{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["AHSC Coverpage","Overview","Unit Des Table","Dropdowns","Applicant Documents","Certification & Legal","AHD Project Description","AHD-HRI","Max Funds & Unit Mix","Dev Sources","AHD Dev Budget","AHD-HRI S&U Budget","TBL and High Cost Test","Dev Fee 2021","Operating","Cash Flow","STI","STI S&U Budget","TRA","TRA S&U Budget","PGM","PGM S&U Budget","Quantitative Policy","AHSC Loan Limits","Narrative Based Policy","Upload Checklist","Application Support","Upload Checklists","Rent Limits"],"not_rendered":{"charts":0,"images":49,"macros":1,"external_links":5,"defined_names":1827,"comments":20,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AHSC Coverpage","index":0,"n_rows":36,"n_cols":2,"rows_kept":36,"cut":false,"hidden":false,"merged":[[34,0,34,7],[35,0,35,7],[37,0,37,7],[22,0,22,7],[23,0,23,7],[32,0,32,7],[33,0,33,7],[25,0,25,7],[26,0,26,7],[31,0,31,7],[28,0,28,7],[29,0,29,7],[8,0,8,7],[1,0,1,7],[3,0,3,7],[0,0,0,7],[4,0,4,7],[5,0,5,7]]}
["Affordable Housing and Sustainable Communities Program (AHSC)"]
["NOFA Round 6 (February 26, 2021)\nFunding Application"]
["Revised","2021-04-01"]
["2019-20 Cap and Trade Funding"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Governor Gavin Newsom"]
[]
["Lourdes M. Castro Ramirez, Secretary"]
["Business, Consumer Services and Housing Agency"]
[]
["Louise Bedsworth, Executive Director"]
["California Strategic Growth Council"]
[]
["Gustavo Velasquez, Director"]
["Department of Housing and Community Development (HCD)"]
["2020 West El Camino Avenue, Suite 150, Sacramento, CA 95833"]
["email: ahsc@hcd.ca.gov"]
["http://hcd.ca.gov/grants-funding/active-funding/ahsc.shtml"]

{"sheet":"Overview","index":1,"n_rows":269,"n_cols":39,"rows_kept":269,"cut":false,"hidden":false,"merged":[[249,27,249,28],[249,29,249,37],[252,27,252,28],[252,29,252,37],[255,27,255,28],[255,29,255,37],[258,27,258,28],[258,29,258,37],[261,27,261,28],[261,29,261,37],[264,27,264,28],[264,29,264,37],[267,27,267,28],[267,29,267,37],[167,13,167,20],[167,21,167,22],[167,23,167,31],[167,32,167,33],[168,13,168,20],[168,21,168,22],[168,23,168,31],[168,32,168,33],[168,34,168,37],[228,27,228,28],[228,29,228,37],[231,27,231,28],[231,29,231,37],[234,27,234,28],[234,29,234,37],[237,27,237,28],[237,29,237,37],[224,31,224,35],[122,34,122,37],[136,13,136,20],[136,21,136,22],[136,23,136,31],[136,32,136,33],[137,13,137,20],[137,21,137,22],[137,23,137,31],[137,32,137,33],[137,34,137,37],[151,13,151,20],[151,21,151,22],[151,23,151,31],[151,32,151,33],[152,13,152,20],[152,21,152,22],[152,23,152,31],[152,32,152,33],[152,34,152,37],[127,11,127,30],[127,31,127,35],[127,36,127,37],[122,3,122,11],[135,2,135,20],[123,28,123,29],[146,0,146,2],[146,3,146,10],[146,11,146,30],[146,31,146,35],[146,36,146,37],[147,0,147,2],[147,3,147,10],[76,0,76,2],[76,3,76,10],[76,11,76,30],[76,31,76,35],[76,36,76,37],[61,0,61,2],[61,3,61,10],[61,11,61,30],[61,31,61,35],[61,36,61,37],[60,0,60,2],[60,3,60,10],[60,11,60,30],[60,31,60,35],[60,36,60,37],[50,0,50,2],[50,3,50,10],[50,11,50,30],[50,31,50,35],[50,36,50,37],[65,0,65,2],[65,3,65,10],[65,11,65,30],[65,31,65,35],[65,36,65,37],[66,0,66,2],[66,3,66,10],[66,11,66,30],[66,31,66,35],[66,36,66,37],[71,0,71,36],[72,20,72,26],[226,0,226,2],[226,3,226,10],[226,11,226,30],[226,31,226,35],[226,36,226,37],[87,0,87,2],[87,3,87,10],[87,11,87,30],[87,31,87,35],[87,36,87,37],[84,0,84,2],[84,3,84,10],[84,11,84,30],[84,31,84,35],[84,36,84,37],[78,0,78,2],[78,3,78,10],[78,11,78,30],[78,31,78,35],[78,36,78,37],[222,3,222,10],[222,11,222,30],[222,31,222,35],[222,36,222,37],[223,0,223,2],[223,3,223,10],[223,11,223,30],[223,31,223,35],[223,36,223,37],[224,0,224,2],[224,3,224,10],[224,11,224,30],[225,0,225,2],[225,3,225,10],[225,11,225,30],[225,31,225,35],[225,36,225,37],[209,0,209,2],[209,3,209,10],[209,11,209,30],[209,31,209,35],[209,36,209,37],[210,0,210,2],[210,3,210,10],[210,11,210,30],[210,31,210,35],[210,36,210,37],[218,0,218,2],[218,3,218,10],[218,11,218,30],[218,31,218,35],[218,36,218,37],[219,0,219,2],[219,3,219,10],[219,11,219,30],[219,31,219,35],[219,36,219,37],[222,0,222,2],[221,36,221,37],[213,0,213,2],[213,3,213,25],[213,26,213,29],[213,30,213,37],[214,0,214,1],[224,36,224,37],[211,0,211,37],[217,2,217,20],[217,22,217,27],[217,28,217,29],[217,30,217,32],[217,34,217,37],[220,0,220,2],[220,3,220,10],[220,11,220,30],[220,31,220,35],[220,36,220,37],[221,0,221,2],[221,3,221,10],[221,11,221,30],[221,31,221,35],[217,0,217,1],[216,33,216,37],[215,4,215,12],[215,32,215,33],[215,34,215,37],[216,0,216,2],[216,3,216,11],[216,13,216,19],[216,20,216,22],[216,23,216,30],[215,0,215,3],[214,2,214,20],[214,22,214,27],[214,28,214,29],[214,30,214,32],[215,20,215,24],[200,0,200,2],[200,3,200,11],[200,13,200,19],[200,20,200,22],[200,23,200,30],[203,36,203,37],[204,0,204,2],[204,3,204,10],[202,0,202,2],[202,3,202,10],[202,11,202,30],[200,31,200,32],[206,31,206,35],[206,36,206,37],[207,0,207,2],[207,3,207,10],[207,11,207,30],[207,31,207,35],[207,36,207,37],[200,33,200,37],[201,0,201,1],[201,2,201,20],[201,22,201,27],[201,28,201,29],[201,30,201,32],[204,11,204,30],[204,31,204,35],[204,36,204,37],[191,0,191,2],[191,3,191,10],[191,11,191,30],[191,31,191,35],[191,36,191,37],[192,0,192,2],[192,3,192,10],[192,11,192,30],[192,31,192,35],[192,36,192,37],[193,0,193,2],[193,3,193,10],[193,11,193,30],[193,31,193,35],[193,36,193,37],[194,0,194,2],[194,3,194,10],[194,11,194,30],[194,31,194,35],[194,36,194,37],[176,0,176,2],[176,3,176,10],[176,11,176,30],[176,31,176,35],[176,36,176,37],[177,0,177,2],[177,3,177,10],[177,11,177,30],[177,31,177,35],[177,36,177,37],[178,0,178,2],[178,3,178,10],[178,11,178,30],[178,31,178,35],[178,36,178,37],[186,0,186,2],[186,3,186,10],[186,11,186,30],[186,31,186,35],[186,36,186,37],[181,26,181,29],[181,30,181,37],[182,2,182,20],[184,20,184,22],[184,23,184,30],[184,31,184,32],[183,0,183,3],[183,4,183,12],[183,14,183,19],[183,20,183,24],[183,25,183,31],[183,32,183,33],[172,0,172,2],[172,3,172,10],[172,11,172,30],[172,31,172,35],[172,36,172,37],[173,0,173,2],[173,3,173,10],[173,11,173,30],[173,31,173,35],[173,36,173,37],[174,0,174,2],[174,3,174,10],[174,11,174,30],[174,31,174,35],[174,36,174,37],[175,0,175,2],[175,3,175,10],[175,11,175,30],[175,31,175,35],[175,36,175,37],[161,0,161,2],[161,3,161,10],[161,11,161,30],[161,31,161,35],[161,36,161,37],[162,0,162,2],[162,3,162,10],[162,11,162,30],[162,31,162,35],[162,36,162,37],[170,0,170,2],[170,3,170,10],[170,11,170,30],[170,31,170,35],[170,36,170,37],[171,0,171,2],[171,3,171,10],[171,11,171,30],[171,31,171,35],[171,36,171,37],[168,3,168,11],[167,0,167,2],[165,30,165,37],[166,0,166,1],[166,2,166,20],[169,30,169,32],[169,34,169,37],[169,0,169,1],[169,2,169,20],[169,22,169,27],[169,28,169,29],[163,0,163,37],[157,0,157,2],[157,3,157,10],[157,11,157,30],[157,31,157,35],[157,36,157,37],[158,0,158,2],[158,3,158,10],[158,11,158,30],[158,31,158,35],[158,36,158,37],[159,0,159,2],[159,3,159,10],[159,11,159,30],[159,31,159,35],[159,36,159,37],[160,0,160,2],[160,3,160,10],[160,11,160,30],[160,31,160,35],[160,36,160,37],[156,0,156,2],[156,3,156,10],[156,11,156,30],[156,31,156,35],[156,36,156,37],[153,2,153,20],[153,0,153,1],[153,34,153,37],[149,17,149,25],[149,0,149,2],[149,26,149,29],[149,30,149,37],[149,3,149,13],[149,14,149,16],[150,22,150,27],[150,0,150,1],[150,2,150,20],[150,28,150,29],[150,30,150,32],[150,34,150,37],[147,11,147,30],[147,31,147,35],[147,36,147,37],[154,0,154,2],[154,3,154,10],[154,11,154,30],[154,31,154,35],[154,36,154,37],[155,0,155,2],[155,3,155,10],[155,11,155,30],[155,31,155,35],[155,36,155,37],[153,22,153,27],[153,28,153,29],[153,30,153,32],[151,34,151,37],[152,0,152,2],[152,3,152,11],[151,0,151,2],[151,3,151,11],[142,0,142,2],[142,3,142,10],[142,11,142,30],[142,31,142,35],[142,36,142,37],[143,0,143,2],[143,3,143,10],[143,11,143,30],[143,31,143,35],[143,36,143,37],[144,0,144,2],[144,3,144,10],[144,11,144,30],[144,31,144,35],[144,36,144,37],[145,0,145,2],[145,3,145,10],[145,11,145,30],[145,31,145,35],[145,36,145,37],[132,0,132,2],[132,3,132,10],[132,11,132,30],[132,31,132,35],[132,36,132,37],[139,0,139,2],[139,3,139,10],[139,11,139,30],[139,31,139,35],[139,36,139,37],[140,0,140,2],[140,3,140,10],[140,11,140,30],[140,31,140,35],[140,36,140,37],[141,0,141,2],[141,3,141,10],[141,11,141,30],[141,31,141,35],[141,36,141,37],[135,30,135,32],[137,3,137,11],[136,34,136,37],[138,22,138,27],[138,28,138,29],[138,30,138,32],[138,34,138,37],[137,0,137,2],[138,0,138,1],[138,2,138,20],[136,0,136,2],[135,0,135,1],[128,3,128,10],[128,11,128,30],[128,31,128,35],[128,36,128,37],[129,31,129,35],[129,36,129,37],[130,0,130,2],[130,3,130,10],[130,11,130,30],[130,31,130,35],[130,36,130,37],[131,0,131,2],[131,3,131,10],[131,11,131,30],[131,31,131,35],[131,36,131,37],[129,0,129,2],[129,3,129,10],[129,11,129,30],[113,31,113,35],[113,36,113,37],[117,0,117,2],[117,3,117,10],[117,11,117,30],[117,31,117,35],[117,36,117,37],[124,36,124,37],[125,0,125,2],[125,3,125,10],[125,11,125,30],[125,31,125,35],[125,36,125,37],[126,0,126,2],[126,3,126,10],[126,11,126,30],[126,31,126,35],[126,36,126,37],[120,2,120,20],[120,22,120,27],[124,0,124,2],[124,3,124,10],[124,11,124,30],[124,31,124,35],[120,28,120,29],[120,30,120,32],[121,13,121,20],[121,21,121,22],[121,23,121,31],[121,32,121,33],[122,13,122,20],[122,21,122,22],[96,3,96,10],[101,0,101,2],[101,3,101,10],[101,11,101,30],[101,31,101,35],[101,36,101,37],[102,0,102,2],[102,3,102,10],[102,11,102,30],[102,31,102,35],[102,36,102,37],[109,0,109,2],[109,3,109,10],[109,11,109,30],[109,31,109,35],[109,36,109,37],[106,13,106,20],[106,21,106,22],[106,23,106,31],[97,31,97,35],[80,0,80,36],[82,0,82,36],[83,0,83,37],[228,0,228,2],[228,3,228,14],[228,15,228,17],[228,18,228,26],[229,0,229,1],[229,2,229,6],[229,7,229,8],[229,9,229,20],[229,22,229,28],[229,29,229,30],[229,31,229,32],[229,34,229,37],[89,0,89,3],[89,19,89,21],[89,22,89,25],[104,26,104,29],[104,3,104,13],[104,14,104,16],[104,17,104,25],[108,0,108,1],[105,0,105,1],[104,30,104,37],[136,3,136,11],[135,22,135,27],[135,28,135,29],[134,0,134,2],[110,36,110,37],[114,0,114,2],[114,3,114,10],[0,36,0,37],[0,0,0,35],[88,15,88,16],[88,4,88,14],[88,17,88,37],[88,0,88,3],[89,4,89,18],[91,34,91,37],[90,30,90,32],[93,2,93,20],[120,0,120,1],[119,3,119,13],[119,14,119,16],[119,0,119,2],[121,0,121,2],[119,17,119,25],[105,28,105,29],[105,30,105,32],[119,30,119,37],[119,26,119,29],[106,34,106,37],[108,34,108,37],[108,28,108,29],[108,30,108,32],[120,34,120,37],[107,0,107,2],[107,3,107,11],[106,0,106,2],[111,0,111,2],[111,3,111,10],[111,11,111,30],[111,31,111,35],[121,3,121,11],[123,0,123,1],[134,30,134,37],[135,34,135,37],[134,26,134,29],[122,0,122,2],[134,17,134,25],[121,34,121,37],[123,22,123,27],[123,30,123,32],[123,34,123,37],[123,2,123,20],[134,3,134,13],[134,14,134,16],[127,0,127,2],[127,3,127,10],[114,11,114,30],[114,31,114,35],[114,36,114,37],[115,0,115,2],[115,3,115,10],[115,11,115,30],[115,31,115,35],[115,36,115,37],[116,0,116,2],[116,3,116,10],[116,11,116,30],[116,31,116,35],[116,36,116,37],[122,23,122,31],[122,32,122,33],[128,0,128,2],[91,3,91,11],[92,0,92,2],[90,0,90,1],[90,22,90,27],[92,3,92,11],[90,2,90,20],[106,3,106,11],[105,22,105,27],[105,34,105,37],[105,2,105,20],[93,0,93,1],[90,28,90,29],[90,34,90,37],[94,0,94,2],[104,0,104,2],[98,3,98,10],[98,11,98,30],[98,31,98,35],[98,36,98,37],[98,0,98,2],[100,31,100,35],[100,36,100,37],[92,21,92,22],[91,13,91,20],[92,13,92,20],[92,32,92,33],[91,21,91,22],[91,32,91,33],[91,23,91,31],[92,23,92,31],[92,34,92,37],[106,32,106,33],[95,3,95,10],[95,11,95,30],[95,31,95,35],[95,36,95,37],[96,0,96,2],[94,3,94,10],[94,11,94,30],[111,36,111,37],[112,0,112,2],[112,3,112,10],[112,11,112,30],[112,31,112,35],[112,36,112,37],[113,0,113,2],[113,3,113,10],[113,11,113,30],[110,0,110,2],[110,3,110,10],[110,11,110,30],[110,31,110,35],[107,13,107,20],[107,21,107,22],[107,23,107,31],[107,32,107,33],[107,34,107,37],[97,36,97,37],[96,11,96,30],[96,31,96,35],[96,36,96,37],[97,0,97,2],[97,3,97,10],[97,11,97,30],[51,0,51,37],[48,0,49,4],[48,5,49,37],[45,7,45,9],[47,0,47,37],[108,22,108,27],[108,2,108,20],[79,0,79,36],[81,0,81,36],[93,22,93,27],[93,28,93,29],[93,30,93,32],[93,34,93,37],[77,0,77,36],[86,0,86,37],[85,0,85,36],[91,0,91,2],[45,0,45,6],[99,0,99,2],[99,3,99,10],[99,11,99,30],[99,31,99,35],[99,36,99,37],[100,0,100,2],[100,3,100,10],[100,11,100,30],[74,26,74,27],[74,28,74,29],[74,30,74,31],[94,31,94,35],[94,36,94,37],[95,0,95,2],[59,0,59,3],[74,36,74,37],[74,34,74,35],[73,0,73,36],[62,0,62,37],[67,0,67,36],[70,7,70,8],[70,9,70,11],[70,12,70,13],[70,14,70,16],[70,22,70,23],[70,24,70,26],[69,0,69,18],[74,22,74,23],[70,27,70,34],[70,35,70,37],[70,0,70,6],[63,0,63,36],[64,0,64,36],[69,19,69,37],[72,27,72,28],[72,29,72,36],[72,0,72,19],[70,17,70,18],[70,19,70,21],[3,0,3,2],[40,25,40,28],[40,29,40,32],[10,36,10,37],[11,36,11,37],[14,24,14,37],[32,0,32,5],[34,6,34,10],[2,34,2,37],[15,0,15,37],[24,0,24,37],[18,0,18,34],[23,0,23,34],[6,0,6,13],[6,14,6,18],[12,24,12,35],[13,24,13,37],[35,22,35,24],[28,0,28,36],[40,22,40,24],[38,25,38,29],[34,11,34,21],[2,30,2,33],[3,3,3,18],[2,0,2,29],[1,0,1,37],[31,22,31,24],[11,24,11,35],[89,26,89,29],[89,30,89,37],[74,0,74,21],[75,0,75,12],[75,13,75,37],[74,24,74,25],[68,0,68,36],[21,0,21,36],[22,0,22,36],[32,11,32,21],[33,0,33,5],[36,11,36,21],[45,36,45,37],[43,0,43,37],[58,0,58,10],[58,11,58,37],[56,35,56,37],[57,35,57,37],[57,1,57,34],[56,1,56,34],[33,11,33,21],[35,11,35,21],[32,25,33,29],[37,11,37,21],[41,8,42,37],[39,19,39,21],[39,22,39,24],[74,32,74,33],[55,1,55,34],[168,0,168,2],[165,0,165,2],[165,26,165,29],[35,0,35,5],[37,0,37,5],[36,0,36,5],[53,35,53,37],[55,35,55,37],[40,13,40,15],[40,16,40,18],[40,19,40,21],[54,1,54,34],[52,1,52,34],[40,33,40,36],[37,22,37,24],[53,1,53,34],[52,35,52,37],[35,25,35,29],[37,25,37,29],[35,6,35,10],[36,30,37,34],[36,35,37,37],[36,22,36,24],[45,10,45,16],[36,25,36,29],[45,26,45,27],[45,28,45,35],[39,25,39,28],[39,29,39,32],[39,33,39,36],[38,22,38,24],[45,17,45,19],[167,3,167,11],[3,19,3,21],[3,22,3,30],[3,31,3,33],[3,34,3,37],[31,0,31,5],[26,0,26,36],[27,0,27,36],[25,0,25,36],[33,22,33,24],[34,25,34,29],[166,22,166,27],[166,28,166,29],[166,30,166,32],[166,34,166,37],[165,3,165,25],[59,4,59,36],[4,0,4,16],[4,17,4,37],[5,0,5,35],[5,36,5,37],[37,6,37,10],[9,30,9,37],[8,19,8,26],[9,19,9,26],[167,34,167,37],[16,0,16,36],[32,35,33,37],[45,20,45,25],[10,24,10,35],[31,30,31,37],[30,0,30,37],[182,0,182,1],[202,31,202,35],[202,36,202,37],[203,0,203,2],[203,3,203,10],[203,11,203,30],[203,31,203,35],[235,0,235,1],[235,2,235,6],[235,7,235,8],[235,22,235,28],[235,29,235,30],[235,34,235,37],[234,0,234,2],[234,3,234,14],[234,15,234,17],[234,18,234,26],[231,15,231,17],[206,0,206,2],[206,3,206,10],[206,11,206,30],[205,0,205,2],[205,3,205,10],[205,11,205,30],[205,31,205,35],[205,36,205,37],[208,0,208,2],[208,3,208,10],[208,11,208,30],[208,31,208,35],[208,36,208,37],[215,14,215,19],[241,34,241,37],[232,0,232,1],[232,34,232,37],[232,31,232,32],[232,9,232,20],[231,3,231,14],[232,2,232,6],[232,29,232,30],[232,22,232,28],[232,7,232,8],[237,0,237,2],[237,3,237,14],[237,15,237,17],[237,18,237,26],[235,31,235,32],[235,9,235,20],[231,18,231,26],[231,0,231,2],[247,9,247,20],[247,31,247,32],[246,27,246,28],[246,29,246,37],[215,25,215,31],[243,0,243,2],[243,3,243,14],[243,15,243,17],[243,18,243,26],[241,9,241,20],[241,31,241,32],[238,0,238,1],[238,2,238,6],[238,7,238,8],[238,22,238,28],[238,29,238,30],[238,34,238,37],[240,0,240,2],[240,3,240,14],[240,15,240,17],[240,18,240,26],[238,31,238,32],[240,27,240,28],[240,29,240,37],[243,27,243,28],[243,29,243,37],[238,9,238,20],[241,0,241,1],[241,2,241,6],[241,7,241,8],[241,22,241,28],[241,29,241,30],[253,34,253,37],[255,0,255,2],[255,3,255,14],[255,15,255,17],[255,18,255,26],[253,9,253,20],[253,31,253,32],[259,29,259,30],[253,0,253,1],[253,2,253,6],[253,7,253,8],[253,22,253,28],[253,29,253,30],[259,22,259,28],[244,0,244,1],[244,2,244,6],[244,7,244,8],[244,22,244,28],[244,29,244,30],[244,34,244,37],[246,0,246,2],[246,3,246,14],[246,15,246,17],[246,18,246,26],[244,9,244,20],[244,31,244,32],[247,0,247,1],[247,2,247,6],[247,7,247,8],[247,22,247,28],[247,29,247,30],[247,34,247,37],[262,9,262,20],[262,31,262,32],[262,0,262,1],[262,2,262,6],[262,7,262,8],[262,22,262,28],[262,29,262,30],[261,0,261,2],[261,3,261,14],[261,15,261,17],[261,18,261,26],[259,9,259,20],[259,31,259,32],[259,0,259,1],[259,2,259,6],[259,7,259,8],[250,0,250,1],[250,2,250,6],[250,7,250,8],[250,22,250,28],[250,29,250,30],[252,3,252,14],[252,15,252,17],[252,18,252,26],[250,34,250,37],[250,9,250,20],[250,31,250,32],[259,34,259,37],[252,0,252,2],[189,31,189,35],[189,36,189,37],[190,0,190,2],[190,3,190,10],[190,11,190,30],[190,31,190,35],[190,36,190,37],[265,9,265,20],[265,31,265,32],[268,9,268,20],[268,0,268,1]],"merged_total":1144,"flags":["merged_cut"]}
["Overview",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["NOTE: This is a Macro-Enabled workbook (*.xlsm); therfore, macros must be enabled so applicable worksheets, columns and rows become visible. Macros may not work with Microsoft's Excel version for Apple Mac. Please email AppSupport@hcd.ca.gov for assistance. Complete all applicable yellow shaded cells. If you copy data from another source, always paste using \"Paste Values\". Mouse over cells with red triangles for cell/column instructions."]
["                           Affordable Housing & Sustainable Communities Program (AHSC) Project Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAAST PIN:"]
["Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Area Type:",null,null,null,null,null,null,null,null,null,null,null,"Housing Type:"]
["If Project is also known under another Project name(s) or was formerly known under another name(s), enter the name(s)."]
["Have you applied, do you plan to apply, or has the Project been awarded other HCD program funds?"]
["Other HCD Program(s) Name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Amount",null,null,null,null,"Funding Status",null,null,null,null,null,null,null,"NOFA Date",null,null," Award Date/Expected Award Date"]
[]
[]
[]
[{"$f":"IF(W4<>\"Transit Oriented Development (TOD) - §102(c)\",\"For ICP or RIPA Area Types - Must include within the Project Area: a Sustainable Transportation Infrastructure Project and an Affordable Housaing Development and/or Housing Related Infrastructure Project - §102(d)(3) & (e) (check all boxes that apply):\",\"For TOD Area Types - Must include within the Project Area: an Affordable Housaing Development and/or Housing Related Infrastructure Project and one other type of eligible capital Project or Program - §102(c)(3) (check all boxes that apply):\")","v":"For ICP or RIPA Area Types - Must include within the Project Area: a Sustainable Transportation Infrastructure Project and an Affordable Housaing Development and/or Housing Related Infrastructure Project - §102(d)(3) & (e) (check all boxes that apply):"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Was Project awarded funds in prior AHSC rounds?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"If Yes, which round of AHSC was it awarded?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Is Project a phase of a previously awarded project?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Select Metropolitan Planning Org. or \"non-MPO area\" below"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["TOD Project Area Type  §102(c)"]
["(1) Includes at least one Transit Station/Stop served by High Quality Transit at time of application submittal?"]
["(2) Includes an AHD located no farther than one-half mile from a Transit Station/Stop served by High Quality Transit?"]
["(3) Includes Capital Projects or Program Costs as indicated in §102(c)(3)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X11=FALSE,X12=FALSE),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(AND(X13=FALSE,X14=FALSE=X15=FALSE),\"No\",\"Yes\")","v":"No"}]
["ICP Project Area Type  §102(d)(1)(2)(3)"]
["(1) Includes at least one Transit Station/Stop?"]
["(2) Be served by at least one mode of Qualifying Transit that does not meet the requirements of High Quality Transit at time of application submittal?"]
["(2) If ICP Project proposes to fund an AHD with AHSC Program funds, will housing be located within one-half mile of a Transit Station/Stop?"]
["(3) Include Capital Projects or Program Costs as indicated in §102(d)(3)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X13=FALSE,\"No\",\"Yes\")","v":"No"},{"$f":"IF(AND(X11=FALSE,X12=FALSE),\"No\",\"Yes\")","v":"Yes"}]
["RIPA Project Area Type  §102(e)"]
["Located within a Rural Area as defined in H&S §50199.21 and meets all of the requirements in §102(d)?"]
["(1) Includes at least one Transit Station/Stop?"]
["(2) Will be served by at least one mode of Qualifying Transit that does not meet the requirements of High Quality Transit, at time of application submittal?"]
["(2) If RIPA Project proposes to fund an AHD with AHSC Program funds, will housing be located within a half mile of a Transit Station/Stop?"]
["(3) Includes Capital Projects or Program Costs as indicated in §102(d)(3)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X13=FALSE,\"No\",\"Yes\")","v":"No"},{"$f":"IF(AND(X11=FALSE,X12=FALSE),\"No\",\"Yes\")","v":"Yes"}]
["Total Development Costs (TDC) and AHSC Funding - limits: §103(a)(1)(D), §103(a)(2)(B), §103(a)(3)(B), §103(a)(4)(C), §103(b)(2), and §104(a)"]
["Capital Project/Program",null,null,null,null,null,"TDC",null,null,null,null,"AHSC Funds Request (min $1M, max $30M; STI+TRA max $10M)",null,null,null,null,null,null,null,null,null,null,"AHSC /\nTotal AHSC",null,null,"Non-AHSC Funding Commitments",null,null,null,null,"Legislative Data"]
["Housing (AHD)",null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!S119+'AHD-HRI S&U Budget'!U119","v":0},null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!D119","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L33=0,0,L33/$L$39)","v":0},null,null,{"$f":"'Dev Sources'!H42","v":0},null,null,null,null,"State Assembly District:"]
["Housing (HRI)",null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!S212","v":0},null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!C212","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Housing (AHD & HRI)",null,null,null,null,null,{"$f":"SUM(G33:K34)","v":0},null,null,null,null,{"$f":"SUM(L33:V34)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Z33","v":0},null,null,null,null,"Senate District:"]
["Transportation (STI)",null,null,null,null,null,{"$f":"'STI S&U Budget'!M215","v":0},null,null,null,null,{"$f":"'STI S&U Budget'!C215","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"STI!A54","v":0}]
["Transportation (TRA)",null,null,null,null,null,{"$f":"'TRA S&U Budget'!M237","v":0},null,null,null,null,{"$f":"'TRA S&U Budget'!C237","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"TRA!A54","v":0},null,null,null,null,"Congressional District:"]
["Programs (PGM)",null,null,null,null,null,{"$f":"'PGM S&U Budget'!M89","v":0},null,null,null,null,{"$f":"'PGM S&U Budget'!C89","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"PGM!A44","v":0}]
["Totals:",null,null,null,null,null,{"$f":"SUM(G35:K38)","v":0},null,null,null,null,{"$f":"SUM(L35:V38)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"SUM(Y35:AD38)","v":0}]
["Employment Benefits & Outcomes Reporting §103(a)  (1)(C)(iii), (2)(A)(iii), (3)(A)(iii), and (4)(A)(iii)",null,null,null,null,null,null,null,null,null,null,null,null,"AHD",null,null,"HRI",null,null,"STI",null,null,"TRA",null,null,"Total Budgeted",null,null,null,"2% Cost Cap",null,null,null,"Overage"]
["Total amount of eligible Employment Benefits and Outcomes Reporting costs not to exceed 2% of the total AHSC Program award (not included within the soft costs cap or Active Delivery Cost cap).",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!D59","v":0},null,null,{"$f":"'AHD-HRI S&U Budget'!C208","v":0},null,null,{"$f":"'STI S&U Budget'!C67+'STI S&U Budget'!C132+'STI S&U Budget'!C200","v":0},null,null,{"$f":"'TRA S&U Budget'!C73+'TRA S&U Budget'!C146+'TRA S&U Budget'!C219","v":0},null,null,{"$f":"SUM(N41:Y41)","v":0},null,null,null,{"$f":"Overview!L39*0.02","v":0},null,null,null,{"$f":"IF(Z41-AD41>0,Z41-AD41,0)","v":0},null,null,null,{"$f":"IF(AH41>0,\"No\",\"OK\")","v":"OK"}]
["Project Description - describe major Project components (do not exceed 700 characters)"]
["# of description characters:",null,null,null,null,null,null,{"$f":"LEN(I42)","v":0}]
["AB-1550 Priority Populations §101"]
["The Project's priority population benefits will be determined based upon the location of the AHD."]
["Project 10 digit census tract:",null,null,null,null,null,null,null,null,null,"Disadvantaged Community:",null,null,null,null,null,null,null,null,null,"Low-Income Community:",null,null,null,null,null,null,null,"Low-Income Households:"]
["File Name",null,null,"AB1550",null,null,null,null,null,null,null,"Applicable CARB Priority Population Benefit Criteria Tables.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Project Area Definition §102(a)"]
["Description of geographical boundaries (defined by vicinity map, service area, etc.):"]
[]
["File Name",null,null,"Project Area Map",null,null,null,null,null,null,null,"Items marked with (PAM) in this application must be identified on the Project Area Map (PAM). This includes Quantitative Policy Scoring worksheet Active Transportation Improvements §107(b)(1), (4) & (5) and Location Efficiency and Access to Destinations §107(e)(2). Narrative Based Policy worksheet Collaboration & Planning §107(m)(2) must also be identified on the PAM. Refer to the Project Area Mapping Guidance.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Required Project Area Components §102(a):"]
["(1) ","Be a contiguous area included within a distinct planning area in a local or regional planning document(s) or transit service area;"]
["(2) ","Include at least one Transit Station/Stop consistent with the requirements set forth in the TOD, ICP and RIPA; and"]
["(3) ","Be of a defined size consistent with one of the following: ",null,null,null,null,null,null,null,null,null,null,null,null,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(OR(AJ56=\"Yes\",AJ57=\"Yes\",AJ58=\"Yes\"),1,IF(AND(AJ56=\"\",AJ57=\"\",AJ58=\"\"),0,2))","v":0}]
["(A) ","For Project Areas with fixed transit routes, the defined Project Area may not exceed a one (1) mile buffer around the identified Transit Station/Stop merged with a 1/2 mile buffer around all STI improvements."]
["(B) ","For Project Areas with Flexible Transit Service routes, the defined Project Area must be defined based on the identified service area of the transit line."]
["(C) ","For Project Areas which include a Transit Corridor, bicycle network or both, Project Area must be identified in a plan (i.e. General, Bicycle Master or Transit Corridor Implementation)."]
["Plan name (if applicable): §102(a)(3)(C)"]
["§106(a)(15)",null,null,null,"Applicant acknowledges that Qualifying Transit must be completed and offering service to the Transit Station/Stop of the Project Area by the time set forth in the Standard Agreement."]
["File Name",null,null,"Transit Service Map",null,null,null,null,null,null,null,"Transit Service Map supporting the Qualifying Transit. Quantitative Policy Scoring worksheet Active Transportation Improvements §107(b)(2) must also be identifed on the Map. Refer to the Project Area Mapping Guidance.",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,"Transit Service Schedule",null,null,null,null,null,null,null,"All documentation transit service schedule supporting the transit service area. All transit service schedules should be uploaded to \"Transit Service Schedule\" as one document. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Application Threshold Requirements §106(a)"]
["(1) We certify the Project will achieve a reduction in GHG emissions through fewer vehicle miles traveled (VMT) pursuant to the CARB Quantification Methodology."]
["(2) We certify that this proposal supports implementation of the applicable Sustainable Community Strategy (SCS) or similar sustainable planning document in non- Metropolitan Planning Organization (MPO) regions and is consistent with activities or strategies identified in the regional SCS, or similar planning document that demonstrate a per capita reduction in VMT and GHG."]
["File Name",null,null,"MPO Support Document",null,null,null,null,null,null,null,"Document from MPO identified in cell Y9 above confirming consistency with SCS or similar sustainable planning document in non-MPO regions, per §106(a).",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,"SCS or Equiv Regional Plan",null,null,null,null,null,null,null,"Indicate the applicable section or elements of the SCS or equivalent regional plan detailing regional government involvement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(3) We certify the Project is consistent with the State planning priorities established pursuant to §65041.1 of the Government Code."]
["(6)(A) We certify the Project will incorporate at least two Urban Greening feature as defined in Guidelines Appendix A, with dedicated maintenance for at least two years. Select two features below and include costs in budget(s). Note: Applicants must propose at least $200,000 in reasonable direct Urban Greening costs (must complete all applicable Capital Project budgets)."]
[]
["Urban Greening costs:",null,null,null,null,null,null,"AHD:",null,{"$f":"'AHD Dev Budget'!B24+'AHD Dev Budget'!B38","v":0},null,null,"HRI:",null,{"$f":"'AHD-HRI S&U Budget'!S154","v":0},null,null,"STI:",null,{"$f":"'STI S&U Budget'!M211","v":0},null,null,"TRA:",null,{"$f":"'TRA S&U Budget'!M232","v":0},null,null,"Total Urban Greening costs",null,null,null,null,null,null,null,{"$f":"J71+O71+T71+Y71","v":0}]
["(6)(B) We certify the Project will include adequate lighting in accordance with local, state, and federal design standards and requirements for all publicly accessible components of the Project including active transportation routes and transit stations or stops."]
["(7) Must demonstrate a level of committed funding at time of application that is >= 0.90\nNote: must complete applicable project/program worksheets (funding sources)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§106(a)(7) calculation:",null,null,null,null,null,null,{"$f":"IF(G39=0,0,(L39+Z39-'Dev Sources'!H18)/(G39-'Dev Sources'!H18))","v":0},null,"If No, Project has insufficient funding Commitments",null,null,null,null,null,null,null,{"$f":"IF(AB73>=0.9,\"Ok\",\"No\")","v":"No"}]
["(10) Is application sufficiently complete to assess feasibility of application and its compliance with AHSC Program and application requirements?"]
["(16) Does any Capital Project trigger State Reloc. Assistance Law (CA Gov Code §7260-7277)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD",null,null,null,"HRI",null,null,null,"STI",null,null,null,"TRA"]
["If Yes, provide a narrative discussion on the number of impacted households and provided relocation assistance including what actions have or will be taken to comply with State Relocation Assistance Law? If No, provide documentation supporting  relocation is not required."]
["File Name",null,null,"Reloc Plan",null,null,null,null,null,null,null,"Applicants must provide a Relocation Plan or documentation supporting no relocation. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(17) Will the Housing Element for the jurisdiction in which Project is located be in substantial compliance by the date of award recommendation. Housing Element in substantial compliance means the local public entity’s adopted housing element is in substantial compliance as demonstrated by a letter from HCD which sets forth findings that the housing element adopted within the time frames required by Gov Code §65588 includes that substance essential to every requirement of Article 10.6, commencing with Gov. Code §65580, Ch. 3 of Div. I of Title VII? Projects located on Trust Land, as defined in Appendix B(a)(1), (2), are exempt from this requirement."]
["File Name",null,null,"Hsng Element Letter",null,null,null,null,null,null,null,"A jurisdiction’s current housing element status is obtainable thru HCD’s website",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(18) Climate adaptation measures are integrated into Project through the “Community Climate Resiliency” scoring in §107(m) - Narrative-Based Policy worksheet"]
["(23) All  Project components will meet applicable codes, including the California Building Standards Code (CCR, Title 24), which effective January 1, 2020, requires mechanical ventilation systems with high efficiency filtration of Minimum Efficiency Rating Value (MERV) 13."]
["(25) Project will meet the accessibility requirements specified in the TCAC regulations, as may be amended and renumbered from time to time. Exemption requests, as provided for in the TCAC regulations, must be approved in writing by HCD prior to the start of construction. Projects must also provide a preference for accessible units to persons with disabilities requiring the features of the accessible units in accordance with TCAC regulations. The applicant or Developer of the Project must ensure that any other applicable federal, state, and local accessibility requirements are met."]
["(26) Projects involving new construction, acquisition and Substantial Rehabilitation, or conversion of nonresidential structures to residential dwelling units will be capable of accommodating broadband service with at least a speed of 25 megabits per second for downloading and 3 megabits per second for uploading (25/3)?"]
["Applicant Information §105"]
["File Name",null,null,"Indian Tribe",null,null,null,null,null,null,null,"If applicable, for all Federally recognized Indian Tribe Applicants, upload documentation to support requirements as described in Appendix B.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Will a Public Agency have a real property interest in the proposed Project §105(a)(3)?  (if Yes, your application must include one of the following below)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Application will include the Public Agency as a joint applicant"]
["File Name",null,null,"STI TRA Agrmnt",null,null,null,null,null,null,null,"If applicable, an applicant may provide an executed agreement with a specific Locality or transportation agency non-applicant for the completion of STI or TRA components for which funding is sought.",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,"2. Application includes a commitment to enter into a contractual agreement to develop the Project, if it is awarded."]
["AHD Developer",null,null,null,"Will the AHD Developer be an applicant?",null,null,null,null,null,null,null,null,null,null,null,null,"Identify the required Developer attachments below as App1."]
["Developer name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligiblility",null,null,"AHD Developer",null,null,null,"Organization type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E90=\"\",\"\",E90)","v":""}]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip",null,null,null,null,{"$f":"IF(D105=\"\",\"\",D105)","v":""}]
["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,{"$f":"IF(D120=\"\",\"\",D120)","v":""}]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,{"$f":"IF(D135=\"\",\"\",D135)","v":""}]
["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(D150=\"\",\"\",D150)","v":""}]
["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?"]
["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?"]
["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?"]
["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?"]
["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?"]
["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 FISCAL TIN Form",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 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #2"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligiblility",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",null,null,null,null,null,{"$f":"IF(D135=\"\",\"\",D135)","v":""}]
["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,{"$f":"IF(D150=\"\",\"\",D150)","v":""}]
["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 FISCAL TIN Form",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 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #3 (if applicable)"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligiblility",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",null,null,null,null,null,{"$f":"IF(D150=\"\",\"\",D150)","v":""}]
["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,{"$f":"IF(D165=\"\",\"\",D165)","v":""}]
["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,"App3 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,"App3 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,"App3 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,"App3 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,"App3 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,"App3 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,"App3 FISCAL TIN Form",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,"App3 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,"App3 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #4 (if applicable)"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligiblility",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",null,null,null,null,null,{"$f":"IF(D165=\"\",\"\",D165)","v":""}]
["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,{"$f":"IF(D180=\"\",\"\",D180)","v":""}]
["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,"App4 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,"App4 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,"App4 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,"App4 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,"App4 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,"App4 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,"App4 FISCAL TIN Form",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,"App4 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,"App4 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #5 (if applicable)"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligiblility",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",null,null,null,null,null,{"$f":"IF(D180=\"\",\"\",D180)","v":""}]
["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,{"$f":"IF(D195=\"\",\"\",D195)","v":" Tax-Exempt Status"}]
["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,"App5 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,"App5 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,"App5 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,"App5 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,"App5 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,"App5 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,"App5 FISCAL TIN Form",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,"App5 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,"App5 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Development Team Contacts (provide information that is currently available)"]
["Owner/Borrower Entity"]
["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",null,null,null,null,null,{"$f":"IF(D196=\"\",\"\",D196)","v":""}]
["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,{"$f":"IF(D211=\"\",\"\",D211)","v":" Tax-Exempt Status"}]
["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,"Owner 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,"Owner 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,"Owner 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,"Owner 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,"Owner 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,"Owner 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,"Owner FISCAL TIN Form",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,"Owner Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,"Owner Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",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 AE166"]
["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,null,"Title",null,null,null,null,null,null,"Authorized Rep. Email",null,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,"Contact 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,{"$f":"CONCATENATE(H181,\" Cert & Legal\")","v":" 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,{"$f":"CONCATENATE(H181,\" Reso\")","v":" Reso"},null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H181,\" OrgDoc1, OrgDoc2, etc\")","v":" 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,{"$f":"CONCATENATE(H181,\" OrgChart\")","v":" OrgChart"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H181,\" Signature Block\")","v":" 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,{"$f":"CONCATENATE(H181,\" Payee Data Record\")","v":" Payee Data Record"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H181,\" TIN\")","v":" TIN"},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,{"$f":"CONCATENATE(H181,\" Cert of Good Standing\")","v":" Cert of Good Standing"},null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H181,\" Tax-Exempt Status\")","v":" Tax-Exempt Status"},null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",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 AE166"]
["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,null,"Title",null,null,null,null,null,null,"Authorized Rep. Email",null,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,"Contact 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,{"$f":"CONCATENATE(H197,\" Cert & Legal\")","v":" Cert & Legal"},null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H197,\" Reso\")","v":" Reso"},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,{"$f":"CONCATENATE(H197,\" OrgDoc1, OrgDoc2, etc\")","v":" OrgDoc1, OrgDoc2, etc"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H197,\" OrgChart\")","v":" 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,{"$f":"CONCATENATE(H197,\" Signature Block\")","v":" Signature Block"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H197,\" Payee Data Record\")","v":" 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,{"$f":"CONCATENATE(H197,\" TIN\")","v":" TIN"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H197,\" Cert of Good Standing\")","v":" Cert of Good Standing"},null,null,null,null,null,null,null,"Dated 30 days or less from the application due 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,{"$f":"CONCATENATE(H197,\" Tax-Exempt Status\")","v":" Tax-Exempt Status"},null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE166"]
["Controlling party #3 title"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Authorized Rep. Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Contact Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,{"$f":"CONCATENATE(H213,\" Cert & Legal\")","v":" 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,{"$f":"CONCATENATE(H213,\" Reso\")","v":" Reso"},null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H213,\" OrgDoc1, OrgDoc2, etc\")","v":" 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,{"$f":"CONCATENATE(H213,\" OrgChart\")","v":" OrgChart"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H213,\" Signature Block\")","v":" 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,{"$f":"CONCATENATE(H213,\" Payee Data Record\")","v":" Payee Data Record"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H213,\" TIN\")","v":" TIN"},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,{"$f":"CONCATENATE(H213,\" Cert of Good Standing\")","v":" Cert of Good Standing"},null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H213,\" Tax-Exempt Status\")","v":" Tax-Exempt Status"},null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Transit Agency Partner (applicable to STI and TRA components)"]
["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"]
["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 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"]
["Architect"]
["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"]
["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":"Unit Des Table","index":2,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["Limited Partnership","General Partnership","Limited Liability Company","Non-profit Corporation","Non-profit Public Benefit Corporation","For-profit Corporation ","Public Agency","Federally Recognized Indian Tribe","Joint Powers Authority","Sole Proprietorship","Private/Public Partnership"]
["General Partner","General Partner","Manager","President","President","President","Chairperson of the Board","Tribal Council Leader","Chairperson of the Board","Individual","General Partner"]
["Co-General Partner","Co-General Partner","Member","Chief Executive Officer","Chief Executive Officer","Chief Executive Officer","Chief Executive Officer","Tribal Council Representative","Chief Executive Officer",null,"Co-General Partner"]
["Managing General Partner","Special General Partner","Member/Manager","Vice President","Vice President","Vice President","Chief Administrative Officer","Authorized Federal Official","Chief Administrative Officer",null,"Managing General Partner"]
["Administrative General Partner",null,null,"Chief Operating Officer","Chief Operating Officer","Chief Operating Officer","City Manager",null,"City Manager",null,"Administrative General Partner"]
[null,null,null,"Treasurer","Treasurer","Treasurer","Assistant City Manager",null,"Assistant City Manager",null,"Special General Partner"]
[null,null,null,"Chief Financial Officer","Chief Financial Officer","Chief Financial Officer","Finance Director",null,"Finance Director",null,"Manager"]
[null,null,null,"Secretary","Secretary","Secretary","Chief Financial Officer",null,"Chief Financial Officer",null,"Member"]
[null,null,null,null,null,null,"Mayor",null,"Mayor",null,"Member/Manager"]
[null,null,null,null,null,null,"Chancellor",null,null,null,"President"]
[null,null,null,null,null,null,"Superintendent",null,null,null,"Chief Executive Officer"]
[null,null,null,null,null,null,"Director",null,null,null,"Vice President"]
[null,null,null,null,null,null,"Secretary",null,null,null,"Chief Operating Officer"]
[null,null,null,null,null,null,null,null,null,null,"Treasurer"]
[null,null,null,null,null,null,null,null,null,null,"Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,"Secretary"]
[null,null,null,null,null,null,null,null,null,null,"Chairperson of the Board"]
[null,null,null,null,null,null,null,null,null,null,"Chief Executive Officer"]
[null,null,null,null,null,null,null,null,null,null,"Chief Administrative Officer"]
[null,null,null,null,null,null,null,null,null,null,"City Manager"]
[null,null,null,null,null,null,null,null,null,null,"Assistant City Manager"]
[null,null,null,null,null,null,null,null,null,null,"Finance Director"]
[null,null,null,null,null,null,null,null,null,null,"Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,"Mayor"]
[null,null,null,null,null,null,null,null,null,null,"Tribal Council Leader"]
[null,null,null,null,null,null,null,null,null,null,"Tribal Council Representative"]
[null,null,null,null,null,null,null,null,null,null,"Authorized Federal Official"]

{"sheet":"Dropdowns","index":3,"n_rows":58,"n_cols":19,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["Alameda","none","More than 2,000 feet","none","none","none","none","Fixed for Term","Interest Only","Fully Amortized","New Bus Service (local bus)","Locality","none","single story","Incorporation of greenscaped pedestrian and bicycle trail systems","Non-MPO area","Majority of the project is located within the boundaries of a disadvantaged community census tract","Host community meetings, workshops, outreach efforts, or public meetings as part of planning process to engage local residents and community groups for input on community or household needs, and provide documentation showing how the received input was considered in the selection of projects that address those needs","A majority (>50%) of the project is within one or more AB 1550 communities and reduces vehicle miles travelled (e.g., through affordable housing development and improved sustainable transportation infrastructure), and the project is designed to avoid displacement of residents from these communities"]
["Alpine","Reduce vehicular speed or volume near bicycle users","1,000 to 1,999 feet","Reduce vehicular speed or volume near pedestrians","CalGreen Tier 2","Project units where two out of three of the major energy appliances (cook stoves, space heating, water heating) will be electric. Projects will be wired to be electric ready (having 240 volts outlets near each gas appliance).","High Speed Rail Authority (HSRA)","Fixed with Reset","Deferred","Amortized with Call","New Bus Service (long distance commuter)","Public Housing Authority","Active Transportation Programs ","town-house","Urban street canopy","Association of Monterey Bay Area Governments (AMBAG)","Majority of the project is located within the boundaries of a low-income community census tract","Look at the individual factors in CalEnviroScreen 3.02 that are most impacting an identified disadvantaged or low-income community (i.e., factors that score above the 75th percentile), and select a project that reduces the impacts of one of those factors","Project preserves the supply of affordable housing that is at-risk of conversion to market rate (e.g., through acquisition and substantial rehabilitation) for residents of AB 1550 communities and low-income households"]
["Amador","Improve sight distance and visibility","Less than 1,000 feet","Improve sight distance and visibility","LEED Gold","Project will be powered entirely through electricity with no connections to natural gas infrastructure.","CA State Transportation Agency - Transit and Intercity Rail Capital","Fixed, then Variable","None","Residual Receipts","New Train Service","Redevelopment Successory Agency","Transit Ridership Programs","mid-rise buildings","Green alleys","Butte County Association of Governments (BCAG)","Low-income households or low-income communities outside of, but within 1/2 mile (buffer) of, disadvantaged communities","Receive documentation of support from local community-based organizations and/or residents (e.g., letters, emails) and select a project with documented broad community support","Project includes recruitment, agreements, policies or other approaches that are consistent with federal and state law and result in at least 25 percent of project work hours performed by residents of an AB 1550 community, or by residents of low-income households"]
["Butte","Eliminate potential conflict points",null,"Eliminate potential conflict points","Green Point Rated New Construction: Gold",null,"Caltrans - Low Carbon Transit Operations","Variable","Other","Deferred","New Ferry Service","Transit Agency or Transit Operator","Criteria Air Pollutant Programs","high-rise buildings","Drought tolerant and native species landscaping and landscape restoration","Fresno Council of Governments (FresnoCOG)","Project provides jobs or job training to residents of low-income households","Refer to the list of common needs for disadvantaged communities in CARB’s Funding Guidelines Table 2-2 (and attached herein for reference) and select a project that addresses a listed need","Project includes recruitment, agreements, policies or other approaches that are consistent with federal and state law and result in at least 10 percent of project work hours performed by residents of an AB 1550 community, or by residents of low-income households, participating in job training programs which lead to industry-recognized credentials or certifications"]
["Calaveras","Improve compliance with traffic laws",null,"Improve compliance with traffic laws","Green Point Rated Rehab: Whole Building",null,"Strategic Growth Council - Transformative Climate Communities","Other",null,"Interest Only","Vanpool","Regional Transportation Planning Agency","Workforce Development Programs",null,"Green roofing","Kern Council of Governments (KCOG)"]
["Colusa","Address other barriers that may have existed",null,"Address other barriers that may have existed","ENERGY STAR Certified Home",null,"CA Air Resources Board - Low Carbon Transportation",null,null,"Fixed to Float","Shuttle","Local Transportation Commissions","Car Share Programs",null,"Community gardens","Kings County Association of Governments (KCAG)"]
["Contra Costa",null,null,null,"Living Future Challenge - Living Building",null,"CA Air Resources Board - Woodsmoke Reduction",null,null,"MHP-Partial Interest Only","Capital Improvements","Congestion Management Agencies",null,null,"Natural infrastructure","Madera County Transportation Commission (Madera CTC)"]
["Del Norte",null,null,null,null,null,"CA Dept of Community Services & Develop. - Low Income Weatherization",null,null,null,"Bicycle Paths Class 1","Joint Powers Authority (JPA)",null,null,"Stormwater features into public open spaces","Merced County Association of Governments (MCAG)"]
["El Dorado",null,null,null,null,null,"CA Dept of Food and Ag -`",null,null,null,"Bicycle Lanes Class 2","School District",null,null,"Enhancement/expansion of neighborhood parks and community space","Metropolitan Transportation Commission (MTC)"]
["Fresno",null,null,null,null,null,"CA Dept of Food and Ag -Dairy Methane",null,null,null,"Bikeway Class 4","Facilites District",null,null,"Greening of public lands & structures (may include riparian habitat for water capture/wildlife)","Sacramento Area Council of Governments (SACOG)"]
["Glenn",null,null,null,null,null,"CA Dept of Food and Ag -Agricultural Energy and Operational Efficiency",null,null,null,"Bike Share","University or Community College District",null,null,"Green streets and alleyways","San Diego Association of Governments (SANDAG)"]
["Humboldt",null,null,null,null,null,"CA Dept of Food and Agriculture -Alternative and Renewable Fuels",null,null,null,"Pedestrian Facilities","STI/TRA Developer",null,null,"Non-motorized urban trails (safe routes between residences, workplaces, commercial and schools)","San Joaquin Council of Governments (SJCOG)"]
["Imperial",null,null,null,null,null,"CA Dept  of Water Resources - Water-Energy Efficiency",null,null,null,null,"Program Operator",null,null,"Urban heat island mitigation and energy conservation efforts","San Luis Obispo Council of Governments (SLOCOG)"]
["Inyo",null,null,null,null,null,"CA Dept  of Water Resources - State Water Project",null,null,null,null,"Federally Recognized Native American Tribe",null,null,null,"Santa Barbara County Association of Governments (SBCAG)"]
["Kern",null,null,null,null,null,"CA Energy Commission - Energy Efficiency in Public Buildings",null,null,null,null,null,null,null,null,"Shasta County Regional Transportation Planning Agency (SCRTPA)"]
["Kings",null,null,null,null,null,"CA Natural Resources Agency - Urban Greening",null,null,null,null,null,null,null,null,"Southern California Association of Governments (SCAG)"]
["Lake",null,null,null,null,null,"CA Dept. of Forestry and Fire Protection - Forest Health",null,null,null,null,null,null,null,null,"Stanislaus Council of Governments (StanCOG)"]
["Lassen",null,null,null,null,null,"CA Dept. of Forestry and Fire Protection - Urban & Community Forestry",null,null,null,null,null,null,null,null,"Tahoe Metropolitan Planning Organization (TMPO)"]
["Los Angeles",null,null,null,null,null,"CA Dept. of  Fish and Wildlife - Wetlands and Watershed",null,null,null,null,null,null,null,null,"Tulare County Association of Governments (TCAG)"]
["Madera"]
["Marin"]
["Mariposa"]
["Mendocino"]
["Merced"]
["Modoc"]
["Mono"]
["Monterey"]
["Napa"]
["Nevada"]
["Orange"]
["Placer"]
["Plumas"]
["Riverside"]
["Sacramento"]
["San Benito"]
["San Bernardino"]
["San Diego"]
["San Francisco"]
["San Joaquin"]
["San Luis Obispo"]
["San Mateo"]
["Santa Barbara"]
["Santa Clara"]
["Santa Cruz"]
["Shasta"]
["Sierra"]
["Siskiyou"]
["Solano"]
["Sonoma"]
["Stanislaus"]
["Sutter"]
["Tehama"]
["Trinity"]
["Tulare"]
["Tuolumne"]
["Ventura"]
["Yolo"]
["Yuba"]

{"sheet":"Applicant Documents","index":4,"n_rows":24,"n_cols":37,"rows_kept":24,"cut":false,"hidden":false,"merged":[[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],[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]]}
["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":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["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 AHSC 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 AHSC website."]

{"sheet":"Certification & Legal","index":5,"n_rows":39,"n_cols":37,"rows_kept":39,"cut":false,"hidden":false,"merged":[[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],[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],[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],[28,0,28,35],[28,36,28,37],[29,0,29,35],[29,36,29,37],[30,0,30,35],[30,36,30,37],[31,0,31,35],[31,36,31,37],[32,0,32,35],[32,36,32,37],[33,0,33,35],[33,36,33,37],[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]]}
["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":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["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,"Signature",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,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]

{"sheet":"AHD Project Description","index":6,"n_rows":14,"n_cols":37,"rows_kept":14,"cut":false,"hidden":false,"merged":[[10,0,10,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[5,0,5,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[11,0,11,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[0,0,0,35],[0,36,0,37]]}
["AHD 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":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["1) Sponsor/Developer Experience"]
[]
["2) Topography and Special Site Features"]
[]
["3) Proposed Tenant Poplulation"]
[]
["4) Specific Issues (relocation, environmental, historical, etc.)"]
[]
["5) Demolition, if applicable"]
[]
["6) Rehabilition, if applicable"]
[]
["7) Will Prevailing Wage be paid"]

{"sheet":"AHD-HRI","index":7,"n_rows":226,"n_cols":40,"rows_kept":226,"cut":false,"hidden":false,"merged":[[196,0,196,2],[196,3,196,10],[196,11,196,30],[196,31,196,35],[196,36,196,37],[195,16,195,17],[191,0,191,2],[191,3,191,10],[191,11,191,30],[191,31,191,35],[191,36,191,37],[194,0,194,2],[194,3,194,10],[194,11,194,30],[194,31,194,35],[194,36,194,37],[169,0,169,3],[190,0,190,36],[188,0,188,36],[170,0,170,3],[180,0,180,36],[171,4,171,20],[175,21,175,37],[170,21,170,37],[171,0,171,3],[178,0,178,36],[170,4,170,20],[173,21,173,37],[182,0,182,2],[182,3,182,10],[182,11,182,30],[182,31,182,35],[182,36,182,37],[184,0,184,2],[184,3,184,10],[184,11,184,30],[184,31,184,35],[184,36,184,37],[153,0,153,10],[177,0,177,2],[177,3,177,10],[177,11,177,30],[177,31,177,35],[177,36,177,37],[162,14,162,23],[176,4,176,20],[176,21,176,37],[166,0,166,37],[174,21,174,37],[172,4,172,20],[162,0,162,11],[162,12,162,13],[173,0,173,3],[173,4,173,20],[175,0,175,3],[175,4,175,20],[165,0,165,2],[165,36,165,37],[167,0,167,14],[167,15,167,37],[165,11,165,30],[165,31,165,35],[160,34,160,37],[157,0,157,36],[154,0,154,10],[160,25,160,33],[156,0,156,10],[156,11,156,15],[156,16,156,22],[156,23,156,37],[155,16,155,22],[158,0,158,2],[158,3,158,10],[65,15,65,19],[113,31,113,35],[113,36,113,37],[112,0,112,2],[112,3,112,10],[112,11,112,30],[112,31,112,35],[112,36,112,37],[108,15,108,16],[110,0,110,37],[100,11,100,15],[101,16,101,22],[107,34,107,37],[100,23,100,37],[101,0,101,10],[100,0,100,10],[108,27,108,36],[108,0,108,5],[108,6,108,14],[100,16,100,22],[107,0,107,10],[104,0,104,36],[103,23,103,37],[105,0,105,2],[57,8,57,12],[57,13,57,14],[52,0,52,7],[52,10,52,13],[52,14,52,15],[58,13,58,14],[59,29,59,35],[58,36,58,37],[58,6,58,7],[58,8,58,12],[224,34,224,35],[0,0,0,35],[0,36,0,37],[99,0,99,10],[65,22,65,26],[65,27,65,28],[65,29,65,35],[90,0,90,36],[77,33,77,36],[77,0,77,24],[77,25,77,28],[85,0,85,37],[87,10,87,11],[81,0,81,36],[78,0,78,36],[83,0,83,36],[75,29,75,32],[73,29,73,32],[74,0,74,24],[89,0,89,2],[89,3,89,10],[89,11,89,30],[89,31,89,35],[89,36,89,37],[222,0,222,33],[223,0,223,33],[220,34,220,35],[221,34,221,35],[213,0,213,33],[222,34,222,35],[223,34,223,35],[214,34,214,35],[215,34,215,35],[216,34,216,35],[217,34,217,35],[218,34,218,35],[219,34,219,35],[215,0,215,33],[216,0,216,33],[217,0,217,33],[218,0,218,33],[219,0,219,33],[52,36,52,37],[44,14,44,22],[57,36,57,37],[42,35,42,37],[48,14,48,22],[53,0,53,24],[44,23,44,25],[220,0,220,33],[221,0,221,33],[95,11,95,30],[95,31,95,35],[95,36,95,37],[93,0,93,37],[94,0,94,37],[50,0,50,2],[50,3,50,10],[50,11,50,30],[50,31,50,35],[50,36,50,37],[72,0,72,2],[72,3,72,10],[72,11,72,30],[72,31,72,35],[72,36,72,37],[45,14,45,22],[45,23,45,25],[46,23,46,25],[47,14,47,22],[45,9,45,12],[46,9,46,12],[48,0,48,8],[47,9,47,12],[36,12,36,36],[18,0,18,2],[24,36,24,37],[19,5,19,6],[20,5,20,6],[21,5,21,6],[21,0,21,4],[27,0,27,17],[52,26,52,27],[54,0,54,37],[39,0,39,36],[40,26,40,27],[32,29,32,37],[42,14,42,22],[49,23,49,25],[33,0,33,37],[45,0,45,8],[42,26,42,33],[42,9,42,12],[28,18,28,28],[30,0,30,17],[29,18,29,28],[28,0,28,17],[38,0,38,36],[31,29,31,37],[17,15,18,19],[17,20,18,24],[27,29,27,37],[28,29,28,37],[29,29,29,37],[30,29,30,37],[24,22,24,23],[30,18,30,28],[19,7,19,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[18,9,18,12],[20,18,20,19],[19,18,19,19],[19,23,19,24],[20,23,20,24],[19,25,19,28],[20,25,20,28],[21,20,21,22],[20,20,20,22],[19,20,19,22],[21,23,21,24],[165,3,165,10],[96,0,96,2],[113,11,113,30],[96,3,96,10],[113,0,113,2],[113,3,113,10],[95,0,95,2],[95,3,95,10],[96,31,96,35],[105,3,105,10],[105,11,105,30],[105,31,105,35],[161,15,161,16],[161,17,161,24],[161,25,161,26],[161,27,161,36],[153,16,153,22],[153,23,153,37],[154,11,154,15],[154,16,154,22],[154,23,154,37],[155,23,155,37],[155,11,155,15],[159,0,159,36],[62,36,62,37],[59,13,59,14],[58,15,58,19],[59,36,59,37],[60,22,60,26],[60,27,60,28],[61,0,61,37],[58,27,58,28],[58,0,58,5],[59,20,59,21],[59,15,59,19],[58,20,58,21],[60,8,60,12],[60,13,60,14],[59,22,59,26],[60,0,60,5],[60,6,60,7],[19,13,19,14],[22,13,22,14],[21,13,21,14],[58,22,58,26],[51,0,51,20],[44,26,49,37],[44,9,44,12],[68,25,68,28],[68,0,68,24],[19,29,23,36],[47,23,47,25],[60,15,60,19],[60,29,60,35],[60,36,60,37],[59,0,59,5],[59,6,59,7],[57,29,57,35],[49,4,49,5],[49,9,49,12],[48,9,48,12],[47,0,47,8],[52,28,52,35],[63,27,63,28],[63,29,63,35],[71,0,71,20],[98,23,98,37],[91,36,91,37],[92,0,92,1],[76,33,76,36],[59,27,59,28],[67,33,67,36],[75,25,75,28],[74,25,74,28],[71,21,71,22],[70,0,70,37],[67,25,67,28],[67,29,67,32],[76,25,76,28],[74,33,74,36],[65,36,65,37],[73,25,73,28],[69,0,69,36],[67,0,67,24],[66,0,66,37],[65,0,65,5],[64,15,64,19],[63,15,63,19],[75,0,75,24],[106,0,106,36],[107,11,107,24],[91,2,91,23],[97,0,97,35],[79,0,79,37],[92,2,92,7],[73,0,73,24],[77,29,77,32],[88,0,88,36],[87,23,87,29],[92,9,92,15],[92,25,92,29],[92,30,92,31],[97,36,97,37],[75,33,75,36],[91,25,91,35],[82,0,82,36],[105,36,105,37],[96,11,96,30],[199,6,199,7],[172,21,172,37],[181,0,181,37],[199,8,199,10],[199,12,199,22],[199,23,199,25],[199,26,199,31],[107,25,107,33],[102,11,102,15],[109,24,109,25],[109,14,109,23],[111,0,111,37],[199,36,199,37],[169,4,169,20],[164,0,164,37],[139,0,139,36],[140,0,140,37],[145,0,145,1],[146,0,146,37],[144,0,144,1],[153,11,153,15],[189,0,189,37],[183,0,183,37],[204,3,204,10],[204,11,204,30],[204,31,204,35],[201,13,201,16],[204,36,204,37],[201,17,201,20],[203,13,203,16],[200,34,200,35],[203,0,203,12],[201,0,201,8],[201,9,201,12],[11,22,16,24],[17,25,18,28],[18,13,18,14],[216,36,216,37],[108,25,108,26],[108,17,108,24],[109,0,109,11],[109,12,109,13],[102,0,102,10],[103,0,103,10],[109,26,109,36],[98,16,98,22],[98,11,98,15],[98,0,98,10],[102,16,102,22],[103,11,103,15],[103,16,103,22],[102,23,102,37],[99,11,99,15],[99,16,99,22],[23,9,23,12],[202,13,202,16],[202,0,202,8],[204,0,204,2],[2,1,2,4],[3,30,10,30],[3,31,10,31],[17,0,17,4],[17,29,18,37],[8,35,8,37],[11,25,16,26],[11,27,16,29],[11,30,16,30],[11,31,16,31],[11,32,12,34],[11,35,12,37],[13,32,14,34],[13,35,14,37],[15,32,16,34],[15,35,16,37],[17,5,17,8],[17,9,17,14],[18,3,18,4],[3,22,10,24],[3,1,10,4],[11,1,16,4],[11,0,16,0],[3,0,10,0],[19,9,19,12],[1,0,1,37],[2,32,2,34],[2,35,2,37],[3,32,3,34],[3,35,3,37],[7,32,7,34],[7,35,7,37],[9,32,9,34],[9,35,9,37],[4,32,4,34],[4,35,4,37],[5,32,5,34],[5,35,5,37],[2,25,2,26],[3,25,10,26],[10,32,10,34],[10,35,10,37],[6,32,6,34],[6,35,6,37],[2,27,2,29],[3,27,10,29],[8,32,8,34],[2,22,2,24],[44,0,44,8],[41,0,41,36],[37,25,37,33],[25,25,25,26],[25,27,25,35],[23,5,23,6],[23,25,23,28],[20,13,20,14],[24,0,24,8],[25,6,25,7],[22,9,22,12],[27,18,27,28],[32,18,32,28],[42,0,42,8],[40,21,40,25],[21,9,21,12],[24,24,24,35],[42,23,42,25],[43,14,43,25],[43,26,43,33],[43,0,43,12],[43,35,43,37],[25,36,25,37],[25,8,25,15],[46,0,46,8],[64,27,64,28],[63,0,63,5],[60,20,60,21],[49,6,49,8],[63,20,63,21],[63,22,63,26],[62,27,62,28],[64,8,64,12],[55,19,55,20],[55,0,55,18],[62,8,62,12],[62,13,62,14],[59,8,59,12],[57,15,57,19],[62,22,62,26],[49,14,49,22],[57,22,57,26],[57,27,57,28],[51,22,51,35],[52,16,52,25],[52,8,52,9],[46,14,46,22],[57,6,57,7],[48,23,48,25],[53,25,53,35],[56,0,56,37],[57,0,57,5],[2,18,2,21],[2,5,2,17],[3,5,10,17],[11,5,16,17],[3,18,10,21],[11,18,16,21],[34,0,36,11],[19,0,19,4],[20,0,20,4],[24,11,24,21],[22,15,22,17],[22,18,22,19],[29,0,29,17],[18,5,18,8],[26,12,26,37],[20,37,23,37],[19,15,19,17],[20,15,20,17],[25,0,25,5],[23,15,23,17],[20,9,20,12],[118,4,118,20],[55,21,55,37],[96,36,96,37],[99,23,99,37],[101,23,101,37],[101,11,101,15],[84,0,84,37],[87,0,87,9],[91,0,91,1],[87,12,87,21],[87,30,87,37],[80,0,80,36],[63,8,63,12],[63,13,63,14],[57,20,57,21],[65,8,65,12],[64,0,64,5],[64,6,64,7],[62,29,62,35],[115,0,115,14],[115,15,115,37],[65,20,65,21],[62,15,62,19],[64,20,64,21],[64,22,64,26],[49,0,49,3],[62,0,62,5],[74,29,74,32],[76,29,76,32],[76,0,76,24],[92,17,92,22],[92,23,92,24],[86,0,86,37],[62,20,62,21],[63,6,63,7],[64,13,64,14],[64,29,64,35],[64,36,64,37],[62,6,62,7],[65,6,65,7],[63,36,63,37],[65,13,65,14],[58,29,58,35],[71,23,71,36],[73,33,73,36],[68,33,68,36],[68,29,68,32],[128,0,128,36],[122,21,122,37],[119,0,119,3],[119,21,119,37],[123,0,123,3],[123,4,123,20],[123,21,123,37],[124,0,124,3],[121,21,121,37],[122,4,122,20],[120,4,120,20],[121,4,121,20],[122,0,122,3],[119,4,119,20],[114,0,114,37],[116,4,116,20],[116,21,116,37],[124,4,124,20],[118,21,118,37],[152,0,152,10],[152,11,152,15],[143,0,143,36],[145,17,145,22],[151,23,151,37],[148,0,148,2],[148,3,148,10],[148,11,148,30],[148,31,148,35],[148,36,148,37],[152,23,152,37],[145,2,145,7],[151,0,151,10],[152,16,152,22],[145,23,145,24],[144,25,144,35],[144,36,144,37],[151,16,151,22],[137,0,137,37],[158,11,158,30],[158,31,158,35],[158,36,158,37],[155,0,155,10],[199,34,199,35],[197,0,197,37],[163,0,163,37],[160,0,160,10],[162,26,162,36],[160,11,160,24],[179,0,179,36],[174,0,174,3],[174,4,174,20],[176,0,176,3],[192,0,192,37],[186,0,186,37],[187,0,187,37],[172,0,172,3],[185,0,185,36],[169,21,169,37],[168,21,168,37],[168,4,168,20],[162,24,162,25],[171,21,171,37],[217,36,217,37],[213,36,213,37],[224,0,224,33],[215,36,215,37],[205,0,205,36],[206,0,206,36],[161,6,161,14],[161,0,161,5],[198,0,198,37],[199,0,199,5],[195,0,195,15],[195,18,195,37],[199,32,199,33],[193,0,193,37],[200,36,200,37],[201,21,201,22],[202,17,202,20],[202,21,202,22],[200,8,200,10],[200,12,200,22],[200,23,200,25],[200,26,200,31],[200,32,200,33],[202,9,202,12],[225,36,225,37],[214,36,214,37],[222,36,222,37],[208,14,208,37],[209,14,209,37],[208,0,208,13],[207,0,207,7],[207,9,207,30],[207,32,207,34],[212,0,212,37],[221,36,221,37],[223,36,223,37],[219,36,219,37],[220,36,220,37],[210,0,210,37],[211,0,211,37],[218,36,218,37],[225,34,225,35],[214,0,214,33],[209,0,209,13],[224,36,224,37],[207,35,207,37],[225,0,225,33],[213,34,213,35],[142,0,142,37],[145,9,145,15],[145,25,145,29],[145,30,145,31],[151,11,151,15],[147,0,147,37],[150,0,150,37],[149,0,149,2],[149,3,149,10],[149,11,149,30],[149,31,149,35],[144,2,144,23],[149,36,149,37],[138,0,138,37],[126,0,126,36],[130,0,130,2],[130,3,130,10],[130,11,130,30],[130,31,130,35],[130,36,130,37],[132,0,132,2],[132,3,132,10],[132,11,132,30],[132,31,132,35],[132,36,132,37],[136,0,136,18],[136,19,136,20],[136,21,136,28],[136,29,136,30],[136,31,136,35],[136,36,136,37],[135,0,135,37],[134,0,134,36],[131,0,131,37],[127,0,127,36],[129,0,129,37],[133,0,133,36],[40,28,40,30],[40,31,40,32],[40,33,40,34],[40,36,40,37],[22,20,22,24],[23,20,23,24],[40,0,40,8],[40,9,40,10],[40,19,40,20],[40,11,40,18],[35,37,36,37],[117,0,117,3],[120,0,120,3],[117,4,117,20],[117,21,117,37],[120,21,120,37],[125,0,125,2],[125,3,125,10],[125,11,125,30],[125,31,125,35],[125,36,125,37],[121,0,121,3],[118,0,118,3],[124,21,124,37],[21,25,21,28],[22,25,22,28],[25,16,25,17],[37,0,37,24],[37,35,37,36],[21,18,21,19],[35,12,35,36],[26,0,26,10],[23,18,23,19],[23,13,23,14],[31,18,31,28],[31,0,31,17],[22,0,22,4],[32,0,32,17],[23,0,23,4],[25,18,25,24],[34,12,34,36],[24,9,24,10],[22,5,22,6],[21,15,21,17]]}
[{"$f":"CONCATENATE(Overview!D4,\" AHD and HRI Overview   \",\"PIN \",Overview!AI3)","v":" AHD and HRI Overview   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["      Affordable Housing Development (AHD) and Housing Related Infrastructure (HRI) Project Summary"]
[null,"Project Name",null,null,null,"Description (include: descriptive information such as on-site resident or community amenities, climate adaptive features, and resources in the immediate vicinity)",null,null,null,null,null,null,null,null,null,null,null,null,"Address",null,null,null,"City",null,null,"Zip",null,"County",null,null,"Lat.","Log.","Census Tracts",null,null,"APNs"]
["AHD"]
[]
[]
[]
[]
[]
[]
[]
["HRI"]
[]
[]
[]
[]
[]
["AHD Information:",null,null,null,null,"Area Calculations:",null,null,null,"Unit Count",null,null,null,null,null,"Building Count",null,null,null,null,"Elevator Count",null,null,null,null,null,null,null,null,"Density Project Type"]
["Land Area",null,null,"Acres",null,null,null,null,null,"Units/Acre",null,null,null,{"$f":"IF(F19=0,0,'Max Funds & Unit Mix'!I26/F19)","v":0}]
["Residential Rental",null,null,null,null,"sq. ft.",null,null,null,"# of Units",null,null,null,{"$f":"'Max Funds & Unit Mix'!K26","v":0},null,"# of Bldgs",null,null,null,null,"# of Elevators",null,null,null,null,null,null,null,null,{"$f":"IF(OR(M35=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)\",M36=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)\",M37=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)\"),\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate) Project\",IF(OR(H22>0,H24>0),\"Mixed Use Project\",\"Residential Only Project\"))","v":"Residential Only Project"},null,null,null,null,null,null,null,{"$f":"IF(AD20=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate) Project\",\"AR\",IF(AD20=\"Mixed Use Project\",\"MU\",\"Res\"))","v":"Res"}]
["Homeownership",null,null,null,null,"sq. ft.",null,null,null,"# of Units",null,null,null,{"$f":"'Max Funds & Unit Mix'!N26","v":0},null,"# of Bldgs",null,null,null,null,"# of Elevators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["Commercial",null,null,null,null,"sq. ft.",null,null,null,"# of Units/Spaces",null,null,null,null,null,"# of Bldgs",null,null,null,null,"# of Elevators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Residntl Non-Rental",null,null,null,null,"sq. ft.",null,null,null,"# of Units/Spaces",null,null,null,null,null,"# of Bldgs",null,null,null,null,null,null,null,null,null,"Multiple Parcels"]
["Other (Mixed Use)",null,null,null,null,"sq. ft.",null,null,null,"# of Units/Spaces",null,null,null,null,null,"# of Bldgs"]
["Number of car share parking spaces",null,null,null,null,null,null,null,null,null,null,"Number of electric vehicle charging parking spaces",null,null,null,null,null,null,null,null,null,null,null,null,"Number of uncovered guest parking spaces"]
["# of car parking spaces",null,null,null,null,null,null,null,"Parking ratio: car spaces/total units",null,null,null,null,null,null,null,{"$f":"IF('Max Funds & Unit Mix'!I26=0,\"\",SUBSTITUTE(TEXT(G26/'Max Funds & Unit Mix'!I26,\"#/######\"),\"/\",\":\"))","v":""},null,"Total # of bicycle parking spaces",null,null,null,null,null,null,null,null,"Parking ratio: bicycle spaces/total units",null,null,null,null,null,null,null,null,{"$f":"IF('Max Funds & Unit Mix'!I26=0,\"\",SUBSTITUTE(TEXT(Z26/'Max Funds & Unit Mix'!I26,\"#/######\"),\"/\",\":\"))","v":""}]
["Is the AHD a scattered site project? §103(a)(1)(B)(ii)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L27=\"Yes\",\"    Enter the site address, developer and type of units below\",\"\")","v":""}]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer",null,null,null,null,null,null,null,null,null,null,"Homeownership or Rental"]
[]
[]
[]
[]
[]
["AHD Capital Projects §103(a)(1)"]
["(A)(i) Select from the dropdown menu one or more of the following qualified AHD development types related to your Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M35=\"\",M36=\"\",M37=\"\"),\"No\",IF(OR(M35=\"Conversion of one or more nonresidential structures to residential dwelling units\",M35=\"New Construction\",M35=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)\",M36=\"Conversion of one or more nonresidential structures to residential dwelling units\",M36=\"New Construction\",M36=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)\",M37=\"Conversion of one or more nonresidential structures to residential dwelling units\",M37=\"New Construction\",M37=\"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)\"),\"Ok\",\"No\"))","v":"No"}]
[]
[]
["(A)(ii) The AHD must located within a half mile from a Transit Station/Stop that meets Project Area transit requirements per §102(c) or (d).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD distance from Transit Station/Stop",null,null,null,null,null,null,null,null,null,"Miles",null,{"$f":"IF(AI38=\"\",\"No\",IF(AI38<=0.5,\"Ok\",\"No\"))","v":"No"}]
["(A)(iii) Must include at least 20% of the total residential units as Affordable Units (must complete \"Max Funds & Unit Mix\" worksheet).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA41>=0.2,\"Ok\",\"No\")","v":"No"}]
["(A)(iii) Must have an overall average affordability of all Project's Restricted Units of no greater than 50% represented by AMI (must complete \"Max Funds & Unit Mix\" worksheet).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH41<=0.5,\"Yes\",\"No\")","v":"Yes"}]
["Extremely Low Income (ELI) 15-30% AMI units",null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!F6:H25,0.15,'Max Funds & Unit Mix'!I6:J25)+SUMIF('Max Funds & Unit Mix'!F6:H25,0.2,'Max Funds & Unit Mix'!I6:J25)+SUMIF('Max Funds & Unit Mix'!F6:H25,0.25,'Max Funds & Unit Mix'!I6:J25)+SUMIF('Max Funds & Unit Mix'!F6:H25,0.3,'Max Funds & Unit Mix'!I6:J25)","v":0},null,"Very Low Income (VLI) 31-50% AMI units",null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!F6:H25,0.35,'Max Funds & Unit Mix'!I6:J25)+SUMIF('Max Funds & Unit Mix'!F6:H25,0.4,'Max Funds & Unit Mix'!I6:J25)+SUMIF('Max Funds & Unit Mix'!F6:H25,0.45,'Max Funds & Unit Mix'!I6:J25)+SUMIF('Max Funds & Unit Mix'!F6:H25,0.5,'Max Funds & Unit Mix'!I6:J25)","v":0},null,"(iii) % Affordable units",null,null,null,null,{"$f":"IF('Max Funds & Unit Mix'!I26=0,0,ROUND(('Max Funds & Unit Mix'!W26+'Max Funds & Unit Mix'!Z26)/'Max Funds & Unit Mix'!I26,2))","v":0},null,"Affordability:",null,null,"Rental",null,{"$f":"IF(AM41=0,0,ROUND('Max Funds & Unit Mix'!CH16/AM41/100,2))","v":0},null,"HO",{"$f":"IF(AN41=0,0,ROUND('Max Funds & Unit Mix'!CK20/AN41/100,2))","v":0},null,{"$f":"SUMIF('Max Funds & Unit Mix'!$C$6:$E$25,\"Rental\",'Max Funds & Unit Mix'!$T$6:$V$25)","v":0},{"$f":"SUMIF('Max Funds & Unit Mix'!$C$6:$E$25,\"Homeowner\",'Max Funds & Unit Mix'!$T$6:$V$25)","v":0}]
[{"$f":"IF(AL20=\"AR\",\"(A)(iv)(a)  - Not Applicable to Acquisition & Substantial Rehabilitation projects.\",\"(A)(iv)(a) Must meet minimum Net Density requirements upon completion of the AHD.\")","v":"(A)(iv)(a) Must meet minimum Net Density requirements upon completion of the AHD."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL20=\"AR\",\"N/A\",IF(AND(AL20=\"MU\",OR(AI43=\"Ok\",AI44=\"Ok\")),\"Ok\",IF(AND(AL20=\"Res\",AI44=\"Ok\"),\"Ok\",\"No\")))","v":"No"}]
["Total Sites Area in Square Feet",null,null,null,null,null,null,null,null,{"$f":"F19*43560","v":0},null,null,null,null,"Total Buildings Floor Area in Sq. Feet",null,null,null,null,null,null,null,null,{"$f":"SUM(H20:I24)","v":0},null,null,"(iv) Calculated Floor Area:",null,null,null,null,null,null,null,{"$f":"IF(AL20<>\"MU\",\"N/A\",IF(AND(Overview!W4=\"Transit Oriented Development (TOD) - §102(c)\",AJ43>2),\"Ok\",IF(AND(Overview!W4=\"Integrated Connectivitiy Project (ICP) - §102(d)\",AJ43>1.5),\"Ok\",IF(AND(Overview!W4=\"Rural Innovation Project Area (RIPA) - §102(e)\",AJ43>0.75),\"Ok\",\"No\"))))","v":"N/A"},{"$f":"IF(AL20<>\"MU\",\"\",IF(J50=0,0,X50/J50))","v":""},null,null,{"$f":"IF(AND(Overview!W4=\"Transit Oriented Development (TOD) - §102(c)\",AI43>2),\"Ok\",IF(AND(Overview!W4=\"Integrated Connectivitiy Project (ICP) - §102(d)\",AI43>1.5),\"Ok\",IF(AND(Overview!W4=\"Rural Innovation Project Area (RIPA) - §102(e)\",AI43>0.75),\"Ok\",\"No\")))","v":"No"}]
["(Less Qualified* Square Feet Deductions):",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Less Excluded Areas in Square Feet):",null,null,null,null,null,null,null,null,null,null,null,"(iv) Calculated Net Density:",null,null,null,null,null,null,null,{"$f":"IF(AL20=\"MU\",IF(OR(AM43=\"Ok\",AM44=\"Ok\"),\"Ok\",AM43),AM44)","v":"No"},{"$f":"IF(AL20=\"MU\",\"\",IF(E50=0,0,'Max Funds & Unit Mix'!I26/E50))","v":0},null,null,{"$f":"IF(AND(Overview!W4=\"Transit Oriented Development (TOD) - §102(c)\",AJ44>=30),\"Ok\",IF(AND(Overview!W4=\"Integrated Connectivitiy Project (ICP) - §102(d)\",AJ44>=20),\"Ok\",IF(AND(Overview!W4=\"Rural Innovation Project Area (RIPA) - §102(e)\",AJ44>=15),\"Ok\",\"No\")))","v":"No"}]
["Dedicated streets",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanical Space",null,null,null,null,null,null,null,null,null,null,null,"*NOTE:  The following are NOT qualified as site deductions: Utility Easements, Off-street parking, setbacks, private drives and walkways, Landscaping, Common Areas and Facilities, Drainage Facilities (exclusive to a development) and Other mitigation space required for development."]
["Sidewalks",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cellar space"]
["Parks",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor space in open balconies"]
["Open Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed parking"]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevator or stair bulkheads"]
["Net Site Area-acres",null,null,null,{"$f":"J50/43560","v":0},null,"Net Site Square Feet",null,null,{"$f":"J43-J45-J46-J47-J48-J49","v":0},null,null,null,null,"Net Building Square Feet",null,null,null,null,null,null,null,null,{"$f":"X43-X45-X46-X47-X48-X49","v":0}]
["File Name",null,null,"Net Density Verification",null,null,null,null,null,null,null,"Letter and sealed site map certified by a California State-licensed professional (e.g., an engineer, surveyor, or landscape architect) confirming the net density.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[{"$f":"IF(AL20<>\"AR\",\"(A)(iv)(b)  - Only applicable to Acquisition and Substantial Rehabilitation Projects\",\"(A)(iv)(b) Acq. & Substantial Rehab - enter below the number of current units and affordability % to determine if the AHD results in less units or lower affordability % than currently exists.\")","v":"(A)(iv)(b)  - Only applicable to Acquisition and Substantial Rehabilitation Projects"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL20<>\"AR\",\"N/A\",IF(O53=0,\"\",IF(OR(I53>O53,AA53>AK53),\"Yes\",\"No\")))","v":"N/A"},"If cell at left is \"Yes\" meaning AHD results in less units or lower affordability %, are reductions to meet building code requirements?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL20<>\"AR\",\"N/A\",IF(V52=\"\",\"No\",IF(AND(V52=\"Yes\",OR(AK52=\"No\",AK52=\"N/A\")),\"No\",\"Ok\")))","v":"N/A"}]
["Prior to rehab - existing # of units",null,null,null,null,null,null,null,null,null,"AHD Project units",null,null,null,{"$f":"'Max Funds & Unit Mix'!I26","v":0},null,"Prior to rehab - percentage of total affordable",null,null,null,null,null,null,null,null,null,null,null,"AHD percentage of total affordability",null,null,null,null,null,null,null,{"$f":"'AHD-HRI'!AA41","v":0}]
["(A)(v) Must supply one Secure Overnight Bicycle Parking Spots per every two units (describe below, Secure Overnight Bicycle Parking proposed including a description of how bicycles are secured (i.e., bike locker, bike building, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Secure Overnight Bicycle Parking spots at AHD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK54=\"\",\"No\",IF(AK54>='Max Funds & Unit Mix'!I26/2,\"Ok\",\"No\"))","v":"No"}]
[]
["(E) Does your AHD Capital Project include multiple AHDs with an AHD receiving 4% low-income housing tax credits, and another receiving 9% low-income housing tax credits?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, this constitutes two separate and independent projects, each of which must submit an entirely separate HCD application and qualify independently of the other."]
["AHD Project Amenities"]
["Number of laundry rooms",null,null,null,null,null,null,null,"Gated site entry",null,null,null,null,null,null,"Community room",null,null,null,null,null,null,"Picnic/BBQ area",null,null,null,null,null,null,"Other amenity (specify)"]
["Fitness room",null,null,null,null,null,null,null,"Building card key",null,null,null,null,null,null,"Community kitchen",null,null,null,null,null,null,"Tot lot or playground",null,null,null,null,null,null,"Other amenity (specify)"]
["Swimming pool",null,null,null,null,null,null,null,"Security patrol",null,null,null,null,null,null,"Computer room",null,null,null,null,null,null,"Sports/tennis court",null,null,null,null,null,null,"Other amenity (specify)"]
["Jacuzzi/Sauna",null,null,null,null,null,null,null,"Security cameras",null,null,null,null,null,null,"High speed internet",null,null,null,null,null,null,"Other amenity (specify)",null,null,null,null,null,null,"Other amenity (specify)"]
["AHD Unit Amenities"]
["Air conditioning",null,null,null,null,null,null,null,"Disposal",null,null,null,null,null,null,"Walk-in closet",null,null,null,null,null,null,"Free cable TV",null,null,null,null,null,null,"Fenced rear yard"]
["Refrigerator",null,null,null,null,null,null,null,"Dishwasher",null,null,null,null,null,null,"Curtains/Blinds",null,null,null,null,null,null,"Lofts ",null,null,null,null,null,null,"Other amenity (specify)"]
["Range",null,null,null,null,null,null,null,"Washer",null,null,null,null,null,null,"Fireplace",null,null,null,null,null,null,"Balcony",null,null,null,null,null,null,"Other amenity (specify)"]
["Microwave",null,null,null,null,null,null,null,"Dryer",null,null,null,null,null,null,"Emergency Call ",null,null,null,null,null,null,"Patio ",null,null,null,null,null,null,"Other amenity (specify)"]
["AHD Eligible Costs §103(a)(1)(C) and Ineligible Costs §103(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,"Budgeted",null,null,null,"Cost Cap",null,null,null,"Overage"]
["§103(a)(1)(C)(ii) The total amount of eligible AHD soft costs cannot exceed 10% of the total AHSC Program award.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!A4","v":0},null,null,null,{"$f":"Overview!L39*0.1","v":0},null,null,null,{"$f":"IF(Z69-AD69>0,Z69-AD69,0)","v":0},null,null,null,{"$f":"IF(AH69>0,\"No\",\"OK\")","v":"OK"}]
["§103(c) We certify the AHSC AHD funded cost do not include any of the following ineligible costs:\n(1) Costs are not eligible if there is another feasible, available source of committed funding for the STI portion thereof to be funded by AHSC or if the cost is incurred prior to the AHSC award;\n(2) Routine maintenance or operations of transportation infrastructure (including transit fleet, not including AHSC funded transit service expansion);\n(3) In lieu fees for local inclusionary housing programs;\n(4) Ongoing operational costs beyond the term of the grant (three years) for Program Costs; and\n(5) All costs associated with automobile or motorcycle parking (excluding electric vehicle charging infrastructure)."]
["HRI Eligible Costs §103(a)(2)(A) and Ineligible Costs §103(c)"]
["(i) Are capital improvements in the HRI budget required by a locality, transit agency, or special district?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, are improvements a condition to the approval of the AHD?"]
["File Name",null,null,"Cap Improvements Req",null,null,null,null,null,null,null,"Documentation from a Locality, transit agency or special district that capital improvements are required",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted",null,null,null,"Cost Cap",null,null,null,"Overage"]
["(ii) Total amount of eligible HRI soft costs cannot exceed 10% of the total AHSC Program award.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!C121+'AHD-HRI S&U Budget'!C171+'AHD-HRI S&U Budget'!C207","v":0},null,null,null,{"$f":"Overview!L39*0.1","v":0},null,null,null,{"$f":"IF(Z75-AD75>0,Z75-AD75,0)","v":0},null,null,null,{"$f":"IF(AH75>0,\"No\",\"Ok\")","v":"Ok"}]
["(iv) Total amount of eligible environmental remediation costs cannot exceed 50% of the total AHSC HRI grant funds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!C171","v":0},null,null,null,{"$f":"'AHD-HRI S&U Budget'!C212*0.5","v":0},null,null,null,{"$f":"IF(Z76-AD76>0,Z76-AD76,0)","v":0},null,null,null,{"$f":"IF(AH76>0,\"No\",\"Ok\")","v":"Ok"}]
["(v) Total amount of eligible real property acquisition of the HRI Project site and associated fees cannot exceed 10% of the total AHSC Program award.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!C123","v":0},null,null,null,{"$f":"Overview!L39*0.1","v":0},null,null,null,{"$f":"IF(Z77-AD77>0,Z77-AD77,0)","v":0},null,null,null,{"$f":"IF(AH77>0,\"No\",\"Ok\")","v":"Ok"}]
["(vi) Total amount of eligible impact fees cannot exceed 15% of the total AHSC Program award up to $300,000.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!C202","v":0},null,null,null,{"$f":"IF(Overview!L39*0.15>300000,300000,Overview!L39*0.15)","v":0},null,null,null,{"$f":"IF(Z78-AD78>0,Z78-AD78,0)","v":0},null,null,null,{"$f":"IF(AH78>0,\"No\",\"Ok\")","v":"Ok"}]
["§103(c) We certify the AHSC HRI funded cost do not include any of the following ineligible costs:\n(1) Costs are not eligible if there is another feasible, available source of committed funding for the STI portion thereof to be funded by AHSC or if the cost is incurred prior to the AHSC award;\n(2) Routine maintenance or operations of transportation infrastructure (including transit fleet, not including AHSC funded transit service expansion);\n(3) In lieu fees for local inclusionary housing programs;\n(4) Ongoing operational costs beyond the term of the grant (three years) for Program Costs; and\n(5) All costs associated with automobile or motorcycle parking (excluding electric vehicle charging infrastructure)."]
["HRI Grant Terms §104(c)"]
["(1) We certify the HRI grant does not result in a profit that exceeds the commercially reasonable range for other improvements of similar size and level of risk."]
["(2) We acknowledge that HRI grant funds will be disbursed as reimbursed progress payments for eligible costs incurred after the execution of the Standard Agreement in the amount not to exceed the AHSC Program award of funds.\n"]
["(3) We acknowledge if the HRI Project includes multiple phases or developments, all entitlements and construction funding commitments for the first phase must be received prior to disbursement."]
["(4)(b) We acknowledge conditions precedent to the first disbursement of HRI funds shall include receipt of all required public agency entitlements and all construction funding commitments for the AHD supported by the HRI."]
["AHD Threshold §106(a)"]
["(4) Describe how AHD provides free transit passes, reloadable transit cards or discounted passes priced at no more than half of retail cost. "]
[]
["Number of passes or cards that will be provided:",null,null,null,null,null,null,null,null,null,null,null,"Is there at least one pass per restricted unit?",null,null,null,null,null,null,null,null,null,{"$f":"IF('Max Funds & Unit Mix'!T26=0,\"\",IF(K88<'Max Funds & Unit Mix'!T26,\"No\",\"Yes\"))","v":""},"Type of transit passes provided:"]
["(5) Applicant certifies the proposed AHD will be smoke free and demonstrate compliance prior to construction loan closing."]
["File Name",null,null,"SFH Lease Addendum",null,null,null,null,null,null,null,"§106(a)(5) Smoke Free Housing Lease Addendum, must be submitted prior to construction close.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(8) For the AHD, can you provide documentation of completion and approval or adoption of all necessary environmental clearances including those required under the CEQA and if applicable, NEPA, and all applicable time periods for filing appeals or lawsuits have lapsed within 30 days of the application due date with lawsuits or appeals filed?"]
["NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",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 date of \"Authority to Use Grant Funds\""]
["CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration date",null,null,null,null,null,null,null,"Final EIR date"]
["Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
["File Name",null,null,"AHD Environmental",null,null,null,null,null,null,null,"Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",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,"AHD Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(9) Have all necessary discretionary local land use approvals been granted? (if entitlements from the local jurisdiction can be secured/submitted within 30 calendar days after application due date, select \"Within 30 days\" if this applices to any approvals). Applicants must provide a listing and status of applicable discretionary local land use entitlements and permits required to complete the AHD Project that have been granted, submitted or to be applied for to local agencies, or consistent with local planning docs."]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date ",null,null,null,null,"Approval Type",null,null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
["(10) Does the Market study demonstrate the AHD Project is financially feasible? A study that meets requirements specified in TCAC Regs §10322(h)(10) will be accepted by HCD."]
["File Name",null,null,"AHD Market Study",null,null,null,null,null,null,null,"Provide a completed market study prepared within one year of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(11) Does applicant or Developer of Project have Site Control for AHD Project?  If yes, enter site control form and the most recent execution date below (See Site Control Appendix A)"]
["Form of site control (See Site Control in Appendix A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date"]
["If leasehold estate:",null,null,null,null,null,"Rent based on restricted land value?",null,null,null,null,null,null,null,null,null,null,"Is acquisition cost $0 in AHD Dev. Budget?",null,null,null,null,null,null,null,null,null,"Prepaid lease loan used?  If so answer (a-c)"]
["(a) Funding amount based on the Present Value of lease payments?",null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Lender requesting Residual Receipts (not permissible)",null,null,null,null,null,null,null,null,null,null,null,"(c) Has loan amount been entered as a finance cost?"]
["Describe any special site-control circumstances."]
[]
["File Name",null,null,"AHD Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"AHD Preliminary Title Report",null,null,null,null,null,null,null,"PTR, that is no more than 6 months old for the AHD Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[{"$f":"CONCATENATE(\"(12) Applicant \",\"(\",Overview!E90,\")\",\" must demonstrate prior experience by providing evidence of two prior AHD projects similar to the proposed AHSC Project in scope and size, which have been completed by the applicant during the ten years preceding the application due date.\")","v":"(12) Applicant () must demonstrate prior experience by providing evidence of two prior AHD projects similar to the proposed AHSC Project in scope and size, which have been completed by the applicant during the ten years preceding the application due date."}]
["(12) Which applicant demonstrates the prior experience noted below:"]
[null,null,null,null,"AHD Past Project #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD Past Project #2"]
["Project Name"]
["Development Entity"]
["Completion Date"]
["Project Tenure"]
["Number of units"]
["Units per Acre"]
["Commercial (square feet)"]
["Brief Description (e.g. number of units, population served, etc.)"]
["File Name",null,null,"Past Exp AHD1, Past Exp AHD2",null,null,null,null,null,null,null,"Certificates of Occupancy for two recently completed affordable housing developments.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(13) We certify as of the application date, the applicants or the AHD real property is not party to or the subject of any claim or action in the state or federal courts."]
["(14) We certify that construction of the AHD Project has not commenced as of the application deadline set forth in the NOFA."]
["(19) The AHD will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
["If \"Yes\", provide documentation the AHD site is not within land designated as agricultural land per the FMMP tool."]
["File Name",null,null,"AHD No Ag",null,null,null,null,null,null,null,"Demonstrate the AHD site is not within land designated as agricultural land per FMMP tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["If \"No\", demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A):"]
["File Name",null,null,"AHD Ag Infill",null,null,null,null,null,null,null,"Applicants seeking an exemption to the FMMP determination must demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(20)(A) We certify the AHD meets the underwriting standards in Uniform Multifamily Regulations §8300 - §8316 and Multifamily Housing Program Guidelines §7312."]
["(20)(B) We certify the AHD is infeasible without AHSC Program funds, and other committed funds are not and will not be supplanted by AHSC Program funds."]
["(20)(C) If the AHD involves new construction or Substantial Rehabilitation and requires the demolition of existing residential units, it is only eligible if the number of bedrooms in the new Project is at least equal to the number of bedrooms in the demolished structures, with equal or greater affordability. The new affordable units may exist on separate parcels provided all parcels are part of the same Project meeting the requirements of UMR 8303(b)."]
["New Construction or Substantial Rehabilitation Project: is demolition of existing residential required (only eligible if the number of bedrooms in the new Project is at least equal to the total number of bedrooms in the demolished structures)? ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T137=\"Yes\",\"Number of bedrooms in the demolished structures?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(T137=\"Yes\",\"Number of bedrooms in new Project?\",\"\")","v":""}]
["(20)(D) If the AHD and/or HRI involves involves the demolition of existing units that are affordable to lower-income households, the application must demonstrate the replacement of demolished units, comparable in size, of equal or greater affordability and equal to or greater than the number of the demolished affordable units located within comparable access to transit and include first right of return to displaced residents. Explain below how this requirement is satisfied. If not applicable, indicate \"N/A\" below. "]
[]
["(20)(E) We certify the proposed AHD is consistent with State and Federal Fair Housing requirements including duties to affirmatively further fair housing (explain below)."]
[]
[]
["HRI Threshold §106(a) (if applying for AHSC HRI funding)"]
["(8) For the HRI, can you provide documentation of completion and approval or adoption of all necessary environmental clearances including those required under the CEQA and if applicable, NEPA, and all applicable time periods for filing appeals or lawsuits have lapsed within 30 days of the application due date with lawsuits or appeals filed?"]
["NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",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 date of \"Authority to Use Grant Funds\""]
["CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration date",null,null,null,null,null,null,null,"Final EIR date"]
["Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
["File Name",null,null,"HRI Environmental",null,null,null,null,null,null,null,"Copy of all environmental reports and clearances (e.g. EIR, Phase 1 Notice of Exemption).",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,"HRI Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(9) If applicable, provide a listing and status of all discretionary local land use entitlements and permits, excluding design review, required to complete the HRI Project that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents."]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date ",null,null,null,null,"Approval Type",null,null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
["(10) Does the Market study demonstrate Project is financially feasible (HRI requires a market study only if not using AHSC funds for AHD)? A market study that meets the requirements specified in TCAC Regs §10322(h)(10) will be accepted by HCD."]
["File Name",null,null,"HRI Market Study",null,null,null,null,null,null,null,"Completed market study prepared within one year of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(11) Does applicant or Developer of Project have Site Control for HRI Project?  If yes, enter site control form and the most recent execution date below (See Site Control Appendix A)"]
["Form of site control (See Site Control in Appendix A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date"]
["If leasehold estate:",null,null,null,null,null,"Rent based on restricted land value?",null,null,null,null,null,null,null,null,null,null,"Is acquisition cost $0 in Dev. Budget?",null,null,null,null,null,null,null,null,null,"Prepaid lease loan used?  If so answer (a-c)"]
["(a) Funding amount based on the Present Value of lease payments?",null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Lender requesting Res. Receipts (not permissible)",null,null,null,null,null,null,null,null,null,null,null,"(c) Has loan amount been entered as a finance cost?"]
["Describe any special site control circumstances."]
[]
["File Name",null,null,"HRI Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(12) Applicants must demonstrate prior experience by providing evidence of two prior HRI projects similar to the proposed AHSC Project in scope and size, which have been completed by the applicant during the ten years preceding the application due date."]
["(12) Which applicant demonstrates the prior experience noted below:"]
[null,null,null,null,"HRI Past Project #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HRI Past Project #2"]
["Project Name"]
["Development Entity"]
["Completion Date"]
["Project Tenure"]
["Number of units"]
["Units per Acre"]
["Commercial (square feet)"]
["Brief Description (e.g. number of units, population served, etc.)"]
["File Name",null,null,"Past Exp HRI1, Past Exp HRI2",null,null,null,null,null,null,null,"Certificates of Occupancy for two recently completed affordable housing developments.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(13) We certify as of the application date, the applicants or the HRI real property is not party to or the subject of any claim or action in the state or federal courts."]
["(14) We certify that construction of the HRI Project has not commenced as of the application deadline set forth in the NOFA."]
["(19) The HRI Project will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
["If \"Yes\", provide documentation the HRI Project site is not within land designated as agricultural land per the FMMP tool."]
["File Name",null,null,"HRI No Ag",null,null,null,null,null,null,null,"Demonstrate the HRI site is not within land designated as agricultural land per FMMP tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["If \"No\", demonstrate that the HRI Project site qualifies as an Infill Site (as defined in Appendix A):"]
["File Name",null,null,"HRI Ag Infill",null,null,null,null,null,null,null,"Demonstrate that HRI Project site qualifies as an Infill Site (as defined in Appendix A).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(20)(B) We certify the HRI is infeasible without AHSC Program funds, and other committed funds are not and will not be supplanted by AHSC Program funds."]
["(20)(C) If the AHD Project involves involving new construction or Substantial Rehabilitation and requiring the demolition of existing residential units are eligible only if the number of bedrooms in the new Project is at least equal to the number of bedrooms in the demolished structures, with equal or greater affordability. The new affordable units may exist on separate parcels provided all parcels are part of the same Project meeting the requirements of UMR 8303(b). Explain below how this requirement is satisfied in the replacement affordable housing development.  If the Project does not involve demolition of existing affordable units, indicate \"N/A\" below. "]
[]
["(20)(D) We certify the proposed AHD is consistent with State & Federal Fair Housing requirements including duties to affirmatively further fair housing (explain below)."]
[]
["(20)(E) If approval by a local public works department, or other responsible local agency is required for the Project, provide document below.  I certify that the HRI improvements are consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity."]
["File Name",null,null,"HRI Local Approvals",null,null,null,null,null,null,null,"Statement from entity indicating the HRI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Article XXXIV Authority"]
["Article XXXIV opinion letters submitted to HCD must demonstrate the applicant has considered both the legal requirements of Article XXXIV and the Project's relevant facts (e.g., the state public body lenders, the number of low income restricted units, and the general content of any regulatory restrictions). Any conclusion that a project is exempt from Article XXXIV must be supported by specific facts and a specific legal theory for exemption that itself is supported by the Constitution, statute, and/or case law. Prior to the execution of the HCD Standard Agreement, Applicant must deliver to HCD satisfactory evidence that the Article XXXIV requirements of the California Constitution have been satisfied or are inapplicable."]
["File Name",null,null,"Article XXXIV Attorney Opinion",null,null,null,null,null,null,null,"Demonstrate legal requirements of Article XXXIV and relevant Project facts have been considered.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Does the locality have sufficient Article XXXIV Authority to accommodate the Project? (If Project doesn't have Article XXXIV authority, AHSC may be limited to restricting no more than 49% of the total units.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, document Article XXXIV Project authority. May be done by providing info from appropriate local government official that voters passed a specific project referendum or a blanket referendum has been passed and the locality has allocated sufficient Article XXXIV authority to Project."]
["File Name",null,null,"Article XXXIV Authority",null,null,null,null,null,null,null,"Copy of document providing Authority.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Tax Credits"]
["Select appropriate entry for each item:"]
["Project Tax Credit Type",null,null,null,null,null,null,null,"Federal",null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor",null,null,null,null,null,null,null,"App rate"]
[null,null,null,null,null,null,null,null,"State",null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor",null,null,null,null,null,null,null,"App rate"]
["Timeframe for applying for 4%Tax Credits",null,null,null,null,null,null,null,null,"Proposed month",null,null,null,null,null,null,null,"Proposed year"]
["Timeframe for applying for 9%Tax Credits",null,null,null,null,null,null,null,null,"Proposed round",null,null,null,null,null,null,null,"Proposed year"]
["If already awarded, date of the Tax Credit Reservation"]
["File Name",null,null,"Tax Credit Reservation",null,null,null,null,null,null,null,"If the Project has already received a tax credit reservation, upload documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Does or will the senior debt and loan agreement comply with HCD's Multifamily Housing Program Regulations §7308, including the priority order of payments from cash flow?"]
["Does or will the junior debt and loan agreement comply with HCD's Multifamily Housing Program Regulations §7308, including the priority order of payments from cash flow?"]
["Are there any cost sharing agreements?",null,null,null,null,null,null,null,null,"If there is commercial space not eligible to be funded by AHSC, is cost allocation based on total development cost?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If no, on what?"]
["What covenants or regulatory agreements are already on title?"]
["What covenants or regulatory agreements are anticipated?"]
["Milestones"]
["Provide the actual or anticipated completion date for the following performance milestones for each applicable Capital Project.  If a milestone is not applicable to a Capital Project, please enter \"N/A\""]
["Note:  It is acknowledged that some of the following milestones may have already been achieved.  For those milestones which have previously been met, please enter the month and year completed.  For those milestones not yet completed, please provide a projected completion date (MM/YY) for each of the applicable items below. If not applicable to the specific Capital Project, please indicate \"NA\" below. "]
["Capital Project Milestone Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD Date",null,"HRI Date"]
["Executed binding agreement between the Sponsor and developer of the proposed Affordable Housing Development detailing the terms and conditions of the Project."]
["Site Control of Affordable Housing Development site(s) by proposed housing developer."]
["Completion of all necessary environmental clearances, including those required under CEQA and NEPA."]
["Obtaining all necessary and discretionary public land use approvals."]
["Obtaining all enforceable funding commitments for at least the first phase of the Housing Development supported by the infrastructure Project."]
["Obtaining all enforceable funding commitments for all construction period financing."]
["Obtaining enforceable commitments for all construction/permanent financing described in the Sources and Uses including substantially final construction and permanent loan documents, and Tax Credit syndication documents for remaining phases of Project."]
["Submission of Final Construction Drawings and Specifications to the appropriate local building department or permitting authority."]
["Commencement of construction."]
["Construction complete and the filing of the Notice of Completion."]
["Program funds fully disbursed."]
["Have all milestone dates been entered above?"]

