170,1404,1621,1808,1995]
["Yuba0.9",{"$f":"B1035*2*0.9","v":49140},{"$f":"C1035*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,"Yuba0.9",1228,1316,1579,1823,2034,2244]
["Yuba1",{"$f":"B1035*2","v":54600},{"$f":"C1035*2","v":62400},70200,77900,84200,90400,96600,102900,"Yuba1",{"$f":"K1035*2","v":1364},{"$f":"L1035*2","v":1462},1754,2026,2260,2492]
["Yuba1.1",{"$f":"B1035*2*1.1","v":60060.000000000007},{"$f":"C1035*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,"Yuba1.1",{"$f":"TRUNC(B1044/12*0.3)","v":1501},{"$f":"TRUNC((B1044+C1044)/2/12*0.3)","v":1608},{"$f":"TRUNC((D1044)/12*0.3)","v":1930},{"$f":"TRUNC(((E1044+F1044)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G1044/12*0.3)","v":2486},{"$f":"TRUNC(((H1044+I1044)/2)/12*0.3)","v":2743}]
["Yuba1.2",{"$f":"B1035*2*1.2","v":65520},{"$f":"C1035*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,"Yuba1.2",1638,1755,2106,2431,2712,2992]

{"sheet":"MTSP 50% Income Limits","index":7,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["county_name","lim50_22p1","lim50_22p2","lim50_22p3","lim50_22p4","lim50_22p5","lim50_22p6","lim50_22p7","lim50_22p8"]
["Alameda",50000,57150,64300,71400,77150,82850,88550,94250]
["Alpine",31800,36350,40900,45400,49050,52700,56300,59950]
["Amador",30350,34650,39000,43300,46800,50250,53700,57200]
["Butte",27300,31200,35100,38950,42100,45200,48300,51450]
["Calaveras",31500,36000,40500,45000,48600,52200,55800,59400]
["Colusa",27300,31200,35100,38950,42100,45200,48300,51450]
["Contra Costa",50000,57150,64300,71400,77150,82850,88550,94250]
["Del Norte",27300,31200,35100,38950,42100,45200,48300,51450]
["El Dorado",35500,40550,45600,50650,54750,58800,62850,66900]
["Fresno",27300,31200,35100,38950,42100,45200,48300,51450]
["Glenn",27300,31200,35100,38950,42100,45200,48300,51450]
["Humboldt",27300,31200,35100,38950,42100,45200,48300,51450]
["Imperial",27300,31200,35100,38950,42100,45200,48300,51450]
["Inyo",28950,33100,37250,41350,44700,48000,51300,54600]
["Kern",27300,31200,35100,38950,42100,45200,48300,51450]
["Kings",27300,31200,35100,38950,42100,45200,48300,51450]
["Lake",27300,31200,35100,38950,42100,45200,48300,51450]
["Lassen",28150,32150,36150,40150,43400,46600,49800,53000]
["Los Angeles",41700,47650,53600,59550,64350,69100,73850,78650]
["Madera",27300,31200,35100,38950,42100,45200,48300,51450]
["Marin",65250,74600,83900,93200,100700,108150,115600,123050]
["Mariposa",27300,31200,35100,38950,42100,45200,48300,51450]
["Mendocino",28150,32150,36150,40150,43400,46600,49800,53000]
["Merced",27300,31200,35100,38950,42100,45200,48300,51450]
["Modoc",27300,31200,35100,38950,42100,45200,48300,51450]
["Mono",28150,32150,36150,40150,43400,46600,49800,53000]
["Monterey",39800,45500,51200,56850,61400,65950,70500,75050]
["Napa",44150,50450,56750,63050,68100,73150,78200,83250]
["Nevada",34450,39400,44300,49200,53150,57100,61050,64950]
["Orange",47450,54200,61000,67750,73200,78600,84050,89450]
["Placer",35500,40550,45600,50650,54750,58800,62850,66900]
["Plumas",28600,32700,36800,40850,44150,47400,50700,53950]
["Riverside",30800,35200,39600,44000,47550,51050,54600,58100]
["Sacramento",35500,40550,45600,50650,54750,58800,62850,66900]
["San Benito",36800,42050,47300,52550,56800,61000,65200,69400]
["San Bernardino",30800,35200,39600,44000,47550,51050,54600,58100]
["San Diego",45550,52050,58550,65050,70300,75500,80700,85900]
["San Francisco",65250,74600,83900,93200,100700,108150,115600,123050]
["San Joaquin",29000,33150,37300,41400,44750,48050,51350,54650]
["San Luis Obispo",38300,43800,49250,54700,59100,63500,67850,72250]
["San Mateo",65250,74600,83900,93200,100700,108150,115600,123050]
["Santa Barbara",48900,55900,62900,69850,75450,81050,86650,92250]
["Santa Clara",59000,67400,75850,84250,91000,97750,104500,111250]
["Santa Cruz",54450,62200,70000,77750,84000,90200,96450,102650]
["Shasta",27800,31800,35750,39700,42900,46100,49250,52450]
["Sierra",31500,36000,40500,45000,48600,52200,55800,59400]
["Siskiyou",27300,31200,35100,38950,42100,45200,48300,51450]
["Solano",38050,43450,48900,54300,58650,63000,67350,71700]
["Sonoma",41600,47550,53500,59400,64200,68950,73700,78450]
["Stanislaus",27900,31900,35900,39850,43050,46250,49450,52650]
["Sutter",27300,31200,35100,38950,42100,45200,48300,51450]
["Tehama",27300,31200,35100,38950,42100,45200,48300,51450]
["Trinity",27300,31200,35100,38950,42100,45200,48300,51450]
["Tulare",27300,31200,35100,38950,42100,45200,48300,51450]
["Tuolumne",29150,33300,37450,41600,44950,48300,51600,54950]
["Ventura",43900,50200,56450,62700,67750,72750,77750,82800]
["Yolo",34700,39650,44600,49550,53550,57500,61450,65450]
["Yuba",27300,31200,35100,38950,42100,45200,48300,51450]

{"sheet":"Borrower and Dev Team Contacts","index":8,"n_rows":95,"n_cols":40,"rows_kept":95,"cut":false,"hidden":false,"merged":[[27,0,27,2],[27,3,27,10],[27,11,27,30],[27,31,27,35],[27,36,27,37],[28,0,28,2],[28,3,28,10],[28,11,28,30],[25,0,25,2],[25,3,25,10],[25,11,25,30],[25,31,25,35],[26,0,26,2],[26,3,26,10],[26,11,26,30],[28,31,28,35],[28,36,28,37],[23,34,23,37],[25,36,25,37],[26,31,26,35],[26,36,26,37],[0,0,0,35],[0,36,0,37],[4,0,4,1],[4,2,4,20],[4,22,4,27],[4,28,4,29],[4,30,4,32],[4,34,4,37],[1,0,1,37],[3,0,3,2],[3,3,3,25],[3,26,3,29],[3,30,3,37],[7,0,7,1],[7,2,7,20],[7,22,7,27],[7,28,7,29],[7,30,7,32],[7,34,7,37],[5,34,5,37],[6,0,6,2],[6,3,6,11],[6,13,6,20],[6,21,6,22],[6,23,6,31],[6,32,6,33],[6,34,6,37],[5,0,5,2],[5,3,5,11],[5,13,5,20],[5,21,5,22],[5,23,5,31],[5,32,5,33],[8,0,8,2],[8,3,8,10],[8,11,8,30],[8,31,8,35],[8,36,8,37],[9,0,9,2],[9,3,9,10],[9,11,9,30],[9,31,9,35],[9,36,9,37],[10,0,10,2],[10,3,10,10],[10,11,10,30],[10,31,10,35],[10,36,10,37],[11,0,11,2],[11,3,11,10],[11,11,11,30],[11,31,11,35],[11,36,11,37],[12,0,12,2],[12,3,12,10],[12,11,12,30],[12,31,12,35],[12,36,12,37],[13,0,13,2],[13,3,13,10],[13,11,13,30],[13,31,13,35],[13,36,13,37],[16,0,16,2],[16,3,16,10],[16,11,16,30],[16,31,16,35],[16,36,16,37],[17,0,17,37],[14,0,14,2],[14,3,14,10],[14,11,14,30],[14,31,14,35],[14,36,14,37],[15,0,15,2],[15,3,15,10],[15,11,15,30],[15,31,15,35],[15,36,15,37],[20,0,20,1],[20,2,20,20],[20,22,20,27],[20,28,20,29],[20,30,20,32],[20,34,20,37],[18,0,18,6],[18,7,18,37],[19,0,19,2],[19,3,19,25],[19,26,19,29],[19,30,19,37],[21,34,21,37],[22,0,22,2],[22,3,22,11],[21,32,21,33],[21,0,21,2],[21,3,21,11],[21,13,21,20],[21,21,21,22],[24,0,24,2],[24,3,24,10],[24,11,24,30],[24,31,24,35],[24,36,24,37],[21,23,21,31],[22,13,22,20],[22,21,22,22],[22,23,22,31],[23,0,23,1],[23,2,23,20],[23,22,23,27],[23,28,23,29],[23,30,23,32],[22,32,22,33],[22,34,22,37],[29,0,29,2],[29,3,29,10],[29,11,29,30],[29,31,29,35],[29,36,29,37],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[33,0,33,37],[30,0,30,2],[30,3,30,10],[30,11,30,30],[30,31,30,35],[30,36,30,37],[31,0,31,2],[31,3,31,10],[31,11,31,30],[31,31,31,35],[31,36,31,37],[36,0,36,1],[36,2,36,20],[36,22,36,27],[36,28,36,29],[36,30,36,32],[36,34,36,37],[34,0,34,6],[34,7,34,37],[35,0,35,2],[35,3,35,25],[35,26,35,29],[35,30,35,37],[39,0,39,1],[39,2,39,20],[39,22,39,27],[39,28,39,29],[39,30,39,32],[39,34,39,37],[37,34,37,37],[38,0,38,2],[38,3,38,11],[37,32,37,33],[38,32,38,33],[38,34,38,37],[37,0,37,2],[37,3,37,11],[37,13,37,20],[37,21,37,22],[37,23,37,31],[38,13,38,20],[38,21,38,22],[38,23,38,31],[40,0,40,2],[40,3,40,10],[40,11,40,30],[40,31,40,35],[40,36,40,37],[41,0,41,2],[41,3,41,10],[41,11,41,30],[41,31,41,35],[41,36,41,37],[42,0,42,2],[42,3,42,10],[42,11,42,30],[42,31,42,35],[42,36,42,37],[43,0,43,2],[43,3,43,10],[43,11,43,30],[43,31,43,35],[43,36,43,37],[44,0,44,2],[44,3,44,10],[44,11,44,30],[44,31,44,35],[44,36,44,37],[45,0,45,2],[45,3,45,10],[45,11,45,30],[45,31,45,35],[45,36,45,37],[48,0,48,2],[48,3,48,10],[48,11,48,30],[48,31,48,35],[48,36,48,37],[49,0,49,37],[46,0,46,2],[46,3,46,10],[46,11,46,30],[46,31,46,35],[46,36,46,37],[47,0,47,2],[47,3,47,10],[47,11,47,30],[47,31,47,35],[47,36,47,37],[52,0,52,1],[52,2,52,20],[52,22,52,27],[52,28,52,29],[52,30,52,32],[52,34,52,37],[50,0,50,6],[50,7,50,37],[51,0,51,2],[51,3,51,25],[51,26,51,29],[51,30,51,37],[55,0,55,1],[55,2,55,20],[55,22,55,27],[55,28,55,29],[55,30,55,32],[55,34,55,37],[53,34,53,37],[54,0,54,2],[54,3,54,11],[53,32,53,33],[53,0,53,2],[53,3,53,11],[53,13,53,20],[53,21,53,22],[53,23,53,31],[54,13,54,20],[54,21,54,22],[54,23,54,31],[54,32,54,33],[54,34,54,37],[56,0,56,2],[56,3,56,10],[56,11,56,30],[56,31,56,35],[56,36,56,37],[57,0,57,2],[57,3,57,10],[57,11,57,30],[57,31,57,35],[57,36,57,37],[58,0,58,2],[58,3,58,10],[58,11,58,30],[58,31,58,35],[58,36,58,37],[59,0,59,2],[59,3,59,10],[59,11,59,30],[59,31,59,35],[59,36,59,37],[60,0,60,2],[60,3,60,10],[60,11,60,30],[60,31,60,35],[60,36,60,37],[61,0,61,2],[61,3,61,10],[61,11,61,30],[61,31,61,35],[61,36,61,37],[62,0,62,2],[62,3,62,10],[62,11,62,30],[62,31,62,35],[62,36,62,37],[63,0,63,2],[63,3,63,10],[63,11,63,30],[63,31,63,35],[63,36,63,37],[64,0,64,2],[64,3,64,10],[64,11,64,30],[64,31,64,35],[64,36,64,37],[66,0,66,2],[66,3,66,14],[66,15,66,17],[66,18,66,26],[66,27,66,28],[69,0,69,2],[69,3,69,14],[69,15,69,17],[69,18,69,26],[69,27,69,28],[69,29,69,37],[66,29,66,37],[67,0,67,1],[67,2,67,6],[67,7,67,8],[67,9,67,20],[67,22,67,28],[67,29,67,30],[67,31,67,32],[67,34,67,37],[70,31,70,32],[70,34,70,37],[72,0,72,2],[72,3,72,14],[72,15,72,17],[72,18,72,26],[72,27,72,28],[72,29,72,37],[70,0,70,1],[70,2,70,6],[70,7,70,8],[70,9,70,20],[70,22,70,28],[70,29,70,30],[73,31,73,32],[73,34,73,37],[75,0,75,2],[75,3,75,14],[75,15,75,17],[75,18,75,26],[75,27,75,28],[75,29,75,37],[73,0,73,1],[73,2,73,6],[73,7,73,8],[73,9,73,20],[73,22,73,28],[73,29,73,30],[76,31,76,32],[76,34,76,37],[78,0,78,2],[78,3,78,14],[78,15,78,17],[78,18,78,26],[78,27,78,28],[78,29,78,37],[76,0,76,1],[76,2,76,6],[76,7,76,8],[76,9,76,20],[76,22,76,28],[76,29,76,30],[79,31,79,32],[79,34,79,37],[81,0,81,2],[81,3,81,14],[81,15,81,17],[81,18,81,26],[81,27,81,28],[81,29,81,37],[79,0,79,1],[79,2,79,6],[79,7,79,8],[79,9,79,20],[79,22,79,28],[79,29,79,30],[82,31,82,32],[82,34,82,37],[84,0,84,2],[84,3,84,14],[84,15,84,17],[84,18,84,26],[84,27,84,28],[84,29,84,37],[82,0,82,1],[82,2,82,6],[82,7,82,8],[82,9,82,20],[82,22,82,28],[82,29,82,30],[85,31,85,32],[85,34,85,37],[87,0,87,2],[87,3,87,14],[87,15,87,17],[87,18,87,26],[87,27,87,28],[87,29,87,37],[85,0,85,1],[85,2,85,6],[85,7,85,8],[85,9,85,20],[85,22,85,28],[85,29,85,30],[88,31,88,32],[88,34,88,37],[90,0,90,2],[90,3,90,14],[90,15,90,17],[90,18,90,26],[90,27,90,28],[90,29,90,37],[88,0,88,1],[88,2,88,6],[88,7,88,8],[88,9,88,20],[88,22,88,28],[88,29,88,30],[94,31,94,32],[94,34,94,37],[94,0,94,1],[94,2,94,6],[94,7,94,8],[94,9,94,20],[94,22,94,28],[94,29,94,30],[91,31,91,32],[91,34,91,37],[93,0,93,2],[93,3,93,14],[93,15,93,17],[93,18,93,26],[93,27,93,28],[93,29,93,37],[91,0,91,1],[91,2,91,6],[91,7,91,8],[91,9,91,20],[91,22,91,28],[91,29,91,30]]}
["Owner/Borrower and Development Team Contacts",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,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["Development Team Contacts (provide information that is currently available)",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,"Individual"]
["Owner/Borrower Entity",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,"Joint Venture"]
["Legal name",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,"Organization type",null,null,null,null,null,null,null,null,null,null,null,null,"Partnership"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip",null,null,null,null,null,"Limited Partnership"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,"Trust"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,"Corporation"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip",null,null,null,null,null,"Limited Liability Company"]
["File Name",null,null,"Borrower Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,"Local Public Entity"]
["File Name",null,null,"Borrower Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,"Tribal Entity"]
["File Name",null,null,"Borrower OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Borrower OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Borrower Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Borrower Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Borrower TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet (not applicable for non-governmental entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Borrower Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Borrower Tax-Exempt Status",null,null,null,null,null,null,null,"If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE4"]
["Controlling party #1 title"]
["Legal name",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,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"Party 1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 OrgDoc1, OrgDoc2, etc",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet (not applicable for non-governmental entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 1 Tax-Exempt Status",null,null,null,null,null,null,null,"If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE4"]
["Controlling party #2 title"]
["Legal name",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,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"Party 2 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 OrgDoc1, OrgDoc2, etc",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet (not applicable for non-governmental entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 2 Tax-Exempt Status",null,null,null,null,null,null,null,"If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE4"]
["Controlling party #3 title"]
["Legal name",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,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"Party 3 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 OrgDoc1, OrgDoc2, etc",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet (not applicable for non-governmental entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Party 3 Tax-Exempt Status",null,null,null,null,null,null,null,"If applicable, evidence of tax-exempt status from IRS and Franchise Tax Board for Corps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Property Management Agent"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Financial Consultant"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Primary Supportive Service Provider"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Borrower Legal Counsel"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["General Contractor"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Development Funding Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Development Funding Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Development Funding Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Rent/Operating Subsidy Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Rent/Operating Subsidy Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]

{"sheet":"Project Description","index":9,"n_rows":10,"n_cols":37,"rows_kept":10,"cut":false,"hidden":true,"merged":[[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[0,0,0,35],[0,36,0,37],[8,0,8,37],[9,0,9,37],[10,0,10,37],[5,0,5,37],[6,0,6,37],[7,0,7,37]]}
["Project Description",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,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["1) Sponsor/Developer Experience"]
[]
["2) Topography and Special Site Features"]
[]
["3) Specific Issues (relocation, environmental, historical, etc.)"]
[]
["4) Rehabilitation and scope of work"]
[]
["5) Will Prevailing Wage be paid"]

{"sheet":"Assisted Units","index":10,"n_rows":280,"n_cols":31,"rows_kept":280,"cut":false,"hidden":false,"merged":[[278,9,278,10],[279,11,279,12]]}
["Manager Units and PRP Assisted Units (designated Assisted units in the Original HCD RA)   Note: enter Non-Assisted, Market Rate, and Other Restricted units on the 'Non-Assisted Units' worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"},null,80300,"< = Statewide non-metro median income"]
["Unit Number (include Manager units)\nHide unused yellow rows by clicking down arrow and unchecking (Blanks) box.","Manager Unit","Household ID","Number of Persons in Household (if Vacant, select Vacant)","Bedroom Size\n(if GHOCC, SRO or Studio apts, use 0)","Household Income Certification Date\n(must be within one year of application submittal)","Existing Annual Household Income (Certified)","Current Monthly Tenant Rent","HCD Approved Current Monthly Tenant Rent (enter from prior year HCD approved SRI; see cell comments)","Original HCD RA Unit Designation","Original HCD RA Targeted Income Level","HCD New PRP RA Targeted AMI Level (see cell comments)","35% AMI Income Limit for Existing Tenants §E(3)(a) and (b)","% Rent Increase for Existing Tenants §E(3)(a) and (b)","A\nPRP Unit Monthly Rent Limit\nExisting Tenants Current Rents + % increase §E(3)(a) and (b)","B\nPRP Unit Gross Monthly Rent Limit\n2022 AMI Rents §E(2)","C\nPRP Unit Gross Monthly Rent Limit\n50% of Household Income §E(3)(d)","D\nCurrent Monthly Tenant Rent Limit","Monthly Rent Limit based on A, B, C or D (indicated by green shading)","Monthly Utility Allowance (attach utility allowance chart; see cell comments)","Monthly Net Rent","Annual Assisted Net Rent","Enter rent subsidy source #1 here & monthly amounts below","Enter rent subsidy source #2 here & monthly amounts below","Approved Annual Gross Rent as % of Annual Household Income",{"$f":"IFERROR(VLOOKUP('Project, Applicant, Threshold'!AD24,'MTSP 50% Income Limits'!$A$1:$I$59,5,FALSE)*2,0)","v":0},"<= 100% AMI for four persons ",null,null,"Look up field","Look up field"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE3,'Rent Limits'!$A$1:$A$1045,0),MATCH(D3,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},{"$f":"IF(OR(G3=\"\",D3=\"Vacant\"),0,IF(G3<=M3,0.05,0.1))","v":0},{"$f":"H3*(1+N3)","v":0},{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD3,'Rent Limits'!$A$1:$A$1045,0),MATCH(E3,'Rent Limits'!$J$1:$P$1)),0)","v":0},{"$f":"ROUND(G3*0.5/12,0)","v":0},{"$f":"H3","v":0},{"$f":"IF(OR(D3=\"Vacant\",J3=\"New PRP\"),P3,MAX(R3,MIN(P3,O3,Q3)))","v":0},0,{"$f":"IF(D3=\"Vacant\",S3-T3,S3)","v":0},{"$f":"U3*12","v":0},0,0,{"$f":"IFERROR(S3*12/G3,0)","v":0},{"$f":"IF(OR(AND(K3=\"VLI\",L3>0.3),AND(K3=\"LI\",L3>$AA$3),AND(OR(J3=\"New PRP\",K3=\"New PRP\"),L3=0.8)),\"Yes\",\"No\")","v":"No"},{"$f":"IF($Z$2<=$Z$1,0.8,0.6)","v":0.8},null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L3)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE4,'Rent Limits'!$A$1:$A$1045,0),MATCH(D4,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},{"$f":"IF(OR(G4=\"\",D4=\"Vacant\"),0,IF(G4<=M4,0.05,0.1))","v":0},0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD4,'Rent Limits'!$A$1:$A$1045,0),MATCH(E4,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,{"$f":"H4","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AND(K4=\"VLI\",L4>0.3),AND(K4=\"LI\",L4>$AA$3),AND(OR(J4=\"New PRP\",K4=\"New PRP\"),L4=0.8)),\"Yes\",\"No\")","v":"No"},null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L4)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE5,'Rent Limits'!$A$1:$A$1045,0),MATCH(D5,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD5,'Rent Limits'!$A$1:$A$1045,0),MATCH(E5,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,{"$f":"IF(OR(D5=\"Vacant\",J5=\"New PRP\"),P5,MAX(R5,MIN(P5,O5,Q5)))","v":0},0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L5)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE6,'Rent Limits'!$A$1:$A$1045,0),MATCH(D6,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD6,'Rent Limits'!$A$1:$A$1045,0),MATCH(E6,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,{"$f":"IF(OR(D6=\"Vacant\",J6=\"New PRP\"),P6,MAX(R6,MIN(P6,O6,Q6)))","v":0},0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L6)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE7,'Rent Limits'!$A$1:$A$1045,0),MATCH(D7,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD7,'Rent Limits'!$A$1:$A$1045,0),MATCH(E7,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L7)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE8,'Rent Limits'!$A$1:$A$1045,0),MATCH(D8,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD8,'Rent Limits'!$A$1:$A$1045,0),MATCH(E8,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L8)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE9,'Rent Limits'!$A$1:$A$1045,0),MATCH(D9,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD9,'Rent Limits'!$A$1:$A$1045,0),MATCH(E9,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L9)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE10,'Rent Limits'!$A$1:$A$1045,0),MATCH(D10,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD10,'Rent Limits'!$A$1:$A$1045,0),MATCH(E10,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L10)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE11,'Rent Limits'!$A$1:$A$1045,0),MATCH(D11,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD11,'Rent Limits'!$A$1:$A$1045,0),MATCH(E11,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L11)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE12,'Rent Limits'!$A$1:$A$1045,0),MATCH(D12,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD12,'Rent Limits'!$A$1:$A$1045,0),MATCH(E12,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L12)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE13,'Rent Limits'!$A$1:$A$1045,0),MATCH(D13,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD13,'Rent Limits'!$A$1:$A$1045,0),MATCH(E13,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L13)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE14,'Rent Limits'!$A$1:$A$1045,0),MATCH(D14,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD14,'Rent Limits'!$A$1:$A$1045,0),MATCH(E14,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L14)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE15,'Rent Limits'!$A$1:$A$1045,0),MATCH(D15,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD15,'Rent Limits'!$A$1:$A$1045,0),MATCH(E15,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L15)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE16,'Rent Limits'!$A$1:$A$1045,0),MATCH(D16,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD16,'Rent Limits'!$A$1:$A$1045,0),MATCH(E16,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L16)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE17,'Rent Limits'!$A$1:$A$1045,0),MATCH(D17,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD17,'Rent Limits'!$A$1:$A$1045,0),MATCH(E17,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L17)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE18,'Rent Limits'!$A$1:$A$1045,0),MATCH(D18,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD18,'Rent Limits'!$A$1:$A$1045,0),MATCH(E18,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L18)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE19,'Rent Limits'!$A$1:$A$1045,0),MATCH(D19,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD19,'Rent Limits'!$A$1:$A$1045,0),MATCH(E19,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L19)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE20,'Rent Limits'!$A$1:$A$1045,0),MATCH(D20,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD20,'Rent Limits'!$A$1:$A$1045,0),MATCH(E20,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L20)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE21,'Rent Limits'!$A$1:$A$1045,0),MATCH(D21,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD21,'Rent Limits'!$A$1:$A$1045,0),MATCH(E21,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L21)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE22,'Rent Limits'!$A$1:$A$1045,0),MATCH(D22,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD22,'Rent Limits'!$A$1:$A$1045,0),MATCH(E22,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L22)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE23,'Rent Limits'!$A$1:$A$1045,0),MATCH(D23,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD23,'Rent Limits'!$A$1:$A$1045,0),MATCH(E23,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L23)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE24,'Rent Limits'!$A$1:$A$1045,0),MATCH(D24,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD24,'Rent Limits'!$A$1:$A$1045,0),MATCH(E24,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L24)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE25,'Rent Limits'!$A$1:$A$1045,0),MATCH(D25,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD25,'Rent Limits'!$A$1:$A$1045,0),MATCH(E25,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L25)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE26,'Rent Limits'!$A$1:$A$1045,0),MATCH(D26,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD26,'Rent Limits'!$A$1:$A$1045,0),MATCH(E26,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L26)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE27,'Rent Limits'!$A$1:$A$1045,0),MATCH(D27,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD27,'Rent Limits'!$A$1:$A$1045,0),MATCH(E27,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L27)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE28,'Rent Limits'!$A$1:$A$1045,0),MATCH(D28,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD28,'Rent Limits'!$A$1:$A$1045,0),MATCH(E28,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L28)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE29,'Rent Limits'!$A$1:$A$1045,0),MATCH(D29,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD29,'Rent Limits'!$A$1:$A$1045,0),MATCH(E29,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L29)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE30,'Rent Limits'!$A$1:$A$1045,0),MATCH(D30,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD30,'Rent Limits'!$A$1:$A$1045,0),MATCH(E30,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L30)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE31,'Rent Limits'!$A$1:$A$1045,0),MATCH(D31,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD31,'Rent Limits'!$A$1:$A$1045,0),MATCH(E31,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L31)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE32,'Rent Limits'!$A$1:$A$1045,0),MATCH(D32,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD32,'Rent Limits'!$A$1:$A$1045,0),MATCH(E32,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L32)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE33,'Rent Limits'!$A$1:$A$1045,0),MATCH(D33,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD33,'Rent Limits'!$A$1:$A$1045,0),MATCH(E33,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L33)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE34,'Rent Limits'!$A$1:$A$1045,0),MATCH(D34,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD34,'Rent Limits'!$A$1:$A$1045,0),MATCH(E34,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L34)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE35,'Rent Limits'!$A$1:$A$1045,0),MATCH(D35,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD35,'Rent Limits'!$A$1:$A$1045,0),MATCH(E35,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L35)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE36,'Rent Limits'!$A$1:$A$1045,0),MATCH(D36,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD36,'Rent Limits'!$A$1:$A$1045,0),MATCH(E36,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L36)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE37,'Rent Limits'!$A$1:$A$1045,0),MATCH(D37,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD37,'Rent Limits'!$A$1:$A$1045,0),MATCH(E37,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L37)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE38,'Rent Limits'!$A$1:$A$1045,0),MATCH(D38,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD38,'Rent Limits'!$A$1:$A$1045,0),MATCH(E38,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L38)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE39,'Rent Limits'!$A$1:$A$1045,0),MATCH(D39,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD39,'Rent Limits'!$A$1:$A$1045,0),MATCH(E39,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L39)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE40,'Rent Limits'!$A$1:$A$1045,0),MATCH(D40,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD40,'Rent Limits'!$A$1:$A$1045,0),MATCH(E40,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L40)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE41,'Rent Limits'!$A$1:$A$1045,0),MATCH(D41,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD41,'Rent Limits'!$A$1:$A$1045,0),MATCH(E41,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L41)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE42,'Rent Limits'!$A$1:$A$1045,0),MATCH(D42,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD42,'Rent Limits'!$A$1:$A$1045,0),MATCH(E42,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L42)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE43,'Rent Limits'!$A$1:$A$1045,0),MATCH(D43,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD43,'Rent Limits'!$A$1:$A$1045,0),MATCH(E43,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L43)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE44,'Rent Limits'!$A$1:$A$1045,0),MATCH(D44,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD44,'Rent Limits'!$A$1:$A$1045,0),MATCH(E44,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L44)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE45,'Rent Limits'!$A$1:$A$1045,0),MATCH(D45,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD45,'Rent Limits'!$A$1:$A$1045,0),MATCH(E45,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L45)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE46,'Rent Limits'!$A$1:$A$1045,0),MATCH(D46,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD46,'Rent Limits'!$A$1:$A$1045,0),MATCH(E46,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L46)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE47,'Rent Limits'!$A$1:$A$1045,0),MATCH(D47,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD47,'Rent Limits'!$A$1:$A$1045,0),MATCH(E47,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L47)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE48,'Rent Limits'!$A$1:$A$1045,0),MATCH(D48,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD48,'Rent Limits'!$A$1:$A$1045,0),MATCH(E48,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L48)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE49,'Rent Limits'!$A$1:$A$1045,0),MATCH(D49,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD49,'Rent Limits'!$A$1:$A$1045,0),MATCH(E49,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L49)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE50,'Rent Limits'!$A$1:$A$1045,0),MATCH(D50,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD50,'Rent Limits'!$A$1:$A$1045,0),MATCH(E50,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L50)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE51,'Rent Limits'!$A$1:$A$1045,0),MATCH(D51,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD51,'Rent Limits'!$A$1:$A$1045,0),MATCH(E51,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L51)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE52,'Rent Limits'!$A$1:$A$1045,0),MATCH(D52,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD52,'Rent Limits'!$A$1:$A$1045,0),MATCH(E52,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L52)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE53,'Rent Limits'!$A$1:$A$1045,0),MATCH(D53,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD53,'Rent Limits'!$A$1:$A$1045,0),MATCH(E53,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L53)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE54,'Rent Limits'!$A$1:$A$1045,0),MATCH(D54,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD54,'Rent Limits'!$A$1:$A$1045,0),MATCH(E54,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L54)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE55,'Rent Limits'!$A$1:$A$1045,0),MATCH(D55,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD55,'Rent Limits'!$A$1:$A$1045,0),MATCH(E55,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L55)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE56,'Rent Limits'!$A$1:$A$1045,0),MATCH(D56,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD56,'Rent Limits'!$A$1:$A$1045,0),MATCH(E56,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L56)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE57,'Rent Limits'!$A$1:$A$1045,0),MATCH(D57,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD57,'Rent Limits'!$A$1:$A$1045,0),MATCH(E57,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L57)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE58,'Rent Limits'!$A$1:$A$1045,0),MATCH(D58,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD58,'Rent Limits'!$A$1:$A$1045,0),MATCH(E58,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L58)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE59,'Rent Limits'!$A$1:$A$1045,0),MATCH(D59,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD59,'Rent Limits'!$A$1:$A$1045,0),MATCH(E59,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L59)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE60,'Rent Limits'!$A$1:$A$1045,0),MATCH(D60,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD60,'Rent Limits'!$A$1:$A$1045,0),MATCH(E60,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L60)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE61,'Rent Limits'!$A$1:$A$1045,0),MATCH(D61,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD61,'Rent Limits'!$A$1:$A$1045,0),MATCH(E61,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L61)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE62,'Rent Limits'!$A$1:$A$1045,0),MATCH(D62,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD62,'Rent Limits'!$A$1:$A$1045,0),MATCH(E62,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L62)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE63,'Rent Limits'!$A$1:$A$1045,0),MATCH(D63,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD63,'Rent Limits'!$A$1:$A$1045,0),MATCH(E63,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L63)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE64,'Rent Limits'!$A$1:$A$1045,0),MATCH(D64,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD64,'Rent Limits'!$A$1:$A$1045,0),MATCH(E64,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L64)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE65,'Rent Limits'!$A$1:$A$1045,0),MATCH(D65,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD65,'Rent Limits'!$A$1:$A$1045,0),MATCH(E65,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L65)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE66,'Rent Limits'!$A$1:$A$1045,0),MATCH(D66,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD66,'Rent Limits'!$A$1:$A$1045,0),MATCH(E66,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L66)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE67,'Rent Limits'!$A$1:$A$1045,0),MATCH(D67,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,{"$f":"H67*(1+N67)","v":0},{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD67,'Rent Limits'!$A$1:$A$1045,0),MATCH(E67,'Rent Limits'!$J$1:$P$1)),0)","v":0},{"$f":"ROUND(G67*0.5/12,0)","v":0},0,0,0,{"$f":"IF(D67=\"Vacant\",S67-T67,S67)","v":0},{"$f":"U67*12","v":0},0,0,{"$f":"IFERROR(S67*12/G67,0)","v":0},"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L67)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE68,'Rent Limits'!$A$1:$A$1045,0),MATCH(D68,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},{"$f":"IF(OR(G68=\"\",D68=\"Vacant\"),0,IF(G68<=M68,0.05,0.1))","v":0},0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD68,'Rent Limits'!$A$1:$A$1045,0),MATCH(E68,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,{"$f":"H68","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AND(K68=\"VLI\",L68>0.3),AND(K68=\"LI\",L68>$AA$3),AND(OR(J68=\"New PRP\",K68=\"New PRP\"),L68=0.8)),\"Yes\",\"No\")","v":"No"},null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L68)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE69,'Rent Limits'!$A$1:$A$1045,0),MATCH(D69,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD69,'Rent Limits'!$A$1:$A$1045,0),MATCH(E69,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L69)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE70,'Rent Limits'!$A$1:$A$1045,0),MATCH(D70,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD70,'Rent Limits'!$A$1:$A$1045,0),MATCH(E70,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,{"$f":"IF(OR(D70=\"Vacant\",J70=\"New PRP\"),P70,MAX(R70,MIN(P70,O70,Q70)))","v":0},0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L70)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE71,'Rent Limits'!$A$1:$A$1045,0),MATCH(D71,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD71,'Rent Limits'!$A$1:$A$1045,0),MATCH(E71,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L71)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE72,'Rent Limits'!$A$1:$A$1045,0),MATCH(D72,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD72,'Rent Limits'!$A$1:$A$1045,0),MATCH(E72,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L72)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE73,'Rent Limits'!$A$1:$A$1045,0),MATCH(D73,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD73,'Rent Limits'!$A$1:$A$1045,0),MATCH(E73,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L73)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE74,'Rent Limits'!$A$1:$A$1045,0),MATCH(D74,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD74,'Rent Limits'!$A$1:$A$1045,0),MATCH(E74,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L74)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE75,'Rent Limits'!$A$1:$A$1045,0),MATCH(D75,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD75,'Rent Limits'!$A$1:$A$1045,0),MATCH(E75,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L75)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE76,'Rent Limits'!$A$1:$A$1045,0),MATCH(D76,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD76,'Rent Limits'!$A$1:$A$1045,0),MATCH(E76,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L76)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE77,'Rent Limits'!$A$1:$A$1045,0),MATCH(D77,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD77,'Rent Limits'!$A$1:$A$1045,0),MATCH(E77,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L77)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE78,'Rent Limits'!$A$1:$A$1045,0),MATCH(D78,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD78,'Rent Limits'!$A$1:$A$1045,0),MATCH(E78,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L78)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE79,'Rent Limits'!$A$1:$A$1045,0),MATCH(D79,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD79,'Rent Limits'!$A$1:$A$1045,0),MATCH(E79,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L79)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE80,'Rent Limits'!$A$1:$A$1045,0),MATCH(D80,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD80,'Rent Limits'!$A$1:$A$1045,0),MATCH(E80,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L80)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE81,'Rent Limits'!$A$1:$A$1045,0),MATCH(D81,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD81,'Rent Limits'!$A$1:$A$1045,0),MATCH(E81,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L81)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE82,'Rent Limits'!$A$1:$A$1045,0),MATCH(D82,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD82,'Rent Limits'!$A$1:$A$1045,0),MATCH(E82,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L82)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE83,'Rent Limits'!$A$1:$A$1045,0),MATCH(D83,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD83,'Rent Limits'!$A$1:$A$1045,0),MATCH(E83,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L83)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE84,'Rent Limits'!$A$1:$A$1045,0),MATCH(D84,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD84,'Rent Limits'!$A$1:$A$1045,0),MATCH(E84,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L84)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE85,'Rent Limits'!$A$1:$A$1045,0),MATCH(D85,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD85,'Rent Limits'!$A$1:$A$1045,0),MATCH(E85,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L85)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE86,'Rent Limits'!$A$1:$A$1045,0),MATCH(D86,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD86,'Rent Limits'!$A$1:$A$1045,0),MATCH(E86,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L86)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE87,'Rent Limits'!$A$1:$A$1045,0),MATCH(D87,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD87,'Rent Limits'!$A$1:$A$1045,0),MATCH(E87,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L87)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE88,'Rent Limits'!$A$1:$A$1045,0),MATCH(D88,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD88,'Rent Limits'!$A$1:$A$1045,0),MATCH(E88,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L88)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE89,'Rent Limits'!$A$1:$A$1045,0),MATCH(D89,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD89,'Rent Limits'!$A$1:$A$1045,0),MATCH(E89,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L89)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE90,'Rent Limits'!$A$1:$A$1045,0),MATCH(D90,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD90,'Rent Limits'!$A$1:$A$1045,0),MATCH(E90,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L90)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE91,'Rent Limits'!$A$1:$A$1045,0),MATCH(D91,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD91,'Rent Limits'!$A$1:$A$1045,0),MATCH(E91,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L91)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE92,'Rent Limits'!$A$1:$A$1045,0),MATCH(D92,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD92,'Rent Limits'!$A$1:$A$1045,0),MATCH(E92,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L92)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE93,'Rent Limits'!$A$1:$A$1045,0),MATCH(D93,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD93,'Rent Limits'!$A$1:$A$1045,0),MATCH(E93,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L93)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE94,'Rent Limits'!$A$1:$A$1045,0),MATCH(D94,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD94,'Rent Limits'!$A$1:$A$1045,0),MATCH(E94,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L94)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE95,'Rent Limits'!$A$1:$A$1045,0),MATCH(D95,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD95,'Rent Limits'!$A$1:$A$1045,0),MATCH(E95,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L95)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE96,'Rent Limits'!$A$1:$A$1045,0),MATCH(D96,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD96,'Rent Limits'!$A$1:$A$1045,0),MATCH(E96,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L96)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE97,'Rent Limits'!$A$1:$A$1045,0),MATCH(D97,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD97,'Rent Limits'!$A$1:$A$1045,0),MATCH(E97,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L97)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE98,'Rent Limits'!$A$1:$A$1045,0),MATCH(D98,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD98,'Rent Limits'!$A$1:$A$1045,0),MATCH(E98,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L98)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE99,'Rent Limits'!$A$1:$A$1045,0),MATCH(D99,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD99,'Rent Limits'!$A$1:$A$1045,0),MATCH(E99,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L99)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE100,'Rent Limits'!$A$1:$A$1045,0),MATCH(D100,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD100,'Rent Limits'!$A$1:$A$1045,0),MATCH(E100,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L100)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE101,'Rent Limits'!$A$1:$A$1045,0),MATCH(D101,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD101,'Rent Limits'!$A$1:$A$1045,0),MATCH(E101,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L101)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE102,'Rent Limits'!$A$1:$A$1045,0),MATCH(D102,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD102,'Rent Limits'!$A$1:$A$1045,0),MATCH(E102,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L102)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE103,'Rent Limits'!$A$1:$A$1045,0),MATCH(D103,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD103,'Rent Limits'!$A$1:$A$1045,0),MATCH(E103,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L103)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE104,'Rent Limits'!$A$1:$A$1045,0),MATCH(D104,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD104,'Rent Limits'!$A$1:$A$1045,0),MATCH(E104,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L104)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE105,'Rent Limits'!$A$1:$A$1045,0),MATCH(D105,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD105,'Rent Limits'!$A$1:$A$1045,0),MATCH(E105,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L105)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE106,'Rent Limits'!$A$1:$A$1045,0),MATCH(D106,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD106,'Rent Limits'!$A$1:$A$1045,0),MATCH(E106,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L106)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE107,'Rent Limits'!$A$1:$A$1045,0),MATCH(D107,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD107,'Rent Limits'!$A$1:$A$1045,0),MATCH(E107,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L107)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE108,'Rent Limits'!$A$1:$A$1045,0),MATCH(D108,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD108,'Rent Limits'!$A$1:$A$1045,0),MATCH(E108,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L108)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE109,'Rent Limits'!$A$1:$A$1045,0),MATCH(D109,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD109,'Rent Limits'!$A$1:$A$1045,0),MATCH(E109,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L109)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE110,'Rent Limits'!$A$1:$A$1045,0),MATCH(D110,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD110,'Rent Limits'!$A$1:$A$1045,0),MATCH(E110,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L110)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE111,'Rent Limits'!$A$1:$A$1045,0),MATCH(D111,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD111,'Rent Limits'!$A$1:$A$1045,0),MATCH(E111,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L111)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE112,'Rent Limits'!$A$1:$A$1045,0),MATCH(D112,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD112,'Rent Limits'!$A$1:$A$1045,0),MATCH(E112,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L112)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE113,'Rent Limits'!$A$1:$A$1045,0),MATCH(D113,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD113,'Rent Limits'!$A$1:$A$1045,0),MATCH(E113,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L113)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE114,'Rent Limits'!$A$1:$A$1045,0),MATCH(D114,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD114,'Rent Limits'!$A$1:$A$1045,0),MATCH(E114,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L114)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE115,'Rent Limits'!$A$1:$A$1045,0),MATCH(D115,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD115,'Rent Limits'!$A$1:$A$1045,0),MATCH(E115,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L115)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE116,'Rent Limits'!$A$1:$A$1045,0),MATCH(D116,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD116,'Rent Limits'!$A$1:$A$1045,0),MATCH(E116,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L116)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE117,'Rent Limits'!$A$1:$A$1045,0),MATCH(D117,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD117,'Rent Limits'!$A$1:$A$1045,0),MATCH(E117,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L117)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE118,'Rent Limits'!$A$1:$A$1045,0),MATCH(D118,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD118,'Rent Limits'!$A$1:$A$1045,0),MATCH(E118,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L118)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE119,'Rent Limits'!$A$1:$A$1045,0),MATCH(D119,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD119,'Rent Limits'!$A$1:$A$1045,0),MATCH(E119,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L119)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE120,'Rent Limits'!$A$1:$A$1045,0),MATCH(D120,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD120,'Rent Limits'!$A$1:$A$1045,0),MATCH(E120,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L120)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE121,'Rent Limits'!$A$1:$A$1045,0),MATCH(D121,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD121,'Rent Limits'!$A$1:$A$1045,0),MATCH(E121,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L121)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE122,'Rent Limits'!$A$1:$A$1045,0),MATCH(D122,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD122,'Rent Limits'!$A$1:$A$1045,0),MATCH(E122,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L122)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE123,'Rent Limits'!$A$1:$A$1045,0),MATCH(D123,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD123,'Rent Limits'!$A$1:$A$1045,0),MATCH(E123,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L123)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE124,'Rent Limits'!$A$1:$A$1045,0),MATCH(D124,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD124,'Rent Limits'!$A$1:$A$1045,0),MATCH(E124,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L124)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE125,'Rent Limits'!$A$1:$A$1045,0),MATCH(D125,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD125,'Rent Limits'!$A$1:$A$1045,0),MATCH(E125,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L125)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE126,'Rent Limits'!$A$1:$A$1045,0),MATCH(D126,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD126,'Rent Limits'!$A$1:$A$1045,0),MATCH(E126,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L126)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE127,'Rent Limits'!$A$1:$A$1045,0),MATCH(D127,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD127,'Rent Limits'!$A$1:$A$1045,0),MATCH(E127,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L127)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE128,'Rent Limits'!$A$1:$A$1045,0),MATCH(D128,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD128,'Rent Limits'!$A$1:$A$1045,0),MATCH(E128,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L128)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE129,'Rent Limits'!$A$1:$A$1045,0),MATCH(D129,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD129,'Rent Limits'!$A$1:$A$1045,0),MATCH(E129,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L129)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE130,'Rent Limits'!$A$1:$A$1045,0),MATCH(D130,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD130,'Rent Limits'!$A$1:$A$1045,0),MATCH(E130,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L130)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE131,'Rent Limits'!$A$1:$A$1045,0),MATCH(D131,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,{"$f":"H131*(1+N131)","v":0},{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD131,'Rent Limits'!$A$1:$A$1045,0),MATCH(E131,'Rent Limits'!$J$1:$P$1)),0)","v":0},{"$f":"ROUND(G131*0.5/12,0)","v":0},0,0,0,{"$f":"IF(D131=\"Vacant\",S131-T131,S131)","v":0},{"$f":"U131*12","v":0},0,0,{"$f":"IFERROR(S131*12/G131,0)","v":0},"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L131)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE132,'Rent Limits'!$A$1:$A$1045,0),MATCH(D132,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},{"$f":"IF(OR(G132=\"\",D132=\"Vacant\"),0,IF(G132<=M132,0.05,0.1))","v":0},0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD132,'Rent Limits'!$A$1:$A$1045,0),MATCH(E132,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,{"$f":"H132","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AND(K132=\"VLI\",L132>0.3),AND(K132=\"LI\",L132>$AA$3),AND(OR(J132=\"New PRP\",K132=\"New PRP\"),L132=0.8)),\"Yes\",\"No\")","v":"No"},null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L132)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE133,'Rent Limits'!$A$1:$A$1045,0),MATCH(D133,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD133,'Rent Limits'!$A$1:$A$1045,0),MATCH(E133,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L133)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE134,'Rent Limits'!$A$1:$A$1045,0),MATCH(D134,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD134,'Rent Limits'!$A$1:$A$1045,0),MATCH(E134,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,{"$f":"IF(OR(D134=\"Vacant\",J134=\"New PRP\"),P134,MAX(R134,MIN(P134,O134,Q134)))","v":0},0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L134)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE135,'Rent Limits'!$A$1:$A$1045,0),MATCH(D135,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD135,'Rent Limits'!$A$1:$A$1045,0),MATCH(E135,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L135)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE136,'Rent Limits'!$A$1:$A$1045,0),MATCH(D136,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD136,'Rent Limits'!$A$1:$A$1045,0),MATCH(E136,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L136)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE137,'Rent Limits'!$A$1:$A$1045,0),MATCH(D137,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD137,'Rent Limits'!$A$1:$A$1045,0),MATCH(E137,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L137)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE138,'Rent Limits'!$A$1:$A$1045,0),MATCH(D138,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD138,'Rent Limits'!$A$1:$A$1045,0),MATCH(E138,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L138)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE139,'Rent Limits'!$A$1:$A$1045,0),MATCH(D139,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD139,'Rent Limits'!$A$1:$A$1045,0),MATCH(E139,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L139)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE140,'Rent Limits'!$A$1:$A$1045,0),MATCH(D140,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD140,'Rent Limits'!$A$1:$A$1045,0),MATCH(E140,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L140)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE141,'Rent Limits'!$A$1:$A$1045,0),MATCH(D141,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD141,'Rent Limits'!$A$1:$A$1045,0),MATCH(E141,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L141)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE142,'Rent Limits'!$A$1:$A$1045,0),MATCH(D142,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD142,'Rent Limits'!$A$1:$A$1045,0),MATCH(E142,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L142)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE143,'Rent Limits'!$A$1:$A$1045,0),MATCH(D143,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD143,'Rent Limits'!$A$1:$A$1045,0),MATCH(E143,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L143)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE144,'Rent Limits'!$A$1:$A$1045,0),MATCH(D144,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD144,'Rent Limits'!$A$1:$A$1045,0),MATCH(E144,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L144)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE145,'Rent Limits'!$A$1:$A$1045,0),MATCH(D145,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD145,'Rent Limits'!$A$1:$A$1045,0),MATCH(E145,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L145)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE146,'Rent Limits'!$A$1:$A$1045,0),MATCH(D146,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD146,'Rent Limits'!$A$1:$A$1045,0),MATCH(E146,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L146)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE147,'Rent Limits'!$A$1:$A$1045,0),MATCH(D147,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD147,'Rent Limits'!$A$1:$A$1045,0),MATCH(E147,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L147)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE148,'Rent Limits'!$A$1:$A$1045,0),MATCH(D148,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD148,'Rent Limits'!$A$1:$A$1045,0),MATCH(E148,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L148)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE149,'Rent Limits'!$A$1:$A$1045,0),MATCH(D149,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD149,'Rent Limits'!$A$1:$A$1045,0),MATCH(E149,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L149)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE150,'Rent Limits'!$A$1:$A$1045,0),MATCH(D150,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD150,'Rent Limits'!$A$1:$A$1045,0),MATCH(E150,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L150)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE151,'Rent Limits'!$A$1:$A$1045,0),MATCH(D151,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD151,'Rent Limits'!$A$1:$A$1045,0),MATCH(E151,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L151)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE152,'Rent Limits'!$A$1:$A$1045,0),MATCH(D152,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD152,'Rent Limits'!$A$1:$A$1045,0),MATCH(E152,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L152)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE153,'Rent Limits'!$A$1:$A$1045,0),MATCH(D153,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD153,'Rent Limits'!$A$1:$A$1045,0),MATCH(E153,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L153)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE154,'Rent Limits'!$A$1:$A$1045,0),MATCH(D154,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD154,'Rent Limits'!$A$1:$A$1045,0),MATCH(E154,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L154)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE155,'Rent Limits'!$A$1:$A$1045,0),MATCH(D155,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD155,'Rent Limits'!$A$1:$A$1045,0),MATCH(E155,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L155)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE156,'Rent Limits'!$A$1:$A$1045,0),MATCH(D156,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD156,'Rent Limits'!$A$1:$A$1045,0),MATCH(E156,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L156)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE157,'Rent Limits'!$A$1:$A$1045,0),MATCH(D157,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD157,'Rent Limits'!$A$1:$A$1045,0),MATCH(E157,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L157)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE158,'Rent Limits'!$A$1:$A$1045,0),MATCH(D158,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD158,'Rent Limits'!$A$1:$A$1045,0),MATCH(E158,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L158)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE159,'Rent Limits'!$A$1:$A$1045,0),MATCH(D159,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD159,'Rent Limits'!$A$1:$A$1045,0),MATCH(E159,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L159)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE160,'Rent Limits'!$A$1:$A$1045,0),MATCH(D160,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD160,'Rent Limits'!$A$1:$A$1045,0),MATCH(E160,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L160)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE161,'Rent Limits'!$A$1:$A$1045,0),MATCH(D161,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD161,'Rent Limits'!$A$1:$A$1045,0),MATCH(E161,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L161)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE162,'Rent Limits'!$A$1:$A$1045,0),MATCH(D162,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD162,'Rent Limits'!$A$1:$A$1045,0),MATCH(E162,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L162)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE163,'Rent Limits'!$A$1:$A$1045,0),MATCH(D163,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD163,'Rent Limits'!$A$1:$A$1045,0),MATCH(E163,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L163)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE164,'Rent Limits'!$A$1:$A$1045,0),MATCH(D164,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD164,'Rent Limits'!$A$1:$A$1045,0),MATCH(E164,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L164)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE165,'Rent Limits'!$A$1:$A$1045,0),MATCH(D165,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD165,'Rent Limits'!$A$1:$A$1045,0),MATCH(E165,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L165)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE166,'Rent Limits'!$A$1:$A$1045,0),MATCH(D166,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD166,'Rent Limits'!$A$1:$A$1045,0),MATCH(E166,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L166)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE167,'Rent Limits'!$A$1:$A$1045,0),MATCH(D167,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD167,'Rent Limits'!$A$1:$A$1045,0),MATCH(E167,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L167)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE168,'Rent Limits'!$A$1:$A$1045,0),MATCH(D168,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD168,'Rent Limits'!$A$1:$A$1045,0),MATCH(E168,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L168)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE169,'Rent Limits'!$A$1:$A$1045,0),MATCH(D169,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD169,'Rent Limits'!$A$1:$A$1045,0),MATCH(E169,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L169)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE170,'Rent Limits'!$A$1:$A$1045,0),MATCH(D170,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD170,'Rent Limits'!$A$1:$A$1045,0),MATCH(E170,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L170)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE171,'Rent Limits'!$A$1:$A$1045,0),MATCH(D171,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD171,'Rent Limits'!$A$1:$A$1045,0),MATCH(E171,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L171)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE172,'Rent Limits'!$A$1:$A$1045,0),MATCH(D172,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD172,'Rent Limits'!$A$1:$A$1045,0),MATCH(E172,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L172)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE173,'Rent Limits'!$A$1:$A$1045,0),MATCH(D173,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD173,'Rent Limits'!$A$1:$A$1045,0),MATCH(E173,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L173)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE174,'Rent Limits'!$A$1:$A$1045,0),MATCH(D174,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD174,'Rent Limits'!$A$1:$A$1045,0),MATCH(E174,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L174)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE175,'Rent Limits'!$A$1:$A$1045,0),MATCH(D175,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD175,'Rent Limits'!$A$1:$A$1045,0),MATCH(E175,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L175)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE176,'Rent Limits'!$A$1:$A$1045,0),MATCH(D176,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD176,'Rent Limits'!$A$1:$A$1045,0),MATCH(E176,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L176)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE177,'Rent Limits'!$A$1:$A$1045,0),MATCH(D177,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD177,'Rent Limits'!$A$1:$A$1045,0),MATCH(E177,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L177)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE178,'Rent Limits'!$A$1:$A$1045,0),MATCH(D178,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD178,'Rent Limits'!$A$1:$A$1045,0),MATCH(E178,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L178)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE179,'Rent Limits'!$A$1:$A$1045,0),MATCH(D179,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD179,'Rent Limits'!$A$1:$A$1045,0),MATCH(E179,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L179)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE180,'Rent Limits'!$A$1:$A$1045,0),MATCH(D180,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD180,'Rent Limits'!$A$1:$A$1045,0),MATCH(E180,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L180)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE181,'Rent Limits'!$A$1:$A$1045,0),MATCH(D181,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD181,'Rent Limits'!$A$1:$A$1045,0),MATCH(E181,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L181)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE182,'Rent Limits'!$A$1:$A$1045,0),MATCH(D182,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD182,'Rent Limits'!$A$1:$A$1045,0),MATCH(E182,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L182)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE183,'Rent Limits'!$A$1:$A$1045,0),MATCH(D183,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD183,'Rent Limits'!$A$1:$A$1045,0),MATCH(E183,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L183)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE184,'Rent Limits'!$A$1:$A$1045,0),MATCH(D184,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD184,'Rent Limits'!$A$1:$A$1045,0),MATCH(E184,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L184)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE185,'Rent Limits'!$A$1:$A$1045,0),MATCH(D185,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD185,'Rent Limits'!$A$1:$A$1045,0),MATCH(E185,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L185)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE186,'Rent Limits'!$A$1:$A$1045,0),MATCH(D186,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD186,'Rent Limits'!$A$1:$A$1045,0),MATCH(E186,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L186)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE187,'Rent Limits'!$A$1:$A$1045,0),MATCH(D187,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD187,'Rent Limits'!$A$1:$A$1045,0),MATCH(E187,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L187)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE188,'Rent Limits'!$A$1:$A$1045,0),MATCH(D188,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD188,'Rent Limits'!$A$1:$A$1045,0),MATCH(E188,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L188)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE189,'Rent Limits'!$A$1:$A$1045,0),MATCH(D189,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD189,'Rent Limits'!$A$1:$A$1045,0),MATCH(E189,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L189)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE190,'Rent Limits'!$A$1:$A$1045,0),MATCH(D190,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD190,'Rent Limits'!$A$1:$A$1045,0),MATCH(E190,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L190)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE191,'Rent Limits'!$A$1:$A$1045,0),MATCH(D191,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD191,'Rent Limits'!$A$1:$A$1045,0),MATCH(E191,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L191)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE192,'Rent Limits'!$A$1:$A$1045,0),MATCH(D192,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD192,'Rent Limits'!$A$1:$A$1045,0),MATCH(E192,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L192)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE193,'Rent Limits'!$A$1:$A$1045,0),MATCH(D193,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD193,'Rent Limits'!$A$1:$A$1045,0),MATCH(E193,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L193)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE194,'Rent Limits'!$A$1:$A$1045,0),MATCH(D194,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD194,'Rent Limits'!$A$1:$A$1045,0),MATCH(E194,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L194)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE195,'Rent Limits'!$A$1:$A$1045,0),MATCH(D195,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,{"$f":"H195*(1+N195)","v":0},{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD195,'Rent Limits'!$A$1:$A$1045,0),MATCH(E195,'Rent Limits'!$J$1:$P$1)),0)","v":0},{"$f":"ROUND(G195*0.5/12,0)","v":0},0,0,0,{"$f":"IF(D195=\"Vacant\",S195-T195,S195)","v":0},{"$f":"U195*12","v":0},0,0,{"$f":"IFERROR(S195*12/G195,0)","v":0},"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L195)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE196,'Rent Limits'!$A$1:$A$1045,0),MATCH(D196,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},{"$f":"IF(OR(G196=\"\",D196=\"Vacant\"),0,IF(G196<=M196,0.05,0.1))","v":0},0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD196,'Rent Limits'!$A$1:$A$1045,0),MATCH(E196,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,{"$f":"H196","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AND(K196=\"VLI\",L196>0.3),AND(K196=\"LI\",L196>$AA$3),AND(OR(J196=\"New PRP\",K196=\"New PRP\"),L196=0.8)),\"Yes\",\"No\")","v":"No"},null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L196)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE197,'Rent Limits'!$A$1:$A$1045,0),MATCH(D197,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD197,'Rent Limits'!$A$1:$A$1045,0),MATCH(E197,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L197)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE198,'Rent Limits'!$A$1:$A$1045,0),MATCH(D198,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD198,'Rent Limits'!$A$1:$A$1045,0),MATCH(E198,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,{"$f":"IF(OR(D198=\"Vacant\",J198=\"New PRP\"),P198,MAX(R198,MIN(P198,O198,Q198)))","v":0},0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L198)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE199,'Rent Limits'!$A$1:$A$1045,0),MATCH(D199,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD199,'Rent Limits'!$A$1:$A$1045,0),MATCH(E199,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L199)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE200,'Rent Limits'!$A$1:$A$1045,0),MATCH(D200,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD200,'Rent Limits'!$A$1:$A$1045,0),MATCH(E200,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L200)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE201,'Rent Limits'!$A$1:$A$1045,0),MATCH(D201,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD201,'Rent Limits'!$A$1:$A$1045,0),MATCH(E201,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L201)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE202,'Rent Limits'!$A$1:$A$1045,0),MATCH(D202,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD202,'Rent Limits'!$A$1:$A$1045,0),MATCH(E202,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L202)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE203,'Rent Limits'!$A$1:$A$1045,0),MATCH(D203,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD203,'Rent Limits'!$A$1:$A$1045,0),MATCH(E203,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L203)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE204,'Rent Limits'!$A$1:$A$1045,0),MATCH(D204,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD204,'Rent Limits'!$A$1:$A$1045,0),MATCH(E204,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L204)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE205,'Rent Limits'!$A$1:$A$1045,0),MATCH(D205,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD205,'Rent Limits'!$A$1:$A$1045,0),MATCH(E205,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L205)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE206,'Rent Limits'!$A$1:$A$1045,0),MATCH(D206,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD206,'Rent Limits'!$A$1:$A$1045,0),MATCH(E206,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L206)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE207,'Rent Limits'!$A$1:$A$1045,0),MATCH(D207,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD207,'Rent Limits'!$A$1:$A$1045,0),MATCH(E207,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L207)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE208,'Rent Limits'!$A$1:$A$1045,0),MATCH(D208,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD208,'Rent Limits'!$A$1:$A$1045,0),MATCH(E208,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L208)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE209,'Rent Limits'!$A$1:$A$1045,0),MATCH(D209,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD209,'Rent Limits'!$A$1:$A$1045,0),MATCH(E209,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L209)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE210,'Rent Limits'!$A$1:$A$1045,0),MATCH(D210,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD210,'Rent Limits'!$A$1:$A$1045,0),MATCH(E210,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L210)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE211,'Rent Limits'!$A$1:$A$1045,0),MATCH(D211,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD211,'Rent Limits'!$A$1:$A$1045,0),MATCH(E211,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L211)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE212,'Rent Limits'!$A$1:$A$1045,0),MATCH(D212,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD212,'Rent Limits'!$A$1:$A$1045,0),MATCH(E212,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L212)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE213,'Rent Limits'!$A$1:$A$1045,0),MATCH(D213,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD213,'Rent Limits'!$A$1:$A$1045,0),MATCH(E213,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L213)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE214,'Rent Limits'!$A$1:$A$1045,0),MATCH(D214,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD214,'Rent Limits'!$A$1:$A$1045,0),MATCH(E214,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L214)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE215,'Rent Limits'!$A$1:$A$1045,0),MATCH(D215,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD215,'Rent Limits'!$A$1:$A$1045,0),MATCH(E215,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L215)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE216,'Rent Limits'!$A$1:$A$1045,0),MATCH(D216,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD216,'Rent Limits'!$A$1:$A$1045,0),MATCH(E216,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L216)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE217,'Rent Limits'!$A$1:$A$1045,0),MATCH(D217,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD217,'Rent Limits'!$A$1:$A$1045,0),MATCH(E217,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L217)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE218,'Rent Limits'!$A$1:$A$1045,0),MATCH(D218,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD218,'Rent Limits'!$A$1:$A$1045,0),MATCH(E218,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L218)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE219,'Rent Limits'!$A$1:$A$1045,0),MATCH(D219,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD219,'Rent Limits'!$A$1:$A$1045,0),MATCH(E219,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L219)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE220,'Rent Limits'!$A$1:$A$1045,0),MATCH(D220,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD220,'Rent Limits'!$A$1:$A$1045,0),MATCH(E220,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L220)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE221,'Rent Limits'!$A$1:$A$1045,0),MATCH(D221,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD221,'Rent Limits'!$A$1:$A$1045,0),MATCH(E221,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L221)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE222,'Rent Limits'!$A$1:$A$1045,0),MATCH(D222,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD222,'Rent Limits'!$A$1:$A$1045,0),MATCH(E222,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L222)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE223,'Rent Limits'!$A$1:$A$1045,0),MATCH(D223,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD223,'Rent Limits'!$A$1:$A$1045,0),MATCH(E223,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L223)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE224,'Rent Limits'!$A$1:$A$1045,0),MATCH(D224,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD224,'Rent Limits'!$A$1:$A$1045,0),MATCH(E224,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L224)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE225,'Rent Limits'!$A$1:$A$1045,0),MATCH(D225,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD225,'Rent Limits'!$A$1:$A$1045,0),MATCH(E225,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L225)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE226,'Rent Limits'!$A$1:$A$1045,0),MATCH(D226,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD226,'Rent Limits'!$A$1:$A$1045,0),MATCH(E226,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L226)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE227,'Rent Limits'!$A$1:$A$1045,0),MATCH(D227,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD227,'Rent Limits'!$A$1:$A$1045,0),MATCH(E227,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L227)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE228,'Rent Limits'!$A$1:$A$1045,0),MATCH(D228,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD228,'Rent Limits'!$A$1:$A$1045,0),MATCH(E228,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L228)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE229,'Rent Limits'!$A$1:$A$1045,0),MATCH(D229,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD229,'Rent Limits'!$A$1:$A$1045,0),MATCH(E229,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L229)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE230,'Rent Limits'!$A$1:$A$1045,0),MATCH(D230,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD230,'Rent Limits'!$A$1:$A$1045,0),MATCH(E230,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L230)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE231,'Rent Limits'!$A$1:$A$1045,0),MATCH(D231,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD231,'Rent Limits'!$A$1:$A$1045,0),MATCH(E231,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L231)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE232,'Rent Limits'!$A$1:$A$1045,0),MATCH(D232,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD232,'Rent Limits'!$A$1:$A$1045,0),MATCH(E232,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L232)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE233,'Rent Limits'!$A$1:$A$1045,0),MATCH(D233,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD233,'Rent Limits'!$A$1:$A$1045,0),MATCH(E233,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L233)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE234,'Rent Limits'!$A$1:$A$1045,0),MATCH(D234,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD234,'Rent Limits'!$A$1:$A$1045,0),MATCH(E234,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L234)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE235,'Rent Limits'!$A$1:$A$1045,0),MATCH(D235,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD235,'Rent Limits'!$A$1:$A$1045,0),MATCH(E235,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L235)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE236,'Rent Limits'!$A$1:$A$1045,0),MATCH(D236,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD236,'Rent Limits'!$A$1:$A$1045,0),MATCH(E236,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L236)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE237,'Rent Limits'!$A$1:$A$1045,0),MATCH(D237,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD237,'Rent Limits'!$A$1:$A$1045,0),MATCH(E237,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L237)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE238,'Rent Limits'!$A$1:$A$1045,0),MATCH(D238,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD238,'Rent Limits'!$A$1:$A$1045,0),MATCH(E238,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L238)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE239,'Rent Limits'!$A$1:$A$1045,0),MATCH(D239,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD239,'Rent Limits'!$A$1:$A$1045,0),MATCH(E239,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L239)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE240,'Rent Limits'!$A$1:$A$1045,0),MATCH(D240,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD240,'Rent Limits'!$A$1:$A$1045,0),MATCH(E240,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L240)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE241,'Rent Limits'!$A$1:$A$1045,0),MATCH(D241,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD241,'Rent Limits'!$A$1:$A$1045,0),MATCH(E241,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L241)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE242,'Rent Limits'!$A$1:$A$1045,0),MATCH(D242,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD242,'Rent Limits'!$A$1:$A$1045,0),MATCH(E242,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L242)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE243,'Rent Limits'!$A$1:$A$1045,0),MATCH(D243,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD243,'Rent Limits'!$A$1:$A$1045,0),MATCH(E243,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L243)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE244,'Rent Limits'!$A$1:$A$1045,0),MATCH(D244,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD244,'Rent Limits'!$A$1:$A$1045,0),MATCH(E244,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L244)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE245,'Rent Limits'!$A$1:$A$1045,0),MATCH(D245,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD245,'Rent Limits'!$A$1:$A$1045,0),MATCH(E245,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L245)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE246,'Rent Limits'!$A$1:$A$1045,0),MATCH(D246,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD246,'Rent Limits'!$A$1:$A$1045,0),MATCH(E246,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L246)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE247,'Rent Limits'!$A$1:$A$1045,0),MATCH(D247,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD247,'Rent Limits'!$A$1:$A$1045,0),MATCH(E247,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L247)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE248,'Rent Limits'!$A$1:$A$1045,0),MATCH(D248,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD248,'Rent Limits'!$A$1:$A$1045,0),MATCH(E248,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L248)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE249,'Rent Limits'!$A$1:$A$1045,0),MATCH(D249,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD249,'Rent Limits'!$A$1:$A$1045,0),MATCH(E249,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L249)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE250,'Rent Limits'!$A$1:$A$1045,0),MATCH(D250,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD250,'Rent Limits'!$A$1:$A$1045,0),MATCH(E250,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L250)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE251,'Rent Limits'!$A$1:$A$1045,0),MATCH(D251,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD251,'Rent Limits'!$A$1:$A$1045,0),MATCH(E251,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L251)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE252,'Rent Limits'!$A$1:$A$1045,0),MATCH(D252,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD252,'Rent Limits'!$A$1:$A$1045,0),MATCH(E252,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L252)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE253,'Rent Limits'!$A$1:$A$1045,0),MATCH(D253,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD253,'Rent Limits'!$A$1:$A$1045,0),MATCH(E253,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L253)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE254,'Rent Limits'!$A$1:$A$1045,0),MATCH(D254,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD254,'Rent Limits'!$A$1:$A$1045,0),MATCH(E254,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L254)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE255,'Rent Limits'!$A$1:$A$1045,0),MATCH(D255,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD255,'Rent Limits'!$A$1:$A$1045,0),MATCH(E255,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L255)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE256,'Rent Limits'!$A$1:$A$1045,0),MATCH(D256,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD256,'Rent Limits'!$A$1:$A$1045,0),MATCH(E256,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L256)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE257,'Rent Limits'!$A$1:$A$1045,0),MATCH(D257,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD257,'Rent Limits'!$A$1:$A$1045,0),MATCH(E257,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L257)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE258,'Rent Limits'!$A$1:$A$1045,0),MATCH(D258,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD258,'Rent Limits'!$A$1:$A$1045,0),MATCH(E258,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L258)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE259,'Rent Limits'!$A$1:$A$1045,0),MATCH(D259,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,{"$f":"H259*(1+N259)","v":0},{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD259,'Rent Limits'!$A$1:$A$1045,0),MATCH(E259,'Rent Limits'!$J$1:$P$1)),0)","v":0},{"$f":"ROUND(G259*0.5/12,0)","v":0},0,0,0,{"$f":"IF(D259=\"Vacant\",S259-T259,S259)","v":0},{"$f":"U259*12","v":0},0,0,{"$f":"IFERROR(S259*12/G259,0)","v":0},"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L259)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE260,'Rent Limits'!$A$1:$A$1045,0),MATCH(D260,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},{"$f":"IF(OR(G260=\"\",D260=\"Vacant\"),0,IF(G260<=M260,0.05,0.1))","v":0},0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD260,'Rent Limits'!$A$1:$A$1045,0),MATCH(E260,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,{"$f":"H260","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AND(K260=\"VLI\",L260>0.3),AND(K260=\"LI\",L260>$AA$3),AND(OR(J260=\"New PRP\",K260=\"New PRP\"),L260=0.8)),\"Yes\",\"No\")","v":"No"},null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L260)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE261,'Rent Limits'!$A$1:$A$1045,0),MATCH(D261,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD261,'Rent Limits'!$A$1:$A$1045,0),MATCH(E261,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L261)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE262,'Rent Limits'!$A$1:$A$1045,0),MATCH(D262,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD262,'Rent Limits'!$A$1:$A$1045,0),MATCH(E262,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,{"$f":"IF(OR(D262=\"Vacant\",J262=\"New PRP\"),P262,MAX(R262,MIN(P262,O262,Q262)))","v":0},0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L262)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE263,'Rent Limits'!$A$1:$A$1045,0),MATCH(D263,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD263,'Rent Limits'!$A$1:$A$1045,0),MATCH(E263,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L263)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE264,'Rent Limits'!$A$1:$A$1045,0),MATCH(D264,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD264,'Rent Limits'!$A$1:$A$1045,0),MATCH(E264,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L264)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE265,'Rent Limits'!$A$1:$A$1045,0),MATCH(D265,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD265,'Rent Limits'!$A$1:$A$1045,0),MATCH(E265,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L265)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE266,'Rent Limits'!$A$1:$A$1045,0),MATCH(D266,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD266,'Rent Limits'!$A$1:$A$1045,0),MATCH(E266,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L266)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE267,'Rent Limits'!$A$1:$A$1045,0),MATCH(D267,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD267,'Rent Limits'!$A$1:$A$1045,0),MATCH(E267,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L267)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE268,'Rent Limits'!$A$1:$A$1045,0),MATCH(D268,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD268,'Rent Limits'!$A$1:$A$1045,0),MATCH(E268,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L268)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE269,'Rent Limits'!$A$1:$A$1045,0),MATCH(D269,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD269,'Rent Limits'!$A$1:$A$1045,0),MATCH(E269,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L269)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE270,'Rent Limits'!$A$1:$A$1045,0),MATCH(D270,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD270,'Rent Limits'!$A$1:$A$1045,0),MATCH(E270,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L270)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE271,'Rent Limits'!$A$1:$A$1045,0),MATCH(D271,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD271,'Rent Limits'!$A$1:$A$1045,0),MATCH(E271,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L271)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE272,'Rent Limits'!$A$1:$A$1045,0),MATCH(D272,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD272,'Rent Limits'!$A$1:$A$1045,0),MATCH(E272,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L272)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE273,'Rent Limits'!$A$1:$A$1045,0),MATCH(D273,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD273,'Rent Limits'!$A$1:$A$1045,0),MATCH(E273,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L273)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE274,'Rent Limits'!$A$1:$A$1045,0),MATCH(D274,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD274,'Rent Limits'!$A$1:$A$1045,0),MATCH(E274,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L274)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE275,'Rent Limits'!$A$1:$A$1045,0),MATCH(D275,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD275,'Rent Limits'!$A$1:$A$1045,0),MATCH(E275,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L275)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE276,'Rent Limits'!$A$1:$A$1045,0),MATCH(D276,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD276,'Rent Limits'!$A$1:$A$1045,0),MATCH(E276,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L276)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE277,'Rent Limits'!$A$1:$A$1045,0),MATCH(D277,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD277,'Rent Limits'!$A$1:$A$1045,0),MATCH(E277,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L277)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$I$1045,MATCH(AE278,'Rent Limits'!$A$1:$A$1045,0),MATCH(D278,'Rent Limits'!$A$1:$I$1,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('Rent Limits'!$J$1:$P$1045,MATCH(AD278,'Rent Limits'!$A$1:$A$1045,0),MATCH(E278,'Rent Limits'!$J$1:$P$1)),0)","v":0},0,0,0,0,0,0,0,0,0,"No",null,null,null,{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,'Assisted Units'!L278)","v":""},{"$f":"CONCATENATE('Project, Applicant, Threshold'!$AD$24,\"0.35\")","v":"0.35"}]
[{"$f":"COUNTA(A3:A278)","v":0},{"$f":"COUNTA(B3:B278)","v":0},null,null,{"$f":"COUNTA(E3:E278)","v":0},null,"Mo. Totals",{"$f":"SUM(H3:H278)","v":0},null,"Percentage of 80% AMI units",null,{"$f":"IFERROR((COUNTIF((L3:L278),0.8)/COUNTA(L3:L278)),0)","v":0},null,{"$f":"SUM(N3:N278)","v":0},null,null,null,null,null,null,{"$f":"SUM(U3:U278)","v":0},null,{"$f":"SUM(W3:W278)","v":0},{"$f":"SUM(X3:X278)","v":0}]
["Totals",null,null,null,null,null,null,null,"Ann. Totals",null,{"$f":"K279","v":0},"Weighted avg. rent increase",null,{"$f":"IFERROR(N279/(COUNTIF((N3:N278),0.05)+COUNTIF((N3:N278),0.1)),0)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V3:V278)","v":0},{"$f":"W279*12","v":0},{"$f":"X279*12","v":0}]