{"sheet":"Max Funds & Unit Mix","index":8,"n_rows":58,"n_cols":90,"rows_kept":58,"cut":false,"hidden":false,"merged":[[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[4,64,4,65],[5,64,5,65],[6,64,6,65],[7,64,7,65],[8,64,8,65],[9,64,9,65],[10,64,10,65],[11,64,11,65],[12,64,12,65],[13,64,13,65],[14,64,14,65],[15,64,15,65],[16,64,16,65],[17,64,17,65],[18,64,18,65],[19,64,19,65],[20,64,20,65],[4,61,4,63],[5,61,5,63],[24,57,24,58],[24,59,24,60],[22,34,22,35],[23,34,23,35],[24,0,24,1],[20,52,20,54],[0,0,0,34],[0,35,0,37],[25,64,25,65],[36,0,36,1],[37,0,37,1],[38,0,38,1],[8,70,8,72],[9,70,9,72],[10,70,10,72],[11,70,11,72],[12,70,12,72],[11,61,11,63],[12,61,12,63],[13,61,13,63],[14,61,14,63],[15,61,15,63],[16,61,16,63],[17,61,17,63],[18,61,18,63],[19,61,19,63],[6,61,6,63],[7,61,7,63],[11,38,11,39],[11,40,11,42],[11,43,11,44],[11,45,11,46],[11,57,11,58],[11,59,11,60],[24,43,24,44],[24,45,24,46],[21,66,21,69],[26,30,26,35],[24,73,24,75],[25,73,25,75],[26,0,26,2],[26,3,26,6],[20,70,20,72],[21,70,21,72],[22,70,22,72],[23,70,23,72],[24,70,24,72],[25,70,25,72],[20,61,20,63],[21,61,21,63],[22,61,22,63],[23,61,23,63],[24,61,24,63],[24,66,24,69],[24,38,24,39],[24,40,24,42],[20,66,20,69],[23,59,23,60],[23,66,23,69],[22,66,22,69],[22,43,22,44],[22,45,22,46],[23,38,23,39],[23,40,23,42],[23,43,23,44],[23,45,23,46],[24,2,24,4],[20,59,20,60],[20,47,20,49],[20,50,20,51],[4,73,4,75],[5,73,5,75],[6,73,6,75],[7,73,7,75],[8,73,8,75],[9,73,9,75],[10,73,10,75],[11,73,11,75],[12,73,12,75],[13,70,13,72],[14,70,14,72],[15,70,15,72],[16,70,16,72],[17,70,17,72],[18,70,18,72],[19,70,19,72],[4,70,4,72],[5,70,5,72],[6,70,6,72],[7,70,7,72],[20,55,20,56],[21,47,21,49],[21,50,21,51],[21,64,21,65],[22,38,22,39],[22,40,22,42],[23,57,23,58],[18,57,18,58],[16,73,16,75],[17,73,17,75],[18,73,18,75],[19,73,19,75],[20,73,20,75],[21,73,21,75],[19,59,19,60],[19,66,19,69],[20,38,20,39],[22,73,22,75],[23,73,23,75],[17,52,17,54],[17,55,17,56],[17,50,17,51],[18,66,18,69],[18,59,18,60],[27,38,27,40],[27,41,27,47],[28,38,28,40],[28,41,28,47],[26,38,26,40],[26,41,26,47],[19,38,19,39],[19,40,19,42],[19,43,19,44],[19,45,19,46],[18,38,18,39],[18,40,18,42],[18,43,18,44],[18,45,18,46],[25,47,25,49],[21,38,21,39],[21,40,21,42],[21,43,21,44],[21,45,21,46],[20,40,20,42],[20,43,20,44],[20,45,20,46],[18,47,18,49],[25,38,25,46],[25,52,25,54],[25,55,25,56],[23,47,23,49],[23,50,23,51],[23,52,23,54],[23,55,23,56],[24,52,24,54],[24,55,24,56],[23,64,23,65],[24,64,24,65],[24,47,24,49],[24,50,24,51],[22,64,22,65],[18,52,18,54],[18,55,18,56],[19,47,19,49],[19,50,19,51],[19,52,19,54],[21,57,21,58],[21,52,21,54],[21,55,21,56],[22,47,22,49],[22,50,22,51],[22,52,22,54],[22,55,22,56],[21,59,21,60],[22,57,22,58],[22,59,22,60],[19,57,19,58],[18,50,18,51],[25,50,25,51],[20,57,20,58],[15,38,15,39],[15,40,15,42],[15,43,15,44],[15,45,15,46],[15,57,15,58],[15,59,15,60],[15,66,15,69],[14,38,14,39],[14,40,14,42],[14,43,14,44],[14,45,14,46],[14,57,14,58],[14,59,14,60],[16,66,16,69],[17,38,17,39],[17,40,17,42],[17,43,17,44],[17,45,17,46],[17,57,17,58],[17,59,17,60],[17,66,17,69],[16,38,16,39],[16,40,16,42],[16,43,16,44],[16,45,16,46],[16,57,16,58],[16,59,16,60],[16,47,16,49],[16,50,16,51],[16,52,16,54],[16,55,16,56],[17,47,17,49],[13,38,13,39],[13,40,13,42],[13,43,13,44],[13,45,13,46],[13,57,13,58],[13,59,13,60],[13,66,13,69],[12,38,12,39],[12,40,12,42],[12,43,12,44],[12,45,12,46],[12,57,12,58],[12,59,12,60],[12,47,12,49],[12,50,12,51],[12,52,12,54],[12,55,12,56],[13,47,13,49],[13,50,13,51],[10,38,10,39],[10,40,10,42],[10,43,10,44],[10,45,10,46],[10,57,10,58],[10,59,10,60],[8,66,8,69],[9,38,9,39],[9,40,9,42],[9,43,9,44],[9,45,9,46],[9,57,9,58],[9,59,9,60],[9,66,9,69],[8,38,8,39],[8,40,8,42],[8,43,8,44],[8,45,8,46],[9,55,9,56],[10,47,10,49],[10,50,10,51],[10,52,10,54],[10,55,10,56],[8,61,8,63],[9,61,9,63],[10,61,10,63],[10,66,10,69],[3,38,3,39],[4,38,4,39],[4,40,4,42],[4,43,4,44],[4,45,4,46],[4,57,4,58],[4,59,4,60],[4,66,4,69],[5,38,5,39],[5,40,5,42],[5,43,5,44],[5,45,5,46],[5,57,5,58],[5,59,5,60],[5,66,5,69],[5,52,5,54],[8,57,8,58],[8,59,8,60],[6,66,6,69],[7,38,7,39],[7,40,7,42],[7,43,7,44],[7,45,7,46],[7,57,7,58],[7,59,7,60],[7,66,7,69],[6,38,6,39],[6,40,6,42],[6,43,6,44],[6,45,6,46],[6,57,6,58],[6,59,6,60],[32,34,32,37],[32,25,32,27],[32,14,32,24],[41,6,41,8],[42,6,42,8],[43,27,43,29],[43,20,43,22],[45,11,45,12],[46,23,46,24],[46,25,46,26],[37,34,37,36],[44,16,44,17],[33,34,33,36],[33,13,33,15],[35,13,35,15],[41,30,41,31],[41,32,41,33],[42,30,42,31],[44,25,44,26],[45,23,45,24],[45,25,45,26],[37,16,37,17],[38,16,38,17],[39,16,39,17],[37,23,37,24],[37,25,37,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[44,34,44,36],[33,37,46,37],[48,22,48,25],[41,27,41,29],[43,32,43,33],[44,20,44,22],[45,20,45,22],[51,30,51,33],[51,34,51,37],[47,0,47,37],[48,0,48,6],[48,7,48,9],[46,0,46,1],[48,26,48,29],[45,34,45,36],[44,30,44,31],[44,32,44,33],[45,30,45,31],[45,32,45,33],[42,32,42,33],[51,26,51,29],[48,10,48,12],[48,19,48,21],[43,30,43,31],[44,23,44,24],[41,11,41,12],[42,9,42,10],[42,11,42,12],[49,26,49,29],[49,0,49,6],[49,7,49,9],[49,10,49,12],[49,19,49,21],[49,13,49,18],[38,34,38,36],[39,34,39,36],[40,34,40,36],[41,34,41,36],[42,34,42,36],[43,34,43,36],[50,0,50,6],[50,7,50,9],[50,10,50,12],[50,19,50,21],[36,20,36,22],[40,20,40,22],[45,40,45,41],[45,2,45,3],[42,27,42,29],[38,6,38,8],[44,27,44,29],[45,27,45,29],[45,4,45,5],[45,9,45,10],[45,6,45,8],[44,18,44,19],[44,13,44,15],[45,13,45,15],[36,40,36,41],[37,40,37,41],[38,13,38,15],[39,13,39,15],[38,27,38,29],[39,27,39,29],[38,18,38,19],[39,18,39,19],[40,16,40,17],[40,18,40,19],[45,16,45,17],[42,23,42,24],[42,25,42,26],[41,23,41,24],[38,2,38,3],[41,20,41,22],[42,20,42,22],[40,27,40,29],[53,34,53,37],[54,34,54,37],[53,22,53,25],[53,26,53,29],[54,0,54,6],[54,7,54,9],[54,10,54,12],[54,19,54,21],[54,13,54,18],[54,30,54,33],[53,0,53,6],[53,7,53,9],[53,10,53,12],[53,19,53,21],[53,13,53,18],[53,30,53,33],[54,22,54,25],[54,26,54,29],[40,13,40,15],[41,13,41,15],[42,13,42,15],[45,18,45,19],[40,2,40,3],[43,4,43,5],[44,2,44,3],[41,25,41,26],[41,16,41,17],[56,26,56,29],[57,0,57,37],[55,22,55,25],[55,26,55,29],[56,0,56,6],[56,7,56,9],[56,10,56,12],[56,19,56,21],[56,13,56,18],[56,30,56,33],[56,34,56,37],[56,22,56,25],[55,30,55,33],[55,34,55,37],[55,0,55,6],[55,7,55,9],[55,10,55,12],[55,19,55,21],[55,13,55,18],[42,16,42,17],[41,18,41,19],[42,18,42,19],[52,0,52,6],[52,7,52,9],[52,10,52,12],[52,19,52,21],[52,13,52,18],[49,30,49,33],[49,34,49,37],[49,22,49,25],[52,26,52,29],[50,34,50,37],[50,22,50,25],[50,26,50,29],[51,0,51,6],[51,7,51,9],[51,10,51,12],[51,19,51,21],[51,13,51,18],[52,30,52,33],[52,34,52,37],[52,22,52,25],[50,13,50,18],[50,30,50,33],[51,22,51,25],[48,34,48,37],[44,40,44,41],[43,2,43,3],[16,0,16,1],[16,2,16,4],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[12,5,12,7],[13,5,13,7],[9,5,9,7],[10,5,10,7],[12,10,12,12],[13,0,13,1],[14,5,14,7],[15,5,15,7],[21,8,21,9],[12,2,12,4],[13,2,13,4],[9,10,9,12],[10,8,10,9],[11,10,11,12],[11,8,11,9],[13,8,13,9],[16,5,16,7],[18,2,18,4],[19,2,19,4],[21,2,21,4],[17,5,17,7],[38,4,38,5],[44,4,44,5],[17,0,17,1],[17,2,17,4],[1,0,1,37],[14,0,14,1],[15,0,15,1],[20,0,20,1],[21,0,21,1],[3,8,4,9],[2,0,2,1],[3,28,4,29],[8,13,8,15],[9,13,9,15],[10,10,10,12],[10,13,10,15],[5,8,5,9],[9,28,9,29],[10,28,10,29],[11,28,11,29],[2,13,2,15],[3,10,4,12],[3,13,4,15],[5,10,5,12],[5,13,5,15],[6,10,6,12],[6,13,6,15],[7,10,7,12],[5,2,5,4],[14,2,14,4],[15,2,15,4],[5,0,5,1],[6,0,6,1],[3,0,4,1],[7,0,7,1],[8,0,8,1],[2,22,2,24],[3,22,4,24],[6,22,6,24],[5,22,5,24],[7,22,7,24],[3,19,4,21],[5,19,5,21],[6,19,6,21],[7,19,7,21],[2,19,2,21],[11,13,11,15],[2,8,2,9],[2,16,2,18],[3,16,4,18],[5,16,5,18],[6,16,6,18],[7,16,7,18],[8,19,8,21],[9,19,9,21],[11,16,11,18],[11,19,11,21],[10,19,10,21],[8,10,8,12],[7,13,7,15],[2,10,2,12],[8,16,8,18],[9,16,9,18],[10,16,10,18],[2,5,2,7],[2,2,2,4],[5,5,5,7],[8,2,8,4],[16,8,16,9],[20,5,20,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[3,2,4,4],[9,8,9,9],[6,2,6,4],[7,2,7,4],[3,5,4,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,2,9,4],[10,2,10,4],[11,2,11,4],[6,8,6,9],[7,8,7,9],[8,8,8,9],[11,5,11,7],[18,5,18,7],[18,8,18,9],[20,2,20,4],[16,36,16,37],[16,10,16,12],[16,13,16,15],[22,10,22,12],[22,13,22,15],[22,28,22,29],[23,28,23,29],[16,34,16,35],[19,36,19,37],[16,19,16,21],[24,36,24,37],[25,34,25,35],[24,5,24,7],[19,5,19,7],[19,8,19,9],[23,8,23,9],[24,8,24,9],[21,34,21,35],[24,34,24,35],[24,28,24,29],[22,30,22,31],[23,30,23,31],[17,34,17,35],[21,25,21,27],[17,32,17,33],[18,32,18,33],[19,32,19,33],[20,32,20,33],[20,28,20,29],[21,28,21,29],[22,36,22,37],[23,36,23,37],[13,13,13,15],[12,8,12,9],[22,16,22,18],[23,16,23,18],[21,19,21,21],[22,19,22,21],[14,10,14,12],[14,22,14,24],[15,8,15,9],[17,8,17,9],[12,22,12,24],[13,22,13,24],[13,10,13,12],[12,16,12,18],[13,16,13,18],[12,13,12,15],[14,8,14,9],[14,16,14,18],[16,16,16,18],[22,8,22,9],[20,8,20,9],[23,13,23,15],[23,10,23,12],[19,22,19,24],[14,32,14,33],[15,10,15,12],[15,16,15,18],[14,13,14,15],[15,13,15,15],[19,19,19,21],[19,16,19,18],[19,13,19,15],[21,13,21,15],[20,19,20,21],[18,19,18,21],[17,16,17,18],[21,16,21,18],[19,10,19,12],[17,10,17,12],[17,13,17,15],[18,13,18,15],[20,13,20,15],[18,10,18,12],[21,30,21,31],[14,19,14,21],[20,16,20,18],[18,16,18,18],[17,19,17,21],[18,22,18,24],[14,25,14,27],[15,25,15,27],[16,25,16,27],[15,19,15,21],[17,25,17,27],[18,25,18,27],[20,25,20,27],[7,34,7,35],[8,34,8,35],[8,28,8,29],[8,25,8,27],[9,34,9,35],[10,34,10,35],[11,34,11,35],[12,34,12,35],[13,34,13,35],[12,25,12,27],[13,25,13,27],[9,25,9,27],[12,28,12,29],[13,28,13,29],[10,25,10,27],[11,25,11,27],[7,28,7,29],[7,25,7,27],[12,32,12,33],[13,32,13,33],[7,32,7,33],[8,32,8,33],[9,32,9,33],[10,32,10,33],[11,32,11,33],[8,22,8,24],[9,22,9,24],[10,22,10,24],[11,22,11,24],[3,34,4,35],[2,34,2,35],[5,34,5,35],[6,34,6,35],[24,32,24,33],[21,32,21,33],[22,32,22,33],[23,32,23,33],[22,25,22,27],[23,25,23,27],[21,22,21,24],[22,22,22,24],[23,22,23,24],[16,28,16,29],[14,28,14,29],[15,22,15,24],[16,22,16,24],[12,30,12,31],[13,30,13,31],[14,30,14,31],[20,22,20,24],[19,34,19,35],[16,30,16,31],[17,30,17,31],[16,32,16,33],[18,30,18,31],[19,30,19,31],[20,34,20,35],[12,36,12,37],[15,36,15,37],[15,30,15,31],[15,28,15,29],[15,32,15,33],[12,19,12,21],[13,19,13,21],[13,36,13,37],[14,36,14,37],[14,34,14,35],[15,34,15,35],[2,36,2,37],[3,36,4,37],[5,36,5,37],[6,36,6,37],[7,36,7,37],[8,36,8,37],[9,36,9,37],[10,36,10,37],[11,36,11,37],[6,28,6,29],[5,28,5,29],[2,28,2,29],[2,25,2,27],[3,25,4,27],[5,25,5,27],[6,25,6,27],[11,30,11,31],[2,32,2,33],[3,32,4,33],[5,32,5,33],[6,32,6,33],[17,28,17,29],[18,28,18,29],[19,28,19,29],[18,34,18,35],[17,22,17,24],[17,36,17,37],[20,36,20,37],[21,36,21,37],[20,30,20,31],[19,25,19,27],[18,36,18,37],[24,30,24,31],[33,9,33,10],[35,9,35,10],[24,22,24,24],[35,20,35,22],[25,22,25,24],[24,25,24,27],[25,25,25,27],[23,19,23,21],[31,28,31,33],[31,34,31,37],[34,23,34,29],[34,30,34,36],[29,26,29,28],[25,30,25,31],[21,10,21,12],[32,9,32,13],[30,0,30,37],[22,0,22,1],[23,0,23,1],[19,0,19,1],[18,0,18,1],[22,2,22,4],[33,0,33,1],[33,2,33,3],[33,4,33,5],[35,2,35,3],[35,4,35,5],[35,0,35,1],[20,10,20,12],[33,11,33,12],[29,8,29,10],[29,11,29,18],[24,13,24,15],[25,8,25,9],[25,2,25,4],[25,0,25,1],[24,10,24,12],[34,2,34,8],[34,9,34,15],[34,16,34,22],[33,16,33,17],[29,19,29,21],[23,2,23,4],[32,0,32,8],[26,7,26,29],[32,28,32,33],[36,13,36,15],[33,6,33,8],[35,6,35,8],[36,6,36,8],[39,2,39,3],[39,4,39,5],[36,9,36,10],[39,6,39,8],[40,9,40,10],[40,11,40,12],[25,19,25,21],[24,19,24,21],[24,16,24,18],[25,10,25,12],[25,13,25,15],[33,18,33,19],[33,20,33,22],[37,13,37,15],[25,16,25,18],[29,0,29,7],[29,22,29,25],[31,0,31,27],[25,5,25,7],[35,11,35,12],[36,2,36,3],[36,27,36,29],[37,27,37,29],[36,18,36,19],[37,18,37,19],[33,27,33,29],[35,27,35,29],[29,29,29,33],[38,40,38,41],[37,20,37,22],[36,30,36,31],[27,0,27,37],[58,0,58,37],[28,0,28,37],[29,34,29,37],[35,32,35,33],[36,32,36,33],[33,25,33,26],[33,30,33,31],[36,11,36,12],[37,9,37,10],[37,11,37,12],[38,9,38,10],[38,11,38,12],[39,9,39,10],[39,11,39,12],[35,30,35,31],[35,25,35,26],[35,23,35,24],[36,23,36,24],[36,25,36,26],[40,25,40,26],[40,4,40,5],[37,6,37,8],[36,4,36,5],[37,2,37,3],[37,4,37,5],[40,6,40,8],[36,16,36,17],[48,13,48,18],[48,30,48,33],[46,27,46,29],[46,30,46,31],[46,32,46,33],[46,34,46,36],[40,40,40,41],[42,40,42,41],[41,2,41,3],[41,4,41,5],[42,2,42,3],[42,4,42,5],[41,9,41,10],[46,2,46,3],[46,4,46,5],[46,6,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,15],[46,16,46,17],[46,18,46,19],[46,20,46,22],[43,9,43,10],[43,11,43,12],[44,9,44,10],[44,11,44,12],[43,6,43,8],[44,6,44,8],[43,40,43,41],[43,16,43,17],[43,18,43,19],[43,23,43,24],[43,25,43,26],[43,13,43,15],[41,40,41,41],[40,30,40,31],[40,32,40,33],[37,30,37,31],[37,32,37,33],[38,30,38,31],[38,32,38,33],[39,30,39,31],[39,32,39,33],[33,23,33,24],[2,30,2,31],[3,30,4,31],[5,30,5,31],[6,30,6,31],[7,30,7,31],[8,30,8,31],[9,30,9,31],[10,30,10,31],[38,20,38,22],[39,20,39,22],[35,16,35,17],[35,18,35,19],[40,23,40,24],[39,40,39,41],[25,28,25,29],[26,36,26,37],[25,32,25,33],[25,36,25,37],[35,34,35,36],[36,34,36,36],[33,32,33,33],[25,76,25,78],[13,76,13,78],[14,76,14,78],[15,76,15,78],[16,76,16,78],[17,76,17,78],[18,76,18,78],[19,76,19,78],[20,76,20,78],[21,76,21,78],[4,76,4,78],[5,76,5,78],[6,76,6,78],[7,76,7,78],[8,76,8,78],[9,76,9,78],[10,76,10,78],[11,76,11,78],[12,76,12,78],[22,76,22,78],[23,76,23,78],[24,76,24,78],[7,79,7,81],[8,79,8,81],[9,79,9,81],[14,47,14,49],[14,50,14,51],[14,52,14,54],[14,55,14,56],[15,47,15,49],[15,50,15,51],[15,52,15,54]],"merged_total":1080,"flags":["merged_cut"]}
[{"$f":"CONCATENATE(Overview!D4,\" AHD Units and Maximum AHD-HRI Funds   \",\"PIN \",Overview!AI3)","v":" AHD Units and Maximum AHD-HRI Funds   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["AHD Unit Mix"]
["(A)",null,"(B)",null,null,"(C)",null,null,"(D)",null,"(E)",null,null,"(F)",null,null,"(G)",null,null,"(H)",null,null,"(I)",null,null,"(J)",null,null,"(K)",null,"(L)",null,"(M)",null,"(N)",null,"(O)",null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name",null,null,null,null,"Subsidy Program 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,"Total Monthly Subsidy Revenue"]
["# of\nBdrms",null,"Unit Type",null,null,"% of Area Median Income ",null,null,"Total Units",null,"Total Rental Units",null,null,"Total Homeowner (HO) Units",null,null,"Total Unrestricted Units",null,null,"Total Restricted Units",null,null,"Total Affordable Rental Units",null,null,"Total Affordable HO Units",null,null,"Manager Units",null,"Support. Housing Units",null,"AHSC Assisted Units",null,"Veterans Units",null,"Senior Units",null,{"$f":"IF('AHD-HRI'!AB4=\"\",\"\",'AHD-HRI'!AB4)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restricted Monthly 2021 Rent",null,"Unrestricted Monthly Rent",null,null,"Proposed Monthly Rent",null,"1Monthly Utility Allowance",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"# of Baths",null,"Square Feet",null,"Other HCD Funding Source",null,null,"Other Funding Units",null,"Building Type",null,null,null,"Total Net Monthly Restricted Rent",null,null,"Total Net Monthly Proposed Rent",null,null,"Total Monthly Unrestricted Rent",null,null,{"$f":"AV3","v":"Subsidy Program Name"},null,null,{"$f":"BA3","v":"Subsidy Program Name"},null,null,"Restricted Rental Units",null,null,"Restricted Homeowner Units"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C6=\"Rental\",I6,\"\")","v":""},null,null,{"$f":"IF(C6=\"Homeowner\",I6,\"\")","v":""},null,null,{"$f":"IF(OR(F6=\"\",F6=\"none\"),I6,0)","v":0},null,null,{"$f":"IF(OR(F6=\"\",F6=\"none\"),0,IF(AND(C6=\"Rental\",F6<=0.6),I6,IF(AND(C6=\"Homeowner\",F6<=0.8),I6,0)))","v":0},null,null,{"$f":"IF(AND(C6=\"Rental\",F6<=0.6),I6,0)","v":0},null,null,{"$f":"IF(AND(C6=\"Homeowner\",F6<=0.8),I6,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C6=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ6,'Rent Limits'!$B$1:$B$1045,0),MATCH(A6,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AM6-AT6)*I6","v":0},null,null,{"$f":"(AR6-AT6)*I6","v":0},null,null,{"$f":"Q6*AO6","v":0},null,null,{"$f":"AV6*AY6","v":0},null,null,{"$f":"BA6*BD6","v":0},null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.15)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*15","v":0},"15% AMI",{"$f":"CONCATENATE($AM$4,F6)","v":""},{"$f":"SUMPRODUCT(($F$6:$H$25=0.15)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*15","v":0},"15% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,{"$f":"IF(OR(F7=\"\",F7=\"none\"),I7,0)","v":0},null,null,{"$f":"IF(OR(F7=\"\",F7=\"none\"),0,IF(AND(C7=\"Rental\",F7<=0.6),I7,IF(AND(C7=\"Homeowner\",F7<=0.8),I7,0)))","v":0},null,null,{"$f":"IF(AND(C7=\"Rental\",F7<=0.6),I7,0)","v":0},null,null,{"$f":"IF(AND(C7=\"Homeowner\",F7<=0.8),I7,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C7=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ7,'Rent Limits'!$B$1:$B$1045,0),MATCH(A7,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AM7-AT7)*I7","v":0},null,null,{"$f":"(AR7-AT7)*I7","v":0},null,null,{"$f":"Q7*AO7","v":0},null,null,{"$f":"AV7*AY7","v":0},null,null,{"$f":"BA7*BD7","v":0},null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.2)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*20","v":0},"20% AMI",{"$f":"CONCATENATE($AM$4,F7)","v":""},{"$f":"SUMPRODUCT(($F$6:$H$25=0.2)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*20","v":0},"20% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C8=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ8,'Rent Limits'!$B$1:$B$1045,0),MATCH(A8,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.25)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*25","v":0},"25% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.25)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*25","v":0},"25% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C9=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ9,'Rent Limits'!$B$1:$B$1045,0),MATCH(A9,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.3)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*30","v":0},"30% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.3)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*30","v":0},"30% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C10=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ10,'Rent Limits'!$B$1:$B$1045,0),MATCH(A10,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.35)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*35","v":0},"35% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.35)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*35","v":0},"35% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C11=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ11,'Rent Limits'!$B$1:$B$1045,0),MATCH(A11,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.4)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*40","v":0},"40% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.4)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*40","v":0},"40% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C12=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ12,'Rent Limits'!$B$1:$B$1045,0),MATCH(A12,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.45)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*45","v":0},"45% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.45)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*45","v":0},"45% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C13=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ13,'Rent Limits'!$B$1:$B$1045,0),MATCH(A13,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.5)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*50","v":0},"50% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.5)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*50","v":0},"50% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C14=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ14,'Rent Limits'!$B$1:$B$1045,0),MATCH(A14,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.55)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*55","v":0},"55% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.55)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*55","v":0},"55% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C15=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ15,'Rent Limits'!$B$1:$B$1045,0),MATCH(A15,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUMPRODUCT(($F$6:$H$25=0.6)*($C$6:$E$25=\"Rental\")*($T$6:$T$25))*60","v":0},"60% AMI","",{"$f":"SUMPRODUCT(($F$6:$H$25=0.6)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*60","v":0},"60% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C16=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ16,'Rent Limits'!$B$1:$B$1045,0),MATCH(A16,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"SUM(CH6:CH15)","v":0},"Total",{"$f":"CONCATENATE($AM$4,F16)","v":""},{"$f":"SUMPRODUCT(($F$6:$H$25=0.65)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*65","v":0},"65% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C17=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ17,'Rent Limits'!$B$1:$B$1045,0),MATCH(A17,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"CONCATENATE($AM$4,F17)","v":""},{"$f":"SUMPRODUCT(($F$6:$H$25=0.7)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*70","v":0},"70% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C18=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ18,'Rent Limits'!$B$1:$B$1045,0),MATCH(A18,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"CONCATENATE($AM$4,F18)","v":""},{"$f":"SUMPRODUCT(($F$6:$H$25=0.75)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*75","v":0},"75% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C19=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ19,'Rent Limits'!$B$1:$B$1045,0),MATCH(A19,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"CONCATENATE($AM$4,F19)","v":""},{"$f":"SUMPRODUCT(($F$6:$H$25=0.8)*($C$6:$E$25=\"Homeowner\")*($T$6:$T$25))*80","v":0},"80% AMI"]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C20=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ20,'Rent Limits'!$B$1:$B$1045,0),MATCH(A20,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,"",{"$f":"SUM(CK6:CK19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C21=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ21,'Rent Limits'!$B$1:$B$1045,0),MATCH(A21,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C22=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ22,'Rent Limits'!$B$1:$B$1045,0),MATCH(A22,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C23=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ23,'Rent Limits'!$B$1:$B$1045,0),MATCH(A23,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C24=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ24,'Rent Limits'!$B$1:$B$1045,0),MATCH(A24,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C25=\"Homeowner\",0,IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(CJ25,'Rent Limits'!$B$1:$B$1045,0),MATCH(A25,'Rent Limits'!$B$1:$P$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I6:I25)","v":0},null,{"$f":"SUM(K6:K25)","v":0},null,null,{"$f":"SUM(N6:N25)","v":0},null,null,{"$f":"SUM(Q6:S25)","v":0},null,null,{"$f":"SUM(T6:V25)","v":0},null,null,{"$f":"SUM(W6:Y25)","v":0},null,null,{"$f":"SUM(Z6:AB25)","v":0},null,null,{"$f":"SUM(AC6:AC25)","v":0},null,{"$f":"SUM(AE6:AE25)","v":0},null,{"$f":"SUM(AG6:AG25)","v":0},null,{"$f":"SUM(AI6:AI25)","v":0},null,{"$f":"SUM(AK6:AK25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY6:AZ25)","v":0},null,null,null,null,{"$f":"SUM(BD6:BE25)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(BM6:BN25)","v":0},null,null,null,null,null,{"$f":"SUM(BS6:BS25)","v":0},null,null,{"$f":"SUM(BV6:BV25)","v":0},null,null,{"$f":"SUM(BY6:BY25)","v":0},null,null,{"$f":"SUM(CB6:CB25)","v":0},null,null,{"$f":"SUM(CE6:CE25)","v":0}]
["File Name:",null,null,"Utility Allowance",null,null,null,"1Local housing authority document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,null,{"$f":"12*BS26","v":0},null,null,"Annual Net Restricted Rent"]
["§104(b)(4) NOTE: Use of multiple HCD funding sources on the same Assisted Units (subsidy stacking) is prohibited. “HCD funding sources” shall mean loan or grant funds awarded for permanent funding of development costs (which shall not include funds specifically designated for capitalized operating or operating subsidy reserves) under the following programs: Supportive Housing Multifamily Housing, MHP, Veterans Housing and Homeless Prevention, No Place Like Home, Affordable Housing Sustainable Communities, Transit Oriented Development, Joe Serna, Junior Farmworker Housing Grant, SB 2 Farmworker Housing, and Housing for a Healthy California.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BV26","v":0},null,null,"Annual Net Proposed Rent"]
["Maximum HRI Grant Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BY26","v":0},null,null,"Annual Unrestricted Rent"]
[{"$f":"CONCATENATE(,\" \",Q26,\" unrestricted units @ $35,000 PU = \")","v":" 0 unrestricted units @ $35,000 PU = "},null,null,null,null,null,null,null,{"$f":"Q26*35000","v":0},null,null,{"$f":"CONCATENATE(,\" \",(SUMPRODUCT(($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($T$6:$T$25>0)*($BM$6:$BM$25))),\" restricted units @ $50,000 PU = \")","v":" 0 restricted units @ $50,000 PU = "},null,null,null,null,null,null,null,{"$f":"((SUMPRODUCT(($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($T$6:$T$25>0)*($BM$6:$BM$25))))*50000","v":0},null,null,"HRI Requested:",null,null,null,{"$f":"IF('Dev Sources'!H25=\"\",0,'Dev Sources'!H25)","v":0},null,null,"Max HRI Grant",null,null,null,null,{"$f":"MIN((I30+T30),AA30)","v":0},null,null,null,1,0]
["Maximum AHD Funding Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.04,30]
["Max AHSC AHD Funding Amounts. Click here for 2020 AHSC funding limits - (beginning on page 166)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max AHD Funding",null,null,null,null,null,{"$f":"MIN((Z33+G47+N47+U47+AB47+AI47),AI33)","v":0},null,null,null,1.08,35]
["Is Project applying for 9% Tax Credits?",null,null,null,null,null,null,null,null,{"$f":"IF('AHD-HRI'!G200=0.09,\"Yes\",\"No\")","v":"No"},null,null,null,null,"Unrestricted Manager Funding Amount",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OR($F$6:$F$25=\"\",$F$6:$F$25=\"none\"))*($AC$6:$AC$25>0)*($BJ$6:$BJ$25=\"\"))*(IF(J33=\"Yes\",95000,175000))","v":0},null,null,"AHD Funds Requested",null,null,null,null,null,{"$f":"IF('Dev Sources'!H26=\"\",0,'Dev Sources'!H26)","v":0},null,null,null,1.1200000000000001,40]
["(A)",null,"(B)",null,"(C)",null,"(D)",null,null,"(E)",null,"(F)",null,"(G)",null,null,"(H)",null,"(I)",null,"(J)",null,null,"(K)",null,"(L)",null,"(M)",null,null,"(N)",null,"(O)",null,"(P)",null,null,{"$f":"AM4","v":""},1.1599999999999999,45]
[null,null,"0 Bedroom Units",null,null,null,null,null,null,"1 Bedroom Units",null,null,null,null,null,null,"2 Bedroom Units",null,null,null,null,null,null,"3 Bedroom Units",null,null,null,null,null,null,"4+ Bedroom Units",null,null,null,null,null,null,null,1.2,50]
["AMI Level",null,"Per Unit Amount",null,"Number of Restricted units",null,"Funding\nAmount\n(BxC)",null,null,"Per Unit Amount",null,"Number of Restricted units",null,"Funding\nAmount\n(E x F)",null,null,"Per Unit Amount",null,"Number of Restricted units",null,"Funding\nAmount\n(H x I)",null,null,"Per Unit Amount",null,"Number of Restricted units",null,"Funding\nAmount\n(K x L)",null,null,"Per Unit Amount",null,"Number of Restricted units",null,"Funding\nAmount\n(N x O) ",null,null,null,1.24,55]
["60-80%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"((SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($I$6:$I$25))))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,{"$f":"C37*E37","v":0},null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.6)*($T$6:$T$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.65)*($T$6:$T$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.7)*($T$6:$T$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.75)*($T$6:$T$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.8)*($T$6:$T$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,{"$f":"J37*L37","v":0},null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($I$6:$I$25)))-SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($BM$6:$BM$25))","v":0},null,{"$f":"Q37*S37","v":0},null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,{"$f":"X37*Z37","v":0},null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM37,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.6)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.65)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.7)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.75)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.8)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,{"$f":"AE37*AG37","v":0},null,null,null,{"$f":"CONCATENATE($AL$34,AO37)","v":"60%"},null,"60%"]
["55%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM38,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.55)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"55%",null,"55%"]
["50%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM39,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.5)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"50%",null,"50%"]
["45%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM40,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.45)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"45%",null,"45%"]
["40%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM41,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.4)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"40%",null,"40%"]
["35%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM42,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.35)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"35%",null,"35%"]
["30%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM43,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.3)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"30%",null,"30%"]
["25%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM44,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.25)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"25%",null,"25%"]
["20%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM45,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.2)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"20%",null,"20%"]
["15%",null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,3,FALSE),VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,8,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=0)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,4,FALSE),VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,9,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=1)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,5,FALSE),VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,10,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=2)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,6,FALSE),VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,11,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=3)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,{"$f":"IF($AL$34=\"\",0,IF($J$33=\"Yes\",VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,7,FALSE),VLOOKUP(AM46,'AHSC Loan Limits'!$A$2:$L$581,12,FALSE)))","v":0},null,{"$f":"(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($I$6:$I$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($I$6:$I$25)))-(SUMPRODUCT(($A$6:$A$25=4)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($BM$6:$BM$25))+SUMPRODUCT(($A$6:$A$25=5)*($F$6:$F$25=0.15)*($T$6:$T$25>0)*($BM$6:$BM$25)))","v":0},null,0,null,null,null,"15%",null,"15%"]
["Totals",null,"0 Bdrm",null,{"$f":"SUM(E37:F46)","v":0},null,{"$f":"SUM(G37:I46)","v":0},null,null,"1 Bdrm",null,{"$f":"SUM(L37:M46)","v":0},null,{"$f":"SUM(N37:P46)","v":0},null,null,"2 Bdrm",null,{"$f":"SUM(S37:T46)","v":0},null,{"$f":"SUM(U37:W46)","v":0},null,null,"3 Bdrm",null,{"$f":"SUM(Z37:AA46)","v":0},null,{"$f":"SUM(AB37:AD46)","v":0},null,null,"4+ Bdrm",null,{"$f":"SUM(AG37:AH46)","v":0},null,{"$f":"SUM(AI37:AK46)","v":0}]
["Commercial Space"]
["Type of Business (if known)",null,null,null,null,null,null,"Total Units or Spaces",null,null,"Total Space Square Feet",null,null,"Expected Gross Rent",null,null,null,null,null,"Gross Rent per Square Foot",null,null,"Garage and Parking Space Revenue",null,null,null,"Miscellaneous Rent\nRevenue",null,null,null,"Other \nRevenue (specify)",null,null,null,"Other \nRevenue (amount)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(N50/K50,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(N51/K51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total:",null,null,null,null,null,null,{"$f":"SUM(H50:J55)","v":0},null,null,{"$f":"SUM(K50:M55)","v":0},null,null,{"$f":"SUM(N50:S55)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W50:Z55)","v":0},null,null,null,{"$f":"SUM(AA50:AD55)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AI50:AL55)","v":0}]
["Average:",null,null,null,null,null,null,{"$f":"IF(H56=0,0,AVERAGE(H50:J55))","v":0},null,null,{"$f":"IF(K56=0,0,AVERAGE(K50:M55))","v":0},null,null,{"$f":"AVERAGE(N50:S56)","v":0},null,null,null,null,null,{"$f":"IF(SUM(T50:V55)=0,0,AVERAGE(T50:V55))","v":0},null,null,{"$f":"AVERAGE(W50:Z56)","v":0},null,null,null,{"$f":"AVERAGE(AA50:AD56)","v":0},null,null,null,null,null,null,null,{"$f":"AVERAGE(AI50:AL56)","v":0}]
["Describe the Proposed Commercial Use and Identify any Special Issues"]

{"sheet":"Dev Sources","index":9,"n_rows":45,"n_cols":18,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,16],[27,3,27,4],[37,3,37,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[28,3,28,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[26,3,26,4],[22,16,23,16],[11,3,11,4],[12,3,12,4],[45,0,45,17],[44,0,44,17],[40,8,40,12],[40,0,40,6],[41,0,41,6],[43,16,43,17],[43,3,43,7],[43,14,43,15],[42,0,42,17],[43,8,43,13],[43,0,43,2],[38,3,38,4],[39,4,39,6],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[18,4,18,6],[17,3,17,5],[13,3,13,4],[14,3,14,4],[24,3,24,4],[25,3,25,4],[22,5,23,5],[7,15,8,16],[9,14,10,14],[22,17,23,17],[15,14,16,14],[15,15,16,16],[17,14,18,14],[17,15,18,16],[9,15,10,16],[11,14,12,14],[11,15,12,16],[13,14,14,14],[13,15,14,16],[22,15,23,15],[22,10,23,10],[22,11,22,12],[22,13,23,13],[22,14,23,14],[22,3,23,4],[22,6,23,6],[22,7,23,7],[22,8,22,9],[22,0,23,0],[22,1,23,1],[19,0,19,1],[20,0,20,1],[20,3,20,14],[19,4,19,6],[21,0,21,17],[22,2,23,2],[19,15,19,16],[3,13,19,13],[15,3,15,4],[16,3,16,4],[5,3,5,4],[5,14,6,14],[5,15,6,16],[7,14,8,14],[1,0,1,16],[3,0,4,0],[3,2,4,2],[3,1,4,1],[3,3,4,4],[2,0,2,16],[4,15,4,16],[3,12,4,12],[3,5,4,5],[3,14,3,16],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,6,4,6]]}
[{"$f":"CONCATENATE(Overview!D4,\" HRI and AHD Sources of Development Funds   \",\"PIN \",Overview!AI3)","v":" HRI and AHD Sources of Development Funds   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["Construction Period Sources of Funds"]
["*Deferred Costs are part of a threshold calculation-Overview worksheet §106(a)(7). You must identify all Deferred Costs in columns O and P. Deferred Costs are defined in Appendix A(t): \"costs deferred at construction loan closing, including but not limited to: capitalized reserves, loan fees, syndication costs, legal, accounting, audit, consultant fees, and developer fees paid from operating cashflow.\""]
[null,"Committed by Application Due Date?","AHD vs HRI Source","Source Name\n(listed in order of lien priority)",null,"Source Type","Lien\nNo.","Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","Residential\nAmount","Commercial\nAmount",null,"*Details of Deferred Costs "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
[1,null,"HRI","AHSC HRI Grant",null,"State-HCD"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13,null,"AHD","*Deferred Costs (enter details at right)",null,null,null,{"$f":"O20","v":0}]
[14,"Yes","AHD","Equity Investor",null,null,null,null," ",null,null,{"$f":"H19","v":0}]
[null,null,null,null,"TOTALS",null,null,{"$f":"SUM(H6:H19)","v":0}," ",null,null,{"$f":"SUM(L6:L19)","v":0},{"$f":"SUM(M6:M18)","v":0},null,{"$f":"SUM(O6:O19)","v":0}," "]
[null,null,null," "]
["Permanent Sources of Funds"]
["EFC #","Committed by Application Due Date?","AHD vs HRI Source","Source Name\nSee cell comments for Deferred Dev. Fee; list in lien priority order",null,"Source Type","Lien\nNo.","Amount","Interest Rate ",null,"Amortization\nPeriod (yrs.)","Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Residential\nAmount","Commercial\nAmount","Balloon?"]
[null,null,null,null,null,null,null,null,"Rate","Type ",null,"Type","Due in (yrs)"]
[1,null,"HRI","AHSC HRI Grant",null,"State-HCD"]
[2,null,"AHD","AHSC AHD Funding",null,"State-HCD"]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16,"Yes","AHD","Equity Investor:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H40","v":0},null,{"$f":"COUNTIF(B41:B52,\"Yes\")","v":0}]
["Total Permanent Funding Sources Amount",null,null,null,null,null,null,{"$f":"SUM(H25:H40)","v":0},"TOTALS",null,null,null,null,{"$f":"SUM(N24:N40)","v":0},{"$f":"SUM(O24:O40)","v":0},{"$f":"SUM(P24:P40)","v":0},{"$f":"SUM(Q24:Q40)","v":0}]
["Total Committed Non-AHSC AHD & HRI Funds",null,null,null,null,null,null,{"$f":"SUMIF(B27:B40,\"Yes\",H27:H40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(B27:B39,\"Yes\")","v":0}]
["See Appendix A (t) - for an explanation of Enforceable Funding Commitments (EFC). (3) A land donation in fee for no other consideration that is supported by an appraisal or purchase/sale agreement (“Land Donation”) or a local fee waiver resulting in quantifiable cost savings for the Project where those fees are not otherwise required by federal or state law (“Local Fee Waiver”) may be considered a funding commitment. The value of the Land Donation will be the greater of either the original purchase price or the current appraised value as supported by an independent third party appraisal prepared by a MAI-qualified appraiser within one year of the application deadline. A funding commitment in the form of a Local Fee Waiver must be supported by written documentation from the local Public Agency."]
["File Name:",null,null,"EFC AHD HRI1; EFC AHD HRI2; EFC AHD HRI3; etc.",null,null,null,null,{"$f":"CONCATENATE(\"Documentation for the \",R42,\" non-TCAC & non-AHSC AHD & HRI funding commitments.\")","v":"Documentation for the 0 non-TCAC & non-AHSC AHD & HRI funding commitments."},null,null,null,null,null,"Uploaded to HCD?"]
["Applicant Comments: Include a description of 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":"AHD Dev Budget","index":10,"n_rows":125,"n_cols":10,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,0,0,5],[86,6,87,6],[90,6,105,6],[109,6,114,6],[61,6,65,6],[66,6,68,6],[16,6,26,6],[3,6,6,6],[8,6,9,6],[12,6,14,6],[30,6,40,6],[43,6,44,6],[48,6,58,6],[71,6,74,6],[77,6,83,6],[124,0,124,3],[123,0,123,3],[119,0,119,3],[120,0,120,3],[121,0,121,3],[122,0,122,3]]}
["AHD Development Budget",null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["DEVELOPMENT COST","Total Project Costs","Residential Costs","Commercial Costs",{"$f":"IF('AHD-HRI'!G200=\"\",\"30% PVC for New Const/Rehab\",IF('AHD-HRI'!G200=0.09,\"70% PVC for New Const/Rehab\",IF('AHD-HRI'!G200=0.04,\"30% PVC for New Const/Rehab\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for New Const/Rehab"},{"$f":"IF('AHD-HRI'!G200=\"\",\"30% PVC for Acquisition\",IF('AHD-HRI'!G200=0.09,\"30% PVC for Acquisition\",IF('AHD-HRI'!G200=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for Acquisition"},"Comments and explanation of basis changes",null,null,"2017 UMRs"]
["LAND COST/ACQUISITION",null,null,null,null,null,null,null,null,"2019 MHP Guidelines"]
["Land Cost or Value",{"$f":"SUM(C4+D4)","v":0}]
["Demolition",{"$f":"SUM(C5+D5)","v":0}]
["Legal",{"$f":"SUM(C6+D6)","v":0}]
["Land Lease Rent Prepayment",{"$f":"SUM(C7+D7)","v":0}]
["Total Land Cost or Value",{"$f":"SUM(C8:D8)","v":0},{"$f":"SUM(C4:C7)","v":0},0]
["Existing Improvements Cost or Value",{"$f":"SUM(C9+D9)","v":0}]
["Off-Site Improvements",{"$f":"SUM(C10+D10)","v":0}]
["Total Acquisition Cost",{"$f":"SUM(C11:D11)","v":0},{"$f":"SUM(C9:C10)","v":0},0,null,0]
["Total Land Cost / Acquisition Cost",{"$f":"SUM(B8+B11)","v":0},0,0]
["Predevelopment Interest/Holding Cost",{"$f":"SUM(C13+D13)","v":0}]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",{"$f":"SUM(C14+D14)","v":0}]
["Excess Purchase Price Over Appraisal",{"$f":"SUM(C15+D15)","v":0}]
["REHABILITATION"]
["Site Work",{"$f":"SUM(C17:D17)","v":0}]
["Structures",0]
["General Requirements",0]
["Contractor Overhead",0]
["Contractor Profit",0]
["Prevailing Wages",0]
["General Liability Insurance",0]
["Urban Greening",{"$f":"SUM(C24:D24)","v":0}]
["Other Rehabilitation: (Specify)",0]
["Other Rehabilitation: (Specify)",{"$f":"SUM(C26:D26)","v":0}]
["Other Rehabilitation: (Specify)",0]
["Total Rehabilitation Costs",0,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0}]
["Total Relocation Expenses",0]
["NEW CONSTRUCTION"]
["Site Work",{"$f":"SUM(C31+D31)","v":0}]
["Structures",0]
["General Requirements",0]
["Contractor Overhead",0]
["Contractor Profit",0]
["Prevailing Wages",0]
["General Liability Insurance",0]
["Urban Greening",0]
["Other New Construction: (Specify)",0]
["Other New Construction: (Specify)",0]
["Other New Construction: (Specify)",0]
["Total New Construction Costs",0,{"$f":"SUM(C31:C41)","v":0},{"$f":"SUM(D31:D41)","v":0},{"$f":"SUM(E31:E41)","v":0},{"$f":"SUM(F31:F41)","v":0}]
["ARCHITECTURAL FEES"]
["Design",{"$f":"SUM(C44+D44)","v":0}]
["Supervision",{"$f":"SUM(C45+D45)","v":0}]
["Total Architectural Costs",{"$f":"SUM(C46:D46)","v":0},{"$f":"SUM(C43:C45)","v":0},{"$f":"SUM(D43:D45)","v":0},{"$f":"SUM(E44:E45)","v":0},0]
["Total Survey & Engineering",{"$f":"SUM(C47:D47)","v":0}]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",{"$f":"SUM(C49+D49)","v":0}]
["Origination Fee",0]
["Credit Enhancement/Application Fee",0]
["Bond Premium",0]
["Cost of Issuance",0]
["Title & Recording",0]
["Taxes",0]
["Insurance",0]
["Employment Reporting",0]
["Other Construction Int. & Fees: (Specify)",0]
["Other Construction Int. & Fees: (Specify)",0]
["Total Construction Interest & Fees",{"$f":"SUM(C60:D60)","v":0},{"$f":"SUM(C49:C59)","v":0},{"$f":"SUM(D49:D59)","v":0},{"$f":"SUM(E49:E59)","v":0},{"$f":"SUM(F49:F59)","v":0}]
["PERMANENT FINANCING"]
["Loan Origination Fee",{"$f":"SUM(C62+D62)","v":0}]
["Credit Enhancement/Application Fee",0]
["Title & Recording",0]
["Taxes",0]
["Insurance",0]
["Other Perm. Financing Costs: (Specify)",0]
["Other Perm. Financing Costs: (Specify)",0]
["Total Permanent Financing Costs",{"$f":"SUM(C69:D69)","v":0},{"$f":"SUM(C62:C68)","v":0},0]
["Subtotals Forward",{"$f":"SUM(C70:D70)","v":0},{"$f":"SUM(C8+C11+C13+C14+C15+C28+C29+C42+C46+C47+C60+C69)","v":0},{"$f":"SUM(D8+D11+D13+D14+D15+D28+D29+D42+D46+D47+D60+D69)","v":0},{"$f":"SUM(E10+E13+E14+E15+E28+E29+E42+E46+E47+E60)","v":0},{"$f":"SUM(F11+F13+F14+F15+F28+F29+F42+F46+F47+F60)","v":0}]
["LEGAL FEES"]
["Legal Paid by Applicant",{"$f":"SUM(C72+D72)","v":0}]
["Other Attorney Costs: (Specify)",{"$f":"SUM(C73+D73)","v":0}]
["Other Attorney Costs: (Specify)",{"$f":"SUM(C74+D74)","v":0}]
["Other Attorney Costs: (Specify)",{"$f":"SUM(C75+D75)","v":0}]
["Total Attorney Costs",{"$f":"SUM(C76:D76)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"SUM(D71:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0]
["RESERVES"]
["Operating Reserve",{"$f":"SUM(C78+D78)","v":0}]
["Replacement Reserve",0]
["Transition Reserve",0]
["Rent Reserve",0]
["Other Reserve Costs: (Specify)",0]
["Other Reserve Costs: (Specify)",0]
["Other Reserve Costs: (Specify)",0]
["Total Reserve Costs",{"$f":"SUM(C85:D85)","v":0},{"$f":"SUM(C78:C84)","v":0},0]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",{"$f":"SUM(C87+D87)","v":0}]
["Soft Cost Contingency",{"$f":"SUM(C88+D88)","v":0}]
["Total Contingency Costs",{"$f":"SUM(C89:D89)","v":0},{"$f":"SUM(C87:C88)","v":0},{"$f":"SUM(D87:D88)","v":0},0,0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",{"$f":"SUM(C91+D91)","v":0}]
["Environmental Audit",{"$f":"SUM(C92+D92)","v":0}]
["Local Development Impact Fees",0]
["Permit Processing Fees",0]
["Capital Fees",0]
["Marketing",0]
["Furnishings",0]
["Market Study",0]
["Accounting/Reimbursable",0]
["Appraisal Costs",0]
["Broadband Readiness",0]
["Other Costs: (Specify)",{"$f":"SUM(C102+D102)","v":0}]
["Other Costs: (Specify)",0]
["Other Costs: (Specify)",{"$f":"SUM(C104+D104)","v":0}]
["Other Costs: (Specify)",{"$f":"SUM(C105+D105)","v":0}]
["Other Costs: (Specify)",{"$f":"SUM(C106+D106)","v":0}]
["Total Other Costs",{"$f":"SUM(C107:D107)","v":0},{"$f":"SUM(C91:C106)","v":0},{"$f":"SUM(D91:D106)","v":0},{"$f":"SUM(E92:E95,E97:E106)","v":0},{"$f":"SUM(F92:F95,F97:F106)","v":0}]
["SUBTOTAL PROJECT COST",{"$f":"SUM(C108:D108)","v":0},{"$f":"SUM(C70+C76+C85+C89+C107)","v":0},{"$f":"SUM(D70+D76+D85+D89+D107)","v":0},{"$f":"SUM(+E70+E76+E89+E107)","v":0},{"$f":"SUM(F70+F76+F89+F107)","v":0}]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",{"$f":"SUM(C110+D110)","v":0}]
["Consultant/Processing Agent",0]
["Project Administration",0]
["Broker Fees Paid  to a Related Party",0]
["Construction Oversight by Developer",0]
["Other Developer Costs: (Specify)",0]
["Total Developer Costs",{"$f":"SUM(C116:D116)","v":0},{"$f":"SUM(C110:C115)","v":0},0,0,0]
["TOTAL PROJECT COST",{"$f":"SUM(C117:D117)","v":0},{"$f":"SUM(C108+C116)","v":0},0,{"$f":"E108+E116","v":0},{"$f":"F108+F116","v":0}]
[null,null,null," Eligible Basis:",{"$f":"E117","v":0},{"$f":"F117","v":0}]
[null,null,null,null,"Total Eligible Basis:",{"$f":"SUM(E118:F118)","v":0}]
[null,null,null,null,"DF 2021"]
["Total Developer Fee (equals Total Developer Costs above):",null,null,null,{"$f":"'Dev Fee 2021'!H5","v":0}]
["Total Developer Fee paid from development funding sources:",null,null,null,{"$f":"'Dev Fee 2021'!H6","v":0}]
["Deferred Developer Fee payable on a priority basis from available Cash Flow:",null,null,null,{"$f":"'Dev Fee 2021'!H7","v":0}]
["Deferred Developer Fee payable from allowable 50% Distribution:",null,null,null,{"$f":"'Dev Fee 2021'!H8","v":0}]
["Developer Fee Contributed as Capital:",null,null,null,{"$f":"'Dev Fee 2021'!F10","v":0}]

{"sheet":"AHD-HRI S&U Budget","index":11,"n_rows":215,"n_cols":24,"rows_kept":215,"cut":false,"hidden":false,"merged":[[214,0,214,17],[2,23,3,23],[2,21,3,21],[0,0,0,22],[2,22,3,22],[1,21,1,22],[1,2,1,18]]}
[{"$f":"CONCATENATE(Overview!D4,\" AHD and HRI Permanent Sources and Uses   \",\"PIN \",Overview!AI3)","v":" AHD and HRI Permanent Sources and Uses   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["AFFORDABLE HOUSING DEVELPMENT (AHD)",null,"AHD Residential and HRI Permanent Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources"]
["USES OF FUNDS\n\nSoft cost in red (total AHSC AHD below)"," Total\nCost from\nAHD Dev Budget",{"$f":"'Dev Sources'!$D$25","v":"AHSC HRI Grant"},{"$f":"'Dev Sources'!$D$26","v":"AHSC AHD Funding"},{"$f":"'Dev Sources'!$D$27","v":0},{"$f":"'Dev Sources'!$D$28","v":0},{"$f":"'Dev Sources'!$D$29","v":0},{"$f":"'Dev Sources'!$D$30","v":0},{"$f":"'Dev Sources'!$D$31","v":0},{"$f":"'Dev Sources'!$D$32","v":0},{"$f":"'Dev Sources'!$D$33","v":0},{"$f":"'Dev Sources'!$D$34","v":0},{"$f":"'Dev Sources'!$D$35","v":0},{"$f":"'Dev Sources'!$D$36","v":0},{"$f":"'Dev Sources'!$D$37","v":0},{"$f":"'Dev Sources'!$D$38","v":0},{"$f":"'Dev Sources'!$D$39","v":0},{"$f":"'Dev Sources'!$D$40","v":"Equity Investor:"},"Total\nResidential\nSources","Residential\nCosts","Commercial\nCosts","Source Name:","Source Name:","Residential\nCost\nDifference\nDev Budget\nvs. Sources"]
[{"$f":"D8+D9+D15+D16+D31+D48+D49+D78+D90+D94+D95+D96+D97+D98+D99+D100+D101+D102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total"]
[{"$f":"'AHD Dev Budget'!A3","v":"LAND COST/ACQUISITION"}]
[{"$f":"'AHD Dev Budget'!A4","v":"Land Cost or Value"},{"$f":"'AHD Dev Budget'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D6:R6)","v":0},{"$f":"'AHD Dev Budget'!C4","v":0},{"$f":"'AHD Dev Budget'!D4","v":0},null,null,{"$f":"T6-S6","v":0}]
[{"$f":"'AHD Dev Budget'!A5","v":"Demolition"},{"$f":"'AHD Dev Budget'!B5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D7:R7)","v":0},{"$f":"'AHD Dev Budget'!C5","v":0},{"$f":"'AHD Dev Budget'!D5","v":0},null,null,{"$f":"T7-S7","v":0}]
[{"$f":"'AHD Dev Budget'!A6","v":"Legal"},{"$f":"'AHD Dev Budget'!B6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C6","v":0},{"$f":"'AHD Dev Budget'!D6","v":0},null,null,{"$f":"T8-S8","v":0}]
[{"$f":"'AHD Dev Budget'!A7","v":"Land Lease Rent Prepayment"},{"$f":"'AHD Dev Budget'!B7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C7","v":0},{"$f":"'AHD Dev Budget'!D7","v":0},null,null,{"$f":"T9-S9","v":0}]
[{"$f":"'AHD Dev Budget'!A8","v":"Total Land Cost or Value"},{"$f":"'AHD Dev Budget'!B8","v":0},null,{"$f":"SUM(D6:D9)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P6:P9)","v":0},0,0,0,{"$f":"SUM(T6:T9)","v":0},0,{"$f":"SUM(V6:V9)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A9","v":"Existing Improvements Cost or Value"},{"$f":"'AHD Dev Budget'!B9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D11:R11)","v":0},{"$f":"'AHD Dev Budget'!C9","v":0},{"$f":"'AHD Dev Budget'!D9","v":0},null,null,{"$f":"T11-S11","v":0}]
[{"$f":"'AHD Dev Budget'!A10","v":"Off-Site Improvements"},{"$f":"'AHD Dev Budget'!B10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C10","v":0},{"$f":"'AHD Dev Budget'!D10","v":0},null,null,{"$f":"T12-S12","v":0}]
[{"$f":"'AHD Dev Budget'!A11","v":"Total Acquisition Cost"},{"$f":"'AHD Dev Budget'!B11","v":0},null,{"$f":"SUM(D11:D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P12)","v":0},0,0,0,{"$f":"SUM(T11:T12)","v":0},0,{"$f":"SUM(V11:V12)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A12","v":"Total Land Cost / Acquisition Cost"},{"$f":"'AHD Dev Budget'!B12","v":0},null,{"$f":"SUM(D10+D13)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P10+P13)","v":0},0,0,0,{"$f":"SUM(T10+T13)","v":0},0,{"$f":"SUM(V10+V13)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A13","v":"Predevelopment Interest/Holding Cost"},{"$f":"'AHD Dev Budget'!B13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15:R15)","v":0},{"$f":"'AHD Dev Budget'!C13","v":0},{"$f":"'AHD Dev Budget'!D13","v":0},null,null,{"$f":"T15-S15","v":0}]
[{"$f":"'AHD Dev Budget'!A14","v":"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)"},{"$f":"'AHD Dev Budget'!B14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C14","v":0},{"$f":"'AHD Dev Budget'!D14","v":0},null,null,{"$f":"T16-S16","v":0}]
[{"$f":"'AHD Dev Budget'!A15","v":"Excess Purchase Price Over Appraisal"},{"$f":"'AHD Dev Budget'!B15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C15","v":0},{"$f":"'AHD Dev Budget'!D15","v":0},null,null,{"$f":"T17-S17","v":0}]
[{"$f":"'AHD Dev Budget'!A16","v":"REHABILITATION"}]
[{"$f":"'AHD Dev Budget'!A17","v":"Site Work"},{"$f":"'AHD Dev Budget'!B17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D19:R19)","v":0},{"$f":"'AHD Dev Budget'!C17","v":0},{"$f":"'AHD Dev Budget'!D17","v":0},null,null,{"$f":"T19-S19","v":0}]
[{"$f":"'AHD Dev Budget'!A18","v":"Structures"},{"$f":"'AHD Dev Budget'!B18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C18","v":0},{"$f":"'AHD Dev Budget'!D18","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A19","v":"General Requirements"},{"$f":"'AHD Dev Budget'!B19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C19","v":0},{"$f":"'AHD Dev Budget'!D19","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A20","v":"Contractor Overhead"},{"$f":"'AHD Dev Budget'!B20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C20","v":0},{"$f":"'AHD Dev Budget'!D20","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A21","v":"Contractor Profit"},{"$f":"'AHD Dev Budget'!B21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C21","v":0},{"$f":"'AHD Dev Budget'!D21","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A22","v":"Prevailing Wages"},{"$f":"'AHD Dev Budget'!B22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C22","v":0},{"$f":"'AHD Dev Budget'!D22","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A23","v":"General Liability Insurance"},{"$f":"'AHD Dev Budget'!B23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C23","v":0},{"$f":"'AHD Dev Budget'!D23","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A24","v":"Urban Greening"},{"$f":"'AHD Dev Budget'!B24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C24","v":0},{"$f":"'AHD Dev Budget'!D24","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A25","v":"Other Rehabilitation: (Specify)"},{"$f":"'AHD Dev Budget'!B25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C25","v":0},{"$f":"'AHD Dev Budget'!D25","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A26","v":"Other Rehabilitation: (Specify)"},{"$f":"'AHD Dev Budget'!B26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C26","v":0},{"$f":"'AHD Dev Budget'!D26","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A27","v":"Other Rehabilitation: (Specify)"},{"$f":"'AHD Dev Budget'!B27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C27","v":0},{"$f":"'AHD Dev Budget'!D27","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A28","v":"Total Rehabilitation Costs"},{"$f":"'AHD Dev Budget'!B28","v":0},null,{"$f":"SUM(D19:D29)","v":0},{"$f":"SUM(E19:E29)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P19:P29)","v":0},0,0,0,{"$f":"SUM(T19:T29)","v":0},0,{"$f":"SUM(V19:V29)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A29","v":"Total Relocation Expenses"},{"$f":"'AHD Dev Budget'!B29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D31:R31)","v":0},{"$f":"'AHD Dev Budget'!C29","v":0},{"$f":"'AHD Dev Budget'!D29","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A30","v":"NEW CONSTRUCTION"}]
[{"$f":"'AHD Dev Budget'!A31","v":"Site Work"},{"$f":"'AHD Dev Budget'!B31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D33:R33)","v":0},{"$f":"'AHD Dev Budget'!C31","v":0},{"$f":"'AHD Dev Budget'!D31","v":0},null,null,{"$f":"T33-S33","v":0}]
[{"$f":"'AHD Dev Budget'!A32","v":"Structures"},{"$f":"'AHD Dev Budget'!B32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C32","v":0},{"$f":"'AHD Dev Budget'!D32","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A33","v":"General Requirements"},{"$f":"'AHD Dev Budget'!B33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C33","v":0},{"$f":"'AHD Dev Budget'!D33","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A34","v":"Contractor Overhead"},{"$f":"'AHD Dev Budget'!B34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C34","v":0},{"$f":"'AHD Dev Budget'!D34","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A35","v":"Contractor Profit"},{"$f":"'AHD Dev Budget'!B35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C35","v":0},{"$f":"'AHD Dev Budget'!D35","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A36","v":"Prevailing Wages"},{"$f":"'AHD Dev Budget'!B36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C36","v":0},{"$f":"'AHD Dev Budget'!D36","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A37","v":"General Liability Insurance"},{"$f":"'AHD Dev Budget'!B37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C37","v":0},{"$f":"'AHD Dev Budget'!D37","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A38","v":"Urban Greening"},{"$f":"'AHD Dev Budget'!B38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C38","v":0},{"$f":"'AHD Dev Budget'!D38","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A39","v":"Other New Construction: (Specify)"},{"$f":"'AHD Dev Budget'!B39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C39","v":0},{"$f":"'AHD Dev Budget'!D39","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A40","v":"Other New Construction: (Specify)"},{"$f":"'AHD Dev Budget'!B40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C40","v":0},{"$f":"'AHD Dev Budget'!D40","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A41","v":"Other New Construction: (Specify)"},{"$f":"'AHD Dev Budget'!B41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C41","v":0},{"$f":"'AHD Dev Budget'!D41","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A42","v":"Total New Construction Costs"},{"$f":"'AHD Dev Budget'!B42","v":0},null,{"$f":"SUM(D33:D43)","v":0},{"$f":"SUM(E33:E43)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P33:P43)","v":0},0,0,0,{"$f":"SUM(T33:T43)","v":0},0,{"$f":"SUM(V33:V43)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A43","v":"ARCHITECTURAL FEES"}]
[{"$f":"'AHD Dev Budget'!A44","v":"Design"},{"$f":"'AHD Dev Budget'!B44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D46:R46)","v":0},{"$f":"'AHD Dev Budget'!C44","v":0},{"$f":"'AHD Dev Budget'!D44","v":0},null,null,{"$f":"T46-S46","v":0}]
[{"$f":"'AHD Dev Budget'!A45","v":"Supervision"},{"$f":"'AHD Dev Budget'!B45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C45","v":0},{"$f":"'AHD Dev Budget'!D45","v":0},null,null,{"$f":"T47-S47","v":0}]
[{"$f":"'AHD Dev Budget'!A46","v":"Total Architectural Costs"},{"$f":"'AHD Dev Budget'!B46","v":0},null,{"$f":"SUM(D45:D47)","v":0},{"$f":"SUM(E45:E47)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P45:P47)","v":0},0,0,0,{"$f":"SUM(T45:T47)","v":0},0,{"$f":"SUM(V45:V47)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A47","v":"Total Survey & Engineering"},{"$f":"'AHD Dev Budget'!B47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D49:R49)","v":0},{"$f":"'AHD Dev Budget'!C47","v":0},{"$f":"'AHD Dev Budget'!D47","v":0},null,null,{"$f":"T49-S49","v":0}]
[{"$f":"'AHD Dev Budget'!A48","v":"CONSTRUCTION INTEREST & FEES"}]
[{"$f":"'AHD Dev Budget'!A49","v":"Construction Loan Interest"},{"$f":"'AHD Dev Budget'!B49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D51:R51)","v":0},{"$f":"'AHD Dev Budget'!C49","v":0},{"$f":"'AHD Dev Budget'!D49","v":0},null,null,{"$f":"T51-S51","v":0}]
[{"$f":"'AHD Dev Budget'!A50","v":"Origination Fee"},{"$f":"'AHD Dev Budget'!B50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C50","v":0},{"$f":"'AHD Dev Budget'!D50","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A51","v":"Credit Enhancement/Application Fee"},{"$f":"'AHD Dev Budget'!B51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C51","v":0},{"$f":"'AHD Dev Budget'!D51","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A52","v":"Bond Premium"},{"$f":"'AHD Dev Budget'!B52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C52","v":0},{"$f":"'AHD Dev Budget'!D52","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A53","v":"Cost of Issuance"},{"$f":"'AHD Dev Budget'!B53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C53","v":0},{"$f":"'AHD Dev Budget'!D53","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A54","v":"Title & Recording"},{"$f":"'AHD Dev Budget'!B54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C54","v":0},{"$f":"'AHD Dev Budget'!D54","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A55","v":"Taxes"},{"$f":"'AHD Dev Budget'!B55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C55","v":0},{"$f":"'AHD Dev Budget'!D55","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A56","v":"Insurance"},{"$f":"'AHD Dev Budget'!B56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C56","v":0},{"$f":"'AHD Dev Budget'!D56","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A57","v":"Employment Reporting"},{"$f":"'AHD Dev Budget'!B57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C57","v":0},{"$f":"'AHD Dev Budget'!D57","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A58","v":"Other Construction Int. & Fees: (Specify)"},{"$f":"'AHD Dev Budget'!B58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C58","v":0},{"$f":"'AHD Dev Budget'!D58","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A59","v":"Other Construction Int. & Fees: (Specify)"},{"$f":"'AHD Dev Budget'!B59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C59","v":0},{"$f":"'AHD Dev Budget'!D59","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A60","v":"Total Construction Interest & Fees"},{"$f":"'AHD Dev Budget'!B60","v":0},null,{"$f":"SUM(D51:D61)","v":0},{"$f":"SUM(E51:E61)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P51:P61)","v":0},0,0,0,{"$f":"SUM(T51:T61)","v":0},0,{"$f":"SUM(V51:V61)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A61","v":"PERMANENT FINANCING"}]
[{"$f":"'AHD Dev Budget'!A62","v":"Loan Origination Fee"},{"$f":"'AHD Dev Budget'!B62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D64:R64)","v":0},{"$f":"'AHD Dev Budget'!C62","v":0},{"$f":"'AHD Dev Budget'!D62","v":0},null,null,{"$f":"T64-S64","v":0}]
[{"$f":"'AHD Dev Budget'!A63","v":"Credit Enhancement/Application Fee"},{"$f":"'AHD Dev Budget'!B63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C63","v":0},{"$f":"'AHD Dev Budget'!D63","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A64","v":"Title & Recording"},{"$f":"'AHD Dev Budget'!B64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C64","v":0},{"$f":"'AHD Dev Budget'!D64","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A65","v":"Taxes"},{"$f":"'AHD Dev Budget'!B65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C65","v":0},{"$f":"'AHD Dev Budget'!D65","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A66","v":"Insurance"},{"$f":"'AHD Dev Budget'!B66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C66","v":0},{"$f":"'AHD Dev Budget'!D66","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A67","v":"Other Perm. Financing Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C67","v":0},{"$f":"'AHD Dev Budget'!D67","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A68","v":"Other Perm. Financing Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C68","v":0},{"$f":"'AHD Dev Budget'!D68","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A69","v":"Total Permanent Financing Costs"},{"$f":"'AHD Dev Budget'!B69","v":0},null,{"$f":"SUM(D64:D70)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P64:P70)","v":0},0,0,0,{"$f":"SUM(T64:T70)","v":0},0,{"$f":"SUM(V64:V70)","v":0},{"$f":"SUM(W64:W70)","v":0},{"$f":"SUM(X64:X70)","v":0}]
[{"$f":"'AHD Dev Budget'!A70","v":"Subtotals Forward"},{"$f":"'AHD Dev Budget'!B70","v":0},null,{"$f":"SUM(D10+D13+D15+D16+D17+D30+D31+D44+D48+D49+D62+D71)","v":0},{"$f":"SUM(E10+E13+E15+E16+E17+E30+E31+E44+E48+E49+E62+E71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P10+P13+P15+P16+P17+P30+P31+P44+P48+P49+P62+P71)","v":0},0,0,0,{"$f":"SUM(T10+T13+T15+T16+T17+T30+T31+T44+T48+T49+T62+T71)","v":0},0,{"$f":"SUM(V10+V13+V15+V16+V17+V30+V31+V44+V48+V49+V62+V71)","v":0},{"$f":"SUM(W10+W13+W15+W16+W17+W30+W31+W44+W48+W49+W62+W71)","v":0},{"$f":"SUM(X10+X13+X15+X16+X17+X30+X31+X44+X48+X49+X62+X71)","v":0}]
[{"$f":"'AHD Dev Budget'!A71","v":"LEGAL FEES"}]
[{"$f":"'AHD Dev Budget'!A72","v":"Legal Paid by Applicant"},{"$f":"'AHD Dev Budget'!B72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D74:R74)","v":0},{"$f":"'AHD Dev Budget'!C72","v":0},{"$f":"'AHD Dev Budget'!D72","v":0},null,null,{"$f":"T74-S74","v":0}]
[{"$f":"'AHD Dev Budget'!A73","v":"Other Attorney Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D75:R75)","v":0},{"$f":"'AHD Dev Budget'!C73","v":0},{"$f":"'AHD Dev Budget'!D73","v":0},null,null,{"$f":"T75-S75","v":0}]
[{"$f":"'AHD Dev Budget'!A74","v":"Other Attorney Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C74","v":0},{"$f":"'AHD Dev Budget'!D74","v":0},null,null,{"$f":"T76-S76","v":0}]
[{"$f":"'AHD Dev Budget'!A75","v":"Other Attorney Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C75","v":0},{"$f":"'AHD Dev Budget'!D75","v":0},null,null,{"$f":"T77-S77","v":0}]
[{"$f":"'AHD Dev Budget'!A76","v":"Total Attorney Costs"},{"$f":"'AHD Dev Budget'!B76","v":0},null,{"$f":"SUM(D73:D77)","v":0},{"$f":"SUM(E73:E77)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P73:P77)","v":0},0,0,0,{"$f":"SUM(T73:T77)","v":0},0,{"$f":"SUM(V73:V77)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A77","v":"RESERVES"}]
[{"$f":"'AHD Dev Budget'!A78","v":"Operating Reserve"},{"$f":"'AHD Dev Budget'!B78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D80:R80)","v":0},{"$f":"'AHD Dev Budget'!C78","v":0},{"$f":"'AHD Dev Budget'!D78","v":0},null,null,{"$f":"T80-S80","v":0}]
[{"$f":"'AHD Dev Budget'!A79","v":"Replacement Reserve"},{"$f":"'AHD Dev Budget'!B79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C79","v":0},{"$f":"'AHD Dev Budget'!D79","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A80","v":"Transition Reserve"},{"$f":"'AHD Dev Budget'!B80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C80","v":0},{"$f":"'AHD Dev Budget'!D80","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A81","v":"Rent Reserve"},{"$f":"'AHD Dev Budget'!B81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C81","v":0},{"$f":"'AHD Dev Budget'!D81","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A82","v":"Other Reserve Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C82","v":0},{"$f":"'AHD Dev Budget'!D82","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A83","v":"Other Reserve Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C83","v":0},{"$f":"'AHD Dev Budget'!D83","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A84","v":"Other Reserve Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C84","v":0},{"$f":"'AHD Dev Budget'!D84","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A85","v":"Total Reserve Costs"},{"$f":"'AHD Dev Budget'!B85","v":0},null,{"$f":"SUM(D80:D86)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P80:P86)","v":0},0,0,0,{"$f":"SUM(T80:T86)","v":0},0,{"$f":"SUM(V80:V86)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A86","v":"CONTINGENCY COSTS"}]
[{"$f":"'AHD Dev Budget'!A87","v":"Construction Hard Cost Contingency "},{"$f":"'AHD Dev Budget'!B87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D89:R89)","v":0},{"$f":"'AHD Dev Budget'!C87","v":0},{"$f":"'AHD Dev Budget'!D87","v":0},null,null,{"$f":"T89-S89","v":0}]
[{"$f":"'AHD Dev Budget'!A88","v":"Soft Cost Contingency"},{"$f":"'AHD Dev Budget'!B88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C88","v":0},{"$f":"'AHD Dev Budget'!D88","v":0},null,null,{"$f":"T90-S90","v":0}]
[{"$f":"'AHD Dev Budget'!A89","v":"Total Contingency Costs"},{"$f":"'AHD Dev Budget'!B89","v":0},null,{"$f":"SUM(D89:D90)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P89:P90)","v":0},0,0,0,{"$f":"SUM(T89:T90)","v":0},0,{"$f":"SUM(V89:V90)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A90","v":"OTHER PROJECT COSTS"}]
[{"$f":"'AHD Dev Budget'!A91","v":"TCAC App/Allocation/Monitoring Fees"},{"$f":"'AHD Dev Budget'!B91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D93:R93)","v":0},{"$f":"'AHD Dev Budget'!C91","v":0},{"$f":"'AHD Dev Budget'!D91","v":0},null,null,{"$f":"T93-S93","v":0}]
[{"$f":"'AHD Dev Budget'!A92","v":"Environmental Audit"},{"$f":"'AHD Dev Budget'!B92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C92","v":0},{"$f":"'AHD Dev Budget'!D92","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A93","v":"Local Development Impact Fees"},{"$f":"'AHD Dev Budget'!B93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C93","v":0},{"$f":"'AHD Dev Budget'!D93","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A94","v":"Permit Processing Fees"},{"$f":"'AHD Dev Budget'!B94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C94","v":0},{"$f":"'AHD Dev Budget'!D94","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A95","v":"Capital Fees"},{"$f":"'AHD Dev Budget'!B95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C95","v":0},{"$f":"'AHD Dev Budget'!D95","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A96","v":"Marketing"},{"$f":"'AHD Dev Budget'!B96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C96","v":0},{"$f":"'AHD Dev Budget'!D96","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A97","v":"Furnishings"},{"$f":"'AHD Dev Budget'!B97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C97","v":0},{"$f":"'AHD Dev Budget'!D97","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A98","v":"Market Study"},{"$f":"'AHD Dev Budget'!B98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C98","v":0},{"$f":"'AHD Dev Budget'!D98","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A99","v":"Accounting/Reimbursable"},{"$f":"'AHD Dev Budget'!B99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C99","v":0},{"$f":"'AHD Dev Budget'!D99","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A100","v":"Appraisal Costs"},{"$f":"'AHD Dev Budget'!B100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C100","v":0},{"$f":"'AHD Dev Budget'!D100","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A101","v":"Broadband Readiness"},{"$f":"'AHD Dev Budget'!B101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C101","v":0},{"$f":"'AHD Dev Budget'!D101","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A102","v":"Other Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C102","v":0},{"$f":"'AHD Dev Budget'!D102","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A103","v":"Other Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C103","v":0},{"$f":"'AHD Dev Budget'!D103","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A104","v":"Other Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C104","v":0},{"$f":"'AHD Dev Budget'!D104","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A105","v":"Other Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C105","v":0},{"$f":"'AHD Dev Budget'!D105","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A106","v":"Other Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C106","v":0},{"$f":"'AHD Dev Budget'!D106","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A107","v":"Total Other Costs"},{"$f":"'AHD Dev Budget'!B107","v":0},null,{"$f":"SUM(D93:D108)","v":0},{"$f":"SUM(E93:E108)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P93:P108)","v":0},0,0,0,{"$f":"SUM(T93:T108)","v":0},0,{"$f":"SUM(V93:V108)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A108","v":"SUBTOTAL PROJECT COST"},{"$f":"'AHD Dev Budget'!B108","v":0},null,{"$f":"SUM(D72+D78+D87+D91+D109)","v":0},{"$f":"SUM(E72+E78+E87+E91+E109)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P72+P78+P87+P91+P109)","v":0},0,0,0,{"$f":"SUM(T72+T78+T87+T91+T109)","v":0},0,{"$f":"SUM(V72+V78+V87+V91+V109)","v":0},{"$f":"SUM(W72+W78+W87+W91+W109)","v":0},{"$f":"SUM(X72+X78+X87+X91+X109)","v":0}]
[{"$f":"'AHD Dev Budget'!A109","v":"DEVELOPER COSTS"}]
[{"$f":"'AHD Dev Budget'!A110","v":"Developer Overhead/Profit"},{"$f":"'AHD Dev Budget'!B110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D112:R112)","v":0},{"$f":"'AHD Dev Budget'!C110","v":0},{"$f":"'AHD Dev Budget'!D110","v":0},null,null,{"$f":"T112-S112","v":0}]
[{"$f":"'AHD Dev Budget'!A111","v":"Consultant/Processing Agent"},{"$f":"'AHD Dev Budget'!B111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C111","v":0},{"$f":"'AHD Dev Budget'!D111","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A112","v":"Project Administration"},{"$f":"'AHD Dev Budget'!B112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C112","v":0},{"$f":"'AHD Dev Budget'!D112","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A113","v":"Broker Fees Paid  to a Related Party"},{"$f":"'AHD Dev Budget'!B113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C113","v":0},{"$f":"'AHD Dev Budget'!D113","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A114","v":"Construction Oversight by Developer"},{"$f":"'AHD Dev Budget'!B114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C114","v":0},{"$f":"'AHD Dev Budget'!D114","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A115","v":"Other Developer Costs: (Specify)"},{"$f":"'AHD Dev Budget'!B115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!C115","v":0},{"$f":"'AHD Dev Budget'!D115","v":0},null,null,0]
[{"$f":"'AHD Dev Budget'!A116","v":"Total Developer Costs"},{"$f":"'AHD Dev Budget'!B116","v":0},{"$f":"SUM(C112:C117)","v":0},{"$f":"SUM(D112:D117)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P112:P117)","v":0},0,0,0,{"$f":"SUM(T112:T117)","v":0},0,{"$f":"SUM(V112:V117)","v":0},0,0]
[{"$f":"'AHD Dev Budget'!A117","v":"TOTAL PROJECT COST"},{"$f":"'AHD Dev Budget'!B117","v":0},{"$f":"SUM(C110+C118)","v":0},{"$f":"SUM(D110+D118)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P110+P118)","v":0},0,0,0,{"$f":"SUM(T110+T118)","v":0},0,{"$f":"SUM(V110+V118)","v":0},0,0]
["HOUSING RELATED-INFRASTRUCTURE (HRI)"]
["Site acquisition of HRI including easements and right of ways",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C121:R121)","v":0}]
["Other Site Acquisition (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C122:R122)","v":0}]
["TOTAL SITE ACQUISITION (Not Parking)",null,{"$f":"SUM(C121:C122)","v":0},{"$f":"SUM(D121:D122)","v":0},{"$f":"SUM(E121:E122)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P121:P122)","v":0},0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C124:R124)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Excavation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Grading (not grading for housing & mixed use structural improvements)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL SITE PREPARATION",null,{"$f":"SUM(C124:C132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P124:P132)","v":0},0,0,0]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C134:R134)","v":0}]
["Potable Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Non-Potable Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Joint Trench:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL SITE UTILITIES",null,{"$f":"SUM(C134:C140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P134:P140)","v":0},0,0,0]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C142:R142)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Curb, Gutter, Sidewalk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Signage/Barricades",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Traffic Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Surface Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL SURFACE IMPROVEMENTS",null,{"$f":"SUM(C142:C148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P142:P148)","v":0},0,0,0]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C150:R150)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL URBAN GREENING",null,{"$f":"SUM(C150:C153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C155:R155)","v":0}]
["Concrete Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Landscaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Playground Facilities and Tot Lots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Walking/Bike Path",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Drinking Fountains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C161:R161)","v":0}]
["Lighting ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Open Space ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Landscape and Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C164:R164)","v":0}]
["TOTAL LANDSCAPE AND AMENITIES",null,{"$f":"SUM(C155:C164)","v":0},{"$f":"SUM(D155:D164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wetland Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C166:R166)","v":0}]
["Endangered Species",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C167:R167)","v":0}]
["Tree Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C168:R168)","v":0}]
["Environmental Remediation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C169:R169)","v":0}]
["Other Env. Mitigation/Remediation (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C170:R170)","v":0}]
["TOTAL ENV. MITIGATION/REMEDIATION",null,{"$f":"SUM(C166:C170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P166:P170)","v":0},0,0,0]
["Residential Parking Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C172:R172)","v":0}]
["Grading  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Foundation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Replacement Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Replacement Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL REPLACEMENT PARKING",null,{"$f":"SUM(C172:C177)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K172:K177)","v":0},0,0,0,0,{"$f":"SUM(P172:P177)","v":0},0,0,0]
["Residential Parking Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C179:R179)","v":0}]
["Grading  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Foundation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Residential Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Residential Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL RESIDENTIAL PARKING",null,{"$f":"SUM(C179:C184)","v":0},{"$f":"SUM(D179:D184)","v":0},{"$f":"SUM(E179:E184)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P179:P184)","v":0},0,0,0]
["Access Plazas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C186:R186)","v":0}]
["Pathways",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Bus Shelters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Pedestrian Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Bicycle Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL TRANSIT",null,{"$f":"SUM(C186:C192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P186:P192)","v":0},0,0,0]
["Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C194:R194)","v":0}]
["Parks & Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Streets/Signals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Traffic Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Waste Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Water Facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Impact Fees (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C200:R200)","v":0}]
["Other Impact Fees (non-AHSC eligible)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL IMPACT FEES",null,{"$f":"SUM(C194:C201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P194:P201)","v":0},0,0,0]
["Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C203:R203)","v":0}]
["Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C204:R204)","v":0}]
["Contractor Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C205:R205)","v":0}]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C206:R206)","v":0}]
["TOTAL SOFT COSTS",null,{"$f":"SUM(C203:C206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employment Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C208:R208)","v":0}]
["Other Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C209:R209)","v":0}]
["Other Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C210:R210)","v":0}]
["TOTAL OTHER ASSET COSTS",null,{"$f":"SUM(C209:C210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P209:P210)","v":0},0,0,0]
["HRI TOTAL PROJECT COSTS",null,{"$f":"SUM(C123,C133,C141,C149,C154,C165,C171,C178,C185,C193,C202,C207,C211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S123,S133,S141,S149,S154,S165,S171,S178,S185,S193,S202,S207,S211)","v":0},{"$f":"SUM(T123,T133,T141,T149,T154,T165,T171,T178,T185,T193,T202,T207,T211)","v":0},0,0,0]
["AHD TOTAL PROJECT COSTS",{"$f":"B119","v":0},{"$f":"C119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T119","v":0},0,0,0]
["TOTAL AHD & HRI PROJECT COSTS",null,{"$f":"C213+C212","v":0},{"$f":"D213+D212","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P213+P212","v":0},0,0,0,{"$f":"T213+T212","v":0},0,0,0]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]