{"sheet":"Non Assisted Units","index":11,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[[9,0,9,1],[9,2,9,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[8,0,8,1],[8,2,8,3],[3,0,3,1],[3,2,3,3],[4,0,4,1],[4,2,4,3],[5,0,5,1],[5,2,5,3],[1,0,1,1],[1,2,1,3],[2,0,2,1],[2,2,2,3],[0,0,0,6]]}
["Non-Assisted Units (enter manager units on 'Assisted Units' worksheet)",null,null,null,null,null,null,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["(A)",null,"(B)",null,"(C)","(D)","(E)","(F)"]
["Unit Size\nNumber of Bedrooms\nGHOCC = Group Home Occupancy\n(Use 0 for GHOCC, SRO or Studio apts)",null,"Number of Units (include all non-assisted manager units)",null,"Total Average Monthly Rent\n(include all non-assisted manager units in average)","Total Annual Rent","Total Annual Tenant Assistance Subsidies","Total Annual Rental Revenue"]
[0,null,null,null,null,{"$f":"E4*C4*12","v":0},null,{"$f":"F4+G4","v":0}]
[1,null,null,null,null,0,null,0]
[2,null,null,null,null,0,null,0]
[3,null,null,null,null,0,null,0]
[4,null,null,null,null,0,null,0]
[5,null,null,null,null,0,null,0]
["TOTALS ",null,{"$f":"SUM(C4:D9)","v":0},null,null,{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0},{"$f":"SUM(H4:H9)","v":0}]