{"sheet":"TBL and High Cost Test","index":12,"n_rows":59,"n_cols":63,"rows_kept":59,"cut":false,"hidden":false,"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]]}
["2021 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 3/24/21)\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,"1/5/21","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,{"$f":"IF(Overview!D4=\"\",\"\",Overview!D4)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,null,{"$f":"IF('AHD-HRI'!AB4=\"\",\"\",'AHD-HRI'!AB4)","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",365252,421132,508000,650240,724408]
["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",262291,302419,364800,466944,520205]
["Unit Size",null,null,null,null,null,null,null,{"$f":"CONCATENATE(BA1,\" TCAC Threshold Basis Limits (TBL) \")","v":"1/5/21 TCAC Threshold Basis Limits (TBL) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis x\nNumber of Units",null,null,null,null,null,null,null,null,null,null,null,"AMADOR",262291,302419,364800,466944,520205]
["SRO/Studio",null,null,null,null,null,null,null,{"$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":"SUMIF('Max Funds & Unit Mix'!$A$6:$B$25,0,'Max Funds & Unit Mix'!$I$6:$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I5*Y5)),0,(I5*Y5))","v":0},null,null,null,null,null,null,null,null,2,7,null,"BUTTE",230655,265943,320800,410624,457461]
["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":"SUMIF('Max Funds & Unit Mix'!$A$6:$B$25,1,'Max Funds & Unit Mix'!$I$6:$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
["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":"SUMIF('Max Funds & Unit Mix'!$A$6:$B$25,2,'Max Funds & Unit Mix'!$I$6:$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
["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":"SUMIF('Max Funds & Unit Mix'!$A$6:$B$25,3,'Max Funds & Unit Mix'!$I$6:$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I8*Y8)),0,(I8*Y8))","v":0},null,null,null,null,null,null,null,null,5,{"$f":"AY7+1","v":10},null,"CONTRA COSTA",365252,421132,508000,650240,724408]
["4+ Bedrooms",null,null,null,null,null,null,null,{"$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":"SUMIF('Max Funds & Unit Mix'!$A$6:$B$25,4,'Max Funds & Unit Mix'!$I$6:$J$25)+SUMIF('Max Funds & Unit Mix'!$A$6:$B$25,5,'Max Funds & Unit Mix'!$I$6:$J$25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I9*Y9)),0,(I9*Y9))","v":0},null,null,null,null,null,null,null,null,6,{"$f":"AY8+1","v":11},null,"DEL NORTE",262291,302419,364800,466944,520205]
["Number of Manager Units in Project:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UNITS:",null,null,null,null,{"$f":"SUM(Y5:Y9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"SUM(AO5:AO9)","v":0},null,null,null,null,null,null,null,null,null,null,null,"FRESNO",238133,274565,331200,423936,472291]
["TBL ADJUSTMENTS §10327(c)(5)(A-F):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLENN",262291,302419,364800,466944,520205]
["(A)","Project paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages.  (20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL13=\"Yes\",AO11*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"HUMBOLDT",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",228930,263954,318400,407552,454038]
[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,{"$f":"ROUND(IF(AL15=\"Yes\",AO11*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"INYO",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KERN",238133,274565,331200,423936,472291]
[null,"New construction project required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
[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,{"$f":"ROUND(IF(AL19=\"Yes\",AO11*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"LASSEN",262291,302419,364800,466944,520205]
[null,"Project where 100 percent of the Low Income units are for Special Needs populations. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",327289,377361,455200,582656,649115]
[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,{"$f":"ROUND(IF(AL21=\"Yes\",(AO11*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MADERA",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARIN",299104,344864,416000,532480,593216]
[null,"Project wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed. (15%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL23=\"Yes\",(AO11*0.15),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MARIPOSA",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",262291,302419,364800,466944,520205]
[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,{"$f":"IF(AL23=\"Yes\",0,ROUND(IF(AL25=\"Yes\",(AO11*0.1),0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,"MERCED",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODOC",262291,302419,364800,466944,520205]
["(B)","Project applying under §10325 or §10326 of these regulations that include one or more of the features below. (up to 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",303706,350170,422400,540672,602342]
["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",299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL29=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA",262291,302419,364800,466944,520205]
[null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORANGE",279547,322315,388800,497664,554429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL33=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIVERSIDE",228930,263954,318400,407552,454038]
[null,"(4) Rehab Project buildings shall have 80% decrease in estimated TDV energy use (or improvement in energy efficiency) post rehab as demonstrated using the appropriate performance module of CEC software. (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACRAMENTO",278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
[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",228930,263954,318400,407552,454038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL37=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN DIEGO",260566,300430,362400,463872,516782]
[null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN FRANCISCO",511928,590248,712000,911360,1015312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL41=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN MATEO",440028,507348,612000,783360,872712]
[null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, ceramic tile, or natural linoleum in all common areas. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANTA BARBARA",303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL45=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHASTA",230655,265943,320800,410624,457461]
["(D)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer. (lesser of costs or 15% basis adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL47=\"Yes\",MIN(AG49,AO11*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"SIERRA",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL47=\"yes\",\"Please Select Type of Work and Enter Cost:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SISKIYOU",262291,302419,364800,466944,520205]
[null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOLANO",299104,344864,416000,532480,593216]
["(E)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"SONOMA",299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
[null,"County eligibility:",null,null,null,{"$f":"IFERROR(IF(VLOOKUP(AC2,BA1:BF59,AX7,FALSE)<=400000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Opportunity Map Resource level:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRINITY",262291,302419,364800,466944,520205]
["TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",262291,302419,364800,466944,520205]
[{"$f":"IF(G2=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",G2),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",G2))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",303706,350170,422400,540672,602342]
["(j)","Total Eligible Basis (Dev Budget F117)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD Dev Budget'!F119","v":0},null,null,null,null,null,null,{"$f":"IF(AE58=0,\"\",IF(AE58<=AO56,\"Costs Reasonable\",IF(AO2=\"Perm Close\",\"Costs too high > 170%\",\"Costs too high > 160%\")))","v":""},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":"Dev Fee 2021","index":13,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[44,0,44,8],[47,0,47,6],[23,1,23,6],[24,1,24,6],[25,1,25,5],[31,0,31,8],[32,0,32,8],[38,0,38,8],[22,1,22,6],[9,0,9,4],[9,6,9,7],[11,0,11,8],[12,1,12,2],[12,3,12,4],[13,1,13,5],[14,1,14,5],[15,1,15,5],[18,0,18,8],[20,1,20,5],[21,1,21,5],[19,1,19,7],[8,6,8,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[2,2,2,4],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4]]}
["HCD 2021 Developer Fee Calculator - revised 2/4/21 (complete YELLOW shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,null,"TCAC Project #:"]
["Project Name:",null,{"$f":"IF(Overview!D4=\"\",\"\",Overview!D4)","v":""},null,null,"HCD Contract #s:"]
["Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt."]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - 1e\",\"Maximum Total Developer Fee - 2d\")","v":"Maximum Total Developer Fee - 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",H48,IF(LEFT(F2,1)=\"9\",I17,I27))","v":0},{"$f":"F9","v":0},{"$f":"MAX(0,ROUND(H5,0)-ROUND(G5,0))","v":0}]
[null,{"$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,{"$f":"IF(F2=\"No Tax Credits\",G5,IF(LEFT(F2,1)=\"9\",I17,MIN(I27,I17)))","v":0},{"$f":"MAX(0,H5-F10-I10)","v":0},{"$f":"MAX(0,ROUND(H6,0)-ROUND(G6,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"MAX(0,MIN(G5,3500000)-G6)","v":0},{"$f":"IF(F2=\"No Tax Credits\",MAX(0,MIN(G5,H5-F10)-H6),MAX(0,MIN(G5,H5-F10,3500000)-H6))","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"G5-G6-G7","v":0},{"$f":"MAX(0,H5-H6-H7-F10)","v":0}]
["Total Budgeted or Actual Developer Fee",null,null,null,null,{"$f":"'AHD Dev Budget'!B116","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
[]
[{"$f":"IF(F2=\"\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",IF(LEFT(F2,1)=\"4\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",\"Section 1. UMR §8312(b) Max Total Developer Fee - for 9% Projects\"))","v":"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules"}]
["a.","Project's type of construction:",null,{"$f":"IF(F2=\"No Tax Credits\",\"\",MID(F2,12,26))","v":""},null,null,null,null,2200000]
["b.","Project's Unadjusted Eligible Basis (excluding Developer Fee)  - §10327(c)(2)(A)",null,null,null,null,{"$f":"'AHD Dev Budget'!E108","v":0},"x 15% =",{"$f":"G14*0.15","v":0}]
["c.","Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"'AHD Dev Budget'!F108","v":0},"x 5% =",{"$f":"G15*0.05*(D13=\"Acq. Rehabilitation\")","v":0}]
["d.","Project's Non-Residential Costs (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"'AHD Dev Budget'!D108","v":0},"x 15% =",{"$f":"G16*0.15","v":0}]
["e.",{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b) - lesser of 1a or (1b + 1c + 1d)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)"},null,null,null,null,null,null,{"$f":"MIN(I13,SUM(I14:I16))","v":0}]
[]
["Section 2. UMR §8312(c) - Maximum Developer Fee using TCAC 4% rules"]
["a.","BIPOC Project meeting CDLAC §5230(f)(1)(B) - §10327(c)(2)(E)"]
["b.","New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,{"$f":"G14","v":0},{"$f":"IF(OR(I20=\"No\",I20=\"\"),\"x 15% =\",\"x 20% =\")","v":"x 15% ="},{"$f":"G21*IF(OR(I20=\"No\",I20=\"\"),0.15,0.2)","v":0}]
["c.","Basis for non-residential project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,{"$f":"G16","v":0},"x 15% =",{"$f":"G22*0.15","v":0}]
["d1.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["d2.",{"$f":"IF(AND(C2<>\"\",D13<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
["d3.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["d4.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"IF(OR(C2=\"\",D13<>\"Acq. Rehabilitation\"),0,G15)","v":0},{"$f":"IF(OR(H23=\"Yes\",H24=\"Yes\",H25=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"G26*H26","v":0}]
["e.","Maximum Total Developer Fee using TCAC 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"ROUND(I21+I22+I26,0)","v":0}]
["f.","Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"F9","v":0},{"$f":"IF(ROUND(H28,0)>ROUND(I27,0),\"Excess Dev Fee\"&TEXT(H28-I27,\" $#,###\"),\"\")","v":""}]
["g.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"F10+I10","v":0},{"$f":"H28-G29","v":0},{"$f":"IF(H29>I17,\"Cannot exceed\"&TEXT(MIN(I17,I27),\" $#,###\"),\"\")","v":""}]
["h.","Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,{"$f":"MAX(0,MIN(I27,H28,3500000)-MIN(I17,I27))","v":0}]
[]
["Section 3. UMR §8312(a) for Projects without tax credits (choose only one in the 'a', 'b' or 'c' subsections)"]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
["a1.","Number of units (include manager's unit)"]
["a2.","First 30 units at: ",null,28000,"each",null,{"$f":"IF(F35>29,D36*30,+F35*D36)","v":0}]
["a3.","Units in excess of 30 at:  ",null,11500,"each",null,{"$f":"IF(F35<30,0,(F35-30)*D37)","v":0}]
["a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+G36+G37","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 - $38,000 per unit"]
["b1.","Number of units (include manager's unit)"]
["b2.","First 30 units at: ",null,13000,"each",null,{"$f":"IF(F41>29,D42*30,+F41*D42)","v":0}]
["b3.","Units in excess of 30 at: ",null,5500,"each",null,{"$f":"IF(F41<30,0,(F41-30)*D43)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+G42+G43","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)"]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+F46*D47","v":0}]
["d. Maximum allowable Developer Fee (a4 + b4 + c2)",null,null,null,null,null,null,{"$f":"H38+H44+H47","v":0}]

{"sheet":"Operating","index":14,"n_rows":138,"n_cols":8,"rows_kept":138,"cut":false,"hidden":false,"merged":[[137,0,137,2],[127,0,127,1],[128,0,128,1],[129,0,129,1],[132,0,132,1],[135,0,135,2],[136,0,136,2],[126,0,126,1],[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],[125,0,125,1],[107,0,107,1],[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],[106,0,106,1],[94,0,94,1],[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],[93,0,93,1],[80,0,80,1],[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],[79,0,79,1],[66,0,66,1],[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],[65,0,65,1],[52,0,52,1],[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],[50,0,50,1],[34,0,34,1],[0,0,0,5],[1,0,1,5],[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],[31,0,31,1]]}
[{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["Annual Income and Expenses"]
[]
["Employee Information",null,null,null,null,"Comments"]
["No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,"On-Site Manager(s)",0,0]
[null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,0,0]
[null,null,null,0,0]
[null,null,"Total Salaries and Value of Free Rent Units",{"$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",{"$f":"SUM(E26:E28)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
["Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[" Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
["5120/5140",null,"Rent Revenue - Gross Potential",null,{"$f":"'Max Funds & Unit Mix'!N56","v":0}]
[null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!D5","v":0}]
[null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!D6","v":0}]
[5121,null,"Tenant Assistance Payments"]
[null,null,{"$f":"'Max Funds & Unit Mix'!AV3","v":"Subsidy Program Name"},{"$f":"'Max Funds & Unit Mix'!CB26*12","v":0}]
[null,null,{"$f":"'Max Funds & Unit Mix'!BA3","v":"Subsidy Program Name"},{"$f":"'Max Funds & Unit Mix'!CE26*12","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"]
[6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"D8","v":0},0]
[6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"D9","v":0},0]
[6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"D10","v":0},0]
[6990,null,"Supportive Services Admin Overhead",0,0]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
["6900T",null,"  Total Supportive Services Costs",{"$f":"SUM(D102:D107)","v":0},{"$f":"SUM(E102:E107)","v":0}]
[]
[null,null,"Total Operating Expenses",{"$f":"D69+D77+D90+D100+D108","v":0},{"$f":"E69+E77+E90+E100+E108","v":0},"Comments"]
[null,null,"Funded Reserves: 7200","Residential","Commercial"]
[7210,null,"Required Replacement Reserve Deposits",0,0]
[7220,null,"Other Reserves: (specify)",0,0]
[7230,null,"Other Reserves: (specify)",0,0]
[7240,null,"Other Reserves: (specify)",0,0]
[null,null,"Total Reserves",{"$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},{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Net Opereating Income",{"$f":"D52-D110-D116-D119","v":0},{"$f":"E52-E110-E116-E119","v":0}]
[]
[null,null,"Financial Expenses: 6800",null,null,"Comments"]
[6820,null,"1st Mortgage Debt Service",0,0]
[6830,null,"2nd Mortgage Debt Service ",0,0]
[6840,null,"3rd Mortgage Debt Service",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
["6800T",null,"Total Financial Expenses",{"$f":"SUM(D123:D129)","v":0},{"$f":"SUM(E123:E129)","v":0}]
[null,null," Cash Flow",{"$f":"+D120-D130","v":0},{"$f":"+E120-E130","v":0}]
[]
[7190,null,"Asset Management/Similar Fees",0,0]
[null,null,null,"Per Year","Per Month"]
["Total Operating Expenses Per Unit "]
["Without any Adjustments",null,null,{"$f":"IFERROR(D110/'Max Funds & Unit Mix'!I26,0)","v":0},{"$f":"+D136/12","v":0}]
["With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF(H20=1,+(E16+D110)/'Max Funds & Unit Mix'!I26,D110/'Max Funds & Unit Mix'!I26),0)","v":0},{"$f":"+D137/12","v":0}]
["Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,{"$f":"IFERROR((IF(H20=1,+((E16+D110)-(D92+D108))/'Max Funds & Unit Mix'!I26,(D110-(D92+D108))/'Max Funds & Unit Mix'!I26)),0)","v":0},{"$f":"+D138/12","v":0}]

{"sheet":"Cash Flow","index":15,"n_rows":73,"n_cols":43,"rows_kept":73,"cut":false,"hidden":false,"merged":[[16,0,16,1],[33,0,33,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[10,0,10,1],[14,0,14,1],[15,0,15,1],[5,0,5,1],[0,0,0,17],[1,0,1,22],[2,0,2,7],[2,8,2,9],[4,0,4,1]]}
[{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["Cash Flow Analysis"]
["Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":1}]
["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","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
["Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(K3=1,'Max Funds & Unit Mix'!AM27,'Max Funds & Unit Mix'!AM28)","v":0},{"$f":"D5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q5*(1+$C$5)","v":0},{"$f":"R5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,2.5000000000000001E-2,{"$f":"'Max Funds & Unit Mix'!AM29","v":0},{"$f":"D6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q6*(1+$C$6)","v":0},{"$f":"R6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
[{"$f":"Operating!C36","v":"Subsidy Program Name"},null,2.5000000000000001E-2,{"$f":"Operating!D36","v":0},{"$f":"D8*(1+$C$8)","v":0},{"$f":"E8*(1+$C$8)","v":0},{"$f":"F8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q8*(1+$C$8)","v":0},{"$f":"R8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C37","v":"Subsidy Program Name"},null,2.5000000000000001E-2,{"$f":"Operating!D37","v":0},{"$f":"D9*(1+$C$9)","v":0},{"$f":"E9*(1+$C$9)","v":0},{"$f":"F9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q9*(1+$C$9)","v":0},{"$f":"R9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Subsidies",null,0.02,{"$f":"Operating!D38","v":0},{"$f":"D10*(1+$C$10)","v":0},{"$f":"E10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q10*(1+$C$10)","v":0},{"$f":"R10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"C8","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Housing",null,null,{"$f":"SUM(D5:D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other Income"]
["Laundry & Vending",null,2.5000000000000001E-2,{"$f":"Operating!D40","v":0},{"$f":"D15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q15*(1+$C$15)","v":0},{"$f":"R15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Income    ",null,2.5000000000000001E-2,{"$f":"Operating!D41+Operating!D42","v":0},{"$f":"D16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q16*(1+$C$16)","v":0},{"$f":"R16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income",null,2.5000000000000001E-2,{"$f":"Operating!E43","v":0},{"$f":"D17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17*(1+$C$17)","v":0},{"$f":"R17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Other",null,null,{"$f":"SUM(D15:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Potential Income - Total",null,null,{"$f":"D12+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["Vacancy Assumptions"]
["Restricted Units",null,{"$f":"Operating!D45","v":0.05},{"$f":"$C23*D5","v":0},{"$f":"$C23*E5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,{"$f":"Operating!D46","v":0.05},{"$f":"$C24*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,{"$f":"Operating!D47","v":0.05},{"$f":"$C25*(D8+D9)","v":0},{"$f":"$C25*(E8+E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"Operating!D48","v":0.05},{"$f":"$C26*D11","v":0},{"$f":"$C26*E11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry/Vending/Other Income ",null,{"$f":"Operating!D49","v":0.05},{"$f":"$C27*(D15+D16)","v":0},{"$f":"$C27*(E15+E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income ",null,{"$f":"Operating!E50","v":0.5},{"$f":"$C28*D17","v":0},{"$f":"$C28*E17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Vacancy Loss",null,null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Effective Gross Income",null,null,{"$f":"D20-D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses & Reserve Deposits"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!D110-Operating!D92-Operating!D108","v":0},{"$f":"(1+$C$34)*D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$34)*Q34","v":0},{"$f":"(1+$C$34)*R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,0.02,{"$f":"Operating!D92","v":0},{"$f":"(1+$C$35)*D35","v":0},{"$f":"(1+$C$35)*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$35)*Q35","v":0},{"$f":"(1+$C$35)*R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supportive Services Costs",null,2.5000000000000001E-2,{"$f":"Operating!D108","v":0},{"$f":"(1+$C$36)*D36","v":0},{"$f":"(1+$C$36)*E36","v":0},{"$f":"(1+$C$36)*F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,0,{"$f":"Operating!D112+Operating!E112","v":0},{"$f":"(1+$C$37)*D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$37)*Q37","v":0},{"$f":"(1+$C$37)*R37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Reserves",null,0,{"$f":"Operating!D113+Operating!D114+Operating!D115+Operating!E113+Operating!E114+Operating!E115","v":0},{"$f":"(1+$C$38)*D38","v":0},{"$f":"(1+$C$38)*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$38)*Q38","v":0},{"$f":"(1+$C$38)*R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ground Lease",null,0.02,{"$f":"Operating!D118+Operating!E118","v":0},{"$f":"(1+$C$39)*D39","v":0},{"$f":"(1+$C$39)*E39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$39)*Q39","v":0},{"$f":"(1+$C$39)*R39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Expenses",null,3.5000000000000003E-2,{"$f":"Operating!E110","v":0},{"$f":"(1+$C$40)*D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$40)*Q40","v":0},{"$f":"(1+$C$40)*R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses & Reserves",null,null,{"$f":"SUM(D34:D40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Operating Income",null,null,{"$f":"D31-D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service"]
["1st Mortgage",null,null,{"$f":"Operating!D123+Operating!E123","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0]
["2nd Mortgage",null,null,{"$f":"Operating!D124+Operating!E124","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3rd Mortgage Debt Service",null,null,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"$D$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc. Financial Expenses: (specify)",null,null,{"$f":"Operating!D126+Operating!E126+Operating!D127+Operating!E127+Operating!D128+Operating!E128+Operating!D129+Operating!E129","v":0},{"$f":"$D$50","v":0},{"$f":"$D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Required Debt Service",null,null,{"$f":"SUM(D46,D48,D49,D50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow after all debt service",null,null,{"$f":"D43-D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(D51<=0,0,((D43/D51)))","v":0},{"$f":"IF(E51<=0,0,((E43/E51)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Use of Cash Flow After Debt Service - HCD Projects"]
["Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(D54>=D70,D70,MAX(0,D54))","v":0},{"$f":"IF(E54>=E70,E70,MAX(0,E54))","v":0},{"$f":"IF(F54>=F70,F70,MAX(0,F54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deferred Developer Fee prior to"]
["  Distributions & residual receipt payments",null,null,{"$f":"IF(D54-D58<=$D$73,MAX(0,D54-D58),$D$73)","v":0},{"$f":"IF(D71+E54-E58<=$D$73,MAX(0,E54-E58),$D$73-D71)","v":0},{"$f":"IF(E71+F54-F58<=$D$73,MAX(0,F54-F58),$D$73-E71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Residual Receipts Loans"]
["  and Sponsor Distributions",null,null,{"$f":"MAX(0,D54-D58-D60)","v":0},{"$f":"MAX(0,E54-E58-E60)","v":0},{"$f":"MAX(0,F54-F58-F60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sponsor Distributions",null,0.5,{"$f":"$C63*D62","v":0},{"$f":"+$C63*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Residual Payment",null,0.5,{"$f":"$C64*D62","v":0},{"$f":"+$C64*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C65*D62","v":0},{"$f":"+$C65*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C66*D62","v":0},{"$f":"+$C66*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C67*D62","v":0},{"$f":"+$C67*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C68*D62","v":0},{"$f":"+$C68*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Max Asset Mgmt/Similar Fees ",null,3.5000000000000003E-2,{"$f":"Operating!D133","v":0},{"$f":"(1+$C$70)*D70","v":0},{"$f":"(1+$C$70)*E70","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$70)*Q70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulative paid Deferred Dev. Fee ",null,null,{"$f":"+D60","v":0},{"$f":"+D71+E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q71+R60","v":0},{"$f":"+R71+S60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Deferred Developer Fee budgeted for payment prior"]
["  to distributions and residual receipt payments",null,null,0]

{"sheet":"STI","index":16,"n_rows":110,"n_cols":38,"rows_kept":110,"cut":false,"hidden":true,"merged":[[94,0,94,2],[94,3,94,10],[94,11,94,30],[94,31,94,35],[94,36,94,37],[0,36,0,37],[0,0,0,35],[90,0,90,2],[90,3,90,10],[90,11,90,30],[90,31,90,35],[90,36,90,37],[92,0,92,2],[92,3,92,10],[92,11,92,30],[92,31,92,35],[92,36,92,37],[77,0,77,2],[77,3,77,10],[77,11,77,30],[77,31,77,35],[77,36,77,37],[85,0,85,2],[85,3,85,10],[74,26,74,36],[68,0,68,10],[68,11,68,15],[68,16,68,22],[68,23,68,37],[69,0,69,10],[72,0,72,10],[73,27,73,36],[66,0,66,10],[66,11,66,15],[103,0,103,35],[79,0,79,14],[79,15,79,37],[109,0,109,35],[109,36,109,37],[104,0,104,35],[104,36,104,37],[105,0,105,35],[105,36,105,37],[97,0,97,37],[98,0,98,37],[99,0,99,37],[100,0,100,35],[100,36,100,37],[101,0,101,35],[101,36,101,37],[102,0,102,35],[102,36,102,37],[106,0,106,35],[106,36,106,37],[107,0,107,35],[107,36,107,37],[108,0,108,35],[108,36,108,37],[103,36,103,37],[59,30,59,31],[73,0,73,5],[73,6,73,14],[73,15,73,16],[73,17,73,24],[73,25,73,26],[84,21,84,37],[80,21,80,37],[84,0,84,3],[91,0,91,37],[81,0,81,3],[81,4,81,20],[81,21,81,37],[82,0,82,3],[82,4,82,20],[82,21,82,37],[83,0,83,3],[83,4,83,20],[83,21,83,37],[93,0,93,36],[75,0,75,37],[76,0,76,37],[70,23,70,37],[89,0,89,37],[78,0,78,37],[72,11,72,24],[72,25,72,33],[84,4,84,20],[49,1,49,3],[49,19,49,20],[49,4,49,6],[59,0,59,1],[55,0,55,37],[61,0,61,37],[53,3,53,11],[52,36,52,37],[50,31,50,32],[50,24,50,25],[69,11,69,15],[53,0,53,2],[51,1,51,3],[66,16,66,22],[66,23,66,37],[67,0,67,10],[67,11,67,15],[67,16,67,22],[70,11,70,15],[52,1,52,3],[51,4,51,6],[52,4,52,6],[47,1,47,3],[74,14,74,24],[74,0,74,12],[80,4,80,20],[87,0,87,36],[88,0,88,36],[69,23,69,37],[67,23,67,37],[72,34,72,37],[69,16,69,22],[70,0,70,10],[71,0,71,36],[85,11,85,30],[85,31,85,35],[85,36,85,37],[56,0,56,2],[56,3,56,10],[56,11,56,30],[56,31,56,35],[56,36,56,37],[70,16,70,22],[52,26,52,30],[51,24,51,25],[49,7,49,14],[50,7,50,14],[46,4,46,6],[46,31,46,32],[47,26,47,30],[48,26,48,30],[48,24,48,25],[47,19,47,20],[46,26,46,30],[48,4,48,6],[48,15,48,18],[47,21,47,23],[48,21,48,23],[48,7,48,14],[48,31,48,32],[29,0,29,24],[34,0,34,36],[44,31,44,32],[44,24,44,25],[31,0,31,19],[30,29,30,32],[48,1,48,3],[50,1,50,3],[51,26,51,30],[44,1,44,3],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[50,36,50,37],[49,15,49,18],[49,31,49,32],[49,24,49,25],[50,19,50,20],[49,21,49,23],[44,4,44,6],[29,25,29,28],[41,33,42,35],[31,21,31,37],[44,33,44,35],[43,21,43,23],[44,19,44,20],[42,26,42,30],[41,19,42,20],[9,35,9,37],[10,32,10,34],[10,35,10,37],[11,32,11,34],[11,35,11,37],[12,32,12,34],[23,24,23,27],[23,18,23,20],[23,21,23,23],[15,27,19,28],[15,29,19,31],[14,32,14,37],[15,32,15,34],[21,26,21,31],[21,24,21,25],[22,27,22,34],[22,25,22,26],[21,22,21,23],[45,31,45,32],[44,26,44,30],[44,7,44,14],[45,7,45,14],[42,24,42,25],[33,0,33,36],[41,4,42,6],[43,4,43,6],[44,21,44,23],[41,24,41,30],[41,7,42,14],[41,15,42,18],[43,36,43,37],[41,36,42,37],[45,4,45,6],[43,33,43,35],[43,15,43,18],[45,19,45,20],[45,21,45,23],[45,24,45,25],[45,26,45,30],[96,0,96,37],[51,7,51,14],[53,33,53,35],[47,15,47,18],[47,31,47,32],[47,24,47,25],[47,33,47,35],[47,36,47,37],[46,7,46,14],[47,7,47,14],[46,21,46,23],[53,36,53,37],[52,7,52,14],[52,19,52,20],[46,24,46,25],[46,33,46,35],[46,19,46,20],[46,15,46,18],[46,1,46,3],[95,0,95,37],[51,33,51,35],[51,21,51,23],[86,0,86,36],[53,12,53,20],[46,36,46,37],[41,21,42,23],[45,36,45,37],[43,26,43,30],[43,19,43,20],[44,15,44,18],[43,7,43,14],[41,31,42,32],[25,19,25,21],[25,7,25,9],[36,0,36,36],[37,0,37,36],[29,29,29,32],[44,36,44,37],[28,25,28,28],[38,0,38,36],[30,25,30,28],[27,0,27,36],[45,1,45,3],[43,1,43,3],[41,0,42,0],[30,33,30,36],[45,15,45,18],[45,33,45,35],[48,36,48,37],[50,4,50,6],[49,33,49,35],[49,26,49,30],[62,0,62,2],[62,3,62,10],[62,11,62,30],[62,31,62,35],[62,36,62,37],[50,26,50,30],[50,21,50,23],[50,33,50,35],[48,33,48,35],[53,24,53,29],[53,21,53,23],[52,33,52,35],[52,31,52,32],[52,24,52,25],[51,31,51,32],[51,15,51,18],[51,19,51,20],[51,36,51,37],[52,21,52,23],[52,15,52,18],[63,31,63,35],[63,36,63,37],[9,0,14,0],[15,0,20,0],[3,35,3,37],[16,32,16,34],[16,35,16,37],[6,32,6,34],[19,32,19,34],[9,32,9,34],[19,35,19,37],[17,32,17,34],[17,35,17,37],[18,32,18,34],[18,35,18,37],[6,35,6,37],[7,32,7,34],[7,35,7,37],[3,0,7,0],[3,1,7,4],[3,5,7,17],[40,0,40,37],[43,31,43,32],[43,24,43,25],[60,0,60,37],[65,0,65,10],[65,11,65,15],[21,12,21,13],[21,1,21,7],[30,0,30,24],[41,1,42,3],[21,10,21,11],[23,10,23,12],[25,22,25,25],[39,0,39,37],[23,0,25,2],[24,3,24,4],[24,6,24,8],[23,7,23,9],[24,19,24,21],[29,33,29,36],[23,29,23,31],[22,35,22,37],[65,16,65,22],[65,23,65,37],[63,0,63,2],[63,3,63,10],[63,11,63,30],[64,0,64,37],[59,25,59,29],[58,0,58,1],[24,16,24,18],[23,3,23,5],[25,10,25,12],[25,13,25,14],[22,0,22,15],[21,34,21,35],[23,32,23,34],[54,0,54,37],[59,2,59,7],[59,9,59,15],[59,17,59,22],[59,23,59,24],[58,2,58,23],[57,0,57,36],[58,25,58,35],[58,36,58,37],[35,0,35,37],[48,19,48,20],[47,4,47,6],[49,36,49,37],[50,15,50,18],[28,0,28,24],[26,0,26,37],[25,3,25,5],[21,36,21,37],[21,32,21,33],[24,25,24,27],[21,8,21,9],[23,13,23,16],[24,28,24,30],[24,22,24,23],[24,9,24,11],[24,12,24,14],[23,35,23,37],[22,18,22,24],[21,20,21,21],[21,14,21,19],[25,16,25,18],[25,35,25,37],[25,28,25,34],[22,16,22,17],[24,31,24,37],[28,29,28,32],[28,33,28,36],[25,26,25,27],[2,35,2,37],[2,29,2,31],[2,1,2,4],[2,5,2,17],[1,0,1,37],[2,27,2,28],[2,32,2,34],[2,23,2,26],[2,18,2,22],[3,29,7,31],[8,1,8,2],[8,20,8,31],[8,32,8,37],[8,10,8,12],[8,3,8,9],[8,13,8,19],[13,32,13,34],[13,35,13,37],[4,35,4,37],[5,32,5,34],[5,35,5,37],[12,35,12,37],[4,32,4,34],[3,32,3,34],[9,1,13,4],[9,5,13,17],[9,18,13,22],[9,23,13,26],[9,27,13,28],[9,29,13,31],[3,18,7,22],[3,23,7,26],[3,27,7,28],[20,1,20,2],[20,3,20,9],[20,10,20,12],[20,13,20,19],[20,20,20,31],[20,32,20,37],[14,1,14,2],[14,3,14,9],[14,10,14,12],[14,13,14,19],[14,20,14,31],[15,1,19,4],[15,5,19,17],[15,18,19,22],[15,23,19,26],[15,35,15,37]]}
[{"$f":"CONCATENATE(Overview!D4,\" Sustainable Transportation Infrastructure (STI)   \",\"PIN \",Overview!AI3)","v":" Sustainable Transportation Infrastructure (STI)   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["STI Project Summary"]
[null,"Project Name",null,null,null,"Description (include: the general location and description of each STI improvement and note if sidewalks are new or replaced. Please include other descriptive information such as key gaps closed and connections established.)",null,null,null,null,null,null,null,null,null,null,null,null,"Address",null,null,null,null,"City",null,null,null,"Zip",null,"County",null,null,"Census Tracts",null,null,"APNs"]
["STI #1"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the primary transit mode supported by this STI:"]
["STI #2"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the primary transit mode supported by this STI:"]
["STI #3"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the primary transit mode supported by this STI:"]
[{"$f":"I22+U22+AG22","v":0},"Bike Facility (BF) 1 - Linear Miles",null,null,null,null,null,null,null,null,"BF1 Type",null,null,null,"Bike Facility 2 - Linear Miles",null,null,null,null,null,null,null,"BF2 Type",null,null,null,"Bike Facility 3 - Linear Miles",null,null,null,null,null,null,null,"BF3 Type"]
["Safe and Accessible Walkways - length (in feet) of new or replaced sidewalk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Transit Routes Improved",null,null,null,null,null,null,null,null,"Added or Improved Transit Service"]
["Enter # and Amount for each",null,null,"Crosswalks",null,null,null,"AHSC Funds",null,null,null,null,null,"Overcrossings",null,null,null,null,"AHSC Funds",null,null,null,null,null,"Undercrossings",null,null,null,null,"AHSC Funds"]
[null,null,null,"Rail Cars",null,null,"AHSC Funds",null,null,null,null,null,"Street Cars",null,null,null,"AHSC Funds",null,null,null,null,null,"Buses",null,null,"AHSC Funds"]
[null,null,null,"Shuttles",null,null,null,"AHSC Funds",null,null,null,null,null,"Vans",null,null,"AHSC Funds",null,null,null,null,null,"Total New Vehicles",null,null,null,{"$f":"F25+P25+Y25+G26+P26","v":0},null,"Total AHSC New Vehicle Funding",null,null,null,null,null,null,{"$f":"J25+T25+AC25+K26+T26","v":0}]
["STI Eligible Costs §103(a)(3)(A) and Ineligible Costs §103(c)"]
["(i) Applicant certifies capital improvements in the STI budget result in the improvement or addition of infrastructure that encourages mode-shift by enhancing: 1) public transit access; 2) pedestrian network; or 3) bicycle network (includes public bike-share infrastructure and fleet) within the defined Project Area meeting the §102(c) or (d) transit requirements."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted",null,null,null,"Cost Cap",null,null,null,"Overage"]
["(ii) Total amount of eligible STI soft costs cannot exceed 30% of the total AHSC Program award.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'STI S&U Budget'!C206","v":0},null,null,null,{"$f":"Overview!L39*0.3","v":0},null,null,null,{"$f":"IF(Z30-AD30>0,Z30-AD30,0)","v":0},null,null,null,{"$f":"IF(AH30>0,\"No\",\"Ok\")","v":"Ok"}]
["(iv) Total amount of Activity Delivery Costs associated with the implementation of the Capital Project cannot exceed 10% of the costs associated with the Capital Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'STI S&U Budget'!C213","v":0},null,null,null,{"$f":"'STI S&U Budget'!M215*0.1","v":0},null,null,null,{"$f":"IF(Z31-AD31>0,Z31-AD31,0)","v":0},null,null,null,{"$f":"IF(AH31>0,\"No\",\"Ok\")","v":"Ok"}]
["(vi) Capital Project costs in budget that are required as a condition of local approval for the STI?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, upload documentation below"]
["File Name",null,null,"STI Cap Project Costs",null,null,null,null,null,null,null,"Documentation showing Capital Project costs are required as a condition of local approval for STI.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(B) Total combined requested grant amount for your STI Capital Projects and TRA Capital Projects cannot exceed $10M?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('STI S&U Budget'!C214+'TRA S&U Budget'!C236>10000000,\"No\",\"Ok\")","v":"Ok"}]
["§103(c) We certify the AHSC STI funded cost do not include any of the following ineligible costs:\n(1) Costs are not eligible if there is another feasible, available source of committed funding for the STI portion to be funded by AHSC or if the cost is incurred prior to the AHSC award;\n(2) Routine maintenance or operations of transportation infrastructure including the general transit fleet, not including maintenance or operations associated with AHSC funded transit service expansion, including expansion beyond service levels offered during the COVID-19 pandemic;\n(3) In lieu fees for local inclusionary housing programs;\n(4) Ongoing operational costs beyond the term of the grant (three years) for Program Costs;\n(5) All costs associated with automobile or motorcycle parking (excluding electric vehicle charging infrastructure);\n(6) Costs and fees associated with the ongoing provision of internet service."]
["STI Grant Terms §104(c)"]
["(1) We certify the STI grant does not result in a profit that exceeds the commercially reasonable range for other improvements of similar size and level of risk."]
["(2) We acknowledge that AHSC Program grant funds will be disbursed as reimbursed progress payments for eligible costs incurred after the execution of the Standard Agreement in the amount not to exceed the AHSC Program award of funds. Costs incurred prior to execution of the Standard Agreement are not eligible for reimbursement.\n"]
["(3) We acknowledge if the STI Project includes multiple phases or developments, all entitlements and construction funding commitments for the first phase must be received prior to disbursement."]
["STI Threshold §106(a)"]
["(7) STI Enforceable Funding Commitments (EFC): see Appendix A (t) - for an explanation of Enforceable Funding Commitments (EFC)."]
["EFC #","Committed by Full App Deadline?",null,null,"Commitment Date",null,null,"Source Name\n(listed in order of lien priority)",null,null,null,null,null,null,null,"Source Type",null,null,null,"Lien\nNo.",null,"Amount",null,null,"Interest Rate",null,null,null,null,null,null,"Term - \n# of months",null,"Required\nDebt Service",null,null,"Balloon?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,"Type"]
[1,"Yes",null,null,null,null,null,"AHSC STI Grant",null,null,null,null,null,null,null,"State-HCD"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[{"$f":"SUMIF(B45:D53,\"Yes\",V45:X53)","v":0},null,null,"<Total Committed Non-AHSC STI Funds",null,null,null,null,null,null,null,null,"TOTAL (must equal STI Budget Amount",null,null,null,null,null,null,null,null,{"$f":"SUM(V44:X53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(B45:C53,\"Yes\")","v":0}]
["Provide a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
["File Name",null,null,"EFC STI1; EFC STI2; EFC STI3; etc.",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Supporting documentation for the \",AK54,\" non-AHSC STI funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC STI funding commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(8)(A) We acknowledge that completion and approval or adoption of all necessary environmental clearances for transportation components must be attained by initial disbursement of grant funds. "]
["NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",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 date of \"Authority to Use Grant Funds\""]
["CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration Date:",null,null,null,null,null,null,null,"Final EIR Date:"]
["Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
["File Name",null,null,"STI Environmental",null,null,null,null,null,null,null,"Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",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,"STI Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(9) If applicable, provide a listing and status of all discretionary local land use entitlements and permits, excluding design review, required to complete each STI Project that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents."]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date ",null,null,null,null,"Approval Type",null,null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
["(11) Does applicant or Developer of Project have Site Control for each STI Project?  If yes, enter site control form and the most recent execution date below (Site Control Appendix A)"]
["Form of site control (See Site Control in Appendix A):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date:"]
["If leasehold estate:",null,null,null,null,null,"Rent based on restricted land value?",null,null,null,null,null,null,null,null,null,null,"Is acquisition cost $0 in Dev. Budget?",null,null,null,null,null,null,null,null,null,"Prepaid lease loan used?  If so answer (a-c)"]
["(a) Funding amount based on the Present Value of lease payments?",null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Lender requesting Res. Receipts (not permissible)",null,null,null,null,null,null,null,null,null,null,null,"(c) Has loan amount been entered as a finance cost?"]
["Describe any special circumstances, e.g. if there are multiple STI Projects provide site control information for each.  "]
[]
["File Name",null,null,"STI Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(12) Applicants must demonstrate prior experience by providing evidence of two prior STI projects similar to the proposed AHSC Project in scope and size, which have been completed by the applicant during the ten years preceding the application due date.  May demonstrate the requisite experience by using past experience of work completed of a Locality or Transportation Agency non-applicant so long as the applicant can provide an executed agreement with that specific Locality or Transportation Agency for the completion of the STI components of the AHSC Project for which funding is sought."]
["(12) Which applicant demonstrates the prior experience noted below:"]
[null,null,null,null,"STI Past Project #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI Past Project #2"]
["Project Name"]
["Development Entity"]
["Completion Date"]
["Brief Description"]
["File Name",null,null,"Past Exp STI1, Past Exp STI2",null,null,null,null,null,null,null,"Where the party making improvements funded by AHSC is not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(13) We certify as of the application date, the applicants or the STI real property is not party to or the subject of any claim or action in the state or federal courts."]
["(14) We certify that construction of the Project has not commenced as of the application deadline set forth in the NOFA."]
["(19) The STI Project will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
["If \"Yes\", provide documentation the STI Project site is not within land designated as agricultural land per the FMMP tool."]
["File Name",null,null,"STI No Ag",null,null,null,null,null,null,null,"Demonstrate the STI site is not within land designated as agricultural land per FMMP tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["If \"No\", demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A):"]
["File Name",null,null,"STI Ag Infill",null,null,null,null,null,null,null,"Applicants seeking an exemption to the FMMP determination must demonstrate that the STI site qualifies as an Infill Site (as defined in Appendix A).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(21)(A) If approval by a local public works department, or other responsible local agency is required for the Project, provide document below.  I certify that the STI improvements are consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity."]
["File Name",null,null,"STI Local Approvals",null,null,null,null,null,null,null,"Statement from entity indicating the STI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(21)(B) If STI Project involves demolition of existing units affordable to lower income households, the application must demonstrate the replacement of demolished units, comparable in size, of equal or greater affordability, and equal to or greater than the number of the demolished affordable units located within comparable access to transit and include first right of return to displaced residents. These no net loss requirements (§106(a)(20)(C)) apply where an STI Project is proposed on any property which includes a parcel or any portion of a parcel on which residential dwelling units affordable to lower income households currently exist or where there have been dwelling units restricted to lower-income households which have been vacated or demolished within the five year period preceding the application. Explain below how this requirement is satisfied in the replacement affordable housing development. If Project does not involve demolition or rehabilitation of existing affordable units, please indicate \"N/A\". "]
[]
["STI Milestones"]
["Please provide the actual or anticipated completion date for the following performance milestones for each applicable Capital Project.  If a milestone is not applicable to a Capital Project, please enter \"N/A\""]
["Note:  It is acknowledged that some of the following milestones may have already been achieved.  For those milestones which have previously been met, please enter the month and year completed.  For those milestones not yet completed, please provide a projected completion date (MM/YY) for each of the applicable items below. If not applicable to the specific Capital Project, please indicate \"NA\" below. "]
["Capital Project Milestone Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Executed binding agreement between the Recipient and developer of the proposed development detailing the terms and conditions of the Project development"]
["Site Control of site(s) by proposed developer."]
["Completion of all necessary environmental clearances, including those required under CEQA and NEPA."]
["Obtaining all necessary and discretionary public land use approvals."]
["Submission of Final Construction Drawings and Specifications to the appropriate local permitting authority."]
["Commencement of construction."]
["Construction completion and closeout."]
["Program funds fully disbursed."]
["Have all milestone dates been entered above?"]

{"sheet":"STI S&U Budget","index":17,"n_rows":215,"n_cols":14,"rows_kept":215,"cut":false,"hidden":true,"merged":[[12,0,12,1],[7,13,15,14],[72,13,80,14],[77,0,77,1],[137,13,145,14],[139,0,139,1],[199,0,199,1],[192,13,194,14],[195,0,195,1],[195,13,197,14],[196,0,196,1],[197,0,197,1],[130,13,133,14],[127,13,129,14],[65,13,68,14],[131,0,131,1],[185,0,185,1],[185,13,188,14],[186,0,186,1],[187,0,187,1],[188,0,188,1],[189,0,189,1],[146,0,146,1],[146,13,153,14],[147,0,147,1],[152,0,152,1],[153,0,153,1],[154,0,154,1],[154,13,159,14],[155,0,155,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[159,0,159,1],[204,0,204,14],[192,0,192,1],[193,0,193,1],[194,0,194,1],[198,0,198,1],[200,0,200,1],[201,0,201,1],[202,0,202,1],[171,0,171,1],[172,0,172,1],[174,0,174,1],[175,0,175,1],[176,0,176,1],[177,0,177,1],[178,0,178,1],[179,0,179,1],[180,0,180,1],[181,0,181,1],[182,0,182,1],[183,0,183,1],[184,0,184,1],[172,13,175,14],[176,13,184,14],[189,13,191,14],[141,0,141,1],[142,0,142,1],[143,0,143,1],[144,0,144,1],[145,0,145,1],[138,0,138,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[132,0,132,1],[133,0,133,1],[134,0,134,1],[136,0,136,14],[134,13,134,14],[137,0,137,1],[140,0,140,1],[120,0,120,1],[120,13,123,14],[121,0,121,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[124,13,126,14],[125,0,125,1],[126,0,126,1],[107,0,107,1],[107,13,119,14],[109,0,109,1],[110,0,110,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[119,0,119,1],[95,13,106,14],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[14,0,14,1],[15,0,15,1],[6,0,6,14],[2,0,4,1],[2,2,2,12],[2,13,4,14],[87,0,87,1],[73,0,73,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[43,0,43,1],[70,0,70,14],[13,0,13,1],[9,0,9,1],[10,0,10,1],[7,0,7,1],[11,0,11,1],[8,0,8,1],[3,12,4,12],[28,0,28,1],[29,0,29,1],[30,0,30,1],[24,13,29,14],[25,0,25,1],[26,0,26,1],[27,0,27,1],[23,0,23,1],[24,0,24,1],[16,13,23,14],[22,0,22,1],[17,0,17,1],[16,0,16,1],[40,0,40,1],[41,0,41,1],[30,13,41,14],[37,0,37,1],[38,0,38,1],[39,0,39,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[42,13,54,14],[49,0,49,1],[50,0,50,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[42,0,42,1],[44,0,44,1],[45,0,45,1],[61,0,61,1],[59,13,61,14],[58,0,58,1],[59,0,59,1],[60,0,60,1],[55,13,58,14],[55,0,55,1],[56,0,56,1],[57,0,57,1],[81,13,88,14],[82,0,82,1],[66,0,66,1],[69,0,69,1],[65,0,65,1],[67,0,67,1],[68,0,68,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[71,0,71,14],[69,13,69,14],[62,13,63,14],[64,13,64,14],[94,0,94,1],[95,0,95,1],[72,0,72,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[190,0,190,1],[191,0,191,1],[205,0,205,1],[206,0,206,1],[207,0,207,1],[208,0,208,1],[209,0,209,1],[83,0,83,1],[84,0,84,1],[85,0,85,1],[86,0,86,1],[108,0,108,1],[135,0,135,14],[148,0,148,1],[149,0,149,1],[150,0,150,1],[151,0,151,1],[88,0,88,1],[89,0,89,1],[89,13,94,14],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[1,0,1,14],[0,0,0,12],[0,13,0,14],[210,0,210,1],[212,0,212,1],[211,0,211,1],[213,0,213,1],[214,0,214,1],[160,0,160,1],[160,13,171,14],[161,0,161,1],[162,0,162,1],[163,0,163,1],[164,0,164,1],[165,0,165,1],[166,0,166,1],[167,0,167,1],[168,0,168,1],[169,0,169,1],[170,0,170,1],[173,0,173,1],[198,13,201,14],[202,13,202,14],[203,0,203,14],[3,11,4,11],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$f":"CONCATENATE(Overview!D4,\" Sustainable Transportation Infrastructure (STI) Sources and Uses Budget   \",\"PIN \",Overview!AI3)","v":" Sustainable Transportation Infrastructure (STI) Sources and Uses Budget   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["If proposing multiple distinct STI Capital Projects, provide detail for each Project in separate budgets below.  Amounts from each budget will autosum at the bottom. The sum will be used to determine the total STI funds requested and cost cap. "]
["Cost Category",null,"ALL FUNDING SOURCES",null,null,null,null,null,null,null,null,null,null,"Comments"]
[null,null,{"$f":"STI!H44","v":"AHSC STI Grant"},{"$f":"STI!H45","v":0},{"$f":"STI!H46","v":0},{"$f":"STI!H47","v":0},{"$f":"STI!H48","v":0},{"$f":"STI!H49","v":0},{"$f":"STI!H50","v":0},{"$f":"STI!H51","v":0},{"$f":"STI!H52","v":0},{"$f":"STI!H53","v":0},"Sources Total"]
[]
[]
[{"$f":"CONCATENATE(\"STI BUDGET #1\",\" - \",STI!B4)","v":"STI BUDGET #1 - "}]
["Environmental review/studies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:L8)","v":0}]
["Plan Specification and Estimates",null,null,null,null,null,null,null,null,null,null,null,0]
["Right of way support costs",null,null,null,null,null,null,null,null,null,null,null,0]
["Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Soft Costs",null,{"$f":"SUM(C8:C15)","v":0},{"$f":"SUM(D8:D15)","v":0},0,0,0,0,0,0,0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:L17)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",null,{"$f":"SUM(C17:C23)","v":0},0,{"$f":"SUM(E17:E23)","v":0},{"$f":"SUM(F17:F23)","v":0},0,0,0,0,0,0,{"$f":"SUM(M17:M23)","v":0}]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:L25)","v":0}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:L26)","v":0}]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C27:L27)","v":0}]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C28:L28)","v":0}]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C29:L29)","v":0}]
["Total Site Utilities",null,{"$f":"SUM(C25:C29)","v":0},0,{"$f":"SUM(E25:E29)","v":0},{"$f":"SUM(F25:F29)","v":0},0,0,0,0,0,0,{"$f":"SUM(M25:M29)","v":0}]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:L31)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,0]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Crossing and Traffic Signals",null,null,null,null,null,null,null,null,null,null,null,0]
["Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,null,null,null,0]
["Other traffic calming surface improvements",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Complete Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Complete Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"SUM(C31:C41)","v":0},0,{"$f":"SUM(E31:E41)","v":0},0,0,0,0,0,0,0,0]
["Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C43:L43)","v":0}]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,null,null,null,0]
["Boarding infrastructure",null,null,null,null,null,null,null,null,null,null,null,0]
["Seating/Benches",null,null,null,null,null,null,null,null,null,null,null,0]
["Bus/Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,0]
["Vehicles",null,null,null,null,null,null,null,null,null,null,null,0]
["Other ITS Technology",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit and Station Areas (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit and Station Areas (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit and Station Areas -  Construction",null,{"$f":"SUM(C43:C54)","v":0},0,{"$f":"SUM(E43:E54)","v":0},{"$f":"SUM(F43:F54)","v":0},0,0,0,0,0,0,{"$f":"SUM(M43:M54)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C56:L56)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C57:L57)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C58:L58)","v":0}]
["Total Urban Greening",null,{"$f":"SUM(C56:C58)","v":0},0,{"$f":"SUM(E56:E58)","v":0},0,0,0,0,0,0,0,0]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C60:L60)","v":0}]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C61:L61)","v":0}]
["Total Impact Fees",null,{"$f":"SUM(C60:C61)","v":0},0,{"$f":"SUM(E60:E61)","v":0},{"$f":"SUM(F60:F61)","v":0},0,0,0,0,0,0,{"$f":"SUM(M60:M61)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C63:L63)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C64:L64)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C63:C64)","v":0},0,{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":0},0,0,0,0,0,0,{"$f":"SUM(M63:M64)","v":0}]
["Transit Operations for service expansion §103(a)(3)(A)(v)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C66:L66)","v":0}]
["Employee Reporting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C67:L67)","v":0}]
["Other Capital Asset Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C68:L68)","v":0}]
["Total Other Capital Asset Costs",null,{"$f":"SUM(C66:C68)","v":0},0,{"$f":"SUM(E66:E68)","v":0},{"$f":"SUM(F66:F68)","v":0},0,0,0,0,0,0,{"$f":"SUM(M66:M68)","v":0}]
["Total STI #1 Budgeted Project Costs",null,{"$f":"SUM(C69,C65,C62,C59,C55,C42,C30,C24,C16)","v":0},{"$f":"SUM(D69,D65,D62,D59,D55,D42,D30,D24,D16)","v":0},{"$f":"SUM(E69,E65,E62,E59,E55,E42,E30,E24,E16)","v":0},0,0,0,0,0,0,0,0]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[{"$f":"CONCATENATE(\"STI BUDGET #2\",\" - \",STI!B10)","v":"STI BUDGET #2 - "}]
["Environmental review/studies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C73:L73)","v":0}]
["Plan Specification and Estimates",null,null,null,null,null,null,null,null,null,null,null,0]
["Right of way support costs",null,null,null,null,null,null,null,null,null,null,null,0]
["Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Soft Costs",null,{"$f":"SUM(C73:C80)","v":0},{"$f":"SUM(D73:D80)","v":0},0,0,0,0,0,0,0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C82:L82)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",null,{"$f":"SUM(C82:C88)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M82:M88)","v":0}]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C90:L90)","v":0}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C91:L91)","v":0}]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C92:L92)","v":0}]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C93:L93)","v":0}]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C94:L94)","v":0}]
["Total Site Utilities",null,{"$f":"SUM(C90:C94)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M90:M94)","v":0}]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C96:L96)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,0]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Crossing and Traffic Signals",null,null,null,null,null,null,null,null,null,null,null,0]
["Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,null,null,null,0]
["Other traffic calming surface improvements",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Complete Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Complete Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"SUM(C96:C106)","v":0},0,0,0,0,0,0,0,0,0,0]
["Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C108:L108)","v":0}]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,null,null,null,0]
["Boarding infrastructure",null,null,null,null,null,null,null,null,null,null,null,0]
["Seating/Benches",null,null,null,null,null,null,null,null,null,null,null,0]
["Bus/Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,0]
["Vehicles",null,null,null,null,null,null,null,null,null,null,null,0]
["Other ITS Technology",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit and Station Areas (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit and Station Areas (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit and Station Areas -  Construction",null,{"$f":"SUM(C108:C119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M108:M119)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C121:L121)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C122:L122)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C123:L123)","v":0}]
["Total Urban Greening",null,{"$f":"SUM(C121:C123)","v":0},0,0,0,0,0,0,0,0,0,0]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C125:L125)","v":0}]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C126:L126)","v":0}]
["Total Impact Fees",null,{"$f":"SUM(C125:C126)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M125:M126)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C128:L128)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C129:L129)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C128:C129)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M128:M129)","v":0}]
["Transit Operations for service expansion §103(a)(3)(A)(v)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C131:L131)","v":0}]
["Employee Reporting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C132:L132)","v":0}]
["Other Capital Asset Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C133:L133)","v":0}]
["Total Other Capital Asset Costs",null,{"$f":"SUM(C131:C133)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total STI #2 Budgeted Project Costs",null,{"$f":"SUM(C134,C130,C127,C124,C120,C107,C95,C89,C81)","v":0},0,0,0,0,0,0,0,0,0,0]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[{"$f":"CONCATENATE(\"STI BUDGET #3\",\" - \",STI!B16)","v":"STI BUDGET #3 - "}]
["Environmental review/studies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C138:L138)","v":0}]
["Plan Specification and Estimates",null,null,null,null,null,null,null,null,null,null,null,0]
["Right of way support costs",null,null,null,null,null,null,null,null,null,null,null,0]
["Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Soft Costs",null,{"$f":"SUM(C138:C145)","v":0},{"$f":"SUM(D138:D145)","v":0},0,0,0,0,0,0,0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C147:L147)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",null,{"$f":"SUM(C147:C153)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M147:M153)","v":0}]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C155:L155)","v":0}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C156:L156)","v":0}]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C157:L157)","v":0}]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C158:L158)","v":0}]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C159:L159)","v":0}]
["Total Site Utilities",null,{"$f":"SUM(C155:C159)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M155:M159)","v":0}]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C161:L161)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,0]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Crossing and Traffic Signals",null,null,null,null,null,null,null,null,null,null,null,0]
["Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,null,null,null,0]
["Other traffic calming surface improvements",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Complete Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Complete Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"SUM(C161:C171)","v":0},0,0,0,0,0,0,0,0,0,0]
["Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C173:L173)","v":0}]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,null,null,null,0]
["Boarding infrastructure",null,null,null,null,null,null,null,null,null,null,null,0]
["Seating/Benches",null,null,null,null,null,null,null,null,null,null,null,0]
["Bus/Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,0]
["Vehicles",null,null,null,null,null,null,null,null,null,null,null,0]
["Other ITS Technology",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit and Station Areas (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit and Station Areas (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit and Station Areas -  Construction",null,{"$f":"SUM(C173:C184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M173:M184)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C186:L186)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C187:L187)","v":0}]
["Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C188:L188)","v":0}]
["Total Urban Greening",null,{"$f":"SUM(C186:C188)","v":0},0,0,0,0,0,0,0,0,0,0]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C190:L190)","v":0}]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C191:L191)","v":0}]
["Total Impact Fees",null,{"$f":"SUM(C190:C191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M190:M191)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C193:L193)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C194:L194)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C193:C194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M193:M194)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C196:L196)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C197:L197)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C196:C197)","v":0},0,0,0,0,0,0,0,0,0,0]
["Transit Operations for service expansion §103(a)(3)(A)(v)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C199:L199)","v":0}]
["Employee Reporting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C200:L200)","v":0}]
["Other Capital Asset Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C201:L201)","v":0}]
["Total Other Capital Asset Costs",null,{"$f":"SUM(C199:C201)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M199:M201)","v":0}]
["Total STI #3 Budgeted Project Costs",null,{"$f":"SUM(C202,C198,C195,C192,C189,C185,C172,C160,C154,C146)","v":0},{"$f":"SUM(D202,D198,D195,D192,D189,D185,D172,D160,D154,D146)","v":0},0,0,0,0,{"$f":"SUM(I202,I198,I195,I192,I189,I185,I172,I160,I154,I146)","v":0},0,0,0,{"$f":"SUM(M202,M198,M195,M192,M189,M185,M172,M160,M154,M146)","v":0}]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
["TOTAL SUSTAINABLE TRANSPORTATION INFRASTRUCTURE (STI) BUDGET"]
["Total Soft Costs",null,{"$f":"C16+C81+C146","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Site Preparation",null,{"$f":"C24+C89+C154","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Site Utilities",null,{"$f":"C30+C95+C160","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"C42+C107+C172","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Transit and Station Areas -  Construction",null,{"$f":"C55+C120+C185","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Urban Greening",null,{"$f":"C59+C124+C189","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Impact Fees",null,{"$f":"C62+C127+C192","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Activity Delivery Costs",null,{"$f":"C65+C130+C195","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Other Capital Asset Costs",null,{"$f":"C69+C134+C202","v":0},0,0,0,0,0,0,0,0,0,0]
["Total STI Budgeted Project Costs",null,{"$f":"C70+C135+C203","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"TRA","index":18,"n_rows":110,"n_cols":40,"rows_kept":110,"cut":false,"hidden":true,"merged":[[94,3,94,10],[94,11,94,30],[94,31,94,35],[94,36,94,37],[85,0,85,2],[85,3,85,10],[85,11,85,30],[85,31,85,35],[85,36,85,37],[90,0,90,2],[90,3,90,10],[90,11,90,30],[90,31,90,35],[90,36,90,37],[91,0,91,37],[87,0,87,36],[86,0,86,36],[88,0,88,36],[89,0,89,37],[92,0,92,2],[92,3,92,10],[92,11,92,30],[92,31,92,35],[45,1,45,3],[45,19,45,20],[44,19,44,20],[56,0,56,2],[56,3,56,10],[56,11,56,30],[56,31,56,35],[56,36,56,37],[62,0,62,2],[62,3,62,10],[62,11,62,30],[62,31,62,35],[62,36,62,37],[59,0,59,1],[59,2,59,7],[59,9,59,15],[59,17,59,22],[59,23,59,24],[59,30,59,31],[59,25,59,29],[57,0,57,36],[58,0,58,1],[58,2,58,23],[58,36,58,37],[44,15,44,18],[53,0,53,2],[102,36,102,37],[73,0,73,5],[73,6,73,14],[73,15,73,16],[73,17,73,24],[73,25,73,26],[38,0,38,36],[41,21,42,23],[41,24,41,30],[41,31,42,32],[43,36,43,37],[44,21,44,23],[41,36,42,37],[44,4,44,6],[45,4,45,6],[43,1,43,3],[45,31,45,32],[45,33,45,35],[45,36,45,37],[45,24,45,25],[45,7,45,14],[45,15,45,18],[29,25,29,28],[41,4,42,6],[39,0,39,37],[109,0,109,35],[109,36,109,37],[44,1,44,3],[45,21,45,23],[46,4,46,6],[47,4,47,6],[47,7,47,14],[47,15,47,18],[47,19,47,20],[47,21,47,23],[47,33,47,35],[46,36,46,37],[100,0,100,35],[100,36,100,37],[50,4,50,6],[51,4,51,6],[51,1,51,3],[50,1,50,3],[44,36,44,37],[45,26,45,30],[44,7,44,14],[36,0,36,36],[37,0,37,36],[33,0,33,36],[28,29,28,32],[42,24,42,25],[42,26,42,30],[43,7,43,14],[43,33,43,35],[43,15,43,18],[29,29,29,32],[30,29,30,32],[28,0,28,24],[28,33,28,36],[41,1,42,3],[41,33,42,35],[35,0,35,37],[31,25,31,37],[31,0,31,23],[28,25,28,28],[29,0,29,24],[30,0,30,24],[30,25,30,28],[29,33,29,36],[30,33,30,36],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[49,1,49,3],[48,4,48,6],[49,4,49,6],[46,33,46,35],[49,36,49,37],[49,21,49,23],[49,24,49,25],[49,26,49,30],[49,31,49,32],[48,24,48,25],[49,33,49,35],[48,31,48,32],[46,1,46,3],[40,0,40,37],[41,7,42,14],[41,15,42,18],[41,19,42,20],[41,0,42,0],[34,0,34,36],[25,8,25,15],[25,25,25,37],[22,36,22,37],[25,0,25,6],[21,0,21,4],[21,15,21,19],[21,21,21,23],[21,24,21,26],[21,27,21,30],[21,32,21,34],[22,25,22,31],[22,0,22,22],[23,8,23,18],[23,0,23,6],[23,20,23,37],[15,0,20,0],[25,17,25,23],[24,16,24,23],[24,0,24,15],[24,25,24,36],[17,32,17,34],[17,35,17,37],[22,34,22,35],[22,32,22,33],[15,32,15,34],[15,35,15,37],[16,32,16,34],[22,23,22,24],[20,1,20,2],[20,3,20,9],[20,10,20,12],[16,35,16,37],[20,13,20,19],[20,20,20,31],[20,32,20,37],[21,5,21,7],[21,9,21,11],[21,12,21,14],[21,35,21,37],[106,0,106,35],[106,36,106,37],[43,19,43,20],[43,21,43,23],[43,24,43,25],[43,26,43,30],[43,31,43,32],[44,26,44,30],[44,31,44,32],[44,33,44,35],[47,36,47,37],[46,7,46,14],[46,15,46,18],[44,24,44,25],[49,19,49,20],[48,26,48,30],[47,1,47,3],[48,1,48,3],[49,7,49,14],[49,15,49,18],[51,19,51,20],[51,21,51,23],[51,24,51,25],[51,33,51,35],[108,0,108,35],[108,36,108,37],[101,0,101,35],[101,36,101,37],[107,0,107,35],[107,36,107,37],[46,21,46,23],[46,24,46,25],[46,26,46,30],[46,31,46,32],[48,33,48,35],[48,36,48,37],[48,7,48,14],[48,15,48,18],[48,19,48,20],[48,21,48,23],[98,0,98,37],[46,19,46,20],[47,24,47,25],[47,26,47,30],[47,31,47,32],[51,7,51,14],[99,0,99,37],[102,0,102,35],[97,0,97,37],[52,33,52,35],[52,36,52,37],[53,21,53,23],[53,33,53,35],[53,36,53,37],[53,24,53,29],[52,7,52,14],[52,15,52,18],[52,19,52,20],[52,21,52,23],[52,24,52,25],[52,26,52,30],[52,31,52,32],[53,3,53,11],[53,12,53,20],[52,4,52,6],[52,1,52,3],[54,0,54,37],[55,0,55,37],[58,25,58,35],[60,0,60,37],[61,0,61,37],[94,0,94,2],[73,27,73,36],[50,7,50,14],[50,15,50,18],[50,19,50,20],[50,21,50,23],[50,24,50,25],[50,26,50,30],[50,31,50,32],[51,26,51,30],[51,31,51,32],[51,36,51,37],[50,33,50,35],[50,36,50,37],[51,15,51,18],[71,0,71,36],[72,0,72,10],[72,11,72,24],[72,25,72,33],[72,34,72,37],[65,0,65,10],[65,11,65,15],[65,16,65,22],[65,23,65,37],[66,0,66,10],[66,11,66,15],[66,16,66,22],[66,23,66,37],[67,0,67,10],[67,11,67,15],[67,16,67,22],[67,23,67,37],[68,0,68,10],[68,11,68,15],[68,16,68,22],[68,23,68,37],[69,0,69,10],[1,0,1,37],[2,35,2,37],[3,35,3,37],[3,32,3,34],[7,32,7,34],[7,35,7,37],[9,32,9,34],[4,32,4,34],[10,32,10,34],[10,35,10,37],[9,35,9,37],[4,35,4,37],[5,32,5,34],[5,35,5,37],[6,32,6,34],[6,35,6,37],[64,0,64,37],[69,11,69,15],[69,16,69,22],[69,23,69,37],[63,0,63,2],[63,3,63,10],[63,11,63,30],[103,0,103,35],[103,36,103,37],[104,0,104,35],[104,36,104,37],[105,0,105,35],[105,36,105,37],[95,0,95,37],[96,0,96,37],[3,0,8,0],[9,0,14,0],[11,35,11,37],[12,32,12,34],[11,32,11,34],[12,35,12,37],[13,32,13,34],[75,0,75,37],[76,0,76,37],[78,0,78,37],[80,4,80,20],[80,21,80,37],[79,0,79,14],[79,15,79,37],[77,0,77,2],[77,3,77,10],[74,14,74,24],[74,26,74,36],[93,0,93,36],[84,0,84,3],[84,4,84,20],[84,21,84,37],[70,0,70,10],[70,11,70,15],[70,16,70,22],[70,23,70,37],[92,36,92,37],[77,11,77,30],[77,31,77,35],[77,36,77,37],[81,0,81,3],[81,4,81,20],[81,21,81,37],[82,0,82,3],[82,4,82,20],[82,21,82,37],[83,0,83,3],[83,4,83,20],[83,21,83,37],[74,0,74,12],[3,23,7,26],[3,27,7,28],[3,29,7,31],[63,31,63,35],[63,36,63,37],[9,1,13,4],[9,5,13,17],[9,18,13,22],[9,23,13,26],[9,27,13,28],[9,29,13,31],[13,35,13,37],[15,1,19,4],[15,5,19,17],[15,18,19,22],[15,23,19,26],[15,27,19,28],[15,29,19,31],[18,32,18,34],[18,35,18,37],[19,32,19,34],[19,35,19,37],[27,0,27,36],[26,0,26,37],[2,32,2,34],[0,0,0,34],[0,35,0,37],[14,1,14,2],[14,3,14,9],[14,10,14,12],[14,13,14,19],[14,20,14,31],[14,32,14,37],[8,1,8,2],[8,3,8,9],[8,10,8,12],[8,13,8,19],[8,20,8,31],[8,32,8,37],[2,1,2,4],[2,5,2,17],[2,18,2,22],[2,23,2,26],[2,27,2,28],[2,29,2,31],[3,1,7,4],[3,5,7,17],[3,18,7,22]]}
[{"$f":"CONCATENATE(Overview!D4,\" Transportation Related Amenities (TRA)   \",\"PIN \",Overview!AI3)","v":" Transportation Related Amenities (TRA)   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["TRA Project Summary"]
[null,"Project Name",null,null,null,"Description (include: the general location and description of each TRA improvement)",null,null,null,null,null,null,null,null,null,null,null,null,"Address",null,null,null,null,"City",null,null,null,"Zip",null,"County",null,null,"Census Tracts",null,null,"APNs"]
["TRA #1"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the primary transit mode supported by this TRA:"]
["TRA #2"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the primary transit mode supported by this TRA:"]
["TRA #3"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the primary transit mode supported by this TRA:"]
["Enter # & Amt. of new:",null,null,null,null,"Bus Shelters",null,null,null,"AHSC Funds",null,null,null,null,null,"Bicycle Parking At Transit",null,null,null,null,null,"AHSC Funds",null,null,null,null,null,"Bus Stop Benches",null,null,null,null,"AHSC Funds"]
["Safe and Accessible Walkways - length (in feet) of sidewalk directly improved (ex. provided shade to, illuminated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pedestrian Paths (linear feet)",null,null,null,null,null,null,null,null,"Type"]
["# of Transit Routes Improved",null,null,null,null,null,null,null,"Station Area or Transit Access Improvements",null,null,null,null,null,null,null,null,null,null,null,"Other (describe)"]
["ID all intended outcomes of proposed active transportation component:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved compliance with traffic laws",null,null,null,null,null,null,null,null,"Other barriers that may have existed on route (describe below)"]
["Improved sight distance/visibility",null,null,null,null,null,null,null,"Elimination of potential conflict points",null,null,null,null,null,null,null,null,"Reduced vehicular speed/volume"]
["TRA Eligible Costs §103(a)(4) and Ineligible Costs §103(c)"]
["(B)(i) We certify the capital improvements in the TRA budget are publicly accessible and provide supportive amenities to cyclists, pedestrians, and transit riders (i.e. bike parking, bus shelter, benches, street trees, etc.) within the defined Project Area meeting the §102(c) or (d) transit requirements."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted",null,null,null,"Cost Cap",null,null,null,"Overage"]
["(B)(ii) Total amount of eligible TRA soft costs cannot exceed 10% of the total AHSC Program award.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TRA S&U Budget'!C227","v":0},null,null,null,{"$f":"Overview!L39*0.1","v":0},null,null,null,{"$f":"IF(Z30-AD30>0,Z30-AD30,0)","v":0},null,null,null,{"$f":"IF(AH30>0,\"No\",\"Ok\")","v":"Ok"}]
["(B)(iv) Total amount of Activity Delivery Costs associated with the implementation of the Capital Project cannot exceed 10% of the costs associated with the Capital Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TRA S&U Budget'!C235","v":0},null,null,null,{"$f":"'TRA S&U Budget'!M237*0.1","v":0},null,null,null,{"$f":"IF(Z31-AD31>0,Z31-AD31,0)","v":0},null,null,null,{"$f":"IF(AH31>0,\"No\",\"Ok\")","v":"Ok"}]
["(B)(v) Capital Project costs in budget that are required as a condition of local approval for the TRA?",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, upload documentation below"]
["File Name",null,null,"TRA Cap Project Costs",null,null,null,null,null,null,null,"Documentation showing Capital Project costs are required as condition of local approval for TRA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(C) Total combined requested grant amount for your STI Capital Projects and TRA Capital Projects cannot exceed $10M?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('STI S&U Budget'!C215+'TRA S&U Budget'!C237>10000000,\"No\",\"Ok\")","v":"Ok"}]
["§103(c) We certify the AHSC TRA funded cost do not include any of the following ineligible costs:\n(1) Costs are not eligible if there is another feasible, available source of committed funding for the STI portion to be funded by AHSC or if the cost is incurred prior to the AHSC award;\n(2) Routine maintenance or operations of transportation infrastructure including the general transit fleet, not including maintenance or operations associated with AHSC funded transit service expansion, including expansion beyond service levels offered during the COVID-19 pandemic;\n(3) In lieu fees for local inclusionary housing programs;\n(4) Ongoing operational costs beyond the term of the grant (three years) for Program Costs;\n(5) All costs associated with automobile or motorcycle parking (excluding electric vehicle charging infrastructure);\n(6) Costs and fees associated with the ongoing provision of internet service."]
["TRA Grant Terms §104(c)"]
["(1) We certify that  the grant does not result in a profit that exceeds the commercially reasonable range for other improvements of similar size and level of risk."]
["(2) We acknowledge that AHSC Program grant funds will be disbursed as reimbursed progress payments for eligible costs incurred after the execution of the Standard Agreement in the amount not to exceed the AHSC Program award of funds.\n"]
["(3) We acknowledge if the TRA Project includes multiple phases or developments, all entitlements and construction funding commitments for the first phase must be received prior to disbursement."]
["TRA Threshold §106(a)"]
["(7) TRA Enforceable Funding Commitments (EFC): see Appendix A (t) - for an explanation of Enforceable Funding Commitments (EFC)."]
["EFC #","Committed by Full App Deadline?",null,null,"Commitment Date",null,null,"Source Name\n(listed in order of lien priority)",null,null,null,null,null,null,null,"Source Type",null,null,null,"Lien\nNo.",null,"Amount",null,null,"Interest Rate",null,null,null,null,null,null,"Term - \n# of months",null,"Required\nDebt Service",null,null,"Balloon?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,"Type"]
[1,"Yes",null,null,null,null,null,"AHSC TRA Grant",null,null,null,null,null,null,null,"State-HCD"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[{"$f":"SUMIF(B45:C53,\"Yes\",V45:X53)","v":0},null,null,"<Total Committed Non-AHSC TRA Funds",null,null,null,null,null,null,null,null,"TOTAL (must equal TRA Budget Amt)",null,null,null,null,null,null,null,null,{"$f":"SUM(V44:X53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(B45:C53,\"Yes\")","v":0}]
["Provide a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
["File Name",null,null,"EFC TRA1; EFC TRA2; EFC TRA3",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Supporting documentation for the \",AK54,\" non-AHSC TRA funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC TRA funding commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(8)(A) Applicant acknowledges completion and approval or adoption of all necessary environmental clearances for transportation components must be attained by initial disbursement of grant funds. "]
["NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",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 date of \"Authority to Use Grant Funds\""]
["CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration Date:",null,null,null,null,null,null,null,"Final EIR Date:"]
["Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
["File Name",null,null,"TRA Environmental",null,null,null,null,null,null,null,"Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",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,"TRA Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(9) If applicable, provide a listing and status of all discretionary local land use entitlements and permits, excluding design review, required to complete each TRA Project that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents."]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date ",null,null,null,null,"Approval Type",null,null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
["(11) Does applicant or Developer of Project have Site Control for each TRA Project?  If yes, enter site control form and the most recent execution date below (Site Control Appendix A)"]
["Form of site control (See Site Control in Appendix A):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date:"]
["If leasehold estate:",null,null,null,null,null,"Rent based on restricted land value?",null,null,null,null,null,null,null,null,null,null,"Is acquisition cost $0 in Dev. Budget?",null,null,null,null,null,null,null,null,null,"Prepaid lease loan used?  If so answer (a-c)"]
["(a) Funding amount based on the Present Value of lease payments?",null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Lender requesting Res. Receipts (not permissible)",null,null,null,null,null,null,null,null,null,null,null,"(c) Has loan amount been entered as a finance cost?"]
["Describe any special circumstances, e.g. if there are multiple TRA Projects provide site control information for each.  "]
[]
["File Name",null,null,"TRA Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(12)(A) Applicants must demonstrate prior experience by providing evidence of two prior TRA projects similar to the proposed AHSC Project in scope and size, which have been completed by the applicant during the ten years preceding the application due date.  May demonstrate the requisite experience by using past experience of work completed of a Locality or Transportation Agency non-applicant so long as the applicant can provide an executed agreement with that specific Locality or Transportation Agency for the completion of the TRA components of the AHSC Project for which funding is sought.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Overview!E90=\"\",Overview!P89=\"No\"),\"\",Overview!E90)","v":""}]
["(12) Which applicant demonstrates the prior experience noted below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D105=\"\",\"\",Overview!D105)","v":""}]
[null,null,null,null,"TRA Past Project #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA Past Project #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D120=\"\",\"\",Overview!D120)","v":""}]
["Project 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,{"$f":"IF(Overview!D135=\"\",\"\",Overview!D135)","v":""}]
["Development Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D150=\"\",\"\",Overview!D150)","v":""}]
["Completion Date"]
["Brief Description"]
["File Name",null,null,"Past Exp TRA1, Past Exp TRA2",null,null,null,null,null,null,null,"Where the party making improvements funded by AHSC in not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(13) We certify as of the application date, the applicants or the TRA real property is not party to or the subject of any claim or action in the state or federal courts."]
["(14) We certify that construction of the Project has not commenced as of the application deadline set forth in the NOFA."]
["(19) The TRA Project will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
["If \"Yes\", provide documentation the TRA Project site is not within land designated as agricultural land per the FMMP tool."]
["File Name",null,null,"TRA No Ag",null,null,null,null,null,null,null,"Demonstrate TRA site is not within land designated as agricultural land per FMMP tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["If \"No\", demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A):"]
["File Name",null,null,"TRA Ag Infill",null,null,null,null,null,null,null,"Applicants seeking an exemption to the FMMP determination must demonstrate that the TRA site qualifies as an Infill Site (as defined in Appendix A).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(21)(A) If approval by a local public works department, or other responsible local agency is required for the Project, provide document below.  I certify that the TRA improvements are consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity."]
["File Name",null,null,"TRA Local Approvals",null,null,null,null,null,null,null,"Statement from entity indicating the TRA Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(21)(B) If the TRA Project involves demolition of existing units affordable to lower income households, the application must demonstrate the replacement of demolished units, comparable in size, of equal or greater affordability, and equal to or greater than the number of the demolished affordable units located within comparable access to transit and include first right of return to displaced residents.  These no net loss requirements (§106(a)(20)(C)) apply where a TRA Project is proposed on any property which includes a parcel or any portion of a parcel on which residential dwelling units affordable to lower income households currently exist or where there have been dwelling units restricted to lower-income households which have been vacated or demolished within the five year period preceding the application.\n\n\nPlease explain below how this requirement is satisfied in the replacement affordable housing development.  If the Project does not involve demolition or rehabilitation of existing affordable units, please indicate \"N/A\" below. "]
[]
["TRA Milestones"]
["Please provide the actual or anticipated completion date for the following performance milestones for each applicable Capital Project.  If a milestone is not applicable to a Capital Project, please enter \"N/A\""]
["Note:  It is acknowledged that some of the following milestones may have already been achieved.  For those milestones which have previously been met, please enter the month and year completed.  For those milestones not yet completed, please provide a projected completion date (MM/YY) for each of the applicable items below. If not applicable to the specific Capital Project, please indicate \"NA\" below. "]
["Capital Project Milestone Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Executed binding agreement between the Recipient and developer of the proposed development detailing the terms and conditions of the Project development."]
["Site Control of site(s) by proposed developer."]
["Completion of all necessary environmental clearances, including those required under CEQA and NEPA."]
["Obtaining all necessary and discretionary public land use approvals."]
["Submission of Final Construction Drawings and Specifications to the appropriate local permitting authority."]
["Commencement of construction."]
["Construction completion and closeout."]
["Program funds fully disbursed."]
["Have all milestone dates been entered above?"]

{"sheet":"TRA S&U Budget","index":19,"n_rows":237,"n_cols":14,"rows_kept":237,"cut":false,"hidden":true,"merged":[[80,13,88,14],[145,13,149,14],[142,13,144,14],[153,13,161,14],[215,13,217,14],[103,13,113,14],[152,0,152,14],[153,0,153,1],[154,0,154,1],[155,0,155,1],[156,0,156,1],[148,0,148,1],[149,0,149,1],[150,0,150,1],[150,13,150,14],[147,0,147,1],[161,0,161,1],[162,0,162,1],[162,13,169,14],[163,0,163,1],[91,0,91,1],[92,0,92,1],[121,0,121,1],[122,0,122,1],[232,0,232,1],[53,13,58,14],[59,13,65,14],[132,13,138,14],[205,0,205,1],[205,13,211,14],[206,0,206,1],[207,0,207,1],[208,0,208,1],[209,0,209,1],[210,0,210,1],[211,0,211,1],[64,0,64,1],[57,0,57,1],[132,0,132,1],[133,0,133,1],[134,0,134,1],[136,0,136,1],[137,0,137,1],[138,0,138,1],[69,0,69,1],[70,0,70,1],[71,0,71,1],[114,13,123,14],[6,0,6,14],[7,0,7,1],[8,0,8,1],[7,13,15,14],[10,0,10,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[16,13,23,14],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[9,0,9,1],[69,13,71,14],[13,0,13,1],[1,0,1,14],[2,0,4,1],[2,2,2,12],[2,13,4,14],[3,12,4,12],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[11,0,11,1],[12,0,12,1],[24,0,24,1],[66,0,66,1],[66,13,68,14],[67,0,67,1],[68,0,68,1],[24,13,29,14],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[30,13,40,14],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[59,0,59,1],[51,0,51,1],[52,0,52,1],[65,0,65,1],[41,13,52,14],[50,0,50,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[226,0,226,1],[227,0,227,1],[228,0,228,1],[78,0,78,14],[88,0,88,1],[89,0,89,1],[73,0,73,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[77,13,77,14],[79,0,79,14],[80,0,80,1],[81,0,81,1],[83,0,83,1],[82,0,82,1],[157,0,157,1],[72,13,76,14],[94,0,94,1],[95,0,95,1],[96,0,96,1],[84,0,84,1],[89,13,96,14],[90,0,90,1],[236,0,236,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[58,0,58,1],[63,0,63,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[229,0,229,1],[230,0,230,1],[231,0,231,1],[233,0,233,1],[234,0,234,1],[235,0,235,1],[225,0,225,14],[97,0,97,1],[97,13,102,14],[72,0,72,1],[62,0,62,1],[60,0,60,1],[61,0,61,1],[93,0,93,1],[112,0,112,1],[113,0,113,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[114,0,114,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[109,0,109,1],[110,0,110,1],[111,0,111,1],[126,13,131,14],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[135,0,135,1],[146,0,146,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[124,13,125,14],[139,0,139,1],[139,13,141,14],[140,0,140,1],[141,0,141,1],[142,0,142,1],[143,0,143,1],[144,0,144,1],[184,0,184,1],[185,0,185,1],[186,0,186,1],[176,13,181,14],[182,13,186,14],[145,0,145,1],[182,0,182,1],[183,0,183,1],[175,0,175,1],[176,0,176,1],[170,13,175,14],[171,0,171,1],[151,0,151,14],[198,0,198,1],[199,0,199,1],[199,13,204,14],[200,0,200,1],[201,0,201,1],[202,0,202,1],[187,0,187,1],[188,0,188,1],[189,0,189,1],[190,0,190,1],[191,0,191,1],[192,0,192,1],[203,0,203,1],[204,0,204,1],[187,13,198,14],[193,0,193,1],[194,0,194,1],[195,0,195,1],[196,0,196,1],[197,0,197,1],[115,0,115,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[119,0,119,1],[172,0,172,1],[173,0,173,1],[174,0,174,1],[126,0,126,1],[120,0,120,1],[158,0,158,1],[159,0,159,1],[160,0,160,1],[164,0,164,1],[165,0,165,1],[166,0,166,1],[167,0,167,1],[168,0,168,1],[169,0,169,1],[170,0,170,1],[0,0,0,12],[0,13,0,14],[224,0,224,14],[219,0,219,1],[221,0,221,1],[222,0,222,1],[223,0,223,1],[223,13,223,14],[212,0,212,1],[212,13,214,14],[213,0,213,1],[214,0,214,1],[215,0,215,1],[216,0,216,1],[217,0,217,1],[220,0,220,1],[218,0,218,1],[218,13,222,14],[74,0,74,1],[177,0,177,1],[178,0,178,1],[179,0,179,1],[180,0,180,1],[181,0,181,1]]}
[{"$f":"CONCATENATE(Overview!D4,\" Transportation Related Amenities (TRA) Sources and Uses Budget   \",\"PIN \",Overview!AI3)","v":" Transportation Related Amenities (TRA) Sources and Uses Budget   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["If proposing multiple distinct TRA Capital Projects, provide detail for each Project in separate budgets below.  Amounts from each budget will autosum at the bottom. The sum will be used to determine the total TRA funds requested and cost cap. "]
["Cost Category",null,"ALL FUNDING SOURCES",null,null,null,null,null,null,null,null,null,null,"Comments"]
[null,null,{"$f":"TRA!H44","v":"AHSC TRA Grant"},{"$f":"TRA!H45","v":0},{"$f":"TRA!H46","v":0},{"$f":"TRA!H47","v":0},{"$f":"TRA!H48","v":0},{"$f":"TRA!H49","v":0},{"$f":"TRA!H50","v":0},{"$f":"TRA!H51","v":0},{"$f":"TRA!H52","v":0},{"$f":"TRA!H53","v":0},"Sources Total"]
[]
[]
[{"$f":"CONCATENATE(\"TRA BUDGET #1\",\" - \",TRA!B4)","v":"TRA BUDGET #1 - "}]
["Environmental review/studies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:L8)","v":0}]
["Plan Specification and Estimates",null,null,null,null,null,null,null,null,null,null,null,0]
["Right of way support costs",null,null,null,null,null,null,null,null,null,null,null,0]
["Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Soft Costs",null,{"$f":"SUM(C8:C15)","v":0},{"$f":"SUM(D8:D15)","v":0},0,0,0,0,0,0,0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:L17)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",null,{"$f":"SUM(C17:C23)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M17:M23)","v":0}]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:L25)","v":0}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:L26)","v":0}]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C27:L27)","v":0}]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C28:L28)","v":0}]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C29:L29)","v":0}]
["Total Site Utilities",null,{"$f":"SUM(C25:C29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M25:M29)","v":0}]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:L31)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,0]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Crossing and Traffic Signals",null,null,null,null,null,null,null,null,null,null,null,0]
["Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,null,null,null,0]
["Other traffic calming surface improvements",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"SUM(C31:C40)","v":0},0,0,0,0,0,0,0,0,0,0]
["Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C42:L42)","v":0}]
["Sidewalk, Curb, and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,null,null,null,0]
["Boarding infrastructure",null,null,null,null,null,null,null,null,null,null,null,0]
["Seating/Benches",null,null,null,null,null,null,null,null,null,null,null,0]
["Bus/Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,0]
["Other ITS Technology",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Station or Stop (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Station or Stop (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit Station or Stop -  Construction",null,{"$f":"SUM(C42:C52)","v":0},0,0,0,0,0,0,0,0,0,0]
["Street Trees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C54:L54)","v":0}]
["Bioswales",null,null,null,null,null,null,null,null,null,null,null,0]
["Landscaping",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C58:L58)","v":0}]
["Total Urban Greening",null,{"$f":"SUM(C54:C58)","v":0},{"$f":"SUM(D54:D58)","v":0},0,0,0,0,0,0,0,0,0]
["Street Furniture",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C60:L60)","v":0}]
["Bicycle Repair Kiosks",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C61:L61)","v":0}]
["Bicycle Storage or Parking",null,null,null,null,null,null,null,null,null,null,null,0]
["Drinking Fountains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C63:L63)","v":0}]
["Other Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C65:L65)","v":0}]
["Total Amenities",null,{"$f":"SUM(C60:C65)","v":0},{"$f":"SUM(D60:D65)","v":0},0,0,0,0,0,0,0,0,0]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C67:L67)","v":0}]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C68:L68)","v":0}]
["Total Impact Fees",null,{"$f":"SUM(C67:C68)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M67:M68)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C70:L70)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C71:L71)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C70:C71)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M70:M71)","v":0}]
["Employee Reporting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C73:L73)","v":0}]
["Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C74:L74)","v":0}]
["Other Capital Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C75:L75)","v":0}]
["Other Capital Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C76:L76)","v":0}]
["Total Other Capital Asset Costs",null,{"$f":"SUM(C73:C76)","v":0},{"$f":"SUM(D73:D76)","v":0},0,0,0,0,0,0,0,0,0]
["Total TRA #1 Budgeted Project Costs",null,{"$f":"SUM(C77,C72,C69,C66,C59,C53,C41,C30,C24,C16)","v":0},{"$f":"SUM(D77,D72,D69,D66,D59,D53,D41,D30,D24,D16)","v":0},0,0,0,0,0,{"$f":"SUM(J77,J72,J69,J66,J59,J53,J41,J30,J24,J16)","v":0},0,0,0]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[{"$f":"CONCATENATE(\"TRA BUDGET #2\",\" - \",TRA!B10)","v":"TRA BUDGET #2 - "}]
["Environmental review/studies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C81:L81)","v":0}]
["Plan Specification and Estimates",null,null,null,null,null,null,null,null,null,null,null,0]
["Right of way support costs",null,null,null,null,null,null,null,null,null,null,null,0]
["Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Soft Costs",null,{"$f":"SUM(C81:C88)","v":0},{"$f":"SUM(D81:D88)","v":0},0,0,0,0,0,0,0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C90:L90)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",null,{"$f":"SUM(C90:C96)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M90:M96)","v":0}]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C98:L98)","v":0}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C99:L99)","v":0}]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C100:L100)","v":0}]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C101:L101)","v":0}]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C102:L102)","v":0}]
["Total Site Utilities",null,{"$f":"SUM(C98:C102)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M98:M102)","v":0}]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C104:L104)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,0]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Crossing and Traffic Signals",null,null,null,null,null,null,null,null,null,null,null,0]
["Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,null,null,null,0]
["Other traffic calming surface improvements",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"SUM(C104:C113)","v":0},0,0,0,0,0,0,0,0,0,0]
["Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C115:L115)","v":0}]
["Sidewalk, Curb, and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,null,null,null,0]
["Boarding infrastructure",null,null,null,null,null,null,null,null,null,null,null,0]
["Seating/Benches",null,null,null,null,null,null,null,null,null,null,null,0]
["Bus/Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,0]
["Other ITS Technology",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Station or Stop (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Station or Stop (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit Station or Stop -  Construction",null,{"$f":"SUM(C115:C125)","v":0},0,0,0,0,0,0,0,0,0,0]
["Street Trees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C127:L127)","v":0}]
["Bioswales",null,null,null,null,null,null,null,null,null,null,null,0]
["Landscaping",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C131:L131)","v":0}]
["Total Urban Greening",null,{"$f":"SUM(C127:C131)","v":0},0,0,0,0,0,0,0,0,0,0]
["Street Furniture",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C133:L133)","v":0}]
["Bicycle Repair Kiosks",null,null,null,null,null,null,null,null,null,null,null,0]
["Bicycle Storage or Parking",null,null,null,null,null,null,null,null,null,null,null,0]
["Drinking Fountains",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C138:L138)","v":0}]
["Total Amenities",null,{"$f":"SUM(C133:C138)","v":0},{"$f":"SUM(D133:D138)","v":0},0,0,0,0,0,0,0,0,0]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C140:L140)","v":0}]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C141:L141)","v":0}]
["Total Impact Fees",null,{"$f":"SUM(C140:C141)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M140:M141)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C143:L143)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C144:L144)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C143:C144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M143:M144)","v":0}]
["Employee Reporting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C146:L146)","v":0}]
["Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C147:L147)","v":0}]
["Other Capital Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C148:L148)","v":0}]
["Other Capital Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C149:L149)","v":0}]
["Total Other Capital Asset Costs",null,{"$f":"SUM(C146:C149)","v":0},{"$f":"SUM(D146:D149)","v":0},0,0,0,0,0,0,0,0,0]
["Total TRA #2 Budgeted Project Costs",null,{"$f":"SUM(C150,C145,C142,C139,C132,C126,C114,C103,C97,C89)","v":0},{"$f":"SUM(D150,D145,D142,D139,D132,D126,D114,D103,D97,D89)","v":0},0,0,0,0,{"$f":"SUM(I150,I145,I142,I139,I132,I126,I114,I103,I97,I89)","v":0},0,0,0,0]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[{"$f":"CONCATENATE(\"TRA BUDGET #3\",\" - \",TRA!B16)","v":"TRA BUDGET #3 - "}]
["Environmental review/studies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C154:L154)","v":0}]
["Plan Specification and Estimates",null,null,null,null,null,null,null,null,null,null,null,0]
["Right of way support costs",null,null,null,null,null,null,null,null,null,null,null,0]
["Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Soft Costs",null,{"$f":"SUM(C154:C161)","v":0},{"$f":"SUM(D154:D161)","v":0},0,0,0,0,0,0,0,0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C163:L163)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",null,{"$f":"SUM(C163:C169)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:M169)","v":0}]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C171:L171)","v":0}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C172:L172)","v":0}]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C173:L173)","v":0}]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C174:L174)","v":0}]
["Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C175:L175)","v":0}]
["Total Site Utilities",null,{"$f":"SUM(C171:C175)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M171:M175)","v":0}]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C177:L177)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,0]
["Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Crossing and Traffic Signals",null,null,null,null,null,null,null,null,null,null,null,0]
["Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,null,null,null,0]
["Other traffic calming surface improvements",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Street Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"SUM(C177:C186)","v":0},0,0,0,0,0,0,0,0,0,0]
["Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C188:L188)","v":0}]
["Sidewalk, Curb, and Gutter",null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,0]
["Signage",null,null,null,null,null,null,null,null,null,null,null,0]
["Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,null,null,null,0]
["Boarding infrastructure",null,null,null,null,null,null,null,null,null,null,null,0]
["Seating/Benches",null,null,null,null,null,null,null,null,null,null,null,0]
["Bus/Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,0]
["Other ITS Technology",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Station or Stop (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Transit Station or Stop (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit Station or Stop -  Construction",null,{"$f":"SUM(C188:C198)","v":0},0,0,0,0,0,0,0,0,0,0]
["Street Trees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C200:L200)","v":0}]
["Bioswales",null,null,null,null,null,null,null,null,null,null,null,0]
["Landscaping",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C204:L204)","v":0}]
["Total Urban Greening",null,{"$f":"SUM(C200:C204)","v":0},{"$f":"SUM(D200:D204)","v":0},0,0,0,0,0,0,0,0,0]
["Street Furniture",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C206:L206)","v":0}]
["Bicycle Repair Kiosks",null,null,null,null,null,null,null,null,null,null,null,0]
["Bicycle Storage or Parking",null,null,null,null,null,null,null,null,null,null,null,0]
["Drinking Fountains",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C211:L211)","v":0}]
["Total Amenities",null,{"$f":"SUM(C206:C211)","v":0},0,0,0,0,0,0,0,0,0,0]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C213:L213)","v":0}]
["Provide Name of Impact Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C214:L214)","v":0}]
["Total Impact Fees",null,{"$f":"SUM(C213:C214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M213:M214)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C216:L216)","v":0}]
["Other Activity Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C217:L217)","v":0}]
["Total Activity Delivery Costs",null,{"$f":"SUM(C216:C217)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(M216:M217)","v":0}]
["Employee Reporting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C219:L219)","v":0}]
["Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C220:L220)","v":0}]
["Other Capital Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C221:L221)","v":0}]
["Other Capital Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C222:L222)","v":0}]
["Total Other Capital Asset Costs",null,{"$f":"SUM(C219:C222)","v":0},{"$f":"SUM(D219:D222)","v":0},0,0,0,0,0,0,0,0,0]
["Total TRA #3 Budgeted Project Costs",null,{"$f":"SUM(C223,C218,C215,C212,C205,C199,C187,C176,C170,C162)","v":0},{"$f":"SUM(D223,D218,D215,D212,D205,D199,D187,D176,D170,D162)","v":0},0,0,0,0,0,0,0,0,0]
["Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
["TOTAL TRANSPORTATION RELATED AMENITIES (TRA)  BUDGET"]
["Total Soft Costs",null,{"$f":"C16+C89+C162","v":0},{"$f":"D16+D89+D162","v":0},0,0,0,0,0,0,0,0,0]
["Total Site Preparation",null,{"$f":"C24+C97+C170","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Site Utilities",null,{"$f":"C30+C103+C176","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Complete Streets Improvements - Construction",null,{"$f":"C41+C114+C187","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Transit Station or Stop -  Construction",null,{"$f":"C53+C126+C199","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Urban Greening",null,{"$f":"C59+C132+C205","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Amenities",null,{"$f":"C66+C139+C212","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Impact Fees",null,{"$f":"C69+C142+C215","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Activity Delivery Costs",null,{"$f":"C72+C145+C218","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Other Capital Asset Costs",null,{"$f":"C77+C150+C223","v":0},0,0,0,0,0,0,0,0,0,0]
["Total TRA Budgeted Project Costs",null,{"$f":"SUM(C227:C236)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"PGM","index":20,"n_rows":76,"n_cols":40,"rows_kept":76,"cut":false,"hidden":true,"merged":[[1,0,1,37],[75,0,75,35],[75,36,75,37],[74,0,74,35],[74,36,74,37],[67,0,67,35],[67,36,67,37],[28,0,28,36],[41,1,41,3],[42,1,42,3],[31,0,32,0],[31,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[31,4,32,6],[33,4,33,6],[48,0,48,14],[48,15,48,37],[3,0,3,4],[3,24,3,27],[25,0,25,37],[37,21,37,23],[36,24,36,25],[10,1,10,4],[23,0,23,7],[23,8,23,37],[35,33,35,35],[34,15,34,18],[16,1,16,4],[22,0,22,37],[34,4,34,6],[34,19,34,20],[34,26,34,30],[36,19,36,20],[36,21,36,23],[36,4,36,6],[31,7,32,14],[31,15,32,18],[3,28,3,31],[4,32,8,34],[4,28,8,31],[4,35,8,37],[36,7,36,14],[36,15,36,18],[35,21,35,23],[36,36,36,37],[30,0,30,37],[29,0,29,37],[4,0,9,0],[36,26,36,30],[36,31,36,32],[27,33,27,36],[35,15,35,18],[35,19,35,20],[9,1,9,2],[4,5,8,23],[4,24,8,27],[10,5,14,23],[10,24,14,27],[10,28,14,31],[35,24,35,25],[33,24,33,37],[35,31,35,32],[34,31,34,32],[34,33,34,35],[34,36,34,37],[35,36,35,37],[35,26,35,30],[35,7,35,14],[33,15,33,18],[33,19,33,20],[33,21,33,23],[46,36,46,37],[40,4,40,6],[38,4,38,6],[40,36,40,37],[37,36,37,37],[39,36,39,37],[42,33,42,35],[42,36,42,37],[37,19,37,20],[37,24,37,25],[38,33,38,35],[38,36,38,37],[37,4,37,6],[37,26,37,30],[37,31,37,32],[37,7,37,14],[37,15,37,18],[39,21,39,23],[37,33,37,35],[39,4,39,6],[39,7,39,14],[39,15,39,18],[39,19,39,20],[46,0,46,2],[46,3,46,10],[46,11,46,30],[46,31,46,35],[42,7,42,14],[42,15,42,18],[43,0,43,2],[40,33,40,35],[42,19,42,20],[10,0,15,0],[16,0,21,0],[40,24,40,25],[40,26,40,30],[40,31,40,32],[39,24,39,25],[39,26,39,30],[39,31,39,32],[39,33,39,35],[38,7,38,14],[38,15,38,18],[38,19,38,20],[38,21,38,23],[38,24,38,25],[38,26,38,30],[38,31,38,32],[36,33,36,35],[40,7,40,14],[40,15,40,18],[40,19,40,20],[40,21,40,23],[21,1,21,2],[21,3,21,9],[21,10,21,12],[2,0,2,37],[24,0,24,37],[34,7,34,14],[26,25,26,28],[26,29,26,32],[26,33,26,36],[27,25,27,28],[27,29,27,32],[35,4,35,6],[27,0,27,24],[26,0,26,24],[34,21,34,23],[34,24,34,25],[3,35,3,37],[3,5,3,23],[31,19,32,20],[31,21,32,23],[31,24,31,30],[31,31,32,32],[31,33,32,35],[31,36,32,37],[32,24,32,25],[32,26,32,30],[33,7,33,14],[73,0,73,35],[73,36,73,37],[43,3,43,11],[43,12,43,20],[43,21,43,23],[43,24,43,29],[43,33,43,35],[43,36,43,37],[69,0,69,35],[44,0,44,37],[45,0,45,37],[50,0,50,3],[52,0,52,3],[49,4,49,20],[49,21,49,37],[50,4,50,20],[51,4,51,20],[52,4,52,20],[50,21,50,37],[51,21,51,37],[52,21,52,37],[51,0,51,3],[54,0,54,36],[55,0,55,37],[72,0,72,35],[72,36,72,37],[42,26,42,30],[42,31,42,32],[42,4,42,6],[41,7,41,14],[41,15,41,18],[41,19,41,20],[42,21,42,23],[42,24,42,25],[70,0,70,35],[70,36,70,37],[41,21,41,23],[65,0,65,37],[66,0,66,35],[61,0,61,37],[47,0,47,37],[56,0,56,37],[57,0,57,37],[0,0,0,34],[0,35,0,37],[71,0,71,35],[71,36,71,37],[41,24,41,25],[41,26,41,30],[68,36,68,37],[68,0,68,35],[69,36,69,37],[41,31,41,32],[41,4,41,6],[41,33,41,35],[41,36,41,37],[64,0,64,37],[53,21,53,37],[53,4,53,20],[53,0,53,3],[59,0,59,37],[66,36,66,37],[63,0,63,37],[58,0,58,37],[60,0,60,37],[62,0,62,37],[3,32,3,34],[9,3,9,9],[9,10,9,12],[9,13,9,19],[9,20,9,31],[9,32,9,37],[5,1,8,4],[4,1,4,4],[10,32,14,34],[10,35,14,37],[11,1,14,4],[21,13,21,19],[21,20,21,31],[21,32,21,37],[15,1,15,2],[15,3,15,9],[15,10,15,12],[15,13,15,19],[15,20,15,31],[15,32,15,37],[16,5,20,23],[16,24,20,27],[16,28,20,31],[16,32,20,34],[16,35,20,37],[17,1,20,4]]}
[{"$f":"CONCATENATE(Overview!D4,\" Programs (PGM)   \",\"PIN \",Overview!AI3)","v":" Programs (PGM)   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["PGM Project Summary §103(b)(1)"]
["Programs include education, outreach and training programs for Active Transportation or transit ridership; air pollution exposure reduction; workforce development partnerships; and outreach, education, and subsidy to low-income residents for ZEV car sharing."]
["See cell comments. Complete all yellow cells for each Program.",null,null,null,null,"Program Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address",null,null,null,"City",null,null,null,"Zip",null,null,"County"]
["PGM #1"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the Program Cost Type §103(b)(1):"]
["PGM #2"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the Program Cost Type §103(b)(1):"]
["PGM #3"]
[]
[]
[]
[]
[null,"Latitude:",null,null,null,null,null,null,null,null,"Longitude:",null,null,null,null,null,null,null,null,null,"Select the Program Cost Type §103(b)(1):"]
["PGM Eligible Costs §103(b) and Ineligible Costs §103(c) - eligible costs may include operational costs for programs for the term of the grant (3 years)"]
["(1) Program Costs in Project include:"]
["Please briefly describe how the Program Operator will sustain the Program beyond the term of the AHSC standard agreement and funds."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted less required transit passes/cards",null,null,null,"Cost Cap",null,null,null,"Overage"]
["(2) Total grant amount for Program Costs within a Project Area cannot exceed 30% of the funding request for the overall Project up to $500,000 not including required transit passes/cards described in §106(a).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PGM S&U Budget'!C89-'PGM S&U Budget'!C21-'PGM S&U Budget'!C47-'PGM S&U Budget'!C73","v":0},null,null,null,{"$f":"IF(Overview!L39*0.3>500000,500000,Overview!L39*0.3)","v":0},null,null,null,{"$f":"IF(Z28-AD28>0,Z28-AD28,0)","v":0},null,null,null,{"$f":"IF(AH28>0,\"No\",\"Ok\")","v":"Ok"}]
["§103(c) We certify the AHSC PGM funded costs do not include any of the following ineligible costs:\n(1) Costs are not eligible if there is another feasible, available source of committed funding for STI portion thereof to be funded by AHSC or if cost is incurred prior to AHSC award;\n(2) Routine maintenance or operations of transportation infrastructure including the general transit fleet, not including maintenance or operations associated with AHSC funded transit service expansion, including expansion beyond service levels offered during the COVID-19 pandemic;\n(3) In lieu fees for local inclusionary housing programs;\n(4) Ongoing operational costs beyond the term of the grant (three years) for Program Costs;\n(5) Costs associated with automobile or motorcycle parking (excluding electric vehicle charging infrastructure);\n(6) Costs and fees associated with the ongoing provision of internet service."]
["PGM Threshold §106(a)"]
["(7) PGM Enforceable Funding Commitments (EFC) See AHSC Guidelines Appendix A - Definitions for an explanation of Enforceable Funding Commitments (EFC)."]
["EFC #","Committed by Full App Deadline?",null,null,"Commitment Date",null,null,"Source Name\n(listed in order of lien priority)",null,null,null,null,null,null,null,"Source Type",null,null,null,"Lien\nNo.",null,"Amount",null,null,"Interest Rate",null,null,null,null,null,null,"Term - \n# of months",null,"Required\nDebt Service",null,null,"Balloon?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,"Type"]
[1,"Yes",null,null,null,null,null,"AHSC PGM Grant",null,null,null,null,null,null,null,"State-HCD",null,null,null,null,null,null,null,null,"Transit Passes will not contribute to $500k AHSC PGM cap."]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[{"$f":"SUMIF(B35:C43,\"Yes\",V35:X43)","v":0},null,null,"<Total Committed Non-AHSC PGM Funds",null,null,null,null,null,null,null,null,"TOTAL (must equal PGM Budget Amount",null,null,null,null,null,null,null,null,{"$f":"SUM(V34:X43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(B35:C43,\"Yes\")","v":0}]
["Provide a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
["File Name",null,null,"EFC PGM1, EFC PGM2, EFC PGM3",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Supporting documentation for the \",AK44,\" non-AHSC PGM funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC PGM funding commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(12) Demonstrate prior experience by providing evidence of two prior PGM projects similar to the proposed AHSC Project in scope and size, which have been completed by the applicant during the ten years preceding the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Overview!E90=\"\",Overview!P89=\"No\"),\"\",Overview!E90)","v":""}]
["(12) Which applicant demonstrates the prior experience noted below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D68=\"\",\"\",Overview!D68)","v":""}]
[null,null,null,null,"PGM Past Project #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PGM Past Project #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D120=\"\",\"\",Overview!D120)","v":""}]
["Project 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,{"$f":"IF(Overview!D135=\"\",\"\",Overview!D135)","v":""}]
["Operating Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D150=\"\",\"\",Overview!D150)","v":""}]
["Brief Description"]
["Describe the prior experience of the Program Operator with operating similar successful programs."]
["(22) We certify the PGM is infeasible without AHSC Program funds, and other committed funds are not and will not be supplanted by AHSC Program funds."]
["Program Need and Readiness"]
["Please briefly describe the proposed Program(s) Activity"]
[]
["Who are the targeted users for the Program(s)?"]
[]
["What is the issue or need that the Program(s) is attempting to address, and how will it successfully address this issue or need?"]
[]
["Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
["PGM Milestones"]
["Please provide the actual or anticipated completion date for the following performance milestones for each. If a milestone is not applicable, select \"N/A\""]
["Program Milestone Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Program designed."]
["Program operator identified."]
["Obtaining all enforceable funding commitments."]
["Program operations start."]
["Identification and commitment of program operator and partners."]
["Completion of a business or a work plan."]
["Identification of ongoing support for operation costs beyond grant period."]
["Program funds fully disbursed"]
["Have all milestone dates been entered above?"]

{"sheet":"PGM S&U Budget","index":21,"n_rows":89,"n_cols":14,"rows_kept":89,"cut":false,"hidden":true,"merged":[[50,0,50,1],[1,0,1,14],[2,0,4,1],[2,2,2,12],[2,13,4,14],[3,12,4,12],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[39,0,39,1],[13,0,13,1],[14,0,14,1],[28,0,28,1],[23,0,23,1],[25,0,25,1],[26,0,26,1],[6,0,6,14],[7,13,12,14],[10,0,10,1],[11,0,11,1],[12,0,12,1],[9,0,9,1],[8,0,8,1],[7,0,7,1],[21,0,21,1],[22,0,22,1],[30,0,30,1],[34,0,34,1],[17,0,17,1],[16,0,16,1],[18,0,18,1],[19,0,19,1],[31,0,31,1],[32,0,32,14],[33,13,38,14],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[20,0,20,1],[31,13,31,14],[33,0,33,1],[18,13,30,14],[24,0,24,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[57,13,57,14],[59,0,59,1],[60,0,60,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[51,0,51,1],[59,13,64,14],[39,13,43,14],[44,13,56,14],[61,0,61,1],[52,0,52,1],[53,0,53,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[70,0,70,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[76,0,76,1],[0,0,0,12],[0,13,0,14],[27,0,27,1],[15,0,15,1],[88,0,88,1],[29,0,29,1],[58,0,58,14],[74,0,74,1],[75,0,75,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[84,0,84,14],[85,0,85,1],[86,0,86,1],[87,0,87,1],[65,13,69,14],[70,13,82,14],[83,13,83,14],[80,0,80,1]]}
[{"$f":"CONCATENATE(Overview!D4,\" Programs (PGM) Sources and Uses Budget   \",\"PIN \",Overview!AI3)","v":" Programs (PGM) Sources and Uses Budget   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["If proposing multiple distinct Programs, provide detail for each Program in the PGM worksheet and in separate budgets below.  Amounts from each budget will autosum at the bottom. The sum will be used to determine the total PGM funds requested. "]
["Cost Category",null,"ALL FUNDING SOURCES",null,null,null,null,null,null,null,null,null,null,"Comments"]
[null,null,{"$f":"PGM!H34","v":"AHSC PGM Grant"},{"$f":"PGM!H35","v":0},{"$f":"PGM!H36","v":0},{"$f":"PGM!H37","v":0},{"$f":"PGM!H38","v":0},{"$f":"PGM!H39","v":0},{"$f":"PGM!H40","v":0},{"$f":"PGM!H41","v":0},{"$f":"PGM!H42","v":0},{"$f":"PGM!H43","v":0},"Sources Total"]
[]
[]
[{"$f":"CONCATENATE(\"PGM BUDGET #1\",\" - \",PGM!B6)","v":"PGM BUDGET #1 - "}]
["Direct Staff Cost 1 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:L8)","v":0}]
["Direct Staff Cost 2 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:L9)","v":0}]
["Direct Staff Cost 3 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:L10)","v":0}]
["Direct Staff Cost 4 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:L11)","v":0}]
["Direct Staff Cost 5 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:L12)","v":0}]
["Total Direct Staff Costs",null,{"$f":"SUM(C8:C12)","v":0},0,0,0,0,0,0,0,0,0,0]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:L14)","v":0}]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:L15)","v":0}]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C16:L16)","v":0}]
["Total Indirect Staff Costs",null,{"$f":"SUM(C14:C16)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Staff Costs",null,{"$f":"C13+C17","v":0},0,0,0,0,0,0,0,0,0,0]
["Travel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:L19)","v":0}]
["Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:L20)","v":0}]
["Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C21:L21)","v":0}]
["Other Transit Passes",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:L25)","v":0}]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Other Capital Costs",null,{"$f":"SUM(C19:C30)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total PGM #1 Budgeted Project Costs",null,{"$f":"C18+C31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"PGM BUDGET #2\",\" - \",PGM!B12)","v":"PGM BUDGET #2 - "}]
["Direct Staff Cost 1 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:L34)","v":0}]
["Direct Staff Cost 2 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:L35)","v":0}]
["Direct Staff Cost 3 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C36:L36)","v":0}]
["Direct Staff Cost 4 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:L37)","v":0}]
["Direct Staff Cost 5 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C38:L38)","v":0}]
["Total Direct Staff Costs",null,{"$f":"SUM(C34:C38)","v":0},0,0,0,0,0,0,0,0,0,0]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C40:L40)","v":0}]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C41:L41)","v":0}]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C42:L42)","v":0}]
["Total Indirect Staff Costs",null,{"$f":"SUM(C40:C42)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Staff Costs",null,{"$f":"C39+C43","v":0},0,0,0,0,0,0,0,0,0,0]
["Travel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C45:L45)","v":0}]
["Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C46:L46)","v":0}]
["Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C47:L47)","v":0}]
["Other Transit Passes",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C51:L51)","v":0}]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Other Capital Costs",null,{"$f":"SUM(C45:C56)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total PGM #2 Budgeted Project Costs",null,{"$f":"C44+C57","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"PGM BUDGET #3\",\" - \",PGM!B18)","v":"PGM BUDGET #3 - "}]
["Direct Staff Cost 1 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C60:L60)","v":0}]
["Direct Staff Cost 2 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C61:L61)","v":0}]
["Direct Staff Cost 3 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C62:L62)","v":0}]
["Direct Staff Cost 4 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C63:L63)","v":0}]
["Direct Staff Cost 5 (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C64:L64)","v":0}]
["Total Direct Staff Costs",null,{"$f":"SUM(C60:C64)","v":0},0,0,0,0,0,0,0,0,0,0]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C66:L66)","v":0}]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C67:L67)","v":0}]
["Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C68:L68)","v":0}]
["Total Indirect Staff Costs",null,{"$f":"SUM(C66:C68)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Staff Costs",null,{"$f":"C65+C69","v":0},0,0,0,0,0,0,0,0,0,0]
["Travel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C71:L71)","v":0}]
["Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C72:L72)","v":0}]
["Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C73:L73)","v":0}]
["Other Transit Passes",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C77:L77)","v":0}]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,null,null,null,0]
["Total Other Capital Costs",null,{"$f":"SUM(C71:C82)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total PGM #3 Budgeted Project Costs",null,{"$f":"C70+C83","v":0},0,0,0,0,0,0,0,0,0,0]
["TOTAL PROGRAM (PGM) BUDGET"]
["Total Direct Staff Costs",null,{"$f":"C13+C39+C65","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Indirect Staff Costs",null,{"$f":"C17+C43+C69","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Other Capital Costs",null,{"$f":"C31+C57+C83","v":0},0,0,0,0,0,0,0,0,0,0]
["Total PGM Budgeted Project Costs",null,{"$f":"SUM(C86:C88)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Quantitative Policy","index":22,"n_rows":92,"n_cols":39,"rows_kept":92,"cut":false,"hidden":false,"merged":[[90,36,90,37],[88,36,88,37],[77,31,77,35],[77,36,77,37],[91,0,91,2],[91,3,91,10],[91,11,91,30],[91,31,91,35],[91,36,91,37],[79,11,79,30],[79,31,79,35],[79,36,79,37],[81,0,81,2],[81,3,81,10],[81,11,81,30],[81,31,81,35],[81,36,81,37],[83,0,83,2],[83,3,83,10],[83,11,83,30],[83,31,83,35],[83,36,83,37],[88,0,88,7],[88,8,88,35],[89,0,89,37],[90,0,90,34],[51,0,51,2],[51,3,51,10],[51,11,51,30],[51,31,51,35],[51,36,51,37],[66,0,66,2],[66,3,66,10],[66,11,66,30],[66,31,66,35],[66,36,66,37],[54,36,54,37],[53,0,53,35],[53,36,53,37],[52,0,52,37],[54,0,54,35],[64,36,64,37],[63,0,63,35],[63,36,63,37],[59,9,61,35],[59,36,61,37],[55,0,55,35],[55,36,55,37],[24,0,24,2],[24,3,24,10],[24,11,24,30],[24,31,24,35],[24,36,24,37],[6,11,6,30],[6,31,6,35],[6,36,6,37],[9,0,9,2],[9,3,9,10],[9,11,9,30],[9,31,9,35],[9,36,9,37],[11,0,11,26],[11,27,11,28],[11,29,11,35],[11,36,11,37],[12,0,12,37],[13,0,13,26],[13,27,13,35],[13,36,13,37],[14,0,14,2],[14,3,14,10],[14,11,14,30],[0,0,0,34],[0,35,0,37],[1,36,1,37],[48,36,48,37],[44,36,44,37],[31,36,31,37],[1,0,1,24],[1,25,1,35],[18,36,18,37],[16,36,16,37],[23,36,23,37],[27,36,27,37],[22,0,22,37],[34,36,34,37],[3,0,3,37],[10,0,10,37],[6,0,6,2],[6,3,6,10],[2,0,2,35],[4,36,4,37],[2,36,2,37],[5,36,5,37],[45,36,45,37],[46,36,46,37],[56,36,56,37],[82,36,82,37],[57,0,57,35],[67,36,67,37],[76,36,76,37],[78,36,78,37],[80,36,80,37],[72,36,72,37],[84,36,84,37],[56,0,56,35],[65,0,65,35],[65,36,65,37],[59,0,61,8],[57,36,57,37],[58,0,58,35],[58,36,58,37],[62,0,62,35],[62,36,62,37],[64,0,64,35],[74,0,74,35],[67,0,67,25],[67,26,67,28],[78,0,78,35],[82,0,82,35],[4,0,4,26],[4,27,4,28],[4,29,4,35],[5,0,5,34],[7,0,7,17],[8,0,8,11],[8,12,8,23],[8,24,8,35],[8,36,8,37],[14,31,14,35],[14,36,14,37],[15,0,15,18],[16,0,16,11],[16,12,16,23],[16,24,16,35],[17,0,17,2],[17,3,17,10],[17,11,17,30],[17,31,17,35],[17,36,17,37],[23,7,23,35],[23,0,23,6],[18,0,18,35],[19,0,19,10],[19,11,19,21],[19,22,19,35],[19,36,20,37],[20,0,20,23],[20,24,20,35],[21,0,21,2],[21,3,21,10],[21,11,21,30],[21,31,21,35],[21,36,21,37],[25,0,25,35],[25,36,25,37],[26,0,26,37],[27,0,27,4],[27,5,27,7],[27,8,27,11],[27,12,27,14],[27,15,27,20],[27,21,27,23],[27,24,27,33],[27,34,27,35],[28,0,28,37],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,11],[29,12,29,15],[29,16,29,18],[29,19,29,25],[29,26,29,27],[29,28,29,33],[29,34,29,35],[29,36,29,37],[30,0,30,37],[31,0,31,10],[31,11,31,28],[31,29,31,32],[31,33,31,35],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[42,11,42,19],[42,21,42,27],[42,29,42,35],[33,0,33,37],[34,0,34,32],[34,33,34,35],[36,0,36,35],[36,36,36,37],[37,0,37,10],[37,11,37,37],[35,0,35,2],[35,3,35,10],[35,11,35,30],[35,31,35,35],[35,36,35,37],[43,0,43,35],[43,36,43,37],[44,0,44,10],[44,11,44,13],[44,14,44,18],[44,19,44,21],[44,22,44,33],[44,34,44,35],[38,0,38,5],[38,6,38,25],[38,26,38,29],[38,30,38,35],[38,36,38,37],[39,0,39,34],[40,0,40,9],[40,11,40,19],[40,21,40,27],[40,29,40,34],[40,36,42,37],[41,0,41,9],[41,11,41,19],[41,21,41,27],[41,29,41,34],[42,0,42,9],[45,0,45,35],[46,0,46,30],[46,31,46,34],[47,0,47,37],[48,0,48,35],[49,0,49,35],[49,36,49,37],[50,0,50,35],[50,36,50,37],[67,29,67,30],[67,31,67,33],[67,34,67,35],[68,0,68,2],[68,3,68,18],[68,19,68,21],[68,22,68,37],[85,34,85,35],[86,0,86,35],[86,36,86,37],[73,36,73,37],[85,36,85,37],[84,0,84,35],[80,0,80,35],[76,0,76,35],[79,0,79,2],[79,3,79,10],[85,0,85,14],[85,15,85,16],[85,17,85,20],[85,21,85,22],[85,23,85,33],[75,0,75,2],[75,3,75,10],[87,0,87,37],[73,0,73,30],[73,31,73,34],[69,0,69,2],[69,3,69,18],[69,19,69,21],[69,22,69,37],[70,0,70,2],[70,3,70,18],[70,19,70,21],[70,22,70,37],[71,0,71,2],[71,3,71,10],[71,11,71,30],[71,31,71,35],[71,36,71,37],[72,0,72,35],[74,36,74,37],[75,11,75,30],[75,31,75,35],[75,36,75,37],[77,0,77,2],[77,3,77,10],[77,11,77,30]]}
[{"$f":"CONCATENATE(Overview!D4,\" Quantitative Policy Scoring §107   \",\"PIN \",Overview!AI3)","v":" Quantitative Policy Scoring §107   PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["55 Points Max (points in blue shaded cells)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Quantitative Self Score",null,null,null,null,null,null,null,null,null,null,{"$f":"AK3+AK19+AK26+AK37+AK44+AK46+AK73+AK85+AK87","v":0}]
["Active Transportation Improvements §107(b) - 10 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK5+AK6+AK9+AK12+AK14+AK17","v":0}]
["(1) Length of Context Sensitive Bikeways (PAM) - 2 points max"]
["Total length (in linear miles) of AHSC Funded Context Sensitive Bikeways (from STI worksheet):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"STI!I22+STI!U22+STI!AG22","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AB5>=0.5,2,IF(AB5>0,1,0))","v":0}]
["(2) Will Project link the AHD or Qualifying Transit Station or Stop to an existing bicycle network or a bicycle network identified in an official public planning document? The existing or planned bicycle network must be directly linked by a new AHSC funded Context Sensitive Bikeway that has an entry point within one quarter mile of either the AHD or Qualifying Transit Station or Stop. The existing or planned bicycle network does not have to be comprised of Context Sensitive Bikeways. - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AJ6=\"\",AJ6=\"No\"),0,1)","v":0}]
["File Name",null,null,"Bicycle Network Connectivity",null,null,null,null,null,null,null,"Identify the Project component that links the AHD or Qualifying Transit Station or Stop to a bicycle network on the Transit Service Map (from Overview worksheet). Upload the official public planning document including map showing connectivity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(3) Barriers to safe access of bicycle routes - 2 points max (one point for each)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M9=\"none\",M9=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Z9=\"none\",Y9=\"\"),0,1)","v":0}]
["Select how Project will address safe access of routes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X8+AJ8","v":0}]
["File Name",null,null,"Safe Bicycle Routes",null,null,null,null,null,null,null,"Provide one of the following: Traffic and safety studies that detail existing problems, existing traffic conditions and traffic projections from a Public Agency; photos of existing conditions that demonstrate existing problems with the bikeway; or a letter from a Public Agency that explains the current problems with the bikeway, and how the proposed improvement will fix it.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(4) Length of Safe and Accessible Walkways (PAM) - 2 points max"]
["Total length (in linear feet) of STI new or replaced sidewalks and TRA sidewalks improved (from STI & TRA worksheets):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"STI!Q23+TRA!X23","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AB12>2000,2,IF(AB12>1000,1,0))","v":0}]
["(5) Pedestrian Crossing point that directly links two pedestrian networks - 1 point"]
["Pedestrian crossing point within the Project Area that directly links two pedestrian networks that are unlinked for one quarter mile:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB14=\"\",AB14=\"none\"),0,1)","v":0}]
["File Name",null,null,"Pedestrian Network Connectivity",null,null,null,null,null,null,null,"PAM - identify a pedestrian crossing point that directly links two pedestrian networks that are unlinked for one quarter mile along a walkable route.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(6) Barriers to safe access of pedestrian routes - 2 points max (one point for each)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M17=\"none\",M17=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Z17=\"none\",Y17=\"\"),0,1)","v":0}]
["Select how Project will address safe access of routes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X16+AJ16","v":0}]
["File Name",null,null,"Safe Pedestrian Routes",null,null,null,null,null,null,null,"Provide one of the following: Traffic and safety studies that detail existing problems, existing traffic conditions and traffic projections from a Public Agency; photos of existing conditions that demonstrate existing problems with the walkway; or a letter from a Public Agency that explains the current problems with the walkway, and how the proposed improvement will fix it.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Green Buildings and Renewable Energy §107(c) - 10 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK20+AK24","v":0}]
["(1) Green Building Status - 3 points",null,null,null,null,null,null,null,null,null,null,"Construction Type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y21=\"\",0,IF(AND(W20=\"Residential Construction\",Y21<>\"none\"),3,IF(AND(W20=\"Non-Residential Construction\",OR(Y21=\"CalGreen Tier 2\",Y21=\"LEED Gold\")),3,0)))","v":0}]
["Green building status beyond State mandatory building code requirements as verified:"]
["File Name",null,null,"Green Building Status",null,null,null,null,null,null,null,"Provide signed letter from a certified LEED Green rater, certified Green Point rater, or licensed engineer stating the green building status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(2) AHD or Mixed Use Development powered entirely through electricity - 7 points max"]
["Identify the Project's level of electric design:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H24=\"none\",H24=\"\"),0,IF(H24=Dropdowns!F2,3,IF(H24=Dropdowns!F3,7,0)))","v":0}]
["File Name",null,null,"Electric Design",null,null,null,null,null,null,null,"Document the AHD or Mixed Use Development will contain the level of electricity stated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Housing and Transportation Collaboration §107(d) - 9 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK28+AK30+MAX(AK32,AK35)","v":0}]
["(1) STI Funds Requested as percentage of Total AHSC Requested - 6 points max"]
["AHD & HRI Requested:",null,null,null,null,{"$f":"Overview!L33+Overview!L34","v":0},null,null,"STI Requested:",null,null,null,{"$f":"Overview!L36","v":0},null,null,"Total AHSC Funds Requested:",null,null,null,null,null,{"$f":"Overview!L39","v":0},null,null,"STI Funds Requested as % of Total AHSC Requested:",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M28=0,V28=0),0,ROUND(M28/V28,2))","v":0},null,{"$f":"IF(F28<1000000,0,IF(AI28>=0.25,6,IF(AI28>=0.15,4,IF(AI28>=0.1,2,0))))","v":0}]
["(2) TRA Funds Requested (at or not at Transit Station or Stop) as percentage of Total AHSC Requested - 2 points max"]
["TRA Req:",null,{"$f":"'TRA S&U Budget'!C237","v":0},null,null,"TRA (Transit Station or Stop) Requested:",null,null,null,{"$f":"'TRA S&U Budget'!C231","v":0},null,null,"Total AHSC Funds Requested:",null,null,null,{"$f":"Overview!L39","v":0},null,null,"TRA (Transit Station/Stop) Funds Req as % of Total AHSC Req:",null,null,null,null,null,null,{"$f":"IF(OR(J30=0,Q30=0),0,ROUND(J30/Q30,2))","v":0},null,"TRA Funds Requested as % of Total AHSC Requested:",null,null,null,null,null,{"$f":"IF(OR(C30=0,Q30=0),0,ROUND(C30/Q30,2))","v":0},null,{"$f":"IF(AA30>=0.05,2,IF(AI30>=0.05,1,0))","v":0}]
["(3a) Funding from other Greenhouse Gas Reduction Fund (GGRF) Program, which directly benefit or contribute to Project's development - 1 point max  or see (3b) below"]
["GGRF Program Project has received funding from:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Amount:",null,null,null,null,null,null,{"$f":"IF(AND(L32=\"none\",AH32>0),0,IF(AND(L32<>\"\",AH32>0),1,0))","v":0}]
["File Name",null,null,"GGRF Fund Evidence",null,null,null,null,null,null,null,"Provide proof of funding: Notice of Final award (must include amount of program funding awarded and date of award), or documentation detailing how the funds received from said Program will contribute to the development of the AHSC Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(3b) Within environmentally cleared High Speed Rail Station Planning Area - 1 point max"]
["Is Project within environmentally cleared High Speed Rail Station Planning Area?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH35=\"Yes\",1,0)","v":0}]
["File Name",null,null,"High Speed Rail Area",null,null,null,null,null,null,null,"Document Project being within environmentally cleared High Speed Rail Station Planning Area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Location Efficiency and Access to Destinations §107(e) - 6 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK39+AK41","v":0}]
["(1) Location Efficiency - Walkability - 3 points max",null,null,null,null,null,null,null,null,null,null,"Enter Project address (or Project's center most point if no specific address) on US EPA Walkability Index to determine Walkability."]
["Project address or corridor:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walkability Index:",null,null,null,null,null,null,null,null,null,{"$f":"IF(AE39=\"Most Walkable\",3,IF(AE39=\"Above Average Walkable\",2,IF(AE39=\"Below Average Walkable\",1,0)))","v":0}]
["(2) Location Efficiency to Key Destinations (PAM) - .333 points each; 3 points max (for each item below, answer Yes or No as to if these Key Destinations are within 1/2 mile of the AHD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(9,(COUNTIF(K41,\"Yes\")+(COUNTIF(K42,\"Yes\")+(COUNTIF(K43,\"Yes\")+(COUNTIF(U41,\"Yes\")+(COUNTIF(U42,\"Yes\")+(COUNTIF(U43,\"Yes\")+(COUNTIF(AC43,\"Yes\")+(COUNTIF(AC41,\"Yes\")+(COUNTIF(AC42,\"Yes\")+(COUNTIF(AJ41,\"Yes\")+(COUNTIF(AJ42,\"Yes\")))))))))))))","v":0}]
["Grocery store-meets CalFresh requirements:",null,null,null,null,null,null,null,null,null,null,"Licensed child care facility:",null,null,null,null,null,null,null,null,null,"Public library:",null,null,null,null,null,null,null,"Bank or Post Office:",null,null,null,null,null,null,{"$f":"AJ40*0.333","v":0}]
["Medical clinic-accepts Medi-Cal payments:",null,null,null,null,null,null,null,null,null,null,"Pharmacy:",null,null,null,null,null,null,null,null,null,"Office park:",null,null,null,null,null,null,null,"Place of Worship:"]
["Public elementary, middle or high school:",null,null,null,null,null,null,null,null,null,null,"Park-accessible to general public:",null,null,null,null,null,null,null,null,null,"University or junior college:"]
["Funds Leveraged §107(f) - 4 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI45>=2,4,IF(AI45>=1.5,3,IF(AI45>=1,2,IF(AI45>=0.5,1,0))))","v":0}]
["Non-AHSC Enforceable Funding Commitments (EFC):",null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!Z39","v":0},null,null,"AHSC Funds Requested:",null,null,null,null,{"$f":"Overview!L39","v":0},null,null,"Non-AHSC EFCs as a % of AHSC Requested:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T45=0,0,L45/T45)","v":0}]
["Anti-Displacement Strategies §107(g) - 6 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK47+AK68","v":0}]
["(1) Projects that either implement strategies or programs, or are located in jurisdictions with policies, strategies or programs that currently exist to prevent the displacement of local community residents from the area surrounding the Project - 1 point per strategy - 4 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Strategies Implemented",null,null,null,{"$f":"COUNTIF(AK49:AL51,\"Yes\")+COUNTIF(AK54:AL66,\"Yes\")","v":0},{"$f":"IF(AJ47>=4,4,AJ47)","v":0}]
["Strategies Voluntarily Implemented by Applicant (select \"Yes\" for each strategy implemented). These Strategies must be funded by the AHSC Applicant."]
["Funding a community multi-lingual tenant legal counseling service. These funds do not need to be supplied by AHSC."]
["Affirmative marketing strategies or plans targeting nearby neighborhoods, a Disadvantaged Community or a Low-Income Community."]
["Funding a community based organization with a history of working in the local community to conduct displacement prevention work. These funds do not need to be supplied by AHSC. The application must include an executed agreement between the community based organization and applicant identifying the outcomes of the funded work."]
["File Name",null,null,"Community Based Org Agrmnt",null,null,null,null,null,null,null,"Executed agreement between the community based organization and applicant identifying the outcomes of the funded work.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Strategies Implemented by Local Jurisdiction  (select \"Yes\" for each strategy implemented). These Strategies will only be awarded points if these policies are within local code or are ongoing programs of the local jurisdiction. All actions may only qualify for a single strategy. Strategies or programs must exceed State minimum standards. Local ordinances that match or exceed legal provisions such as tenant protection laws adopted in response to COVID-19 or those included under Government Code 66300 (Housing Crisis Act of 2019) may count for points in this section so long as they are not temporary."]
["Replacement requirements in targeted growth areas such as transit stations, transit corridors, job and housing rich areas, downtowns and revitalization areas or policies on sites identified pursuant to Gov. Code §65583.2(g)(3)."]
["Rent stabilization programs beyond what is required by California Civil Code 1946.2."]
["Just cause eviction or other efforts improving tenant stability beyond what is required by California Civil Code 1946.2."]
["Policies to preserve Single Room Occupancy (SRO) housing or mobile home parks."]
["Condominium conversion restrictions."]
["Land banking programs actively receiving funding with a cumulative value of at least $1,000,000. If Yes, provide details below."]
["For each land banking program totalling at least $1,000,000 in allocations, enter the program name followed by program type."]
[]
[]
["Community benefit zoning and/or other land value recapture strategy."]
["Rent review board and/or mediation, foreclosure assistance, or multi-lingual tenant legal counseling services."]
["Policies to facilitate the development of new accessory dwelling units."]
["Density bonus ordinances that expand on state replacement requirements"]
["File Name",null,null,"Anti-Displacement Resident",null,null,null,null,null,null,null,"Document each strategy or program and how it relates to the AHSC Project; how strategies exceed state requirements, if applicable; and who will implement any strategies under “Voluntarily Implemented by Applicants” and how they will do so.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(2) Projects demonstrating policies, strategies or programs that either currently exist or will be implemented through this Project to prevent the displacement of locally-owned businesses from the area surrounding the Project. One point will be given for a policy, strategy, or program that either currently exists or is newly implemented through this Project. Two points will be given for two policies, strategies, or programs, either as one currently existing and one newly implemented through this Project, or both newly implemented through this Project. - 1 point per strategy - 2 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Existing Strategies:",null,null,{"$f":"COUNTIF(A69:C71,\"Existing Strategy\")+COUNTIF(T69:V71,\"Existing Strategy\")","v":0},null,"Number of Newly Implemented Strategies:",null,null,{"$f":"COUNTIF(A69:C71,\"Will be Implemented\")+COUNTIF(T69:V71,\"Will be Implemented\")","v":0},null,{"$f":"IF(AND(AD68>0,AI68=0),1,IF(AI68>1,2,IF(AND(AI68>0,AD68>=1),2,IF(AND(AD68=0,AI68=1),1,0))))","v":0}]
[null,null,null,"Implementation of an overlay zone to protect and assist small businesses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Establishment of a small business advocate office and single point of contact for every small business owner"]
[null,null,null,"Creation and maintenance of a small business alliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increased visibility of the jurisdiction’s small business assistance programs"]
[null,null,null,"Formal program to ensure that some fraction of a jurisdiction’s purchases of goods and services come from local businesses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prioritization of Minority and Women Business Enterprises (MWBE) for public contracting"]
["File Name",null,null,"Anti-Displacement Business",null,null,null,null,null,null,null,"Document who is responsible for each strategy, policy, or program claimed and include either a brief explanation or a web link to the Applicant/Local Jurisdiction's implementation or requirement of the strategy, policy, or program.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Local Workforce Development & Hiring Practices §107(g) - 3 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ74>1,3,IF(AJ74>0,1.5,0))","v":0}]
["(3) Projects that implement at least one workforce development strategy - 1.5 points per strategy, projects in which every AHSC project component cannot legally implement local hire or workforce development strategies must include an explanation detailing these barriers in order to receive full points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Strategies",null,null,null,{"$f":"SUM(AM75:AM83)","v":0}]
["A. Funding workforce development organization that has a track record of success serving disadvantaged populations and can demonstrate significant job placement rates for trainees from Disadvantaged Communities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK75=\"Yes\",1,0)","v":0}]
["File Name",null,null,"Workforce Strategy A, B, C, D",null,null,null,null,null,null,null,"Document each workforce development strategy including the name of the organization(s) they are partnering with, the demographic data on the population they serve, and a written agreement that details the partnership strategy or policy undertaken and its outcomes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["B. Funding a partnership with a workforce development board that has a track record of success serving disadvantaged populations and can demonstrate significant job placement rates for trainees from Disadvantaged Communities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK77=\"Yes\",1,0)","v":0}]
["File Name",null,null,"Workforce Development",null,null,null,null,null,null,null,"Must submit program metrics detailing the demographics and numbers of individuals recruited, trained, and placed into state-certified apprenticeships or related jobs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["C. Project is bound by a Skilled and Trained workforce commitment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK79=\"Yes\",1,0)","v":0}]
["File Name",null,null,"Skilled Workforce",null,null,null,null,null,null,null,"A letter of intent letter of intent between the developer and the certified apprenticeship program outlining the mechanism to deliver on the term of that commitment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["D. Projects that have developed a Project labor or community workforce agreement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK81=\"Yes\",1,0)","v":0}]
["File Name",null,null,"Workforce Agreement",null,null,null,null,null,null,null,"Provide agreements, including a plan to pull a defined set of pre-apprentices from local programs with close and demonstrable connections to state-certified apprenticeships.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["E. Projects that are located in jurisdictions with local hire ordinances that directly apply to the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK83=\"Yes\",1,0)","v":0}]
["File Name",null,null,"Workforce Local Hires",null,null,null,null,null,null,null,"Documentation of those requirements and a concrete plan to comply, including a specific number of targeted workers or apprenticeships to be hired, the mechanism for doing so, and the programs from which they will be pulled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Housing Affordability §107(h) - 5 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI86>0.2,5,IF(AI86>0.15,4,IF(AI86>0.1,3,IF(AI86>0.05,2,IF(AI86=0.05,1,0)))))","v":0}]
["Total AHD Units Restricted to Extremely Low Income (ELI) Households:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI'!J41","v":0},null,"Total AHD Units:",null,null,null,{"$f":"'Max Funds & Unit Mix'!I26","v":0},null,"ELI Restricted AHD Units as a % of Total AHD Units:",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V86=0,0,P86/V86)","v":0}]
["Programs §107(i) - 2 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK89+AK91","v":0}]
["(1) AHSC Funded Eligible Program - 1 point"]
["Proposed Eligible Program:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I89=\"none\",I89=\"\",I89=\"Transit Pass Program as required in Section 106(a)(4)\"),0,1)","v":0}]
["(2) Applicant Provided Program Documentation - 1 point (if Yes, attach documentation)"]
["Program Operator will sustain the program beyond the term of the AHSC Program grant (three years)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ91=\"Yes\",1,0)","v":0}]
["File Name",null,null,"Program Continuation",null,null,null,null,null,null,null,"Document showing how the Program Operator will sustain the program beyond the term of the AHSC Program grant (three years).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]