{"sheet":"Summary Original Assisted Units","index":12,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Original Assisted and New PRP Assisted Units from 'Assisted Units' worksheet",null,"HCD Unit Designation"]
["Bedroom size (to see data: right click and select 'Refresh')","Original HCD RA Targeted Income Level","(blank)","Grand Total"]
["(blank)"]
[null,"(blank)"]
[]
[null,"(blank) Count"]
["Grand Total"]

{"sheet":"Summary Proposed Assisted Units","index":13,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Proposed Assisted Units from 'Assisted Units' worksheet",null,"HCD Unit Designation"]
["Bedroom size (to see data: right click and select 'Refresh')","HCD New PRP RA Targeted AMI Level","(blank)","Grand Total"]
["(blank)"]
[null,"(blank)"]
[]
[null,"(blank) Count"]
["Grand Total"]

{"sheet":"Dev Budget","index":14,"n_rows":123,"n_cols":12,"rows_kept":123,"cut":false,"hidden":false,"merged":[[3,0,3,8],[3,9,3,11],[1,6,2,6],[1,7,2,7],[1,8,2,8],[0,1,0,8],[0,9,0,11],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,9,2,9],[1,10,2,10],[1,11,2,11]]}
[{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"},"Residential Permanent Sources/Uses of Funds",null,null,null,null,null,null,null,"Commercial Sources/Uses"]
["Uses of Funds","HCD PRP Rehab Loan","Residential Source Name:","Residential Source Name:","Residential Source Name:","Residential Source Name:","Private mortgage financing","Deferred costs","Total Residential Sources/Costs","Total Commercial Sources/Costs","Commercial Source Name:","Commercial Source Name:"]
[]
["Project Development Costs"]
["LAND COST/ACQUISITION"]
["Land Cost or Value",null,null,null,null,null,null,null,{"$f":"SUM(B6:H6)","v":0},{"$f":"K6+L6","v":0}]
["Demolition",null,null,null,null,null,null,null,{"$f":"SUM(B7:H7)","v":0},{"$f":"K7+L7","v":0}]
["Legal",null,null,null,null,null,null,null,{"$f":"SUM(B8:H8)","v":0},0]
["Land Lease Rent Prepayment",null,null,null,null,null,null,null,{"$f":"SUM(B9:H9)","v":0},0]
["Total Land Cost or Value",{"$f":"SUM(B6:B9)","v":0},{"$f":"SUM(C6:C9)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K6:K9)","v":0},0]
["Existing Improvements Cost or Value",null,null,null,null,null,null,null,{"$f":"SUM(B11:H11)","v":0},0]
["Off-Site Improvements",null,null,null,null,null,null,null,{"$f":"SUM(B12:H12)","v":0},0]
["Total Acquisition Cost",{"$f":"SUM(B11:B12)","v":0},{"$f":"SUM(C11:C12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K11:K12)","v":0},0]
["Total Land Cost / Acquisition Cost",{"$f":"SUM(B10+B13)","v":0},{"$f":"SUM(C10+C13)","v":0},{"$f":"SUM(D10+D13)","v":0},0,0,0,0,0,0,{"$f":"SUM(K10+K13)","v":0},0]
["Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,{"$f":"SUM(B15:H15)","v":0},0]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,{"$f":"SUM(B16:H16)","v":0},0]
["Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,{"$f":"SUM(B17:H17)","v":0},0]
["REHABILITATION"]
["Site Work",null,null,null,null,null,null,null,{"$f":"SUM(B19:H19)","v":0},0]
["Structures",null,null,null,null,null,null,null,0,0]
["General Requirements",null,null,null,null,null,null,null,0,0]
["Contractor Overhead",null,null,null,null,null,null,null,0,0]
["Contractor Profit",null,null,null,null,null,null,null,0,0]
["Prevailing Wages",null,null,null,null,null,null,null,0,0]
["General Liability Insurance",null,null,null,null,null,null,null,0,0]
["Urban Greening",null,null,null,null,null,null,null,0,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,0,0]
["Total Rehabilitation Costs",{"$f":"SUM(B19:B29)","v":0},{"$f":"SUM(C19:C29)","v":0},{"$f":"SUM(D19:D29)","v":0},0,0,0,0,0,{"$f":"SUM(J19:J29)","v":0},0,0]
["Total Relocation Expenses",null,null,null,null,null,null,null,{"$f":"SUM(B31:H31)","v":0},0]
["NEW CONSTRUCTION"]
["Site Work",null,null,null,null,null,null,null,{"$f":"SUM(B33:H33)","v":0},{"$f":"K33+L33","v":0}]
["Structures",null,null,null,null,null,null,null,0,0]
["General Requirements",null,null,null,null,null,null,null,0,0]
["Contractor Overhead",null,null,null,null,null,null,null,0,0]
["Contractor Profit",null,null,null,null,null,null,null,0,0]
["Prevailing Wages",null,null,null,null,null,null,null,0,0]
["General Liability Insurance",null,null,null,null,null,null,null,0,0]
["Urban Greening",null,null,null,null,null,null,null,0,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,0,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,0,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,0,0]
["Total New Construction Costs",{"$f":"SUM(B33:B43)","v":0},{"$f":"SUM(C33:C43)","v":0},{"$f":"SUM(D33:D43)","v":0},0,0,0,0,0,0,{"$f":"SUM(K33:K43)","v":0},0]
["ARCHITECTURAL FEES"]
["Design",null,null,null,null,null,null,null,{"$f":"SUM(B46:H46)","v":0},{"$f":"K46+L46","v":0}]
["Supervision",null,null,null,null,null,null,null,{"$f":"SUM(B47:H47)","v":0},0]
["Total Architectural Costs",{"$f":"SUM(B45:B47)","v":0},{"$f":"SUM(C45:C47)","v":0},{"$f":"SUM(D45:D47)","v":0},0,0,0,0,0,0,{"$f":"SUM(K45:K47)","v":0},0]
["Total Survey & Engineering",null,null,null,null,null,null,null,{"$f":"SUM(B49:H49)","v":0},0]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",null,null,null,null,null,null,null,{"$f":"SUM(B51:H51)","v":0},{"$f":"K51+L51","v":0}]
["Origination Fee",null,null,null,null,null,null,null,0,0]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,0,0]
["Bond Premium",null,null,null,null,null,null,null,0,0]
["Cost of Issuance",null,null,null,null,null,null,null,0,0]
["Title & Recording",null,null,null,null,null,null,null,0,0]
["Taxes",null,null,null,null,null,null,null,0,0]
["Insurance",null,null,null,null,null,null,null,0,0]
["Employment Reporting",null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,0,0]
["Total Construction Interest & Fees",{"$f":"SUM(B51:B63)","v":0},{"$f":"SUM(C51:C63)","v":0},{"$f":"SUM(D51:D63)","v":0},0,0,0,0,0,0,{"$f":"SUM(K51:K63)","v":0},0]
["PERMANENT FINANCING"]
["Loan Origination Fee",null,null,null,null,null,null,null,{"$f":"SUM(B66:H66)","v":0},{"$f":"K66+L66","v":0}]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,0,0]
["Title & Recording",null,null,null,null,null,null,null,0,0]
["Taxes",null,null,null,null,null,null,null,0,0]
["Insurance",null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Total Permanent Financing Costs",{"$f":"SUM(B66:B74)","v":0},{"$f":"SUM(C66:C74)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K66:K74)","v":0},0]
["Subtotals Forward",{"$f":"SUM(B10+B13+B15+B16+B17+B30+B31+B44+B48+B49+B64+B75)","v":0},{"$f":"SUM(C10+C13+C15+C16+C17+C30+C31+C44+C48+C49+C64+C75)","v":0},{"$f":"SUM(D10+D13+D15+D16+D17+D30+D31+D44+D48+D49+D64+D75)","v":0},0,0,0,0,0,{"$f":"SUM(J10+J13+J15+J16+J17+J31+J44+J48+J49+J64+J75)","v":0},0,0]
["LEGAL FEES"]
["Legal Paid by Applicant",null,null,null,null,null,null,null,{"$f":"SUM(B78:H78)","v":0},{"$f":"K78+L78","v":0}]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,{"$f":"SUM(B79:H79)","v":0},0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,{"$f":"SUM(B80:H80)","v":0},0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,{"$f":"SUM(B81:H81)","v":0},0]
["Total Attorney Costs",{"$f":"SUM(B77:B81)","v":0},{"$f":"SUM(C77:C81)","v":0},{"$f":"SUM(D77:D81)","v":0},0,0,0,0,0,0,0,0]
["RESERVES"]
["Operating Reserve",null,null,null,null,null,null,null,{"$f":"SUM(B84:H84)","v":0},{"$f":"K84+L84","v":0}]
["Replacement Reserve",null,null,null,null,null,null,null,0,0]
["Transition Reserve",null,null,null,null,null,null,null,0,0]
["Rent Reserve",null,null,null,null,null,null,null,0,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Total Reserve Costs",{"$f":"SUM(B84:B90)","v":0},{"$f":"SUM(C84:C90)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K84:K90)","v":0},0]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",null,null,null,null,null,null,null,{"$f":"SUM(B93:H93)","v":0},{"$f":"K93+L93","v":0}]
["Soft Cost Contingency",null,null,null,null,null,null,null,{"$f":"SUM(B94:H94)","v":0},0]
["Total Contingency Costs",{"$f":"SUM(B93:B94)","v":0},{"$f":"SUM(C93:C94)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K93:K94)","v":0},0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",null,null,null,null,null,null,null,{"$f":"SUM(B97:H97)","v":0},{"$f":"K97+L97","v":0}]
["Environmental Audit",null,null,null,null,null,null,null,0,0]
["Local Development Impact Fees",null,null,null,null,null,null,null,0,0]
["Permit Processing Fees",null,null,null,null,null,null,null,0,0]
["Capital Fees",null,null,null,null,null,null,null,0,0]
["Marketing",null,null,null,null,null,null,null,0,0]
["Furnishings",null,null,null,null,null,null,null,0,0]
["Market Study",null,null,null,null,null,null,null,0,0]
["Accounting/Reimbursable",null,null,null,null,null,null,null,0,0]
["Appraisal Costs",null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Total Other Costs",{"$f":"SUM(B97:B112)","v":0},{"$f":"SUM(C97:C112)","v":0},{"$f":"SUM(D97:D112)","v":0},0,0,0,0,0,0,{"$f":"SUM(K97:K112)","v":0},0]
["SUBTOTAL PROJECT COST",{"$f":"SUM(B76+B82+B91+B95+B113)","v":0},{"$f":"SUM(C76+C82+C91+C95+C113)","v":0},{"$f":"SUM(D76+D82+D91+D95+D113)","v":0},0,0,0,0,0,0,{"$f":"SUM(K76+K82+K91+K95+K113)","v":0},0]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",null,null,null,null,null,null,null,{"$f":"SUM(B116:H116)","v":0},{"$f":"K116+L116","v":0}]
["Consultant/Processing Agent",null,null,null,null,null,null,null,0,0]
["HCD PRP Administration",null,null,null,null,null,null,null,0,0]
["Broker Fees Paid  to a Related Party",null,null,null,null,null,null,null,0,0]
["Construction Oversight by Developer",null,null,null,null,null,null,null,0,0]
["Other Developer Costs: (Specify)",null,null,null,null,null,null,null,0,0]
["Total Developer Costs",{"$f":"SUM(B116:B121)","v":0},{"$f":"SUM(C116:C121)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K116:K121)","v":0},0]
["Total Project Costs",{"$f":"SUM(B114+B122)","v":0},{"$f":"SUM(C114+C122)","v":0},{"$f":"SUM(D114+D122)","v":0},0,0,0,0,0,{"$f":"J114+J122","v":0},0,0]