{"sheet":"AHSC Loan Limits","index":23,"n_rows":581,"n_cols":34,"rows_kept":581,"cut":false,"hidden":true,"merged":[[0,24,0,33],[0,13,0,22]]}
["County","AMI","Efficiency","1 BR","2 BR","3 BR","4+ BR","Efficiency","1 BR","2 BR","3 BR","4+ BR",null,"Round amounts at right to get whole numbers",null,null,null,null,null,null,null,null,null,null,"Raw income limits (not rounded)"]
["ALAMEDA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,{"$f":"ROUND(Y2,0)","v":95000},{"$f":"ROUND(Z2,0)","v":95000},{"$f":"ROUND(AA2,0)","v":95000},{"$f":"ROUND(AB2,0)","v":95000},{"$f":"ROUND(AC2,0)","v":95000},{"$f":"ROUND(AD2,0)","v":175000},{"$f":"ROUND(AE2,0)","v":175000},{"$f":"ROUND(AF2,0)","v":175000},{"$f":"ROUND(AG2,0)","v":175000},{"$f":"ROUND(AH2,0)","v":175000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["ALAMEDA55%","55%",111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,null,{"$f":"ROUND(Y3,0)","v":111565},112574,116175,119488,122369,191565,192574,196175,199488,202369,null,111565.43988396585,112573.77100733768,116174.95359080852,119488.04156760169,122368.98763437835,191565.43988396585,192573.77100733767,196174.95359080852,199488.04156760167,202368.98763437837]
["ALAMEDA50%","50%",127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127986.83246459285,130291.58931801419,137349.90718161705,143976.08313520337,149593.92796541788,207986.83246459285,210291.58931801419,217349.90718161705,223976.08313520337,229593.92796541788]
["ALAMEDA45%","45%",144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408.22504521988,147865.36032535185,158524.86077242554,168320.07739946622,176818.8682964574,224408.22504521988,227865.36032535185,238524.86077242554,248320.07739946622,256818.8682964574]
["ALAMEDA40%","40%",160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,null,160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,null,160829.61762584688,165439.13133268955,179555.76705989521,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259555.76705989521,272808.11896706792,284043.80862749694]
["ALAMEDA35%","35%",177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,null,177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,null,177395.05750981273,183156.94964336607,200730.7206507037,217296.16053466959,231412.79626187525,257395.05750981273,263156.94964336604,280730.7206507037,297296.16053466959,311412.79626187525]
["ALAMEDA30%","30%",193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816.45009043973,200730.7206507037,221905.67424151226,241640.15479893243,258637.73659291479,273816.45009043976,280730.7206507037,301905.67424151226,321640.15479893243,338637.73659291479]
["ALAMEDA25%","25%",210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210237.84267106676,218448.53896138025,243080.62783232075,266128.1963665341,285862.67692395428,290237.84267106676,298448.53896138025,323080.62783232075,346128.1963665341,365862.67692395428]
["ALAMEDA20%","20%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["ALAMEDA15%","15%",243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243224.67513565958,253596.08097605564,285430.53501393774,314960.23219839868,340456.60488937219,323224.67513565958,333596.08097605564,365430.53501393774,394960.23219839868,420456.60488937219]
["ALPINE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["ALPINE55%","55%",105515,106236,108540,110557,112430,185515,186236,188540,190557,192430,null,105515,106236,108540,110557,112430,185515,186236,188540,190557,192430,null,105515.45314373483,106235.68966042901,108540.44651385034,110557.10876059401,112429.72370399884,185515.45314373483,186235.68966042902,188540.44651385036,190557.10876059401,192429.72370399884]
["ALPINE50%","50%",116031,117471,121937,126258,129859,196031,197471,201937,206258,209859,null,116031,117471,121937,126258,129859,196031,197471,201937,206258,209859,null,116030.90628746968,117471.37932085802,121936.84572436186,126258.26482452685,129859.44740799769,196030.90628746967,197471.37932085802,201936.84572436186,206258.26482452685,209859.44740799768]
["ALPINE45%","45%",126546,128707,135477,141815,147289,206546,208707,215477,221815,227289,null,126546,128707,135477,141815,147289,206546,208707,215477,221815,227289,null,126546.35943120452,128707.06898128703,135477.29223821219,141815.37358512089,147289.17111199655,206546.35943120453,208707.06898128701,215477.29223821219,221815.37358512089,227289.17111199655]
["ALPINE40%","40%",136918,139943,148874,157372,164575,216918,219943,228874,237372,244575,null,136918,139943,148874,157372,164575,216918,219943,228874,237372,244575,null,136917.76527160054,139942.75864171603,148873.69144872372,157372.48234571487,164574.84751265653,216917.76527160054,219942.75864171603,228873.69144872372,237372.48234571487,244574.84751265653]
["ALPINE35%","35%",147433,151178,162414,172930,182005,227433,231178,242414,252930,262005,null,147433,151178,162414,172930,182005,227433,231178,242414,252930,262005,null,147433.21841533537,151178.44830214506,162414.13796257405,172929.59110630889,182004.57121665537,227433.21841533537,231178.44830214506,242414.13796257405,252929.59110630889,262004.57121665537]
["ALPINE30%","30%",157949,162414,175955,188487,199434,237949,242414,255955,268487,279434,null,157949,162414,175955,188487,199434,237949,242414,255955,268487,279434,null,157948.67155907021,162414.13796257405,175954.58447642438,188486.6998669029,199434.29492065424,237948.67155907021,242414.13796257405,255954.58447642438,268486.6998669029,279434.29492065427]
["ALPINE25%","25%",168464,173650,189351,204188,216864,248464,253650,269351,284188,296864,null,168464,173650,189351,204188,216864,248464,253650,269351,284188,296864,null,168464.12470280507,173649.82762300305,189350.98368693591,204187.85593083577,216864.01862465311,248464.12470280507,253649.82762300305,269350.98368693591,284187.85593083577,296864.01862465311]
["ALPINE20%","20%",178980,184886,202891,219745,234150,258980,264886,282891,299745,314150,null,178980,184886,202891,219745,234150,258980,264886,282891,299745,314150,null,178979.57784653991,184885.51728343207,202891.43020078624,219744.96469142975,234149.69502531309,258979.57784653991,264885.51728343207,282891.43020078621,299744.96469142975,314149.69502531306]
["ALPINE15%","15%",189495,196121,216432,235302,251579,269495,276121,296432,315302,331579,null,189495,196121,216432,235302,251579,269495,276121,296432,315302,331579,null,189495.03099027471,196121.20694386109,216431.87671463657,235302.07345202376,251579.41872931193,269495.03099027474,276121.20694386109,296431.87671463657,315302.07345202379,331579.4187293119]
["AMADOR60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["AMADOR55%","55%",104939,105660,107820,109693,111421,184939,185660,187820,189693,191421,null,104939,105660,107820,109693,111421,184939,185660,187820,189693,191421,null,104939.2639303795,105659.50044707367,107820.20999715617,109692.82494056101,111421.39258062701,184939.2639303795,185659.50044707366,187820.20999715617,189692.82494056103,191421.392580627]
["AMADOR50%","50%",114879,116175,120496,124386,127843,194879,196175,200496,204386,207843,null,114879,116175,120496,124386,127843,194879,196175,200496,204386,207843,null,114878.52786075902,116174.95359080852,120496.37269097351,124385.64988112202,127842.78516125403,194878.527860759,196174.95359080852,200496.37269097351,204385.64988112202,207842.78516125403]
["AMADOR45%","45%",124818,126834,133317,139223,144264,204818,206834,213317,219223,224264,null,124818,126834,133317,139223,144264,204818,206834,213317,219223,224264,null,124817.79179113852,126834.45403788218,133316.58268812968,139222.52212502185,144264.17774188105,204817.79179113853,206834.45403788218,213316.58268812968,219222.52212502185,224264.17774188105]
["AMADOR40%","40%",134613,137494,145993,153915,160686,214613,217494,225993,233915,240686,null,134613,137494,145993,153915,160686,214613,217494,225993,233915,240686,null,134613.0084181792,137493.95448495587,145992.74538194702,153915.34706558287,160685.57032250805,214613.0084181792,217493.95448495587,225992.74538194702,233915.34706558287,240685.57032250805]
["AMADOR35%","35%",144552,148153,158813,168608,177251,224552,228153,238813,248608,257251,null,144552,148153,158813,168608,177251,224552,228153,238813,248608,257251,null,144552.2723485587,148153.45493202953,158812.95537910319,168608.1720061439,177251.01020647387,224552.2723485587,228153.45493202953,238812.95537910319,248608.1720061439,257251.01020647387]
["AMADOR30%","30%",154492,158813,171633,183445,193672,234492,238813,251633,263445,273672,null,154492,158813,171633,183445,193672,234492,238813,251633,263445,273672,null,154491.53627893821,158812.95537910319,171633.16537625939,183445.04425004369,193672.4027871009,234491.53627893821,238812.95537910319,251633.16537625939,263445.04425004369,273672.40278710087]
["AMADOR25%","25%",164431,169328,184309,198138,210094,244431,249328,264309,278138,290094,null,164431,169328,184309,198138,210094,244431,249328,264309,278138,290094,null,164430.80020931771,169328.40852283806,184309.32807007674,198137.86919060472,210093.79536772793,244430.80020931771,249328.40852283806,264309.32807007676,278137.86919060472,290093.79536772793]
["AMADOR20%","20%",174370,179988,197130,212831,226515,254370,259988,277130,292831,306515,null,174370,179988,197130,212831,226515,254370,259988,277130,292831,306515,null,174370.06413969721,179987.90896991175,197129.53806723293,212830.69413116574,226515.18794835493,254370.06413969721,259987.90896991175,277129.53806723293,292830.69413116574,306515.18794835493]
["AMADOR15%","15%",184309,190647,209950,227668,242937,264309,270647,289950,307668,322937,null,184309,190647,209950,227668,242937,264309,270647,289950,307668,322937,null,184309.32807007674,190647.40941698541,209949.74806438904,227667.56637506559,242936.58052898195,264309.32807007676,270647.40941698541,289949.74806438904,307667.56637506559,322936.58052898198]
["BUTTE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["BUTTE55%","55%",103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103930.93280700767,104507.12202036301,106523.78426710668,108252.35190717268,109836.87224389984,183930.93280700769,184507.12202036299,186523.78426710668,188252.35190717268,189836.87224389985]
["BUTTE50%","50%",112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112861.86561401535,114014.24404072601,117903.52123087451,121504.70381434535,124529.69718446086,192861.86561401535,194014.24404072601,197903.52123087452,201504.70381434535,204529.69718446085]
["BUTTE45%","45%",121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121792.79842102302,123665.41336442786,129427.30549798119,134757.05572151803,139366.5694283607,201792.79842102301,203665.41336442786,209427.3054979812,214757.05572151803,219366.5694283607]
["BUTTE40%","40%",130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130579.68392469187,133172.53538479086,140807.04246174902,148009.40762869071,154059.39436892173,210579.68392469187,213172.53538479086,220807.04246174902,228009.40762869071,234059.39436892173]
["BUTTE35%","35%",139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139510.61673169953,142679.65740515388,152330.82672885573,161261.75953586338,168896.26661282155,219510.61673169953,222679.65740515388,232330.82672885573,241261.75953586338,248896.26661282155]
["BUTTE30%","30%",148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148441.54953870719,152330.82672885573,163854.61099596237,174514.11144303606,183733.1388567214,228441.54953870719,232330.82672885573,243854.61099596237,254514.11144303606,263733.1388567214]
["BUTTE25%","25%",157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372.48234571487,161837.94874921872,175234.34795973022,187766.46335020871,198425.96379728243,237372.48234571487,241837.94874921872,255234.34795973022,267766.46335020871,278425.96379728243]
["BUTTE20%","20%",166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303.41515272256,171345.07076958171,186758.13222683693,201018.81525738141,213262.83604118225,246303.41515272256,251345.07076958171,266758.13222683693,281018.81525738141,293262.83604118228]
["BUTTE15%","15%",175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234.34795973022,180996.24009328356,198281.91649394354,214271.16716455406,228099.7082850821,255234.34795973022,260996.24009328356,278281.91649394354,294271.16716455406,308099.70828508213]
["CALAVERAS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["CALAVERAS55%","55%",105083,105948,108108,109981,111854,185083,185948,188108,189981,191854,null,105083,105948,108108,109981,111854,185083,185948,188108,189981,191854,null,105083.31123371834,105947.59505375134,108108.30460383385,109980.91954723868,111853.53449064351,185083.31123371836,185947.59505375134,188108.30460383385,189980.91954723868,191853.53449064351]
["CALAVERAS50%","50%",115311,116751,121073,125106,128563,195311,196751,201073,205106,208563,null,115311,116751,121073,125106,128563,195311,196751,201073,205106,208563,null,115310.66977077551,116751.14280416384,121072.56190432885,125105.88639781618,128563.02167794819,195310.66977077551,196751.14280416386,201072.56190432885,205105.88639781618,208563.02167794819]
["CALAVERAS45%","45%",125394,127699,134181,140087,145417,205394,207699,214181,220087,225417,null,125394,127699,134181,140087,145417,205394,207699,214181,220087,225417,null,125393.98100449385,127698.73785791518,134180.8665081627,140086.80594505486,145416.55616859172,205393.98100449386,207698.7378579152,214180.8665081627,220086.80594505486,225416.55616859172]
["CALAVERAS40%","40%",135477,138502,147145,155212,162126,215477,218502,227145,235212,242126,null,135477,138502,147145,155212,162126,215477,218502,227145,235212,242126,null,135477.29223821219,138502.28560832769,147145.12380865769,155211.77279563237,162126.04335589637,215477.29223821219,218502.28560832769,227145.12380865769,235211.77279563237,242126.04335589637]
["CALAVERAS35%","35%",145705,149306,160253,170337,178980,225705,229306,240253,250337,258980,null,145705,149306,160253,170337,178980,225705,229306,240253,250337,258980,null,145704.65077526937,149305.8333587402,160253.42841249154,170336.73964620987,178979.57784653991,225704.65077526937,229305.8333587402,240253.42841249154,250336.73964620987,258979.57784653991]
["CALAVERAS30%","30%",155788,160253,173218,185318,195833,235788,240253,253218,265318,275833,null,155788,160253,173218,185318,195833,235788,240253,253218,265318,275833,null,155787.9620089877,160253.42841249154,173217.68571298657,185317.65919344855,195833.11233718344,235787.9620089877,240253.42841249154,253217.68571298657,265317.65919344855,275833.11233718344]
["CALAVERAS25%","25%",166015,171057,186326,200443,212543,246015,251057,266326,280443,292543,null,166015,171057,186326,200443,212543,246015,251057,266326,280443,292543,null,166015.32054604488,171056.97616290406,186325.99031682039,200442.62604402608,212542.59952448809,246015.32054604488,251056.97616290406,266325.99031682039,280442.62604402611,292542.59952448809]
["CALAVERAS20%","20%",176099,182005,199290,215424,229396,256099,262005,279290,295424,309396,null,176099,182005,199290,215424,229396,256099,262005,279290,295424,309396,null,176098.63177976321,182004.57121665537,199290.24761731538,215423.54559126473,229396.1340151316,256098.63177976321,262004.57121665537,279290.24761731538,295423.54559126473,309396.13401513163]
["CALAVERAS15%","15%",186182,192808,212399,230549,246250,266182,272808,292399,310549,326250,null,186182,192808,212399,230549,246250,266182,272808,292399,310549,326250,null,186181.94301348156,192808.11896706792,212398.55222114924,230548.51244184226,246249.6685057751,266181.94301348156,272808.11896706792,292398.55222114921,310548.51244184223,326249.6685057751]
["COLUSA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["COLUSA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["COLUSA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["COLUSA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["COLUSA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["COLUSA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["COLUSA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["COLUSA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["COLUSA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["COLUSA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["CONTRA COSTA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["CONTRA COSTA55%","55%",111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,null,111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,null,111565.43988396585,112573.77100733768,116174.95359080852,119488.04156760169,122368.98763437835,191565.43988396585,192573.77100733767,196174.95359080852,199488.04156760167,202368.98763437837]
["CONTRA COSTA50%","50%",127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127986.83246459285,130291.58931801419,137349.90718161705,143976.08313520337,149593.92796541788,207986.83246459285,210291.58931801419,217349.90718161705,223976.08313520337,229593.92796541788]
["CONTRA COSTA45%","45%",144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408.22504521988,147865.36032535185,158524.86077242554,168320.07739946622,176818.8682964574,224408.22504521988,227865.36032535185,238524.86077242554,248320.07739946622,256818.8682964574]
["CONTRA COSTA40%","40%",160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,null,160830,{"$f":"ROUND(Z66,0)","v":165439},{"$f":"ROUND(AA66,0)","v":179556},{"$f":"ROUND(AB66,0)","v":192808},{"$f":"ROUND(AC66,0)","v":204044},{"$f":"ROUND(AD66,0)","v":240830},{"$f":"ROUND(AE66,0)","v":245439},{"$f":"ROUND(AF66,0)","v":259556},{"$f":"ROUND(AG66,0)","v":272808},{"$f":"ROUND(AH66,0)","v":284044},null,160829.61762584688,165439.13133268955,179555.76705989521,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259555.76705989521,272808.11896706792,284043.80862749694]
["CONTRA COSTA35%","35%",177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,null,{"$f":"ROUND(Y67,0)","v":177395},183157,200731,217296,231413,257395,263157,280731,297296,311413,null,177395.05750981273,183156.94964336607,200730.7206507037,217296.16053466959,231412.79626187525,257395.05750981273,263156.94964336604,280730.7206507037,297296.16053466959,311412.79626187525]
["CONTRA COSTA30%","30%",193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816.45009043973,200730.7206507037,221905.67424151226,241640.15479893243,258637.73659291479,273816.45009043976,280730.7206507037,301905.67424151226,321640.15479893243,338637.73659291479]
["CONTRA COSTA25%","25%",210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210237.84267106676,218448.53896138025,243080.62783232075,266128.1963665341,285862.67692395428,290237.84267106676,298448.53896138025,323080.62783232075,346128.1963665341,365862.67692395428]
["CONTRA COSTA20%","20%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["CONTRA COSTA15%","15%",243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243224.67513565958,253596.08097605564,285430.53501393774,314960.23219839868,340456.60488937219,323224.67513565958,333596.08097605564,365430.53501393774,394960.23219839868,420456.60488937219]
["DEL NORTE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["DEL NORTE55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["DEL NORTE50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["DEL NORTE45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["DEL NORTE40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["DEL NORTE35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["DEL NORTE30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["DEL NORTE25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["DEL NORTE20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["DEL NORTE15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["EL DORADO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["EL DORADO55%","55%",105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105947.59505375134,106667.8315704455,108972.58842386684,111277.34527728817,113149.96022069301,185947.59505375134,186667.8315704455,188972.58842386684,191277.34527728817,193149.960220693]
["EL DORADO50%","50%",116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751.14280416384,118335.66314089102,122945.17684773367,127410.64325123752,131155.8731380472,196751.14280416386,198335.663140891,202945.17684773367,207410.64325123752,211155.8731380472]
["EL DORADO45%","45%",127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127698.73785791518,130003.49471133653,136917.76527160054,143543.94122518686,149161.78605540138,207698.7378579152,210003.49471133653,216917.76527160054,223543.94122518686,229161.78605540138]
["EL DORADO40%","40%",138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502.28560832769,141671.32628178204,150890.35369546735,159677.23919913621,167167.69897275555,218502.28560832769,221671.32628178204,230890.35369546735,239677.23919913621,247167.69897275555]
["EL DORADO35%","35%",149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149449.88066207903,153339.15785222754,165006.98942267307,175954.58447642438,185317.65919344855,229449.88066207903,233339.15785222754,245006.98942267307,255954.58447642438,265317.65919344855]
["EL DORADO30%","30%",160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397.47571583037,165006.98942267307,178979.57784653991,192087.88245037373,203323.57211080275,240397.47571583037,245006.98942267307,258979.57784653991,272087.88245037373,283323.57211080275]
["EL DORADO25%","25%",171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201.02346624288,176674.82099311857,192952.16627040674,208221.18042432307,221329.48502815695,251201.02346624288,256674.82099311857,272952.16627040674,288221.18042432307,301329.48502815695]
["EL DORADO20%","20%",182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182148.61851999423,188342.65256356407,206924.75469427358,224354.47839827242,239335.3979455111,262148.6185199942,268342.65256356407,286924.75469427358,304354.47839827242,319335.3979455111]
["EL DORADO15%","15%",193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096.21357374557,200010.48413400957,220897.34311814042,240631.82367556059,257485.35816620413,273096.21357374557,280010.48413400957,300897.34311814042,320631.82367556059,337485.35816620413]
["FRESNO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["FRESNO55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["FRESNO50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["FRESNO45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["FRESNO40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["FRESNO35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["FRESNO30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["FRESNO25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["FRESNO20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["FRESNO15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["GLENN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["GLENN55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["GLENN50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["GLENN45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["GLENN40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["GLENN35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["GLENN30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["GLENN25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["GLENN20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["GLENN15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["HUMBOLDT60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["HUMBOLDT55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["HUMBOLDT50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["HUMBOLDT45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["HUMBOLDT40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["HUMBOLDT35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["HUMBOLDT30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["HUMBOLDT25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["HUMBOLDT20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["HUMBOLDT15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["IMPERIAL60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["IMPERIAL55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["IMPERIAL50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["IMPERIAL45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["IMPERIAL40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["IMPERIAL35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["IMPERIAL30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["IMPERIAL25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["IMPERIAL20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,{"$f":"ROUND(Z130,0)","v":170625},{"$f":"ROUND(AA130,0)","v":185750},{"$f":"ROUND(AB130,0)","v":199722},{"$f":"ROUND(AC130,0)","v":211822},{"$f":"ROUND(AD130,0)","v":245583},{"$f":"ROUND(AE130,0)","v":250625},{"$f":"ROUND(AF130,0)","v":265750},{"$f":"ROUND(AG130,0)","v":279722},{"$f":"ROUND(AH130,0)","v":291822},null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["IMPERIAL15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,{"$f":"ROUND(Y131,0)","v":174514},180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["INYO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["INYO55%","55%",104507,105227,107244,109117,110701,184507,185227,187244,189117,190701,null,104507,105227,107244,109117,110701,184507,185227,187244,189117,190701,null,104507.12202036301,105227.35853705718,107244.02078380084,109116.63572720568,110701.15606393284,184507.12202036299,185227.35853705718,187244.02078380084,189116.63572720566,190701.15606393284]
["INYO50%","50%",114014,115311,119344,123233,126402,194014,195311,199344,203233,206402,null,114014,115311,119344,123233,126402,194014,195311,199344,203233,206402,null,114014.24404072601,115310.66977077551,119343.99426426284,123233.27145441136,126402.31212786569,194014.24404072601,195310.66977077551,199343.99426426284,203233.27145441136,206402.31212786568]
["INYO45%","45%",123521,125538,131588,137206,142103,203521,205538,211588,217206,222103,null,123521,125538,131588,137206,142103,203521,205538,211588,217206,222103,null,123521.36606108902,125538.02830783269,131588.01504806368,137205.85987827819,142103.46819179854,203521.36606108901,205538.02830783269,211588.01504806368,217205.85987827819,222103.46819179854]
["INYO40%","40%",132884,135621,143688,151322,157805,212884,215621,223688,231322,237805,null,132884,135621,143688,151322,157805,212884,215621,223688,231322,237805,null,132884.4407781132,135621.33954155102,143687.98852852569,151322.49560548388,157804.62425573138,212884.4407781132,215621.33954155102,223687.98852852569,231322.49560548388,237804.62425573138]
["INYO35%","35%",142392,145705,155932,165439,173506,222392,225705,235932,245439,253506,null,142392,145705,155932,165439,173506,222392,225705,235932,245439,253506,null,142391.5627984762,145704.65077526937,155932.00931232655,165439.13133268955,173505.78031966422,222391.5627984762,225704.65077526937,235932.00931232655,245439.13133268955,253505.78031966422]
["INYO30%","30%",151899,155932,168032,179412,189207,231899,235932,248032,259412,269207,null,151899,155932,168032,179412,189207,231899,235932,248032,259412,269207,null,151898.68481883922,155932.00931232655,168031.98279278853,179411.71975655638,189206.93638359709,231898.68481883922,235932.00931232655,248031.98279278853,259411.71975655638,269206.93638359709]
["INYO25%","25%",161406,166015,180276,193528,204908,241406,246015,260276,273528,284908,null,161406,166015,180276,193528,204908,241406,246015,260276,273528,284908,null,161405.80683920221,166015.32054604488,180276.0035765894,193528.35548376208,204908.0924475299,241405.80683920221,246015.32054604488,260276.0035765894,273528.3554837621,284908.0924475299]
["INYO20%","20%",170769,176243,192376,207645,220609,250769,256243,272376,287645,300609,null,170769,176243,192376,207645,220609,250769,256243,272376,287645,300609,null,170768.88155622641,176242.67908310206,192375.97705705141,207644.99121096777,220609.24851146276,250768.88155622641,256242.67908310206,272375.97705705138,287644.99121096777,300609.24851146276]
["INYO15%","15%",180276,186326,204620,221618,236310,260276,266326,284620,301618,316310,null,180276,186326,204620,221618,236310,260276,266326,284620,301618,316310,null,180276.0035765894,186325.99031682039,204619.99784085224,221617.57963483458,236310.4045753956,260276.0035765894,266325.99031682039,284619.99784085224,301617.57963483455,316310.40457539563]
["KERN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["KERN55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["KERN50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["KERN45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["KERN40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["KERN35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["KERN30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["KERN25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["KERN20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["KERN15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["KINGS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["KINGS55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["KINGS50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["KINGS45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["KINGS40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["KINGS35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["KINGS30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["KINGS25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["KINGS20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["KINGS15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["LAKE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["LAKE55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["LAKE50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["LAKE45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["LAKE40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["LAKE35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["LAKE30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["LAKE25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["LAKE20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["LAKE15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["LASSEN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["LASSEN55%","55%",103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103930.93280700767,104507.12202036301,106523.78426710668,108252.35190717268,109836.87224389984,183930.93280700769,184507.12202036299,186523.78426710668,188252.35190717268,189836.87224389985]
["LASSEN50%","50%",112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112861.86561401535,114014.24404072601,117903.52123087451,121504.70381434535,124529.69718446086,192861.86561401535,194014.24404072601,197903.52123087452,201504.70381434535,204529.69718446085]
["LASSEN45%","45%",121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121792.79842102302,123665.41336442786,129427.30549798119,134757.05572151803,139366.5694283607,201792.79842102301,203665.41336442786,209427.3054979812,214757.05572151803,219366.5694283607]
["LASSEN40%","40%",130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130579.68392469187,133172.53538479086,140807.04246174902,148009.40762869071,154059.39436892173,210579.68392469187,213172.53538479086,220807.04246174902,228009.40762869071,234059.39436892173]
["LASSEN35%","35%",139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139510.61673169953,142679.65740515388,152330.82672885573,161261.75953586338,168896.26661282155,219510.61673169953,222679.65740515388,232330.82672885573,241261.75953586338,248896.26661282155]
["LASSEN30%","30%",148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148441.54953870719,152330.82672885573,163854.61099596237,174514.11144303606,183733.1388567214,228441.54953870719,232330.82672885573,243854.61099596237,254514.11144303606,263733.1388567214]
["LASSEN25%","25%",157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372.48234571487,161837.94874921872,175234.34795973022,187766.46335020871,198425.96379728243,237372.48234571487,241837.94874921872,255234.34795973022,267766.46335020871,278425.96379728243]
["LASSEN20%","20%",166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303.41515272256,171345.07076958171,186758.13222683693,201018.81525738141,213262.83604118225,246303.41515272256,251345.07076958171,266758.13222683693,281018.81525738141,293262.83604118228]
["LASSEN15%","15%",175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234.34795973022,180996.24009328356,198281.91649394354,214271.16716455406,228099.7082850821,255234.34795973022,260996.24009328356,278281.91649394354,294271.16716455406,308099.70828508213]
["LOS ANGELES60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["LOS ANGELES55%","55%",109261,110269,113294,116175,118480,189261,190269,193294,196175,198480,null,109261,110269,113294,116175,118480,189261,190269,193294,196175,198480,null,109260.6830305445,110269.01415391635,113294.00752403184,116174.95359080852,118479.71044422984,189260.68303054452,190269.01415391633,193294.00752403185,196174.95359080852,198479.71044422986]
["LOS ANGELES50%","50%",123377,125394,131588,137206,142103,203377,205394,211588,217206,222103,null,123377,125394,131588,137206,142103,203377,205394,211588,217206,222103,null,123377.31875775018,125393.98100449385,131588.01504806368,137205.85987827819,142103.46819179854,203377.31875775018,205393.98100449386,211588.01504806368,217205.85987827819,222103.46819179854]
["LOS ANGELES45%","45%",137638,140663,149882,158381,165583,217638,220663,229882,238381,245583,null,137638,140663,149882,158381,165583,217638,220663,229882,238381,245583,null,137638.0017882947,140662.99515841019,149882.02257209553,158380.81346908672,165583.17863602837,217638.0017882947,220662.99515841019,229882.02257209553,238380.81346908672,245583.17863602837]
["LOS ANGELES40%","40%",151755,155788,168032,179412,189063,231755,235788,248032,259412,269063,null,151755,155788,168032,179412,189063,231755,235788,248032,259412,269063,null,151754.63751550036,155787.9620089877,168031.98279278853,179411.71975655638,189062.88908025826,231754.63751550036,235787.9620089877,248031.98279278853,259411.71975655638,269062.88908025826]
["LOS ANGELES35%","35%",166015,171057,186326,200443,212687,246015,251057,266326,280443,292687,null,166015,171057,186326,200443,212687,246015,251057,266326,280443,292687,null,166015.32054604488,171056.97616290406,186325.99031682039,200442.62604402608,212686.64682782692,246015.32054604488,251056.97616290406,266325.99031682039,280442.62604402611,292686.64682782692]
["LOS ANGELES30%","30%",180276,186326,204620,221618,236166,260276,266326,284620,301618,316166,null,180276,186326,204620,221618,236166,260276,266326,284620,301618,316166,null,180276.0035765894,186325.99031682039,204619.99784085224,221617.57963483458,236166.35727205678,260276.0035765894,266325.99031682039,284619.99784085224,301617.57963483455,316166.35727205675]
["LOS ANGELES25%","25%",194393,201451,222914,242648,259790,274393,281451,302914,322648,339790,null,194393,201451,222914,242648,259790,274393,281451,302914,322648,339790,null,194392.63930379506,201450.95716739789,222914.00536488407,242648.48592230427,259790.11501962546,274392.63930379506,281450.95716739789,302914.00536488404,322648.48592230427,339790.11501962546]
["LOS ANGELES20%","20%",208653,216720,241064,263823,283270,288653,296720,321064,343823,363270,null,208653,216720,241064,263823,283270,288653,296720,321064,343823,363270,null,208653.32233433955,216719.97132131425,241063.9655855771,263823.43951311277,283269.82546385529,288653.32233433955,296719.97132131422,321063.96558557707,343823.43951311277,363269.82546385529]
["LOS ANGELES15%","15%",222914,231989,259358,284854,306750,302914,311989,339358,364854,386750,null,222914,231989,259358,284854,306750,302914,311989,339358,364854,386750,null,222914.00536488407,231988.98547523058,259357.97310960898,284854.34580058244,306749.53590808518,302914.00536488404,311988.98547523061,339357.97310960898,364854.34580058244,386749.53590808518]
["MADERA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MADERA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MADERA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,{"$f":"ROUND(Z194,0)","v":113870},{"$f":"ROUND(AA194,0)","v":117759},{"$f":"ROUND(AB194,0)","v":121217},{"$f":"ROUND(AC194,0)","v":124242},{"$f":"ROUND(AD194,0)","v":192718},{"$f":"ROUND(AE194,0)","v":193870},{"$f":"ROUND(AF194,0)","v":197759},{"$f":"ROUND(AG194,0)","v":201217},{"$f":"ROUND(AH194,0)","v":204242},null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MADERA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,{"$f":"ROUND(Y195,0)","v":121505},123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MADERA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MADERA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MADERA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MADERA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MADERA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MADERA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MARIN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MARIN55%","55%",117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039.23741084151,118479.71044422984,123233.27145441136,127698.73785791518,131299.92044138603,197039.23741084151,198479.71044422986,203233.27145441136,207698.7378579152,211299.92044138603]
["MARIN50%","50%",138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934.42751834419,141959.42088845969,151466.54290882271,160253.42841249154,167743.88818611088,218934.42751834419,221959.42088845969,231466.54290882271,240253.42841249154,247743.88818611088]
["MARIN45%","45%",160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160829.61762584688,165439.13133268955,179699.81436323409,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259699.81436323409,272808.11896706792,284043.80862749694]
["MARIN40%","40%",182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182724.80773334956,188918.84177691938,207789.03851430659,225362.80952164426,240343.72906888294,262724.80773334956,268918.84177691938,287789.03851430659,305362.80952164426,320343.72906888294]
["MARIN35%","35%",204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764.04514419107,212542.59952448809,236022.30996871795,258061.54737955943,276787.69681360782,284764.04514419107,292542.59952448809,316022.30996871798,338061.54737955943,356787.69681360782]
["MARIN30%","30%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["MARIN25%","25%",248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554.42535919644,259502.02041294778,292488.85287754063,323170.92848871218,349531.5849997187,328554.42535919644,339502.02041294775,372488.85287754063,403170.92848871218,429531.5849997187]
["MARIN20%","20%",270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270449.61546669912,282981.73085717764,320578.07702861319,355725.61904328852,385831.5054411047,350449.61546669912,362981.73085717764,400578.07702861319,435725.61904328852,465831.5054411047]
["MARIN15%","15%",292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292488.85287754063,306461.44130140741,348811.34848302451,388424.35690120369,422131.42588249076,372488.85287754063,386461.44130140741,428811.34848302451,468424.35690120369,502131.42588249076]
["MARIPOSA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MARIPOSA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MARIPOSA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MARIPOSA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MARIPOSA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MARIPOSA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MARIPOSA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MARIPOSA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MARIPOSA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MARIPOSA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MENDOCINO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MENDOCINO55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MENDOCINO50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MENDOCINO45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MENDOCINO40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MENDOCINO35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MENDOCINO30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MENDOCINO25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MENDOCINO20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MENDOCINO15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MERCED60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MERCED55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MERCED50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MERCED45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MERCED40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MERCED35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MERCED30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MERCED25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MERCED20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MERCED15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MODOC60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MODOC55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MODOC50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MODOC45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MODOC40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MODOC35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MODOC30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MODOC25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MODOC20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MODOC15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MONO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MONO55%","55%",105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227.35853705718,105947.59505375134,108108.30460383385,110124.9668505775,111853.53449064351,185227.35853705718,185947.59505375134,188108.30460383385,190124.9668505775,191853.53449064351]
["MONO50%","50%",115455,116895,121217,125394,128851,195455,196895,201217,205394,208851,null,115455,116895,121217,125394,128851,195455,196895,201217,205394,208851,null,115454.71707411435,116895.19010750268,121216.60920766769,125393.98100449385,128851.11628462587,195454.71707411436,196895.19010750268,201216.6092076677,205393.98100449386,208851.11628462587]
["MONO45%","45%",125682,127843,134325,140519,145705,205682,207843,214325,220519,225705,null,125682,127843,134325,140519,145705,205682,207843,214325,220519,225705,null,125682.07561117152,127842.78516125403,134324.91381150152,140518.94785507137,145704.65077526937,205682.07561117152,207842.78516125403,214324.91381150152,220518.94785507137,225704.65077526937]
["MONO40%","40%",135765,138790,147433,155644,162558,215765,218790,227433,235644,242558,null,135765,138790,147433,155644,162558,215765,218790,227433,235644,242558,null,135765.38684488984,138790.38021500537,147433.21841533537,155643.91470564887,162558.18526591288,215765.38684488984,218790.38021500537,227433.21841533537,235643.91470564887,242558.18526591288]
["MONO35%","35%",145993,149738,160686,170769,179556,225993,229738,240686,250769,259556,null,145993,149738,160686,170769,179556,225993,229738,240686,250769,259556,null,145992.74538194702,149737.97526875671,160685.57032250805,170768.88155622641,179555.76705989521,225992.74538194702,229737.97526875671,240685.57032250805,250768.88155622641,259555.76705989521]
["MONO30%","30%",156220,160686,173794,185894,196409,236220,240686,253794,265894,276409,null,156220,{"$f":"ROUND(Z258,0)","v":160686},{"$f":"ROUND(AA258,0)","v":173794},{"$f":"ROUND(AB258,0)","v":185894},{"$f":"ROUND(AC258,0)","v":196409},{"$f":"ROUND(AD258,0)","v":236220},{"$f":"ROUND(AE258,0)","v":240686},{"$f":"ROUND(AF258,0)","v":253794},{"$f":"ROUND(AG258,0)","v":265894},{"$f":"ROUND(AH258,0)","v":276409},null,156220.10391900421,160685.57032250805,173793.8749263419,185893.84840680391,196409.30155053874,236220.10391900421,240685.57032250805,253793.8749263419,265893.84840680391,276409.30155053874]
["MONO25%","25%",166447,171633,186902,201163,213407,246447,251633,266902,281163,293407,null,{"$f":"ROUND(Y259,0)","v":166447},171633,186902,201163,213407,246447,251633,266902,281163,293407,null,166447.46245606139,171633.16537625939,186902.17953017575,201162.86256072024,213406.88334452111,246447.46245606139,251633.16537625939,266902.17953017575,281162.86256072024,293406.88334452111]
["MONO20%","20%",176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176674.82099311857,182580.76043001073,200010.48413400957,216287.82941129775,230260.41783516458,256674.82099311857,262580.76043001073,280010.48413400957,296287.82941129775,310260.41783516458]
["MONO15%","15%",186902,193528,213119,231413,247114,266902,273528,293119,311413,327114,null,186902,193528,213119,231413,247114,266902,273528,293119,311413,327114,null,186902.17953017575,193528.35548376208,213118.78873784345,231412.79626187525,247113.95232580812,266902.17953017575,273528.3554837621,293118.78873784345,311412.79626187525,327113.95232580812]
["MONTEREY60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MONTEREY55%","55%",107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244.02078380084,108108.30460383385,110701.15606393284,113149.96022069301,115310.66977077551,187244.02078380084,188108.30460383385,190701.15606393284,193149.960220693,195310.66977077551]
["MONTEREY50%","50%",119488,121217,126402,131300,135477,199488,201217,206402,211300,215477,null,119488,121217,126402,131300,135477,199488,201217,206402,211300,215477,null,119488.04156760169,121216.60920766769,126402.31212786569,131299.92044138603,135477.29223821219,199488.04156760167,201216.6092076677,206402.31212786568,211299.92044138603,215477.29223821219]
["MONTEREY45%","45%",131732,134325,142103,149450,155788,211732,214325,222103,229450,235788,null,131732,134325,142103,149450,155788,211732,214325,222103,229450,235788,null,131732.06235140254,134324.91381150152,142103.46819179854,149449.88066207903,155787.9620089877,211732.06235140254,214324.91381150152,222103.46819179854,229449.88066207903,235787.9620089877]
["MONTEREY40%","40%",143832,147433,157805,167600,175955,223832,227433,237805,247600,255955,null,143832,147433,157805,167600,175955,223832,227433,237805,247600,255955,null,143832.03583186452,147433.21841533537,157804.62425573138,167599.84088277206,175954.58447642438,223832.03583186452,227433.21841533537,237804.62425573138,247599.84088277206,255954.58447642438]
["MONTEREY35%","35%",156076,160542,173650,185750,196265,236076,240542,253650,265750,276265,null,156076,160542,173650,185750,196265,236076,240542,253650,265750,276265,null,156076.05661566538,160541.52301916922,173649.82762300305,185749.80110346506,196265.25424719992,236076.05661566538,240541.52301916922,253649.82762300305,265749.80110346503,276265.25424719992]
["MONTEREY30%","30%",168320,173650,189351,203900,216576,248320,253650,269351,283900,296576,null,168320,173650,189351,203900,216576,248320,253650,269351,283900,296576,null,168320.07739946622,173649.82762300305,189350.98368693591,203899.76132415805,216575.9240179754,248320.07739946622,253649.82762300305,269350.98368693591,283899.76132415805,296575.9240179754]
["MONTEREY25%","25%",180564,186758,205052,222050,236743,260564,266758,285052,302050,316743,null,180564,186758,205052,222050,236743,260564,266758,285052,302050,316743,null,180564.09818326705,186758.13222683693,205052.13975086872,222049.72154485108,236742.54648541211,260564.09818326705,266758.13222683693,285052.13975086872,302049.72154485108,316742.54648541211]
["MONTEREY20%","20%",192808,199866,220753,240200,257053,272808,279866,300753,320200,337053,null,192808,199866,220753,240200,257053,272808,279866,300753,320200,337053,null,192808.11896706792,199866.43683067075,220753.29581480159,240199.68176554408,257053.21625618762,272808.11896706792,279866.43683067075,300753.29581480159,320199.68176554411,337053.21625618765]
["MONTEREY15%","15%",205052,212975,236454,258350,277364,285052,292975,316454,338350,357364,null,205052,212975,236454,258350,277364,285052,292975,316454,338350,357364,null,205052.13975086872,212974.74143450457,236454.45187873443,258349.64198623711,277363.88602696313,285052.13975086872,292974.74143450457,316454.4518787344,338349.64198623714,357363.88602696313]
["NAPA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["NAPA55%","55%",108684,109693,112574,115311,117615,188684,189693,192574,195311,197615,null,108684,109693,112574,115311,117615,188684,189693,192574,195311,197615,null,108684.49381718918,109692.82494056101,112573.77100733768,115310.66977077551,117615.42662419686,188684.49381718918,189692.82494056103,192573.77100733767,195310.66977077551,197615.42662419684]
["NAPA50%","50%",122369,124242,130148,135477,140231,202369,204242,210148,215477,220231,null,122369,124242,130148,135477,140231,202369,204242,210148,215477,220231,null,122368.98763437835,124241.6025777832,130147.54201467536,135477.29223821219,140230.85324839372,202368.98763437837,204241.6025777832,210147.54201467536,215477.29223821219,220230.85324839372]
["NAPA45%","45%",136053,138934,147721,155788,162846,216053,218934,227721,235788,242846,null,136053,138934,147721,155788,162846,216053,218934,227721,235788,242846,null,136053.48145156752,138934.42751834419,147721.31302201306,155787.9620089877,162846.27987259056,216053.48145156752,218934.42751834419,227721.31302201306,235787.9620089877,242846.27987259056]
["NAPA40%","40%",149594,153483,165151,176099,185462,229594,233483,245151,256099,265462,null,149594,153483,165151,176099,185462,229594,233483,245151,256099,265462,null,149593.92796541788,153483.20515556639,165151.03672601189,176098.63177976321,185461.70649678743,229593.92796541788,233483.20515556639,245151.03672601189,256098.63177976321,265461.70649678743]
["NAPA35%","35%",163278,168176,182725,196409,208221,243278,248176,262725,276409,288221,null,163278,168176,182725,196409,208221,243278,248176,262725,276409,288221,null,163278.42178260704,168176.03009612736,182724.80773334956,196409.30155053874,208221.18042432307,243278.42178260704,248176.03009612736,262724.80773334956,276409.30155053874,288221.18042432307]
["NAPA30%","30%",176963,182869,200299,216720,230837,256963,262869,280299,296720,310837,null,176963,182869,200299,216720,230837,256963,262869,280299,296720,310837,null,176962.91559979622,182868.85503668839,200298.57874068726,216719.97132131425,230836.60704851992,256962.91559979622,262868.85503668839,280298.57874068723,296719.97132131422,310836.60704851989]
["NAPA25%","25%",190647,197418,217872,236887,253452,270647,277418,297872,316887,333452,null,190647,197418,217872,236887,253452,270647,277418,297872,316887,333452,null,190647.40941698541,197417.63267391056,217872.34974802489,236886.59378875094,253452.03367271679,270647.40941698541,277417.63267391059,297872.34974802489,316886.59378875094,333452.03367271682]
["NAPA20%","20%",204332,212110,235446,257197,276067,284332,292110,315446,337197,356067,null,204332,212110,235446,257197,276067,284332,292110,315446,337197,356067,null,204331.90323417456,212110.45761447158,235446.12075536262,257197.26355952644,276067.46029691357,284331.90323417459,292110.45761447155,315446.12075536262,337197.26355952641,356067.46029691357]
["NAPA15%","15%",218016,226803,253020,277508,298683,298016,306803,333020,357508,378683,null,218016,226803,253020,277508,298683,298016,306803,333020,357508,378683,null,218016.39705136372,226803.28255503261,253019.89176270028,277507.93333030189,298682.88692111045,298016.39705136372,306803.28255503264,333019.89176270028,357507.93333030189,378682.88692111045]
["NEVADA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["NEVADA55%","55%",105948,106668,108973,111133,113006,185948,186668,188973,191133,193006,null,105948,106668,108973,111133,113006,185948,186668,188973,191133,193006,null,105947.59505375134,106667.8315704455,108972.58842386684,111133.29797394935,113005.91291735417,185947.59505375134,186667.8315704455,188972.58842386684,191133.29797394935,193005.91291735417]
["NEVADA50%","50%",116751,118192,122945,127123,131012,196751,198192,202945,207123,211012,null,116751,118192,122945,127123,131012,196751,198192,202945,207123,211012,null,116751.14280416384,118191.61583755218,122945.17684773367,127122.54864455985,131011.82583470836,196751.14280416386,198191.61583755218,202945.17684773367,207122.54864455987,211011.82583470835]
["NEVADA45%","45%",127555,129859,136918,143256,149018,207555,209859,216918,223256,229018,null,127555,129859,136918,143256,149018,207555,209859,216918,223256,229018,null,127554.69055457636,129859.44740799769,136917.76527160054,143255.84661850921,149017.73875206255,207554.69055457634,209859.44740799768,216917.76527160054,223255.84661850921,229017.73875206255]
["NEVADA40%","40%",138358,141383,150746,159389,166880,218358,221383,230746,239389,246880,null,138358,141383,150746,159389,166880,218358,221383,230746,239389,246880,null,138358.23830498886,141383.23167510435,150746.30639212855,159389.14459245856,166879.60436607787,218358.23830498886,221383.23167510435,230746.30639212855,239389.14459245856,246879.60436607787]
["NEVADA35%","35%",149306,153051,164719,175522,184886,229306,233051,244719,255522,264886,null,149306,153051,164719,175522,184886,229306,233051,244719,255522,264886,null,149305.8333587402,153051.06324554986,164718.89481599539,175522.4425664079,184885.51728343207,229305.8333587402,233051.06324554986,244718.89481599539,255522.4425664079,264885.51728343207]
["NEVADA30%","30%",160109,164719,178691,191656,202891,240109,244719,258691,271656,282891,null,160109,164719,178691,191656,202891,240109,244719,258691,271656,282891,null,160109.38110915272,164718.89481599539,178691.48323986222,191655.74054035725,202891.43020078624,240109.38110915272,244718.89481599539,258691.48323986222,271655.74054035725,282891.43020078621]
["NEVADA25%","25%",170913,176243,192664,207645,220897,250913,256243,272664,287645,300897,null,170913,176243,192664,207645,220897,250913,256243,272664,287645,300897,null,170912.92885956523,176242.67908310206,192664.07166372906,207644.99121096777,220897.34311814042,250912.92885956523,256242.67908310206,272664.07166372903,287644.99121096777,300897.34311814042]
["NEVADA20%","20%",181716,187911,206493,223778,238759,261716,267911,286493,303778,318759,null,181716,187911,206493,223778,238759,261716,267911,286493,303778,318759,null,181716.47660997772,187910.51065354759,206492.6127842571,223778.28918491711,238759.20873215576,261716.47660997772,267910.51065354759,286492.6127842571,303778.28918491711,318759.20873215573]
["NEVADA15%","15%",192664,199578,220465,239912,256765,272664,279578,300465,319912,336765,null,192664,199578,220465,239912,256765,272664,279578,300465,319912,336765,null,192664.07166372906,199578.3422239931,220465.20120812391,239911.58715886643,256765.12164950994,272664.07166372903,279578.3422239931,300465.20120812394,319911.58715886646,336765.12164950994]
["ORANGE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["ORANGE55%","55%",111133,112286,115743,118912,121793,191133,192286,195743,198912,201793,null,111133,112286,115743,118912,121793,191133,192286,195743,198912,201793,null,111133.29797394935,112285.67640066001,115742.81168079202,118911.85235424635,121792.79842102302,191133.29797394935,192285.67640066001,195742.81168079202,198911.85235424634,201792.79842102301]
["ORANGE50%","50%",127267,129571,136486,142968,148586,207267,209571,216486,222968,228586,null,127267,129571,136486,142968,148586,207267,209571,216486,222968,228586,null,127266.59594789869,129571.35280132003,136485.62336158403,142967.75201183153,148585.59684204604,207266.59594789869,209571.35280132003,216485.62336158403,222967.75201183153,228585.59684204604]
["ORANGE45%","45%",143400,146857,157228,166880,175378,223400,226857,237228,246880,255378,null,143400,146857,157228,166880,175378,223400,226857,237228,246880,255378,null,143399.89392184804,146857.02920198004,157228.43504237605,166879.60436607787,175378.39526306908,223399.89392184804,226857.02920198004,237228.43504237605,246879.60436607787,255378.39526306908]
["ORANGE40%","40%",159533,164143,177971,190936,202027,239533,244143,257971,270936,282027,null,159533,164143,177971,190936,202027,239533,244143,257971,270936,282027,null,159533.19189579738,164142.70560264005,177971.24672316806,190935.50402366306,202027.14638075326,239533.19189579738,244142.70560264005,257971.24672316806,270935.50402366306,282027.14638075326]
["ORANGE35%","35%",175811,181572,198858,214991,228820,255811,261572,278858,294991,308820,null,175811,181572,198858,214991,228820,255811,261572,278858,294991,308820,null,175810.53717308555,181572.42930663889,198858.10570729888,214991.40368124825,228819.94480177626,255810.53717308555,261572.42930663889,278858.10570729885,294991.40368124825,308819.94480177626]
["ORANGE30%","30%",191944,198858,219601,238903,255613,271944,278858,299601,318903,335613,null,191944,198858,219601,238903,255613,271944,278858,299601,318903,335613,null,191943.8351470349,198858.10570729888,219600.91738809092,238903.25603549459,255612.74322279927,271943.8351470349,278858.10570729885,299600.91738809092,318903.25603549462,335612.74322279927]
["ORANGE25%","25%",208077,216144,240344,262959,282406,288077,296144,320344,342959,362406,null,208077,216144,240344,262959,282406,288077,296144,320344,342959,362406,null,208077.13312098425,216143.78210795889,240343.72906888294,262959.15569307981,282405.54164382233,288077.13312098425,296143.78210795892,320343.72906888294,342959.15569307981,362405.54164382233]
["ORANGE20%","20%",224210,233429,261087,286871,309054,304210,313429,341087,366871,389054,null,224210,233429,261087,286871,309054,304210,313429,341087,366871,389054,null,224210.43109493359,233429.45850861893,261086.54074967495,286871.00804732612,309054.29276150651,304210.43109493359,313429.45850861893,341086.54074967495,366871.00804732612,389054.29276150651]
["ORANGE15%","15%",240344,250715,281829,310927,335847,320344,330715,361829,390927,415847,null,240344,250715,281829,310927,335847,320344,330715,361829,390927,415847,null,240343.72906888294,250715.13490927895,281829.35243046697,310926.90770491131,335847.09118252946,320343.72906888294,330715.13490927895,361829.35243046697,390926.90770491131,415847.09118252946]
["PLACER60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["PLACER55%","55%",105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105947.59505375134,106667.8315704455,108972.58842386684,111277.34527728817,113149.96022069301,185947.59505375134,186667.8315704455,188972.58842386684,191277.34527728817,193149.960220693]
["PLACER50%","50%",116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751.14280416384,118335.66314089102,122945.17684773367,127410.64325123752,131155.8731380472,196751.14280416386,198335.663140891,202945.17684773367,207410.64325123752,211155.8731380472]
["PLACER45%","45%",127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127698.73785791518,130003.49471133653,136917.76527160054,143543.94122518686,149161.78605540138,207698.7378579152,210003.49471133653,216917.76527160054,223543.94122518686,229161.78605540138]
["PLACER40%","40%",138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502.28560832769,141671.32628178204,150890.35369546735,159677.23919913621,167167.69897275555,218502.28560832769,221671.32628178204,230890.35369546735,239677.23919913621,247167.69897275555]
["PLACER35%","35%",149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149449.88066207903,153339.15785222754,165006.98942267307,175954.58447642438,185317.65919344855,229449.88066207903,233339.15785222754,245006.98942267307,255954.58447642438,265317.65919344855]
["PLACER30%","30%",160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397.47571583037,165006.98942267307,178979.57784653991,192087.88245037373,203323.57211080275,240397.47571583037,245006.98942267307,258979.57784653991,272087.88245037373,283323.57211080275]
["PLACER25%","25%",171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201.02346624288,176674.82099311857,192952.16627040674,208221.18042432307,221329.48502815695,251201.02346624288,256674.82099311857,272952.16627040674,288221.18042432307,301329.48502815695]
["PLACER20%","20%",182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182148.61851999423,188342.65256356407,206924.75469427358,224354.47839827242,239335.3979455111,262148.6185199942,268342.65256356407,286924.75469427358,304354.47839827242,319335.3979455111]
["PLACER15%","15%",193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096.21357374557,200010.48413400957,220897.34311814042,240631.82367556059,257485.35816620413,273096.21357374557,280010.48413400957,300897.34311814042,320631.82367556059,337485.35816620413]
["PLUMAS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["PLUMAS55%","55%",104219,104795,106812,108540,110125,184219,184795,186812,188540,190125,null,104219,104795,106812,108540,110125,184219,184795,186812,188540,190125,null,104219.02741368534,104795.21662704067,106811.87887378434,108540.44651385034,110124.9668505775,184219.02741368534,184795.21662704067,186811.87887378433,188540.44651385036,190124.9668505775]
["PLUMAS50%","50%",113294,114590,118480,122081,125250,193294,194590,198480,202081,205250,null,113294,114590,118480,122081,125250,193294,194590,198480,202081,205250,null,113294.00752403184,114590.43325408135,118479.71044422984,122080.89302770069,125249.93370115502,193294.00752403185,194590.43325408135,198479.71044422986,202080.89302770069,205249.93370115501]
["PLUMAS45%","45%",122369,124386,130148,135621,140375,202369,204386,210148,215621,220375,null,122369,124386,130148,135621,140375,202369,204386,210148,215621,220375,null,122368.98763437835,124385.64988112202,130147.54201467536,135621.33954155102,140374.90055173251,202368.98763437837,204385.64988112202,210147.54201467536,215621.33954155102,220374.90055173251]
["PLUMAS40%","40%",131444,134037,141815,149018,155356,211444,214037,221815,229018,235356,null,131444,134037,141815,149018,155356,211444,214037,221815,229018,235356,null,131443.96774472485,134036.81920482387,141815.37358512089,149017.73875206255,155355.82009897122,211443.96774472485,214036.81920482387,221815.37358512089,229017.73875206255,235355.82009897122]
["PLUMAS35%","35%",140663,143832,153627,162558,170481,220663,223832,233627,242558,250481,null,140663,143832,153627,162558,170481,220663,223832,233627,242558,250481,null,140662.99515841019,143832.03583186452,153627.25245890522,162558.18526591288,170480.7869495487,220662.99515841019,223832.03583186452,233627.25245890522,242558.18526591288,250480.7869495487]
["PLUMAS30%","30%",149738,153627,165295,176099,185606,229738,233627,245295,256099,265606,null,149738,153627,165295,176099,185606,229738,233627,245295,256099,265606,null,149737.97526875671,153627.25245890522,165295.08402935072,176098.63177976321,185605.75380012623,229737.97526875671,233627.25245890522,245295.08402935072,256098.63177976321,265605.75380012626]
["PLUMAS25%","25%",158813,163422,176963,189639,200731,238813,243422,256963,269639,280731,null,158813,163422,176963,189639,200731,238813,243422,256963,269639,280731,null,158812.95537910319,163422.46908594586,176962.91559979622,189639.07829361357,200730.7206507037,238812.95537910319,243422.46908594586,256962.91559979622,269639.07829361357,280730.7206507037]
["PLUMAS20%","20%",167888,173074,188631,203180,215712,247888,253074,268631,283180,295712,null,167888,173074,188631,203180,215712,247888,253074,268631,283180,295712,null,167887.93548944971,173073.63840964771,188630.74717024175,203179.52480746389,215711.64019794244,247887.93548944971,253073.63840964771,268630.74717024178,283179.52480746387,295711.64019794244]
["PLUMAS15%","15%",177107,182869,200443,216720,230837,257107,262869,280443,296720,310837,null,177107,182869,200443,216720,230837,257107,262869,280443,296720,310837,null,177106.96290313505,182868.85503668839,200442.62604402608,216719.97132131425,230836.60704851992,257106.96290313505,262868.85503668839,280442.62604402611,296719.97132131422,310836.60704851989]
["RIVERSIDE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,{"$f":"ROUND(Z322,0)","v":95000},{"$f":"ROUND(AA322,0)","v":95000},{"$f":"ROUND(AB322,0)","v":95000},{"$f":"ROUND(AC322,0)","v":95000},{"$f":"ROUND(AD322,0)","v":175000},{"$f":"ROUND(AE322,0)","v":175000},{"$f":"ROUND(AF322,0)","v":175000},{"$f":"ROUND(AG322,0)","v":175000},{"$f":"ROUND(AH322,0)","v":175000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["RIVERSIDE55%","55%",104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,null,{"$f":"ROUND(Y323,0)","v":104507},105227,107244,109117,110845,184507,185227,187244,189117,190845,null,104507.12202036301,105227.35853705718,107244.02078380084,109116.63572720568,110845.20336727168,184507.12202036299,185227.35853705718,187244.02078380084,189116.63572720566,190845.20336727169]
["RIVERSIDE50%","50%",114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014.24404072601,115454.71707411435,119488.04156760169,123233.27145441136,126546.35943120452,194014.24404072601,195454.71707411436,199488.04156760167,203233.27145441136,206546.35943120453]
["RIVERSIDE45%","45%",123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521.36606108902,125538.02830783269,131732.06235140254,137349.90718161705,142247.51549513737,203521.36606108901,205538.02830783269,211732.06235140254,217349.90718161705,222247.51549513737]
["RIVERSIDE40%","40%",133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028.48808145203,135765.38684488984,143832.03583186452,151466.54290882271,157948.67155907021,213028.48808145203,215765.38684488984,223832.03583186452,231466.54290882271,237948.67155907021]
["RIVERSIDE35%","35%",142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142535.61010181502,145992.74538194702,156076.05661566538,165583.17863602837,173793.8749263419,222535.61010181502,225992.74538194702,236076.05661566538,245583.17863602837,253793.8749263419]
["RIVERSIDE30%","30%",152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152042.73212217804,156076.05661566538,168320.07739946622,179699.81436323409,189495.03099027471,232042.73212217804,236076.05661566538,248320.07739946622,259699.81436323409,269495.03099027474]
["RIVERSIDE25%","25%",161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161549.85414254107,166303.41515272256,180564.09818326705,193816.45009043973,205196.18705420761,241549.85414254107,246303.41515272256,260564.09818326705,273816.45009043976,285196.18705420761]
["RIVERSIDE20%","20%",171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171056.97616290406,176530.77368977971,192664.07166372906,207933.08581764542,220897.34311814042,251056.97616290406,256530.77368977971,272664.07166372903,287933.08581764542,300897.34311814042]
["RIVERSIDE15%","15%",180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564.09818326705,186614.08492349804,204908.0924475299,222049.72154485108,236742.54648541211,260564.09818326705,266614.08492349804,284908.0924475299,302049.72154485108,316742.54648541211]
["SACRAMENTO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SACRAMENTO55%","55%",105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105947.59505375134,106667.8315704455,108972.58842386684,111277.34527728817,113149.96022069301,185947.59505375134,186667.8315704455,188972.58842386684,191277.34527728817,193149.960220693]
["SACRAMENTO50%","50%",116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751.14280416384,118335.66314089102,122945.17684773367,127410.64325123752,131155.8731380472,196751.14280416386,198335.663140891,202945.17684773367,207410.64325123752,211155.8731380472]
["SACRAMENTO45%","45%",127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127698.73785791518,130003.49471133653,136917.76527160054,143543.94122518686,149161.78605540138,207698.7378579152,210003.49471133653,216917.76527160054,223543.94122518686,229161.78605540138]
["SACRAMENTO40%","40%",138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502.28560832769,141671.32628178204,150890.35369546735,159677.23919913621,167167.69897275555,218502.28560832769,221671.32628178204,230890.35369546735,239677.23919913621,247167.69897275555]
["SACRAMENTO35%","35%",149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149449.88066207903,153339.15785222754,165006.98942267307,175954.58447642438,185317.65919344855,229449.88066207903,233339.15785222754,245006.98942267307,255954.58447642438,265317.65919344855]
["SACRAMENTO30%","30%",160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397.47571583037,165006.98942267307,178979.57784653991,192087.88245037373,203323.57211080275,240397.47571583037,245006.98942267307,258979.57784653991,272087.88245037373,283323.57211080275]
["SACRAMENTO25%","25%",171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201.02346624288,176674.82099311857,192952.16627040674,208221.18042432307,221329.48502815695,251201.02346624288,256674.82099311857,272952.16627040674,288221.18042432307,301329.48502815695]
["SACRAMENTO20%","20%",182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182148.61851999423,188342.65256356407,206924.75469427358,224354.47839827242,239335.3979455111,262148.6185199942,268342.65256356407,286924.75469427358,304354.47839827242,319335.3979455111]
["SACRAMENTO15%","15%",193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096.21357374557,200010.48413400957,220897.34311814042,240631.82367556059,257485.35816620413,273096.21357374557,280010.48413400957,300897.34311814042,320631.82367556059,337485.35816620413]
["SAN BENITO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN BENITO55%","55%",107676,108540,111277,113726,115887,187676,188540,191277,193726,195887,null,107676,108540,111277,113726,115887,187676,188540,191277,193726,195887,null,107676.16269381734,108540.44651385034,111277.34527728817,113726.14943404835,115886.85898413084,187676.16269381734,188540.44651385036,191277.34527728817,193726.14943404833,195886.85898413084]
["SAN BENITO50%","50%",120208,121937,127411,132308,136630,200208,201937,207411,212308,216630,null,120208,121937,127411,132308,136630,200208,201937,207411,212308,216630,null,120208.27808429586,121936.84572436186,127410.64325123752,132308.25156475787,136629.67066492286,200208.27808429586,201936.84572436186,207410.64325123752,212308.25156475787,216629.67066492286]
["SAN BENITO45%","45%",132740,135477,143544,151034,157517,212740,215477,223544,231034,237517,null,132740,135477,143544,151034,157517,212740,215477,223544,231034,237517,null,132740.39347477435,135477.29223821219,143543.94122518686,151034.4009988062,157516.5296490537,212740.39347477435,215477.29223821219,223543.94122518686,231034.4009988062,237516.5296490537]
["SAN BENITO40%","40%",145273,148874,159677,169617,178259,225273,228874,239677,249617,258259,null,145273,148874,159677,169617,178259,225273,228874,239677,249617,258259,null,145272.50886525286,148873.69144872372,159677.23919913621,169616.50312951574,178259.34132984572,225272.50886525286,228873.69144872372,239677.23919913621,249616.50312951574,258259.34132984572]
["SAN BENITO35%","35%",157949,162414,175955,188343,199146,237949,242414,255955,268343,279146,null,157949,162414,175955,188343,199146,237949,242414,255955,268343,279146,null,157948.67155907021,162414.13796257405,175954.58447642438,188342.65256356407,199146.20031397659,237948.67155907021,242414.13796257405,255954.58447642438,268342.65256356407,279146.20031397662]
["SAN BENITO30%","30%",170481,175811,192088,207069,220033,250481,255811,272088,287069,300033,null,170481,175811,192088,207069,220033,250481,255811,272088,287069,300033,null,170480.7869495487,175810.53717308555,192087.88245037373,207068.80199761241,220033.0592981074,250480.7869495487,255810.53717308555,272087.88245037373,287068.80199761241,300033.0592981074]
["SAN BENITO25%","25%",183013,189351,208221,225651,240776,263013,269351,288221,305651,320776,null,183013,189351,208221,225651,240776,263013,269351,288221,305651,320776,null,183012.90234002724,189350.98368693591,208221.18042432307,225650.90412832194,240775.87097889942,263012.90234002727,269350.98368693591,288221.18042432307,305650.90412832191,320775.87097889942]
["SAN BENITO20%","20%",195545,202747,224354,244377,261663,275545,282747,304354,324377,341663,null,195545,202747,224354,244377,261663,275545,282747,304354,324377,341663,null,195545.01773050573,202747.38289744745,224354.47839827242,244377.05356237027,261662.72996303026,275545.01773050573,282747.38289744745,304354.47839827242,324377.05356237025,341662.72996303026]
["SAN BENITO15%","15%",208221,216288,240632,263103,282550,288221,296288,320632,343103,362550,null,208221,216288,240632,263103,282550,288221,296288,320632,343103,362550,null,208221.18042432307,216287.82941129775,240631.82367556059,263103.20299641858,282549.5889471611,288221.18042432307,296287.82941129775,320631.82367556059,343103.20299641858,362549.5889471611]
["SAN BERNARDINO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN BERNARDINO55%","55%",104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,null,104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,null,104507.12202036301,105227.35853705718,107244.02078380084,109116.63572720568,110845.20336727168,184507.12202036299,185227.35853705718,187244.02078380084,189116.63572720566,190845.20336727169]
["SAN BERNARDINO50%","50%",114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014.24404072601,115454.71707411435,119488.04156760169,123233.27145441136,126546.35943120452,194014.24404072601,195454.71707411436,199488.04156760167,203233.27145441136,206546.35943120453]
["SAN BERNARDINO45%","45%",123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521.36606108902,125538.02830783269,131732.06235140254,137349.90718161705,142247.51549513737,203521.36606108901,205538.02830783269,211732.06235140254,217349.90718161705,222247.51549513737]
["SAN BERNARDINO40%","40%",133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028.48808145203,135765.38684488984,143832.03583186452,151466.54290882271,157948.67155907021,213028.48808145203,215765.38684488984,223832.03583186452,231466.54290882271,237948.67155907021]
["SAN BERNARDINO35%","35%",142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142535.61010181502,145992.74538194702,156076.05661566538,165583.17863602837,173793.8749263419,222535.61010181502,225992.74538194702,236076.05661566538,245583.17863602837,253793.8749263419]
["SAN BERNARDINO30%","30%",152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152042.73212217804,156076.05661566538,168320.07739946622,179699.81436323409,189495.03099027471,232042.73212217804,236076.05661566538,248320.07739946622,259699.81436323409,269495.03099027474]
["SAN BERNARDINO25%","25%",161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161549.85414254107,166303.41515272256,180564.09818326705,193816.45009043973,205196.18705420761,241549.85414254107,246303.41515272256,260564.09818326705,273816.45009043976,285196.18705420761]
["SAN BERNARDINO20%","20%",171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171056.97616290406,176530.77368977971,192664.07166372906,207933.08581764542,220897.34311814042,251056.97616290406,256530.77368977971,272664.07166372903,287933.08581764542,300897.34311814042]
["SAN BERNARDINO15%","15%",180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564.09818326705,186614.08492349804,204908.0924475299,222049.72154485108,236742.54648541211,260564.09818326705,266614.08492349804,284908.0924475299,302049.72154485108,316742.54648541211]
["SAN DIEGO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN DIEGO55%","55%",109549,110557,113726,116607,119200,189549,190557,193726,196607,199200,null,109549,110557,113726,116607,119200,189549,190557,193726,196607,199200,null,109548.77763722217,110557.10876059401,113726.14943404835,116607.09550082502,119199.94696092402,189548.77763722217,190557.10876059401,193726.14943404833,196607.09550082503,199199.94696092402]
["SAN DIEGO50%","50%",124098,126114,132452,138358,143256,204098,206114,212452,218358,223256,null,124098,126114,132452,138358,143256,204098,206114,212452,218358,223256,null,124097.55527444436,126114.21752118802,132452.2988680967,138358.23830498886,143255.84661850921,204097.55527444434,206114.21752118802,212452.2988680967,218358.23830498886,223255.84661850921]
["SAN DIEGO45%","45%",138646,141815,151178,159965,167456,218646,221815,231178,239965,247456,null,138646,141815,151178,159965,167456,218646,221815,231178,239965,247456,null,138646.33291166654,141815.37358512089,151178.44830214506,159965.33380581389,167455.79357943323,218646.33291166654,221815.37358512089,231178.44830214506,239965.33380581389,247455.79357943323]
["SAN DIEGO40%","40%",153195,157372,169905,181572,191512,233195,237372,249905,261572,271512,null,153195,157372,169905,181572,191512,233195,237372,249905,261572,271512,null,153195.11054888871,157372.48234571487,169904.59773619339,181572.42930663889,191511.69323701842,233195.11054888871,237372.48234571487,249904.59773619339,261572.42930663889,271511.69323701842]
["SAN DIEGO35%","35%",167888,172930,188631,203180,215712,247888,252930,268631,283180,295712,null,167888,172930,188631,203180,215712,247888,252930,268631,283180,295712,null,167887.93548944971,172929.59110630889,188630.74717024175,203179.52480746389,215711.64019794244,247887.93548944971,252929.59110630889,268630.74717024178,283179.52480746387,295711.64019794244]
["SAN DIEGO30%","30%",182437,188631,207357,224787,239768,262437,268631,287357,304787,319768,null,182437,188631,207357,224787,239768,262437,268631,287357,304787,319768,null,182436.71312667191,188630.74717024175,207356.89660429009,224786.6203082889,239767.5398555276,262436.71312667191,268630.74717024178,287356.89660429012,304786.6203082889,319767.53985552758]
["SAN DIEGO25%","25%",196985,204188,226083,246538,263967,276985,284188,306083,326538,343967,null,196985,204188,226083,246538,263967,276985,284188,306083,326538,343967,null,196985.49076389405,204187.85593083577,226083.04603833845,246537.76311245278,263967.48681645165,276985.49076389405,284187.85593083577,306083.04603833845,326537.76311245281,343967.48681645165]
["SAN DIEGO20%","20%",211534,219745,244809,268145,288023,291534,299745,324809,348145,368023,null,211534,219745,244809,268145,288023,291534,299745,324809,348145,368023,null,211534.26840111625,219744.96469142975,244809.19547238678,268144.85861327779,288023.38647403684,291534.26840111625,299744.96469142975,324809.19547238678,348144.85861327779,368023.38647403684]
["SAN DIEGO15%","15%",226083,235446,263535,289752,312223,306083,315446,343535,369752,392223,null,226083,235446,263535,289752,312223,306083,315446,343535,369752,392223,null,226083.04603833845,235446.12075536262,263535.34490643512,289751.95411410282,312223.3334349608,306083.04603833845,315446.12075536262,343535.34490643512,369751.95411410282,392223.3334349608]
["SAN FRANCISCO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN FRANCISCO55%","55%",117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039.23741084151,118479.71044422984,123233.27145441136,127698.73785791518,131299.92044138603,197039.23741084151,198479.71044422986,203233.27145441136,207698.7378579152,211299.92044138603]
["SAN FRANCISCO50%","50%",138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934.42751834419,141959.42088845969,151466.54290882271,160253.42841249154,167743.88818611088,218934.42751834419,221959.42088845969,231466.54290882271,240253.42841249154,247743.88818611088]
["SAN FRANCISCO45%","45%",160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160829.61762584688,165439.13133268955,179699.81436323409,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259699.81436323409,272808.11896706792,284043.80862749694]
["SAN FRANCISCO40%","40%",182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182724.80773334956,188918.84177691938,207789.03851430659,225362.80952164426,240343.72906888294,262724.80773334956,268918.84177691938,287789.03851430659,305362.80952164426,320343.72906888294]
["SAN FRANCISCO35%","35%",204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764.04514419107,212542.59952448809,236022.30996871795,258061.54737955943,276787.69681360782,284764.04514419107,292542.59952448809,316022.30996871798,338061.54737955943,356787.69681360782]
["SAN FRANCISCO30%","30%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["SAN FRANCISCO25%","25%",248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554.42535919644,259502.02041294778,292488.85287754063,323170.92848871218,349531.5849997187,328554.42535919644,339502.02041294775,372488.85287754063,403170.92848871218,429531.5849997187]
["SAN FRANCISCO20%","20%",270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270449.61546669912,282981.73085717764,320578.07702861319,355725.61904328852,385831.5054411047,350449.61546669912,362981.73085717764,400578.07702861319,435725.61904328852,465831.5054411047]
["SAN FRANCISCO15%","15%",292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292488.85287754063,306461.44130140741,348811.34848302451,388424.35690120369,422131.42588249076,372488.85287754063,386461.44130140741,428811.34848302451,468424.35690120369,502131.42588249076]
["SAN JOAQUIN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN JOAQUIN55%","55%",104507,105083,107100,109117,110701,184507,185083,187100,189117,190701,null,104507,105083,107100,109117,110701,184507,185083,187100,189117,190701,null,104507.12202036301,105083.31123371834,107099.97348046201,109116.63572720568,110701.15606393284,184507.12202036299,185083.31123371836,187099.97348046201,189116.63572720566,190701.15606393284]
["SAN JOAQUIN50%","50%",113870,115167,119344,123089,126402,193870,195167,199344,203089,206402,null,113870,115167,119344,123089,126402,193870,195167,199344,203089,206402,null,113870.19673738717,115166.62246743668,119343.99426426284,123089.22415107253,126402.31212786569,193870.19673738719,195166.62246743668,199343.99426426284,203089.22415107253,206402.31212786568]
["SAN JOAQUIN45%","45%",123377,125394,131444,137206,142103,203377,205394,211444,217206,222103,null,123377,125394,131444,137206,142103,203377,205394,211444,217206,222103,null,123377.31875775018,125393.98100449385,131443.96774472485,137205.85987827819,142103.46819179854,203377.31875775018,205393.98100449386,211443.96774472485,217205.85987827819,222103.46819179854]
["SAN JOAQUIN40%","40%",132740,135477,143544,151178,157661,212740,215477,223544,231178,237661,null,132740,{"$f":"ROUND(Z386,0)","v":135477},{"$f":"ROUND(AA386,0)","v":143544},{"$f":"ROUND(AB386,0)","v":151178},{"$f":"ROUND(AC386,0)","v":157661},{"$f":"ROUND(AD386,0)","v":212740},{"$f":"ROUND(AE386,0)","v":215477},{"$f":"ROUND(AF386,0)","v":223544},{"$f":"ROUND(AG386,0)","v":231178},{"$f":"ROUND(AH386,0)","v":237661},null,132740.39347477435,135477.29223821219,143543.94122518686,151178.44830214506,157660.57695239253,212740.39347477435,215477.29223821219,223543.94122518686,231178.44830214506,237660.57695239253]
["SAN JOAQUIN35%","35%",142248,145561,155788,165295,173362,222248,225561,235788,245295,253362,null,{"$f":"ROUND(Y387,0)","v":142248},145561,155788,165295,173362,222248,225561,235788,245295,253362,null,142247.51549513737,145560.60347193055,155787.9620089877,165295.08402935072,173361.73301632539,222247.51549513737,225560.60347193055,235787.9620089877,245295.08402935072,253361.73301632539]
["SAN JOAQUIN30%","30%",151755,155788,167888,179268,189063,231755,235788,247888,259268,269063,null,151755,155788,167888,179268,189063,231755,235788,247888,259268,269063,null,151754.63751550036,155787.9620089877,167887.93548944971,179267.67245321756,189062.88908025826,231754.63751550036,235787.9620089877,247887.93548944971,259267.67245321756,269062.88908025826]
["SAN JOAQUIN25%","25%",161118,165871,180132,193384,204764,241118,245871,260132,273384,284764,null,161118,165871,180132,193384,204764,241118,245871,260132,273384,284764,null,161117.71223252453,165871.27324270605,180131.95627325057,193384.30818042328,204764.04514419107,241117.71223252453,245871.27324270605,260131.95627325057,273384.30818042328,284764.04514419107]
["SAN JOAQUIN20%","20%",170625,175955,192232,207357,220321,250625,255955,272232,287357,300321,null,170625,175955,192232,207357,220321,250625,255955,272232,287357,300321,null,170624.83425288755,175954.58447642438,192231.92975371258,207356.89660429009,220321.15390478508,250624.83425288755,255954.58447642438,272231.92975371261,287356.89660429012,300321.15390478505]
["SAN JOAQUIN15%","15%",180132,186182,204332,221474,236022,260132,266182,284332,301474,316022,null,180132,186182,204332,221474,236022,260132,266182,284332,301474,316022,null,180131.95627325057,186181.94301348156,204331.90323417456,221473.53233149575,236022.30996871795,260131.95627325057,266181.94301348156,284331.90323417459,301473.53233149578,316022.30996871798]
["SAN LUIS OBISPO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN LUIS OBISPO55%","55%",107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244.02078380084,108108.30460383385,110701.15606393284,113149.96022069301,115310.66977077551,187244.02078380084,188108.30460383385,190701.15606393284,193149.960220693,195310.66977077551]
["SAN LUIS OBISPO50%","50%",119488,121217,126402,131300,135621,199488,201217,206402,211300,215621,null,119488,121217,126402,131300,135621,199488,201217,206402,211300,215621,null,119488.04156760169,121216.60920766769,126402.31212786569,131299.92044138603,135621.33954155102,199488.04156760167,201216.6092076677,206402.31212786568,211299.92044138603,215621.33954155102]
["SAN LUIS OBISPO45%","45%",131732,134325,142103,149450,155932,211732,214325,222103,229450,235932,null,131732,134325,142103,149450,155932,211732,214325,222103,229450,235932,null,131732.06235140254,134324.91381150152,142103.46819179854,149449.88066207903,155932.00931232655,211732.06235140254,214324.91381150152,222103.46819179854,229449.88066207903,235932.00931232655]
["SAN LUIS OBISPO40%","40%",143832,147433,157805,167600,176099,223832,227433,237805,247600,256099,null,143832,147433,157805,167600,176099,223832,227433,237805,247600,256099,null,143832.03583186452,147433.21841533537,157804.62425573138,167599.84088277206,176098.63177976321,223832.03583186452,227433.21841533537,237804.62425573138,247599.84088277206,256098.63177976321]
["SAN LUIS OBISPO35%","35%",156076,160542,173650,185894,196409,236076,240542,253650,265894,276409,null,156076,160542,173650,185894,196409,236076,240542,253650,265894,276409,null,156076.05661566538,160541.52301916922,173649.82762300305,185893.84840680391,196409.30155053874,236076.05661566538,240541.52301916922,253649.82762300305,265893.84840680391,276409.30155053874]
["SAN LUIS OBISPO30%","30%",168320,173650,189351,204044,216720,248320,253650,269351,284044,296720,null,168320,173650,189351,204044,216720,248320,253650,269351,284044,296720,null,168320.07739946622,173649.82762300305,189350.98368693591,204043.80862749694,216719.97132131425,248320.07739946622,253649.82762300305,269350.98368693591,284043.80862749694,296719.97132131422]
["SAN LUIS OBISPO25%","25%",180564,186758,205052,222194,237031,260564,266758,285052,302194,317031,null,180564,186758,205052,222194,237031,260564,266758,285052,302194,317031,null,180564.09818326705,186758.13222683693,205052.13975086872,222193.76884818991,237030.64109208976,260564.09818326705,266758.13222683693,285052.13975086872,302193.76884818991,317030.64109208976]
["SAN LUIS OBISPO20%","20%",192808,199866,220753,240344,257197,272808,279866,300753,320344,337197,null,192808,199866,220753,240344,257197,272808,279866,300753,320344,337197,null,192808.11896706792,199866.43683067075,220753.29581480159,240343.72906888294,257197.26355952644,272808.11896706792,279866.43683067075,300753.29581480159,320343.72906888294,337197.26355952641]
["SAN LUIS OBISPO15%","15%",205052,212975,236454,258494,277508,285052,292975,316454,338494,357508,null,205052,212975,236454,258494,277508,285052,292975,316454,338494,357508,null,205052.13975086872,212974.74143450457,236454.45187873443,258493.68928957594,277507.93333030189,285052.13975086872,292974.74143450457,316454.4518787344,338493.68928957591,357507.93333030189]
["SAN MATEO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN MATEO55%","55%",117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039.23741084151,118479.71044422984,123233.27145441136,127698.73785791518,131299.92044138603,197039.23741084151,198479.71044422986,203233.27145441136,207698.7378579152,211299.92044138603]
["SAN MATEO50%","50%",138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934.42751834419,141959.42088845969,151466.54290882271,160253.42841249154,167743.88818611088,218934.42751834419,221959.42088845969,231466.54290882271,240253.42841249154,247743.88818611088]
["SAN MATEO45%","45%",160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160829.61762584688,165439.13133268955,179699.81436323409,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259699.81436323409,272808.11896706792,284043.80862749694]
["SAN MATEO40%","40%",182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182724.80773334956,188918.84177691938,207789.03851430659,225362.80952164426,240343.72906888294,262724.80773334956,268918.84177691938,287789.03851430659,305362.80952164426,320343.72906888294]
["SAN MATEO35%","35%",204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764.04514419107,212542.59952448809,236022.30996871795,258061.54737955943,276787.69681360782,284764.04514419107,292542.59952448809,316022.30996871798,338061.54737955943,356787.69681360782]
["SAN MATEO30%","30%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["SAN MATEO25%","25%",248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554.42535919644,259502.02041294778,292488.85287754063,323170.92848871218,349531.5849997187,328554.42535919644,339502.02041294775,372488.85287754063,403170.92848871218,429531.5849997187]
["SAN MATEO20%","20%",270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270449.61546669912,282981.73085717764,320578.07702861319,355725.61904328852,385831.5054411047,350449.61546669912,362981.73085717764,400578.07702861319,435725.61904328852,465831.5054411047]
["SAN MATEO15%","15%",292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292488.85287754063,306461.44130140741,348811.34848302451,388424.35690120369,422131.42588249076,372488.85287754063,386461.44130140741,428811.34848302451,468424.35690120369,502131.42588249076]
["SANTA BARBARA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SANTA BARBARA55%","55%",109981,110989,114302,117327,119920,189981,190989,194302,197327,199920,null,109981,110989,114302,117327,119920,189981,190989,194302,197327,199920,null,109980.91954723868,110989.25067061051,114302.33864740368,117327.33201751919,119920.18347761818,189980.91954723868,190989.25067061052,194302.3386474037,197327.33201751919,199920.18347761818]
["SANTA BARBARA50%","50%",124962,127123,133605,139655,144696,204962,207123,213605,219655,224696,null,124962,127123,133605,139655,144696,204962,207123,213605,219655,224696,null,124961.83909447736,127122.54864455985,133604.67729480736,139654.66403503838,144696.31965189753,204961.83909447736,207122.54864455987,213604.67729480736,219654.66403503838,224696.31965189753]
["SANTA BARBARA45%","45%",139943,143112,152907,161982,169617,219943,223112,232907,241982,249617,null,139943,143112,152907,161982,169617,219943,223112,232907,241982,249617,null,139942.75864171603,143111.79931517038,152907.01594221103,161981.99605255754,169616.50312951574,219942.75864171603,223111.79931517038,232907.01594221103,241981.99605255754,249616.50312951574]
["SANTA BARBARA40%","40%",154924,159245,172065,184165,194393,234924,239245,252065,264165,274393,null,154924,159245,172065,184165,194393,234924,239245,252065,264165,274393,null,154923.67818895471,159245.0972891197,172065.3072862759,184165.28076673788,194392.63930379506,234923.67818895471,239245.0972891197,252065.3072862759,264165.28076673788,274392.63930379506]
["SANTA BARBARA35%","35%",170049,175378,191368,206493,219313,250049,255378,271368,286493,299313,null,170049,175378,191368,206493,219313,250049,255378,271368,286493,299313,null,170048.64503953222,175378.39526306908,191367.64593367954,206492.6127842571,219312.82278141327,250048.64503953222,255378.39526306908,271367.64593367954,286492.6127842571,299312.82278141327]
["SANTA BARBARA30%","30%",185030,191368,210670,228820,244233,265030,271368,290670,308820,324233,null,185030,191368,210670,228820,244233,265030,271368,290670,308820,324233,null,185029.5645867709,191367.64593367954,210669.98458108323,228819.94480177626,244233.00625903145,265029.5645867709,271367.64593367954,290669.98458108323,308819.94480177626,324233.00625903148]
["SANTA BARBARA25%","25%",200010,207501,229972,251147,269009,280010,287501,309972,331147,349009,null,200010,207501,229972,251147,269009,280010,287501,309972,331147,349009,null,200010.48413400957,207500.94390762888,229972.32322848693,251147.27681929542,269009.14243331074,280010.48413400957,287500.94390762888,309972.32322848693,331147.27681929542,349009.14243331074]
["SANTA BARBARA20%","20%",214991,223490,249275,273331,293929,294991,303490,329275,353331,373929,null,214991,223490,249275,273331,293929,294991,303490,329275,353331,373929,null,214991.40368124825,223490.1945782394,249274.6618758906,273330.56153347576,293929.32591092901,294991.40368124825,303490.1945782394,329274.66187589057,353330.56153347576,373929.32591092901]
["SANTA BARBARA15%","15%",229972,239623,268577,295658,318850,309972,319623,348577,375658,398850,null,229972,239623,268577,295658,318850,309972,319623,348577,375658,398850,null,229972.32322848693,239623.49255218878,268577.00052329426,295657.89355099492,318849.50938854716,309972.32322848693,319623.49255218881,348577.00052329426,375657.89355099492,398849.50938854716]
["SANTA CLARA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SANTA CLARA55%","55%",115023,116319,120640,124530,127987,195023,196319,200640,204530,207987,null,115023,116319,120640,124530,127987,195023,196319,200640,204530,207987,null,115022.57516409784,116319.00089414735,120640.41999431235,124529.69718446086,127986.83246459285,195022.57516409786,196319.00089414735,200640.41999431234,204529.69718446085,207986.83246459285]
["SANTA CLARA50%","50%",134901,137638,146281,154059,160974,214901,217638,226281,234059,240974,null,134901,137638,146281,154059,160974,214901,217638,226281,234059,240974,null,134901.10302485686,137638.0017882947,146280.83998862471,154059.39436892173,160973.6649291857,214901.10302485686,217638.0017882947,226280.83998862471,234059.39436892173,240973.6649291857]
["SANTA CLARA45%","45%",154780,158957,171921,183733,193960,234780,238957,251921,263733,273960,null,154780,158957,171921,183733,193960,234780,238957,251921,263733,273960,null,154779.63088561589,158957.00268244202,171921.25998293704,183733.1388567214,193960.49739377858,234779.63088561589,238957.00268244202,251921.25998293704,263733.1388567214,273960.49739377858]
["SANTA CLARA40%","40%",174658,180276,197418,213263,226947,254658,260276,277418,293263,306947,null,174658,180276,197418,213263,226947,254658,260276,277418,293263,306947,null,174658.15874637489,180276.0035765894,197417.63267391056,213262.83604118225,226947.32985837143,254658.15874637489,260276.0035765894,277417.63267391059,293262.83604118228,306947.32985837141]
["SANTA CLARA35%","35%",194681,201739,223058,242793,259934,274681,281739,303058,322793,339934,null,194681,201739,223058,242793,259934,274681,281739,303058,322793,339934,null,194680.73391047271,201739.05177407557,223058.05266822292,242792.53322564313,259934.16232296429,274680.73391047271,281739.0517740756,303058.05266822292,322792.5332256431,339934.16232296429]
["SANTA CLARA30%","30%",214559,223058,248698,272466,292921,294559,303058,328698,352466,372921,null,214559,223058,248698,272466,292921,294559,303058,328698,352466,372921,null,214559.26177123177,223058.05266822292,248698.47266253526,272466.2777134428,292920.99478755717,294559.26177123177,303058.05266822292,328698.47266253526,352466.2777134428,372920.99478755717]
["SANTA CLARA25%","25%",234438,244377,274339,301996,325908,314438,324377,354339,381996,405908,null,234438,244377,274339,301996,325908,314438,324377,354339,381996,405908,null,234437.78963199077,244377.05356237027,274338.89265684766,301995.97489790362,325907.82725215005,314437.78963199077,324377.05356237025,354338.89265684766,381995.97489790362,405907.82725215005]
["SANTA CLARA20%","20%",254316,265696,299835,331526,358895,334316,345696,379835,411526,438895,null,254316,265696,299835,331526,358895,334316,345696,379835,411526,438895,null,254316.31749274977,265696.05445651768,299835.26534782111,331525.6720823645,358894.65971674287,334316.31749274977,345696.05445651768,379835.26534782111,411525.6720823645,438894.65971674287]
["SANTA CLARA15%","15%",274339,287015,325476,361199,391881,354339,367015,405476,441199,471881,null,274339,287015,325476,361199,391881,354339,367015,405476,441199,471881,null,274338.89265684766,287015.05535066494,325475.68534213351,361199.41657016421,391881.49218133569,354338.89265684766,367015.05535066494,405475.68534213351,441199.41657016421,471881.49218133569]
["SANTA CRUZ60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SANTA CRUZ55%","55%",111709,112862,116463,119776,122657,191709,192862,196463,199776,202657,null,111709,112862,116463,119776,122657,191709,192862,196463,199776,202657,null,111709.48718730468,112861.86561401535,116463.04819748618,119776.13617427935,122657.08224105602,191709.48718730468,192861.86561401535,196463.04819748618,199776.13617427935,202657.08224105602]
["SANTA CRUZ50%","50%",128419,130868,137926,144552,150314,208419,210868,217926,224552,230314,null,128419,130868,137926,144552,150314,208419,210868,217926,224552,230314,null,128418.97437460936,130867.77853136952,137926.09639497235,144552.2723485587,150314.16448211204,208418.97437460936,210867.77853136952,217926.09639497235,224552.2723485587,230314.16448211204]
["SANTA CRUZ45%","45%",145128,148730,159389,169328,177971,225128,228730,239389,249328,257971,null,145128,148730,159389,169328,177971,225128,228730,239389,249328,257971,null,145128.46156191404,148729.64414538487,159389.14459245856,169328.40852283806,177971.24672316806,225128.46156191404,228729.64414538487,239389.14459245856,249328.40852283806,257971.24672316806]
["SANTA CRUZ40%","40%",161694,166592,180852,194105,205628,241694,246592,260852,274105,285628,null,161694,166592,180852,194105,205628,241694,246592,260852,274105,285628,null,161693.90144587989,166591.50975940021,180852.1927899447,194104.54469711741,205628.32896422406,241693.90144587989,246591.50975940021,260852.1927899447,274104.54469711741,285628.32896422409]
["SANTA CRUZ35%","35%",178403,184453,202315,219025,233285,258403,264453,282315,299025,313285,null,178403,184453,202315,219025,233285,258403,264453,282315,299025,313285,null,178403.38863318454,184453.37537341556,202315.24098743091,219024.72817473559,233285.41120528011,258403.38863318454,264453.37537341553,282315.24098743091,299024.72817473556,313285.41120528011]
["SANTA CRUZ30%","30%",195113,202315,223778,243801,260942,275113,282315,303778,323801,340942,null,195113,202315,223778,243801,260942,275113,282315,303778,323801,340942,null,195112.87582048922,202315.24098743091,223778.28918491711,243800.86434901494,260942.4934463361,275112.87582048925,282315.24098743091,303778.28918491711,323800.86434901494,340942.49344633613]
["SANTA CRUZ25%","25%",211822,220321,245241,268577,288600,291822,300321,325241,348577,368600,null,211822,220321,245241,268577,288600,291822,300321,325241,348577,368600,null,211822.3630077939,220321.15390478508,245241.33738240329,268577.00052329426,288599.57568739215,291822.3630077939,300321.15390478505,325241.33738240332,348577.00052329426,368599.57568739215]
["SANTA CRUZ20%","20%",228532,238183,266704,293353,316257,308532,318183,346704,373353,396257,null,228532,238183,266704,293353,316257,308532,318183,346704,373353,396257,null,228531.85019509861,238183.01951880043,266704.38557988941,293353.13669757359,316256.65792844811,308531.85019509861,318183.01951880043,346704.38557988941,373353.13669757359,396256.65792844811]
["SANTA CRUZ15%","15%",245241,256045,288167,318129,343914,325241,336045,368167,398129,423914,null,245241,256045,288167,318129,343914,325241,336045,368167,398129,423914,null,245241.33738240329,256044.88513281578,288167.43377737561,318129.27287185297,343913.74016950419,325241.33738240332,336044.88513281581,368167.43377737561,398129.27287185297,423913.74016950419]
["SHASTA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SHASTA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["SHASTA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["SHASTA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["SHASTA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["SHASTA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["SHASTA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["SHASTA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["SHASTA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,{"$f":"ROUND(Z450,0)","v":170625},{"$f":"ROUND(AA450,0)","v":185750},{"$f":"ROUND(AB450,0)","v":199722},{"$f":"ROUND(AC450,0)","v":211822},{"$f":"ROUND(AD450,0)","v":245583},{"$f":"ROUND(AE450,0)","v":250625},{"$f":"ROUND(AF450,0)","v":265750},{"$f":"ROUND(AG450,0)","v":279722},{"$f":"ROUND(AH450,0)","v":291822},null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["SHASTA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,{"$f":"ROUND(Y451,0)","v":174514},180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["SIERRA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SIERRA55%","55%",105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227.35853705718,105947.59505375134,108108.30460383385,110124.9668505775,111853.53449064351,185227.35853705718,185947.59505375134,188108.30460383385,190124.9668505775,191853.53449064351]
["SIERRA50%","50%",115311,116751,121073,125250,128707,195311,196751,201073,205250,208707,null,115311,116751,121073,125250,128707,195311,196751,201073,205250,208707,null,115310.66977077551,116751.14280416384,121072.56190432885,125249.93370115502,128707.06898128703,195310.66977077551,196751.14280416386,201072.56190432885,205249.93370115501,208707.06898128701]
["SIERRA45%","45%",125538,127699,134181,140231,145561,205538,207699,214181,220231,225561,null,125538,127699,134181,140231,145561,205538,207699,214181,220231,225561,null,125538.02830783269,127698.73785791518,134180.8665081627,140230.85324839372,145560.60347193055,205538.02830783269,207698.7378579152,214180.8665081627,220230.85324839372,225560.60347193055]
["SIERRA40%","40%",135621,138502,147145,155356,162270,215621,218502,227145,235356,242270,null,135621,138502,147145,155356,162270,215621,218502,227145,235356,242270,null,135621.33954155102,138502.28560832769,147145.12380865769,155355.82009897122,162270.0906592352,215621.33954155102,218502.28560832769,227145.12380865769,235355.82009897122,242270.0906592352]
["SIERRA35%","35%",145849,149450,160253,170481,179124,225849,229450,240253,250481,259124,null,145849,149450,160253,170481,179124,225849,229450,240253,250481,259124,null,145848.6980786082,149449.88066207903,160253.42841249154,170480.7869495487,179123.62514987873,225848.6980786082,229449.88066207903,240253.42841249154,250480.7869495487,259123.62514987873]
["SIERRA30%","30%",155932,160253,173362,185462,195977,235932,240253,253362,265462,275977,null,155932,160253,173362,185462,195977,235932,240253,253362,265462,275977,null,155932.00931232655,160253.42841249154,173361.73301632539,185461.70649678743,195977.15964052224,235932.00931232655,240253.42841249154,253361.73301632539,265461.70649678743,275977.15964052221]
["SIERRA25%","25%",166159,171201,186326,200587,212831,246159,251201,266326,280587,292831,null,166159,171201,186326,200587,212831,246159,251201,266326,280587,292831,null,166159.36784938374,171201.02346624288,186325.99031682039,200586.67334736491,212830.69413116574,246159.36784938374,251201.02346624288,266325.99031682039,280586.67334736488,292830.69413116574]
["SIERRA20%","20%",176243,182005,199434,215712,229540,256243,262005,279434,295712,309540,null,176243,182005,199434,215712,229540,256243,262005,279434,295712,309540,null,176242.67908310206,182004.57121665537,199434.29492065424,215711.64019794244,229540.18131847042,256242.67908310206,262004.57121665537,279434.29492065427,295711.64019794244,309540.18131847039]
["SIERRA15%","15%",186470,192952,212543,230693,246394,266470,272952,292543,310693,326394,null,186470,192952,212543,230693,246394,266470,272952,292543,310693,326394,null,186470.03762015922,192952.16627040674,212542.59952448809,230692.55974518112,246393.71580911393,266470.03762015922,272952.16627040674,292542.59952448809,310692.55974518112,326393.71580911393]
["SISKIYOU60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SISKIYOU55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["SISKIYOU50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["SISKIYOU45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["SISKIYOU40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["SISKIYOU35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["SISKIYOU30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["SISKIYOU25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["SISKIYOU20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["SISKIYOU15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["SOLANO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SOLANO55%","55%",106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106667.8315704455,107532.11539047852,109980.91954723868,112429.72370399884,114302.33864740368,186667.8315704455,187532.11539047852,189980.91954723868,192429.72370399884,194302.3386474037]
["SOLANO50%","50%",118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118335.66314089102,120064.23078095702,124961.83909447736,129715.40010465885,133604.67729480736,198335.663140891,200064.23078095703,204961.83909447736,209715.40010465885,213604.67729480736]
["SOLANO45%","45%",130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003.49471133653,132596.34617143552,139942.75864171603,147001.07650531887,152907.01594221103,210003.49471133653,212596.34617143552,219942.75864171603,227001.07650531887,232907.01594221103]
["SOLANO40%","40%",141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671.32628178204,144984.41425857518,154923.67818895471,164286.75290597888,172209.35458961473,221671.32628178204,224984.41425857518,234923.67818895471,244286.75290597888,252209.35458961473]
["SOLANO35%","35%",153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339.15785222754,157516.5296490537,170048.64503953222,181716.47660997772,191655.74054035725,233339.15785222754,237516.5296490537,250048.64503953222,261716.47660997772,271655.74054035725]
["SOLANO30%","30%",165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165006.98942267307,170048.64503953222,185029.5645867709,199002.15301063773,210958.07918776092,245006.98942267307,250048.64503953222,265029.5645867709,279002.15301063773,290958.07918776094]
["SOLANO25%","25%",176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176674.82099311857,182580.76043001073,200010.48413400957,216287.82941129775,230260.41783516458,256674.82099311857,262580.76043001073,280010.48413400957,296287.82941129775,310260.41783516458]
["SOLANO20%","20%",188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188342.65256356407,194968.8285171504,214991.40368124825,233573.50581195779,249562.75648256828,268342.65256356407,274968.82851715037,294991.40368124825,313573.50581195776,329562.75648256828]
["SOLANO15%","15%",200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010.48413400957,207500.94390762888,229972.32322848693,251003.2295159566,268865.09512997197,280010.48413400957,287500.94390762888,309972.32322848693,331003.2295159566,348865.09512997197]
["SONOMA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SONOMA55%","55%",109405,110269,113438,116319,118768,189405,190269,193438,196319,198768,null,109405,110269,113438,116319,118768,189405,190269,193438,196319,198768,null,109404.73033388334,110269.01415391635,113438.05482737068,116319.00089414735,118767.80505090751,189404.73033388334,190269.01415391633,193438.05482737068,196319.00089414735,198767.80505090751]
["SONOMA50%","50%",123665,125682,131876,137638,142536,203665,205682,211876,217638,222536,null,123665,125682,131876,137638,142536,203665,205682,211876,217638,222536,null,123665.41336442786,125682.07561117152,131876.10965474136,137638.0017882947,142535.61010181502,203665.41336442786,205682.07561117152,211876.10965474136,217638.0017882947,222535.61010181502]
["SONOMA45%","45%",138070,140951,150314,158813,166303,218070,220951,230314,238813,246303,null,138070,140951,150314,158813,166303,218070,220951,230314,238813,246303,null,138070.14369831118,140951.08976508788,150314.16448211204,158812.95537910319,166303.41515272256,218070.14369831118,220951.08976508788,230314.16448211204,238812.95537910319,246303.41515272256]
["SONOMA40%","40%",152331,156364,168608,180132,189927,232331,236364,248608,260132,269927,null,152331,156364,168608,180132,189927,232331,236364,248608,260132,269927,null,152330.82672885573,156364.15122234303,168608.1720061439,180131.95627325057,189927.17290029122,232330.82672885573,236364.15122234303,248608.1720061439,260131.95627325057,269927.17290029122]
["SONOMA35%","35%",166736,171777,187046,201451,213695,246736,251777,267046,281451,293695,null,166736,171777,187046,201451,213695,246736,251777,267046,281451,293695,null,166735.55706273904,171777.21267959822,187046.22683351455,201450.95716739789,213694.97795119873,246735.55706273904,251777.21267959822,267046.22683351452,281450.95716739789,293694.9779511987]
["SONOMA30%","30%",180996,187046,205484,222626,237463,260996,267046,285484,302626,317463,null,180996,187046,205484,222626,237463,260996,267046,285484,302626,317463,null,180996.24009328356,187046.22683351455,205484.28166088526,222625.91075820642,237462.78300210627,260996.24009328356,267046.22683351452,285484.28166088526,302625.91075820639,317462.78300210624]
["SONOMA25%","25%",195401,202459,223922,243945,261231,275401,282459,303922,323945,341231,null,195401,202459,223922,243945,261231,275401,282459,303922,323945,341231,null,195400.9704271669,202459.28829076973,223922.33648825594,243944.91165235377,261230.58805301378,275400.9704271669,282459.28829076973,303922.33648825594,323944.91165235377,341230.58805301378]
["SONOMA20%","20%",209662,217728,242360,265264,284854,289662,297728,322360,345264,364854,null,209662,217728,242360,265264,284854,289662,297728,322360,345264,364854,null,209661.65345771142,217728.30244468609,242360.39131562659,265263.91254650115,284854.34580058244,289661.65345771145,297728.30244468607,322360.39131562656,345263.91254650115,364854.34580058244]
["SONOMA15%","15%",224066,233141,260798,286439,308622,304066,313141,340798,366439,388622,null,224066,233141,260798,286439,308622,304066,313141,340798,366439,388622,null,224066.38379159474,233141.36390194128,260798.4461429973,286438.8661373097,308622.15085148998,304066.38379159477,313141.36390194128,340798.4461429973,366438.8661373097,388622.15085148998]
["STANISLAUS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["STANISLAUS55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["STANISLAUS50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["STANISLAUS45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["STANISLAUS40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["STANISLAUS35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["STANISLAUS30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["STANISLAUS25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["STANISLAUS20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["STANISLAUS15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["SUTTER60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SUTTER55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["SUTTER50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["SUTTER45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["SUTTER40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["SUTTER35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["SUTTER30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["SUTTER25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["SUTTER20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["SUTTER15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TEHAMA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TEHAMA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["TEHAMA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,{"$f":"ROUND(Z514,0)","v":113870},{"$f":"ROUND(AA514,0)","v":117759},{"$f":"ROUND(AB514,0)","v":121217},{"$f":"ROUND(AC514,0)","v":124242},{"$f":"ROUND(AD514,0)","v":192718},{"$f":"ROUND(AE514,0)","v":193870},{"$f":"ROUND(AF514,0)","v":197759},{"$f":"ROUND(AG514,0)","v":201217},{"$f":"ROUND(AH514,0)","v":204242},null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["TEHAMA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,{"$f":"ROUND(Y515,0)","v":121505},123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["TEHAMA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["TEHAMA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["TEHAMA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["TEHAMA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["TEHAMA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["TEHAMA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TRINITY60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TRINITY55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["TRINITY50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["TRINITY45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["TRINITY40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["TRINITY35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["TRINITY30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["TRINITY25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["TRINITY20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["TRINITY15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TULARE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TULARE55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["TULARE50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["TULARE45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["TULARE40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["TULARE35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["TULARE30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["TULARE25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["TULARE20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["TULARE15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TUOLUMNE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TUOLUMNE55%","55%",103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103930.93280700767,104507.12202036301,106523.78426710668,108252.35190717268,109836.87224389984,183930.93280700769,184507.12202036299,186523.78426710668,188252.35190717268,189836.87224389985]
["TUOLUMNE50%","50%",112862,114158,118048,121649,124674,192862,194158,198048,201649,204674,null,112862,114158,118048,121649,124674,192862,194158,198048,201649,204674,null,112861.86561401535,114158.29134406484,118047.56853421335,121648.75111768418,124673.74448779967,192861.86561401535,194158.29134406484,198047.56853421335,201648.75111768418,204673.74448779967]
["TUOLUMNE45%","45%",121793,123665,129571,134901,139511,201793,203665,209571,214901,219511,null,121793,123665,129571,134901,139511,201793,203665,209571,214901,219511,null,121792.79842102302,123665.41336442786,129571.35280132003,134901.10302485686,139510.61673169953,201792.79842102301,203665.41336442786,209571.35280132003,214901.10302485686,219510.61673169953]
["TUOLUMNE40%","40%",130724,133317,140951,148153,154203,210724,213317,220951,228153,234203,null,130724,133317,140951,148153,154203,210724,213317,220951,228153,234203,null,130723.73122803069,133316.58268812968,140951.08976508788,148153.45493202953,154203.44167226055,210723.73122803069,213316.58268812968,220951.08976508788,228153.45493202953,234203.44167226055]
["TUOLUMNE35%","35%",139799,142968,152475,161406,169040,219799,222968,232475,241406,249040,null,139799,142968,152475,161406,169040,219799,222968,232475,241406,249040,null,139798.71133837721,142967.75201183153,152474.87403219452,161405.80683920221,169040.31391616038,219798.71133837721,222967.75201183153,232474.87403219452,241405.80683920221,249040.31391616038]
["TUOLUMNE30%","30%",148730,152475,163999,174658,183877,228730,232475,243999,254658,263877,null,148730,152475,163999,174658,183877,228730,232475,243999,254658,263877,null,148729.64414538487,152474.87403219452,163998.65829930123,174658.15874637489,183877.18616006023,228729.64414538487,232474.87403219452,243998.65829930123,254658.15874637489,263877.18616006023]
["TUOLUMNE25%","25%",157661,162126,175522,188055,198714,237661,242126,255522,268055,278714,null,157661,162126,175522,188055,198714,237661,242126,255522,268055,278714,null,157660.57695239253,162126.04335589637,175522.4425664079,188054.55795688639,198714.05840396008,237660.57695239253,242126.04335589637,255522.4425664079,268054.55795688636,278714.05840396008]
["TUOLUMNE20%","20%",166592,171633,187046,201307,213551,246592,251633,267046,281307,293551,null,166592,171633,187046,201307,213551,246592,251633,267046,281307,293551,null,166591.50975940021,171633.16537625939,187046.22683351455,201306.90986405907,213550.9306478599,246591.50975940021,251633.16537625939,267046.22683351452,281306.90986405907,293550.93064785993]
["TUOLUMNE15%","15%",175522,181284,198570,214559,228388,255522,261284,278570,294559,308388,null,175522,181284,198570,214559,228388,255522,261284,278570,294559,308388,null,175522.4425664079,181284.33469996124,198570.01110062125,214559.26177123177,228387.80289175975,255522.4425664079,261284.33469996124,278570.01110062125,294559.26177123177,308387.80289175978]
["VENTURA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["VENTURA55%","55%",109261,110269,113294,116175,118624,189261,190269,193294,196175,198624,null,109261,110269,113294,116175,118624,189261,190269,193294,196175,198624,null,109260.6830305445,110269.01415391635,113294.00752403184,116174.95359080852,118623.75774756868,189260.68303054452,190269.01415391633,193294.00752403185,196174.95359080852,198623.75774756868]
["VENTURA50%","50%",123521,125538,131588,137206,142248,203521,205538,211588,217206,222248,null,123521,125538,131588,137206,142248,203521,205538,211588,217206,222248,null,123521.36606108902,125538.02830783269,131588.01504806368,137205.85987827819,142247.51549513737,203521.36606108901,205538.02830783269,211588.01504806368,217205.85987827819,222247.51549513737]
["VENTURA45%","45%",137782,140807,149882,158381,165871,217782,220807,229882,238381,245871,null,137782,140807,149882,158381,165871,217782,220807,229882,238381,245871,null,137782.04909163353,140807.04246174902,149882.02257209553,158380.81346908672,165871.27324270605,217782.04909163353,220807.04246174902,229882.02257209553,238380.81346908672,245871.27324270605]
["VENTURA40%","40%",151899,156076,168176,179556,189351,231899,236076,248176,259556,269351,null,151899,156076,168176,179556,189351,231899,236076,248176,259556,269351,null,151898.68481883922,156076.05661566538,168176.03009612736,179555.76705989521,189350.98368693591,231898.68481883922,236076.05661566538,248176.03009612736,259555.76705989521,269350.98368693591]
["VENTURA35%","35%",166159,171345,186614,200731,212975,246159,251345,266614,280731,292975,null,166159,171345,186614,200731,212975,246159,251345,266614,280731,292975,null,166159.36784938374,171345.07076958171,186614.08492349804,200730.7206507037,212974.74143450457,246159.36784938374,251345.07076958171,266614.08492349804,280730.7206507037,292974.74143450457]
["VENTURA30%","30%",180420,186614,204908,221906,236598,260420,266614,284908,301906,316598,null,180420,186614,204908,221906,236598,260420,266614,284908,301906,316598,null,180420.05087992823,186614.08492349804,204908.0924475299,221905.67424151226,236598.49918207325,260420.05087992823,266614.08492349804,284908.0924475299,301905.67424151226,316598.49918207328]
["VENTURA25%","25%",194681,201883,223202,242937,260222,274681,281883,303202,322937,340222,null,194681,201883,223202,242937,260222,274681,281883,303202,322937,340222,null,194680.73391047271,201883.0990774144,223202.09997156178,242936.58052898195,260222.25692964194,274680.73391047271,281883.09907741437,303202.09997156181,322936.58052898198,340222.25692964194]
["VENTURA20%","20%",208941,217152,241496,264112,283702,288941,297152,321496,344112,363702,null,208941,217152,241496,264112,283702,288941,297152,321496,344112,363702,null,208941.41694101726,217152.11323133076,241496.10749559363,264111.53411979042,283701.96737387183,288941.41694101726,297152.11323133076,321496.10749559361,344111.53411979042,363701.96737387183]
["VENTURA15%","15%",223202,232421,259790,285286,307326,303202,312421,339790,365286,387326,null,223202,232421,259790,285286,307326,303202,312421,339790,365286,387326,null,223202.09997156178,232421.12738524709,259790.11501962546,285286.48771059897,307325.72512144048,303202.09997156181,312421.12738524709,339790.11501962546,365286.48771059897,387325.72512144048]
["YOLO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["YOLO55%","55%",106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106667.8315704455,107532.11539047852,109980.91954723868,112429.72370399884,114302.33864740368,186667.8315704455,187532.11539047852,189980.91954723868,192429.72370399884,194302.3386474037]
["YOLO50%","50%",118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118335.66314089102,120064.23078095702,124961.83909447736,129715.40010465885,133604.67729480736,198335.663140891,200064.23078095703,204961.83909447736,209715.40010465885,213604.67729480736]
["YOLO45%","45%",130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003.49471133653,132596.34617143552,139942.75864171603,147001.07650531887,152907.01594221103,210003.49471133653,212596.34617143552,219942.75864171603,227001.07650531887,232907.01594221103]
["YOLO40%","40%",141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671.32628178204,144984.41425857518,154923.67818895471,164286.75290597888,172209.35458961473,221671.32628178204,224984.41425857518,234923.67818895471,244286.75290597888,252209.35458961473]
["YOLO35%","35%",153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339.15785222754,157516.5296490537,170048.64503953222,181716.47660997772,191655.74054035725,233339.15785222754,237516.5296490537,250048.64503953222,261716.47660997772,271655.74054035725]
["YOLO30%","30%",165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165006.98942267307,170048.64503953222,185029.5645867709,199002.15301063773,210958.07918776092,245006.98942267307,250048.64503953222,265029.5645867709,279002.15301063773,290958.07918776094]
["YOLO25%","25%",176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176674.82099311857,182580.76043001073,200010.48413400957,216287.82941129775,230260.41783516458,256674.82099311857,262580.76043001073,280010.48413400957,296287.82941129775,310260.41783516458]
["YOLO20%","20%",188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188342.65256356407,194968.8285171504,214991.40368124825,233573.50581195779,249562.75648256828,268342.65256356407,274968.82851715037,294991.40368124825,313573.50581195776,329562.75648256828]
["YOLO15%","15%",200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010.48413400957,207500.94390762888,229972.32322848693,251003.2295159566,268865.09512997197,280010.48413400957,287500.94390762888,309972.32322848693,331003.2295159566,348865.09512997197]
["YUBA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["YUBA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["YUBA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["YUBA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["YUBA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["YUBA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["YUBA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,{"$f":"ROUND(Z578,0)","v":151755},{"$f":"ROUND(AA578,0)","v":163134},{"$f":"ROUND(AB578,0)","v":173506},{"$f":"ROUND(AC578,0)","v":182581},{"$f":"ROUND(AD578,0)","v":228009},{"$f":"ROUND(AE578,0)","v":231755},{"$f":"ROUND(AF578,0)","v":243134},{"$f":"ROUND(AG578,0)","v":253506},{"$f":"ROUND(AH578,0)","v":262581},null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["YUBA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,{"$f":"ROUND(Y579,0)","v":156796},161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["YUBA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["YUBA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]

{"sheet":"Narrative Based Policy","index":24,"n_rows":26,"n_cols":36,"rows_kept":26,"cut":false,"hidden":false,"merged":[[20,36,20,37],[16,0,16,2],[16,3,16,10],[16,11,16,30],[16,31,16,35],[16,36,16,37],[20,11,20,30],[20,31,20,35],[6,11,6,30],[6,31,6,35],[6,36,6,37],[13,0,13,2],[13,3,13,10],[13,11,13,30],[13,31,13,35],[13,36,13,37],[10,0,10,35],[10,36,10,37],[9,0,9,2],[9,3,9,10],[9,11,9,30],[9,31,9,35],[9,36,9,37],[0,0,0,34],[0,35,0,37],[8,0,8,37],[1,0,1,37],[3,0,3,35],[5,0,5,37],[7,0,7,37],[3,36,3,37],[4,0,4,37],[2,0,2,2],[2,3,2,10],[2,11,2,30],[2,31,2,35],[2,36,2,37],[6,0,6,2],[6,3,6,10],[25,0,25,37],[19,0,19,37],[11,0,11,37],[12,0,12,37],[14,0,14,37],[15,0,15,37],[21,0,21,37],[24,0,24,37],[18,0,18,37],[17,0,17,35],[23,0,23,35],[17,36,17,37],[23,36,23,37],[22,0,22,37],[20,0,20,2],[20,3,20,10]]}
[{"$f":"CONCATENATE(Overview!D4,\" Narrative-Based Scoring §107(k)(l)(m)(n) - 15 Points Max  \",\"PIN \",Overview!AI3)","v":" Narrative-Based Scoring §107(k)(l)(m)(n) - 15 Points Max  PIN "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"}]
["For this section, applicants must include a PDF attachment of a write-up that addresses the following questions and prompts below and in the Guidelines. Please include the bolded headers listed below for each section of the write-up; the questions should not be re-stated in the write-up. The total write-up may not exceed six pages, not including required documentation, 11 point font minimum. Ensure that all relevant information for each section is included either in the response for that section, or the required documentation for that section. "]
["File Name",null,null,"Narrative",null,null,null,null,null,null,null,"Provide a response to each prompt listed below. Each prompt is designated by *Narrative. The responses must be uploaded as a PDF and must not exceed 6 pages. See Narrative Scoring Rubric document for guidance in completing Narratives.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Collaboration & Planning - §107(k) - 4 Points"]
["(1) Local Planning Efforts *Narrative"]
["Identify what local planning efforts the Project implements, and if applicable, describe what particular components of the Project are derived from a local plan. Explain how local government agencies were involved in the process of creating the Project. Refer to Section 107(m)(1) of the Guidelines for further guidance."]
["File Name",null,null,"Local Planning Efforts",null,null,null,null,null,null,null,"Indicate the applicable section or elements of the local planning document Project will implement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(2) Housing and Transportation Collaboration *Narrative"]
["Describe the relationship between the joint-applicants or partners that worked together to create the proposed AHSC Project. Explain the process involved in coming together to create a larger version for the Project Area (PAM). Describe the integration of housing, transportation, and urban greening infrastructure components in creating a cohesive Project."]
["File Name",null,null,"Site Plan & Project Map",null,null,null,null,null,null,null,"Provide a site plan and Project area map (or context plan) detailing housing and transportation collaboration.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Community Benefits & Engagement - §107(l) - 6 Points"]
["(1) Community Engagement and Leadership *Narrative"]
["Describe how community-based organizations and local residents have been meaningfully involved in the visioning and development of this Project. Explain in which stage(s) of the process community members and CBOs have been and will be engaged. Describe efforts to involve Disadvantaged and/or Low-Income Community residents, including how meetings were advertised and made accessible."]
["File Name",null,null,"Community Tracker",null,null,null,null,null,null,null,"Provide a completed AHSC Round 6 Community Engagement Tracker.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(2) Addressing Community Needs *Narrative"]
["Demonstrate how the proposed AHSC Project meets one or more identified community needs, articulating how these needs were identified (e.g. through the community engagement process, a local needs assessment, as part of a local health department plan or other city/county plan, etc.). Address community needs beyond the provisions of housing and transportation. For projects located in a Disadvantaged Community or Low-Income Community, applicants are also encouraged to cite top burdens from their CalEnviroScreen 3.0 score as community needs that their projects will address. For all Projects, applicants are encouraged to cite key factors contributing to less healthy community conditions from their Healthy Places Index score as community needs that their Project will address."]
["File Name",null,null,"Community Needs",null,null,null,null,null,null,null,"Letter of support from local community-based, grassroots organization describing the community engagement process and how feedback from local residents was incorporated into the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Community Climate Resiliency - §107(m) - 3 Points"]
["(1) Climate Adaptation Assessment Matrix"]
["Fill out the Climate Adaptation Assessment Matrix (link below) with climate Projections for the listed impacts and with technical descriptions of adaptive measures to be employed. If the Project is considering climate Projections from data sources besides those listed below, state where the data are from and if they use different assumptions (e.g. time horizon)."]
["File Name",null,null,"Climate Matrix",null,null,null,null,null,null,null,"AHSC Round 6 Climate Adaptation Assessment Matrix.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(2) Climate Adaptation *Narrative"]
["Describe how the risk posed from changing climate conditions will be reduced by strategies listed in the Climate Adaptation Assessment Matrix. Consider the lifetime of Project elements, risks posed by changing climate conditions, and consequences of those risks (impacts to occupant health and safety, structural integrity, heating and cooling systems, etc.). If your local city or county has added adaptation measures to the General Plan or other local planning documents, describe how the Project conforms to the implementation of that plan (Government Code section 65302(g)(4)), requires cities and counties to incorporate climate considerations in the Safety Element of the General Plan or other local plan or document by January 1, 2022). Separate responses according to climate impacts."]
["Community Air Pollution Exposure Mitigation  §107(n) - 2 Points Max"]
["(1) Air Pollution Exposure Mitigation Strategies *Narrative"]
["Air Pollution Exposure Mitigation Strategies: Identify pollutants of concern and/or known sources of pollution affecting the Project Area. Report the PM2.5, Diesel PM, Toxic Releases to Air, and Traffic Density percentiles as described in CalEnviroScreen 3.0 for the census tract in which the Project will be sited.* Describe how air pollution mitigation strategies are utilized in the design of the Project, how they were selected, and how they address pollution sources."]