{"sheet":"Dev Sources","index":15,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[[27,5,27,6],[28,0,28,15],[29,0,29,15],[27,0,27,4],[27,12,27,13],[16,14,17,14],[16,15,17,15],[26,2,26,4],[21,2,21,4],[22,2,22,4],[25,2,25,4],[20,2,20,4],[19,2,19,4],[16,8,17,8],[16,9,17,9],[16,10,16,11],[16,12,16,13],[18,2,18,4],[23,2,23,4],[24,2,24,4],[13,2,13,4],[13,14,13,15],[12,2,12,4],[12,14,12,15],[15,0,15,15],[13,5,13,6],[14,0,14,15],[16,0,17,1],[16,2,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[7,2,7,4],[7,14,7,15],[8,2,8,4],[8,14,8,15],[11,2,11,4],[11,14,11,15],[9,2,9,4],[9,14,9,15],[10,2,10,4],[10,14,10,15],[5,2,5,4],[5,14,5,15],[6,2,6,4],[6,14,6,15],[4,2,4,4],[4,14,4,15],[0,0,0,14],[1,0,1,15],[2,0,3,1],[2,2,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,2,15],[3,14,3,15]]}
["Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["Construction Period Sources of Funds"]
["Funding Committed by Application Submittal Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","*Details of Deferred Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
[1,null,null,null,null,null,null,null,null,{"$f":"H5+I5","v":0}]
[2,null,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H10+I10","v":0}]
[7,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,0]
[9,null,"Deferred costs (detail at right)",null,null,null,null,{"$f":"N14","v":0},null,0]
[null,null,null,null,null,"Totals",null,{"$f":"SUM(H5:H13)","v":0},{"$f":"SUM(I5:I13)","v":0},{"$f":"SUM(J5:J13)","v":0},null,null,null,{"$f":"SUM(N5:N13)","v":0}]
[]
["Permanent Sources of Funds"]
["Funding Committed by Application Submittal Date?",null,"Source Name",null,null,"Source Type","Lien\nNo.","Residential\nFunding Amount","Commercial\nFunding Amount","Total Amount","Interest Rate ",null,"Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service"]
[null,null,null,null,null,null,null,null,null,null,"Type ","Rate","Type","Due in (yrs)"]
[1,"Yes",{"$f":"'Dev Budget'!B2","v":"HCD PRP Rehab Loan"},null,null,"State-HCD",null,{"$f":"'Dev Budget'!B123","v":0},null,{"$f":"H19+I19","v":0}]
[2,null,{"$f":"'Dev Budget'!C2","v":"Residential Source Name:"},null,null,null,null,{"$f":"'Dev Budget'!C123","v":0},null,{"$f":"H20+I20","v":0}]
[3,null,{"$f":"'Dev Budget'!D2","v":"Residential Source Name:"},null,null,null,null,{"$f":"'Dev Budget'!D123","v":0},null,{"$f":"H21+I21","v":0}]
[4,null,{"$f":"'Dev Budget'!E2","v":"Residential Source Name:"},null,null,null,null,{"$f":"'Dev Budget'!E123","v":0},null,0]
[5,null,{"$f":"'Dev Budget'!F2","v":"Residential Source Name:"},null,null,null,null,{"$f":"'Dev Budget'!F123","v":0},null,0]
[6,null,{"$f":"'Dev Budget'!G2","v":"Private mortgage financing"},null,null,null,null,{"$f":"'Dev Budget'!G123","v":0},null,{"$f":"H24+I24","v":0}]
[7,null,{"$f":"'Dev Budget'!H2","v":"Deferred costs"},null,null,"Other",null,{"$f":"'Dev Budget'!H123","v":0},null,0]
[8,null,{"$f":"'Dev Budget'!K2","v":"Commercial Source Name:"},null,null,null,null,null,{"$f":"'Dev Budget'!K123","v":0},0]
[9,null,{"$f":"'Dev Budget'!L2","v":"Commercial Source Name:"},null,null,null,null,null,{"$f":"'Dev Budget'!L123","v":0},0]
[null,null,null,null,null,"Totals",null,{"$f":"SUM(H19:H27)","v":0},{"$f":"SUM(I19:I27)","v":0},{"$f":"SUM(J19:J27)","v":0},null,null,"Totals",null,{"$f":"SUM(O19:O27)","v":0},{"$f":"SUM(P19:P27)","v":0}]
["Applicant comments: Include a description of balloon payments and unusual or extraordinary circumstances that have resulted in higher than expected project costs and provide a justification as to why these costs are reasonable. "]

{"sheet":"TBL and High Cost Test","index":16,"n_rows":59,"n_cols":63,"rows_kept":59,"cut":false,"hidden":true,"merged":[[57,1,57,29],[57,30,57,36],[57,37,57,46],[54,0,54,39],[54,40,54,46],[55,0,55,39],[55,40,55,46],[56,0,56,29],[56,30,56,36],[56,37,56,46],[52,0,53,0],[52,37,53,46],[53,1,53,4],[53,5,53,6],[53,7,53,14],[53,15,53,20],[53,21,53,26],[53,27,53,36],[49,1,50,36],[49,37,49,39],[49,40,49,46],[50,37,50,46],[51,1,52,36],[51,37,51,39],[51,40,51,46],[46,1,47,36],[46,37,46,39],[46,40,46,46],[47,0,48,0],[47,37,48,46],[48,1,48,9],[48,10,48,19],[48,20,48,31],[48,32,48,36],[28,0,45,0],[28,1,29,36],[28,37,28,39],[42,1,43,36],[42,37,42,39],[43,37,43,39],[44,1,45,36],[44,37,44,39],[45,37,45,39],[38,1,39,36],[38,37,38,39],[39,37,39,39],[40,1,41,36],[40,37,40,39],[41,37,41,39],[28,40,45,46],[29,37,29,39],[30,1,31,36],[30,37,30,39],[31,37,31,39],[32,1,33,36],[32,37,32,39],[24,1,25,36],[24,37,24,39],[24,40,25,46],[25,37,25,39],[33,37,33,39],[34,1,35,36],[34,37,34,39],[35,37,35,39],[36,1,37,36],[36,37,36,39],[37,37,37,39],[26,0,27,0],[26,1,27,36],[26,37,26,39],[26,40,27,46],[27,37,27,39],[20,1,21,36],[20,37,20,39],[20,40,21,46],[21,37,21,39],[22,1,23,36],[22,37,22,39],[22,40,23,46],[23,37,23,39],[18,1,18,36],[18,37,18,39],[18,40,18,46],[19,1,19,36],[19,37,19,39],[19,40,19,46],[14,0,15,0],[14,1,15,36],[14,37,14,39],[14,40,15,46],[15,37,15,39],[16,1,17,36],[16,37,16,39],[16,40,17,46],[17,37,17,39],[11,0,11,36],[11,37,11,39],[11,40,11,46],[12,1,13,36],[12,37,12,39],[12,40,13,46],[13,37,13,39],[9,0,9,13],[9,14,9,18],[9,19,9,23],[9,24,9,39],[9,40,9,46],[10,0,10,39],[10,40,10,46],[4,0,4,7],[4,8,4,23],[4,24,4,39],[4,40,4,46],[7,0,7,7],[7,8,7,23],[7,24,7,39],[7,40,7,46],[8,0,8,7],[8,8,8,23],[8,24,8,39],[8,40,8,46],[5,0,5,7],[5,8,5,23],[5,24,5,39],[5,40,5,46],[6,0,6,7],[6,8,6,23],[6,24,6,39],[6,40,6,46],[0,0,0,46],[1,0,1,4],[1,5,1,24],[1,25,1,27],[1,28,1,33],[1,34,1,39],[1,40,1,46],[2,0,2,46],[3,0,3,7],[3,8,3,23],[3,24,3,39],[3,40,3,46]]}
["2022 TCAC Threshold Basis Limit for HCD Developer Fee 2017 UMR §8312(c) & (b) and\nHigh Cost Test for HCD Limits on Development Costs 2017 UMR §8311(a) & (b) (revised 2/25/22)\nComplete all yellow shaded cells; see cell comments for tips",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,"1/31/22","SRO & STUDIO 4% & 9","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS","SRO & STUDIO","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS"]
["Project Name:",null,null,null,null,{"$f":"IF('Project, Applicant, Threshold'!E22=\"\",\"\",'Project, Applicant, Threshold'!E22)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,null,{"$f":"IF('Project, Applicant, Threshold'!AD24=\"\",\"\",'Project, Applicant, Threshold'!AD24)","v":""},null,null,null,null,null,"HCD Phase:",null,null,null,null,null,"Origination",null,null,null,null,null,null,null,null,null,null,null,"ALAMEDA",384234,443018,534400,684032,762054]
["Rep Name:",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,"ALPINE",278972,321652,388000,496640,553288]
["Unit Size",null,null,null,null,null,null,null,{"$f":"CONCATENATE(BA1,\" TCAC Threshold Basis Limits (TBL) \")","v":"1/31/22 TCAC Threshold Basis Limits (TBL) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis x\nNumber of Units",null,null,null,null,null,null,null,null,null,null,null,"AMADOR",278972,321652,388000,496640,553288]
["SRO/Studio",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX5))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(('Assisted Units'!$E$3:$E$278),0))+'Non Assisted Units'!#REF!+'Non Assisted Units'!C4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I5*Y5)),0,(I5*Y5))","v":0},null,null,null,null,null,null,null,null,2,7,null,"BUTTE",246186,283850,342400,438272,488262]
["1 Bedroom",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX6))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(('Assisted Units'!$E$3:$E$278),1))+'Non Assisted Units'!C5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I6*Y6)),0,(I6*Y6))","v":0},null,null,null,null,null,null,null,null,{"$f":"AX5+1","v":3},{"$f":"AY5+1","v":8},null,"CALAVERAS",278972,321652,388000,496640,553288]
["2 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX7))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(('Assisted Units'!$E$3:$E$278),2))+'Non Assisted Units'!C6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I7*Y7)),0,(I7*Y7))","v":0},null,null,null,null,null,null,null,null,{"$f":"AX6+1","v":4},{"$f":"AY6+1","v":9},null,"COLUSA",278972,321652,388000,496640,553288]
["3 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX8))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(('Assisted Units'!$E$3:$E$278),3))+'Non Assisted Units'!C7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I8*Y8)),0,(I8*Y8))","v":0},null,null,null,null,null,null,null,null,5,{"$f":"AY7+1","v":10},null,"CONTRA COSTA",384234,443018,534400,684032,762054]
["4+ Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX9))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(COUNTIF(('Assisted Units'!$E$3:$E$278),4))+'Non Assisted Units'!C8+(COUNTIF(('Assisted Units'!$E$3:$E$278),5))+'Non Assisted Units'!C9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I9*Y9)),0,(I9*Y9))","v":0},null,null,null,null,null,null,null,null,6,{"$f":"AY8+1","v":11},null,"DEL NORTE",278972,321652,388000,496640,553288]
["Number of Manager Units in Project:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UNITS:",null,null,null,null,{"$f":"SUM(Y5:Y9)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL DORADO",278397,320989,387200,495616,552147]
["TOTAL UNADJUSTED THRESHOLD BASIS LIMIT (TBL):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO5:AO9)","v":0},null,null,null,null,null,null,null,null,null,null,null,"FRESNO",238133,274565,331200,423936,472291]
["TBL ADJUSTMENTS §10327(c)(5)(A-F):",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,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLENN",278972,321652,388000,496640,553288]
["(A)","Project paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages.  (20%)",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,{"$f":"ROUND(IF(AL13=\"Yes\",AO11*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"HUMBOLDT",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPERIAL",240434,277218,334400,428032,476854]
[null,"Project certifies that (1) they are subject to a project labor agreement within the meaning of §2500(b)(1) of the Public Contract Code, or (2) they will use a skilled and trained workforce as defined by §25536.7 of the Health and Safety Code to perform all onsite work within an apprenticeable occupation in the building and construction trades. (5%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL15=\"Yes\",AO11*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"INYO",278972,321652,388000,496640,553288]
[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,"KERN",238133,274565,331200,423936,472291]
[null,"New construction project required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels. (10%)",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,{"$f":"ROUND(IF(AL17=\"Yes\",AO11*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"KINGS",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAKE",278972,321652,388000,496640,553288]
[null,"Project where a day care center is part of the development. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL19=\"Yes\",AO11*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"LASSEN",278972,321652,388000,496640,553288]
[null,"Project where 100 percent of the Low Income units are for Special Needs populations. (2%)",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,{"$f":"ROUND(IF(AL20=\"Yes\",AO11*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"LOS ANGELES",341094,393278,474400,607232,676494]
[null,"Project where at least 95% of the project's upper floor units are serviced by an elevator. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL21=\"Yes\",(AO11*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MADERA",238133,274565,331200,423936,472291]
[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,"MARIN",307732,354812,428000,547840,610328]
[null,"Project wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed. (15%)",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,{"$f":"ROUND(IF(AL23=\"Yes\",(AO11*0.15),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MARIPOSA",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MENDOCINO",278972,321652,388000,496640,553288]
[null,"Project wherein at least 95% of the building(s) is constructed as a Type III as defined in the California Building Code, or a Type III/Type I combination, in which case, the Type I 15% increase above is not allowed. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL23=\"Yes\",0,ROUND(IF(AL25=\"Yes\",(AO11*0.1),0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,"MERCED",238133,274565,331200,423936,472291]
[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,"MODOC",278972,321652,388000,496640,553288]
["(B)","Project applying under §10325 or §10326 of these regulations that include one or more of the features below. (up to 10%)",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,{"$f":"IF(SUM(AL29:AL46)>0.005,MIN(0.1,SUM(AL29:AL46))*AO11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MONO",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTEREY",311183,358791,432800,553984,617173]
["Proposed energy efficiency/resource conservation/indoor air quality items","(1) Project shall have onsite renewable generation estimated to produce 50% or more of annual tenant electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 50% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (2) only if the renewable generation used to calculate each basis increase does not overlap. (5%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAPA",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL29=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA",278972,321652,388000,496640,553288]
[null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap. (2%)",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,"ORANGE",308882,356138,429600,549888,612610]
[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,{"$f":"IF(AL31=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLACER",278397,320989,387200,495616,552147]
[null,"(3) Newly constructed Project buildings shall be 15% or more energy efficient than the 2016 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24), except that if the local building department has determined that building permit applications submitted on or before December 31, 2016 are complete, then newly constructed Project buildings shall be fifteen percent (15%) or more energy efficient than the 2013 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24). (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLUMAS",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL33=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIVERSIDE",240434,277218,334400,428032,476854]
[null,"(4) Rehab Project buildings shall have 80% decrease in estimated TDV energy use (or improvement in energy efficiency) post rehab as demonstrated using the appropriate performance module of CEC software. (4%)",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,"SACRAMENTO",278397,320989,387200,495616,552147]
[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,{"$f":"IF(AL35=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN BENITO",278972,321652,388000,496640,553288]
[null,"(5) Irrigate only with reclaimed water, greywater, or rainwater (excepting water used for Community Gardens) or irrigate with reclaimed water, grey water, or rainwater in an amount that annually equals or exceeds 20,000 gallons or 300 gallons per unit, whichever is less. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN BERNARDINO",240434,277218,334400,428032,476854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL37=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN DIEGO",268043,309051,372800,477184,531613]
[null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access. (1%)",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,"SAN FRANCISCO",530910,612134,738400,945152,1052958]
[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,{"$f":"IF(AL39=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN JOAQUIN",238133,274565,331200,423936,472291]
[null,"(7) Install bamboo, cork, salvaged or FSC-Certified wood, natural linoleum, natural rubber, or ceramic tile in all kitchens, living rooms, and bathrooms (where no VOC adhesives or backing is also used). (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN LUIS OBISPO",311183,358791,432800,553984,617173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL41=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN MATEO",440028,507348,612000,783360,872712]
[null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, ceramic tile, or natural linoleum in all common areas. (2%)",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,"SANTA BARBARA",311183,358791,432800,553984,617173]
[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,{"$f":"IF(AL43=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANTA CLARA",440028,507348,612000,783360,872712]
[null,"(9) Meet all requirements of the U.S. Environmental Protection Agency Indoor Air Plus Program. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANTA CRUZ",311183,358791,432800,553984,617173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL45=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHASTA",246186,283850,342400,438272,488262]
["(D)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer. (lesser of costs or 15% basis 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,null,null,null,null,null,null,null,{"$f":"IF(AL47=\"Yes\",MIN(AG49,AO11*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"SIERRA",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL47=\"yes\",\"Please Select Type of Work and Enter Cost:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SISKIYOU",278972,321652,388000,496640,553288]
[null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOLANO",307732,354812,428000,547840,610328]
["(E)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",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,0,null,null,null,null,null,null,null,null,null,null,null,"SONOMA",307732,354812,428000,547840,610328]
[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,{"$f":"IF(AL50=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANISLAUS",238133,274565,331200,423936,472291]
["(F)","Projects within a county with an unadjusted 9% threshold basis limit for a 2-bedroom unit equal or less than $400,000 and within a census tract designated on the TCAC/HCD Opportunity Map as Highest or High Resource. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(F54=\"Yes\",OR(AB54=\"Highest Resource\",AB54=\"High Resource\")),\"Yes\",\"No\")","v":"No"},null,null,{"$f":"ROUND(IF(AND(F54=\"Yes\",OR(AB54=\"High Resource\",AB54=\"Highest Resource\"),AL52=\"Yes\"),AO11*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"SUTTER",278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F54=\"Yes\",\"In yellow cells, enter Tract ID # and TCAC/HCD Opportunity Map Resource level\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEHAMA",278972,321652,388000,496640,553288]
[null,"County eligibility:",null,null,null,{"$f":"IFERROR(IF(VLOOKUP(AC2,BA1:BF59,AX7,FALSE)<=400000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Opportunity Map Resource level:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRINITY",278972,321652,388000,496640,553288]
["TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO11+AO13+AO15+AO17+AO19+AO20+AO21+AO23+AO25+AO27+AO47+AO50+AO52","v":0},null,null,null,null,null,null,null,null,null,null,null,"TULARE",238133,274565,331200,423936,472291]
[{"$f":"IF(AO2=\"Perm Close\",\"Adjusted Threshold Basis Limit multiplied by 170%:\",\"Adjusted Threshold Basis Limit multiplied by 160%:\")","v":"Adjusted Threshold Basis Limit multiplied by 160%:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO2=\"Perm Close\",AO55*1.7,AO55*1.6)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TUOLUMNE",278972,321652,388000,496640,553288]
[{"$f":"IF(G2=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",G2),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",G2))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO55=0,0,AE58/AO55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VENTURA",311183,358791,432800,553984,617173]
["(j)","Total Eligible Basis (Dev Budget T125)",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,{"$f":"'Dev Budget'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"IF(AE58=0,\"\",IF(AE58<=AO56,\"Costs Reasonable\",IF(AO2=\"Perm Close\",\"Costs too high > 170%\",\"Costs too high > 160%\")))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YOLO",278397,320989,387200,495616,552147]
[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,"YUBA",278397,320989,387200,495616,552147]