{"sheet":"Upload Checklist","index":25,"n_rows":183,"n_cols":5,"rows_kept":183,"cut":false,"hidden":false,"merged":[[121,0,121,4],[0,0,0,4],[92,0,92,4],[94,0,94,4],[117,0,117,4],[119,0,119,4],[181,0,181,4],[131,0,131,4],[141,0,141,4],[143,0,143,4],[161,0,161,4],[168,0,168,4]]}
["Overview worksheet Uploads"]
["FAAST FILE:","AB1550","Applicable CARB Priority Population Benefit Criteria Tables.","Uploaded to HCD?",{"$f":"Overview!AK47","v":0}]
["FAAST FILE:","Project Area Map","Items marked with (PAM) in this application must be identified on the Project Area Map (PAM). This includes Quantitative Policy Scoring worksheet Active Transportation Improvements §107(b)(1), (4) & (5) and Location Efficiency and Access to Destinations §107(e)(2). Narrative Based Policy worksheet Collaboration & Planning §107(m)(2) must also be identified on the PAM. Refer to the Project Area Mapping Guidance.","Uploaded to HCD?",{"$f":"Overview!AK51","v":0}]
["FAAST FILE:","Transit Service Map","Transit Service Map supporting the Qualifying Transit. Quantitative Policy Scoring worksheet Active Transportation Improvements §107(b)(2) must also be identifed on the Map. Refer to the Project Area Mapping Guidance.","Uploaded to HCD?",{"$f":"Overview!AK61","v":0}]
["FAAST FILE:","Transit Service Schedule","All documentation transit service schedule supporting the transit service area. All transit service schedules should be uploaded to \"Transit Service Schedule\" as one document. ","Uploaded to HCD?",{"$f":"Overview!AK62","v":0}]
["FAAST FILE:","MPO Support Doc","Document from MPO identified in cell Y9 above confirming consistency with SCS or similar sustainable planning document in non-MPO regions, per §106(a).","Uploaded to HCD?",{"$f":"Overview!AK66","v":0}]
["FAAST FILE:","SCS or Equiv Regional Plan","Indicate the applicable section or elements of the SCS or equivalent regional plan detailing regional government involvement.","Uploaded to HCD?",{"$f":"Overview!AK67","v":0}]
["FAAST FILE:","Reloc Plan","Applicants must provide a Relocation Plan or documentation supporting no relocation. ","Uploaded to HCD?",{"$f":"Overview!AK77","v":0}]
["FAAST FILE:","Hsng Element Letter","A jurisdiction’s current housing element status is obtainable thru HCD’s website","Uploaded to HCD?",{"$f":"Overview!AK79","v":0}]
["FAAST FILE:","Indian Tribe","If applicable, for all Federally recognized Indian Tribe Applicants, upload documentation to support requirements as described in Appendix B.","Uploaded to HCD?",{"$f":"Overview!AK85","v":0}]
["FAAST FILE:","STI TRA Agrmnt","If applicable, an applicant may provide an executed agreement with a specific Locality or transportation agency non-applicant for the completion of STI or TRA components for which funding is sought.","Uploaded to HCD?",{"$f":"Overview!AK88","v":0}]
["FAAST FILE:","App1 Cert & Legal Disclosure","See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK95","v":0}]
["FAAST FILE:","App1 Resolution","Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK96","v":0}]
["FAAST FILE:","App1 OrgDoc1, App1 OrgDoc2, etc.","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK97","v":0}]
["FAAST FILE:","App1 OrgChart","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK98","v":0}]
["FAAST FILE:","App1 Signature Block","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK99","v":0}]
["FAAST FILE:","App1 Payee Data Record","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK100","v":0}]
["FAAST FILE:","App1 FISCAL TIN FORM","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK101","v":0}]
["FAAST FILE:","App1 Cert of Good Standing","Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK102","v":0}]
["FAAST FILE:","App1 Tax-Exempt Status","Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK103","v":0}]
["FAAST FILE:","App2 Cert & Legal Disclosure","See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK110","v":0}]
["FAAST FILE:","App2 Resolution","Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK111","v":0}]
["FAAST FILE:","App2 OrgDoc1, App2 OrgDoc2, etc.","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK112","v":0}]
["FAAST FILE:","App2 OrgChart","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK113","v":0}]
["FAAST FILE:","App2 Signature Block","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK114","v":0}]
["FAAST FILE:","App2 Payee Data Record","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK115","v":0}]
["FAAST FILE:","App2 FISCAL TIN FORM","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK116","v":0}]
["FAAST FILE:","App2 Cert of Good Standing","Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK117","v":0}]
["FAAST FILE:","App2 Tax-Exempt Status","Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK118","v":0}]
["FAAST FILE:","App3 Cert & Legal Disclosure","See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK125","v":0}]
["FAAST FILE:","App3 Resolution","Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK126","v":0}]
["FAAST FILE:","App3 OrgDoc1, App3 OrgDoc2, etc.","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK127","v":0}]
["FAAST FILE:","App3 OrgChart","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK128","v":0}]
["FAAST FILE:","App3 Signature Block","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK129","v":0}]
["FAAST FILE:","App3 Payee Data Record","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK130","v":0}]
["FAAST FILE:","App3 FISCAL TIN FORM","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK131","v":0}]
["FAAST FILE:","App3 Cert of Good Standing","Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK132","v":0}]
["FAAST FILE:","App3 Tax-Exempt Status","Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK133","v":0}]
["FAAST FILE:","App4 Cert & Legal Disclosure","See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK140","v":0}]
["FAAST FILE:","App4 Resolution","Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK141","v":0}]
["FAAST FILE:","App4 OrgDoc1, App4 OrgDoc2, etc.","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK142","v":0}]
["FAAST FILE:","App4 OrgChart","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK143","v":0}]
["FAAST FILE:","App4 Signature Block","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK144","v":0}]
["FAAST FILE:","App4 Payee Data Record","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK145","v":0}]
["FAAST FILE:","App4 FISCAL TIN FORM","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK146","v":0}]
["FAAST FILE:","App4 Cert of Good Standing","Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK147","v":0}]
["FAAST FILE:","App4 Tax-Exempt Status","Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK148","v":0}]
["FAAST FILE:","App5 Cert & Legal Disclosure","See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK155","v":0}]
["FAAST FILE:","App5 Resolution","Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK156","v":0}]
["FAAST FILE:","App5 OrgDoc1, App5 OrgDoc2, etc.","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK157","v":0}]
["FAAST FILE:","App5 OrgChart","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK158","v":0}]
["FAAST FILE:","App5 Signature Block","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK159","v":0}]
["FAAST FILE:","App5 Payee Data Record","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK160","v":0}]
["FAAST FILE:","App5 FISCAL TIN FORM","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK161","v":0}]
["FAAST FILE:","App5 Cert of Good Standing","Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK162","v":0}]
["FAAST FILE:","App5 Tax-Exempt Status","Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK163","v":0}]
["FAAST FILE:","Owner Cert & Legal","See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK171","v":0}]
["FAAST FILE:","Owner Resolution","Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK172","v":0}]
["FAAST FILE:","Owner OrgDoc1, OrgDoc2, etc…","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK173","v":0}]
["FAAST FILE:","Owner OrgChart","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK174","v":0}]
["FAAST FILE:","Owner Signature Block","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK175","v":0}]
["FAAST FILE:","Owner Payee Data Record","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK176","v":0}]
["FAAST FILE:","Owner FISCAL TIN Form","See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK177","v":0}]
["FAAST FILE:","Owner Cert of Good Standing ","Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK178","v":0}]
["FAAST FILE:","Owner Tax-Exempt Status","Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK179","v":0}]
["FAAST FILE:",{"$f":"Overview!D187","v":" Cert & Legal"},"See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK187","v":0}]
["FAAST FILE:",{"$f":"Overview!D188","v":" Reso"},"Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK188","v":0}]
["FAAST FILE:",{"$f":"Overview!D189","v":" OrgDoc1, OrgDoc2, etc"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK189","v":0}]
["FAAST FILE:",{"$f":"Overview!D190","v":" OrgChart"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK190","v":0}]
["FAAST FILE:",{"$f":"Overview!D191","v":" Signature Block"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK191","v":0}]
["FAAST FILE:",{"$f":"Overview!D192","v":" Payee Data Record"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK192","v":0}]
["FAAST FILE:",{"$f":"Overview!D193","v":" TIN"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK193","v":0}]
["FAAST FILE:",{"$f":"Overview!D194","v":" Cert of Good Standing"},"Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK194","v":0}]
["FAAST FILE:",{"$f":"Overview!D195","v":" Tax-Exempt Status"},"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK195","v":0}]
["FAAST FILE:",{"$f":"Overview!D203","v":" Cert & Legal"},"See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK203","v":0}]
["FAAST FILE:",{"$f":"Overview!D204","v":" Reso"},"Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK204","v":0}]
["FAAST FILE:",{"$f":"Overview!D205","v":" OrgDoc1, OrgDoc2, etc"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK205","v":0}]
["FAAST FILE:",{"$f":"Overview!D206","v":" OrgChart"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK206","v":0}]
["FAAST FILE:",{"$f":"Overview!D207","v":" Signature Block"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK207","v":0}]
["FAAST FILE:",{"$f":"Overview!D208","v":" Payee Data Record"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK208","v":0}]
["FAAST FILE:",{"$f":"Overview!D209","v":" TIN"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK209","v":0}]
["FAAST FILE:",{"$f":"Overview!D210","v":" Cert of Good Standing"},"Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK210","v":0}]
["FAAST FILE:",{"$f":"Overview!D211","v":" Tax-Exempt Status"},"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK211","v":0}]
["FAAST FILE:",{"$f":"Overview!D219","v":" Cert & Legal"},"See Certifications & Legal worksheet.","Uploaded to HCD?",{"$f":"Overview!AK219","v":0}]
["FAAST FILE:",{"$f":"Overview!D220","v":" Reso"},"Signature required; see Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK220","v":0}]
["FAAST FILE:",{"$f":"Overview!D221","v":" OrgDoc1, OrgDoc2, etc"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK221","v":0}]
["FAAST FILE:",{"$f":"Overview!D222","v":" OrgChart"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK222","v":0}]
["FAAST FILE:",{"$f":"Overview!D223","v":" Signature Block"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK223","v":0}]
["FAAST FILE:",{"$f":"Overview!D224","v":" Payee Data Record"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK224","v":0}]
["FAAST FILE:",{"$f":"Overview!D225","v":" TIN"},"See Applicant Documents worksheet.","Uploaded to HCD?",{"$f":"Overview!AK225","v":0}]
["FAAST FILE:",{"$f":"Overview!D226","v":" Cert of Good Standing"},"Dated 30 days or less from the application due date.","Uploaded to HCD?",{"$f":"Overview!AK226","v":0}]
["FAAST FILE:",{"$f":"Overview!D227","v":" Tax-Exempt Status"},"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.","Uploaded to HCD?",{"$f":"Overview!AK227","v":0}]
["Certification and Legal"]
["FAAST FILE:","Cert & Legal Explanation","Letter of explanation for any \"Yes\" answers or red shaded items above. ","Uploaded to HCD?",{"$f":"'Certification & Legal'!AK36:AK36","v":0}]
["AHD-HRI"]
["FAAST FILE:","Net Density Verification","Letter and sealed site map certified by a California State-licensed professional (e.g., an engineer, surveyor, or landscape architect) confirming the net density.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK51:AK51","v":0}]
["FAAST FILE:","Cap Improvements Req","Documentation from a Locality, transit agency or special district that capital improvements are required","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK73:AK73","v":0}]
["FAAST FILE:","SFH Lease Addendum","§106(a)(5) Smoke Free Housing Lease Addendum, must be submitted prior to construction close.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK90:AK90","v":0}]
["FAAST FILE:","AHD Environmental","Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK96:AK96","v":0}]
["FAAST FILE:","AHD Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK97:AK97","v":0}]
["FAAST FILE:","AHD Market Study","Provide a completed market study prepared within one year of the application due date.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK106:AK106","v":0}]
["FAAST FILE:","AHD Site Control","Appropriate documentation to demonstrate the form of site control indicated above.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK113:AK113","v":0}]
["FAAST FILE:","AHD Preliminary Title Report","PTR, that is no more than 6 months old for the AHD Project.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK114:AK114","v":0}]
["FAAST FILE:","Past Exp AHD1, Past Exp AHD2","Certificates of Occupancy for two recently completed affordable housing developments.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK126:AK126","v":0}]
["FAAST FILE:","AHD No Ag","Demonstrate the AHD site is not within land designated as agricultural land per FMMP tool.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK131:AK131","v":0}]
["FAAST FILE:","AHD Ag Infill","Applicants seeking an exemption to the FMMP determination must demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A).","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK133:AK133","v":0}]
["FAAST FILE:","HRI Environmental","Copy of all environmental reports and clearances (e.g. EIR, Phase 1 Notice of Exemption).","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK149:AK149","v":0}]
["FAAST FILE:","HRI Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK150:AK150","v":0}]
["FAAST FILE:","HRI Market Study","Completed market study prepared within one year of the application due date.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK159:AK159","v":0}]
["FAAST FILE:","HRI Site Control","Appropriate documentation to demonstrate the form of site control indicated above.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK166:AK166","v":0}]
["FAAST FILE:","Past Exp HRI1, Past Exp HRI2","Certificates of Occupancy for two recently completed affordable housing developments.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK178:AK178","v":0}]
["FAAST FILE:","HRI No Ag","Demonstrate the HRI site is not within land designated as agricultural land per FMMP tool.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK183:AK183","v":0}]
["FAAST FILE:","HRI Ag Infill","Demonstrate that HRI Project site qualifies as an Infill Site (as defined in Appendix A).","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK185:AK185","v":0}]
["FAAST FILE:","HRI Local Approvals","Statement from entity indicating the HRI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK192:AK192","v":0}]
["FAAST FILE:","Article XXXIV Attorney Opinion","Demonstrate legal requirements of Article XXXIV and relevant Project facts have been considered.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK195:AK195","v":0}]
["FAAST FILE:","Article XXXIV Authority","Copy of document providing Authority.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK195:AK195","v":0}]
["FAAST FILE:","Tax Credit Reservation","If the Project has already received a tax credit reservation, upload documentation.","Uploaded to HCD?",{"$f":"'AHD-HRI'!AK205:AK205","v":0}]
["Max Funds & Unit Mix"]
["FAAST FILE:","Utility Allowance","Local housing authority document showing current utility allowance chart, with relevant components circled.","Uploaded to HCD?",{"$f":"'Max Funds & Unit Mix'!AK27:AK27","v":0}]
["Dev Sources"]
["FAAST FILE:","EFC AHD HRI1; EFC AHD HRI2; EFC AHD HRI3; etc.","Documentation for the 0 non-TCAC & non-AHSC AHD & HRI funding commitments.","Uploaded to HCD?",{"$f":"'Dev Sources'!Q44:Q44","v":0}]
["STI "]
["FAAST FILE:","STI Cap Project Costs","Documentation showing Capital Project costs are required as a condition of local approval for STI.","Uploaded to HCD?",{"$f":"STI!AK33","v":0}]
["FAAST FILE:","EFC STI1; EFC STI2; EFC STI3; etc.","Supporting documentation for the 0 non-AHSC STI funding commitments.","Uploaded to HCD?",{"$f":"STI!AK57","v":0}]
["FAAST FILE:","STI Environmental","Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.","Uploaded to HCD?",{"$f":"STI!AK63","v":0}]
["FAAST FILE:","STI Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.","Uploaded to HCD?",{"$f":"STI!AK64","v":0}]
["FAAST FILE:","STI Site Control","Appropriate documentation to demonstrate the form of site control indicated above.","Uploaded to HCD?",{"$f":"STI!AK78","v":0}]
["FAAST FILE:","Past Exp STI1, Past Exp STI2","Where the party making improvements funded by AHSC is not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.","Uploaded to HCD?",{"$f":"STI!AK86","v":0}]
["FAAST FILE:","STI No Ag","Demonstrate the STI site is not within land designated as agricultural land per FMMP tool.","Uploaded to HCD?",{"$f":"STI!AK91","v":0}]
["FAAST FILE:","STI Ag Infill","Applicants seeking an exemption to the FMMP determination must demonstrate that the STI site qualifies as an Infill Site (as defined in Appendix A).","Uploaded to HCD?",{"$f":"STI!AK93","v":0}]
["FAAST FILE:","STI Local Approvals","Statement from entity indicating the STI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.","Uploaded to HCD?",{"$f":"STI!AK95","v":0}]
["TRA "]
["FAAST FILE:","TRA Cap Project Costs","Documentation showing Capital Project costs are required as condition of local approval for TRA.","Uploaded to HCD?",{"$f":"TRA!AK33","v":0}]
["FAAST FILE:","EFC TRA1; EFC TRA2; EFC TRA3; etc.","Supporting documentation for the 0 non-AHSC TRA funding commitments.","Uploaded to HCD?",{"$f":"TRA!AK57","v":0}]
["FAAST FILE:","TRA Environmental","Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.","Uploaded to HCD?",{"$f":"TRA!AK63","v":0}]
["FAAST FILE:","TRA Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.","Uploaded to HCD?",{"$f":"TRA!AK64","v":0}]
["FAAST FILE:","TRA Site Control","Appropriate documentation to demonstrate the form of site control indicated above.","Uploaded to HCD?",{"$f":"TRA!AK78","v":0}]
["FAAST FILE:","Past Exp TRA1, Past Exp TRA2","Where the party making improvements funded by AHSC in not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.","Uploaded to HCD?",{"$f":"TRA!AK86","v":0}]
["FAAST FILE:","TRA No Ag","Demonstrate TRA site is not within land designated as agricultural land per FMMP tool.","Uploaded to HCD?",{"$f":"TRA!AK91","v":0}]
["FAAST FILE:","TRA Ag Infill","Applicants seeking an exemption to the FMMP determination must demonstrate that the TRA site qualifies as an Infill Site (as defined in Appendix A).","Uploaded to HCD?",{"$f":"TRA!AK93","v":0}]
["FAAST FILE:","TRA Local Approvals","Statement from entity indicating the TRA Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.","Uploaded to HCD?",{"$f":"TRA!AK95","v":0}]
["PGM "]
["FAAST FILE:","EFC PGM1, EFC PGM2, EFC PGM3","Supporting documentation for the 0 non-AHSC PGM funding commitments.","Uploaded to HCD?",{"$f":"PGM!AK47","v":0}]
["Quantitative Policy"]
["FAAST FILE:","Bicycle Network Connectivity","Identify the Project component that links the AHD or Qualifying Transit Station or Stop to a bicycle network on the Transit Service Map (from Overview worksheet). Upload the official public planning document including map showing connectivity.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK7:AK7","v":0}]
["FAAST FILE:","Safe Bicycle Routes","Provide one of the following: Traffic and safety studies that detail existing problems, existing traffic conditions and traffic projections from a Public Agency; photos of existing conditions that demonstrate existing problems with the bikeway; or a letter from a Public Agency that explains the current problems with the bikeway, and how the proposed improvement will fix it.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK10:AK10","v":0}]
["FAAST FILE:","Pedestrian Network Connectivity","PAM - identify a pedestrian crossing point that directly links two pedestrian networks that are unlinked for one quarter mile along a walkable route.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK15:AK15","v":0}]
["FAAST FILE:","Safe Pedestrian Routes","Provide one of the following: Traffic and safety studies that detail existing problems, existing traffic conditions and traffic projections from a Public Agency; photos of existing conditions that demonstrate existing problems with the walkway; or a letter from a Public Agency that explains the current problems with the walkway, and how the proposed improvement will fix it.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK18:AK18","v":0}]
["FAAST FILE:","Green Building Status","Provide signed letter from a certified LEED Green rater, certified Green Point rater, or licensed engineer stating the green building status.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK22:AK22","v":0}]
["FAAST FILE:","Electric Design","Document the AHD or Mixed Use Development will contain the level of electricity stated above.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK25:AK25","v":0}]
["FAAST FILE:","GGRF Fund Evidence","Provide proof of funding: Notice of Final award (must include amount of program funding awarded and date of award), or documentation detailing how the funds received from said Program will contribute to the development of the AHSC Project.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK33:AK33","v":0}]
["FAAST FILE:","High Speed Rail Area","Document Project's location within environmentally cleared High Speed Rail Station Planning Area.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK36:AK36","v":0}]
["FAAST FILE:","Community Based Org Agrmnt","Executed agreement between the community based organization and applicant identifying the outcomes of the funded work.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK52:AK52","v":0}]
["FAAST FILE:","Anti-Displacement Resident","Document each strategy or program and how it relates to the AHSC Project; how strategies exceed state requirements, if applicable; and who will implement any strategies under “Voluntarily Implemented by Applicants” and how they will do so.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK67:AK67","v":0}]
["FAAST FILE:","Anti-Displacement Business","Document who is responsible for each strategy, policy, or program claimed and include either a brief explanation or a web link to the Applicant/Local Jurisdiction's implementation or requirement of the strategy, policy, or program.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK76:AK76","v":0}]
["FAAST FILE:","Workforce Strategy A, B, C, D","Document each workforce development strategy including the name of the organization(s) they are partnering with, the demographic data on the population they serve, and a written agreement that details the partnership strategy or policy undertaken and its outcomes.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK76:AK76","v":0}]
["FAAST FILE:","Workforce Development","Must submit program metrics detailing the demographics and numbers of individuals recruited, trained, and placed into state-certified apprenticeships or related jobs.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK78:AK78","v":0}]
["FAAST FILE:","Skilled Workforce","A letter of intent letter of intent between the developer and the certified apprenticeship program outlining the mechanism to deliver on the term of that commitment.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK80:AK80","v":0}]
["FAAST FILE:","Workforce Agreement","Provide agreements, including a plan to pull a defined set of pre-apprentices from local programs with close and demonstrable connections to state-certified apprenticeships.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK82:AK82","v":0}]
["FAAST FILE:","Workforce Local Hires","Documentation of those requirements and a concrete plan to comply, including a specific number of targeted workers or apprenticeships to be hired, the mechanism for doing so, and the programs from which they will be pulled.","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK84:AK84","v":0}]
["FAAST FILE:","Program Continuation","Document showing how the Program Operator will sustain the program beyond the term of the AHSC Program grant (three years).","Uploaded to HCD?",{"$f":"'Quantitative Policy'!AK92:AK92","v":0}]
["Narrative Policy"]
["FAAST FILE:","Narrative","Provide a response to each prompt listed below. Each prompt is designated by *Narrative. The responses must be uploaded as a PDF and must not exceed 6 pages. See Narrative Scoring Rubric document for guidance in completing Narratives.","Uploaded to HCD?",{"$f":"'Narrative Based Policy'!AK3","v":0}]
["FAAST FILE:","Local Planning Efforts","Indicate the applicable section or elements of the local planning document Project will implement.","Uploaded to HCD?",{"$f":"'Narrative Based Policy'!AK7","v":0}]
["FAAST FILE:","Site Plan & Project Map","Provide a site plan and Project area map (or context plan) detailing housing and transportation collaboration.","Uploaded to HCD?",{"$f":"'Narrative Based Policy'!AK10","v":0}]
["FAAST FILE:","Community Tracker","Provide a completed AHSC Round 6 Community Engagement Tracker.","Uploaded to HCD?",{"$f":"'Narrative Based Policy'!AK14","v":0}]
["FAAST FILE:","Community Needs","Letter of support from local community-based, grassroots organization describing the community engagement process and how feedback from local residents was incorporated into the Project.","Uploaded to HCD?",{"$f":"'Narrative Based Policy'!AK17","v":0}]
["FAAST FILE:","Climate Matrix","AHSC Round 6 Climate Adaptation Assessment Matrix.","Uploaded to HCD?",{"$f":"'Narrative Based Policy'!AK21","v":0}]
["GHG & Co-Benefits Quantification"]
["FAAST FILE:","GHG Benefits Calculator Tool","Completed AHSC Benefits Calculator Tool, with worksheets applicable to the project and all fields in the GHG Summary and Co-benefits Summary tabs populated. Click here for instructional video.","Uploaded to HCD?"]
["FAAST FILE:","GHG Affordable Housing","Documentation of affordable housing development inputs, including the following:\n- Number and type of dwelling units;\n- Number of affordable unit (per Guidelines definition); \n- Number of stories; and\n- Net density","Uploaded to HCD?"]
["FAAST FILE:","GHG Distance to CBD","Map documenting distance to central business district, determined using the CARB tool available at:  \nwww.arb.ca.gov/cc/capandtrade/auctionproceeds/kml/jobcentermap.htm","Uploaded to HCD?"]
["FAAST FILE:","GHG Mixed-Used Development","Documentation of mixed-use development inputs, including proposed uses and total areas of each type of space","Uploaded to HCD?"]
["FAAST FILE:","GHG Parking","Documentation of parking inputs, including the following: \n- Number of residential parking spaces; and\n- Calculations of unbundled monthly parking cost ","Uploaded to HCD?"]
["FAAST FILE:","GHG Transit Subsidy","Documentation of transit subsidy program, including the following: \n- Number of dwelling units to receive transit subsidies;\n- Type and annual value of transit subsidies to residents; and \n- Number of years for which subsidies will be funded","Uploaded to HCD?"]
["FAAST FILE:","GHG Average Daily Traffic","Documentation of average daily traffic for the street parallel to each proposed bicycle or pedestrian facility","Uploaded to HCD?"]
["FAAST FILE:","GHG Bike Share","Letter from bike share partner (on bike share organization letterhead and signed by bike share organization staff) documenting the following:\n-Calculations of number of bike share trips per year, bicycle energy use, and avg. cost per trip","Uploaded to HCD?"]
["FAAST FILE:","GHG Transit Component (Submit documentation for each service or capital improvement and number according to order on Transit Inputs tab)","Letter from transit agency partner (on transit agency letterhead and signed by transit agency staff) documenting the following for each new or expanded service or capital improvement:\n- Type of service, vehicle, fuel, and engine;\n- Days of operation;\n- Adjustment factor and length of average auto trip reduced, if different from default;\n- Tolls avoided & parking costs at transit facility; &\n- Calculations of increase in ridership& vehicle miles traveled or fuel consumption of transit vehicle","Uploaded to HCD?"]
["FAAST FILE:","GHG Transit Map","Map documenting new or expanded transit routes or capital improvements","Uploaded to HCD?"]
["FAAST FILE:","GHG PVWatts Results","PVWatts Calculator results spreadsheet, generated via pvwatts.nrel.gov/","Uploaded to HCD?"]
["FAAST FILE:","GHG Solar PV System","Documentation of solar PV system, including the following:\n- Number of solar PV panels;\n- Watts per panel","Uploaded to HCD?"]
["Project Area Map Data Layers (Optional)"]
["FAAST FILE:","Project Area Map Data Layers","Optional: In a single file or as multiple files, provide the mapping data layers used to create the Project Area Map. Acceptable file formats include: ArcGIS--geodatabase (.gdb), layer package (.lpk), map package (.mpk), zipped shapefile (including the .shp, .dbf, .prj and .shx files) ; Google Maps or Google Earth (.kml or .kmz); and geojson and csv files for location data.","Uploaded to HCD?"]

{"sheet":"Application Support","index":26,"n_rows":31,"n_cols":39,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,29,30,31],[30,32,30,34],[30,35,30,37],[30,0,30,1],[30,2,30,4],[30,5,30,8],[30,9,30,14],[30,15,30,16],[30,17,30,28],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,14],[29,15,29,16],[29,17,29,28],[29,29,29,31],[29,32,29,34],[29,35,29,37],[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],[26,29,26,31],[26,32,26,34],[26,35,26,37],[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],[26,0,26,1],[26,2,26,4],[26,5,26,8],[26,9,26,14],[26,15,26,16],[26,17,26,28],[27,32,27,34],[27,35,27,37],[25,0,25,1],[25,2,25,4],[25,5,25,8],[25,9,25,14],[25,15,25,16],[25,17,25,28],[25,29,25,31],[25,32,25,34],[25,35,25,37],[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],[22,29,22,31],[22,32,22,34],[22,35,22,37],[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],[22,0,22,1],[22,2,22,4],[22,5,22,8],[22,9,22,14],[22,15,22,16],[22,17,22,28],[23,32,23,34],[23,35,23,37],[21,0,21,1],[21,2,21,4],[21,5,21,8],[21,9,21,14],[21,15,21,16],[21,17,21,28],[21,29,21,31],[21,32,21,34],[21,35,21,37],[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],[18,29,18,31],[18,32,18,34],[18,35,18,37],[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],[18,0,18,1],[18,2,18,4],[18,5,18,8],[18,9,18,14],[18,15,18,16],[18,17,18,28],[19,32,19,34],[19,35,19,37],[17,0,17,1],[17,2,17,4],[17,5,17,8],[17,9,17,14],[17,15,17,16],[17,17,17,28],[17,29,17,31],[17,32,17,34],[17,35,17,37],[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],[14,29,14,31],[14,32,14,34],[14,35,14,37],[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],[14,0,14,1],[14,2,14,4],[14,5,14,8],[14,9,14,14],[14,15,14,16],[14,17,14,28],[15,32,15,34],[15,35,15,37],[13,0,13,1],[13,2,13,4],[13,5,13,8],[13,9,13,14],[13,15,13,16],[13,17,13,28],[13,29,13,31],[13,32,13,34],[13,35,13,37],[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],[9,17,9,28],[9,29,9,31],[9,32,9,34],[9,35,9,37],[10,29,10,31],[10,32,10,34],[10,35,10,37],[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],[10,0,10,1],[10,2,10,4],[10,5,10,8],[10,9,10,14],[10,15,10,16],[10,17,10,28],[11,32,11,34],[11,35,11,37],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,9,6,14],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,9,9,14],[9,15,9,16],[3,28,3,31],[3,32,3,37],[1,0,1,37],[2,0,2,2],[2,34,2,37],[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],[6,29,6,31],[6,32,6,34],[6,35,6,37],[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],[2,3,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,33],[6,15,6,16],[6,17,6,28],[7,32,7,34],[7,35,7,37],[0,0,0,35],[0,36,0,37],[4,0,4,37],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,9,5,14],[5,15,5,16],[5,17,5,28],[5,29,5,31],[5,32,5,34],[5,35,5,37],[3,0,3,3],[3,4,3,14],[3,15,3,16],[3,17,3,27]]}
["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,{"$f":"'AHSC Coverpage'!B3","v":"2021-04-01"},null,"AHSC Coverpage"]
["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,"Overview"]
["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,"AHD Project Description"]
["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,"AHD-HRI"]
["Justification:",null,null,null,null,null,null,null,null,null,null,null,null,null,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 Funds & Unit Mix"]
["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,"Dev Sources"]
[1,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD Dev Budget"]
[2,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD-HRI S&U Budget"]
[3,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBL and High Cost Test"]
[4,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,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 Fee 2021"]
[5,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,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"]
[6,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,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"]
[7,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI"]
[8,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI S&U Budget"]
[9,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA"]
[10,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA S&U Budget"]
[11,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PGM"]
[12,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PGM S&U Budget"]
[13,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative Policy"]
[14,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Narrative Based Policy"]
[15,null,"AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Support"]
[16,null,"AHSC"]
[17,null,"AHSC"]
[18,null,"AHSC"]
[19,null,"AHSC"]
[20,null,"AHSC"]
[21,null,"AHSC"]
[22,null,"AHSC"]
[23,null,"AHSC"]
[24,null,"AHSC"]
[25,null,"AHSC"]

{"sheet":"Upload Checklists","index":27,"n_rows":185,"n_cols":8,"rows_kept":185,"cut":false,"hidden":true,"merged":[[62,7,62,9],[16,0,16,5],[16,7,16,9],[18,0,18,5],[18,7,18,9],[20,0,20,9],[86,4,86,5],[86,7,86,9],[87,0,87,3],[87,4,87,5],[87,7,87,9],[84,7,84,9],[85,7,85,9],[79,7,79,9],[75,7,75,9],[76,7,76,9],[77,7,77,9],[78,7,78,9],[80,7,80,9],[73,7,73,9],[74,7,74,9],[23,0,23,9],[24,0,24,9],[25,0,25,9],[102,0,102,5],[93,0,93,5],[94,0,94,5],[117,0,117,5],[113,0,113,5],[114,0,114,5],[115,0,115,5],[116,0,116,5],[101,7,101,9],[93,6,94,6],[93,7,94,9],[110,7,110,9],[111,7,111,9],[112,7,112,9],[113,7,113,9],[95,7,95,9],[96,7,96,9],[97,7,97,9],[103,7,103,9],[104,7,104,9],[105,7,105,9],[106,7,106,9],[107,7,107,9],[108,7,108,9],[88,0,88,3],[88,4,88,5],[88,7,88,9],[95,0,95,5],[96,0,96,5],[97,0,97,5],[103,0,103,5],[104,0,104,5],[81,7,81,9],[82,7,82,9],[83,7,83,9],[92,0,92,3],[92,4,92,5],[102,7,102,9],[89,0,89,3],[89,4,89,5],[89,7,89,9],[90,0,90,3],[90,4,90,5],[90,7,90,9],[91,0,91,3],[91,4,91,5],[91,7,91,9],[86,0,86,3],[92,7,92,9],[98,0,98,5],[98,7,98,9],[99,0,99,5],[99,7,99,9],[100,0,100,5],[100,7,100,9],[101,0,101,5],[182,7,182,9],[105,0,105,5],[116,7,116,9],[106,0,106,5],[108,0,108,5],[109,0,109,5],[110,0,110,5],[111,0,111,5],[112,0,112,5],[109,7,109,9],[107,0,107,5],[125,0,125,5],[126,0,126,5],[127,0,127,5],[128,0,128,5],[124,0,124,5],[183,7,183,9],[184,7,184,9],[147,7,147,9],[150,7,150,9],[152,7,152,9],[154,7,154,9],[155,7,155,9],[114,7,114,9],[115,7,115,9],[151,7,151,9],[181,7,181,9],[157,7,157,9],[158,7,158,9],[179,7,179,9],[180,7,180,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[46,7,46,9],[52,7,52,9],[65,7,65,9],[72,7,72,9],[47,7,47,9],[48,7,48,9],[49,7,49,9],[50,7,50,9],[51,7,51,9],[53,7,53,9],[54,7,54,9],[55,7,55,9],[56,7,56,9],[64,0,64,9],[72,0,72,3],[59,0,59,5],[72,4,72,5],[69,4,69,5],[70,0,70,3],[70,4,70,5],[71,0,71,3],[2,6,3,6],[37,6,38,6],[17,7,17,9],[8,7,8,9],[22,0,22,9],[19,0,19,9],[29,0,29,9],[14,0,14,9],[71,7,71,9],[59,7,59,9],[61,0,61,5],[61,7,61,9],[63,0,63,5],[63,7,63,9],[66,7,66,9],[67,7,67,9],[68,7,68,9],[69,7,69,9],[70,7,70,9],[60,7,60,9],[17,0,17,5],[58,0,58,5],[60,0,60,5],[62,0,62,5],[84,0,84,3],[84,4,84,5],[85,0,85,3],[85,4,85,5],[79,0,79,3],[79,4,79,5],[80,0,80,3],[80,4,80,5],[81,0,81,3],[81,4,81,5],[82,0,82,3],[82,4,82,5],[83,0,83,3],[83,4,83,5],[78,0,78,3],[78,4,78,5],[73,0,73,3],[73,4,73,5],[74,0,74,3],[74,4,74,5],[75,0,75,3],[75,4,75,5],[76,0,76,3],[76,4,76,5],[77,0,77,3],[77,4,77,5],[71,4,71,5],[0,0,0,9],[37,0,37,5],[39,0,39,3],[39,4,39,5],[40,0,40,3],[40,4,40,5],[38,0,38,3],[38,4,38,5],[36,0,36,9],[44,0,44,3],[44,4,44,5],[50,0,50,3],[50,4,50,5],[2,7,3,9],[4,7,4,9],[5,7,5,9],[6,7,6,9],[7,7,7,9],[45,0,45,3],[45,4,45,5],[41,0,41,3],[41,4,41,5],[42,0,42,3],[42,4,42,5],[43,0,43,3],[43,4,43,5],[39,7,39,9],[40,7,40,9],[41,7,41,9],[42,7,42,9],[43,7,43,9],[44,7,44,9],[45,7,45,9],[55,4,55,5],[56,4,56,5],[56,0,56,3],[52,0,52,3],[51,0,51,3],[46,4,46,5],[47,0,47,3],[47,4,47,5],[48,0,48,3],[48,4,48,5],[49,0,49,3],[49,4,49,5],[51,4,51,5],[1,0,1,9],[9,7,9,9],[10,7,10,9],[11,7,11,9],[12,7,12,9],[13,7,13,9],[37,7,38,9],[15,7,15,9],[58,7,58,9],[5,0,5,5],[6,0,6,5],[8,0,8,5],[9,0,9,5],[10,0,10,5],[7,0,7,5],[11,0,11,5],[12,0,12,5],[13,0,13,5],[4,0,4,5],[2,0,2,5],[3,0,3,5],[15,0,15,5],[30,0,30,9],[21,0,21,9],[66,0,66,3],[66,4,66,5],[67,0,67,3],[67,4,67,5],[68,0,68,3],[68,4,68,5],[69,0,69,3],[33,0,33,9],[31,0,31,9],[32,0,32,9],[65,0,65,3],[65,4,65,5],[52,4,52,5],[53,0,53,3],[53,4,53,5],[54,0,54,3],[54,4,54,5],[34,0,34,5],[34,7,34,9],[35,0,35,5],[35,7,35,9],[57,0,57,5],[46,0,46,3],[55,0,55,3],[118,0,118,5],[123,0,123,5],[119,7,119,9],[125,7,125,9],[126,7,126,9],[127,7,127,9],[128,7,128,9],[119,0,119,5],[123,6,124,6],[123,7,124,9],[122,0,122,5],[122,7,122,9],[117,6,118,6],[117,7,118,9],[120,0,120,5],[120,6,121,6],[120,7,121,9],[121,0,121,5],[136,0,136,5],[134,0,134,5],[135,0,135,5],[129,0,129,5],[130,0,130,5],[131,0,131,5],[132,0,132,5],[133,0,133,5],[129,7,129,9],[130,7,130,9],[131,7,131,9],[132,7,132,9],[133,7,133,9],[136,7,136,9],[134,6,135,6],[134,7,135,9],[144,0,144,5],[145,0,145,5],[137,0,137,5],[138,0,138,5],[139,0,139,5],[140,0,140,5],[141,0,141,5],[142,0,142,5],[137,7,137,9],[138,7,138,9],[139,7,139,9],[140,7,140,9],[141,7,141,9],[142,7,142,9],[143,7,143,9],[144,7,144,9],[143,0,143,5],[145,6,146,6],[145,7,146,9],[147,0,147,5],[157,0,157,5],[159,0,159,5],[160,0,160,5],[161,0,161,5],[170,0,170,5],[146,0,146,5],[164,0,164,5],[165,0,165,5],[166,0,166,5],[167,0,167,5],[169,0,169,5],[158,0,158,5],[162,0,162,5],[163,0,163,5],[150,0,150,5],[152,0,152,5],[154,0,154,5],[155,0,155,5],[156,0,156,5],[148,0,148,5],[149,0,149,5],[168,0,168,5],[151,0,151,5],[148,6,149,6],[148,7,149,9],[162,6,163,6],[162,7,163,9],[170,6,171,6],[170,7,171,9],[159,7,159,9],[160,7,160,9],[161,7,161,9],[164,7,164,9],[165,7,165,9],[166,7,166,9],[167,7,167,9],[169,7,169,9],[168,7,168,9],[156,7,156,9],[153,7,153,9],[153,0,153,5],[177,4,177,5],[172,7,172,9],[173,7,173,9],[174,7,174,9],[175,7,175,9],[176,7,176,9],[177,7,177,9],[178,7,178,9],[174,0,174,3],[174,4,174,5],[173,0,173,3],[173,4,173,5],[171,0,171,3],[171,4,171,5],[172,0,172,3],[172,4,172,5],[175,0,175,3],[175,4,175,5],[183,0,183,3],[183,4,183,5],[182,0,182,3],[182,4,182,5],[184,0,184,3],[184,4,184,5],[176,0,176,3],[176,4,176,5],[177,0,177,3],[178,0,178,3],[178,4,178,5],[179,0,179,3],[179,4,179,5],[180,0,180,3],[180,4,180,5],[181,0,181,3],[181,4,181,5]]}
["AHSC Round 5 Document Checklist"]
["AHSC - Supplemental Application Workbook"]
["Overview TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["AB 1550"]
["Project Area Map"]
["Transit Service Map"]
["Transit Service Schedule"]
["MPO Support Doc"]
["SCS or Equiv Regional Plan"]
["Reloc Plan"]
["Hsng Element Letter"]
["Indian Tribe"]
["STI TRA Agrmnt"]
["Applicant Documents (if more than two applicants continue attachements as App3, App4, and App5)"]
["App1 Cert & Legal"]
["App2 Cert & Legal"]
["App1 Reso"]
["App2 Reso"]
["Resolutions***"]
["1. Entity Name (identity of the contracting party or borrower) and Entity Type (corporation, non-profit, for-profit, LLC, etc.)."]
["2. Name & Title of Signatory(ies)****                                                                                                                                                                                                                NOTE: Name and title of authorized signatory(ies) is preferred. In instances pertaining to municipalities/jurisdictions/transit agencies (when title is acceptable), supporting documentation evidencing the individual who currently holds the position must be provided."]
["3. NOFA Date."]
["4. Language authorizing Signatory(ies) to sign Standard Agreement."]
["5. Amendment Provision included. "]
["6. Aggregate dollar amount (should be equal to or greater than the requested/award amount), Loan Amount, and Grant amount, each to be listed individually."]
["7. Person attesting validity of resolution (must be someone other than person authorized to sign Standard Agreement)."]
["8. The meeting date authorizing resolution."]
["9. All votes taken at meeting authorizing resolution (ayes, no's, absent, vacant)."]
["10. Project name as it appears on AHSC application."]
["* The General Partner and Limited Partner who are members of the Limited Partnership will also need to submit applicable organizational documents based on the type of entity they are. "]
["** Organizational documents for the manager of the LLC if an entity other than an individual."]
["*** These are minimum requirements for a resolution. Updates can be requested once a review is completed. "]
["**** Ensure when identifying the Signatory(ies), if more than one is listed, that \"and\" or \"or\" is defined for individuals required to sign. "]
["App1 OrgDoc1"]
["App2 OrgDoc1"]
["Applicant Organizational Documents (submit documentation for each as App1, App2, etc..)"]
["Entity Type",null,null,null,null,null,"Submitted","Comments"]
["Limited Partnership (L.P.)*",null,null,null,"FAAST File:"]
["Certificate of Limited Partnership (LP-1)",null,null,null,"App1 OrgDoc1"]
["LP-2 (IF Applicable)",null,null,null,"App1 OrgDoc2"]
["Loan Authorization",null,null,null,"App1 OrgDoc3"]
["Certificate of Limited Partnership",null,null,null,"App1 OrgDoc4"]
["Certificate of Standing from Secretary of State",null,null,null,"App1 OrgDoc5"]
["Limited Partnership Agreement",null,null,null,"App1 OrgDoc6"]
["All Amendements to Limited Partnership Agreement",null,null,null,"App1 OrgDoc7"]
["Corporations",null,null,null,"FAAST File:",null,"Submitted","Comments"]
["Articles of Incorporation, with all amendments",null,null,null,"App1 OrgDoc1"]
["By-Laws, with all amendments",null,null,null,"App1 OrgDoc2"]
["Certiificate of Status from Secretary of State",null,null,null,"App1 OrgDoc3"]
["Evidence of tax-exempt status from FTB",null,null,null,"App1 OrgDoc4"]
["Evidence of tax-exempt status from IRS",null,null,null,"App1 OrgDoc5"]
["Limited Liability Company (LLC)**",null,null,null,"FAAST File:",null,"Submitted","Comments"]
["LLC-1",null,null,null,"App1 OrgDoc1"]
["Articles of Organization, with all amendments",null,null,null,"App1 OrgDoc2"]
["Operating Agreement, with all amendments",null,null,null,"App1 OrgDoc3"]
["Certificate of Status from Secretary of State",null,null,null,"App1 OrgDoc4"]
["FAAST File: "]
["App1 OrgChart"]
["App2 OrgChart"]
["App1 Signature Block"]
["App2 Signature Block"]
["App1 Payee Data or TIN"]
["App2 Payee Data or TIN"]
["Development Team Documents"]
["Owner/Borrower Entity**",null,null,null,"FAAST File:",null,"Submitted","Comments"]
["Certification & Legal Disclosure (wet signature required)",null,null,null,"Owner Cert & Legal"]
["Resolutions",null,null,null,"Owner Reso"]
["Organizational Documents (see above)",null,null,null,"Owner OrgDoc"]
["Organizational Chart",null,null,null,"Owner OrgChart"]
["Signature Block",null,null,null,"Owner Signature Block"]
["Payee Data Record (STD 204) (wet signature required)",null,null,null,"Owner Payee Data"]
["Managing General Partner**",null,null,null,"FAAST File:",null,"Submitted","Comments"]
["Certification & Legal Disclosure (wet signature required)",null,null,null,"MGP Cert & Legal"]
["Resolutions",null,null,null,"MGP Reso"]
["Organizational Documents (see above)",null,null,null,"MGP OrgDoc"]
["Organizational Chart",null,null,null,"MGP OrgChart"]
["Signature Block",null,null,null,"MGPSignature Block"]
["Payee Data Record (STD 204) (wet signature required)",null,null,null,"MGP Payee Data or TIN"]
["Administrative General Partner #1**",null,null,null,"FAAST File:",null,"Submitted","Comments"]
["Certification & Legal Disclosure (wet signature required)",null,null,null,"AGP Cert & Legal"]
["Resolutions",null,null,null,"AGP Reso"]
["Organizational Documents (see above)",null,null,null,"AGP OrgDoc"]
["Organizational Chart",null,null,null,"AGP OrgChart"]
["Signature Block",null,null,null,"AGP Signature Block"]
["Payee Data Record (STD 204) (wet signature required)",null,null,null,"AGP Payee Data or TIN"]
["Administrative General Partner #2**",null,null,null,"FAAST File:",null,"Submitted","Comments"]
["Certification & Legal Disclosure (wet signature required)",null,null,null,"AGP2 Cert & Legal"]
["Resolutions",null,null,null,"AGP2 Reso"]
["Organizational Documents (see above)",null,null,null,"AGP2 OrgDoc"]
["Organizational Chart",null,null,null,"AGP2 OrgChart"]
["Signature Block",null,null,null,"AGP2 Signature Block"]
["Payee Data Record (STD 204) (wet signature required)",null,null,null,"AGP2 Payee Data or TIN"]
["AHD-HRI TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["Net Density Verification"]
["Cap Improvements Req"]
["SFH Lease Addendum"]
["AHD Environmental"]
["AHD Auth to Use Grant Funds"]
["AHD Market Study"]
["AHD Site Control"]
["AHD Preliminary Title Report"]
["Past Exp AHD1 (submit documentation for each as AHD1, AHD2, etc..)"]
["AHD No Ag"]
["AHD Ag Infill"]
["HRI Environmental"]
["HRI Auth to Use Grant Funds"]
["HRI Market Study"]
["HRI Site Control"]
["Past Exp HRI1 (submit documentation for each as HRI1, HRI2, etc..)"]
["HRI No Ag"]
["HRI Ag Infill"]
["HRI Local Approvals"]
["Article XXXIV Attorney Opinion"]
["Article XXXIV Authority"]
["Tax Credit Reservation"]
["AHD-HRI Dev Sources TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["EFC AHD HRI1 (submit documentation for each as HRI1, HRI2, etc..)"]
["AHD Units & Max Funds TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["Utility Allowance (substantiate amount used per local housing authority)"]
["STI TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["STI Cap Project Cost"]
["EFC STI1 (submit documentation for each as STI1, STI2, etc..)"]
["STI Environmental"]
["STI Auth to Use Grant Funds"]
["STI Site Control"]
["Past Exp STI1 (submit documentation for each as STI1, STI2, etc..)"]
["STI No Ag"]
["STI Ag Infill"]
["STI Local Approvals"]
["TRA TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["TRA Cap Project Cost"]
["EFC TRA1 (submit documentation for each as TRA1, TRA2, etc..)"]
["TRA Environmental"]
["TRA Auth to Use Grant Funds"]
["TRA Site Control"]
["Past Exp TRA1 (submit documentation for each as TRA1, TRA2, etc..)"]
["TRA No Ag"]
["TRA Ag Infill"]
["TRA Local Approvals"]
["PGM TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["EFC PGM1 (submit documentation for each as PGM1, PGM2, etc..)"]
["Quantitative Policy TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["Bicycle Network Connectivity"]
["Safe Bicycle Routes"]
["Pedestrian Network Connectivity"]
["Safe Pedestrian Routes"]
["Green Building Status"]
["Energy Grid reductions"]
["GGRF Fund Evidence"]
["High Speed Rail Area"]
["Anti-Displacement Resident"]
["Anti-Displacement Business"]
["Workforce Development"]
["Program Continuation"]
["Narrative-Based Policy TAB",null,null,null,null,null,"Submitted","Comments"]
["FAAST File: "]
["Narrative"]
["Local Planning Efforts"]
["Site Plan & Project Map"]
["Community Tracker"]
["Community Needs"]
["Climate Matrix"]
["GHG & Co-Benefits Quantification",null,null,null,null,null,"Submitted","Comments"]
["Description",null,null,null,"FAAST File:"]
["Completed AHSC Benefits Calculator Tool, with worksheets applicable to the project and all fields in the GHG Summary and Co-benefits Summary tabs populated. Click here for instructional video.",null,null,null,"GHG Benefits Calculator Tool"]
["Documentation of affordable housing development inputs, including the following:\n- Number and type of dwelling units;\n- Number of affordable unit (per Guidelines definition); \n- Number of stories; and\n- Net density",null,null,null,"GHG Affordable Housing"]
["Map documenting distance to central business district, determined using the CARB tool available at:  \nwww.arb.ca.gov/cc/capandtrade/auctionproceeds/kml/jobcentermap.htm",null,null,null,"GHG Distance to CBD"]
["Documentation of mixed-use development inputs, including proposed uses and total areas of each type of space",null,null,null,"GHG Mixed-Used Development"]
["Documentation of parking inputs, including the following: \n- Number of residential parking spaces; and\n- Calculations of unbundled monthly parking cost and on-street parking price increase",null,null,null,"GHG Parking"]
["Documentation of transit subsidy program, including the following: \n- Number of dwelling units to receive transit subsidies;\n- Type and annual value of transit subsidies to residents; and \n- Number of years for which subsidies will be funded",null,null,null,"GHG Transit Subsidy"]
["Project area map documenting the following:\n- Type and location of traffic calming measures; \n- Type, location, and length of bicycle and pedestrian facilities; and\n- Key destinations in ¼ and ½ mile buffers around each bicycle and pedestrian facility",null,null,null,"GHG Project Area Map"]
["Documentation of average daily traffic for the street parallel to each proposed bicycle or pedestrian facility",null,null,null,"GHG Average Daily Traffic"]
["Letter from bike share partner (on bike share organization letterhead and signed by bike share organization staff) documenting the following:\n-Calculations of number of bike share trips per year, bicycle energy use, and avg. cost per trip",null,null,null,"GHG Bike Share"]
["Letter from transit agency partner (on transit agency letterhead and signed by transit agency staff) documenting the following for each new or expanded service or capital improvement:\n- Type of service, vehicle, fuel, and engine;\n- Days of operation;\n- Adjustment factor and length of average auto trip reduced, if different from default;\n- Tolls avoided & parking costs at transit facility; &\n- Calculations of increase in ridership& vehicle miles traveled or fuel consumption of transit vehicle",null,null,null,"GHG Transit Component (Submit documentation for each new or expanded service or capital improvement and number according to order on Transit Inputs tab)"]
["Map documenting new or expanded transit routes or capital improvements",null,null,null,"GHG Transit Map"]
["PVWatts Calculator results spreadsheet, generated via pvwatts.nrel.gov/",null,null,null,"GHG PVWatts Results"]
["Documentation of solar PV system, including the following:\n- Number of solar PV panels;\n- Watts per panel; and\n- Size of any solar PV system required for the project by code",null,null,null,"GHG Solar PV System"]