{"sheet":"Max Rehab Loan","index":17,"n_rows":26,"n_cols":42,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,0,25,2],[22,15,22,17],[22,30,22,31],[22,32,22,33],[22,34,22,37],[25,3,25,10],[25,11,25,30],[25,31,25,35],[25,36,25,37],[24,18,24,21],[24,22,24,25],[24,26,24,29],[24,15,24,17],[23,0,23,2],[23,3,23,10],[23,11,23,30],[24,30,24,31],[22,22,22,25],[23,36,23,37],[22,0,22,14],[24,0,24,14],[22,18,22,21],[22,26,22,29],[23,31,23,35],[0,0,0,35],[0,36,0,37],[15,0,15,2],[15,3,15,10],[15,11,15,30],[15,31,15,35],[15,36,15,37],[6,16,6,19],[8,34,8,37],[8,6,8,9],[5,12,5,13],[10,0,10,33],[10,34,10,37],[14,25,14,29],[14,30,14,33],[11,0,11,33],[11,34,11,37],[14,34,14,37],[8,16,8,19],[5,14,5,24],[6,0,6,15],[6,20,6,31],[7,9,7,24],[7,25,7,31],[12,0,12,13],[21,36,21,37],[18,30,18,31],[18,32,18,33],[18,15,18,17],[20,15,20,17],[18,34,18,37],[20,18,20,21],[20,26,20,29],[20,30,20,31],[20,32,20,33],[20,34,20,37],[18,18,18,21],[18,26,18,29],[18,22,18,25],[20,22,20,25],[12,14,12,18],[12,19,12,21],[12,22,12,27],[20,0,20,14],[13,0,13,37],[21,0,21,2],[21,3,21,10],[21,11,21,30],[14,0,14,24],[16,0,16,14],[18,0,18,14],[8,0,8,5],[8,20,8,33],[8,10,8,15],[2,10,2,13],[1,0,1,37],[3,0,3,37],[4,0,4,37],[7,0,7,8],[9,0,9,37],[7,32,7,37],[5,25,5,26],[2,25,2,28],[2,29,2,33],[2,34,2,37],[6,32,6,37],[5,0,5,11],[2,0,2,9],[2,14,2,24],[12,28,12,30],[12,31,12,33],[12,34,12,37],[24,32,24,33],[24,34,24,37],[16,15,16,17],[19,0,19,2],[16,26,16,29],[16,34,16,37],[16,18,16,21],[16,30,16,31],[16,22,16,25],[16,32,16,33],[21,31,21,35],[17,0,17,2],[17,3,17,10],[17,11,17,30],[17,31,17,35],[17,36,17,37],[19,36,19,37],[19,3,19,10],[19,11,19,30],[19,31,19,35]]}
["PRP Rehabilitation Loan Amount - NOFA §G",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,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["PRP Rehab Loan Summary (must fully complete the section below for this summary section to properly populate)"]
["Max PRP Rehab Loan (maximum base loan amount plus additional funding Boost)",null,null,null,null,null,null,null,null,null,{"$f":"MIN(G9,AI9+AI13)","v":0},null,null,null,"Requested amount as shown in the 'Dev Sources' worksheet cell H19.",null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Sources'!H19","v":0},null,null,null,"Proposed HCD PRP Rehab loan",null,null,null,null,{"$f":"MIN(K3,Z3)","v":0}]
[]
["PRP Rehab base loan amount"]
["Total units in the Project",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Assisted Units'!A279+'Non Assisted Units'!C10","v":0},null,"Total Assisted units in the Project",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assisted Units'!E279","v":0}]
["Total Project Rehab costs from the \"Dev Budget\" worksheet cell I23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!I123","v":0},null,null,null,"Is Project a Residential Hotel MHP §7301(v)?"]
["Applicant's eligible set-aside NOFA §G(1)",null,null,null,null,null,null,null,null,{"$f":"IF(AG7=\"Yes\",\"Residential Hotel set-aside\",IF(AND(M6>4,M6<21,Q7>2500000),\"Small Project set-aside; permitted to apply outside of set-aside\",IF(AND(M6>4,M6<21),\"Small Project set-aside\",\"No qualifying set-aside\")))","v":"No qualifying set-aside"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Set-aside Applicant is applying for",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J8=\"Small Project set-aside; permitted to apply outside of set-aside\",J8=\"Small Project set-aside\"),\"Small Project\",IF(J8=\"Residential Hotel set-aside\",\"Residential Hotel\",IF(J8=\"No qualifying set-aside\",\"None\",\"\")))","v":"None"},"Small Project set-aside; permitted to apply outside of set-aside","Small Project set-aside"]
["Project's loan limit per NOFA",null,null,null,null,null,{"$f":"IF(AG8=\"\",20000000,IF(AG8=\"Small Project\",2500000,20000000))","v":20000000},null,null,null,"$200,000 per Assisted unit",null,null,null,null,null,{"$f":"Z6*200000","v":0},null,null,null,"Max PRP Rehab base loan: lesser of NOFA and Assisted unit limits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(G9,Q9)","v":0}]
[]
["PRP Rehab loan Boost based on High Costs NOFA §G(2)(c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boost Amount"]
["Project is eligible for additional funding boosts NOFA §G(2)(c)? If Yes, enter the applicable high-costs below in yellow shaded cells and attach required documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G9=20000000,AI9<20000000),\"Yes\",\"No\")","v":"Yes"}]
["Max Boost (no more than two high-cost factors below can be used)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Largest high-cost factor",null,null,null,null,{"$f":"LARGE(AN15:AN20, ROWS(A$6:A6))","v":0},null,null,"2nd largest high-cost factor",null,null,null,null,null,{"$f":"LARGE(AN15:AN20, ROWS(A$6:A7))","v":0},null,null,"Max boost",null,null,{"$f":"T13+AC13","v":0}]
[]
["1. Temporary or permanent relocation of at least half of the tenant households (boost of 25% of actual relocation costs, as indicated by an HCD approved relocation plan)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relocation costs",null,null,null,null,{"$f":"'Dev Budget'!I31","v":0},null,null,null,{"$f":"IF(AI12=\"No\",0,AE15*0.25)","v":0},null,null,null,null,{"$f":"AI15","v":0}]
["File Name",null,null,"Relocation Plan",null,null,null,null,null,null,null,"Submit a relocation plan including costs of relocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,{"$f":"AI17","v":0}]
["2. Elevator replacement or repair that represents 25% or more of the total hard construction costs, as indicated by an elevator study (boost of 25% of projected elevator costs)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hard construction costs",null,null,{"$f":"'Dev Budget'!I19+'Dev Budget'!I20+'Dev Budget'!I26+'Dev Budget'!I93","v":0},null,null,null,"Elevator costs as indicated by an elevator study",null,null,null,null,null,null,null,"% of costs",null,{"$f":"IFERROR(AA17/S17,0)","v":0},null,{"$f":"IF(AI12=\"No\",0,IF(AG17>=0.25,AA17*0.25,0))","v":0},null,null,null,null,{"$f":"AI19","v":0}]
["File Name",null,null,"Elevator study",null,null,null,null,null,null,null,"Submit elevator repair or replacement study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,{"$f":"AI21","v":0}]
["3. Seismic work required by an enforcement agency accounting for 25% or more of the total hard construction costs, as specified by a letter from the enforcement agency (boost of 25% of projected seismic costs)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hard construction costs",null,null,{"$f":"'Dev Budget'!I19+'Dev Budget'!I20+'Dev Budget'!I26+'Dev Budget'!I93","v":0},null,null,null,"Seismic costs required by an enforcement agency",null,null,null,null,null,null,null,"% of costs",null,{"$f":"IFERROR(AA19/S19,0)","v":0},null,{"$f":"IF(AI12=\"No\",0,IF(AG19>=0.25,AA19*0.25,0))","v":0},null,null,null,null,{"$f":"AI23","v":0}]
["File Name",null,null,"Seismic letter",null,null,null,null,null,null,null,"Submit seismic work description as described in a letter from an enforcement agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,{"$f":"AI25","v":0}]
["4. Structural work required by an enforcement agency that accounts for 25% or more of the total hard construction costs, as specified by a letter from the enforcement agency (boost of 25% of projected structural costs)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hard construction costs",null,null,{"$f":"'Dev Budget'!I19+'Dev Budget'!I20+'Dev Budget'!I26+'Dev Budget'!I93","v":0},null,null,null,"Structural costs required by an enforcement agency",null,null,null,null,null,null,null,"% of costs",null,{"$f":"IFERROR(AA21/S21,0)","v":0},null,{"$f":"IF(AI12=\"No\",0,IF(AG21>=0.25,AA21*0.25,0))","v":0}]
["File Name",null,null,"Structural work",null,null,null,null,null,null,null,"Submit structural work as described in a letter from an enforcement agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["5. Required environmental remediation accounting for 25% or more of the total hard construction costs, as specified by a letter from a third-party environmental company (boost of 25% of projected environmental costs)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hard construction costs",null,null,{"$f":"'Dev Budget'!I19+'Dev Budget'!I20+'Dev Budget'!I26+'Dev Budget'!I93","v":0},null,null,null,"Environmental remediation costs as specified in an environmental company letter",null,null,null,null,null,null,null,"% of costs",null,{"$f":"IFERROR(AA23/S23,0)","v":0},null,{"$f":"IF(AI12=\"No\",0,IF(AG23>=0.25,AA23*0.25,0))","v":0}]
["File Name",null,null,"Environmental remediation",null,null,null,null,null,null,null,"Submit environmental work as specified in a letter from a third-party environmental company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["6. Accessibility modifications accounting for 25% or more of the total construction cost, as specified by an accessibility study performed by a certified access specialist (boost of 25% of projected accessibility costs)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hard construction costs",null,null,{"$f":"'Dev Budget'!I19+'Dev Budget'!I20+'Dev Budget'!I26+'Dev Budget'!I93","v":0},null,null,null,"Accessibility modification costs as specified by an accessibility study",null,null,null,null,null,null,null,"% of costs",null,{"$f":"IFERROR(AA25/S25,0)","v":0},null,{"$f":"IF(AI12=\"No\",0,IF(AG25>=0.25,AA25*0.25,0))","v":0}]
["File Name",null,null,"Accessibility work",null,null,null,null,null,null,null,"Submit an accessibility study from a Certified Access Specialist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]

{"sheet":"PRP Admin Allowance","index":18,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[12,0,12,8],[14,1,14,5],[26,0,26,8],[32,0,32,8],[35,0,35,6],[13,1,13,5],[17,0,17,8],[20,0,20,8],[18,0,18,7],[19,5,19,7],[19,0,19,3],[3,0,3,6],[10,0,10,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[2,2,2,4],[8,0,8,4],[8,6,8,7],[4,1,4,5],[6,1,6,5],[7,0,7,6]]}
["HCD PRP 2022 Administrative Allowance Calculator NOFA §II(C)(m) - 2/22/22 (complete YELLOW shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,"No Tax Credits","TCAC Project #:"]
["Project Name:",null,{"$f":"'Project, Applicant, Threshold'!E22","v":0},null,null,"HCD Contract #s:"]
["Maximum HCD Administrative Allowance Fee (from Section 2 or 3 below)",null,null,null,null,null,null,{"$f":"IF(OR(I11=\"No\",I11=\"\"),I16,H36)","v":0}]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",\"Max Developer Fee payable from development funding sources - lesser of 1e & 2d\")","v":"Max Developer Fee payable from development funding sources - lesser of 1e & 2d"},null,null,null,null,{"$f":"H4","v":0},{"$f":"MAX(0,#REF!-F9-I9)","v":{"$error":"#REF!"}},{"$f":"MAX(0,ROUND(H5,0)-ROUND(G5,0))","v":{"$error":"#REF!"}}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"MAX(0,MIN(H4,3500000)-G5)","v":0},{"$f":"MAX(0,MIN(H4,#REF!-F9)-H5)","v":{"$error":"#REF!"}}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"H4-G5-G6","v":0},{"$f":"MAX(0,#REF!-H5-H6-F9)","v":{"$error":"#REF!"}}]
["Budgeted HCD Administrative Allowance Fee from 'Dev Budget' worksheet cell B118",null,null,null,null,null,null,{"$f":"'Dev Budget'!B118","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
[]
["Section 1. Is there another funding source that is funding a developer fee? If \"No\", complete Section 2. If \"Yes\", complete Section 3"]
[]
["Section 2. No other funding sources that are funding a developer fee (lesser of 5% of PRP overall rehabilitation loan or $750,000)"]
["a.","5% of the overall Rehabilitation loan amount including the Administrative Allowance",null,null,null,null,null,null,{"$f":"ROUND((('Dev Budget'!B123-'Dev Budget'!B118)/0.95)-('Dev Budget'!B123-'Dev Budget'!B118),0)","v":0}]
["b.","PRP administrative allowance cap",null,null,null,null,null,null,750000]
["c.","Maximum total administrative allowance - lesser of 2a or 2b",null,null,null,null,null,null,{"$f":"MIN(I14,I15)","v":0}]
[]
["Section 3. UMR §8312(a) for Projects with a developer fee paid by another funding source"]
["Project's rehab costs (total construction less contractor profit and overhead) - from 'Dev Budget' worksheet cell I30 minus I22 and I23",null,null,null,null,null,null,null,{"$f":"'Dev Budget'!I30-'Dev Budget'!I22-'Dev Budget'!I23","v":0}]
["Number of units in Project including manager units",null,null,null,{"$f":"'Assisted Units'!A279+'Non Assisted Units'!C10","v":0},"Rehab work costs per unit",null,null,{"$f":"IFERROR(I19/E20,0)","v":0}]
["a.  Substantial rehab projects UMR §8312(a)(1)"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $41,000 per unit"]
["a1.","Number of units (include manager's unit)",null,null,null,{"$f":"IF(I11=\"No\",0,IF(I20>41000,E20,0))","v":0}]
["a2.","First 30 units at: ",null,30000,"each",null,{"$f":"IF(F23>29,D24*30,+F23*D24)","v":0}]
["a3.","Units in excess of 30 at:  ",null,11500,"each",null,{"$f":"IF(F23<30,0,(F23-30)*D25)","v":0}]
["a4.","Total substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+G24+G25","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $41,000 per unit"]
["b1.","Number of units (include manager's unit)",null,null,null,{"$f":"IF(I11=\"No\",0,IF(AND(I20<41001,I20>11499),E20,0))","v":0}]
["b2.","First 30 units at: ",null,14000,"each",null,{"$f":"IF(F29>29,D30*30,+F29*D30)","v":0}]
["b3.","Units in excess of 30 at: ",null,6500,"each",null,{"$f":"IF(F29<30,0,(F29-30)*D31)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+G30+G31","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)",null,null,null,{"$f":"IF(I11=\"No\",0,IF(I20<11500,E20,0))","v":0}]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+F34*D35","v":0}]
["d. Maximum allowable developer fee and administrative allowance (a4 + b4 + c2)",null,null,null,null,null,null,{"$f":"H26+H32+H35","v":0}]

{"sheet":"Supportive Services Costs","index":19,"n_rows":11,"n_cols":51,"rows_kept":11,"cut":false,"hidden":false,"merged":[[9,0,9,27],[9,28,9,29],[9,30,9,32],[9,33,9,37],[7,0,7,27],[7,28,7,29],[7,30,7,32],[7,33,7,37],[8,0,8,27],[8,28,8,29],[8,30,8,32],[8,33,8,37],[5,0,5,27],[5,28,5,29],[5,30,5,32],[5,33,5,37],[6,0,6,27],[6,28,6,29],[6,30,6,32],[6,33,6,37],[0,0,0,37],[1,0,1,37],[2,0,2,37],[4,0,4,7],[4,8,4,11],[4,12,4,13],[4,14,4,25],[4,26,4,27],[4,28,4,29],[4,30,4,32],[4,33,4,37]]}
["Supportive Services Costs - HCD 2017 UMR Limits (for projects with HCD funding) - 2.5% annual increase",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,"Fiscal Year","Chronic \nHomelessness","Special Needs\nPopulation","Supportiv Services","Other","Chronic \nHomelessness","Special Needs\nPopulation","Supportiv Services","Other"]
["HCD UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",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,2017,4080,3060,1051,250]
["HCD UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",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,{"$f":"+AQ2+1","v":2018},{"$f":"ROUND(AR2*1.025,0)","v":4182},{"$f":"ROUND(AS2*1.025,0)","v":3137},{"$f":"ROUND(AT2*1.025,0)","v":1077},{"$f":"ROUND(AU2*1.025,0)","v":256},4182,3137,1077,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ3+1","v":2019},{"$f":"ROUND(AR3*1.025,0)","v":4287},3215,1104,262,{"$f":"ROUND(AV3*1.035,0)","v":4328},3247,1115,265]
["A. Supportive Services Units:",null,null,null,null,null,null,null,"Total number of units:",null,null,null,{"$f":"'Assisted Units'!A279+'Non Assisted Units'!C10","v":0},null,"Certification Year for allowable supportive services costs:",null,null,null,null,null,null,null,null,null,null,null,2022,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs",null,null,null,null,null,null,null,null,{"$f":"+AQ4+1","v":2020},4394,3295,1132,269,4479,3361,1154,274]
["(1) UMR  §8314(e)(1):  Total number of Supportive Housing (SH) units anticipated to be restricted to individuals or families experiencing chronic homelessness as defined consistent with Health and Safety Code (HSC) §50675.14.",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,{"$f":"VLOOKUP($AA$5,$AQ$2:$AY$60,2,FALSE)","v":4617},null,null,{"$f":"IFERROR(AE6*AC6,\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"+AQ5+1","v":2021},4504,3377,1160,276,4636,3479,1194,284]
["(2) UMR §8314(e)(2):  Total number of Supportive Housing (SH) units (other than those restricted to individuals or families experiencing chronic homelessness pursuant to HSC §50675.14), PLUS the total number of units restricted to occupancy by Special Needs Populations (SNP)* under any HCD program. (*click here for definition - §7301(s) of the MHP Regulations).  Do not include units included in (1) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AA$5,$AQ$2:$AY$60,3,FALSE)","v":3461},null,null,{"$f":"IFERROR(AE7*AC7,\"\")","v":0},null,null,null,null,null,null,null,null,2022,4617,3461,1189,283,4798,3601,1236,294]
["(3) UMR §8314(e)(3):  Total number of units where the Sponsor, their affiliate, or a service provider under contract to provide Supportive Services at the Project has both: (A) qualified staff devoted exclusively to oversight and quality control of resident services in affordable housing, including the Project; and (B) a system to track and report on tenant outcomes, such as changes in employment status and income. Do not include units included in items (1) and (2) above.",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,{"$f":"VLOOKUP($AA$5,$AQ$2:$AY$60,4,FALSE)","v":1189},null,null,{"$f":"IFERROR(AE8*AC8,\"\")","v":0},null,null,null,null,null,null,null,null,2023,4732,3548,1219,290,4966,3727,1279,304]
["(4) UMR §8314(e)(4):  Total number of units anticipated to be offered Supportive Services provided by the Project Sponsor, a Sponsor affiliate, or contracted service provider that do not satisfy the criteria in items (1), (2) and (3) above.",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,{"$f":"VLOOKUP($AA$5,$AQ$2:$AY$60,5,FALSE)","v":283},null,null,{"$f":"IFERROR(AE9*AC9,\"\")","v":0},null,null,null,null,null,null,null,null,2024,4850,3637,1249,297,5140,3857,1324,315]
["(5) Maximum Supportive Services Costs",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,{"$f":"SUM(AC6:AD9)","v":0},null,null,null,null,{"$f":"SUM(AH6:AL9)","v":0},null,null,null,null,null,null,null,null,2025,4971,3728,1280,304,5320,3992,1370,326]
[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,2026,5095,3821,1312,312,5506,4132,1418,337]

{"sheet":"Operating","index":20,"n_rows":137,"n_cols":8,"rows_kept":137,"cut":false,"hidden":false,"merged":[[136,0,136,2],[126,0,126,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[132,0,132,1],[135,0,135,2],[125,0,125,1],[107,0,107,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[117,0,117,1],[118,0,118,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[106,0,106,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[93,0,93,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[91,0,91,1],[92,0,92,1],[79,0,79,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[78,0,78,1],[65,0,65,1],[52,0,52,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[50,0,50,1],[34,0,34,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[31,0,31,1],[0,0,0,5],[1,0,1,1],[1,2,1,5],[3,0,3,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[29,0,29,5],[30,0,30,1]]}
[{"$f":"'Project, Applicant, Threshold'!E22","v":0}]
[{"$f":"'Project, Applicant, Threshold'!AK1","v":"2022-04-27"},null,"Year 1 Annual Income and Expenses"]
[]
["Employee Information",null,null,null,null,"Comments"]
["No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,"On-Site Manager(s)",0,0]
[null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,0,0]
[null,null,null,0,0]
[null,null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM(D6:D15)","v":0},{"$f":"SUM(E6:E15)","v":0}]
[null,6711,"Payroll Taxes",0,"Show free rent as an "]
[null,6722,"Workers Compensation",0,"expense?",null,null,"Count free rent as an "]
[null,6723,"Employee Benefits",0,"Yes",null,null,"expense?"]
[null,null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",{"$f":"SUM(D17:D19)","v":0},null,null,null,{"$f":"IF(E19=\"Yes\",1,0)","v":1}]
[null,null,"Total Employee(s) Expenses",{"$f":"D20+D16","v":0}]
[]
[]
["Employee Units"]
["Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage",null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,0,0,null,0.6,"On-Site Manager(s)"]
[null,null,null,0,0,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,0,0,null,0.5,"On-Site Maintenance Employee(s)"]
[" ",null,null,"Total Square Footage",{"$f":"SUM(E26:E28)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
["Year 1 Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[" Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
["5120/5140",null,"Rent Revenue - Gross Potential",null,0]
[null,null,"Assisted Unit Rents",{"$f":"'Assisted Units'!V280","v":0}]
[null,null,"Non-Assisted Unit Rents",{"$f":"'Non Assisted Units'!H10","v":0}]
[5121,null,"Non Assisted Unit Subsidies",{"$f":"'Non Assisted Units'!G10","v":0}]
[null,null,{"$f":"'Assisted Units'!W2","v":"Enter rent subsidy source #1 here & monthly amounts below"},{"$f":"'Assisted Units'!W280","v":0}]
[null,null,{"$f":"'Assisted Units'!X2","v":"Enter rent subsidy source #2 here & monthly amounts below"},{"$f":"'Assisted Units'!X280","v":0}]
[null,null,"Operating Subsidies",0]
[null,null,"Other: (specify)",0,0]
[5910,null,"Laundry and Vending Revenue",0]
[5170,null,"Garage and Parking Spaces",0,0]
[5990,null,"Miscellaneous Rent Revenue ",0,0]
[null,null,"Gross Potential Income (GPI)",{"$f":"SUM(D32:D42)","v":0},{"$f":"SUM(E32:E42)","v":0}]
[]
[null,null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,{"$f":"\"Vacancy Rate:  \" & C39","v":"Vacancy Rate:  Other: (specify)"},0.05]
[null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
["5220/5240",null,"Vacancy Loss(es)",{"$f":"(D33*D45)+(D34*D46)+((D36+D37)*D47)+(D39*D48)+((D40+D41+D42)*D49)","v":0},{"$f":"+E43*E50","v":0}]
[null,null,"Effective Gross Income (EGI)",{"$f":"+D43-D51","v":0},{"$f":"+E43-E51","v":0}]
[" Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[]
[null," ","Administrative Expenses: 6200/6300"]
[6203,null,"Conventions and Meetings",0,0]
[6210,null,"Advertising and Marketing",0,0]
[6250,null,"Other Renting Expenses",0,0]
[6310,null,"Office/Administrative Salaries -- from above",{"$f":"D12","v":0},0]
[6311,null,"Office Expenses",0,0]
[6312,null,"Office or Model Apartment Rent",0,0]
[6320,null,"Management Fee",0,0]
[6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"D6+D7","v":0},0]
[6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF(H20=1,E6+E7+E12,0)","v":0},0]
[6340,null,"Legal Expense -- Project",0,0]
[6350,null,"Audit Expense",0,0]
[6351,null,"Bookkeeping Fees/Accounting Services",0,0]
[6390,null,"Miscellaneous Administrative Expenses",0,0]
["6263T",null,"  Total Administrative Expenses",{"$f":"SUM(D56:D68)","v":0},{"$f":"SUM(E56:E68)","v":0}]
[" Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[null,null,"Utilities Expenses: 6400"]
[6450,null,"Electricity",0,0]
[6451,null,"Water",0,0]
[6452,null,"Gas",0,0]
[6453,null,"Sewer",0,0]
[null,null,"Other Utilities: (specify)",0,0]
["6400T",null,"  Total Utilities Expenses",{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0}]
[null,null,"Operating and Maintenane Expenses: 6500",null,null,"Comments"]
[6510,null,"Payroll -- from above",{"$f":"D11+D13+D14+D15","v":0},0]
[6515,null,"Supplies ",0,0]
[6520,null,"Contracts",0,0]
[6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF(H20=1,E11+E14+E15,0)","v":0},0]
[6525,null,"Garbage and Trash Removal",0,0]
[6530,null,"Security Contract",0,0]
[6531,null,"Security Free Rent Unit -- from above",{"$f":"IF(H20=1,E13,0)","v":0},0]
[6546,null,"Heating/Cooling Repairs and Maintenance",0,0]
[6548,null,"Snow Removal",0,0]
[6570,null,"Vehicle & Maintenance Equipment Operation/Reports",0,0]
[6590,null,"Miscellaneous Operating and Maintenance Expenses",0,0]
["6500T",null,"Total Operating & Maintenance Expenses",{"$f":"SUM(D79:D89)","v":0},{"$f":"SUM(E79:E89)","v":0}]
[null,null,"Taxes and Insurance: 6700",null,null,"Comments"]
[6710,null,"Real Estate Taxes",0,0]
[6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"D17","v":0},0]
[6720,null,"Property and Liability Insurance (Hazard)",0,0]
[6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[6721,null,"Fidelity Bond Insurance",0,0]
[6722,null,"Worker's Compensation -- from above",{"$f":"D18","v":0},0]
[6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"D19","v":0},0]
[6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
["6700T",null,"  Total Taxes and Insurance",{"$f":"SUM(D92:D99)","v":0},{"$f":"SUM(E92:E99)","v":0}]
[null,null,"Supportive Services Costs: 6900",null,null,"Comments","Max allowed"]
[6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"D8","v":0},0,null,{"$f":"(D103+D104)*0.1","v":0}]
[6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"D9","v":0},0]
[6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"D10","v":0},0]
[6990,null,"Supportive Services Admin Overhead",0,0,null,{"$f":"SUM(D102:D107)*0.15","v":0}]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
["6900T",null,"  Total Supportive Services Costs",{"$f":"SUM(D102:D107)","v":0},{"$f":"SUM(E102:E107)","v":0},null,{"$f":"'Supportive Services Costs'!AH10","v":0}]
[]
[null,null,"Total Operating Expenses",{"$f":"D69+D77+D90+D100+D108","v":0},{"$f":"E69+E77+E90+E100+E108","v":0},"Comments"]
[null,null,"Funded Reserves: 7200","Residential","Commercial"]
[7210,null,"Required Replacement Reserves - $500 pu UMR8309(b)(2)",{"$f":"500*('Assisted Units'!A279+'Non Assisted Units'!C10)","v":0},0]
[7220,null,"Other Reserves: (specify)",0,0]
[7230,null,"Other Reserves: (specify)",0,0]
[7240,null,"Other Reserves: (specify)",0,0]
[null,null,"Total Reserves",{"$f":"SUM(D112:D115)","v":0},{"$f":"SUM(E112:E115)","v":0}]
[null,null,"Ground Lease","Residential","Commercial"]
[null,null,"Ground Lease",0,0]
[null,null,"Total Ground Lease",{"$f":"SUM(D118:D118)","v":0},{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Net Operating Income",{"$f":"D52-D110-D116-D119","v":0},{"$f":"E52-E110-E116-E119","v":0}]
[]
[null,null,"Financial Expenses: 6800",null,null,"Comments"]
[6820,null,"1st Mortgage Debt Service",0,0]
[6830,null,"2nd Mortgage Debt Service ",0,0]
[6840,null,"3rd Mortgage Debt Service",0,0]
[6890,null,"HCD PRP Monitoring Fee - see NOFA §II(G)(5)",{"$f":"0.0042*'Dev Sources'!J19","v":0}]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
["6800T",null,"Total Financial Expenses",{"$f":"SUM(D123:D129)","v":0},{"$f":"SUM(E123:E129)","v":0}]
[null,null," Cash Flow",{"$f":"+D120-D130","v":0},{"$f":"+E120-E130","v":0}]
[]
[7190,null,"Asset Management/Similar Fees UMR  §8314(e)",0,0]
[null,null,null,"Per Year","Per Month"]
["Total Operating Expenses Per Unit "]
["Without any Adjustments",null,null,{"$f":"IFERROR(D110/('Assisted Units'!A279+'Non Assisted Units'!C10),0)","v":0},{"$f":"+D136/12","v":0}]
["Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,{"$f":"IFERROR((IF(H20=1,+((E16+D110)-(D92+D108))/('Assisted Units'!A279+'Non Assisted Units'!C10),(D110-(D92+D108))/('Assisted Units'!A279+'Non Assisted Units'!C10))),0)","v":0},{"$f":"+D137/12","v":0}]