{"sheet":"Rent Limits","index":28,"n_rows":1045,"n_cols":27,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County","County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5,null,null,"county_name","lim50_21p1","lim50_21p2","lim50_21p3","lim50_21p4","lim50_21p5","lim50_21p6","lim50_21p7","lim50_21p8"]
["Alameda","Alameda0.15",{"$f":"C9*2*0.15","v":14385},{"$f":"D9*2*0.15","v":16440},{"$f":"E9*2*0.15","v":18495},{"$f":"F9*2*0.15","v":20550},{"$f":"G9*2*0.15","v":22200},{"$f":"H9*2*0.15","v":23850},25485,27135,{"$f":"TRUNC(C2/12*0.3)","v":359},{"$f":"TRUNC((C2+D2)/2/12*0.3)","v":385},{"$f":"TRUNC((E2)/12*0.3)","v":462},{"$f":"TRUNC(((F2+G2)/2)/12*0.3)","v":534},{"$f":"TRUNC(H2/12*0.3)","v":596},{"$f":"TRUNC(((I2+J2)/2)/12*0.3)","v":657},null,null,"Alameda",47950,54800,61650,68500,74000,79500,84950,90450]
["Alameda","Alameda0.2",{"$f":"C9*2*0.2","v":19180},{"$f":"D9*2*0.2","v":21920},24660,27400,29600,31800,33980,36180,479,513,616,712,795,877,null,null,"Alpine",28450,32500,36550,40600,43850,47100,50350,53600]
["Alameda","Alameda0.25",{"$f":"C9*2*0.25","v":23975},{"$f":"D9*2*0.25","v":27400},30825,34250,37000,39750,42475,45225,599,642,770,890,993,1096,null,null,"Amador",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda0.3",{"$f":"C9*2*0.3","v":28770},{"$f":"D9*2*0.3","v":32880},36990,41100,44400,47700,50970,54270,719,770,924,1068,1192,1315,null,null,"Butte",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.35",{"$f":"C9*2*0.35","v":33565},{"$f":"D9*2*0.35","v":38360},43155,47950,51800,55650,59464.999999999993,63314.999999999993,839,899,1078,1246,1391,1534,null,null,"Calaveras",28600,32700,36800,40850,44150,47400,50700,53950]
["Alameda","Alameda0.4",{"$f":"C9*2*0.4","v":38360},{"$f":"D9*2*0.4","v":43840},49320,54800,59200,63600,67960,72360,959,1027,1233,1425,1590,1754,null,null,"Colusa",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.45",{"$f":"C9*2*0.45","v":43155},{"$f":"D9*2*0.45","v":49320},55485,61650,66600,71550,76455,81405,1078,1155,1387,1603,1788,1973,null,null,"Contra Costa",47950,54800,61650,68500,74000,79500,84950,90450]
["Alameda","Alameda0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":54800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":61650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":68500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":74000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":79500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":84950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":90450},{"$f":"TRUNC(C9/12*0.3)","v":1198},{"$f":"TRUNC((C9+D9)/2/12*0.3)","v":1284},{"$f":"TRUNC((E9)/12*0.3)","v":1541},{"$f":"TRUNC(((F9+G9)/2)/12*0.3)","v":1781},{"$f":"TRUNC(H9/12*0.3)","v":1987},{"$f":"TRUNC(((I9+J9)/2)/12*0.3)","v":2192},null,null,"Del Norte",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.55",{"$f":"C9*2*0.55","v":52745.000000000007},{"$f":"D9*2*0.55","v":60280.000000000007},67815,75350,81400,87450,93445.000000000015,99495.000000000015,{"$f":"TRUNC(C10/12*0.3)","v":1318},{"$f":"TRUNC((C10+D10)/2/12*0.3)","v":1412},{"$f":"TRUNC((E10)/12*0.3)","v":1695},{"$f":"TRUNC(((F10+G10)/2)/12*0.3)","v":1959},{"$f":"TRUNC(H10/12*0.3)","v":2186},{"$f":"TRUNC(((I10+J10)/2)/12*0.3)","v":2411},null,null,"El Dorado",31750,36250,40800,45300,48950,52550,56200,59800]
["Alameda","Alameda0.6",{"$f":"C9*2*0.6","v":57540},{"$f":"D9*2*0.6","v":65760},73980,82200,88800,95400,101940,108540,1438,1541,1849,2137,2385,2631,null,null,"Fresno",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.65",{"$f":"C9*2*0.65","v":62335},{"$f":"D9*2*0.65","v":71240},80145,89050,96200,103350,110435,117585,1558,1669,2003,2315,2583,2850,null,null,"Glenn",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.7",{"$f":"C9*2*0.7","v":67130},{"$f":"D9*2*0.7","v":76720},86310,95900,103600,111300,118929.99999999999,126629.99999999999,1678,1798,2157,2493,2782,3069,null,null,"Humboldt",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.75",{"$f":"C9*2*0.75","v":71925},{"$f":"D9*2*0.75","v":82200},92475,102750,111000,119250,127425,135675,1798,1926,2311,2671,2981,3288,null,null,"Imperial",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda0.8",{"$f":"C9*2*0.8","v":76720},{"$f":"D9*2*0.8","v":87680},98640,109600,118400,127200,135920,144720,1918,2055,2466,2850,3180,3508,null,null,"Inyo",25950,29650,33350,37050,40050,43000,45950,48950]
["Alameda","Alameda0.9",{"$f":"C9*2*0.9","v":86310},{"$f":"D9*2*0.9","v":98640},110970,123300,133200,143100,152910,162810,2157,2311,2774,3206,3577,3946,null,null,"Kern",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda1",{"$f":"C9*2","v":95900},{"$f":"D9*2","v":109600},123300,137000,148000,159000,169900,180900,{"$f":"K9*2","v":2396},{"$f":"L9*2","v":2568},3082,3562,3974,4384,null,null,"Kings",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda1.1",{"$f":"C9*2*1.1","v":105490.00000000001},{"$f":"D9*2*1.1","v":120560.00000000001},135630,150700,162800,174900,186890.00000000003,198990.00000000003,2637,2825,3390,3918,4372,4823,null,null,"Lake",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda1.2",{"$f":"C9*2*1.2","v":115080},{"$f":"D9*2*1.2","v":131520},147960,164400,177600,190800,203880,217080,2877,3082,3699,4275,4770,5262,null,null,"Lassen",25300,28900,32500,36100,39000,41900,44800,47700]
["Alpine","Alpine0.15",{"$f":"C27*2*0.15","v":8535},{"$f":"D27*2*0.15","v":9750},{"$f":"E27*2*0.15","v":10965},{"$f":"F27*2*0.15","v":12180},{"$f":"G27*2*0.15","v":13155},{"$f":"H27*2*0.15","v":14130},15105,16080,213,228,274,316,353,389,null,null,"Los Angeles",41400,47300,53200,59100,63850,68600,73300,78050]
["Alpine","Alpine0.2",{"$f":"C27*2*0.2","v":11380},{"$f":"D27*2*0.2","v":13000},14620,16240,17540,18840,20140,21440,284,304,365,422,471,519,null,null,"Madera",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine0.25",{"$f":"C27*2*0.25","v":14225},{"$f":"D27*2*0.25","v":16250},18275,20300,21925,23550,25175,26800,355,380,456,527,588,649,null,null,"Marin",63950,73100,82250,91350,98700,106000,113300,120600]
["Alpine","Alpine0.3",{"$f":"C27*2*0.3","v":17070},{"$f":"D27*2*0.3","v":19500},21930,24360,26310,28260,30210,32160,426,457,548,633,706,779,null,null,"Mariposa",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine0.35",{"$f":"C27*2*0.35","v":19915},{"$f":"D27*2*0.35","v":22750},25585,28420,30694.999999999996,32970,35245,37520,497,533,639,738,824,909,null,null,"Mendocino",25350,28950,32550,36150,39050,41950,44850,47750]
["Alpine","Alpine0.4",{"$f":"C27*2*0.4","v":22760},{"$f":"D27*2*0.4","v":26000},29240,32480,35080,37680,40280,42880,569,609,731,844,942,1039,null,null,"Merced",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine0.45",{"$f":"C27*2*0.45","v":25605},{"$f":"D27*2*0.45","v":29250},32895,36540,39465,42390,45315,48240,640,685,822,950,1059,1169,null,null,"Modoc",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":43850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":47100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":50350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53600},{"$f":"TRUNC(C27/12*0.3)","v":711},{"$f":"TRUNC((C27+D27)/2/12*0.3)","v":761},{"$f":"TRUNC((E27)/12*0.3)","v":913},{"$f":"TRUNC(((F27+G27)/2)/12*0.3)","v":1055},{"$f":"TRUNC(H27/12*0.3)","v":1177},{"$f":"TRUNC(((I27+J27)/2)/12*0.3)","v":1299},null,null,"Mono",27650,31600,35550,39450,42650,45800,48950,52100]
["Alpine","Alpine0.55",{"$f":"C27*2*0.55","v":31295.000000000004},{"$f":"D27*2*0.55","v":35750},40205,44660,48235.000000000007,51810.000000000007,55385.000000000007,58960.000000000007,{"$f":"TRUNC(C28/12*0.3)","v":782},{"$f":"TRUNC((C28+D28)/2/12*0.3)","v":838},{"$f":"TRUNC((E28)/12*0.3)","v":1005},{"$f":"TRUNC(((F28+G28)/2)/12*0.3)","v":1161},{"$f":"TRUNC(H28/12*0.3)","v":1295},{"$f":"TRUNC(((I28+J28)/2)/12*0.3)","v":1429},null,null,"Monterey",35600,40700,45800,50850,54950,59000,63100,67150]
["Alpine","Alpine0.6",{"$f":"C27*2*0.6","v":34140},{"$f":"D27*2*0.6","v":39000},43860,48720,52620,56520,60420,64320,853,914,1096,1266,1413,1559,null,null,"Napa",39800,45500,51200,56850,61400,65950,70500,75050]
["Alpine","Alpine0.65",{"$f":"C27*2*0.65","v":36985},{"$f":"D27*2*0.65","v":42250},47515,52780,57005,61230,65455,69680,924,990,1187,1372,1530,1689,null,null,"Nevada",31450,35950,40450,44900,48500,52100,55700,59300]
["Alpine","Alpine0.7",{"$f":"C27*2*0.7","v":39830},{"$f":"D27*2*0.7","v":45500},51170,56840,61389.999999999993,65940,70490,75040,995,1066,1279,1477,1648,1819,null,null,"Orange",47100,53800,60550,67250,72650,78050,83400,88800]
["Alpine","Alpine0.75",{"$f":"C27*2*0.75","v":42675},{"$f":"D27*2*0.75","v":48750},54825,60900,65775,70650,75525,80400,1066,1142,1370,1583,1766,1949,null,null,"Placer",31750,36250,40800,45300,48950,52550,56200,59800]
["Alpine","Alpine0.8",{"$f":"C27*2*0.8","v":45520},{"$f":"D27*2*0.8","v":52000},58480,64960,70160,75360,80560,85760,1138,1219,1462,1689,1884,2079,null,null,"Plumas",25600,29250,32900,36550,39500,42400,45350,48250]
["Alpine","Alpine0.9",{"$f":"C27*2*0.9","v":51210},{"$f":"D27*2*0.9","v":58500},65790,73080,78930,84780,90630,96480,1280,1371,1644,1900,2119,2338,null,null,"Riverside",27650,31600,35550,39500,42700,45850,49000,52150]
["Alpine","Alpine1",{"$f":"C27*2","v":56900},{"$f":"D27*2","v":65000},73100,81200,87700,94200,100700,107200,{"$f":"K27*2","v":1422},{"$f":"L27*2","v":1522},1826,2110,2354,2598,null,null,"Sacramento",31750,36250,40800,45300,48950,52550,56200,59800]
["Alpine","Alpine1.1",{"$f":"C27*2*1.1","v":62590.000000000007},{"$f":"D27*2*1.1","v":71500},80410,89320,96470.000000000015,103620.00000000001,110770.00000000001,117920.00000000001,{"$f":"TRUNC(C36/12*0.3)","v":1564},{"$f":"TRUNC((C36+D36)/2/12*0.3)","v":1676},{"$f":"TRUNC((E36)/12*0.3)","v":2010},{"$f":"TRUNC(((F36+G36)/2)/12*0.3)","v":2322},{"$f":"TRUNC(H36/12*0.3)","v":2590},{"$f":"TRUNC(((I36+J36)/2)/12*0.3)","v":2858},null,null,"San Benito",34200,39050,43950,48800,52750,56650,60550,64450]
["Alpine","Alpine1.2",{"$f":"C27*2*1.2","v":68280},{"$f":"D27*2*1.2","v":78000},87720,97440,105240,113040,120840,128640,1707,1828,2193,2533,2826,3118,null,null,"San Bernardino",27650,31600,35550,39500,42700,45850,49000,52150]
["Amador","Amador0.15",{"$f":"C45*2*0.15","v":8190},{"$f":"D45*2*0.15","v":9360},{"$f":"E45*2*0.15","v":10530},{"$f":"F45*2*0.15","v":11685},{"$f":"G45*2*0.15","v":12630},{"$f":"H45*2*0.15","v":13560},14490,15435,204,219,263,303,339,374,null,null,"San Diego",42450,48500,54550,60600,65450,70300,75150,80000]
["Amador","Amador0.2",{"$f":"C45*2*0.2","v":10920},{"$f":"D45*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498,null,null,"San Francisco",63950,73100,82250,91350,98700,106000,113300,120600]
["Amador","Amador0.25",{"$f":"C45*2*0.25","v":13650},{"$f":"D45*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623,null,null,"San Joaquin",25900,29600,33300,37000,40000,42950,45900,48850]
["Amador","Amador0.3",{"$f":"C45*2*0.3","v":16380},{"$f":"D45*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748,null,null,"San Luis Obispo",34250,39150,44050,48900,52850,56750,60650,64550]
["Amador","Amador0.35",{"$f":"C45*2*0.35","v":19110},{"$f":"D45*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872,null,null,"San Mateo",63950,73100,82250,91350,98700,106000,113300,120600]
["Amador","Amador0.4",{"$f":"C45*2*0.4","v":21840},{"$f":"D45*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997,null,null,"Santa Barbara",43750,50000,56250,62450,67450,72450,77450,82450]
["Amador","Amador0.45",{"$f":"C45*2*0.45","v":24570},{"$f":"D45*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122,null,null,"Santa Clara",58000,66300,74600,82850,89500,96150,102750,109400]
["Amador","Amador0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(C45/12*0.3)","v":682},{"$f":"TRUNC((C45+D45)/2/12*0.3)","v":731},{"$f":"TRUNC((E45)/12*0.3)","v":877},{"$f":"TRUNC(((F45+G45)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H45/12*0.3)","v":1130},{"$f":"TRUNC(((I45+J45)/2)/12*0.3)","v":1246},null,null,"Santa Cruz",48650,55600,62550,69500,75100,80650,86200,91750]
["Amador","Amador0.55",{"$f":"C45*2*0.55","v":30030.000000000004},{"$f":"D45*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C46/12*0.3)","v":750},{"$f":"TRUNC((C46+D46)/2/12*0.3)","v":804},{"$f":"TRUNC((E46)/12*0.3)","v":965},{"$f":"TRUNC(((F46+G46)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H46/12*0.3)","v":1243},{"$f":"TRUNC(((I46+J46)/2)/12*0.3)","v":1371},null,null,"Shasta",24850,28400,31950,35500,38350,41200,44050,46900]
["Amador","Amador0.6",{"$f":"C45*2*0.6","v":32760},{"$f":"D45*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496,null,null,"Sierra",29600,33800,38050,42250,45650,49050,52400,55800]
["Amador","Amador0.65",{"$f":"C45*2*0.65","v":35490},{"$f":"D45*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620,null,null,"Siskiyou",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador0.7",{"$f":"C45*2*0.7","v":38220},{"$f":"D45*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745,null,null,"Solano",34000,38850,43700,48550,52450,56350,60250,64100]
["Amador","Amador0.75",{"$f":"C45*2*0.75","v":40950},{"$f":"D45*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870,null,null,"Sonoma",40750,46550,52350,58150,62850,67500,72150,76800]
["Amador","Amador0.8",{"$f":"C45*2*0.8","v":43680},{"$f":"D45*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995,null,null,"Stanislaus",25000,28550,32100,35650,38550,41400,44250,47100]
["Amador","Amador0.9",{"$f":"C45*2*0.9","v":49140},{"$f":"D45*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244,null,null,"Sutter",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador1",{"$f":"C45*2","v":54600},{"$f":"D45*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K45*2","v":1364},{"$f":"L45*2","v":1462},1754,2026,2260,2492,null,null,"Tehama",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador1.1",{"$f":"C45*2*1.1","v":60060.000000000007},{"$f":"D45*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C54/12*0.3)","v":1501},{"$f":"TRUNC((C54+D54)/2/12*0.3)","v":1608},{"$f":"TRUNC((E54)/12*0.3)","v":1930},{"$f":"TRUNC(((F54+G54)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H54/12*0.3)","v":2486},{"$f":"TRUNC(((I54+J54)/2)/12*0.3)","v":2743},null,null,"Trinity",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador1.2",{"$f":"C45*2*1.2","v":65520},{"$f":"D45*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992,null,null,"Tulare",24400,27900,31400,34850,37650,40450,43250,46050]
["Butte","Butte0.15",{"$f":"C63*2*0.15","v":7320},{"$f":"D63*2*0.15","v":8370},{"$f":"E63*2*0.15","v":9420},{"$f":"F63*2*0.15","v":10455},{"$f":"G63*2*0.15","v":11295},{"$f":"H63*2*0.15","v":12135},12975,13815,183,196,235,271,303,334,null,null,"Tuolumne",26050,29800,33500,37200,40200,43200,46150,49150]
["Butte","Butte0.2",{"$f":"C63*2*0.2","v":9760},{"$f":"D63*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446,null,null,"Ventura",39250,44850,50450,56050,60550,65050,69550,74000]
["Butte","Butte0.25",{"$f":"C63*2*0.25","v":12200},{"$f":"D63*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558,null,null,"Yolo",31050,35450,39900,44300,47850,51400,54950,58500]
["Butte","Butte0.3",{"$f":"C63*2*0.3","v":14640},{"$f":"D63*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669,null,null,"Yuba",24400,27900,31400,34850,37650,40450,43250,46050]
["Butte","Butte0.35",{"$f":"C63*2*0.35","v":17080},{"$f":"D63*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Butte","Butte0.4",{"$f":"C63*2*0.4","v":19520},{"$f":"D63*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Butte","Butte0.45",{"$f":"C63*2*0.45","v":21960},{"$f":"D63*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Butte","Butte0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C63/12*0.3)","v":610},{"$f":"TRUNC((C63+D63)/2/12*0.3)","v":653},{"$f":"TRUNC((E63)/12*0.3)","v":785},{"$f":"TRUNC(((F63+G63)/2)/12*0.3)","v":906},{"$f":"TRUNC(H63/12*0.3)","v":1011},{"$f":"TRUNC(((I63+J63)/2)/12*0.3)","v":1116}]
["Butte","Butte0.55",{"$f":"C63*2*0.55","v":26840.000000000004},{"$f":"D63*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C64/12*0.3)","v":671},{"$f":"TRUNC((C64+D64)/2/12*0.3)","v":719},{"$f":"TRUNC((E64)/12*0.3)","v":863},{"$f":"TRUNC(((F64+G64)/2)/12*0.3)","v":996},{"$f":"TRUNC(H64/12*0.3)","v":1112},{"$f":"TRUNC(((I64+J64)/2)/12*0.3)","v":1227}]
["Butte","Butte0.6",{"$f":"C63*2*0.6","v":29280},{"$f":"D63*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Butte","Butte0.65",{"$f":"C63*2*0.65","v":31720},{"$f":"D63*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Butte","Butte0.7",{"$f":"C63*2*0.7","v":34160},{"$f":"D63*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Butte","Butte0.75",{"$f":"C63*2*0.75","v":36600},{"$f":"D63*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Butte","Butte0.8",{"$f":"C63*2*0.8","v":39040},{"$f":"D63*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Butte","Butte0.9",{"$f":"C63*2*0.9","v":43920},{"$f":"D63*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Butte","Butte1",{"$f":"C63*2","v":48800},{"$f":"D63*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K63*2","v":1220},{"$f":"L63*2","v":1306},1570,1812,2022,2232]
["Butte","Butte1.1",{"$f":"C63*2*1.1","v":53680.000000000007},{"$f":"D63*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C72/12*0.3)","v":1342},{"$f":"TRUNC((C72+D72)/2/12*0.3)","v":1438},{"$f":"TRUNC((E72)/12*0.3)","v":1727},{"$f":"TRUNC(((F72+G72)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H72/12*0.3)","v":2224},{"$f":"TRUNC(((I72+J72)/2)/12*0.3)","v":2455}]
["Butte","Butte1.2",{"$f":"C63*2*1.2","v":58560},{"$f":"D63*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Calaveras","Calaveras0.15",{"$f":"C81*2*0.15","v":8580},{"$f":"D81*2*0.15","v":9810},{"$f":"E81*2*0.15","v":11040},{"$f":"F81*2*0.15","v":12255},{"$f":"G81*2*0.15","v":13245},{"$f":"H81*2*0.15","v":14220},15210,16185,214,229,276,318,355,392]
["Calaveras","Calaveras0.2",{"$f":"C81*2*0.2","v":11440},{"$f":"D81*2*0.2","v":13080},14720,16340,17660,18960,20280,21580,286,306,368,425,474,523]
["Calaveras","Calaveras0.25",{"$f":"C81*2*0.25","v":14300},{"$f":"D81*2*0.25","v":16350},18400,20425,22075,23700,25350,26975,357,383,460,531,592,654]
["Calaveras","Calaveras0.3",{"$f":"C81*2*0.3","v":17160},{"$f":"D81*2*0.3","v":19620},22080,24510,26490,28440,30420,32370,429,459,552,637,711,784]
["Calaveras","Calaveras0.35",{"$f":"C81*2*0.35","v":20020},{"$f":"D81*2*0.35","v":22890},25760,28595,30904.999999999996,33180,35490,37765,500,536,644,743,829,915]
["Calaveras","Calaveras0.4",{"$f":"C81*2*0.4","v":22880},{"$f":"D81*2*0.4","v":26160},29440,32680,35320,37920,40560,43160,572,613,736,850,948,1046]
["Calaveras","Calaveras0.45",{"$f":"C81*2*0.45","v":25740},{"$f":"D81*2*0.45","v":29430},33120,36765,39735,42660,45630,48555,643,689,828,956,1066,1177]
["Calaveras","Calaveras0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":44150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":47400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":50700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53950},{"$f":"TRUNC(C81/12*0.3)","v":715},{"$f":"TRUNC((C81+D81)/2/12*0.3)","v":766},{"$f":"TRUNC((E81)/12*0.3)","v":920},{"$f":"TRUNC(((F81+G81)/2)/12*0.3)","v":1062},{"$f":"TRUNC(H81/12*0.3)","v":1185},{"$f":"TRUNC(((I81+J81)/2)/12*0.3)","v":1308}]
["Calaveras","Calaveras0.55",{"$f":"C81*2*0.55","v":31460.000000000004},{"$f":"D81*2*0.55","v":35970},40480,44935,48565.000000000007,52140.000000000007,55770.000000000007,59345.000000000007,{"$f":"TRUNC(C82/12*0.3)","v":786},{"$f":"TRUNC((C82+D82)/2/12*0.3)","v":842},{"$f":"TRUNC((E82)/12*0.3)","v":1012},{"$f":"TRUNC(((F82+G82)/2)/12*0.3)","v":1168},{"$f":"TRUNC(H82/12*0.3)","v":1303},{"$f":"TRUNC(((I82+J82)/2)/12*0.3)","v":1438}]
["Calaveras","Calaveras0.6",{"$f":"C81*2*0.6","v":34320},{"$f":"D81*2*0.6","v":39240},44160,49020,52980,56880,60840,64740,858,919,1104,1275,1422,1569]
["Calaveras","Calaveras0.65",{"$f":"C81*2*0.65","v":37180},{"$f":"D81*2*0.65","v":42510},47840,53105,57395,61620,65910,70135,929,996,1196,1381,1540,1700]
["Calaveras","Calaveras0.7",{"$f":"C81*2*0.7","v":40040},{"$f":"D81*2*0.7","v":45780},51520,57190,61809.999999999993,66360,70980,75530,1001,1072,1288,1487,1659,1831]
["Calaveras","Calaveras0.75",{"$f":"C81*2*0.75","v":42900},{"$f":"D81*2*0.75","v":49050},55200,61275,66225,71100,76050,80925,1072,1149,1380,1593,1777,1962]
["Calaveras","Calaveras0.8",{"$f":"C81*2*0.8","v":45760},{"$f":"D81*2*0.8","v":52320},58880,65360,70640,75840,81120,86320,1144,1226,1472,1700,1896,2093]
["Calaveras","Calaveras0.9",{"$f":"C81*2*0.9","v":51480},{"$f":"D81*2*0.9","v":58860},66240,73530,79470,85320,91260,97110,1287,1379,1656,1912,2133,2354]
["Calaveras","Calaveras1",{"$f":"C81*2","v":57200},{"$f":"D81*2","v":65400},73600,81700,88300,94800,101400,107900,{"$f":"K81*2","v":1430},{"$f":"L81*2","v":1532},1840,2124,2370,2616]
["Calaveras","Calaveras1.1",{"$f":"C81*2*1.1","v":62920.000000000007},{"$f":"D81*2*1.1","v":71940},80960,89870,97130.000000000015,104280.00000000001,111540.00000000001,118690.00000000001,{"$f":"TRUNC(C90/12*0.3)","v":1573},{"$f":"TRUNC((C90+D90)/2/12*0.3)","v":1685},{"$f":"TRUNC((E90)/12*0.3)","v":2024},{"$f":"TRUNC(((F90+G90)/2)/12*0.3)","v":2337},{"$f":"TRUNC(H90/12*0.3)","v":2607},{"$f":"TRUNC(((I90+J90)/2)/12*0.3)","v":2877}]
["Calaveras","Calaveras1.2",{"$f":"C81*2*1.2","v":68640},{"$f":"D81*2*1.2","v":78480},88320,98040,105960,113760,121680,129480,1716,1839,2208,2550,2844,3139]
["Colusa","Colusa0.15",{"$f":"C99*2*0.15","v":7320},{"$f":"D99*2*0.15","v":8370},{"$f":"E99*2*0.15","v":9420},{"$f":"F99*2*0.15","v":10455},{"$f":"G99*2*0.15","v":11295},{"$f":"H99*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Colusa","Colusa0.2",{"$f":"C99*2*0.2","v":9760},{"$f":"D99*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Colusa","Colusa0.25",{"$f":"C99*2*0.25","v":12200},{"$f":"D99*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Colusa","Colusa0.3",{"$f":"C99*2*0.3","v":14640},{"$f":"D99*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Colusa","Colusa0.35",{"$f":"C99*2*0.35","v":17080},{"$f":"D99*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Colusa","Colusa0.4",{"$f":"C99*2*0.4","v":19520},{"$f":"D99*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Colusa","Colusa0.45",{"$f":"C99*2*0.45","v":21960},{"$f":"D99*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Colusa","Colusa0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C99/12*0.3)","v":610},{"$f":"TRUNC((C99+D99)/2/12*0.3)","v":653},{"$f":"TRUNC((E99)/12*0.3)","v":785},{"$f":"TRUNC(((F99+G99)/2)/12*0.3)","v":906},{"$f":"TRUNC(H99/12*0.3)","v":1011},{"$f":"TRUNC(((I99+J99)/2)/12*0.3)","v":1116}]
["Colusa","Colusa0.55",{"$f":"C99*2*0.55","v":26840.000000000004},{"$f":"D99*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C100/12*0.3)","v":671},{"$f":"TRUNC((C100+D100)/2/12*0.3)","v":719},{"$f":"TRUNC((E100)/12*0.3)","v":863},{"$f":"TRUNC(((F100+G100)/2)/12*0.3)","v":996},{"$f":"TRUNC(H100/12*0.3)","v":1112},{"$f":"TRUNC(((I100+J100)/2)/12*0.3)","v":1227}]
["Colusa","Colusa0.6",{"$f":"C99*2*0.6","v":29280},{"$f":"D99*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Colusa","Colusa0.65",{"$f":"C99*2*0.65","v":31720},{"$f":"D99*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Colusa","Colusa0.7",{"$f":"C99*2*0.7","v":34160},{"$f":"D99*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Colusa","Colusa0.75",{"$f":"C99*2*0.75","v":36600},{"$f":"D99*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Colusa","Colusa0.8",{"$f":"C99*2*0.8","v":39040},{"$f":"D99*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Colusa","Colusa0.9",{"$f":"C99*2*0.9","v":43920},{"$f":"D99*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Colusa","Colusa1",{"$f":"C99*2","v":48800},{"$f":"D99*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K99*2","v":1220},{"$f":"L99*2","v":1306},1570,1812,2022,2232]
["Colusa","Colusa1.1",{"$f":"C99*2*1.1","v":53680.000000000007},{"$f":"D99*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C108/12*0.3)","v":1342},{"$f":"TRUNC((C108+D108)/2/12*0.3)","v":1438},{"$f":"TRUNC((E108)/12*0.3)","v":1727},{"$f":"TRUNC(((F108+G108)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H108/12*0.3)","v":2224},{"$f":"TRUNC(((I108+J108)/2)/12*0.3)","v":2455}]
["Colusa","Colusa1.2",{"$f":"C99*2*1.2","v":58560},{"$f":"D99*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Contra Costa","Contra Costa0.15",{"$f":"C117*2*0.15","v":14385},{"$f":"D117*2*0.15","v":16440},{"$f":"E117*2*0.15","v":18495},{"$f":"F117*2*0.15","v":20550},{"$f":"G117*2*0.15","v":22200},{"$f":"H117*2*0.15","v":23850},25485,27135,359,385,462,534,596,657]
["Contra Costa","Contra Costa0.2",{"$f":"C117*2*0.2","v":19180},{"$f":"D117*2*0.2","v":21920},24660,27400,29600,31800,33980,36180,479,513,616,712,795,877]
["Contra Costa","Contra Costa0.25",{"$f":"C117*2*0.25","v":23975},{"$f":"D117*2*0.25","v":27400},30825,34250,37000,39750,42475,45225,599,642,770,890,993,1096]
["Contra Costa","Contra Costa0.3",{"$f":"C117*2*0.3","v":28770},{"$f":"D117*2*0.3","v":32880},36990,41100,44400,47700,50970,54270,719,770,924,1068,1192,1315]
["Contra Costa","Contra Costa0.35",{"$f":"C117*2*0.35","v":33565},{"$f":"D117*2*0.35","v":38360},43155,47950,51800,55650,59464.999999999993,63314.999999999993,839,899,1078,1246,1391,1534]
["Contra Costa","Contra Costa0.4",{"$f":"C117*2*0.4","v":38360},{"$f":"D117*2*0.4","v":43840},49320,54800,59200,63600,67960,72360,959,1027,1233,1425,1590,1754]
["Contra Costa","Contra Costa0.45",{"$f":"C117*2*0.45","v":43155},{"$f":"D117*2*0.45","v":49320},55485,61650,66600,71550,76455,81405,1078,1155,1387,1603,1788,1973]
["Contra Costa","Contra Costa0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":54800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":61650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":68500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":74000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":79500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":84950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":90450},{"$f":"TRUNC(C117/12*0.3)","v":1198},{"$f":"TRUNC((C117+D117)/2/12*0.3)","v":1284},{"$f":"TRUNC((E117)/12*0.3)","v":1541},{"$f":"TRUNC(((F117+G117)/2)/12*0.3)","v":1781},{"$f":"TRUNC(H117/12*0.3)","v":1987},{"$f":"TRUNC(((I117+J117)/2)/12*0.3)","v":2192}]
["Contra Costa","Contra Costa0.55",{"$f":"C117*2*0.55","v":52745.000000000007},{"$f":"D117*2*0.55","v":60280.000000000007},67815,75350,81400,87450,93445.000000000015,99495.000000000015,{"$f":"TRUNC(C118/12*0.3)","v":1318},{"$f":"TRUNC((C118+D118)/2/12*0.3)","v":1412},{"$f":"TRUNC((E118)/12*0.3)","v":1695},{"$f":"TRUNC(((F118+G118)/2)/12*0.3)","v":1959},{"$f":"TRUNC(H118/12*0.3)","v":2186},{"$f":"TRUNC(((I118+J118)/2)/12*0.3)","v":2411}]
["Contra Costa","Contra Costa0.6",{"$f":"C117*2*0.6","v":57540},{"$f":"D117*2*0.6","v":65760},73980,82200,88800,95400,101940,108540,1438,1541,1849,2137,2385,2631]
["Contra Costa","Contra Costa0.65",{"$f":"C117*2*0.65","v":62335},{"$f":"D117*2*0.65","v":71240},80145,89050,96200,103350,110435,117585,1558,1669,2003,2315,2583,2850]
["Contra Costa","Contra Costa0.7",{"$f":"C117*2*0.7","v":67130},{"$f":"D117*2*0.7","v":76720},86310,95900,103600,111300,118929.99999999999,126629.99999999999,1678,1798,2157,2493,2782,3069]
["Contra Costa","Contra Costa0.75",{"$f":"C117*2*0.75","v":71925},{"$f":"D117*2*0.75","v":82200},92475,102750,111000,119250,127425,135675,1798,1926,2311,2671,2981,3288]
["Contra Costa","Contra Costa0.8",{"$f":"C117*2*0.8","v":76720},{"$f":"D117*2*0.8","v":87680},98640,109600,118400,127200,135920,144720,1918,2055,2466,2850,3180,3508]
["Contra Costa","Contra Costa0.9",{"$f":"C117*2*0.9","v":86310},{"$f":"D117*2*0.9","v":98640},110970,123300,133200,143100,152910,162810,2157,2311,2774,3206,3577,3946]
["Contra Costa","Contra Costa1",{"$f":"C117*2","v":95900},{"$f":"D117*2","v":109600},123300,137000,148000,159000,169900,180900,{"$f":"K117*2","v":2396},{"$f":"L117*2","v":2568},3082,3562,3974,4384]
["Contra Costa","Contra Costa1.1",{"$f":"C117*2*1.1","v":105490.00000000001},{"$f":"D117*2*1.1","v":120560.00000000001},135630,150700,162800,174900,186890.00000000003,198990.00000000003,{"$f":"TRUNC(C126/12*0.3)","v":2637},{"$f":"TRUNC((C126+D126)/2/12*0.3)","v":2825},{"$f":"TRUNC((E126)/12*0.3)","v":3390},{"$f":"TRUNC(((F126+G126)/2)/12*0.3)","v":3918},{"$f":"TRUNC(H126/12*0.3)","v":4372},{"$f":"TRUNC(((I126+J126)/2)/12*0.3)","v":4823}]
["Contra Costa","Contra Costa1.2",{"$f":"C117*2*1.2","v":115080},{"$f":"D117*2*1.2","v":131520},147960,164400,177600,190800,203880,217080,2877,3082,3699,4275,4770,5262]
["Del Norte","Del Norte0.15",{"$f":"C135*2*0.15","v":7320},{"$f":"D135*2*0.15","v":8370},{"$f":"E135*2*0.15","v":9420},{"$f":"F135*2*0.15","v":10455},{"$f":"G135*2*0.15","v":11295},{"$f":"H135*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Del Norte","Del Norte0.2",{"$f":"C135*2*0.2","v":9760},{"$f":"D135*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Del Norte","Del Norte0.25",{"$f":"C135*2*0.25","v":12200},{"$f":"D135*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Del Norte","Del Norte0.3",{"$f":"C135*2*0.3","v":14640},{"$f":"D135*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Del Norte","Del Norte0.35",{"$f":"C135*2*0.35","v":17080},{"$f":"D135*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Del Norte","Del Norte0.4",{"$f":"C135*2*0.4","v":19520},{"$f":"D135*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Del Norte","Del Norte0.45",{"$f":"C135*2*0.45","v":21960},{"$f":"D135*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Del Norte","Del Norte0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C135/12*0.3)","v":610},{"$f":"TRUNC((C135+D135)/2/12*0.3)","v":653},{"$f":"TRUNC((E135)/12*0.3)","v":785},{"$f":"TRUNC(((F135+G135)/2)/12*0.3)","v":906},{"$f":"TRUNC(H135/12*0.3)","v":1011},{"$f":"TRUNC(((I135+J135)/2)/12*0.3)","v":1116}]
["Del Norte","Del Norte0.55",{"$f":"C135*2*0.55","v":26840.000000000004},{"$f":"D135*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C136/12*0.3)","v":671},{"$f":"TRUNC((C136+D136)/2/12*0.3)","v":719},{"$f":"TRUNC((E136)/12*0.3)","v":863},{"$f":"TRUNC(((F136+G136)/2)/12*0.3)","v":996},{"$f":"TRUNC(H136/12*0.3)","v":1112},{"$f":"TRUNC(((I136+J136)/2)/12*0.3)","v":1227}]
["Del Norte","Del Norte0.6",{"$f":"C135*2*0.6","v":29280},{"$f":"D135*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Del Norte","Del Norte0.65",{"$f":"C135*2*0.65","v":31720},{"$f":"D135*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Del Norte","Del Norte0.7",{"$f":"C135*2*0.7","v":34160},{"$f":"D135*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Del Norte","Del Norte0.75",{"$f":"C135*2*0.75","v":36600},{"$f":"D135*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Del Norte","Del Norte0.8",{"$f":"C135*2*0.8","v":39040},{"$f":"D135*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Del Norte","Del Norte0.9",{"$f":"C135*2*0.9","v":43920},{"$f":"D135*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Del Norte","Del Norte1",{"$f":"C135*2","v":48800},{"$f":"D135*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K135*2","v":1220},{"$f":"L135*2","v":1306},1570,1812,2022,2232]
["Del Norte","Del Norte1.1",{"$f":"C135*2*1.1","v":53680.000000000007},{"$f":"D135*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C144/12*0.3)","v":1342},{"$f":"TRUNC((C144+D144)/2/12*0.3)","v":1438},{"$f":"TRUNC((E144)/12*0.3)","v":1727},{"$f":"TRUNC(((F144+G144)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H144/12*0.3)","v":2224},{"$f":"TRUNC(((I144+J144)/2)/12*0.3)","v":2455}]
["Del Norte","Del Norte1.2",{"$f":"C135*2*1.2","v":58560},{"$f":"D135*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["El Dorado","El Dorado0.15",{"$f":"C153*2*0.15","v":9525},{"$f":"D153*2*0.15","v":10875},{"$f":"E153*2*0.15","v":12240},{"$f":"F153*2*0.15","v":13590},{"$f":"G153*2*0.15","v":14685},{"$f":"H153*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["El Dorado","El Dorado0.2",{"$f":"C153*2*0.2","v":12700},{"$f":"D153*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["El Dorado","El Dorado0.25",{"$f":"C153*2*0.25","v":15875},{"$f":"D153*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["El Dorado","El Dorado0.3",{"$f":"C153*2*0.3","v":19050},{"$f":"D153*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["El Dorado","El Dorado0.35",{"$f":"C153*2*0.35","v":22225},{"$f":"D153*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["El Dorado","El Dorado0.4",{"$f":"C153*2*0.4","v":25400},{"$f":"D153*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["El Dorado","El Dorado0.45",{"$f":"C153*2*0.45","v":28575},{"$f":"D153*2*0.45","v":32625},36720,40770,44055,47295,50580,53820,714,765,918,1060,1182,1305]
["El Dorado","El Dorado0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59800},{"$f":"TRUNC(C153/12*0.3)","v":793},{"$f":"TRUNC((C153+D153)/2/12*0.3)","v":850},{"$f":"TRUNC((E153)/12*0.3)","v":1020},{"$f":"TRUNC(((F153+G153)/2)/12*0.3)","v":1178},{"$f":"TRUNC(H153/12*0.3)","v":1313},{"$f":"TRUNC(((I153+J153)/2)/12*0.3)","v":1450}]
["El Dorado","El Dorado0.55",{"$f":"C153*2*0.55","v":34925},{"$f":"D153*2*0.55","v":39875},44880,49830.000000000007,53845.000000000007,57805.000000000007,61820.000000000007,65780,{"$f":"TRUNC(C154/12*0.3)","v":873},{"$f":"TRUNC((C154+D154)/2/12*0.3)","v":935},{"$f":"TRUNC((E154)/12*0.3)","v":1122},{"$f":"TRUNC(((F154+G154)/2)/12*0.3)","v":1295},{"$f":"TRUNC(H154/12*0.3)","v":1445},{"$f":"TRUNC(((I154+J154)/2)/12*0.3)","v":1595}]
["El Dorado","El Dorado0.6",{"$f":"C153*2*0.6","v":38100},{"$f":"D153*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["El Dorado","El Dorado0.65",{"$f":"C153*2*0.65","v":41275},{"$f":"D153*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["El Dorado","El Dorado0.7",{"$f":"C153*2*0.7","v":44450},{"$f":"D153*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["El Dorado","El Dorado0.75",{"$f":"C153*2*0.75","v":47625},{"$f":"D153*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["El Dorado","El Dorado0.8",{"$f":"C153*2*0.8","v":50800},{"$f":"D153*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["El Dorado","El Dorado0.9",{"$f":"C153*2*0.9","v":57150},{"$f":"D153*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["El Dorado","El Dorado1",{"$f":"C153*2","v":63500},{"$f":"D153*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"K153*2","v":1586},{"$f":"L153*2","v":1700},2040,2356,2626,2900]
["El Dorado","El Dorado1.1",{"$f":"C153*2*1.1","v":69850},{"$f":"D153*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(C162/12*0.3)","v":1746},{"$f":"TRUNC((C162+D162)/2/12*0.3)","v":1870},{"$f":"TRUNC((E162)/12*0.3)","v":2244},{"$f":"TRUNC(((F162+G162)/2)/12*0.3)","v":2591},{"$f":"TRUNC(H162/12*0.3)","v":2890},{"$f":"TRUNC(((I162+J162)/2)/12*0.3)","v":3190}]
["El Dorado","El Dorado1.2",{"$f":"C153*2*1.2","v":76200},{"$f":"D153*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["Fresno","Fresno0.15",{"$f":"C171*2*0.15","v":7320},{"$f":"D171*2*0.15","v":8370},{"$f":"E171*2*0.15","v":9420},{"$f":"F171*2*0.15","v":10455},{"$f":"G171*2*0.15","v":11295},{"$f":"H171*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Fresno","Fresno0.2",{"$f":"C171*2*0.2","v":9760},{"$f":"D171*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Fresno","Fresno0.25",{"$f":"C171*2*0.25","v":12200},{"$f":"D171*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Fresno","Fresno0.3",{"$f":"C171*2*0.3","v":14640},{"$f":"D171*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Fresno","Fresno0.35",{"$f":"C171*2*0.35","v":17080},{"$f":"D171*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Fresno","Fresno0.4",{"$f":"C171*2*0.4","v":19520},{"$f":"D171*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Fresno","Fresno0.45",{"$f":"C171*2*0.45","v":21960},{"$f":"D171*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Fresno","Fresno0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C171/12*0.3)","v":610},{"$f":"TRUNC((C171+D171)/2/12*0.3)","v":653},{"$f":"TRUNC((E171)/12*0.3)","v":785},{"$f":"TRUNC(((F171+G171)/2)/12*0.3)","v":906},{"$f":"TRUNC(H171/12*0.3)","v":1011},{"$f":"TRUNC(((I171+J171)/2)/12*0.3)","v":1116}]
["Fresno","Fresno0.55",{"$f":"C171*2*0.55","v":26840.000000000004},{"$f":"D171*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C172/12*0.3)","v":671},{"$f":"TRUNC((C172+D172)/2/12*0.3)","v":719},{"$f":"TRUNC((E172)/12*0.3)","v":863},{"$f":"TRUNC(((F172+G172)/2)/12*0.3)","v":996},{"$f":"TRUNC(H172/12*0.3)","v":1112},{"$f":"TRUNC(((I172+J172)/2)/12*0.3)","v":1227}]
["Fresno","Fresno0.6",{"$f":"C171*2*0.6","v":29280},{"$f":"D171*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Fresno","Fresno0.65",{"$f":"C171*2*0.65","v":31720},{"$f":"D171*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Fresno","Fresno0.7",{"$f":"C171*2*0.7","v":34160},{"$f":"D171*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Fresno","Fresno0.75",{"$f":"C171*2*0.75","v":36600},{"$f":"D171*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Fresno","Fresno0.8",{"$f":"C171*2*0.8","v":39040},{"$f":"D171*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Fresno","Fresno0.9",{"$f":"C171*2*0.9","v":43920},{"$f":"D171*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Fresno","Fresno1",{"$f":"C171*2","v":48800},{"$f":"D171*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K171*2","v":1220},{"$f":"L171*2","v":1306},1570,1812,2022,2232]
["Fresno","Fresno1.1",{"$f":"C171*2*1.1","v":53680.000000000007},{"$f":"D171*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C180/12*0.3)","v":1342},{"$f":"TRUNC((C180+D180)/2/12*0.3)","v":1438},{"$f":"TRUNC((E180)/12*0.3)","v":1727},{"$f":"TRUNC(((F180+G180)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H180/12*0.3)","v":2224},{"$f":"TRUNC(((I180+J180)/2)/12*0.3)","v":2455}]
["Fresno","Fresno1.2",{"$f":"C171*2*1.2","v":58560},{"$f":"D171*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Glenn","Glenn0.15",{"$f":"C189*2*0.15","v":7320},{"$f":"D189*2*0.15","v":8370},{"$f":"E189*2*0.15","v":9420},{"$f":"F189*2*0.15","v":10455},{"$f":"G189*2*0.15","v":11295},{"$f":"H189*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Glenn","Glenn0.2",{"$f":"C189*2*0.2","v":9760},{"$f":"D189*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Glenn","Glenn0.25",{"$f":"C189*2*0.25","v":12200},{"$f":"D189*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Glenn","Glenn0.3",{"$f":"C189*2*0.3","v":14640},{"$f":"D189*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Glenn","Glenn0.35",{"$f":"C189*2*0.35","v":17080},{"$f":"D189*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Glenn","Glenn0.4",{"$f":"C189*2*0.4","v":19520},{"$f":"D189*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Glenn","Glenn0.45",{"$f":"C189*2*0.45","v":21960},{"$f":"D189*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Glenn","Glenn0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C189/12*0.3)","v":610},{"$f":"TRUNC((C189+D189)/2/12*0.3)","v":653},{"$f":"TRUNC((E189)/12*0.3)","v":785},{"$f":"TRUNC(((F189+G189)/2)/12*0.3)","v":906},{"$f":"TRUNC(H189/12*0.3)","v":1011},{"$f":"TRUNC(((I189+J189)/2)/12*0.3)","v":1116}]
["Glenn","Glenn0.55",{"$f":"C189*2*0.55","v":26840.000000000004},{"$f":"D189*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C190/12*0.3)","v":671},{"$f":"TRUNC((C190+D190)/2/12*0.3)","v":719},{"$f":"TRUNC((E190)/12*0.3)","v":863},{"$f":"TRUNC(((F190+G190)/2)/12*0.3)","v":996},{"$f":"TRUNC(H190/12*0.3)","v":1112},{"$f":"TRUNC(((I190+J190)/2)/12*0.3)","v":1227}]
["Glenn","Glenn0.6",{"$f":"C189*2*0.6","v":29280},{"$f":"D189*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Glenn","Glenn0.65",{"$f":"C189*2*0.65","v":31720},{"$f":"D189*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Glenn","Glenn0.7",{"$f":"C189*2*0.7","v":34160},{"$f":"D189*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Glenn","Glenn0.75",{"$f":"C189*2*0.75","v":36600},{"$f":"D189*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Glenn","Glenn0.8",{"$f":"C189*2*0.8","v":39040},{"$f":"D189*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Glenn","Glenn0.9",{"$f":"C189*2*0.9","v":43920},{"$f":"D189*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Glenn","Glenn1",{"$f":"C189*2","v":48800},{"$f":"D189*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K189*2","v":1220},{"$f":"L189*2","v":1306},1570,1812,2022,2232]
["Glenn","Glenn1.1",{"$f":"C189*2*1.1","v":53680.000000000007},{"$f":"D189*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C198/12*0.3)","v":1342},{"$f":"TRUNC((C198+D198)/2/12*0.3)","v":1438},{"$f":"TRUNC((E198)/12*0.3)","v":1727},{"$f":"TRUNC(((F198+G198)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H198/12*0.3)","v":2224},{"$f":"TRUNC(((I198+J198)/2)/12*0.3)","v":2455}]
["Glenn","Glenn1.2",{"$f":"C189*2*1.2","v":58560},{"$f":"D189*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Humboldt","Humboldt0.15",{"$f":"C207*2*0.15","v":7320},{"$f":"D207*2*0.15","v":8370},{"$f":"E207*2*0.15","v":9420},{"$f":"F207*2*0.15","v":10455},{"$f":"G207*2*0.15","v":11295},{"$f":"H207*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Humboldt","Humboldt0.2",{"$f":"C207*2*0.2","v":9760},{"$f":"D207*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Humboldt","Humboldt0.25",{"$f":"C207*2*0.25","v":12200},{"$f":"D207*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Humboldt","Humboldt0.3",{"$f":"C207*2*0.3","v":14640},{"$f":"D207*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Humboldt","Humboldt0.35",{"$f":"C207*2*0.35","v":17080},{"$f":"D207*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Humboldt","Humboldt0.4",{"$f":"C207*2*0.4","v":19520},{"$f":"D207*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Humboldt","Humboldt0.45",{"$f":"C207*2*0.45","v":21960},{"$f":"D207*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Humboldt","Humboldt0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C207/12*0.3)","v":610},{"$f":"TRUNC((C207+D207)/2/12*0.3)","v":653},{"$f":"TRUNC((E207)/12*0.3)","v":785},{"$f":"TRUNC(((F207+G207)/2)/12*0.3)","v":906},{"$f":"TRUNC(H207/12*0.3)","v":1011},{"$f":"TRUNC(((I207+J207)/2)/12*0.3)","v":1116}]
["Humboldt","Humboldt0.55",{"$f":"C207*2*0.55","v":26840.000000000004},{"$f":"D207*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C208/12*0.3)","v":671},{"$f":"TRUNC((C208+D208)/2/12*0.3)","v":719},{"$f":"TRUNC((E208)/12*0.3)","v":863},{"$f":"TRUNC(((F208+G208)/2)/12*0.3)","v":996},{"$f":"TRUNC(H208/12*0.3)","v":1112},{"$f":"TRUNC(((I208+J208)/2)/12*0.3)","v":1227}]
["Humboldt","Humboldt0.6",{"$f":"C207*2*0.6","v":29280},{"$f":"D207*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Humboldt","Humboldt0.65",{"$f":"C207*2*0.65","v":31720},{"$f":"D207*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Humboldt","Humboldt0.7",{"$f":"C207*2*0.7","v":34160},{"$f":"D207*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Humboldt","Humboldt0.75",{"$f":"C207*2*0.75","v":36600},{"$f":"D207*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Humboldt","Humboldt0.8",{"$f":"C207*2*0.8","v":39040},{"$f":"D207*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Humboldt","Humboldt0.9",{"$f":"C207*2*0.9","v":43920},{"$f":"D207*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Humboldt","Humboldt1",{"$f":"C207*2","v":48800},{"$f":"D207*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K207*2","v":1220},{"$f":"L207*2","v":1306},1570,1812,2022,2232]
["Humboldt","Humboldt1.1",{"$f":"C207*2*1.1","v":53680.000000000007},{"$f":"D207*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C216/12*0.3)","v":1342},{"$f":"TRUNC((C216+D216)/2/12*0.3)","v":1438},{"$f":"TRUNC((E216)/12*0.3)","v":1727},{"$f":"TRUNC(((F216+G216)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H216/12*0.3)","v":2224},{"$f":"TRUNC(((I216+J216)/2)/12*0.3)","v":2455}]
["Humboldt","Humboldt1.2",{"$f":"C207*2*1.2","v":58560},{"$f":"D207*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Imperial","Imperial0.15",{"$f":"C225*2*0.15","v":7320},{"$f":"D225*2*0.15","v":8370},{"$f":"E225*2*0.15","v":9420},{"$f":"F225*2*0.15","v":10455},{"$f":"G225*2*0.15","v":11295},{"$f":"H225*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Imperial","Imperial0.2",{"$f":"C225*2*0.2","v":9760},{"$f":"D225*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Imperial","Imperial0.25",{"$f":"C225*2*0.25","v":12200},{"$f":"D225*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Imperial","Imperial0.3",{"$f":"C225*2*0.3","v":14640},{"$f":"D225*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Imperial","Imperial0.35",{"$f":"C225*2*0.35","v":17080},{"$f":"D225*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Imperial","Imperial0.4",{"$f":"C225*2*0.4","v":19520},{"$f":"D225*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Imperial","Imperial0.45",{"$f":"C225*2*0.45","v":21960},{"$f":"D225*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Imperial","Imperial0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C225/12*0.3)","v":610},{"$f":"TRUNC((C225+D225)/2/12*0.3)","v":653},{"$f":"TRUNC((E225)/12*0.3)","v":785},{"$f":"TRUNC(((F225+G225)/2)/12*0.3)","v":906},{"$f":"TRUNC(H225/12*0.3)","v":1011},{"$f":"TRUNC(((I225+J225)/2)/12*0.3)","v":1116}]
["Imperial","Imperial0.55",{"$f":"C225*2*0.55","v":26840.000000000004},{"$f":"D225*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C226/12*0.3)","v":671},{"$f":"TRUNC((C226+D226)/2/12*0.3)","v":719},{"$f":"TRUNC((E226)/12*0.3)","v":863},{"$f":"TRUNC(((F226+G226)/2)/12*0.3)","v":996},{"$f":"TRUNC(H226/12*0.3)","v":1112},{"$f":"TRUNC(((I226+J226)/2)/12*0.3)","v":1227}]
["Imperial","Imperial0.6",{"$f":"C225*2*0.6","v":29280},{"$f":"D225*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Imperial","Imperial0.65",{"$f":"C225*2*0.65","v":31720},{"$f":"D225*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Imperial","Imperial0.7",{"$f":"C225*2*0.7","v":34160},{"$f":"D225*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Imperial","Imperial0.75",{"$f":"C225*2*0.75","v":36600},{"$f":"D225*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Imperial","Imperial0.8",{"$f":"C225*2*0.8","v":39040},{"$f":"D225*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Imperial","Imperial0.9",{"$f":"C225*2*0.9","v":43920},{"$f":"D225*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Imperial","Imperial1",{"$f":"C225*2","v":48800},{"$f":"D225*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K225*2","v":1220},{"$f":"L225*2","v":1306},1570,1812,2022,2232]
["Imperial","Imperial1.1",{"$f":"C225*2*1.1","v":53680.000000000007},{"$f":"D225*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C234/12*0.3)","v":1342},{"$f":"TRUNC((C234+D234)/2/12*0.3)","v":1438},{"$f":"TRUNC((E234)/12*0.3)","v":1727},{"$f":"TRUNC(((F234+G234)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H234/12*0.3)","v":2224},{"$f":"TRUNC(((I234+J234)/2)/12*0.3)","v":2455}]
["Imperial","Imperial1.2",{"$f":"C225*2*1.2","v":58560},{"$f":"D225*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Inyo","Inyo0.15",{"$f":"C243*2*0.15","v":7785},{"$f":"D243*2*0.15","v":8895},{"$f":"E243*2*0.15","v":10005},{"$f":"F243*2*0.15","v":11115},{"$f":"G243*2*0.15","v":12015},{"$f":"H243*2*0.15","v":12900},13785,14685,194,208,250,289,322,355]
["Inyo","Inyo0.2",{"$f":"C243*2*0.2","v":10380},{"$f":"D243*2*0.2","v":11860},13340,14820,16020,17200,18380,19580,259,278,333,385,430,474]
["Inyo","Inyo0.25",{"$f":"C243*2*0.25","v":12975},{"$f":"D243*2*0.25","v":14825},16675,18525,20025,21500,22975,24475,324,347,416,481,537,593]
["Inyo","Inyo0.3",{"$f":"C243*2*0.3","v":15570},{"$f":"D243*2*0.3","v":17790},20010,22230,24030,25800,27570,29370,389,417,500,578,645,711]
["Inyo","Inyo0.35",{"$f":"C243*2*0.35","v":18165},{"$f":"D243*2*0.35","v":20755},23345,25935,28035,30099.999999999996,32164.999999999996,34265,454,486,583,674,752,830]
["Inyo","Inyo0.4",{"$f":"C243*2*0.4","v":20760},{"$f":"D243*2*0.4","v":23720},26680,29640,32040,34400,36760,39160,519,556,667,771,860,949]
["Inyo","Inyo0.45",{"$f":"C243*2*0.45","v":23355},{"$f":"D243*2*0.45","v":26685},30015,33345,36045,38700,41355,44055,583,625,750,867,967,1067]
["Inyo","Inyo0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":33350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":37050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":40050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":43000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":45950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":48950},{"$f":"TRUNC(C243/12*0.3)","v":648},{"$f":"TRUNC((C243+D243)/2/12*0.3)","v":695},{"$f":"TRUNC((E243)/12*0.3)","v":833},{"$f":"TRUNC(((F243+G243)/2)/12*0.3)","v":963},{"$f":"TRUNC(H243/12*0.3)","v":1075},{"$f":"TRUNC(((I243+J243)/2)/12*0.3)","v":1186}]
["Inyo","Inyo0.55",{"$f":"C243*2*0.55","v":28545.000000000004},{"$f":"D243*2*0.55","v":32615.000000000004},36685,40755,44055,47300.000000000007,50545.000000000007,53845.000000000007,{"$f":"TRUNC(C244/12*0.3)","v":713},{"$f":"TRUNC((C244+D244)/2/12*0.3)","v":764},{"$f":"TRUNC((E244)/12*0.3)","v":917},{"$f":"TRUNC(((F244+G244)/2)/12*0.3)","v":1060},{"$f":"TRUNC(H244/12*0.3)","v":1182},{"$f":"TRUNC(((I244+J244)/2)/12*0.3)","v":1304}]
["Inyo","Inyo0.6",{"$f":"C243*2*0.6","v":31140},{"$f":"D243*2*0.6","v":35580},40020,44460,48060,51600,55140,58740,778,834,1000,1156,1290,1423]
["Inyo","Inyo0.65",{"$f":"C243*2*0.65","v":33735},{"$f":"D243*2*0.65","v":38545},43355,48165,52065,55900,59735,63635,843,903,1083,1252,1397,1542]
["Inyo","Inyo0.7",{"$f":"C243*2*0.7","v":36330},{"$f":"D243*2*0.7","v":41510},46690,51870,56070,60199.999999999993,64329.999999999993,68530,908,973,1167,1349,1505,1660]
["Inyo","Inyo0.75",{"$f":"C243*2*0.75","v":38925},{"$f":"D243*2*0.75","v":44475},50025,55575,60075,64500,68925,73425,973,1042,1250,1445,1612,1779]
["Inyo","Inyo0.8",{"$f":"C243*2*0.8","v":41520},{"$f":"D243*2*0.8","v":47440},53360,59280,64080,68800,73520,78320,1038,1112,1334,1542,1720,1898]
["Inyo","Inyo0.9",{"$f":"C243*2*0.9","v":46710},{"$f":"D243*2*0.9","v":53370},60030,66690,72090,77400,82710,88110,1167,1251,1500,1734,1935,2135]
["Inyo","Inyo1",{"$f":"C243*2","v":51900},{"$f":"D243*2","v":59300},66700,74100,80100,86000,91900,97900,{"$f":"K243*2","v":1296},{"$f":"L243*2","v":1390},1666,1926,2150,2372]
["Inyo","Inyo1.1",{"$f":"C243*2*1.1","v":57090.000000000007},{"$f":"D243*2*1.1","v":65230.000000000007},73370,81510,88110,94600.000000000015,101090.00000000001,107690.00000000001,{"$f":"TRUNC(C252/12*0.3)","v":1427},{"$f":"TRUNC((C252+D252)/2/12*0.3)","v":1529},{"$f":"TRUNC((E252)/12*0.3)","v":1834},{"$f":"TRUNC(((F252+G252)/2)/12*0.3)","v":2120},{"$f":"TRUNC(H252/12*0.3)","v":2365},{"$f":"TRUNC(((I252+J252)/2)/12*0.3)","v":2609}]
["Inyo","Inyo1.2",{"$f":"C243*2*1.2","v":62280},{"$f":"D243*2*1.2","v":71160},80040,88920,96120,103200,110280,117480,1557,1668,2001,2313,2580,2847]
["Kern","Kern0.15",{"$f":"C261*2*0.15","v":7320},{"$f":"D261*2*0.15","v":8370},{"$f":"E261*2*0.15","v":9420},{"$f":"F261*2*0.15","v":10455},{"$f":"G261*2*0.15","v":11295},{"$f":"H261*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Kern","Kern0.2",{"$f":"C261*2*0.2","v":9760},{"$f":"D261*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Kern","Kern0.25",{"$f":"C261*2*0.25","v":12200},{"$f":"D261*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Kern","Kern0.3",{"$f":"C261*2*0.3","v":14640},{"$f":"D261*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Kern","Kern0.35",{"$f":"C261*2*0.35","v":17080},{"$f":"D261*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Kern","Kern0.4",{"$f":"C261*2*0.4","v":19520},{"$f":"D261*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Kern","Kern0.45",{"$f":"C261*2*0.45","v":21960},{"$f":"D261*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Kern","Kern0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C261/12*0.3)","v":610},{"$f":"TRUNC((C261+D261)/2/12*0.3)","v":653},{"$f":"TRUNC((E261)/12*0.3)","v":785},{"$f":"TRUNC(((F261+G261)/2)/12*0.3)","v":906},{"$f":"TRUNC(H261/12*0.3)","v":1011},{"$f":"TRUNC(((I261+J261)/2)/12*0.3)","v":1116}]
["Kern","Kern0.55",{"$f":"C261*2*0.55","v":26840.000000000004},{"$f":"D261*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C262/12*0.3)","v":671},{"$f":"TRUNC((C262+D262)/2/12*0.3)","v":719},{"$f":"TRUNC((E262)/12*0.3)","v":863},{"$f":"TRUNC(((F262+G262)/2)/12*0.3)","v":996},{"$f":"TRUNC(H262/12*0.3)","v":1112},{"$f":"TRUNC(((I262+J262)/2)/12*0.3)","v":1227}]
["Kern","Kern0.6",{"$f":"C261*2*0.6","v":29280},{"$f":"D261*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Kern","Kern0.65",{"$f":"C261*2*0.65","v":31720},{"$f":"D261*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Kern","Kern0.7",{"$f":"C261*2*0.7","v":34160},{"$f":"D261*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Kern","Kern0.75",{"$f":"C261*2*0.75","v":36600},{"$f":"D261*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Kern","Kern0.8",{"$f":"C261*2*0.8","v":39040},{"$f":"D261*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Kern","Kern0.9",{"$f":"C261*2*0.9","v":43920},{"$f":"D261*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Kern","Kern1",{"$f":"C261*2","v":48800},{"$f":"D261*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K261*2","v":1220},{"$f":"L261*2","v":1306},1570,1812,2022,2232]
["Kern","Kern1.1",{"$f":"C261*2*1.1","v":53680.000000000007},{"$f":"D261*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C270/12*0.3)","v":1342},{"$f":"TRUNC((C270+D270)/2/12*0.3)","v":1438},{"$f":"TRUNC((E270)/12*0.3)","v":1727},{"$f":"TRUNC(((F270+G270)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H270/12*0.3)","v":2224},{"$f":"TRUNC(((I270+J270)/2)/12*0.3)","v":2455}]
["Kern","Kern1.2",{"$f":"C261*2*1.2","v":58560},{"$f":"D261*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Kings","Kings0.15",{"$f":"C279*2*0.15","v":7320},{"$f":"D279*2*0.15","v":8370},{"$f":"E279*2*0.15","v":9420},{"$f":"F279*2*0.15","v":10455},{"$f":"G279*2*0.15","v":11295},{"$f":"H279*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Kings","Kings0.2",{"$f":"C279*2*0.2","v":9760},{"$f":"D279*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Kings","Kings0.25",{"$f":"C279*2*0.25","v":12200},{"$f":"D279*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Kings","Kings0.3",{"$f":"C279*2*0.3","v":14640},{"$f":"D279*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Kings","Kings0.35",{"$f":"C279*2*0.35","v":17080},{"$f":"D279*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Kings","Kings0.4",{"$f":"C279*2*0.4","v":19520},{"$f":"D279*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Kings","Kings0.45",{"$f":"C279*2*0.45","v":21960},{"$f":"D279*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Kings","Kings0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C279/12*0.3)","v":610},{"$f":"TRUNC((C279+D279)/2/12*0.3)","v":653},{"$f":"TRUNC((E279)/12*0.3)","v":785},{"$f":"TRUNC(((F279+G279)/2)/12*0.3)","v":906},{"$f":"TRUNC(H279/12*0.3)","v":1011},{"$f":"TRUNC(((I279+J279)/2)/12*0.3)","v":1116}]
["Kings","Kings0.55",{"$f":"C279*2*0.55","v":26840.000000000004},{"$f":"D279*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C280/12*0.3)","v":671},{"$f":"TRUNC((C280+D280)/2/12*0.3)","v":719},{"$f":"TRUNC((E280)/12*0.3)","v":863},{"$f":"TRUNC(((F280+G280)/2)/12*0.3)","v":996},{"$f":"TRUNC(H280/12*0.3)","v":1112},{"$f":"TRUNC(((I280+J280)/2)/12*0.3)","v":1227}]
["Kings","Kings0.6",{"$f":"C279*2*0.6","v":29280},{"$f":"D279*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Kings","Kings0.65",{"$f":"C279*2*0.65","v":31720},{"$f":"D279*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Kings","Kings0.7",{"$f":"C279*2*0.7","v":34160},{"$f":"D279*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Kings","Kings0.75",{"$f":"C279*2*0.75","v":36600},{"$f":"D279*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Kings","Kings0.8",{"$f":"C279*2*0.8","v":39040},{"$f":"D279*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Kings","Kings0.9",{"$f":"C279*2*0.9","v":43920},{"$f":"D279*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Kings","Kings1",{"$f":"C279*2","v":48800},{"$f":"D279*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K279*2","v":1220},{"$f":"L279*2","v":1306},1570,1812,2022,2232]
["Kings","Kings1.1",{"$f":"C279*2*1.1","v":53680.000000000007},{"$f":"D279*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C288/12*0.3)","v":1342},{"$f":"TRUNC((C288+D288)/2/12*0.3)","v":1438},{"$f":"TRUNC((E288)/12*0.3)","v":1727},{"$f":"TRUNC(((F288+G288)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H288/12*0.3)","v":2224},{"$f":"TRUNC(((I288+J288)/2)/12*0.3)","v":2455}]
["Kings","Kings1.2",{"$f":"C279*2*1.2","v":58560},{"$f":"D279*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Lake","Lake0.15",{"$f":"C297*2*0.15","v":7320},{"$f":"D297*2*0.15","v":8370},{"$f":"E297*2*0.15","v":9420},{"$f":"F297*2*0.15","v":10455},{"$f":"G297*2*0.15","v":11295},{"$f":"H297*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Lake","Lake0.2",{"$f":"C297*2*0.2","v":9760},{"$f":"D297*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Lake","Lake0.25",{"$f":"C297*2*0.25","v":12200},{"$f":"D297*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Lake","Lake0.3",{"$f":"C297*2*0.3","v":14640},{"$f":"D297*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Lake","Lake0.35",{"$f":"C297*2*0.35","v":17080},{"$f":"D297*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Lake","Lake0.4",{"$f":"C297*2*0.4","v":19520},{"$f":"D297*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Lake","Lake0.45",{"$f":"C297*2*0.45","v":21960},{"$f":"D297*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Lake","Lake0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C297/12*0.3)","v":610},{"$f":"TRUNC((C297+D297)/2/12*0.3)","v":653},{"$f":"TRUNC((E297)/12*0.3)","v":785},{"$f":"TRUNC(((F297+G297)/2)/12*0.3)","v":906},{"$f":"TRUNC(H297/12*0.3)","v":1011},{"$f":"TRUNC(((I297+J297)/2)/12*0.3)","v":1116}]
["Lake","Lake0.55",{"$f":"C297*2*0.55","v":26840.000000000004},{"$f":"D297*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C298/12*0.3)","v":671},{"$f":"TRUNC((C298+D298)/2/12*0.3)","v":719},{"$f":"TRUNC((E298)/12*0.3)","v":863},{"$f":"TRUNC(((F298+G298)/2)/12*0.3)","v":996},{"$f":"TRUNC(H298/12*0.3)","v":1112},{"$f":"TRUNC(((I298+J298)/2)/12*0.3)","v":1227}]
["Lake","Lake0.6",{"$f":"C297*2*0.6","v":29280},{"$f":"D297*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Lake","Lake0.65",{"$f":"C297*2*0.65","v":31720},{"$f":"D297*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Lake","Lake0.7",{"$f":"C297*2*0.7","v":34160},{"$f":"D297*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Lake","Lake0.75",{"$f":"C297*2*0.75","v":36600},{"$f":"D297*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Lake","Lake0.8",{"$f":"C297*2*0.8","v":39040},{"$f":"D297*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Lake","Lake0.9",{"$f":"C297*2*0.9","v":43920},{"$f":"D297*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Lake","Lake1",{"$f":"C297*2","v":48800},{"$f":"D297*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K297*2","v":1220},{"$f":"L297*2","v":1306},1570,1812,2022,2232]
["Lake","Lake1.1",{"$f":"C297*2*1.1","v":53680.000000000007},{"$f":"D297*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C306/12*0.3)","v":1342},{"$f":"TRUNC((C306+D306)/2/12*0.3)","v":1438},{"$f":"TRUNC((E306)/12*0.3)","v":1727},{"$f":"TRUNC(((F306+G306)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H306/12*0.3)","v":2224},{"$f":"TRUNC(((I306+J306)/2)/12*0.3)","v":2455}]
["Lake","Lake1.2",{"$f":"C297*2*1.2","v":58560},{"$f":"D297*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Lassen","Lassen0.15",{"$f":"C315*2*0.15","v":7590},{"$f":"D315*2*0.15","v":8670},{"$f":"E315*2*0.15","v":9750},{"$f":"F315*2*0.15","v":10830},{"$f":"G315*2*0.15","v":11700},{"$f":"H315*2*0.15","v":12570},13440,14310,189,203,243,281,314,346]
["Lassen","Lassen0.2",{"$f":"C315*2*0.2","v":10120},{"$f":"D315*2*0.2","v":11560},13000,14440,15600,16760,17920,19080,253,271,325,375,419,462]
["Lassen","Lassen0.25",{"$f":"C315*2*0.25","v":12650},{"$f":"D315*2*0.25","v":14450},16250,18050,19500,20950,22400,23850,316,338,406,469,523,578]
["Lassen","Lassen0.3",{"$f":"C315*2*0.3","v":15180},{"$f":"D315*2*0.3","v":17340},19500,21660,23400,25140,26880,28620,379,406,487,563,628,693]
["Lassen","Lassen0.35",{"$f":"C315*2*0.35","v":17710},{"$f":"D315*2*0.35","v":20230},22750,25270,27300,29329.999999999996,31359.999999999996,33390,442,474,568,657,733,809]
["Lassen","Lassen0.4",{"$f":"C315*2*0.4","v":20240},{"$f":"D315*2*0.4","v":23120},26000,28880,31200,33520,35840,38160,506,542,650,751,838,925]
["Lassen","Lassen0.45",{"$f":"C315*2*0.45","v":22770},{"$f":"D315*2*0.45","v":26010},29250,32490,35100,37710,40320,42930,569,609,731,844,942,1040]
["Lassen","Lassen0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":36100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":39000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":47700},{"$f":"TRUNC(C315/12*0.3)","v":632},{"$f":"TRUNC((C315+D315)/2/12*0.3)","v":677},{"$f":"TRUNC((E315)/12*0.3)","v":812},{"$f":"TRUNC(((F315+G315)/2)/12*0.3)","v":938},{"$f":"TRUNC(H315/12*0.3)","v":1047},{"$f":"TRUNC(((I315+J315)/2)/12*0.3)","v":1156}]
["Lassen","Lassen0.55",{"$f":"C315*2*0.55","v":27830.000000000004},{"$f":"D315*2*0.55","v":31790.000000000004},35750,39710,42900,46090.000000000007,49280.000000000007,52470.000000000007,{"$f":"TRUNC(C316/12*0.3)","v":695},{"$f":"TRUNC((C316+D316)/2/12*0.3)","v":745},{"$f":"TRUNC((E316)/12*0.3)","v":893},{"$f":"TRUNC(((F316+G316)/2)/12*0.3)","v":1032},{"$f":"TRUNC(H316/12*0.3)","v":1152},{"$f":"TRUNC(((I316+J316)/2)/12*0.3)","v":1271}]
["Lassen","Lassen0.6",{"$f":"C315*2*0.6","v":30360},{"$f":"D315*2*0.6","v":34680},39000,43320,46800,50280,53760,57240,759,813,975,1126,1257,1387]
["Lassen","Lassen0.65",{"$f":"C315*2*0.65","v":32890},{"$f":"D315*2*0.65","v":37570},42250,46930,50700,54470,58240,62010,822,880,1056,1220,1361,1503]
["Lassen","Lassen0.7",{"$f":"C315*2*0.7","v":35420},{"$f":"D315*2*0.7","v":40460},45500,50540,54600,58659.999999999993,62719.999999999993,66780,885,948,1137,1314,1466,1618]
["Lassen","Lassen0.75",{"$f":"C315*2*0.75","v":37950},{"$f":"D315*2*0.75","v":43350},48750,54150,58500,62850,67200,71550,948,1016,1218,1408,1571,1734]
["Lassen","Lassen0.8",{"$f":"C315*2*0.8","v":40480},{"$f":"D315*2*0.8","v":46240},52000,57760,62400,67040,71680,76320,1012,1084,1300,1502,1676,1850]
["Lassen","Lassen0.9",{"$f":"C315*2*0.9","v":45540},{"$f":"D315*2*0.9","v":52020},58500,64980,70200,75420,80640,85860,1138,1219,1462,1689,1885,2081]
["Lassen","Lassen1",{"$f":"C315*2","v":50600},{"$f":"D315*2","v":57800},65000,72200,78000,83800,89600,95400,{"$f":"K315*2","v":1264},{"$f":"L315*2","v":1354},1624,1876,2094,2312]
["Lassen","Lassen1.1",{"$f":"C315*2*1.1","v":55660.000000000007},{"$f":"D315*2*1.1","v":63580.000000000007},71500,79420,85800,92180.000000000015,98560.000000000015,104940.00000000001,{"$f":"TRUNC(C324/12*0.3)","v":1391},{"$f":"TRUNC((C324+D324)/2/12*0.3)","v":1490},{"$f":"TRUNC((E324)/12*0.3)","v":1787},{"$f":"TRUNC(((F324+G324)/2)/12*0.3)","v":2065},{"$f":"TRUNC(H324/12*0.3)","v":2304},{"$f":"TRUNC(((I324+J324)/2)/12*0.3)","v":2543}]
["Lassen","Lassen1.2",{"$f":"C315*2*1.2","v":60720},{"$f":"D315*2*1.2","v":69360},78000,86640,93600,100560,107520,114480,1518,1626,1950,2253,2514,2775]
["Los Angeles","Los Angeles0.15",{"$f":"C333*2*0.15","v":12420},{"$f":"D333*2*0.15","v":14190},{"$f":"E333*2*0.15","v":15960},{"$f":"F333*2*0.15","v":17730},{"$f":"G333*2*0.15","v":19155},{"$f":"H333*2*0.15","v":20580},21990,23415,310,332,399,461,514,567]
["Los Angeles","Los Angeles0.2",{"$f":"C333*2*0.2","v":16560},{"$f":"D333*2*0.2","v":18920},21280,23640,25540,27440,29320,31220,414,443,532,614,686,756]
["Los Angeles","Los Angeles0.25",{"$f":"C333*2*0.25","v":20700},{"$f":"D333*2*0.25","v":23650},26600,29550,31925,34300,36650,39025,517,554,665,768,857,945]
["Los Angeles","Los Angeles0.3",{"$f":"C333*2*0.3","v":24840},{"$f":"D333*2*0.3","v":28380},31920,35460,38310,41160,43980,46830,621,665,798,922,1029,1135]
["Los Angeles","Los Angeles0.35",{"$f":"C333*2*0.35","v":28979.999999999996},{"$f":"D333*2*0.35","v":33110},37240,41370,44695,48020,51310,54635,724,776,931,1075,1200,1324]
["Los Angeles","Los Angeles0.4",{"$f":"C333*2*0.4","v":33120},{"$f":"D333*2*0.4","v":37840},42560,47280,51080,54880,58640,62440,828,887,1064,1229,1372,1513]
["Los Angeles","Los Angeles0.45",{"$f":"C333*2*0.45","v":37260},{"$f":"D333*2*0.45","v":42570},47880,53190,57465,61740,65970,70245,931,997,1197,1383,1543,1702]
["Los Angeles","Los Angeles0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":41400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":47300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":53200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":59100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":63850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":68600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":73300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":78050},{"$f":"TRUNC(C333/12*0.3)","v":1035},{"$f":"TRUNC((C333+D333)/2/12*0.3)","v":1108},{"$f":"TRUNC((E333)/12*0.3)","v":1330},{"$f":"TRUNC(((F333+G333)/2)/12*0.3)","v":1536},{"$f":"TRUNC(H333/12*0.3)","v":1715},{"$f":"TRUNC(((I333+J333)/2)/12*0.3)","v":1891}]
["Los Angeles","Los Angeles0.55",{"$f":"C333*2*0.55","v":45540.000000000007},{"$f":"D333*2*0.55","v":52030.000000000007},58520.000000000007,65010.000000000007,70235,75460,80630,85855,{"$f":"TRUNC(C334/12*0.3)","v":1138},{"$f":"TRUNC((C334+D334)/2/12*0.3)","v":1219},{"$f":"TRUNC((E334)/12*0.3)","v":1463},{"$f":"TRUNC(((F334+G334)/2)/12*0.3)","v":1690},{"$f":"TRUNC(H334/12*0.3)","v":1886},{"$f":"TRUNC(((I334+J334)/2)/12*0.3)","v":2081}]
["Los Angeles","Los Angeles0.6",{"$f":"C333*2*0.6","v":49680},{"$f":"D333*2*0.6","v":56760},63840,70920,76620,82320,87960,93660,1242,1330,1596,1844,2058,2270]
["Los Angeles","Los Angeles0.65",{"$f":"C333*2*0.65","v":53820},{"$f":"D333*2*0.65","v":61490},69160,76830,83005,89180,95290,101465,1345,1441,1729,1997,2229,2459]
["Los Angeles","Los Angeles0.7",{"$f":"C333*2*0.7","v":57959.999999999993},{"$f":"D333*2*0.7","v":66220},74480,82740,89390,96040,102620,109270,1449,1552,1862,2151,2401,2648]
["Los Angeles","Los Angeles0.75",{"$f":"C333*2*0.75","v":62100},{"$f":"D333*2*0.75","v":70950},79800,88650,95775,102900,109950,117075,1552,1663,1995,2305,2572,2837]
["Los Angeles","Los Angeles0.8",{"$f":"C333*2*0.8","v":66240},{"$f":"D333*2*0.8","v":75680},85120,94560,102160,109760,117280,124880,1656,1774,2128,2459,2744,3027]
["Los Angeles","Los Angeles0.9",{"$f":"C333*2*0.9","v":74520},{"$f":"D333*2*0.9","v":85140},95760,106380,114930,123480,131940,140490,1863,1995,2394,2766,3087,3405]
["Los Angeles","Los Angeles1",{"$f":"C333*2","v":82800},{"$f":"D333*2","v":94600},106400,118200,127700,137200,146600,156100,{"$f":"K333*2","v":2070},{"$f":"L333*2","v":2216},2660,3072,3430,3782]
["Los Angeles","Los Angeles1.1",{"$f":"C333*2*1.1","v":91080.000000000015},{"$f":"D333*2*1.1","v":104060.00000000001},117040.00000000001,130020.00000000001,140470,150920,161260,171710,{"$f":"TRUNC(C342/12*0.3)","v":2277},{"$f":"TRUNC((C342+D342)/2/12*0.3)","v":2439},{"$f":"TRUNC((E342)/12*0.3)","v":2926},{"$f":"TRUNC(((F342+G342)/2)/12*0.3)","v":3381},{"$f":"TRUNC(H342/12*0.3)","v":3773},{"$f":"TRUNC(((I342+J342)/2)/12*0.3)","v":4162}]
["Los Angeles","Los Angeles1.2",{"$f":"C333*2*1.2","v":99360},{"$f":"D333*2*1.2","v":113520},127680,141840,153240,164640,175920,187320,2484,2661,3192,3688,4116,4540]
["Madera","Madera0.15",{"$f":"C351*2*0.15","v":7320},{"$f":"D351*2*0.15","v":8370},{"$f":"E351*2*0.15","v":9420},{"$f":"F351*2*0.15","v":10455},{"$f":"G351*2*0.15","v":11295},{"$f":"H351*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Madera","Madera0.2",{"$f":"C351*2*0.2","v":9760},{"$f":"D351*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Madera","Madera0.25",{"$f":"C351*2*0.25","v":12200},{"$f":"D351*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Madera","Madera0.3",{"$f":"C351*2*0.3","v":14640},{"$f":"D351*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Madera","Madera0.35",{"$f":"C351*2*0.35","v":17080},{"$f":"D351*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Madera","Madera0.4",{"$f":"C351*2*0.4","v":19520},{"$f":"D351*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Madera","Madera0.45",{"$f":"C351*2*0.45","v":21960},{"$f":"D351*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Madera","Madera0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C351/12*0.3)","v":610},{"$f":"TRUNC((C351+D351)/2/12*0.3)","v":653},{"$f":"TRUNC((E351)/12*0.3)","v":785},{"$f":"TRUNC(((F351+G351)/2)/12*0.3)","v":906},{"$f":"TRUNC(H351/12*0.3)","v":1011},{"$f":"TRUNC(((I351+J351)/2)/12*0.3)","v":1116}]
["Madera","Madera0.55",{"$f":"C351*2*0.55","v":26840.000000000004},{"$f":"D351*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C352/12*0.3)","v":671},{"$f":"TRUNC((C352+D352)/2/12*0.3)","v":719},{"$f":"TRUNC((E352)/12*0.3)","v":863},{"$f":"TRUNC(((F352+G352)/2)/12*0.3)","v":996},{"$f":"TRUNC(H352/12*0.3)","v":1112},{"$f":"TRUNC(((I352+J352)/2)/12*0.3)","v":1227}]
["Madera","Madera0.6",{"$f":"C351*2*0.6","v":29280},{"$f":"D351*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Madera","Madera0.65",{"$f":"C351*2*0.65","v":31720},{"$f":"D351*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Madera","Madera0.7",{"$f":"C351*2*0.7","v":34160},{"$f":"D351*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Madera","Madera0.75",{"$f":"C351*2*0.75","v":36600},{"$f":"D351*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Madera","Madera0.8",{"$f":"C351*2*0.8","v":39040},{"$f":"D351*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Madera","Madera0.9",{"$f":"C351*2*0.9","v":43920},{"$f":"D351*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Madera","Madera1",{"$f":"C351*2","v":48800},{"$f":"D351*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K351*2","v":1220},{"$f":"L351*2","v":1306},1570,1812,2022,2232]
["Madera","Madera1.1",{"$f":"C351*2*1.1","v":53680.000000000007},{"$f":"D351*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C360/12*0.3)","v":1342},{"$f":"TRUNC((C360+D360)/2/12*0.3)","v":1438},{"$f":"TRUNC((E360)/12*0.3)","v":1727},{"$f":"TRUNC(((F360+G360)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H360/12*0.3)","v":2224},{"$f":"TRUNC(((I360+J360)/2)/12*0.3)","v":2455}]
["Madera","Madera1.2",{"$f":"C351*2*1.2","v":58560},{"$f":"D351*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Marin","Marin0.15",{"$f":"C369*2*0.15","v":19185},{"$f":"D369*2*0.15","v":21930},{"$f":"E369*2*0.15","v":24675},{"$f":"F369*2*0.15","v":27405},{"$f":"G369*2*0.15","v":29610},{"$f":"H369*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["Marin","Marin0.2",{"$f":"C369*2*0.2","v":25580},{"$f":"D369*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["Marin","Marin0.25",{"$f":"C369*2*0.25","v":31975},{"$f":"D369*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["Marin","Marin0.3",{"$f":"C369*2*0.3","v":38370},{"$f":"D369*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["Marin","Marin0.35",{"$f":"C369*2*0.35","v":44765},{"$f":"D369*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["Marin","Marin0.4",{"$f":"C369*2*0.4","v":51160},{"$f":"D369*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["Marin","Marin0.45",{"$f":"C369*2*0.45","v":57555},{"$f":"D369*2*0.45","v":65790},74025,82215,88830,95400,101970,108540,1438,1541,1850,2138,2385,2631]
["Marin","Marin0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":63950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":73100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":82250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":91350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":98700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":106000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":113300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":120600},{"$f":"TRUNC(C369/12*0.3)","v":1598},{"$f":"TRUNC((C369+D369)/2/12*0.3)","v":1713},{"$f":"TRUNC((E369)/12*0.3)","v":2056},{"$f":"TRUNC(((F369+G369)/2)/12*0.3)","v":2375},{"$f":"TRUNC(H369/12*0.3)","v":2650},{"$f":"TRUNC(((I369+J369)/2)/12*0.3)","v":2923}]
["Marin","Marin0.55",{"$f":"C369*2*0.55","v":70345},{"$f":"D369*2*0.55","v":80410},90475.000000000015,100485.00000000001,108570.00000000001,116600.00000000001,124630.00000000001,132660,{"$f":"TRUNC(C370/12*0.3)","v":1758},{"$f":"TRUNC((C370+D370)/2/12*0.3)","v":1884},{"$f":"TRUNC((E370)/12*0.3)","v":2261},{"$f":"TRUNC(((F370+G370)/2)/12*0.3)","v":2613},{"$f":"TRUNC(H370/12*0.3)","v":2915},{"$f":"TRUNC(((I370+J370)/2)/12*0.3)","v":3216}]
["Marin","Marin0.6",{"$f":"C369*2*0.6","v":76740},{"$f":"D369*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["Marin","Marin0.65",{"$f":"C369*2*0.65","v":83135},{"$f":"D369*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["Marin","Marin0.7",{"$f":"C369*2*0.7","v":89530},{"$f":"D369*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["Marin","Marin0.75",{"$f":"C369*2*0.75","v":95925},{"$f":"D369*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["Marin","Marin0.8",{"$f":"C369*2*0.8","v":102320},{"$f":"D369*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["Marin","Marin0.9",{"$f":"C369*2*0.9","v":115110},{"$f":"D369*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["Marin","Marin1",{"$f":"C369*2","v":127900},{"$f":"D369*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"K369*2","v":3196},{"$f":"L369*2","v":3426},4112,4750,5300,5846]
["Marin","Marin1.1",{"$f":"C369*2*1.1","v":140690},{"$f":"D369*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(C378/12*0.3)","v":3517},{"$f":"TRUNC((C378+D378)/2/12*0.3)","v":3768},{"$f":"TRUNC((E378)/12*0.3)","v":4523},{"$f":"TRUNC(((F378+G378)/2)/12*0.3)","v":5226},{"$f":"TRUNC(H378/12*0.3)","v":5830},{"$f":"TRUNC(((I378+J378)/2)/12*0.3)","v":6432}]
["Marin","Marin1.2",{"$f":"C369*2*1.2","v":153480},{"$f":"D369*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["Mariposa","Mariposa0.15",{"$f":"C387*2*0.15","v":7320},{"$f":"D387*2*0.15","v":8370},{"$f":"E387*2*0.15","v":9420},{"$f":"F387*2*0.15","v":10455},{"$f":"G387*2*0.15","v":11295},{"$f":"H387*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Mariposa","Mariposa0.2",{"$f":"C387*2*0.2","v":9760},{"$f":"D387*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Mariposa","Mariposa0.25",{"$f":"C387*2*0.25","v":12200},{"$f":"D387*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Mariposa","Mariposa0.3",{"$f":"C387*2*0.3","v":14640},{"$f":"D387*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Mariposa","Mariposa0.35",{"$f":"C387*2*0.35","v":17080},{"$f":"D387*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Mariposa","Mariposa0.4",{"$f":"C387*2*0.4","v":19520},{"$f":"D387*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Mariposa","Mariposa0.45",{"$f":"C387*2*0.45","v":21960},{"$f":"D387*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Mariposa","Mariposa0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C387/12*0.3)","v":610},{"$f":"TRUNC((C387+D387)/2/12*0.3)","v":653},{"$f":"TRUNC((E387)/12*0.3)","v":785},{"$f":"TRUNC(((F387+G387)/2)/12*0.3)","v":906},{"$f":"TRUNC(H387/12*0.3)","v":1011},{"$f":"TRUNC(((I387+J387)/2)/12*0.3)","v":1116}]
["Mariposa","Mariposa0.55",{"$f":"C387*2*0.55","v":26840.000000000004},{"$f":"D387*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C388/12*0.3)","v":671},{"$f":"TRUNC((C388+D388)/2/12*0.3)","v":719},{"$f":"TRUNC((E388)/12*0.3)","v":863},{"$f":"TRUNC(((F388+G388)/2)/12*0.3)","v":996},{"$f":"TRUNC(H388/12*0.3)","v":1112},{"$f":"TRUNC(((I388+J388)/2)/12*0.3)","v":1227}]
["Mariposa","Mariposa0.6",{"$f":"C387*2*0.6","v":29280},{"$f":"D387*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Mariposa","Mariposa0.65",{"$f":"C387*2*0.65","v":31720},{"$f":"D387*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Mariposa","Mariposa0.7",{"$f":"C387*2*0.7","v":34160},{"$f":"D387*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Mariposa","Mariposa0.75",{"$f":"C387*2*0.75","v":36600},{"$f":"D387*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Mariposa","Mariposa0.8",{"$f":"C387*2*0.8","v":39040},{"$f":"D387*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Mariposa","Mariposa0.9",{"$f":"C387*2*0.9","v":43920},{"$f":"D387*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Mariposa","Mariposa1",{"$f":"C387*2","v":48800},{"$f":"D387*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K387*2","v":1220},{"$f":"L387*2","v":1306},1570,1812,2022,2232]
["Mariposa","Mariposa1.1",{"$f":"C387*2*1.1","v":53680.000000000007},{"$f":"D387*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C396/12*0.3)","v":1342},{"$f":"TRUNC((C396+D396)/2/12*0.3)","v":1438},{"$f":"TRUNC((E396)/12*0.3)","v":1727},{"$f":"TRUNC(((F396+G396)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H396/12*0.3)","v":2224},{"$f":"TRUNC(((I396+J396)/2)/12*0.3)","v":2455}]
["Mariposa","Mariposa1.2",{"$f":"C387*2*1.2","v":58560},{"$f":"D387*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Mendocino","Mendocino0.15",{"$f":"C405*2*0.15","v":7605},{"$f":"D405*2*0.15","v":8685},{"$f":"E405*2*0.15","v":9765},{"$f":"F405*2*0.15","v":10845},{"$f":"G405*2*0.15","v":11715},{"$f":"H405*2*0.15","v":12585},13455,14325,190,203,244,282,314,347]
["Mendocino","Mendocino0.2",{"$f":"C405*2*0.2","v":10140},{"$f":"D405*2*0.2","v":11580},13020,14460,15620,16780,17940,19100,253,271,325,376,419,463]
["Mendocino","Mendocino0.25",{"$f":"C405*2*0.25","v":12675},{"$f":"D405*2*0.25","v":14475},16275,18075,19525,20975,22425,23875,316,339,406,470,524,578]
["Mendocino","Mendocino0.3",{"$f":"C405*2*0.3","v":15210},{"$f":"D405*2*0.3","v":17370},19530,21690,23430,25170,26910,28650,380,407,488,564,629,694]
["Mendocino","Mendocino0.35",{"$f":"C405*2*0.35","v":17745},{"$f":"D405*2*0.35","v":20265},22785,25305,27335,29364.999999999996,31394.999999999996,33425,443,475,569,658,734,810]
["Mendocino","Mendocino0.4",{"$f":"C405*2*0.4","v":20280},{"$f":"D405*2*0.4","v":23160},26040,28920,31240,33560,35880,38200,507,543,651,752,839,926]
["Mendocino","Mendocino0.45",{"$f":"C405*2*0.45","v":22815},{"$f":"D405*2*0.45","v":26055},29295,32535,35145,37755,40365,42975,570,610,732,846,943,1041]
["Mendocino","Mendocino0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":39050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":47750},{"$f":"TRUNC(C405/12*0.3)","v":633},{"$f":"TRUNC((C405+D405)/2/12*0.3)","v":678},{"$f":"TRUNC((E405)/12*0.3)","v":813},{"$f":"TRUNC(((F405+G405)/2)/12*0.3)","v":940},{"$f":"TRUNC(H405/12*0.3)","v":1048},{"$f":"TRUNC(((I405+J405)/2)/12*0.3)","v":1157}]
["Mendocino","Mendocino0.55",{"$f":"C405*2*0.55","v":27885.000000000004},{"$f":"D405*2*0.55","v":31845.000000000004},35805,39765,42955,46145.000000000007,49335.000000000007,52525.000000000007,{"$f":"TRUNC(C406/12*0.3)","v":697},{"$f":"TRUNC((C406+D406)/2/12*0.3)","v":746},{"$f":"TRUNC((E406)/12*0.3)","v":895},{"$f":"TRUNC(((F406+G406)/2)/12*0.3)","v":1034},{"$f":"TRUNC(H406/12*0.3)","v":1153},{"$f":"TRUNC(((I406+J406)/2)/12*0.3)","v":1273}]
["Mendocino","Mendocino0.6",{"$f":"C405*2*0.6","v":30420},{"$f":"D405*2*0.6","v":34740},39060,43380,46860,50340,53820,57300,760,814,976,1128,1258,1389]
["Mendocino","Mendocino0.65",{"$f":"C405*2*0.65","v":32955},{"$f":"D405*2*0.65","v":37635},42315,46995,50765,54535,58305,62075,823,882,1057,1222,1363,1504]
["Mendocino","Mendocino0.7",{"$f":"C405*2*0.7","v":35490},{"$f":"D405*2*0.7","v":40530},45570,50610,54670,58729.999999999993,62789.999999999993,66850,887,950,1139,1316,1468,1620]
["Mendocino","Mendocino0.75",{"$f":"C405*2*0.75","v":38025},{"$f":"D405*2*0.75","v":43425},48825,54225,58575,62925,67275,71625,950,1018,1220,1410,1573,1736]
["Mendocino","Mendocino0.8",{"$f":"C405*2*0.8","v":40560},{"$f":"D405*2*0.8","v":46320},52080,57840,62480,67120,71760,76400,1014,1086,1302,1504,1678,1852]
["Mendocino","Mendocino0.9",{"$f":"C405*2*0.9","v":45630},{"$f":"D405*2*0.9","v":52110},58590,65070,70290,75510,80730,85950,1140,1221,1464,1692,1887,2083]
["Mendocino","Mendocino1",{"$f":"C405*2","v":50700},{"$f":"D405*2","v":57900},65100,72300,78100,83900,89700,95500,{"$f":"K405*2","v":1266},{"$f":"L405*2","v":1356},1626,1880,2096,2314]
["Mendocino","Mendocino1.1",{"$f":"C405*2*1.1","v":55770.000000000007},{"$f":"D405*2*1.1","v":63690.000000000007},71610,79530,85910,92290.000000000015,98670.000000000015,105050.00000000001,{"$f":"TRUNC(C414/12*0.3)","v":1394},{"$f":"TRUNC((C414+D414)/2/12*0.3)","v":1493},{"$f":"TRUNC((E414)/12*0.3)","v":1790},{"$f":"TRUNC(((F414+G414)/2)/12*0.3)","v":2068},{"$f":"TRUNC(H414/12*0.3)","v":2307},{"$f":"TRUNC(((I414+J414)/2)/12*0.3)","v":2546}]
["Mendocino","Mendocino1.2",{"$f":"C405*2*1.2","v":60840},{"$f":"D405*2*1.2","v":69480},78120,86760,93720,100680,107640,114600,1521,1629,1953,2256,2517,2778]
["Merced","Merced0.15",{"$f":"C423*2*0.15","v":7320},{"$f":"D423*2*0.15","v":8370},{"$f":"E423*2*0.15","v":9420},{"$f":"F423*2*0.15","v":10455},{"$f":"G423*2*0.15","v":11295},{"$f":"H423*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Merced","Merced0.2",{"$f":"C423*2*0.2","v":9760},{"$f":"D423*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Merced","Merced0.25",{"$f":"C423*2*0.25","v":12200},{"$f":"D423*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Merced","Merced0.3",{"$f":"C423*2*0.3","v":14640},{"$f":"D423*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Merced","Merced0.35",{"$f":"C423*2*0.35","v":17080},{"$f":"D423*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Merced","Merced0.4",{"$f":"C423*2*0.4","v":19520},{"$f":"D423*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Merced","Merced0.45",{"$f":"C423*2*0.45","v":21960},{"$f":"D423*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Merced","Merced0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C423/12*0.3)","v":610},{"$f":"TRUNC((C423+D423)/2/12*0.3)","v":653},{"$f":"TRUNC((E423)/12*0.3)","v":785},{"$f":"TRUNC(((F423+G423)/2)/12*0.3)","v":906},{"$f":"TRUNC(H423/12*0.3)","v":1011},{"$f":"TRUNC(((I423+J423)/2)/12*0.3)","v":1116}]
["Merced","Merced0.55",{"$f":"C423*2*0.55","v":26840.000000000004},{"$f":"D423*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C424/12*0.3)","v":671},{"$f":"TRUNC((C424+D424)/2/12*0.3)","v":719},{"$f":"TRUNC((E424)/12*0.3)","v":863},{"$f":"TRUNC(((F424+G424)/2)/12*0.3)","v":996},{"$f":"TRUNC(H424/12*0.3)","v":1112},{"$f":"TRUNC(((I424+J424)/2)/12*0.3)","v":1227}]
["Merced","Merced0.6",{"$f":"C423*2*0.6","v":29280},{"$f":"D423*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Merced","Merced0.65",{"$f":"C423*2*0.65","v":31720},{"$f":"D423*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Merced","Merced0.7",{"$f":"C423*2*0.7","v":34160},{"$f":"D423*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Merced","Merced0.75",{"$f":"C423*2*0.75","v":36600},{"$f":"D423*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Merced","Merced0.8",{"$f":"C423*2*0.8","v":39040},{"$f":"D423*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Merced","Merced0.9",{"$f":"C423*2*0.9","v":43920},{"$f":"D423*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Merced","Merced1",{"$f":"C423*2","v":48800},{"$f":"D423*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K423*2","v":1220},{"$f":"L423*2","v":1306},1570,1812,2022,2232]
["Merced","Merced1.1",{"$f":"C423*2*1.1","v":53680.000000000007},{"$f":"D423*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C432/12*0.3)","v":1342},{"$f":"TRUNC((C432+D432)/2/12*0.3)","v":1438},{"$f":"TRUNC((E432)/12*0.3)","v":1727},{"$f":"TRUNC(((F432+G432)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H432/12*0.3)","v":2224},{"$f":"TRUNC(((I432+J432)/2)/12*0.3)","v":2455}]
["Merced","Merced1.2",{"$f":"C423*2*1.2","v":58560},{"$f":"D423*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Modoc","Modoc0.15",{"$f":"C441*2*0.15","v":7320},{"$f":"D441*2*0.15","v":8370},{"$f":"E441*2*0.15","v":9420},{"$f":"F441*2*0.15","v":10455},{"$f":"G441*2*0.15","v":11295},{"$f":"H441*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Modoc","Modoc0.2",{"$f":"C441*2*0.2","v":9760},{"$f":"D441*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Modoc","Modoc0.25",{"$f":"C441*2*0.25","v":12200},{"$f":"D441*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Modoc","Modoc0.3",{"$f":"C441*2*0.3","v":14640},{"$f":"D441*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Modoc","Modoc0.35",{"$f":"C441*2*0.35","v":17080},{"$f":"D441*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Modoc","Modoc0.4",{"$f":"C441*2*0.4","v":19520},{"$f":"D441*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Modoc","Modoc0.45",{"$f":"C441*2*0.45","v":21960},{"$f":"D441*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Modoc","Modoc0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C441/12*0.3)","v":610},{"$f":"TRUNC((C441+D441)/2/12*0.3)","v":653},{"$f":"TRUNC((E441)/12*0.3)","v":785},{"$f":"TRUNC(((F441+G441)/2)/12*0.3)","v":906},{"$f":"TRUNC(H441/12*0.3)","v":1011},{"$f":"TRUNC(((I441+J441)/2)/12*0.3)","v":1116}]
["Modoc","Modoc0.55",{"$f":"C441*2*0.55","v":26840.000000000004},{"$f":"D441*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C442/12*0.3)","v":671},{"$f":"TRUNC((C442+D442)/2/12*0.3)","v":719},{"$f":"TRUNC((E442)/12*0.3)","v":863},{"$f":"TRUNC(((F442+G442)/2)/12*0.3)","v":996},{"$f":"TRUNC(H442/12*0.3)","v":1112},{"$f":"TRUNC(((I442+J442)/2)/12*0.3)","v":1227}]
["Modoc","Modoc0.6",{"$f":"C441*2*0.6","v":29280},{"$f":"D441*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Modoc","Modoc0.65",{"$f":"C441*2*0.65","v":31720},{"$f":"D441*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Modoc","Modoc0.7",{"$f":"C441*2*0.7","v":34160},{"$f":"D441*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Modoc","Modoc0.75",{"$f":"C441*2*0.75","v":36600},{"$f":"D441*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Modoc","Modoc0.8",{"$f":"C441*2*0.8","v":39040},{"$f":"D441*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Modoc","Modoc0.9",{"$f":"C441*2*0.9","v":43920},{"$f":"D441*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Modoc","Modoc1",{"$f":"C441*2","v":48800},{"$f":"D441*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K441*2","v":1220},{"$f":"L441*2","v":1306},1570,1812,2022,2232]
["Modoc","Modoc1.1",{"$f":"C441*2*1.1","v":53680.000000000007},{"$f":"D441*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C450/12*0.3)","v":1342},{"$f":"TRUNC((C450+D450)/2/12*0.3)","v":1438},{"$f":"TRUNC((E450)/12*0.3)","v":1727},{"$f":"TRUNC(((F450+G450)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H450/12*0.3)","v":2224},{"$f":"TRUNC(((I450+J450)/2)/12*0.3)","v":2455}]
["Modoc","Modoc1.2",{"$f":"C441*2*1.2","v":58560},{"$f":"D441*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Mono","Mono0.15",{"$f":"C459*2*0.15","v":8295},{"$f":"D459*2*0.15","v":9480},{"$f":"E459*2*0.15","v":10665},{"$f":"F459*2*0.15","v":11835},{"$f":"G459*2*0.15","v":12795},{"$f":"H459*2*0.15","v":13740},14685,15630,207,222,266,307,343,378]
["Mono","Mono0.2",{"$f":"C459*2*0.2","v":11060},{"$f":"D459*2*0.2","v":12640},14220,15780,17060,18320,19580,20840,276,296,355,410,458,505]
["Mono","Mono0.25",{"$f":"C459*2*0.25","v":13825},{"$f":"D459*2*0.25","v":15800},17775,19725,21325,22900,24475,26050,345,370,444,513,572,631]
["Mono","Mono0.3",{"$f":"C459*2*0.3","v":16590},{"$f":"D459*2*0.3","v":18960},21330,23670,25590,27480,29370,31260,414,444,533,615,687,757]
["Mono","Mono0.35",{"$f":"C459*2*0.35","v":19355},{"$f":"D459*2*0.35","v":22120},24885,27615,29854.999999999996,32059.999999999996,34265,36470,483,518,622,718,801,884]