{"sheet":"Cash Flow","index":21,"n_rows":84,"n_cols":18,"rows_kept":84,"cut":false,"hidden":false,"merged":[[79,0,79,2],[80,0,80,2],[4,0,4,1],[5,0,5,1],[6,0,6,1],[8,0,8,1],[12,0,12,1],[13,0,13,1],[3,0,3,1],[2,0,2,1],[14,0,14,1],[31,0,31,1],[0,0,0,16]]}
["Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["Income From Housing Units",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
["Assisted Unit  Rents",null,{"$f":"'Assisted Units'!N280","v":0},{"$f":"Operating!D33","v":0},{"$f":"D3*(1+$C$3)","v":0},0,0,0,0,0,0,0,0,{"$f":"M3*(1+$C$3)","v":0},{"$f":"N3*(1+$C$3)","v":0},{"$f":"O3*(1+$C$3)","v":0},{"$f":"P3*(1+$C$3)","v":0},{"$f":"Q3*(1+$C$3)","v":0}]
["Non-Assisted Unit Rents",null,2.5000000000000001E-2,{"$f":"Operating!D34","v":0},{"$f":"D4*(1+$C$4)","v":0},0,0,0,0,0,0,0,0,{"$f":"M4*(1+$C$4)","v":0},{"$f":"N4*(1+$C$4)","v":0},{"$f":"O4*(1+$C$4)","v":0},{"$f":"P4*(1+$C$4)","v":0},{"$f":"Q4*(1+$C$4)","v":0}]
["Non Assisted Unit Subsidies",null,2.5000000000000001E-2,{"$f":"Operating!D35","v":0},{"$f":"D5*(1+$C$6)","v":0},{"$f":"E5*(1+$C$6)","v":0},{"$f":"F5*(1+$C$6)","v":0},{"$f":"G5*(1+$C$6)","v":0},{"$f":"H5*(1+$C$6)","v":0},{"$f":"I5*(1+$C$6)","v":0},{"$f":"J5*(1+$C$6)","v":0},{"$f":"K5*(1+$C$6)","v":0},{"$f":"L5*(1+$C$6)","v":0},{"$f":"M5*(1+$C$6)","v":0},{"$f":"N5*(1+$C$6)","v":0},{"$f":"O5*(1+$C$6)","v":0},{"$f":"P5*(1+$C$6)","v":0},{"$f":"Q5*(1+$C$6)","v":0}]
[{"$f":"Operating!C36","v":"Enter rent subsidy source #1 here & monthly amounts below"},null,2.5000000000000001E-2,{"$f":"Operating!D36","v":0},{"$f":"D6*(1+$C$6)","v":0},{"$f":"E6*(1+$C$6)","v":0},{"$f":"F6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C37","v":"Enter rent subsidy source #2 here & monthly amounts below"},null,2.5000000000000001E-2,{"$f":"Operating!D37","v":0},{"$f":"D7*(1+$C$7)","v":0},0,0,0,0,0,0,0,0,{"$f":"M7*(1+$C$7)","v":0},{"$f":"N7*(1+$C$7)","v":0},{"$f":"O7*(1+$C$7)","v":0},{"$f":"P7*(1+$C$7)","v":0},{"$f":"Q7*(1+$C$7)","v":0}]
[{"$f":"Operating!C38","v":"Operating Subsidies"},null,0.02,{"$f":"Operating!D38","v":0},{"$f":"D8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,{"$f":"M8*(1+$C$8)","v":0},{"$f":"N8*(1+$C$8)","v":0},{"$f":"O8*(1+$C$8)","v":0},{"$f":"P8*(1+$C$8)","v":0},{"$f":"Q8*(1+$C$8)","v":0}]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"C6","v":2.5000000000000001E-2},{"$f":"Operating!D39","v":0},{"$f":"D9*(1+$C$9)","v":0},{"$f":"E9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Housing",null,null,{"$f":"SUM(D3:D9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N3:N9)","v":0},0,0,0,0]
[]
["Other Income"]
["Laundry & Vending",null,2.5000000000000001E-2,{"$f":"Operating!D40","v":0},{"$f":"D13*(1+$C$13)","v":0},0,0,0,0,0,0,0,0,{"$f":"M13*(1+$C$13)","v":0},{"$f":"N13*(1+$C$13)","v":0},{"$f":"O13*(1+$C$13)","v":0},{"$f":"P13*(1+$C$13)","v":0},{"$f":"Q13*(1+$C$13)","v":0}]
["Other Income    ",null,2.5000000000000001E-2,{"$f":"Operating!D41+Operating!D42","v":0},{"$f":"D14*(1+$C$14)","v":0},0,0,0,0,0,0,0,0,{"$f":"M14*(1+$C$14)","v":0},{"$f":"N14*(1+$C$14)","v":0},{"$f":"O14*(1+$C$14)","v":0},{"$f":"P14*(1+$C$14)","v":0},{"$f":"Q14*(1+$C$14)","v":0}]
["Commercial Income",null,2.5000000000000001E-2,{"$f":"Operating!E43","v":0},{"$f":"D15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,{"$f":"M15*(1+$C$15)","v":0},{"$f":"N15*(1+$C$15)","v":0},{"$f":"O15*(1+$C$15)","v":0},{"$f":"P15*(1+$C$15)","v":0},{"$f":"Q15*(1+$C$15)","v":0}]
["Gross Potential Income - Other",null,null,{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N13:N15)","v":0},0,0,0,0]
[]
["Gross Potential Income - Total",null,null,{"$f":"D10+D16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N10+N16","v":0},0,0,0,0]
[" "]
["Vacancy Assumptions"]
["Restricted Units",null,{"$f":"Operating!D45","v":0.05},{"$f":"$C21*D3","v":0},{"$f":"$C21*E3","v":0},0,0,0,0,0,0,0,0,{"$f":"$C21*N3","v":0},0,0,0,0]
["Unrestricted Units",null,{"$f":"Operating!D46","v":0.05},{"$f":"$C22*D4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$C22*N4","v":0},0,0,0,0]
["Tenant Assistance Payments",null,{"$f":"Operating!D47","v":0.05},{"$f":"$C23*(D6+D7)","v":0},{"$f":"$C23*(E6+E7)","v":0},0,0,0,0,0,0,0,0,{"$f":"$C23*(N6+N7)","v":0},0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"Operating!D48","v":0.05},{"$f":"$C24*D9","v":0},{"$f":"$C24*E9","v":0},0,0,0,0,0,0,0,0,{"$f":"$C24*N9","v":0},0,0,0,0]
["Laundry/Vending/Other Income ",null,{"$f":"Operating!D49","v":0.05},{"$f":"$C25*(D13+D14)","v":0},{"$f":"$C25*(E13+E14)","v":0},0,0,0,0,0,0,0,0,{"$f":"$C25*(N13+N14)","v":0},0,0,0,0]
["Commercial Income ",null,{"$f":"Operating!E50","v":0.5},{"$f":"$C26*D15","v":0},{"$f":"$C26*E15","v":0},0,0,0,0,0,0,0,0,{"$f":"$C26*N15","v":0},0,0,0,0]
["Total Vacancy Loss",null,null,{"$f":"SUM(D21:D26)","v":0},{"$f":"SUM(E21:E26)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N21:N26)","v":0},0,0,0,0]
[]
["Effective Gross Income",null,null,{"$f":"D18-D27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N18-N27","v":0},0,0,0,0]
[]
["Operating Expenses & Reserve Deposits"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!D110-Operating!D92-Operating!D108","v":0},{"$f":"(1+$C$32)*D32","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$32)*M32","v":0},{"$f":"(1+$C$32)*N32","v":0},{"$f":"(1+$C$32)*O32","v":0},{"$f":"(1+$C$32)*P32","v":0},{"$f":"(1+$C$32)*Q32","v":0}]
["Real Estate Taxes",null,0.02,{"$f":"Operating!D92","v":0},{"$f":"(1+$C$33)*D33","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$33)*M33","v":0},{"$f":"(1+$C$33)*N33","v":0},{"$f":"(1+$C$33)*O33","v":0},{"$f":"(1+$C$33)*P33","v":0},{"$f":"(1+$C$33)*Q33","v":0}]
["Supportive Services Costs",null,2.5000000000000001E-2,{"$f":"Operating!D108","v":0},{"$f":"(1+$C$34)*D34","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$34)*M34","v":0},{"$f":"(1+$C$34)*N34","v":0},{"$f":"(1+$C$34)*O34","v":0},{"$f":"(1+$C$34)*P34","v":0},{"$f":"(1+$C$34)*Q34","v":0}]
["Replacement Reserve",null,0,{"$f":"Operating!D112+Operating!E112","v":0},{"$f":"(1+$C$35)*D35","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$35)*M35","v":0},{"$f":"(1+$C$35)*N35","v":0},{"$f":"(1+$C$35)*O35","v":0},{"$f":"(1+$C$35)*P35","v":0},{"$f":"(1+$C$35)*Q35","v":0}]
["Other Reserves",null,0,{"$f":"Operating!D113+Operating!D114+Operating!D115+Operating!E113+Operating!E114+Operating!E115","v":0},{"$f":"(1+$C$36)*D36","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$36)*M36","v":0},{"$f":"(1+$C$36)*N36","v":0},{"$f":"(1+$C$36)*O36","v":0},{"$f":"(1+$C$36)*P36","v":0},{"$f":"(1+$C$36)*Q36","v":0}]
["Ground Lease",null,0.02,{"$f":"Operating!D118+Operating!E118","v":0},{"$f":"(1+$C$37)*D37","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$37)*M37","v":0},{"$f":"(1+$C$37)*N37","v":0},{"$f":"(1+$C$37)*O37","v":0},{"$f":"(1+$C$37)*P37","v":0},{"$f":"(1+$C$37)*Q37","v":0}]
["Commercial Expenses",null,3.5000000000000003E-2,{"$f":"Operating!E110","v":0},{"$f":"(1+$C$38)*D38","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$38)*M38","v":0},{"$f":"(1+$C$38)*N38","v":0},{"$f":"(1+$C$38)*O38","v":0},{"$f":"(1+$C$38)*P38","v":0},{"$f":"(1+$C$38)*Q38","v":0}]
["Total Expenses & Reserves",null,null,{"$f":"SUM(D32:D38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N32:N38)","v":0},0,0,0,0]
[]
["Net Operating Income",null,null,{"$f":"D29-D39","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N29-N39","v":0},0,0,0,0]
[]
["Debt Service"]
["1st Mortgage",null,null,{"$f":"Operating!D123+Operating!E123","v":0},{"$f":"$D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0]
["2nd Mortgage",null,null,{"$f":"Operating!D124+Operating!E124","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["3rd Mortgage Debt Service",null,null,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD PRP Monitoring Fee",null,null,{"$f":"Operating!$D$126","v":0},{"$f":"$D$48","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C127","v":"Misc. Financial Expenses: (specify)"},null,null,{"$f":"Operating!D127+Operating!E127","v":0},{"$f":"$D$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C128","v":"Misc. Financial Expenses: (specify)"},null,null,{"$f":"Operating!D128+Operating!E128","v":0},{"$f":"$D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C129","v":"Misc. Financial Expenses: (specify)"},null,null,{"$f":"Operating!D129+Operating!E129","v":0},{"$f":"$D$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Required Debt Service",null,null,{"$f":"SUM(D44:D51)-D45","v":0},{"$f":"SUM(E44:E51)-E45","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N44:N51)-N45","v":0},0,0,0,0]
[]
[]
["Cash Flow after all debt service",null,null,{"$f":"D41-D52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N41-N52","v":0},0,0,0,0]
[]
["Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(D52<=0,0,((D41/D52)))","v":0},{"$f":"IF(E52<=0,0,((E41/E52)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(N52<=0,0,((N41/N52)))","v":0},0,0,0,0]
["Use of Cash Flow After Debt Service - HCD Projects"]
["Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(D55>=D71,D71,MAX(0,D55))","v":0},{"$f":"IF(E55>=E71,E71,MAX(0,E55))","v":0},{"$f":"IF(F55>=F71,F71,MAX(0,F55))","v":0},0,0,0,0,0,0,0,{"$f":"IF(N55>=N71,N71,MAX(0,N55))","v":0},0,0,0,0]
["Deferred Developer Fee prior to"]
["  Distributions & residual receipt payments",null,null,{"$f":"IF(D55-D59<=$D$74,MAX(0,D55-D59),$D$74)","v":0},{"$f":"IF(D72+E55-E59<=$D$74,MAX(0,E55-E59),$D$74-D72)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(M72+N55-N59<=$D$74,MAX(0,N55-N59),$D$74-M72)","v":0},{"$f":"IF(N72+O55-O59<=$D$74,MAX(0,O55-O59),$D$74-N72)","v":0},{"$f":"IF(O72+P55-P59<=$D$74,MAX(0,P55-P59),$D$74-O72)","v":0},{"$f":"IF(P72+Q55-Q59<=$D$74,MAX(0,Q55-Q59),$D$74-P72)","v":0},{"$f":"IF(Q72+R55-R59<=$D$74,MAX(0,R55-R59),$D$74-Q72)","v":0}]
["Cash Available for Residual Receipts Loans"]
["  and Sponsor Distributions",null,null,{"$f":"MAX(0,D55-D59-D61)","v":0},{"$f":"MAX(0,E55-E59-E61)","v":0},{"$f":"MAX(0,F55-F59-F61)","v":0},0,0,0,0,0,0,0,{"$f":"MAX(0,N55-N59-N61)","v":0},0,0,0,0]
["Sponsor Distributions",null,0.5,{"$f":"$C64*D63","v":0},{"$f":"+$C64*E63","v":0},0,0,0,0,0,0,0,0,{"$f":"+$C64*N63","v":0},0,0,0,0]
["HCD Residual Payment",null,0.5,{"$f":"$C65*D63","v":0},{"$f":"+$C65*E63","v":0},0,0,0,0,0,0,0,0,{"$f":"+$C65*N63","v":0},0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C66*D63","v":0},{"$f":"+$C66*E63","v":0},0,0,0,0,0,0,0,0,{"$f":"+$C66*N63","v":0},0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C67*D63","v":0},{"$f":"+$C67*E63","v":0},0,0,0,0,0,0,0,0,{"$f":"+$C67*N63","v":0},0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C68*D63","v":0},{"$f":"+$C68*E63","v":0},0,0,0,0,0,0,0,0,{"$f":"+$C68*N63","v":0},0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C69*D63","v":0},{"$f":"+$C69*E63","v":0},0,0,0,0,0,0,0,0,{"$f":"+$C69*N63","v":0},0,0,0,0]
[]
["Max Asset Mgmt/Similar Fees ",null,3.5000000000000003E-2,{"$f":"Operating!D133","v":0},{"$f":"(1+$C$71)*D71","v":0},0,0,0,0,0,0,0,0,{"$f":"(1+$C$71)*M71","v":0},{"$f":"(1+$C$71)*N71","v":0},{"$f":"(1+$C$71)*O71","v":0},{"$f":"(1+$C$71)*P71","v":0},{"$f":"(1+$C$71)*Q71","v":0}]
["Cumulative paid Deferred Dev. Fee ",null,null,{"$f":"+D61","v":0},{"$f":"+D72+E61","v":0},0,0,0,0,0,0,0,0,{"$f":"+M72+N61","v":0},{"$f":"+N72+O61","v":0},{"$f":"+O72+P61","v":0},{"$f":"+P72+Q61","v":0},{"$f":"+Q72+R61","v":0}]
["Total Deferred Developer Fee budgeted for payment prior"]
["  to distributions and residual receipt payments",null,null,0]
[]
["COSR ANALYSIS - if applicable"]
["Net Operating Income (NOI)",null,null,{"$f":"D41","v":0},{"$f":"E41","v":0},0,0,0,0,0,0,0,0,{"$f":"N41","v":0},0,0,0,0]
["Cash Flow after all debt service",null,null,{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N55","v":0},0,0,0,0]
["COSR Draw (or other)",null,null,{"$f":"MIN(D84,'COSR Calculation'!I15)","v":0},{"$f":"IF('COSR Calculation'!I6>1,MIN(E84,'COSR Calculation'!I15),0)","v":0},{"$f":"IF('COSR Calculation'!I6>2,MIN(E84,'COSR Calculation'!I15),0)","v":0},{"$f":"IF('COSR Calculation'!I6>3,MIN(E84,'COSR Calculation'!I15),0)","v":0},{"$f":"IF('COSR Calculation'!I6>4,MIN(E84,'COSR Calculation'!I15),0)","v":0}]
["Cash Flow after COSR",null,null,{"$f":"D78+D79","v":0},{"$f":"E78+E79","v":0},0,0,0,0,0,0,0,0,{"$f":"N78+N79","v":0},0,0,0,0]
["Net Operating Income after COSR",null,null,{"$f":"D77+D79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N77+N79","v":0},0,0,0,0]
["DSCR with COSR",null,null,{"$f":"IF(D52<=0,0,((D77+D79)/D52))","v":0},{"$f":"IF(E52<=0,0,((E77+E79)/E52))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(N52<=0,0,((N77+N79)/N52))","v":0},0,0,0,0]
[null,null,null,{"$f":"D52*1.2","v":0},{"$f":"E52*1.1","v":0},{"$f":"F52*1.1","v":0},0,0,0,0,0,0,0,{"$f":"N52*1.1","v":0},0,0,0,0]
[null,null,null,{"$f":"IF(D83-D77<0,0,D83-D77)","v":0},{"$f":"IF(E83-E77<0,0,E83-E77)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(N83-N77<0,0,N83-N77)","v":0},0,0,0,0]

{"sheet":"COSR Calculation","index":22,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[[54,0,54,4],[45,0,45,4],[47,0,47,4],[44,0,44,1],[29,0,29,4],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,4],[38,0,38,4],[41,0,41,1],[42,0,42,1],[43,0,43,1],[28,0,28,4],[18,0,18,1],[21,0,21,1],[22,0,22,1],[23,0,23,4],[26,0,26,1],[27,0,27,1],[1,0,1,8],[4,8,4,9],[5,8,5,9],[6,8,6,9],[7,8,7,9],[0,1,0,9],[58,0,58,4],[2,0,2,4],[19,0,19,1],[20,0,20,1],[56,0,56,4],[15,0,15,9],[13,0,13,7],[13,8,13,9],[10,8,10,9],[11,0,11,7],[11,8,11,9],[4,0,4,7],[5,0,5,7],[6,0,6,7],[7,0,7,7],[14,0,14,7],[14,8,14,9],[12,0,12,7],[12,8,12,9],[3,0,3,9],[10,0,10,1],[10,2,10,3],[10,4,10,5],[8,0,8,7],[9,0,9,7],[9,8,9,9],[8,8,8,9]]}
[{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"},"Cash Flow (CF) for Calculating COSR - NOFA §F"]
["Approximate date construction loans will close - from 'Project, Applicant, Threshold' worksheet cell AA91",null,null,null,null,null,null,null,null,{"$f":"'Project, Applicant, Threshold'!AA91","v":"00:00:00"},"2026-06-30"]
["Total PRP Assisted units including all manager units",null,null,null,null,{"$f":"'Assisted Units'!A279","v":0},"Total units",{"$f":"'Assisted Units'!A279+'Non Assisted Units'!C10","v":0},"Proration",{"$f":"IFERROR(F3/H3,0)","v":0}]
["PRP COSR Funding Summary"]
["1. COSR CF eligibile months (6/30/26 less loan close date)",null,null,null,null,null,null,null,{"$f":"MIN(60,YEARFRAC(K2,J2)*12)","v":60}]
["2. COSR CF years of analysis (eligible months in #1 rounded up)",null,null,null,null,null,null,null,{"$f":"IF(I5>48,5,IF(I5>36,4,IF(I5>24,3,IF(I5>12,2,IF(I5>0,1,0)))))","v":5}]
["3. COSR CF months of analysis (years of analysis in #2 multiplied by 12)",null,null,null,null,null,null,null,{"$f":"I6*12","v":60}]
["4. Proration (eligible months in #1 above / months of analysis in #3)",null,null,null,null,null,null,null,{"$f":"I5/I7","v":1}]
["5. Eligible CF (negative cash flow amount for the eligible years; from #12 bottom of worksheet)",null,null,null,null,null,null,null,{"$f":"IF(I6=1,F59,IF(I6=2,F59+G59,IF(I6=3,F59+G59+H59,IF(I6=4,F59+G59+H59+I59,IF(I6=5,F59+G59+H59+I59+J59,0)))))","v":0}]
["6. Max COSR amount per CF (eligible CF in #5 multiplied by Proration in #4)",null,null,null,null,null,null,null,{"$f":"I8*I9","v":0}]
["7. Max COSR per NOFA §II(F)",null,"PRP Rehab Loan",null,{"$f":"'Max Rehab Loan'!AI3","v":0},null,"multiplied by",0.25,{"$f":"0.25*'Max Rehab Loan'!K3","v":0}]
["8. Max COSR amount (lesser of Max COSR amount per CF in #6 and max COSR per NOFA in #7)",null,null,null,null,null,null,null,{"$f":"MIN(I10,I11)","v":0}]
["9. COSR amount requested by Applicant (cannot exceed max COSR amount in #8)",null,null,null,null,null,null,null,0]
["10. Max COSR amount (lesser of max COSR amount in #8 and COSR amount requested in #9)",null,null,null,null,null,null,null,{"$f":"MIN(I12,I13)","v":0}]
["11. Max COSR distribution per year (max COSR in #10 divided by COSR CF years of analysis in #2)",null,null,null,null,null,null,null,{"$f":"I14/I6","v":0}]
[]
["Income from Housing Units",null,"Project Amount","Proration","Inflation","Year 1","Year 2","Year 3","Year 4","Year 5"]
["PRP Assisted Rent Revenue",null,null,{"$f":"J3","v":0},2.5000000000000001E-2,{"$f":"Operating!D33","v":0},{"$f":"F18*(1+$E18)","v":0},0,0,0]
[]
[{"$f":"IF(Operating!C36=\"Enter rent subsidy source here & monthly amounts below\",\"No Tenant Assistance Payments\",Operating!C36)","v":"Enter rent subsidy source #1 here & monthly amounts below"},null,{"$f":"Operating!D36","v":0},null,2.5000000000000001E-2,{"$f":"Operating!D36","v":0},{"$f":"F20*(1+$E20)","v":0},0,0,0]
[{"$f":"IF(Operating!C37=\"Enter rent subsidy source here & monthly amounts below\",\"No Tenant Assistance Payments\",Operating!C37)","v":"Enter rent subsidy source #2 here & monthly amounts below"},null,{"$f":"Operating!D37","v":0},null,2.5000000000000001E-2,{"$f":"Operating!D37","v":0},0,0,0,0]
[{"$f":"'Cash Flow'!A8","v":"Operating Subsidies"},null,{"$f":"Operating!D38","v":0},{"$f":"$D$18","v":0},2.5000000000000001E-2,{"$f":"IF(C22=0,0,C22*D22)","v":0},0,0,0,0]
[{"$f":"'Cash Flow'!A9","v":"Other: (specify)"},null,{"$f":"Operating!D39","v":0},{"$f":"$D$18","v":0},2.5000000000000001E-2,{"$f":"IF(C23=0,0,C23*D23)","v":0},0,0,0,0]
["Gross Rent Potential - Housing",null,null,null,null,{"$f":"SUM(F18:F23)","v":0},0,0,0,0]
[]
["Other Income",null,"Project Amount","Proration","Inflation"]
["Laundry & Vending",null,{"$f":"Operating!D40","v":0},{"$f":"$D$18","v":0},2.5000000000000001E-2,{"$f":"IF(C27=0,0,C27*D27)","v":0},{"$f":"F27*(1+$E27)","v":0},0,0,0]
["Other Income    ",null,{"$f":"Operating!D41+Operating!D42","v":0},{"$f":"$D$18","v":0},2.5000000000000001E-2,{"$f":"IF(C28=0,0,C28*D28)","v":0},0,0,0,0]
["Gross Potential Income - Other",null,null,null,null,{"$f":"SUM(F27:F28)","v":0},0,0,0,0]
["Gross Potential Income - Total",null,null,null,null,{"$f":"F24+F29","v":0},0,0,0,0]
[" "]
["Vacancy Assumptions"]
["PRP Assisted Units vacancy rate",null,null,null,null,0.05,0.05,0.05,0.05,0.05]
["PRP Assisted Units",null,null,null,null,{"$f":"F18*F33","v":0},0,0,0,0]
["Tenant Assistance Payments",null,null,null,0.05,{"$f":"$E$35*(F20+F21)","v":0},{"$f":"$E$35*(G20+G21)","v":0},{"$f":"$E$35*(H20+H21)","v":0},{"$f":"$E$35*(I20+I21)","v":0},{"$f":"$E$35*(J20+J21)","v":0}]
[{"$f":"A23","v":"Other: (specify)"},null,null,null,0.05,{"$f":"$E36*F23","v":0},{"$f":"$E36*G23","v":0},0,0,0]
["Laundry, Vending & Other Income ",null,null,null,0.05,{"$f":"$E37*(F27+F28)","v":0},{"$f":"$E37*(G27+G28)","v":0},0,0,0]
["Total Vacancy Loss",null,null,null,null,{"$f":"SUM(F34:F37)","v":0},0,0,0,0]
["Effective Gross Income",null,null,null,null,{"$f":"F30-F38","v":0},0,0,0,0]
[]
["Op. Expenses & Reserve Deposits",null,"Project Amount","Proration","Inflation"]
["Residential Expenses\n(w/o RE Taxes & Supportive Services Costs)",null,{"$f":"Operating!D110-Operating!D92-Operating!D108","v":0},{"$f":"$D$18","v":0},3.5000000000000003E-2,{"$f":"IF(C42=0,0,C42*D42)","v":0},{"$f":"F42*(1+$E42)","v":0},0,0,0]
["Real Estate Taxes",null,{"$f":"Operating!D92","v":0},{"$f":"$D$18","v":0},0.02,{"$f":"IF(C43=0,0,C43*D43)","v":0},0,0,0,0]
["HCD Required Replacement Reserve Deposits",null,{"$f":"Operating!D112","v":0},{"$f":"$D$18","v":0},0,{"$f":"IF(C44=0,0,C44*D44)","v":0},0,0,0,0]
["HCD Required Other Reserve Deposits",null,{"$f":"Operating!D113+Operating!D114+Operating!D115","v":0},{"$f":"$D$18","v":0},0,{"$f":"IF(D45=0,0,C45*D45)","v":0},0,0,0,0]
["Total Operating Expenses and Reserves",null,null,null,null,{"$f":"SUM(F42:F45)","v":0},0,0,0,0]
[]
["PRP Net Operating Income (NOI)",null,null,null,null,{"$f":"F39-F46","v":0},{"$f":"G39-G46","v":0},0,0,0]
[]
["Mandatory Debt Service",null,"Project Amount","Proration"]
["1st Mortgage",null,{"$f":"Operating!D123+Operating!E123","v":0},{"$f":"$D$18","v":0},null,{"$f":"IF(C51=0,0,C51*D51)","v":0},{"$f":"$C$51","v":0},{"$f":"$C$51","v":0},{"$f":"$C$51","v":0},{"$f":"$C$51","v":0}]
["2nd Mortgage",null,{"$f":"Operating!D124+Operating!E124","v":0},{"$f":"$D$18","v":0},null,{"$f":"IF(C52=0,0,C52*D52)","v":0},{"$f":"$C$52","v":0},{"$f":"$C$52","v":0},{"$f":"$C$52","v":0},{"$f":"$C$52","v":0}]
["3rd Mortgage Debt Service",null,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"$D$18","v":0},null,0,{"$f":"$C$53","v":0},{"$f":"$C$53","v":0},{"$f":"$C$53","v":0},{"$f":"$C$53","v":0}]
["HCD PRP Monitoring Fee",null,{"$f":"Operating!D126","v":0},{"$f":"$D$18","v":0},null,0,{"$f":"(1+$E$54)*C54","v":0},{"$f":"(1+$E$54)*G54","v":0},{"$f":"(1+$E$54)*H54","v":0},{"$f":"(1+$E$54)*I54","v":0}]
["Total Mandatory Debt Service",null,null,null,null,{"$f":"SUM(F51:F54)","v":0},{"$f":"SUM(G51:G54)","v":0},0,0,0]
[]
["PRP Assisted Unit Cash Flow (CF) after all Mandatory Debt Service",null,null,null,null,{"$f":"F48-F55","v":0},{"$f":"G48-G55","v":0},0,0,0]
[]
["12. Eligible COSR amount (CF must be negative above to count)",null,null,null,null,{"$f":"IF(F57<0,-F57,0)","v":0},{"$f":"IF(G57<0,-G57,0)","v":0},0,0,0]

{"sheet":"Applicant Documents","index":23,"n_rows":24,"n_cols":37,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[20,0,20,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[21,0,21,37],[22,0,22,37],[23,0,23,37],[3,0,3,37],[4,0,4,37],[5,0,5,32],[6,0,6,37],[7,0,7,37],[8,0,8,37],[19,0,19,37],[9,0,9,37],[10,0,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37]]}
["Required Applicant Documentation",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,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["Certifications & Legal Disclosure"]
["A completed and signed Certification is required for each joint Applicant. Each joint Applicant must sign an individual Certification form. A completed and signed Legal Disclosure is also required for each Joint Applicant. The hard copy Certifications & Legal Disclosure should be submitted with the application as detailed in the NOFA."]
["Resolutions"]
["Applicant may use their own Resolution format as long as it contains ALL of the authorizations as in the sample.\nThe person attesting to the resolution signing cannot be the same person authorized to execute the documents in the name of the Applicant.\nIf more than one authorized signatory is identified, state whether both signatories are required or only one signatory is required to submit and execute Program docs.\nIf the application is being signed by a designee of the authorized signatory, the Applicant must also submit a designee letter or other proof of signing authority."]
["A resolution is required of each Joint Applicant - both private and public entities.  A sample resolution template is available on PRP website. "]
["Organizational Documents"]
["Organizational documents are required for all Applicants, except where a joint Applicant is a governmental entity. Governmental entities are not required to submit organizational documents with the application.   "]
["Submit organizational documents supporting the Resolution submitted with the application."]
["Corporation organizational documents"]
["Articles of Incorporation (Corp. Code §154, 200 and 202) as certified by the CA Secretary of State.\nBylaws and any amendments thereto (Corp. Code §207(b), 211 and 212)\nCertificate of Amendment of Articles of Incorporation (Corp. Code §900-910 (general stock), §5810-5820 (public benefit and religious corporations), §7810-7820 (mutual benefit corporations), or §12500-12510 (general cooperative corporations)) as applicable.\nRestated Articles of Incorporation (Corp. Code §901, 906, 910 (general stock), §5811, 5815, 5819 (public benefit and religious corporations), §7811, 7815 and 7819 (mutual benefit corporations) and §12501, 12506 and 12510 (general cooperative corporations)) as applicable.\nStatement of Information (CA Secretary of State form SI-100 or SI-200)\nShareholder Agreements (Corp. Code §186) if applicable.\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Limited Liability Company organizational documents"]
["Articles of Organization (CA Secretary of State form LLC-1)\nCertificate of Amendment (CA Secretary of State form LLC-2) if applicable.\nRestated Articles of Organization (CA Secretary of State form LLC-10) if applicable.\nCertificate of Correction (CA Secretary of State form LLC-11) if applicable.\nStatement of Information (CA Secretary of State form LLC-12 or LLC-12NC)\nOperating Agreement (Corp. Code §17707.02(s) and 17701.10.)\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Limited Partnership organizational documents"]
["Certificate of Limited Partnership (CA Secretary of State form LP-1)\nAmendment to Certificate of Limited Partnership (CA Secretary of State form LP-2) if applicable.\nCertificate of Correction (CA Secretary of State form LP-2) if applicable.\nLimited Partnership Agreement (CA Corp. Code §15901.02(x) and 15901.10)\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Organizational Chart"]
["The Organizational chart must depict the organizational structure of the entities in relation to the Applicant."]
["Signature Block"]
["All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
["Payee Data Record STD-204 or Taxpayer Identification Number (TIN)"]
["The TIN must be submitted by all governmental entity Applicants.  All other Applicants must submit the STD-204 Payee Data Record. Forms available on PRP website."]

{"sheet":"Certification & Legal","index":24,"n_rows":39,"n_cols":37,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,0,38,8],[38,10,38,18],[38,20,38,33],[34,0,34,37],[35,0,35,2],[35,3,35,10],[35,11,35,30],[35,31,35,35],[35,36,35,37],[36,0,36,37],[37,0,37,8],[37,10,37,18],[37,20,37,33],[37,35,37,37],[38,35,38,37],[31,0,31,35],[31,36,31,37],[32,0,32,35],[32,36,32,37],[33,0,33,35],[33,36,33,37],[28,0,28,35],[28,36,28,37],[29,0,29,35],[29,36,29,37],[30,0,30,35],[30,36,30,37],[27,0,27,35],[27,36,27,37],[21,0,21,35],[21,36,21,37],[22,0,22,35],[22,36,22,37],[23,0,23,35],[23,36,23,37],[24,0,24,35],[24,36,24,37],[25,0,25,35],[25,36,25,37],[26,0,26,37],[20,0,20,37],[11,0,11,8],[11,10,11,18],[11,20,11,33],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[11,35,11,37],[0,0,0,35],[0,36,0,37],[10,10,10,18],[10,20,10,33],[10,35,10,37],[5,0,5,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[10,0,10,8]]}
["Certification & Legal Disclosure",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,{"$f":"'PRP Cover Page'!B9","v":"2022-04-27"}]
["On behalf of the entity identified in the signature block below, I certify that:"]
["1. The information, statements and attachments included in this application are, to the best of my knowledge and belief, true and correct."]
["2. I possess the legal authority to submit this application on behalf of the entity identified in the signature block."]
["3. The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in Section 10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
["4. As of the date of application, the Project, or the real property on which the Project is proposed (Property) is not party to or the subject of any claim or action at the State or Federal appellate level."]
["5. I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
["In addition, I acknowledge that all information in this application and attachments is public, and may be disclosed by the State."]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Print out and Sign here (submit as PDF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Legal Disclosure"]
["For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the applicant and joint applicant, and any subsidiary of the applicant or joint applicant if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the project. "]
["In addition to each of these entities themselves, the term “applicant” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company. For projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
["The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.  "]
["Explain all positive responses on a separate sheet and include with this questionnaire in the application."]
["Exceptions:"]
["Public entity applicants without an ownership interest in the proposed project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire. "]
["Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
["Civil Matters"]
["1. Has the applicant filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
["2. Is the applicant currently a party to, or been notified that it may become a party to, any civil litigation that may materially and adversely affect (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["3. Have there been any administrative or civil settlements, decisions, or judgments against the applicant within the past ten years that materially and adversely affected (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["4. Is the applicant currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency? "]
["5. In the past ten years, has the applicant been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment? "]
["Criminal Matters"]
["6. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, felony charges against the applicant? "]
["7. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, misdemeanor charges against the applicant for matters relating to the conduct of the applicant’s business? "]
["8. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, criminal charges (whether felony or misdemeanor) against the applicant for any financial or fraud related crime? "]
["9. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, that could materially affect the financial condition of the applicant’s business?"]
["10. Within the past ten years, has the applicant been convicted of any felony? "]
["11. Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?  "]
["12. Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime? "]
["Please provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
["File Name:",null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items above. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Print out and sign here (submit as PDF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]

{"sheet":"App Customer Service","index":25,"n_rows":30,"n_cols":45,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,29,29,31],[29,32,29,34],[29,35,29,37],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,14],[29,15,29,16],[29,17,29,28],[28,0,28,1],[28,2,28,4],[28,5,28,8],[28,9,28,14],[28,15,28,16],[28,17,28,28],[28,29,28,31],[28,32,28,34],[28,35,28,37],[27,0,27,1],[27,2,27,4],[27,5,27,8],[27,9,27,14],[27,15,27,16],[27,17,27,28],[27,29,27,31],[27,32,27,34],[27,35,27,37],[25,29,25,31],[25,32,25,34],[25,35,25,37],[26,0,26,1],[26,2,26,4],[26,5,26,8],[26,9,26,14],[26,15,26,16],[26,17,26,28],[26,29,26,31],[25,0,25,1],[25,2,25,4],[25,5,25,8],[25,9,25,14],[25,15,25,16],[25,17,25,28],[26,32,26,34],[26,35,26,37],[24,0,24,1],[24,2,24,4],[24,5,24,8],[24,9,24,14],[24,15,24,16],[24,17,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[23,0,23,1],[23,2,23,4],[23,5,23,8],[23,9,23,14],[23,15,23,16],[23,17,23,28],[23,29,23,31],[23,32,23,34],[23,35,23,37],[21,29,21,31],[21,32,21,34],[21,35,21,37],[22,0,22,1],[22,2,22,4],[22,5,22,8],[22,9,22,14],[22,15,22,16],[22,17,22,28],[22,29,22,31],[21,0,21,1],[21,2,21,4],[21,5,21,8],[21,9,21,14],[21,15,21,16],[21,17,21,28],[22,32,22,34],[22,35,22,37],[20,0,20,1],[20,2,20,4],[20,5,20,8],[20,9,20,14],[20,15,20,16],[20,17,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[19,0,19,1],[19,2,19,4],[19,5,19,8],[19,9,19,14],[19,15,19,16],[19,17,19,28],[19,29,19,31],[19,32,19,34],[19,35,19,37],[17,29,17,31],[17,32,17,34],[17,35,17,37],[18,0,18,1],[18,2,18,4],[18,5,18,8],[18,9,18,14],[18,15,18,16],[18,17,18,28],[18,29,18,31],[17,0,17,1],[17,2,17,4],[17,5,17,8],[17,9,17,14],[17,15,17,16],[17,17,17,28],[18,32,18,34],[18,35,18,37],[16,0,16,1],[16,2,16,4],[16,5,16,8],[16,9,16,14],[16,15,16,16],[16,17,16,28],[16,29,16,31],[16,32,16,34],[16,35,16,37],[15,0,15,1],[15,2,15,4],[15,5,15,8],[15,9,15,14],[15,15,15,16],[15,17,15,28],[15,29,15,31],[15,32,15,34],[15,35,15,37],[13,29,13,31],[13,32,13,34],[13,35,13,37],[14,0,14,1],[14,2,14,4],[14,5,14,8],[14,9,14,14],[14,15,14,16],[14,17,14,28],[14,29,14,31],[13,0,13,1],[13,2,13,4],[13,5,13,8],[13,9,13,14],[13,15,13,16],[13,17,13,28],[14,32,14,34],[14,35,14,37],[12,0,12,1],[12,2,12,4],[12,5,12,8],[12,9,12,14],[12,15,12,16],[12,17,12,28],[12,29,12,31],[12,32,12,34],[12,35,12,37],[11,0,11,1],[11,2,11,4],[11,5,11,8],[11,9,11,14],[11,15,11,16],[11,17,11,28],[11,29,11,31],[11,32,11,34],[11,35,11,37],[9,29,9,31],[9,32,9,34],[9,35,9,37],[10,0,10,1],[10,2,10,4],[10,5,10,8],[10,9,10,14],[10,15,10,16],[10,17,10,28],[10,29,10,31],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,9,9,14],[9,15,9,16],[9,17,9,28],[10,32,10,34],[10,35,10,37],[8,0,8,1],[8,2,8,4],[8,5,8,8],[8,9,8,14],[8,15,8,16],[8,17,8,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[7,0,7,1],[7,2,7,4],[7,5,7,8],[7,9,7,14],[7,15,7,16],[7,17,7,28],[7,29,7,31],[7,32,7,34],[7,35,7,37],[5,29,5,31],[5,32,5,34],[5,35,5,37],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,9,6,14],[6,15,6,16],[6,17,6,28],[6,29,6,31],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,9,5,14],[5,15,5,16],[5,17,5,28],[6,32,6,34],[6,35,6,37],[4,0,4,1],[4,2,4,4],[4,5,4,8],[4,9,4,14],[4,15,4,16],[4,17,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37],[3,0,3,3],[3,4,3,14],[3,15,3,16],[3,17,3,27],[3,28,3,31],[3,32,3,37],[0,0,0,37],[1,0,1,37],[2,0,2,2],[2,3,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,33],[2,34,2,37]]}
["Application Development Team (ADT) Support Form",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,"PRP Cover Page"]
["Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov. A member of the Application Development Team will respond to your request within ASAP. ",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,"Project, Applicant, Threshold"]
["Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Documents"]
["Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certification & Legal"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,null,null,null,null,null,null,"Assisted Units"]
[1,null,"PRP",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,"Non Assisted Units"]
[2,null,"PRP",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,"Max Rehab Loan"]
[3,null,"PRP",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,"Dev Sources"]
[4,null,"PRP",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,"Dev Budget"]
[5,null,"PRP",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,"PRP Admin Allowance"]
[6,null,"PRP",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,"Supportive Services Costs"]
[7,null,"PRP",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,"Operating"]
[8,null,"PRP",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,"Reserves"]
[9,null,"PRP",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,"Cash Flow"]
[10,null,"PRP",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,"COSR Calculation"]
[11,null,"PRP",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,"App Customer Service"]
[12,null,"PRP"]
[13,null,"PRP"]
[14,null,"PRP"]
[15,null,"PRP"]
[16,null,"PRP"]
[17,null,"PRP"]
[18,null,"PRP"]
[19,null,"PRP"]
[20,null,"PRP"]
[21,null,"PRP"]
[22,null,"PRP"]
[23,null,"PRP"]
[24,null,"PRP"]
[25,null,"PRP"]