["Mono","Mono0.4",{"$f":"C459*2*0.4","v":22120},{"$f":"D459*2*0.4","v":25280},28440,31560,34120,36640,39160,41680,553,592,711,821,916,1010]
["Mono","Mono0.45",{"$f":"C459*2*0.45","v":24885},{"$f":"D459*2*0.45","v":28440},31995,35505,38385,41220,44055,46890,622,666,799,923,1030,1136]
["Mono","Mono0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52100},{"$f":"TRUNC(C459/12*0.3)","v":691},{"$f":"TRUNC((C459+D459)/2/12*0.3)","v":740},{"$f":"TRUNC((E459)/12*0.3)","v":888},{"$f":"TRUNC(((F459+G459)/2)/12*0.3)","v":1026},{"$f":"TRUNC(H459/12*0.3)","v":1145},{"$f":"TRUNC(((I459+J459)/2)/12*0.3)","v":1263}]
["Mono","Mono0.55",{"$f":"C459*2*0.55","v":30415.000000000004},{"$f":"D459*2*0.55","v":34760},39105,43395,46915.000000000007,50380.000000000007,53845.000000000007,57310.000000000007,{"$f":"TRUNC(C460/12*0.3)","v":760},{"$f":"TRUNC((C460+D460)/2/12*0.3)","v":814},{"$f":"TRUNC((E460)/12*0.3)","v":977},{"$f":"TRUNC(((F460+G460)/2)/12*0.3)","v":1128},{"$f":"TRUNC(H460/12*0.3)","v":1259},{"$f":"TRUNC(((I460+J460)/2)/12*0.3)","v":1389}]
["Mono","Mono0.6",{"$f":"C459*2*0.6","v":33180},{"$f":"D459*2*0.6","v":37920},42660,47340,51180,54960,58740,62520,829,888,1066,1231,1374,1515]
["Mono","Mono0.65",{"$f":"C459*2*0.65","v":35945},{"$f":"D459*2*0.65","v":41080},46215,51285,55445,59540,63635,67730,898,962,1155,1334,1488,1642]
["Mono","Mono0.7",{"$f":"C459*2*0.7","v":38710},{"$f":"D459*2*0.7","v":44240},49770,55230,59709.999999999993,64119.999999999993,68530,72940,967,1036,1244,1436,1603,1768]
["Mono","Mono0.75",{"$f":"C459*2*0.75","v":41475},{"$f":"D459*2*0.75","v":47400},53325,59175,63975,68700,73425,78150,1036,1110,1333,1539,1717,1894]
["Mono","Mono0.8",{"$f":"C459*2*0.8","v":44240},{"$f":"D459*2*0.8","v":50560},56880,63120,68240,73280,78320,83360,1106,1185,1422,1642,1832,2021]
["Mono","Mono0.9",{"$f":"C459*2*0.9","v":49770},{"$f":"D459*2*0.9","v":56880},63990,71010,76770,82440,88110,93780,1244,1333,1599,1847,2061,2273]
["Mono","Mono1",{"$f":"C459*2","v":55300},{"$f":"D459*2","v":63200},71100,78900,85300,91600,97900,104200,{"$f":"K459*2","v":1382},{"$f":"L459*2","v":1480},1776,2052,2290,2526]
["Mono","Mono1.1",{"$f":"C459*2*1.1","v":60830.000000000007},{"$f":"D459*2*1.1","v":69520},78210,86790,93830.000000000015,100760.00000000001,107690.00000000001,114620.00000000001,{"$f":"TRUNC(C468/12*0.3)","v":1520},{"$f":"TRUNC((C468+D468)/2/12*0.3)","v":1629},{"$f":"TRUNC((E468)/12*0.3)","v":1955},{"$f":"TRUNC(((F468+G468)/2)/12*0.3)","v":2257},{"$f":"TRUNC(H468/12*0.3)","v":2519},{"$f":"TRUNC(((I468+J468)/2)/12*0.3)","v":2778}]
["Mono","Mono1.2",{"$f":"C459*2*1.2","v":66360},{"$f":"D459*2*1.2","v":75840},85320,94680,102360,109920,117480,125040,1659,1777,2133,2463,2748,3031]
["Monterey","Monterey0.15",{"$f":"C477*2*0.15","v":10680},{"$f":"D477*2*0.15","v":12210},{"$f":"E477*2*0.15","v":13740},{"$f":"F477*2*0.15","v":15255},{"$f":"G477*2*0.15","v":16485},{"$f":"H477*2*0.15","v":17700},18930,20145,267,286,343,396,442,488]
["Monterey","Monterey0.2",{"$f":"C477*2*0.2","v":14240},{"$f":"D477*2*0.2","v":16280},18320,20340,21980,23600,25240,26860,356,381,458,529,590,651]
["Monterey","Monterey0.25",{"$f":"C477*2*0.25","v":17800},{"$f":"D477*2*0.25","v":20350},22900,25425,27475,29500,31550,33575,445,476,572,661,737,814]
["Monterey","Monterey0.3",{"$f":"C477*2*0.3","v":21360},{"$f":"D477*2*0.3","v":24420},27480,30510,32970,35400,37860,40290,534,572,687,793,885,976]
["Monterey","Monterey0.35",{"$f":"C477*2*0.35","v":24920},{"$f":"D477*2*0.35","v":28490},32059.999999999996,35595,38465,41300,44170,47005,623,667,801,925,1032,1139]
["Monterey","Monterey0.4",{"$f":"C477*2*0.4","v":28480},{"$f":"D477*2*0.4","v":32560},36640,40680,43960,47200,50480,53720,712,763,916,1058,1180,1302]
["Monterey","Monterey0.45",{"$f":"C477*2*0.45","v":32040},{"$f":"D477*2*0.45","v":36630},41220,45765,49455,53100,56790,60435,801,858,1030,1190,1327,1465]
["Monterey","Monterey0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":35600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":40700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":45800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":50850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":54950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":59000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":63100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":67150},{"$f":"TRUNC(C477/12*0.3)","v":890},{"$f":"TRUNC((C477+D477)/2/12*0.3)","v":953},{"$f":"TRUNC((E477)/12*0.3)","v":1145},{"$f":"TRUNC(((F477+G477)/2)/12*0.3)","v":1322},{"$f":"TRUNC(H477/12*0.3)","v":1475},{"$f":"TRUNC(((I477+J477)/2)/12*0.3)","v":1628}]
["Monterey","Monterey0.55",{"$f":"C477*2*0.55","v":39160},{"$f":"D477*2*0.55","v":44770},50380.000000000007,55935.000000000007,60445.000000000007,64900.000000000007,69410,73865,{"$f":"TRUNC(C478/12*0.3)","v":979},{"$f":"TRUNC((C478+D478)/2/12*0.3)","v":1049},{"$f":"TRUNC((E478)/12*0.3)","v":1259},{"$f":"TRUNC(((F478+G478)/2)/12*0.3)","v":1454},{"$f":"TRUNC(H478/12*0.3)","v":1622},{"$f":"TRUNC(((I478+J478)/2)/12*0.3)","v":1790}]
["Monterey","Monterey0.6",{"$f":"C477*2*0.6","v":42720},{"$f":"D477*2*0.6","v":48840},54960,61020,65940,70800,75720,80580,1068,1144,1374,1587,1770,1953]
["Monterey","Monterey0.65",{"$f":"C477*2*0.65","v":46280},{"$f":"D477*2*0.65","v":52910},59540,66105,71435,76700,82030,87295,1157,1239,1488,1719,1917,2116]
["Monterey","Monterey0.7",{"$f":"C477*2*0.7","v":49840},{"$f":"D477*2*0.7","v":56980},64119.999999999993,71190,76930,82600,88340,94010,1246,1335,1603,1851,2065,2279]
["Monterey","Monterey0.75",{"$f":"C477*2*0.75","v":53400},{"$f":"D477*2*0.75","v":61050},68700,76275,82425,88500,94650,100725,1335,1430,1717,1983,2212,2442]
["Monterey","Monterey0.8",{"$f":"C477*2*0.8","v":56960},{"$f":"D477*2*0.8","v":65120},73280,81360,87920,94400,100960,107440,1424,1526,1832,2116,2360,2605]
["Monterey","Monterey0.9",{"$f":"C477*2*0.9","v":64080},{"$f":"D477*2*0.9","v":73260},82440,91530,98910,106200,113580,120870,1602,1716,2061,2380,2655,2930]
["Monterey","Monterey1",{"$f":"C477*2","v":71200},{"$f":"D477*2","v":81400},91600,101700,109900,118000,126200,134300,{"$f":"K477*2","v":1780},{"$f":"L477*2","v":1906},2290,2644,2950,3256]
["Monterey","Monterey1.1",{"$f":"C477*2*1.1","v":78320},{"$f":"D477*2*1.1","v":89540},100760.00000000001,111870.00000000001,120890.00000000001,129800.00000000001,138820,147730,{"$f":"TRUNC(C486/12*0.3)","v":1958},{"$f":"TRUNC((C486+D486)/2/12*0.3)","v":2098},{"$f":"TRUNC((E486)/12*0.3)","v":2519},{"$f":"TRUNC(((F486+G486)/2)/12*0.3)","v":2909},{"$f":"TRUNC(H486/12*0.3)","v":3245},{"$f":"TRUNC(((I486+J486)/2)/12*0.3)","v":3581}]
["Monterey","Monterey1.2",{"$f":"C477*2*1.2","v":85440},{"$f":"D477*2*1.2","v":97680},109920,122040,131880,141600,151440,161160,2136,2289,2748,3174,3540,3907]
["Napa","Napa0.15",{"$f":"C495*2*0.15","v":11940},{"$f":"D495*2*0.15","v":13650},{"$f":"E495*2*0.15","v":15360},{"$f":"F495*2*0.15","v":17055},{"$f":"G495*2*0.15","v":18420},{"$f":"H495*2*0.15","v":19785},21150,22515,298,319,384,443,494,545]
["Napa","Napa0.2",{"$f":"C495*2*0.2","v":15920},{"$f":"D495*2*0.2","v":18200},20480,22740,24560,26380,28200,30020,398,426,512,591,659,727]
["Napa","Napa0.25",{"$f":"C495*2*0.25","v":19900},{"$f":"D495*2*0.25","v":22750},25600,28425,30700,32975,35250,37525,497,533,640,739,824,909]
["Napa","Napa0.3",{"$f":"C495*2*0.3","v":23880},{"$f":"D495*2*0.3","v":27300},30720,34110,36840,39570,42300,45030,597,639,768,886,989,1091]
["Napa","Napa0.35",{"$f":"C495*2*0.35","v":27860},{"$f":"D495*2*0.35","v":31849.999999999996},35840,39795,42980,46165,49350,52535,696,746,896,1034,1154,1273]
["Napa","Napa0.4",{"$f":"C495*2*0.4","v":31840},{"$f":"D495*2*0.4","v":36400},40960,45480,49120,52760,56400,60040,796,853,1024,1182,1319,1455]
["Napa","Napa0.45",{"$f":"C495*2*0.45","v":35820},{"$f":"D495*2*0.45","v":40950},46080,51165,55260,59355,63450,67545,895,959,1152,1330,1483,1637]
["Napa","Napa0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":39800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":45500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":51200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":56850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":61400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":65950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":70500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":75050},{"$f":"TRUNC(C495/12*0.3)","v":995},{"$f":"TRUNC((C495+D495)/2/12*0.3)","v":1066},{"$f":"TRUNC((E495)/12*0.3)","v":1280},{"$f":"TRUNC(((F495+G495)/2)/12*0.3)","v":1478},{"$f":"TRUNC(H495/12*0.3)","v":1648},{"$f":"TRUNC(((I495+J495)/2)/12*0.3)","v":1819}]
["Napa","Napa0.55",{"$f":"C495*2*0.55","v":43780},{"$f":"D495*2*0.55","v":50050.000000000007},56320.000000000007,62535.000000000007,67540,72545,77550,82555,{"$f":"TRUNC(C496/12*0.3)","v":1094},{"$f":"TRUNC((C496+D496)/2/12*0.3)","v":1172},{"$f":"TRUNC((E496)/12*0.3)","v":1408},{"$f":"TRUNC(((F496+G496)/2)/12*0.3)","v":1625},{"$f":"TRUNC(H496/12*0.3)","v":1813},{"$f":"TRUNC(((I496+J496)/2)/12*0.3)","v":2001}]
["Napa","Napa0.6",{"$f":"C495*2*0.6","v":47760},{"$f":"D495*2*0.6","v":54600},61440,68220,73680,79140,84600,90060,1194,1279,1536,1773,1978,2183]
["Napa","Napa0.65",{"$f":"C495*2*0.65","v":51740},{"$f":"D495*2*0.65","v":59150},66560,73905,79820,85735,91650,97565,1293,1386,1664,1921,2143,2365]
["Napa","Napa0.7",{"$f":"C495*2*0.7","v":55720},{"$f":"D495*2*0.7","v":63699.999999999993},71680,79590,85960,92330,98700,105070,1393,1492,1792,2069,2308,2547]
["Napa","Napa0.75",{"$f":"C495*2*0.75","v":59700},{"$f":"D495*2*0.75","v":68250},76800,85275,92100,98925,105750,112575,1492,1599,1920,2217,2473,2729]
["Napa","Napa0.8",{"$f":"C495*2*0.8","v":63680},{"$f":"D495*2*0.8","v":72800},81920,90960,98240,105520,112800,120080,1592,1706,2048,2365,2638,2911]
["Napa","Napa0.9",{"$f":"C495*2*0.9","v":71640},{"$f":"D495*2*0.9","v":81900},92160,102330,110520,118710,126900,135090,1791,1919,2304,2660,2967,3274]
["Napa","Napa1",{"$f":"C495*2","v":79600},{"$f":"D495*2","v":91000},102400,113700,122800,131900,141000,150100,{"$f":"K495*2","v":1990},{"$f":"L495*2","v":2132},2560,2956,3296,3638]
["Napa","Napa1.1",{"$f":"C495*2*1.1","v":87560},{"$f":"D495*2*1.1","v":100100.00000000001},112640.00000000001,125070.00000000001,135080,145090,155100,165110,{"$f":"TRUNC(C504/12*0.3)","v":2189},{"$f":"TRUNC((C504+D504)/2/12*0.3)","v":2345},{"$f":"TRUNC((E504)/12*0.3)","v":2816},{"$f":"TRUNC(((F504+G504)/2)/12*0.3)","v":3251},{"$f":"TRUNC(H504/12*0.3)","v":3627},{"$f":"TRUNC(((I504+J504)/2)/12*0.3)","v":4002}]
["Napa","Napa1.2",{"$f":"C495*2*1.2","v":95520},{"$f":"D495*2*1.2","v":109200},122880,136440,147360,158280,169200,180120,2388,2559,3072,3547,3957,4366]
["Nevada","Nevada0.15",{"$f":"C513*2*0.15","v":9435},{"$f":"D513*2*0.15","v":10785},{"$f":"E513*2*0.15","v":12135},{"$f":"F513*2*0.15","v":13470},{"$f":"G513*2*0.15","v":14550},{"$f":"H513*2*0.15","v":15630},16710,17790,235,252,303,350,390,431]
["Nevada","Nevada0.2",{"$f":"C513*2*0.2","v":12580},{"$f":"D513*2*0.2","v":14380},16180,17960,19400,20840,22280,23720,314,337,404,467,521,575]
["Nevada","Nevada0.25",{"$f":"C513*2*0.25","v":15725},{"$f":"D513*2*0.25","v":17975},20225,22450,24250,26050,27850,29650,393,421,505,583,651,718]
["Nevada","Nevada0.3",{"$f":"C513*2*0.3","v":18870},{"$f":"D513*2*0.3","v":21570},24270,26940,29100,31260,33420,35580,471,505,606,700,781,862]
["Nevada","Nevada0.35",{"$f":"C513*2*0.35","v":22015},{"$f":"D513*2*0.35","v":25165},28315,31429.999999999996,33950,36470,38990,41510,550,589,707,817,911,1006]
["Nevada","Nevada0.4",{"$f":"C513*2*0.4","v":25160},{"$f":"D513*2*0.4","v":28760},32360,35920,38800,41680,44560,47440,629,674,809,934,1042,1150]
["Nevada","Nevada0.45",{"$f":"C513*2*0.45","v":28305},{"$f":"D513*2*0.45","v":32355},36405,40410,43650,46890,50130,53370,707,758,910,1050,1172,1293]
["Nevada","Nevada0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":35950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":44900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":55700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59300},{"$f":"TRUNC(C513/12*0.3)","v":786},{"$f":"TRUNC((C513+D513)/2/12*0.3)","v":842},{"$f":"TRUNC((E513)/12*0.3)","v":1011},{"$f":"TRUNC(((F513+G513)/2)/12*0.3)","v":1167},{"$f":"TRUNC(H513/12*0.3)","v":1302},{"$f":"TRUNC(((I513+J513)/2)/12*0.3)","v":1437}]
["Nevada","Nevada0.55",{"$f":"C513*2*0.55","v":34595},{"$f":"D513*2*0.55","v":39545},44495,49390.000000000007,53350.000000000007,57310.000000000007,61270.000000000007,65230.000000000007,{"$f":"TRUNC(C514/12*0.3)","v":864},{"$f":"TRUNC((C514+D514)/2/12*0.3)","v":926},{"$f":"TRUNC((E514)/12*0.3)","v":1112},{"$f":"TRUNC(((F514+G514)/2)/12*0.3)","v":1284},{"$f":"TRUNC(H514/12*0.3)","v":1432},{"$f":"TRUNC(((I514+J514)/2)/12*0.3)","v":1581}]
["Nevada","Nevada0.6",{"$f":"C513*2*0.6","v":37740},{"$f":"D513*2*0.6","v":43140},48540,53880,58200,62520,66840,71160,943,1011,1213,1401,1563,1725]
["Nevada","Nevada0.65",{"$f":"C513*2*0.65","v":40885},{"$f":"D513*2*0.65","v":46735},52585,58370,63050,67730,72410,77090,1022,1095,1314,1517,1693,1868]
["Nevada","Nevada0.7",{"$f":"C513*2*0.7","v":44030},{"$f":"D513*2*0.7","v":50330},56630,62859.999999999993,67900,72940,77980,83020,1100,1179,1415,1634,1823,2012]
["Nevada","Nevada0.75",{"$f":"C513*2*0.75","v":47175},{"$f":"D513*2*0.75","v":53925},60675,67350,72750,78150,83550,88950,1179,1263,1516,1751,1953,2156]
["Nevada","Nevada0.8",{"$f":"C513*2*0.8","v":50320},{"$f":"D513*2*0.8","v":57520},64720,71840,77600,83360,89120,94880,1258,1348,1618,1868,2084,2300]
["Nevada","Nevada0.9",{"$f":"C513*2*0.9","v":56610},{"$f":"D513*2*0.9","v":64710},72810,80820,87300,93780,100260,106740,1415,1516,1820,2101,2344,2587]
["Nevada","Nevada1",{"$f":"C513*2","v":62900},{"$f":"D513*2","v":71900},80900,89800,97000,104200,111400,118600,{"$f":"K513*2","v":1572},{"$f":"L513*2","v":1684},2022,2334,2604,2874]
["Nevada","Nevada1.1",{"$f":"C513*2*1.1","v":69190},{"$f":"D513*2*1.1","v":79090},88990,98780.000000000015,106700.00000000001,114620.00000000001,122540.00000000001,130460.00000000001,{"$f":"TRUNC(C522/12*0.3)","v":1729},{"$f":"TRUNC((C522+D522)/2/12*0.3)","v":1853},{"$f":"TRUNC((E522)/12*0.3)","v":2224},{"$f":"TRUNC(((F522+G522)/2)/12*0.3)","v":2568},{"$f":"TRUNC(H522/12*0.3)","v":2865},{"$f":"TRUNC(((I522+J522)/2)/12*0.3)","v":3162}]
["Nevada","Nevada1.2",{"$f":"C513*2*1.2","v":75480},{"$f":"D513*2*1.2","v":86280},97080,107760,116400,125040,133680,142320,1887,2022,2427,2802,3126,3450]
["Orange","Orange0.15",{"$f":"C531*2*0.15","v":14130},{"$f":"D531*2*0.15","v":16140},{"$f":"E531*2*0.15","v":18165},{"$f":"F531*2*0.15","v":20175},{"$f":"G531*2*0.15","v":21795},{"$f":"H531*2*0.15","v":23415},25020,26640,353,378,454,524,585,645]
["Orange","Orange0.2",{"$f":"C531*2*0.2","v":18840},{"$f":"D531*2*0.2","v":21520},24220,26900,29060,31220,33360,35520,471,504,605,699,780,861]
["Orange","Orange0.25",{"$f":"C531*2*0.25","v":23550},{"$f":"D531*2*0.25","v":26900},30275,33625,36325,39025,41700,44400,588,630,756,874,975,1076]
["Orange","Orange0.3",{"$f":"C531*2*0.3","v":28260},{"$f":"D531*2*0.3","v":32280},36330,40350,43590,46830,50040,53280,706,756,908,1049,1170,1291]
["Orange","Orange0.35",{"$f":"C531*2*0.35","v":32970},{"$f":"D531*2*0.35","v":37660},42385,47075,50855,54635,58379.999999999993,62159.999999999993,824,882,1059,1224,1365,1506]
["Orange","Orange0.4",{"$f":"C531*2*0.4","v":37680},{"$f":"D531*2*0.4","v":43040},48440,53800,58120,62440,66720,71040,942,1009,1211,1399,1561,1722]
["Orange","Orange0.45",{"$f":"C531*2*0.45","v":42390},{"$f":"D531*2*0.45","v":48420},54495,60525,65385,70245,75060,79920,1059,1135,1362,1573,1756,1937]
["Orange","Orange0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":53800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":60550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":67250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":72650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":78050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":83400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":88800},{"$f":"TRUNC(C531/12*0.3)","v":1177},{"$f":"TRUNC((C531+D531)/2/12*0.3)","v":1261},{"$f":"TRUNC((E531)/12*0.3)","v":1513},{"$f":"TRUNC(((F531+G531)/2)/12*0.3)","v":1748},{"$f":"TRUNC(H531/12*0.3)","v":1951},{"$f":"TRUNC(((I531+J531)/2)/12*0.3)","v":2152}]
["Orange","Orange0.55",{"$f":"C531*2*0.55","v":51810.000000000007},{"$f":"D531*2*0.55","v":59180.000000000007},66605,73975,79915,85855,91740.000000000015,97680.000000000015,{"$f":"TRUNC(C532/12*0.3)","v":1295},{"$f":"TRUNC((C532+D532)/2/12*0.3)","v":1387},{"$f":"TRUNC((E532)/12*0.3)","v":1665},{"$f":"TRUNC(((F532+G532)/2)/12*0.3)","v":1923},{"$f":"TRUNC(H532/12*0.3)","v":2146},{"$f":"TRUNC(((I532+J532)/2)/12*0.3)","v":2367}]
["Orange","Orange0.6",{"$f":"C531*2*0.6","v":56520},{"$f":"D531*2*0.6","v":64560},72660,80700,87180,93660,100080,106560,1413,1513,1816,2098,2341,2583]
["Orange","Orange0.65",{"$f":"C531*2*0.65","v":61230},{"$f":"D531*2*0.65","v":69940},78715,87425,94445,101465,108420,115440,1530,1639,1967,2273,2536,2798]
["Orange","Orange0.7",{"$f":"C531*2*0.7","v":65940},{"$f":"D531*2*0.7","v":75320},84770,94150,101710,109270,116759.99999999999,124319.99999999999,1648,1765,2119,2448,2731,3013]
["Orange","Orange0.75",{"$f":"C531*2*0.75","v":70650},{"$f":"D531*2*0.75","v":80700},90825,100875,108975,117075,125100,133200,1766,1891,2270,2623,2926,3228]
["Orange","Orange0.8",{"$f":"C531*2*0.8","v":75360},{"$f":"D531*2*0.8","v":86080},96880,107600,116240,124880,133440,142080,1884,2018,2422,2798,3122,3444]
["Orange","Orange0.9",{"$f":"C531*2*0.9","v":84780},{"$f":"D531*2*0.9","v":96840},108990,121050,130770,140490,150120,159840,2119,2270,2724,3147,3512,3874]
["Orange","Orange1",{"$f":"C531*2","v":94200},{"$f":"D531*2","v":107600},121100,134500,145300,156100,166800,177600,{"$f":"K531*2","v":2354},{"$f":"L531*2","v":2522},3026,3496,3902,4304]
["Orange","Orange1.1",{"$f":"C531*2*1.1","v":103620.00000000001},{"$f":"D531*2*1.1","v":118360.00000000001},133210,147950,159830,171710,183480.00000000003,195360.00000000003,{"$f":"TRUNC(C540/12*0.3)","v":2590},{"$f":"TRUNC((C540+D540)/2/12*0.3)","v":2774},{"$f":"TRUNC((E540)/12*0.3)","v":3330},{"$f":"TRUNC(((F540+G540)/2)/12*0.3)","v":3847},{"$f":"TRUNC(H540/12*0.3)","v":4292},{"$f":"TRUNC(((I540+J540)/2)/12*0.3)","v":4735}]
["Orange","Orange1.2",{"$f":"C531*2*1.2","v":113040},{"$f":"D531*2*1.2","v":129120},145320,161400,174360,187320,200160,213120,2826,3027,3633,4197,4683,5166]
["Placer","Placer0.15",{"$f":"C549*2*0.15","v":9525},{"$f":"D549*2*0.15","v":10875},{"$f":"E549*2*0.15","v":12240},{"$f":"F549*2*0.15","v":13590},{"$f":"G549*2*0.15","v":14685},{"$f":"H549*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["Placer","Placer0.2",{"$f":"C549*2*0.2","v":12700},{"$f":"D549*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["Placer","Placer0.25",{"$f":"C549*2*0.25","v":15875},{"$f":"D549*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["Placer","Placer0.3",{"$f":"C549*2*0.3","v":19050},{"$f":"D549*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["Placer","Placer0.35",{"$f":"C549*2*0.35","v":22225},{"$f":"D549*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["Placer","Placer0.4",{"$f":"C549*2*0.4","v":25400},{"$f":"D549*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["Placer","Placer0.45",{"$f":"C549*2*0.45","v":28575},{"$f":"D549*2*0.45","v":32625},36720,40770,44055,47295,50580,53820,714,765,918,1060,1182,1305]
["Placer","Placer0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59800},{"$f":"TRUNC(C549/12*0.3)","v":793},{"$f":"TRUNC((C549+D549)/2/12*0.3)","v":850},{"$f":"TRUNC((E549)/12*0.3)","v":1020},{"$f":"TRUNC(((F549+G549)/2)/12*0.3)","v":1178},{"$f":"TRUNC(H549/12*0.3)","v":1313},{"$f":"TRUNC(((I549+J549)/2)/12*0.3)","v":1450}]
["Placer","Placer0.55",{"$f":"C549*2*0.55","v":34925},{"$f":"D549*2*0.55","v":39875},44880,49830.000000000007,53845.000000000007,57805.000000000007,61820.000000000007,65780,{"$f":"TRUNC(C550/12*0.3)","v":873},{"$f":"TRUNC((C550+D550)/2/12*0.3)","v":935},{"$f":"TRUNC((E550)/12*0.3)","v":1122},{"$f":"TRUNC(((F550+G550)/2)/12*0.3)","v":1295},{"$f":"TRUNC(H550/12*0.3)","v":1445},{"$f":"TRUNC(((I550+J550)/2)/12*0.3)","v":1595}]
["Placer","Placer0.6",{"$f":"C549*2*0.6","v":38100},{"$f":"D549*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["Placer","Placer0.65",{"$f":"C549*2*0.65","v":41275},{"$f":"D549*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["Placer","Placer0.7",{"$f":"C549*2*0.7","v":44450},{"$f":"D549*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["Placer","Placer0.75",{"$f":"C549*2*0.75","v":47625},{"$f":"D549*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["Placer","Placer0.8",{"$f":"C549*2*0.8","v":50800},{"$f":"D549*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["Placer","Placer0.9",{"$f":"C549*2*0.9","v":57150},{"$f":"D549*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["Placer","Placer1",{"$f":"C549*2","v":63500},{"$f":"D549*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"K549*2","v":1586},{"$f":"L549*2","v":1700},2040,2356,2626,2900]
["Placer","Placer1.1",{"$f":"C549*2*1.1","v":69850},{"$f":"D549*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(C558/12*0.3)","v":1746},{"$f":"TRUNC((C558+D558)/2/12*0.3)","v":1870},{"$f":"TRUNC((E558)/12*0.3)","v":2244},{"$f":"TRUNC(((F558+G558)/2)/12*0.3)","v":2591},{"$f":"TRUNC(H558/12*0.3)","v":2890},{"$f":"TRUNC(((I558+J558)/2)/12*0.3)","v":3190}]
["Placer","Placer1.2",{"$f":"C549*2*1.2","v":76200},{"$f":"D549*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["Plumas","Plumas0.15",{"$f":"C567*2*0.15","v":7680},{"$f":"D567*2*0.15","v":8775},{"$f":"E567*2*0.15","v":9870},{"$f":"F567*2*0.15","v":10965},{"$f":"G567*2*0.15","v":11850},{"$f":"H567*2*0.15","v":12720},13605,14475,192,205,246,285,318,351]
["Plumas","Plumas0.2",{"$f":"C567*2*0.2","v":10240},{"$f":"D567*2*0.2","v":11700},13160,14620,15800,16960,18140,19300,256,274,329,380,424,468]
["Plumas","Plumas0.25",{"$f":"C567*2*0.25","v":12800},{"$f":"D567*2*0.25","v":14625},16450,18275,19750,21200,22675,24125,320,342,411,475,530,585]
["Plumas","Plumas0.3",{"$f":"C567*2*0.3","v":15360},{"$f":"D567*2*0.3","v":17550},19740,21930,23700,25440,27210,28950,384,411,493,570,636,702]
["Plumas","Plumas0.35",{"$f":"C567*2*0.35","v":17920},{"$f":"D567*2*0.35","v":20475},23030,25585,27650,29679.999999999996,31744.999999999996,33775,448,479,575,665,742,819]
["Plumas","Plumas0.4",{"$f":"C567*2*0.4","v":20480},{"$f":"D567*2*0.4","v":23400},26320,29240,31600,33920,36280,38600,512,548,658,760,848,936]
["Plumas","Plumas0.45",{"$f":"C567*2*0.45","v":23040},{"$f":"D567*2*0.45","v":26325},29610,32895,35550,38160,40815,43425,576,617,740,855,954,1053]
["Plumas","Plumas0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":36550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":39500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":42400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":45350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":48250},{"$f":"TRUNC(C567/12*0.3)","v":640},{"$f":"TRUNC((C567+D567)/2/12*0.3)","v":685},{"$f":"TRUNC((E567)/12*0.3)","v":822},{"$f":"TRUNC(((F567+G567)/2)/12*0.3)","v":950},{"$f":"TRUNC(H567/12*0.3)","v":1060},{"$f":"TRUNC(((I567+J567)/2)/12*0.3)","v":1170}]
["Plumas","Plumas0.55",{"$f":"C567*2*0.55","v":28160.000000000004},{"$f":"D567*2*0.55","v":32175.000000000004},36190,40205,43450,46640.000000000007,49885.000000000007,53075.000000000007,{"$f":"TRUNC(C568/12*0.3)","v":704},{"$f":"TRUNC((C568+D568)/2/12*0.3)","v":754},{"$f":"TRUNC((E568)/12*0.3)","v":904},{"$f":"TRUNC(((F568+G568)/2)/12*0.3)","v":1045},{"$f":"TRUNC(H568/12*0.3)","v":1166},{"$f":"TRUNC(((I568+J568)/2)/12*0.3)","v":1287}]
["Plumas","Plumas0.6",{"$f":"C567*2*0.6","v":30720},{"$f":"D567*2*0.6","v":35100},39480,43860,47400,50880,54420,57900,768,822,987,1140,1272,1404]
["Plumas","Plumas0.65",{"$f":"C567*2*0.65","v":33280},{"$f":"D567*2*0.65","v":38025},42770,47515,51350,55120,58955,62725,832,891,1069,1235,1378,1521]
["Plumas","Plumas0.7",{"$f":"C567*2*0.7","v":35840},{"$f":"D567*2*0.7","v":40950},46060,51170,55300,59359.999999999993,63489.999999999993,67550,896,959,1151,1330,1484,1638]
["Plumas","Plumas0.75",{"$f":"C567*2*0.75","v":38400},{"$f":"D567*2*0.75","v":43875},49350,54825,59250,63600,68025,72375,960,1028,1233,1425,1590,1755]
["Plumas","Plumas0.8",{"$f":"C567*2*0.8","v":40960},{"$f":"D567*2*0.8","v":46800},52640,58480,63200,67840,72560,77200,1024,1097,1316,1521,1696,1872]
["Plumas","Plumas0.9",{"$f":"C567*2*0.9","v":46080},{"$f":"D567*2*0.9","v":52650},59220,65790,71100,76320,81630,86850,1152,1234,1480,1711,1908,2106]
["Plumas","Plumas1",{"$f":"C567*2","v":51200},{"$f":"D567*2","v":58500},65800,73100,79000,84800,90700,96500,{"$f":"K567*2","v":1280},{"$f":"L567*2","v":1370},1644,1900,2120,2340]
["Plumas","Plumas1.1",{"$f":"C567*2*1.1","v":56320.000000000007},{"$f":"D567*2*1.1","v":64350.000000000007},72380,80410,86900,93280.000000000015,99770.000000000015,106150.00000000001,{"$f":"TRUNC(C576/12*0.3)","v":1408},{"$f":"TRUNC((C576+D576)/2/12*0.3)","v":1508},{"$f":"TRUNC((E576)/12*0.3)","v":1809},{"$f":"TRUNC(((F576+G576)/2)/12*0.3)","v":2091},{"$f":"TRUNC(H576/12*0.3)","v":2332},{"$f":"TRUNC(((I576+J576)/2)/12*0.3)","v":2574}]
["Plumas","Plumas1.2",{"$f":"C567*2*1.2","v":61440},{"$f":"D567*2*1.2","v":70200},78960,87720,94800,101760,108840,115800,1536,1645,1974,2281,2544,2808]
["Riverside","Riverside0.15",{"$f":"C585*2*0.15","v":8295},{"$f":"D585*2*0.15","v":9480},{"$f":"E585*2*0.15","v":10665},{"$f":"F585*2*0.15","v":11850},{"$f":"G585*2*0.15","v":12810},{"$f":"H585*2*0.15","v":13755},14700,15645,207,222,266,308,343,379]
["Riverside","Riverside0.2",{"$f":"C585*2*0.2","v":11060},{"$f":"D585*2*0.2","v":12640},14220,15800,17080,18340,19600,20860,276,296,355,411,458,505]
["Riverside","Riverside0.25",{"$f":"C585*2*0.25","v":13825},{"$f":"D585*2*0.25","v":15800},17775,19750,21350,22925,24500,26075,345,370,444,513,573,632]
["Riverside","Riverside0.3",{"$f":"C585*2*0.3","v":16590},{"$f":"D585*2*0.3","v":18960},21330,23700,25620,27510,29400,31290,414,444,533,616,687,758]
["Riverside","Riverside0.35",{"$f":"C585*2*0.35","v":19355},{"$f":"D585*2*0.35","v":22120},24885,27650,29889.999999999996,32094.999999999996,34300,36505,483,518,622,719,802,885]
["Riverside","Riverside0.4",{"$f":"C585*2*0.4","v":22120},{"$f":"D585*2*0.4","v":25280},28440,31600,34160,36680,39200,41720,553,592,711,822,917,1011]
["Riverside","Riverside0.45",{"$f":"C585*2*0.45","v":24885},{"$f":"D585*2*0.45","v":28440},31995,35550,38430,41265,44100,46935,622,666,799,924,1031,1137]
["Riverside","Riverside0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52150},{"$f":"TRUNC(C585/12*0.3)","v":691},{"$f":"TRUNC((C585+D585)/2/12*0.3)","v":740},{"$f":"TRUNC((E585)/12*0.3)","v":888},{"$f":"TRUNC(((F585+G585)/2)/12*0.3)","v":1027},{"$f":"TRUNC(H585/12*0.3)","v":1146},{"$f":"TRUNC(((I585+J585)/2)/12*0.3)","v":1264}]
["Riverside","Riverside0.55",{"$f":"C585*2*0.55","v":30415.000000000004},{"$f":"D585*2*0.55","v":34760},39105,43450,46970.000000000007,50435.000000000007,53900.000000000007,57365.000000000007,{"$f":"TRUNC(C586/12*0.3)","v":760},{"$f":"TRUNC((C586+D586)/2/12*0.3)","v":814},{"$f":"TRUNC((E586)/12*0.3)","v":977},{"$f":"TRUNC(((F586+G586)/2)/12*0.3)","v":1130},{"$f":"TRUNC(H586/12*0.3)","v":1260},{"$f":"TRUNC(((I586+J586)/2)/12*0.3)","v":1390}]
["Riverside","Riverside0.6",{"$f":"C585*2*0.6","v":33180},{"$f":"D585*2*0.6","v":37920},42660,47400,51240,55020,58800,62580,829,888,1066,1233,1375,1517]
["Riverside","Riverside0.65",{"$f":"C585*2*0.65","v":35945},{"$f":"D585*2*0.65","v":41080},46215,51350,55510,59605,63700,67795,898,962,1155,1335,1490,1643]
["Riverside","Riverside0.7",{"$f":"C585*2*0.7","v":38710},{"$f":"D585*2*0.7","v":44240},49770,55300,59779.999999999993,64189.999999999993,68600,73010,967,1036,1244,1438,1604,1770]
["Riverside","Riverside0.75",{"$f":"C585*2*0.75","v":41475},{"$f":"D585*2*0.75","v":47400},53325,59250,64050,68775,73500,78225,1036,1110,1333,1541,1719,1896]
["Riverside","Riverside0.8",{"$f":"C585*2*0.8","v":44240},{"$f":"D585*2*0.8","v":50560},56880,63200,68320,73360,78400,83440,1106,1185,1422,1644,1834,2023]
["Riverside","Riverside0.9",{"$f":"C585*2*0.9","v":49770},{"$f":"D585*2*0.9","v":56880},63990,71100,76860,82530,88200,93870,1244,1333,1599,1849,2063,2275]
["Riverside","Riverside1",{"$f":"C585*2","v":55300},{"$f":"D585*2","v":63200},71100,79000,85400,91700,98000,104300,{"$f":"K585*2","v":1382},{"$f":"L585*2","v":1480},1776,2054,2292,2528]
["Riverside","Riverside1.1",{"$f":"C585*2*1.1","v":60830.000000000007},{"$f":"D585*2*1.1","v":69520},78210,86900,93940.000000000015,100870.00000000001,107800.00000000001,114730.00000000001,{"$f":"TRUNC(C594/12*0.3)","v":1520},{"$f":"TRUNC((C594+D594)/2/12*0.3)","v":1629},{"$f":"TRUNC((E594)/12*0.3)","v":1955},{"$f":"TRUNC(((F594+G594)/2)/12*0.3)","v":2260},{"$f":"TRUNC(H594/12*0.3)","v":2521},{"$f":"TRUNC(((I594+J594)/2)/12*0.3)","v":2781}]
["Riverside","Riverside1.2",{"$f":"C585*2*1.2","v":66360},{"$f":"D585*2*1.2","v":75840},85320,94800,102480,110040,117600,125160,1659,1777,2133,2466,2751,3034]
["Sacramento","Sacramento0.15",{"$f":"C603*2*0.15","v":9525},{"$f":"D603*2*0.15","v":10875},{"$f":"E603*2*0.15","v":12240},{"$f":"F603*2*0.15","v":13590},{"$f":"G603*2*0.15","v":14685},{"$f":"H603*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["Sacramento","Sacramento0.2",{"$f":"C603*2*0.2","v":12700},{"$f":"D603*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["Sacramento","Sacramento0.25",{"$f":"C603*2*0.25","v":15875},{"$f":"D603*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["Sacramento","Sacramento0.3",{"$f":"C603*2*0.3","v":19050},{"$f":"D603*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["Sacramento","Sacramento0.35",{"$f":"C603*2*0.35","v":22225},{"$f":"D603*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["Sacramento","Sacramento0.4",{"$f":"C603*2*0.4","v":25400},{"$f":"D603*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["Sacramento","Sacramento0.45",{"$f":"C603*2*0.45","v":28575},{"$f":"D603*2*0.45","v":32625},36720,40770,44055,47295,50580,53820,714,765,918,1060,1182,1305]
["Sacramento","Sacramento0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59800},{"$f":"TRUNC(C603/12*0.3)","v":793},{"$f":"TRUNC((C603+D603)/2/12*0.3)","v":850},{"$f":"TRUNC((E603)/12*0.3)","v":1020},{"$f":"TRUNC(((F603+G603)/2)/12*0.3)","v":1178},{"$f":"TRUNC(H603/12*0.3)","v":1313},{"$f":"TRUNC(((I603+J603)/2)/12*0.3)","v":1450}]
["Sacramento","Sacramento0.55",{"$f":"C603*2*0.55","v":34925},{"$f":"D603*2*0.55","v":39875},44880,49830.000000000007,53845.000000000007,57805.000000000007,61820.000000000007,65780,{"$f":"TRUNC(C604/12*0.3)","v":873},{"$f":"TRUNC((C604+D604)/2/12*0.3)","v":935},{"$f":"TRUNC((E604)/12*0.3)","v":1122},{"$f":"TRUNC(((F604+G604)/2)/12*0.3)","v":1295},{"$f":"TRUNC(H604/12*0.3)","v":1445},{"$f":"TRUNC(((I604+J604)/2)/12*0.3)","v":1595}]
["Sacramento","Sacramento0.6",{"$f":"C603*2*0.6","v":38100},{"$f":"D603*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["Sacramento","Sacramento0.65",{"$f":"C603*2*0.65","v":41275},{"$f":"D603*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["Sacramento","Sacramento0.7",{"$f":"C603*2*0.7","v":44450},{"$f":"D603*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["Sacramento","Sacramento0.75",{"$f":"C603*2*0.75","v":47625},{"$f":"D603*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["Sacramento","Sacramento0.8",{"$f":"C603*2*0.8","v":50800},{"$f":"D603*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["Sacramento","Sacramento0.9",{"$f":"C603*2*0.9","v":57150},{"$f":"D603*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["Sacramento","Sacramento1",{"$f":"C603*2","v":63500},{"$f":"D603*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"K603*2","v":1586},{"$f":"L603*2","v":1700},2040,2356,2626,2900]
["Sacramento","Sacramento1.1",{"$f":"C603*2*1.1","v":69850},{"$f":"D603*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(C612/12*0.3)","v":1746},{"$f":"TRUNC((C612+D612)/2/12*0.3)","v":1870},{"$f":"TRUNC((E612)/12*0.3)","v":2244},{"$f":"TRUNC(((F612+G612)/2)/12*0.3)","v":2591},{"$f":"TRUNC(H612/12*0.3)","v":2890},{"$f":"TRUNC(((I612+J612)/2)/12*0.3)","v":3190}]
["Sacramento","Sacramento1.2",{"$f":"C603*2*1.2","v":76200},{"$f":"D603*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["San Benito","San Benito0.15",{"$f":"C621*2*0.15","v":10260},{"$f":"D621*2*0.15","v":11715},{"$f":"E621*2*0.15","v":13185},{"$f":"F621*2*0.15","v":14640},{"$f":"G621*2*0.15","v":15825},{"$f":"H621*2*0.15","v":16995},18165,19335,256,274,329,380,424,468]
["San Benito","San Benito0.2",{"$f":"C621*2*0.2","v":13680},{"$f":"D621*2*0.2","v":15620},17580,19520,21100,22660,24220,25780,342,366,439,507,566,625]
["San Benito","San Benito0.25",{"$f":"C621*2*0.25","v":17100},{"$f":"D621*2*0.25","v":19525},21975,24400,26375,28325,30275,32225,427,457,549,634,708,781]
["San Benito","San Benito0.3",{"$f":"C621*2*0.3","v":20520},{"$f":"D621*2*0.3","v":23430},26370,29280,31650,33990,36330,38670,513,549,659,761,849,937]
["San Benito","San Benito0.35",{"$f":"C621*2*0.35","v":23940},{"$f":"D621*2*0.35","v":27335},30764.999999999996,34160,36925,39655,42385,45115,598,640,769,888,991,1093]
["San Benito","San Benito0.4",{"$f":"C621*2*0.4","v":27360},{"$f":"D621*2*0.4","v":31240},35160,39040,42200,45320,48440,51560,684,732,879,1015,1133,1250]
["San Benito","San Benito0.45",{"$f":"C621*2*0.45","v":30780},{"$f":"D621*2*0.45","v":35145},39555,43920,47475,50985,54495,58005,769,824,988,1142,1274,1406]
["San Benito","San Benito0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":39050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":43950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":48800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":52750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":56650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":60550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64450},{"$f":"TRUNC(C621/12*0.3)","v":855},{"$f":"TRUNC((C621+D621)/2/12*0.3)","v":915},{"$f":"TRUNC((E621)/12*0.3)","v":1098},{"$f":"TRUNC(((F621+G621)/2)/12*0.3)","v":1269},{"$f":"TRUNC(H621/12*0.3)","v":1416},{"$f":"TRUNC(((I621+J621)/2)/12*0.3)","v":1562}]
["San Benito","San Benito0.55",{"$f":"C621*2*0.55","v":37620},{"$f":"D621*2*0.55","v":42955},48345.000000000007,53680.000000000007,58025.000000000007,62315.000000000007,66605,70895,{"$f":"TRUNC(C622/12*0.3)","v":940},{"$f":"TRUNC((C622+D622)/2/12*0.3)","v":1007},{"$f":"TRUNC((E622)/12*0.3)","v":1208},{"$f":"TRUNC(((F622+G622)/2)/12*0.3)","v":1396},{"$f":"TRUNC(H622/12*0.3)","v":1557},{"$f":"TRUNC(((I622+J622)/2)/12*0.3)","v":1718}]
["San Benito","San Benito0.6",{"$f":"C621*2*0.6","v":41040},{"$f":"D621*2*0.6","v":46860},52740,58560,63300,67980,72660,77340,1026,1098,1318,1523,1699,1875]
["San Benito","San Benito0.65",{"$f":"C621*2*0.65","v":44460},{"$f":"D621*2*0.65","v":50765},57135,63440,68575,73645,78715,83785,1111,1190,1428,1650,1841,2031]
["San Benito","San Benito0.7",{"$f":"C621*2*0.7","v":47880},{"$f":"D621*2*0.7","v":54670},61529.999999999993,68320,73850,79310,84770,90230,1197,1281,1538,1777,1982,2187]
["San Benito","San Benito0.75",{"$f":"C621*2*0.75","v":51300},{"$f":"D621*2*0.75","v":58575},65925,73200,79125,84975,90825,96675,1282,1373,1648,1904,2124,2343]
["San Benito","San Benito0.8",{"$f":"C621*2*0.8","v":54720},{"$f":"D621*2*0.8","v":62480},70320,78080,84400,90640,96880,103120,1368,1465,1758,2031,2266,2500]
["San Benito","San Benito0.9",{"$f":"C621*2*0.9","v":61560},{"$f":"D621*2*0.9","v":70290},79110,87840,94950,101970,108990,116010,1539,1648,1977,2284,2549,2812]
["San Benito","San Benito1",{"$f":"C621*2","v":68400},{"$f":"D621*2","v":78100},87900,97600,105500,113300,121100,128900,{"$f":"K621*2","v":1710},{"$f":"L621*2","v":1830},2196,2538,2832,3124]
["San Benito","San Benito1.1",{"$f":"C621*2*1.1","v":75240},{"$f":"D621*2*1.1","v":85910},96690.000000000015,107360.00000000001,116050.00000000001,124630.00000000001,133210,141790,{"$f":"TRUNC(C630/12*0.3)","v":1881},{"$f":"TRUNC((C630+D630)/2/12*0.3)","v":2014},{"$f":"TRUNC((E630)/12*0.3)","v":2417},{"$f":"TRUNC(((F630+G630)/2)/12*0.3)","v":2792},{"$f":"TRUNC(H630/12*0.3)","v":3115},{"$f":"TRUNC(((I630+J630)/2)/12*0.3)","v":3437}]
["San Benito","San Benito1.2",{"$f":"C621*2*1.2","v":82080},{"$f":"D621*2*1.2","v":93720},105480,117120,126600,135960,145320,154680,2052,2197,2637,3046,3399,3750]
["San Bernardino","San Bernardino0.15",{"$f":"C639*2*0.15","v":8295},{"$f":"D639*2*0.15","v":9480},{"$f":"E639*2*0.15","v":10665},{"$f":"F639*2*0.15","v":11850},{"$f":"G639*2*0.15","v":12810},{"$f":"H639*2*0.15","v":13755},14700,15645,207,222,266,308,343,379]
["San Bernardino","San Bernardino0.2",{"$f":"C639*2*0.2","v":11060},{"$f":"D639*2*0.2","v":12640},14220,15800,17080,18340,19600,20860,276,296,355,411,458,505]
["San Bernardino","San Bernardino0.25",{"$f":"C639*2*0.25","v":13825},{"$f":"D639*2*0.25","v":15800},17775,19750,21350,22925,24500,26075,345,370,444,513,573,632]
["San Bernardino","San Bernardino0.3",{"$f":"C639*2*0.3","v":16590},{"$f":"D639*2*0.3","v":18960},21330,23700,25620,27510,29400,31290,414,444,533,616,687,758]
["San Bernardino","San Bernardino0.35",{"$f":"C639*2*0.35","v":19355},{"$f":"D639*2*0.35","v":22120},24885,27650,29889.999999999996,32094.999999999996,34300,36505,483,518,622,719,802,885]
["San Bernardino","San Bernardino0.4",{"$f":"C639*2*0.4","v":22120},{"$f":"D639*2*0.4","v":25280},28440,31600,34160,36680,39200,41720,553,592,711,822,917,1011]
["San Bernardino","San Bernardino0.45",{"$f":"C639*2*0.45","v":24885},{"$f":"D639*2*0.45","v":28440},31995,35550,38430,41265,44100,46935,622,666,799,924,1031,1137]
["San Bernardino","San Bernardino0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52150},{"$f":"TRUNC(C639/12*0.3)","v":691},{"$f":"TRUNC((C639+D639)/2/12*0.3)","v":740},{"$f":"TRUNC((E639)/12*0.3)","v":888},{"$f":"TRUNC(((F639+G639)/2)/12*0.3)","v":1027},{"$f":"TRUNC(H639/12*0.3)","v":1146},{"$f":"TRUNC(((I639+J639)/2)/12*0.3)","v":1264}]
["San Bernardino","San Bernardino0.55",{"$f":"C639*2*0.55","v":30415.000000000004},{"$f":"D639*2*0.55","v":34760},39105,43450,46970.000000000007,50435.000000000007,53900.000000000007,57365.000000000007,{"$f":"TRUNC(C640/12*0.3)","v":760},{"$f":"TRUNC((C640+D640)/2/12*0.3)","v":814},{"$f":"TRUNC((E640)/12*0.3)","v":977},{"$f":"TRUNC(((F640+G640)/2)/12*0.3)","v":1130},{"$f":"TRUNC(H640/12*0.3)","v":1260},{"$f":"TRUNC(((I640+J640)/2)/12*0.3)","v":1390}]
["San Bernardino","San Bernardino0.6",{"$f":"C639*2*0.6","v":33180},{"$f":"D639*2*0.6","v":37920},42660,47400,51240,55020,58800,62580,829,888,1066,1233,1375,1517]
["San Bernardino","San Bernardino0.65",{"$f":"C639*2*0.65","v":35945},{"$f":"D639*2*0.65","v":41080},46215,51350,55510,59605,63700,67795,898,962,1155,1335,1490,1643]
["San Bernardino","San Bernardino0.7",{"$f":"C639*2*0.7","v":38710},{"$f":"D639*2*0.7","v":44240},49770,55300,59779.999999999993,64189.999999999993,68600,73010,967,1036,1244,1438,1604,1770]
["San Bernardino","San Bernardino0.75",{"$f":"C639*2*0.75","v":41475},{"$f":"D639*2*0.75","v":47400},53325,59250,64050,68775,73500,78225,1036,1110,1333,1541,1719,1896]
["San Bernardino","San Bernardino0.8",{"$f":"C639*2*0.8","v":44240},{"$f":"D639*2*0.8","v":50560},56880,63200,68320,73360,78400,83440,1106,1185,1422,1644,1834,2023]
["San Bernardino","San Bernardino0.9",{"$f":"C639*2*0.9","v":49770},{"$f":"D639*2*0.9","v":56880},63990,71100,76860,82530,88200,93870,1244,1333,1599,1849,2063,2275]
["San Bernardino","San Bernardino1",{"$f":"C639*2","v":55300},{"$f":"D639*2","v":63200},71100,79000,85400,91700,98000,104300,{"$f":"K639*2","v":1382},{"$f":"L639*2","v":1480},1776,2054,2292,2528]
["San Bernardino","San Bernardino1.1",{"$f":"C639*2*1.1","v":60830.000000000007},{"$f":"D639*2*1.1","v":69520},78210,86900,93940.000000000015,100870.00000000001,107800.00000000001,114730.00000000001,{"$f":"TRUNC(C648/12*0.3)","v":1520},{"$f":"TRUNC((C648+D648)/2/12*0.3)","v":1629},{"$f":"TRUNC((E648)/12*0.3)","v":1955},{"$f":"TRUNC(((F648+G648)/2)/12*0.3)","v":2260},{"$f":"TRUNC(H648/12*0.3)","v":2521},{"$f":"TRUNC(((I648+J648)/2)/12*0.3)","v":2781}]
["San Bernardino","San Bernardino1.2",{"$f":"C639*2*1.2","v":66360},{"$f":"D639*2*1.2","v":75840},85320,94800,102480,110040,117600,125160,1659,1777,2133,2466,2751,3034]
["San Diego","San Diego0.15",{"$f":"C657*2*0.15","v":12735},{"$f":"D657*2*0.15","v":14550},{"$f":"E657*2*0.15","v":16365},{"$f":"F657*2*0.15","v":18180},{"$f":"G657*2*0.15","v":19635},{"$f":"H657*2*0.15","v":21090},22545,24000,318,341,409,472,527,581]
["San Diego","San Diego0.2",{"$f":"C657*2*0.2","v":16980},{"$f":"D657*2*0.2","v":19400},21820,24240,26180,28120,30060,32000,424,454,545,630,703,775]
["San Diego","San Diego0.25",{"$f":"C657*2*0.25","v":21225},{"$f":"D657*2*0.25","v":24250},27275,30300,32725,35150,37575,40000,530,568,681,787,878,969]
["San Diego","San Diego0.3",{"$f":"C657*2*0.3","v":25470},{"$f":"D657*2*0.3","v":29100},32730,36360,39270,42180,45090,48000,636,682,818,945,1054,1163]
["San Diego","San Diego0.35",{"$f":"C657*2*0.35","v":29714.999999999996},{"$f":"D657*2*0.35","v":33950},38185,42420,45815,49210,52605,56000,742,795,954,1102,1230,1357]
["San Diego","San Diego0.4",{"$f":"C657*2*0.4","v":33960},{"$f":"D657*2*0.4","v":38800},43640,48480,52360,56240,60120,64000,849,909,1091,1260,1406,1551]
["San Diego","San Diego0.45",{"$f":"C657*2*0.45","v":38205},{"$f":"D657*2*0.45","v":43650},49095,54540,58905,63270,67635,72000,955,1023,1227,1418,1581,1745]
["San Diego","San Diego0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":42450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":48500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":54550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":60600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":65450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":70300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":75150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":80000},{"$f":"TRUNC(C657/12*0.3)","v":1061},{"$f":"TRUNC((C657+D657)/2/12*0.3)","v":1136},{"$f":"TRUNC((E657)/12*0.3)","v":1363},{"$f":"TRUNC(((F657+G657)/2)/12*0.3)","v":1575},{"$f":"TRUNC(H657/12*0.3)","v":1757},{"$f":"TRUNC(((I657+J657)/2)/12*0.3)","v":1939}]
["San Diego","San Diego0.55",{"$f":"C657*2*0.55","v":46695.000000000007},{"$f":"D657*2*0.55","v":53350.000000000007},60005.000000000007,66660,71995,77330,82665,88000,{"$f":"TRUNC(C658/12*0.3)","v":1167},{"$f":"TRUNC((C658+D658)/2/12*0.3)","v":1250},{"$f":"TRUNC((E658)/12*0.3)","v":1500},{"$f":"TRUNC(((F658+G658)/2)/12*0.3)","v":1733},{"$f":"TRUNC(H658/12*0.3)","v":1933},{"$f":"TRUNC(((I658+J658)/2)/12*0.3)","v":2133}]
["San Diego","San Diego0.6",{"$f":"C657*2*0.6","v":50940},{"$f":"D657*2*0.6","v":58200},65460,72720,78540,84360,90180,96000,1273,1364,1636,1890,2109,2327]
["San Diego","San Diego0.65",{"$f":"C657*2*0.65","v":55185},{"$f":"D657*2*0.65","v":63050},70915,78780,85085,91390,97695,104000,1379,1477,1772,2048,2284,2521]
["San Diego","San Diego0.7",{"$f":"C657*2*0.7","v":59429.999999999993},{"$f":"D657*2*0.7","v":67900},76370,84840,91630,98420,105210,112000,1485,1591,1909,2205,2460,2715]
["San Diego","San Diego0.75",{"$f":"C657*2*0.75","v":63675},{"$f":"D657*2*0.75","v":72750},81825,90900,98175,105450,112725,120000,1591,1705,2045,2363,2636,2909]
["San Diego","San Diego0.8",{"$f":"C657*2*0.8","v":67920},{"$f":"D657*2*0.8","v":77600},87280,96960,104720,112480,120240,128000,1698,1819,2182,2521,2812,3103]
["San Diego","San Diego0.9",{"$f":"C657*2*0.9","v":76410},{"$f":"D657*2*0.9","v":87300},98190,109080,117810,126540,135270,144000,1910,2046,2454,2836,3163,3490]
["San Diego","San Diego1",{"$f":"C657*2","v":84900},{"$f":"D657*2","v":97000},109100,121200,130900,140600,150300,160000,{"$f":"K657*2","v":2122},{"$f":"L657*2","v":2272},2726,3150,3514,3878]
["San Diego","San Diego1.1",{"$f":"C657*2*1.1","v":93390.000000000015},{"$f":"D657*2*1.1","v":106700.00000000001},120010.00000000001,133320,143990,154660,165330,176000,{"$f":"TRUNC(C666/12*0.3)","v":2334},{"$f":"TRUNC((C666+D666)/2/12*0.3)","v":2501},{"$f":"TRUNC((E666)/12*0.3)","v":3000},{"$f":"TRUNC(((F666+G666)/2)/12*0.3)","v":3466},{"$f":"TRUNC(H666/12*0.3)","v":3866},{"$f":"TRUNC(((I666+J666)/2)/12*0.3)","v":4266}]
["San Diego","San Diego1.2",{"$f":"C657*2*1.2","v":101880},{"$f":"D657*2*1.2","v":116400},130920,145440,157080,168720,180360,192000,2547,2728,3273,3781,4218,4654]
["San Francisco","San Francisco0.15",{"$f":"C675*2*0.15","v":19185},{"$f":"D675*2*0.15","v":21930},{"$f":"E675*2*0.15","v":24675},{"$f":"F675*2*0.15","v":27405},{"$f":"G675*2*0.15","v":29610},{"$f":"H675*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["San Francisco","San Francisco0.2",{"$f":"C675*2*0.2","v":25580},{"$f":"D675*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["San Francisco","San Francisco0.25",{"$f":"C675*2*0.25","v":31975},{"$f":"D675*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["San Francisco","San Francisco0.3",{"$f":"C675*2*0.3","v":38370},{"$f":"D675*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["San Francisco","San Francisco0.35",{"$f":"C675*2*0.35","v":44765},{"$f":"D675*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["San Francisco","San Francisco0.4",{"$f":"C675*2*0.4","v":51160},{"$f":"D675*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["San Francisco","San Francisco0.45",{"$f":"C675*2*0.45","v":57555},{"$f":"D675*2*0.45","v":65790},74025,82215,88830,95400,101970,108540,1438,1541,1850,2138,2385,2631]
["San Francisco","San Francisco0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":63950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":73100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":82250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":91350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":98700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":106000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":113300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":120600},{"$f":"TRUNC(C675/12*0.3)","v":1598},{"$f":"TRUNC((C675+D675)/2/12*0.3)","v":1713},{"$f":"TRUNC((E675)/12*0.3)","v":2056},{"$f":"TRUNC(((F675+G675)/2)/12*0.3)","v":2375},{"$f":"TRUNC(H675/12*0.3)","v":2650},{"$f":"TRUNC(((I675+J675)/2)/12*0.3)","v":2923}]
["San Francisco","San Francisco0.55",{"$f":"C675*2*0.55","v":70345},{"$f":"D675*2*0.55","v":80410},90475.000000000015,100485.00000000001,108570.00000000001,116600.00000000001,124630.00000000001,132660,{"$f":"TRUNC(C676/12*0.3)","v":1758},{"$f":"TRUNC((C676+D676)/2/12*0.3)","v":1884},{"$f":"TRUNC((E676)/12*0.3)","v":2261},{"$f":"TRUNC(((F676+G676)/2)/12*0.3)","v":2613},{"$f":"TRUNC(H676/12*0.3)","v":2915},{"$f":"TRUNC(((I676+J676)/2)/12*0.3)","v":3216}]
["San Francisco","San Francisco0.6",{"$f":"C675*2*0.6","v":76740},{"$f":"D675*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["San Francisco","San Francisco0.65",{"$f":"C675*2*0.65","v":83135},{"$f":"D675*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["San Francisco","San Francisco0.7",{"$f":"C675*2*0.7","v":89530},{"$f":"D675*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["San Francisco","San Francisco0.75",{"$f":"C675*2*0.75","v":95925},{"$f":"D675*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["San Francisco","San Francisco0.8",{"$f":"C675*2*0.8","v":102320},{"$f":"D675*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["San Francisco","San Francisco0.9",{"$f":"C675*2*0.9","v":115110},{"$f":"D675*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["San Francisco","San Francisco1",{"$f":"C675*2","v":127900},{"$f":"D675*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"K675*2","v":3196},{"$f":"L675*2","v":3426},4112,4750,5300,5846]
["San Francisco","San Francisco1.1",{"$f":"C675*2*1.1","v":140690},{"$f":"D675*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(C684/12*0.3)","v":3517},{"$f":"TRUNC((C684+D684)/2/12*0.3)","v":3768},{"$f":"TRUNC((E684)/12*0.3)","v":4523},{"$f":"TRUNC(((F684+G684)/2)/12*0.3)","v":5226},{"$f":"TRUNC(H684/12*0.3)","v":5830},{"$f":"TRUNC(((I684+J684)/2)/12*0.3)","v":6432}]
["San Francisco","San Francisco1.2",{"$f":"C675*2*1.2","v":153480},{"$f":"D675*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["San Joaquin","San Joaquin0.15",{"$f":"C693*2*0.15","v":7770},{"$f":"D693*2*0.15","v":8880},{"$f":"E693*2*0.15","v":9990},{"$f":"F693*2*0.15","v":11100},{"$f":"G693*2*0.15","v":12000},{"$f":"H693*2*0.15","v":12885},13770,14655,194,208,249,288,322,355]
["San Joaquin","San Joaquin0.2",{"$f":"C693*2*0.2","v":10360},{"$f":"D693*2*0.2","v":11840},13320,14800,16000,17180,18360,19540,259,277,333,385,429,473]
["San Joaquin","San Joaquin0.25",{"$f":"C693*2*0.25","v":12950},{"$f":"D693*2*0.25","v":14800},16650,18500,20000,21475,22950,24425,323,346,416,481,536,592]
["San Joaquin","San Joaquin0.3",{"$f":"C693*2*0.3","v":15540},{"$f":"D693*2*0.3","v":17760},19980,22200,24000,25770,27540,29310,388,416,499,577,644,710]
["San Joaquin","San Joaquin0.35",{"$f":"C693*2*0.35","v":18130},{"$f":"D693*2*0.35","v":20720},23310,25900,28000,30064.999999999996,32129.999999999996,34195,453,485,582,673,751,829]
["San Joaquin","San Joaquin0.4",{"$f":"C693*2*0.4","v":20720},{"$f":"D693*2*0.4","v":23680},26640,29600,32000,34360,36720,39080,518,555,666,770,859,947]
["San Joaquin","San Joaquin0.45",{"$f":"C693*2*0.45","v":23310},{"$f":"D693*2*0.45","v":26640},29970,33300,36000,38655,41310,43965,582,624,749,866,966,1065]
["San Joaquin","San Joaquin0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":33300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":37000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":40000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":42950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":45900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":48850},{"$f":"TRUNC(C693/12*0.3)","v":647},{"$f":"TRUNC((C693+D693)/2/12*0.3)","v":693},{"$f":"TRUNC((E693)/12*0.3)","v":832},{"$f":"TRUNC(((F693+G693)/2)/12*0.3)","v":962},{"$f":"TRUNC(H693/12*0.3)","v":1073},{"$f":"TRUNC(((I693+J693)/2)/12*0.3)","v":1184}]
["San Joaquin","San Joaquin0.55",{"$f":"C693*2*0.55","v":28490.000000000004},{"$f":"D693*2*0.55","v":32560.000000000004},36630,40700,44000,47245.000000000007,50490.000000000007,53735.000000000007,{"$f":"TRUNC(C694/12*0.3)","v":712},{"$f":"TRUNC((C694+D694)/2/12*0.3)","v":763},{"$f":"TRUNC((E694)/12*0.3)","v":915},{"$f":"TRUNC(((F694+G694)/2)/12*0.3)","v":1058},{"$f":"TRUNC(H694/12*0.3)","v":1181},{"$f":"TRUNC(((I694+J694)/2)/12*0.3)","v":1302}]
["San Joaquin","San Joaquin0.6",{"$f":"C693*2*0.6","v":31080},{"$f":"D693*2*0.6","v":35520},39960,44400,48000,51540,55080,58620,777,832,999,1155,1288,1421]
["San Joaquin","San Joaquin0.65",{"$f":"C693*2*0.65","v":33670},{"$f":"D693*2*0.65","v":38480},43290,48100,52000,55835,59670,63505,841,901,1082,1251,1395,1539]
["San Joaquin","San Joaquin0.7",{"$f":"C693*2*0.7","v":36260},{"$f":"D693*2*0.7","v":41440},46620,51800,56000,60129.999999999993,64259.999999999993,68390,906,971,1165,1347,1503,1658]
["San Joaquin","San Joaquin0.75",{"$f":"C693*2*0.75","v":38850},{"$f":"D693*2*0.75","v":44400},49950,55500,60000,64425,68850,73275,971,1040,1248,1443,1610,1776]
["San Joaquin","San Joaquin0.8",{"$f":"C693*2*0.8","v":41440},{"$f":"D693*2*0.8","v":47360},53280,59200,64000,68720,73440,78160,1036,1110,1332,1540,1718,1895]
["San Joaquin","San Joaquin0.9",{"$f":"C693*2*0.9","v":46620},{"$f":"D693*2*0.9","v":53280},59940,66600,72000,77310,82620,87930,1165,1248,1498,1732,1932,2131]
["San Joaquin","San Joaquin1",{"$f":"C693*2","v":51800},{"$f":"D693*2","v":59200},66600,74000,80000,85900,91800,97700,{"$f":"K693*2","v":1294},{"$f":"L693*2","v":1386},1664,1924,2146,2368]
["San Joaquin","San Joaquin1.1",{"$f":"C693*2*1.1","v":56980.000000000007},{"$f":"D693*2*1.1","v":65120.000000000007},73260,81400,88000,94490.000000000015,100980.00000000001,107470.00000000001,{"$f":"TRUNC(C702/12*0.3)","v":1424},{"$f":"TRUNC((C702+D702)/2/12*0.3)","v":1526},{"$f":"TRUNC((E702)/12*0.3)","v":1831},{"$f":"TRUNC(((F702+G702)/2)/12*0.3)","v":2117},{"$f":"TRUNC(H702/12*0.3)","v":2362},{"$f":"TRUNC(((I702+J702)/2)/12*0.3)","v":2605}]
["San Joaquin","San Joaquin1.2",{"$f":"C693*2*1.2","v":62160},{"$f":"D693*2*1.2","v":71040},79920,88800,96000,103080,110160,117240,1554,1665,1998,2310,2577,2842]
["San Luis Obispo","San Luis Obispo0.15",{"$f":"C711*2*0.15","v":10275},{"$f":"D711*2*0.15","v":11745},{"$f":"E711*2*0.15","v":13215},{"$f":"F711*2*0.15","v":14670},{"$f":"G711*2*0.15","v":15855},{"$f":"H711*2*0.15","v":17025},18195,19365,256,275,330,381,425,469]
["San Luis Obispo","San Luis Obispo0.2",{"$f":"C711*2*0.2","v":13700},{"$f":"D711*2*0.2","v":15660},17620,19560,21140,22700,24260,25820,342,367,440,508,567,626]
["San Luis Obispo","San Luis Obispo0.25",{"$f":"C711*2*0.25","v":17125},{"$f":"D711*2*0.25","v":19575},22025,24450,26425,28375,30325,32275,428,458,550,635,709,782]
["San Luis Obispo","San Luis Obispo0.3",{"$f":"C711*2*0.3","v":20550},{"$f":"D711*2*0.3","v":23490},26430,29340,31710,34050,36390,38730,513,550,660,763,851,939]
["San Luis Obispo","San Luis Obispo0.35",{"$f":"C711*2*0.35","v":23975},{"$f":"D711*2*0.35","v":27405},30834.999999999996,34230,36995,39725,42455,45185,599,642,770,890,993,1095]
["San Luis Obispo","San Luis Obispo0.4",{"$f":"C711*2*0.4","v":27400},{"$f":"D711*2*0.4","v":31320},35240,39120,42280,45400,48520,51640,685,734,881,1017,1135,1252]
["San Luis Obispo","San Luis Obispo0.45",{"$f":"C711*2*0.45","v":30825},{"$f":"D711*2*0.45","v":35235},39645,44010,47565,51075,54585,58095,770,825,991,1144,1276,1408]
["San Luis Obispo","San Luis Obispo0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":39150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":44050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":48900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":52850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":56750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":60650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64550},{"$f":"TRUNC(C711/12*0.3)","v":856},{"$f":"TRUNC((C711+D711)/2/12*0.3)","v":917},{"$f":"TRUNC((E711)/12*0.3)","v":1101},{"$f":"TRUNC(((F711+G711)/2)/12*0.3)","v":1271},{"$f":"TRUNC(H711/12*0.3)","v":1418},{"$f":"TRUNC(((I711+J711)/2)/12*0.3)","v":1565}]
["San Luis Obispo","San Luis Obispo0.55",{"$f":"C711*2*0.55","v":37675},{"$f":"D711*2*0.55","v":43065},48455.000000000007,53790.000000000007,58135.000000000007,62425.000000000007,66715,71005,{"$f":"TRUNC(C712/12*0.3)","v":941},{"$f":"TRUNC((C712+D712)/2/12*0.3)","v":1009},{"$f":"TRUNC((E712)/12*0.3)","v":1211},{"$f":"TRUNC(((F712+G712)/2)/12*0.3)","v":1399},{"$f":"TRUNC(H712/12*0.3)","v":1560},{"$f":"TRUNC(((I712+J712)/2)/12*0.3)","v":1721}]
["San Luis Obispo","San Luis Obispo0.6",{"$f":"C711*2*0.6","v":41100},{"$f":"D711*2*0.6","v":46980},52860,58680,63420,68100,72780,77460,1027,1101,1321,1526,1702,1878]
["San Luis Obispo","San Luis Obispo0.65",{"$f":"C711*2*0.65","v":44525},{"$f":"D711*2*0.65","v":50895},57265,63570,68705,73775,78845,83915,1113,1192,1431,1653,1844,2034]
["San Luis Obispo","San Luis Obispo0.7",{"$f":"C711*2*0.7","v":47950},{"$f":"D711*2*0.7","v":54810},61669.999999999993,68460,73990,79450,84910,90370,1198,1284,1541,1780,1986,2191]
["San Luis Obispo","San Luis Obispo0.75",{"$f":"C711*2*0.75","v":51375},{"$f":"D711*2*0.75","v":58725},66075,73350,79275,85125,90975,96825,1284,1376,1651,1907,2128,2347]
["San Luis Obispo","San Luis Obispo0.8",{"$f":"C711*2*0.8","v":54800},{"$f":"D711*2*0.8","v":62640},70480,78240,84560,90800,97040,103280,1370,1468,1762,2035,2270,2504]
["San Luis Obispo","San Luis Obispo0.9",{"$f":"C711*2*0.9","v":61650},{"$f":"D711*2*0.9","v":70470},79290,88020,95130,102150,109170,116190,1541,1651,1982,2289,2553,2817]
["San Luis Obispo","San Luis Obispo1",{"$f":"C711*2","v":68500},{"$f":"D711*2","v":78300},88100,97800,105700,113500,121300,129100,{"$f":"K711*2","v":1712},{"$f":"L711*2","v":1834},2202,2542,2836,3130]
["San Luis Obispo","San Luis Obispo1.1",{"$f":"C711*2*1.1","v":75350},{"$f":"D711*2*1.1","v":86130},96910.000000000015,107580.00000000001,116270.00000000001,124850.00000000001,133430,142010,{"$f":"TRUNC(C720/12*0.3)","v":1883},{"$f":"TRUNC((C720+D720)/2/12*0.3)","v":2018},{"$f":"TRUNC((E720)/12*0.3)","v":2422},{"$f":"TRUNC(((F720+G720)/2)/12*0.3)","v":2798},{"$f":"TRUNC(H720/12*0.3)","v":3121},{"$f":"TRUNC(((I720+J720)/2)/12*0.3)","v":3443}]
["San Luis Obispo","San Luis Obispo1.2",{"$f":"C711*2*1.2","v":82200},{"$f":"D711*2*1.2","v":93960},105720,117360,126840,136200,145560,154920,2055,2202,2643,3052,3405,3756]
["San Mateo","San Mateo0.15",{"$f":"C729*2*0.15","v":19185},{"$f":"D729*2*0.15","v":21930},{"$f":"E729*2*0.15","v":24675},{"$f":"F729*2*0.15","v":27405},{"$f":"G729*2*0.15","v":29610},{"$f":"H729*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["San Mateo","San Mateo0.2",{"$f":"C729*2*0.2","v":25580},{"$f":"D729*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["San Mateo","San Mateo0.25",{"$f":"C729*2*0.25","v":31975},{"$f":"D729*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["San Mateo","San Mateo0.3",{"$f":"C729*2*0.3","v":38370},{"$f":"D729*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["San Mateo","San Mateo0.35",{"$f":"C729*2*0.35","v":44765},{"$f":"D729*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["San Mateo","San Mateo0.4",{"$f":"C729*2*0.4","v":51160},{"$f":"D729*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["San Mateo","San Mateo0.45",{"$f":"C729*2*0.45","v":57555},{"$f":"D729*2*0.45","v":65790},74025,82215,88830,95400,101970,108540,1438,1541,1850,2138,2385,2631]
["San Mateo","San Mateo0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":63950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":73100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":82250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":91350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":98700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":106000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":113300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":120600},{"$f":"TRUNC(C729/12*0.3)","v":1598},{"$f":"TRUNC((C729+D729)/2/12*0.3)","v":1713},{"$f":"TRUNC((E729)/12*0.3)","v":2056},{"$f":"TRUNC(((F729+G729)/2)/12*0.3)","v":2375},{"$f":"TRUNC(H729/12*0.3)","v":2650},{"$f":"TRUNC(((I729+J729)/2)/12*0.3)","v":2923}]
["San Mateo","San Mateo0.55",{"$f":"C729*2*0.55","v":70345},{"$f":"D729*2*0.55","v":80410},90475.000000000015,100485.00000000001,108570.00000000001,116600.00000000001,124630.00000000001,132660,{"$f":"TRUNC(C730/12*0.3)","v":1758},{"$f":"TRUNC((C730+D730)/2/12*0.3)","v":1884},{"$f":"TRUNC((E730)/12*0.3)","v":2261},{"$f":"TRUNC(((F730+G730)/2)/12*0.3)","v":2613},{"$f":"TRUNC(H730/12*0.3)","v":2915},{"$f":"TRUNC(((I730+J730)/2)/12*0.3)","v":3216}]
["San Mateo","San Mateo0.6",{"$f":"C729*2*0.6","v":76740},{"$f":"D729*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["San Mateo","San Mateo0.65",{"$f":"C729*2*0.65","v":83135},{"$f":"D729*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["San Mateo","San Mateo0.7",{"$f":"C729*2*0.7","v":89530},{"$f":"D729*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["San Mateo","San Mateo0.75",{"$f":"C729*2*0.75","v":95925},{"$f":"D729*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["San Mateo","San Mateo0.8",{"$f":"C729*2*0.8","v":102320},{"$f":"D729*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["San Mateo","San Mateo0.9",{"$f":"C729*2*0.9","v":115110},{"$f":"D729*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["San Mateo","San Mateo1",{"$f":"C729*2","v":127900},{"$f":"D729*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"K729*2","v":3196},{"$f":"L729*2","v":3426},4112,4750,5300,5846]
["San Mateo","San Mateo1.1",{"$f":"C729*2*1.1","v":140690},{"$f":"D729*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(C738/12*0.3)","v":3517},{"$f":"TRUNC((C738+D738)/2/12*0.3)","v":3768},{"$f":"TRUNC((E738)/12*0.3)","v":4523},{"$f":"TRUNC(((F738+G738)/2)/12*0.3)","v":5226},{"$f":"TRUNC(H738/12*0.3)","v":5830},{"$f":"TRUNC(((I738+J738)/2)/12*0.3)","v":6432}]
["San Mateo","San Mateo1.2",{"$f":"C729*2*1.2","v":153480},{"$f":"D729*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["Santa Barbara","Santa Barbara0.15",{"$f":"C747*2*0.15","v":13125},{"$f":"D747*2*0.15","v":15000},{"$f":"E747*2*0.15","v":16875},{"$f":"F747*2*0.15","v":18735},{"$f":"G747*2*0.15","v":20235},{"$f":"H747*2*0.15","v":21735},23235,24735,328,351,421,487,543,599]
["Santa Barbara","Santa Barbara0.2",{"$f":"C747*2*0.2","v":17500},{"$f":"D747*2*0.2","v":20000},22500,24980,26980,28980,30980,32980,437,468,562,649,724,799]
["Santa Barbara","Santa Barbara0.25",{"$f":"C747*2*0.25","v":21875},{"$f":"D747*2*0.25","v":25000},28125,31225,33725,36225,38725,41225,546,585,703,811,905,999]
["Santa Barbara","Santa Barbara0.3",{"$f":"C747*2*0.3","v":26250},{"$f":"D747*2*0.3","v":30000},33750,37470,40470,43470,46470,49470,656,703,843,974,1086,1199]
["Santa Barbara","Santa Barbara0.35",{"$f":"C747*2*0.35","v":30624.999999999996},{"$f":"D747*2*0.35","v":35000},39375,43715,47215,50715,54215,57714.999999999993,765,820,984,1136,1267,1399]
["Santa Barbara","Santa Barbara0.4",{"$f":"C747*2*0.4","v":35000},{"$f":"D747*2*0.4","v":40000},45000,49960,53960,57960,61960,65960,875,937,1125,1299,1449,1599]
["Santa Barbara","Santa Barbara0.45",{"$f":"C747*2*0.45","v":39375},{"$f":"D747*2*0.45","v":45000},50625,56205,60705,65205,69705,74205,984,1054,1265,1461,1630,1798]
["Santa Barbara","Santa Barbara0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":43750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":50000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":56250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":62450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":67450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":72450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":77450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":82450},{"$f":"TRUNC(C747/12*0.3)","v":1093},{"$f":"TRUNC((C747+D747)/2/12*0.3)","v":1171},{"$f":"TRUNC((E747)/12*0.3)","v":1406},{"$f":"TRUNC(((F747+G747)/2)/12*0.3)","v":1623},{"$f":"TRUNC(H747/12*0.3)","v":1811},{"$f":"TRUNC(((I747+J747)/2)/12*0.3)","v":1998}]
["Santa Barbara","Santa Barbara0.55",{"$f":"C747*2*0.55","v":48125.000000000007},{"$f":"D747*2*0.55","v":55000.000000000007},61875.000000000007,68695,74195,79695,85195,90695.000000000015,{"$f":"TRUNC(C748/12*0.3)","v":1203},{"$f":"TRUNC((C748+D748)/2/12*0.3)","v":1289},{"$f":"TRUNC((E748)/12*0.3)","v":1546},{"$f":"TRUNC(((F748+G748)/2)/12*0.3)","v":1786},{"$f":"TRUNC(H748/12*0.3)","v":1992},{"$f":"TRUNC(((I748+J748)/2)/12*0.3)","v":2198}]
["Santa Barbara","Santa Barbara0.6",{"$f":"C747*2*0.6","v":52500},{"$f":"D747*2*0.6","v":60000},67500,74940,80940,86940,92940,98940,1312,1406,1687,1948,2173,2398]
["Santa Barbara","Santa Barbara0.65",{"$f":"C747*2*0.65","v":56875},{"$f":"D747*2*0.65","v":65000},73125,81185,87685,94185,100685,107185,1421,1523,1828,2110,2354,2598]
["Santa Barbara","Santa Barbara0.7",{"$f":"C747*2*0.7","v":61249.999999999993},{"$f":"D747*2*0.7","v":70000},78750,87430,94430,101430,108430,115429.99999999999,1531,1640,1968,2273,2535,2798]
["Santa Barbara","Santa Barbara0.75",{"$f":"C747*2*0.75","v":65625},{"$f":"D747*2*0.75","v":75000},84375,93675,101175,108675,116175,123675,1640,1757,2109,2435,2716,2998]
["Santa Barbara","Santa Barbara0.8",{"$f":"C747*2*0.8","v":70000},{"$f":"D747*2*0.8","v":80000},90000,99920,107920,115920,123920,131920,1750,1875,2250,2598,2898,3198]
["Santa Barbara","Santa Barbara0.9",{"$f":"C747*2*0.9","v":78750},{"$f":"D747*2*0.9","v":90000},101250,112410,121410,130410,139410,148410,1968,2109,2531,2922,3260,3597]
["Santa Barbara","Santa Barbara1",{"$f":"C747*2","v":87500},{"$f":"D747*2","v":100000},112500,124900,134900,144900,154900,164900,{"$f":"K747*2","v":2186},{"$f":"L747*2","v":2342},2812,3246,3622,3996]
["Santa Barbara","Santa Barbara1.1",{"$f":"C747*2*1.1","v":96250.000000000015},{"$f":"D747*2*1.1","v":110000.00000000001},123750.00000000001,137390,148390,159390,170390,181390.00000000003,{"$f":"TRUNC(C756/12*0.3)","v":2406},{"$f":"TRUNC((C756+D756)/2/12*0.3)","v":2578},{"$f":"TRUNC((E756)/12*0.3)","v":3093},{"$f":"TRUNC(((F756+G756)/2)/12*0.3)","v":3572},{"$f":"TRUNC(H756/12*0.3)","v":3984},{"$f":"TRUNC(((I756+J756)/2)/12*0.3)","v":4397}]
["Santa Barbara","Santa Barbara1.2",{"$f":"C747*2*1.2","v":105000},{"$f":"D747*2*1.2","v":120000},135000,149880,161880,173880,185880,197880,2625,2812,3375,3897,4347,4797]
["Santa Clara","Santa Clara0.15",{"$f":"C765*2*0.15","v":17400},{"$f":"D765*2*0.15","v":19890},{"$f":"E765*2*0.15","v":22380},{"$f":"F765*2*0.15","v":24855},{"$f":"G765*2*0.15","v":26850},{"$f":"H765*2*0.15","v":28845},30825,32820,435,466,559,646,721,795]
["Santa Clara","Santa Clara0.2",{"$f":"C765*2*0.2","v":23200},{"$f":"D765*2*0.2","v":26520},29840,33140,35800,38460,41100,43760,580,621,746,861,961,1060]
["Santa Clara","Santa Clara0.25",{"$f":"C765*2*0.25","v":29000},{"$f":"D765*2*0.25","v":33150},37300,41425,44750,48075,51375,54700,725,776,932,1077,1201,1325]
["Santa Clara","Santa Clara0.3",{"$f":"C765*2*0.3","v":34800},{"$f":"D765*2*0.3","v":39780},44760,49710,53700,57690,61650,65640,870,932,1119,1292,1442,1591]
["Santa Clara","Santa Clara0.35",{"$f":"C765*2*0.35","v":40600},{"$f":"D765*2*0.35","v":46410},52220,57994.999999999993,62649.999999999993,67305,71925,76580,1015,1087,1305,1508,1682,1856]
["Santa Clara","Santa Clara0.4",{"$f":"C765*2*0.4","v":46400},{"$f":"D765*2*0.4","v":53040},59680,66280,71600,76920,82200,87520,1160,1243,1492,1723,1923,2121]
["Santa Clara","Santa Clara0.45",{"$f":"C765*2*0.45","v":52200},{"$f":"D765*2*0.45","v":59670},67140,74565,80550,86535,92475,98460,1305,1398,1678,1938,2163,2386]
["Santa Clara","Santa Clara0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":58000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":66300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":82850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":89500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":96150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":102750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":109400},{"$f":"TRUNC(C765/12*0.3)","v":1450},{"$f":"TRUNC((C765+D765)/2/12*0.3)","v":1553},{"$f":"TRUNC((E765)/12*0.3)","v":1865},{"$f":"TRUNC(((F765+G765)/2)/12*0.3)","v":2154},{"$f":"TRUNC(H765/12*0.3)","v":2403},{"$f":"TRUNC(((I765+J765)/2)/12*0.3)","v":2651}]
["Santa Clara","Santa Clara0.55",{"$f":"C765*2*0.55","v":63800.000000000007},{"$f":"D765*2*0.55","v":72930},82060,91135.000000000015,98450.000000000015,105765.00000000001,113025.00000000001,120340.00000000001,{"$f":"TRUNC(C766/12*0.3)","v":1595},{"$f":"TRUNC((C766+D766)/2/12*0.3)","v":1709},{"$f":"TRUNC((E766)/12*0.3)","v":2051},{"$f":"TRUNC(((F766+G766)/2)/12*0.3)","v":2369},{"$f":"TRUNC(H766/12*0.3)","v":2644},{"$f":"TRUNC(((I766+J766)/2)/12*0.3)","v":2917}]
["Santa Clara","Santa Clara0.6",{"$f":"C765*2*0.6","v":69600},{"$f":"D765*2*0.6","v":79560},89520,99420,107400,115380,123300,131280,1740,1864,2238,2585,2884,3182]
["Santa Clara","Santa Clara0.65",{"$f":"C765*2*0.65","v":75400},{"$f":"D765*2*0.65","v":86190},96980,107705,116350,124995,133575,142220,1885,2019,2424,2800,3124,3447]
["Santa Clara","Santa Clara0.7",{"$f":"C765*2*0.7","v":81200},{"$f":"D765*2*0.7","v":92820},104440,115989.99999999999,125299.99999999999,134610,143850,153160,2030,2175,2611,3016,3365,3712]
["Santa Clara","Santa Clara0.75",{"$f":"C765*2*0.75","v":87000},{"$f":"D765*2*0.75","v":99450},111900,124275,134250,144225,154125,164100,2175,2330,2797,3231,3605,3977]
["Santa Clara","Santa Clara0.8",{"$f":"C765*2*0.8","v":92800},{"$f":"D765*2*0.8","v":106080},119360,132560,143200,153840,164400,175040,2320,2486,2984,3447,3846,4243]
["Santa Clara","Santa Clara0.9",{"$f":"C765*2*0.9","v":104400},{"$f":"D765*2*0.9","v":119340},134280,149130,161100,173070,184950,196920,2610,2796,3357,3877,4326,4773]
["Santa Clara","Santa Clara1",{"$f":"C765*2","v":116000},{"$f":"D765*2","v":132600},149200,165700,179000,192300,205500,218800,{"$f":"K765*2","v":2900},{"$f":"L765*2","v":3106},3730,4308,4806,5302]
["Santa Clara","Santa Clara1.1",{"$f":"C765*2*1.1","v":127600.00000000001},{"$f":"D765*2*1.1","v":145860},164120,182270.00000000003,196900.00000000003,211530.00000000003,226050.00000000003,240680.00000000003,{"$f":"TRUNC(C774/12*0.3)","v":3190},{"$f":"TRUNC((C774+D774)/2/12*0.3)","v":3418},{"$f":"TRUNC((E774)/12*0.3)","v":4103},{"$f":"TRUNC(((F774+G774)/2)/12*0.3)","v":4739},{"$f":"TRUNC(H774/12*0.3)","v":5288},{"$f":"TRUNC(((I774+J774)/2)/12*0.3)","v":5834}]
["Santa Clara","Santa Clara1.2",{"$f":"C765*2*1.2","v":139200},{"$f":"D765*2*1.2","v":159120},179040,198840,214800,230760,246600,262560,3480,3729,4476,5170,5769,6364]
["Santa Cruz","Santa Cruz0.15",{"$f":"C783*2*0.15","v":14595},{"$f":"D783*2*0.15","v":16680},{"$f":"E783*2*0.15","v":18765},{"$f":"F783*2*0.15","v":20850},{"$f":"G783*2*0.15","v":22530},{"$f":"H783*2*0.15","v":24195},25860,27525,364,390,469,542,604,667]
["Santa Cruz","Santa Cruz0.2",{"$f":"C783*2*0.2","v":19460},{"$f":"D783*2*0.2","v":22240},25020,27800,30040,32260,34480,36700,486,521,625,723,806,889]
["Santa Cruz","Santa Cruz0.25",{"$f":"C783*2*0.25","v":24325},{"$f":"D783*2*0.25","v":27800},31275,34750,37550,40325,43100,45875,608,651,781,903,1008,1112]
["Santa Cruz","Santa Cruz0.3",{"$f":"C783*2*0.3","v":29190},{"$f":"D783*2*0.3","v":33360},37530,41700,45060,48390,51720,55050,729,781,938,1084,1209,1334]
["Santa Cruz","Santa Cruz0.35",{"$f":"C783*2*0.35","v":34055},{"$f":"D783*2*0.35","v":38920},43785,48650,52570,56455,60339.999999999993,64224.999999999993,851,912,1094,1265,1411,1557]
["Santa Cruz","Santa Cruz0.4",{"$f":"C783*2*0.4","v":38920},{"$f":"D783*2*0.4","v":44480},50040,55600,60080,64520,68960,73400,973,1042,1251,1446,1613,1779]
["Santa Cruz","Santa Cruz0.45",{"$f":"C783*2*0.45","v":43785},{"$f":"D783*2*0.45","v":50040},56295,62550,67590,72585,77580,82575,1094,1172,1407,1626,1814,2001]
["Santa Cruz","Santa Cruz0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":48650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":55600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":62550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":69500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":75100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":80650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":86200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":91750},{"$f":"TRUNC(C783/12*0.3)","v":1216},{"$f":"TRUNC((C783+D783)/2/12*0.3)","v":1303},{"$f":"TRUNC((E783)/12*0.3)","v":1563},{"$f":"TRUNC(((F783+G783)/2)/12*0.3)","v":1807},{"$f":"TRUNC(H783/12*0.3)","v":2016},{"$f":"TRUNC(((I783+J783)/2)/12*0.3)","v":2224}]
["Santa Cruz","Santa Cruz0.55",{"$f":"C783*2*0.55","v":53515.000000000007},{"$f":"D783*2*0.55","v":61160.000000000007},68805,76450,82610,88715,94820.000000000015,100925.00000000001,{"$f":"TRUNC(C784/12*0.3)","v":1337},{"$f":"TRUNC((C784+D784)/2/12*0.3)","v":1433},{"$f":"TRUNC((E784)/12*0.3)","v":1720},{"$f":"TRUNC(((F784+G784)/2)/12*0.3)","v":1988},{"$f":"TRUNC(H784/12*0.3)","v":2217},{"$f":"TRUNC(((I784+J784)/2)/12*0.3)","v":2446}]
["Santa Cruz","Santa Cruz0.6",{"$f":"C783*2*0.6","v":58380},{"$f":"D783*2*0.6","v":66720},75060,83400,90120,96780,103440,110100,1459,1563,1876,2169,2419,2669]
["Santa Cruz","Santa Cruz0.65",{"$f":"C783*2*0.65","v":63245},{"$f":"D783*2*0.65","v":72280},81315,90350,97630,104845,112060,119275,1581,1694,2032,2349,2621,2891]
["Santa Cruz","Santa Cruz0.7",{"$f":"C783*2*0.7","v":68110},{"$f":"D783*2*0.7","v":77840},87570,97300,105140,112910,120679.99999999999,128449.99999999999,1702,1824,2189,2530,2822,3114]
["Santa Cruz","Santa Cruz0.75",{"$f":"C783*2*0.75","v":72975},{"$f":"D783*2*0.75","v":83400},93825,104250,112650,120975,129300,137625,1824,1954,2345,2711,3024,3336]
["Santa Cruz","Santa Cruz0.8",{"$f":"C783*2*0.8","v":77840},{"$f":"D783*2*0.8","v":88960},100080,111200,120160,129040,137920,146800,1946,2085,2502,2892,3226,3559]
["Santa Cruz","Santa Cruz0.9",{"$f":"C783*2*0.9","v":87570},{"$f":"D783*2*0.9","v":100080},112590,125100,135180,145170,155160,165150,2189,2345,2814,3253,3629,4003]
["Santa Cruz","Santa Cruz1",{"$f":"C783*2","v":97300},{"$f":"D783*2","v":111200},125100,139000,150200,161300,172400,183500,{"$f":"K783*2","v":2432},{"$f":"L783*2","v":2606},3126,3614,4032,4448]
["Santa Cruz","Santa Cruz1.1",{"$f":"C783*2*1.1","v":107030.00000000001},{"$f":"D783*2*1.1","v":122320.00000000001},137610,152900,165220,177430,189640.00000000003,201850.00000000003,{"$f":"TRUNC(C792/12*0.3)","v":2675},{"$f":"TRUNC((C792+D792)/2/12*0.3)","v":2866},{"$f":"TRUNC((E792)/12*0.3)","v":3440},{"$f":"TRUNC(((F792+G792)/2)/12*0.3)","v":3976},{"$f":"TRUNC(H792/12*0.3)","v":4435},{"$f":"TRUNC(((I792+J792)/2)/12*0.3)","v":4893}]
["Santa Cruz","Santa Cruz1.2",{"$f":"C783*2*1.2","v":116760},{"$f":"D783*2*1.2","v":133440},150120,166800,180240,193560,206880,220200,2919,3127,3753,4338,4839,5338]
["Shasta","Shasta0.15",{"$f":"C801*2*0.15","v":7455},{"$f":"D801*2*0.15","v":8520},{"$f":"E801*2*0.15","v":9585},{"$f":"F801*2*0.15","v":10650},{"$f":"G801*2*0.15","v":11505},{"$f":"H801*2*0.15","v":12360},13215,14070,186,199,239,276,309,341]
["Shasta","Shasta0.2",{"$f":"C801*2*0.2","v":9940},{"$f":"D801*2*0.2","v":11360},12780,14200,15340,16480,17620,18760,248,266,319,369,412,454]
["Shasta","Shasta0.25",{"$f":"C801*2*0.25","v":12425},{"$f":"D801*2*0.25","v":14200},15975,17750,19175,20600,22025,23450,310,332,399,461,515,568]
["Shasta","Shasta0.3",{"$f":"C801*2*0.3","v":14910},{"$f":"D801*2*0.3","v":17040},19170,21300,23010,24720,26430,28140,372,399,479,553,618,682]
["Shasta","Shasta0.35",{"$f":"C801*2*0.35","v":17395},{"$f":"D801*2*0.35","v":19880},22365,24850,26845,28839.999999999996,30834.999999999996,32830,434,465,559,646,721,795]
["Shasta","Shasta0.4",{"$f":"C801*2*0.4","v":19880},{"$f":"D801*2*0.4","v":22720},25560,28400,30680,32960,35240,37520,497,532,639,738,824,909]
["Shasta","Shasta0.45",{"$f":"C801*2*0.45","v":22365},{"$f":"D801*2*0.45","v":25560},28755,31950,34515,37080,39645,42210,559,599,718,830,927,1023]
["Shasta","Shasta0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":38350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46900},{"$f":"TRUNC(C801/12*0.3)","v":621},{"$f":"TRUNC((C801+D801)/2/12*0.3)","v":665},{"$f":"TRUNC((E801)/12*0.3)","v":798},{"$f":"TRUNC(((F801+G801)/2)/12*0.3)","v":923},{"$f":"TRUNC(H801/12*0.3)","v":1030},{"$f":"TRUNC(((I801+J801)/2)/12*0.3)","v":1136}]
["Shasta","Shasta0.55",{"$f":"C801*2*0.55","v":27335.000000000004},{"$f":"D801*2*0.55","v":31240.000000000004},35145,39050,42185,45320.000000000007,48455.000000000007,51590.000000000007,{"$f":"TRUNC(C802/12*0.3)","v":683},{"$f":"TRUNC((C802+D802)/2/12*0.3)","v":732},{"$f":"TRUNC((E802)/12*0.3)","v":878},{"$f":"TRUNC(((F802+G802)/2)/12*0.3)","v":1015},{"$f":"TRUNC(H802/12*0.3)","v":1133},{"$f":"TRUNC(((I802+J802)/2)/12*0.3)","v":1250}]
["Shasta","Shasta0.6",{"$f":"C801*2*0.6","v":29820},{"$f":"D801*2*0.6","v":34080},38340,42600,46020,49440,52860,56280,745,798,958,1107,1236,1364]
["Shasta","Shasta0.65",{"$f":"C801*2*0.65","v":32305},{"$f":"D801*2*0.65","v":36920},41535,46150,49855,53560,57265,60970,807,865,1038,1200,1339,1477]
["Shasta","Shasta0.7",{"$f":"C801*2*0.7","v":34790},{"$f":"D801*2*0.7","v":39760},44730,49700,53690,57679.999999999993,61669.999999999993,65660,869,931,1118,1292,1442,1591]
["Shasta","Shasta0.75",{"$f":"C801*2*0.75","v":37275},{"$f":"D801*2*0.75","v":42600},47925,53250,57525,61800,66075,70350,931,998,1198,1384,1545,1705]
["Shasta","Shasta0.8",{"$f":"C801*2*0.8","v":39760},{"$f":"D801*2*0.8","v":45440},51120,56800,61360,65920,70480,75040,994,1065,1278,1477,1648,1819]
["Shasta","Shasta0.9",{"$f":"C801*2*0.9","v":44730},{"$f":"D801*2*0.9","v":51120},57510,63900,69030,74160,79290,84420,1118,1198,1437,1661,1854,2046]
["Shasta","Shasta1",{"$f":"C801*2","v":49700},{"$f":"D801*2","v":56800},63900,71000,76700,82400,88100,93800,{"$f":"K801*2","v":1242},{"$f":"L801*2","v":1330},1596,1846,2060,2272]
["Shasta","Shasta1.1",{"$f":"C801*2*1.1","v":54670.000000000007},{"$f":"D801*2*1.1","v":62480.000000000007},70290,78100,84370,90640.000000000015,96910.000000000015,103180.00000000001,{"$f":"TRUNC(C810/12*0.3)","v":1366},{"$f":"TRUNC((C810+D810)/2/12*0.3)","v":1464},{"$f":"TRUNC((E810)/12*0.3)","v":1757},{"$f":"TRUNC(((F810+G810)/2)/12*0.3)","v":2030},{"$f":"TRUNC(H810/12*0.3)","v":2266},{"$f":"TRUNC(((I810+J810)/2)/12*0.3)","v":2501}]
["Shasta","Shasta1.2",{"$f":"C801*2*1.2","v":59640},{"$f":"D801*2*1.2","v":68160},76680,85200,92040,98880,105720,112560,1491,1597,1917,2215,2472,2728]
["Sierra","Sierra0.15",{"$f":"C819*2*0.15","v":8880},{"$f":"D819*2*0.15","v":10140},{"$f":"E819*2*0.15","v":11415},{"$f":"F819*2*0.15","v":12675},{"$f":"G819*2*0.15","v":13695},{"$f":"H819*2*0.15","v":14715},15720,16740,222,237,285,329,367,405]
["Sierra","Sierra0.2",{"$f":"C819*2*0.2","v":11840},{"$f":"D819*2*0.2","v":13520},15220,16900,18260,19620,20960,22320,296,317,380,439,490,541]
["Sierra","Sierra0.25",{"$f":"C819*2*0.25","v":14800},{"$f":"D819*2*0.25","v":16900},19025,21125,22825,24525,26200,27900,370,396,475,549,613,676]
["Sierra","Sierra0.3",{"$f":"C819*2*0.3","v":17760},{"$f":"D819*2*0.3","v":20280},22830,25350,27390,29430,31440,33480,444,475,570,659,735,811]
["Sierra","Sierra0.35",{"$f":"C819*2*0.35","v":20720},{"$f":"D819*2*0.35","v":23660},26635,29574.999999999996,31954.999999999996,34335,36680,39060,518,554,665,769,858,946]
["Sierra","Sierra0.4",{"$f":"C819*2*0.4","v":23680},{"$f":"D819*2*0.4","v":27040},30440,33800,36520,39240,41920,44640,592,634,761,879,981,1082]
["Sierra","Sierra0.45",{"$f":"C819*2*0.45","v":26640},{"$f":"D819*2*0.45","v":30420},34245,38025,41085,44145,47160,50220,666,713,856,988,1103,1217]
["Sierra","Sierra0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":29600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":33800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":38050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":42250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":45650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":49050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":52400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":55800},{"$f":"TRUNC(C819/12*0.3)","v":740},{"$f":"TRUNC((C819+D819)/2/12*0.3)","v":792},{"$f":"TRUNC((E819)/12*0.3)","v":951},{"$f":"TRUNC(((F819+G819)/2)/12*0.3)","v":1098},{"$f":"TRUNC(H819/12*0.3)","v":1226},{"$f":"TRUNC(((I819+J819)/2)/12*0.3)","v":1352}]
["Sierra","Sierra0.55",{"$f":"C819*2*0.55","v":32560.000000000004},{"$f":"D819*2*0.55","v":37180},41855,46475.000000000007,50215.000000000007,53955.000000000007,57640.000000000007,61380.000000000007,{"$f":"TRUNC(C820/12*0.3)","v":814},{"$f":"TRUNC((C820+D820)/2/12*0.3)","v":871},{"$f":"TRUNC((E820)/12*0.3)","v":1046},{"$f":"TRUNC(((F820+G820)/2)/12*0.3)","v":1208},{"$f":"TRUNC(H820/12*0.3)","v":1348},{"$f":"TRUNC(((I820+J820)/2)/12*0.3)","v":1487}]
["Sierra","Sierra0.6",{"$f":"C819*2*0.6","v":35520},{"$f":"D819*2*0.6","v":40560},45660,50700,54780,58860,62880,66960,888,951,1141,1318,1471,1623]
["Sierra","Sierra0.65",{"$f":"C819*2*0.65","v":38480},{"$f":"D819*2*0.65","v":43940},49465,54925,59345,63765,68120,72540,962,1030,1236,1428,1594,1758]
["Sierra","Sierra0.7",{"$f":"C819*2*0.7","v":41440},{"$f":"D819*2*0.7","v":47320},53270,59149.999999999993,63909.999999999993,68670,73360,78120,1036,1109,1331,1538,1716,1893]
["Sierra","Sierra0.75",{"$f":"C819*2*0.75","v":44400},{"$f":"D819*2*0.75","v":50700},57075,63375,68475,73575,78600,83700,1110,1188,1426,1648,1839,2028]
["Sierra","Sierra0.8",{"$f":"C819*2*0.8","v":47360},{"$f":"D819*2*0.8","v":54080},60880,67600,73040,78480,83840,89280,1184,1268,1522,1758,1962,2164]
["Sierra","Sierra0.9",{"$f":"C819*2*0.9","v":53280},{"$f":"D819*2*0.9","v":60840},68490,76050,82170,88290,94320,100440,1332,1426,1712,1977,2207,2434]
["Sierra","Sierra1",{"$f":"C819*2","v":59200},{"$f":"D819*2","v":67600},76100,84500,91300,98100,104800,111600,{"$f":"K819*2","v":1480},{"$f":"L819*2","v":1584},1902,2196,2452,2704]
["Sierra","Sierra1.1",{"$f":"C819*2*1.1","v":65120.000000000007},{"$f":"D819*2*1.1","v":74360},83710,92950.000000000015,100430.00000000001,107910.00000000001,115280.00000000001,122760.00000000001,{"$f":"TRUNC(C828/12*0.3)","v":1628},{"$f":"TRUNC((C828+D828)/2/12*0.3)","v":1743},{"$f":"TRUNC((E828)/12*0.3)","v":2092},{"$f":"TRUNC(((F828+G828)/2)/12*0.3)","v":2417},{"$f":"TRUNC(H828/12*0.3)","v":2697},{"$f":"TRUNC(((I828+J828)/2)/12*0.3)","v":2975}]
["Sierra","Sierra1.2",{"$f":"C819*2*1.2","v":71040},{"$f":"D819*2*1.2","v":81120},91320,101400,109560,117720,125760,133920,1776,1902,2283,2637,2943,3246]
["Siskiyou","Siskiyou0.15",{"$f":"C837*2*0.15","v":7320},{"$f":"D837*2*0.15","v":8370},{"$f":"E837*2*0.15","v":9420},{"$f":"F837*2*0.15","v":10455},{"$f":"G837*2*0.15","v":11295},{"$f":"H837*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Siskiyou","Siskiyou0.2",{"$f":"C837*2*0.2","v":9760},{"$f":"D837*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Siskiyou","Siskiyou0.25",{"$f":"C837*2*0.25","v":12200},{"$f":"D837*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Siskiyou","Siskiyou0.3",{"$f":"C837*2*0.3","v":14640},{"$f":"D837*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Siskiyou","Siskiyou0.35",{"$f":"C837*2*0.35","v":17080},{"$f":"D837*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Siskiyou","Siskiyou0.4",{"$f":"C837*2*0.4","v":19520},{"$f":"D837*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Siskiyou","Siskiyou0.45",{"$f":"C837*2*0.45","v":21960},{"$f":"D837*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Siskiyou","Siskiyou0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C837/12*0.3)","v":610},{"$f":"TRUNC((C837+D837)/2/12*0.3)","v":653},{"$f":"TRUNC((E837)/12*0.3)","v":785},{"$f":"TRUNC(((F837+G837)/2)/12*0.3)","v":906},{"$f":"TRUNC(H837/12*0.3)","v":1011},{"$f":"TRUNC(((I837+J837)/2)/12*0.3)","v":1116}]
["Siskiyou","Siskiyou0.55",{"$f":"C837*2*0.55","v":26840.000000000004},{"$f":"D837*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C838/12*0.3)","v":671},{"$f":"TRUNC((C838+D838)/2/12*0.3)","v":719},{"$f":"TRUNC((E838)/12*0.3)","v":863},{"$f":"TRUNC(((F838+G838)/2)/12*0.3)","v":996},{"$f":"TRUNC(H838/12*0.3)","v":1112},{"$f":"TRUNC(((I838+J838)/2)/12*0.3)","v":1227}]
["Siskiyou","Siskiyou0.6",{"$f":"C837*2*0.6","v":29280},{"$f":"D837*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Siskiyou","Siskiyou0.65",{"$f":"C837*2*0.65","v":31720},{"$f":"D837*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Siskiyou","Siskiyou0.7",{"$f":"C837*2*0.7","v":34160},{"$f":"D837*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Siskiyou","Siskiyou0.75",{"$f":"C837*2*0.75","v":36600},{"$f":"D837*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Siskiyou","Siskiyou0.8",{"$f":"C837*2*0.8","v":39040},{"$f":"D837*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Siskiyou","Siskiyou0.9",{"$f":"C837*2*0.9","v":43920},{"$f":"D837*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Siskiyou","Siskiyou1",{"$f":"C837*2","v":48800},{"$f":"D837*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K837*2","v":1220},{"$f":"L837*2","v":1306},1570,1812,2022,2232]
["Siskiyou","Siskiyou1.1",{"$f":"C837*2*1.1","v":53680.000000000007},{"$f":"D837*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C846/12*0.3)","v":1342},{"$f":"TRUNC((C846+D846)/2/12*0.3)","v":1438},{"$f":"TRUNC((E846)/12*0.3)","v":1727},{"$f":"TRUNC(((F846+G846)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H846/12*0.3)","v":2224},{"$f":"TRUNC(((I846+J846)/2)/12*0.3)","v":2455}]
["Siskiyou","Siskiyou1.2",{"$f":"C837*2*1.2","v":58560},{"$f":"D837*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Solano","Solano0.15",{"$f":"C855*2*0.15","v":10200},{"$f":"D855*2*0.15","v":11655},{"$f":"E855*2*0.15","v":13110},{"$f":"F855*2*0.15","v":14565},{"$f":"G855*2*0.15","v":15735},{"$f":"H855*2*0.15","v":16905},18075,19230,255,273,327,378,422,466]
["Solano","Solano0.2",{"$f":"C855*2*0.2","v":13600},{"$f":"D855*2*0.2","v":15540},17480,19420,20980,22540,24100,25640,340,364,437,505,563,621]
["Solano","Solano0.25",{"$f":"C855*2*0.25","v":17000},{"$f":"D855*2*0.25","v":19425},21850,24275,26225,28175,30125,32050,425,455,546,631,704,777]
["Solano","Solano0.3",{"$f":"C855*2*0.3","v":20400},{"$f":"D855*2*0.3","v":23310},26220,29130,31470,33810,36150,38460,510,546,655,757,845,932]
["Solano","Solano0.35",{"$f":"C855*2*0.35","v":23800},{"$f":"D855*2*0.35","v":27195},30589.999999999996,33985,36715,39445,42175,44870,595,637,764,883,986,1088]
["Solano","Solano0.4",{"$f":"C855*2*0.4","v":27200},{"$f":"D855*2*0.4","v":31080},34960,38840,41960,45080,48200,51280,680,728,874,1010,1127,1243]
["Solano","Solano0.45",{"$f":"C855*2*0.45","v":30600},{"$f":"D855*2*0.45","v":34965},39330,43695,47205,50715,54225,57690,765,819,983,1136,1267,1398]
["Solano","Solano0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":38850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":43700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":48550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":52450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":56350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":60250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64100},{"$f":"TRUNC(C855/12*0.3)","v":850},{"$f":"TRUNC((C855+D855)/2/12*0.3)","v":910},{"$f":"TRUNC((E855)/12*0.3)","v":1092},{"$f":"TRUNC(((F855+G855)/2)/12*0.3)","v":1262},{"$f":"TRUNC(H855/12*0.3)","v":1408},{"$f":"TRUNC(((I855+J855)/2)/12*0.3)","v":1554}]
["Solano","Solano0.55",{"$f":"C855*2*0.55","v":37400},{"$f":"D855*2*0.55","v":42735},48070.000000000007,53405.000000000007,57695.000000000007,61985.000000000007,66275,70510,{"$f":"TRUNC(C856/12*0.3)","v":935},{"$f":"TRUNC((C856+D856)/2/12*0.3)","v":1001},{"$f":"TRUNC((E856)/12*0.3)","v":1201},{"$f":"TRUNC(((F856+G856)/2)/12*0.3)","v":1388},{"$f":"TRUNC(H856/12*0.3)","v":1549},{"$f":"TRUNC(((I856+J856)/2)/12*0.3)","v":1709}]
["Solano","Solano0.6",{"$f":"C855*2*0.6","v":40800},{"$f":"D855*2*0.6","v":46620},52440,58260,62940,67620,72300,76920,1020,1092,1311,1515,1690,1865]
["Solano","Solano0.65",{"$f":"C855*2*0.65","v":44200},{"$f":"D855*2*0.65","v":50505},56810,63115,68185,73255,78325,83330,1105,1183,1420,1641,1831,2020]
["Solano","Solano0.7",{"$f":"C855*2*0.7","v":47600},{"$f":"D855*2*0.7","v":54390},61179.999999999993,67970,73430,78890,84350,89740,1190,1274,1529,1767,1972,2176]
["Solano","Solano0.75",{"$f":"C855*2*0.75","v":51000},{"$f":"D855*2*0.75","v":58275},65550,72825,78675,84525,90375,96150,1275,1365,1638,1893,2113,2331]
["Solano","Solano0.8",{"$f":"C855*2*0.8","v":54400},{"$f":"D855*2*0.8","v":62160},69920,77680,83920,90160,96400,102560,1360,1457,1748,2020,2254,2487]
["Solano","Solano0.9",{"$f":"C855*2*0.9","v":61200},{"$f":"D855*2*0.9","v":69930},78660,87390,94410,101430,108450,115380,1530,1639,1966,2272,2535,2797]
["Solano","Solano1",{"$f":"C855*2","v":68000},{"$f":"D855*2","v":77700},87400,97100,104900,112700,120500,128200,{"$f":"K855*2","v":1700},{"$f":"L855*2","v":1820},2184,2524,2816,3108]
["Solano","Solano1.1",{"$f":"C855*2*1.1","v":74800},{"$f":"D855*2*1.1","v":85470},96140.000000000015,106810.00000000001,115390.00000000001,123970.00000000001,132550,141020,{"$f":"TRUNC(C864/12*0.3)","v":1870},{"$f":"TRUNC((C864+D864)/2/12*0.3)","v":2003},{"$f":"TRUNC((E864)/12*0.3)","v":2403},{"$f":"TRUNC(((F864+G864)/2)/12*0.3)","v":2777},{"$f":"TRUNC(H864/12*0.3)","v":3099},{"$f":"TRUNC(((I864+J864)/2)/12*0.3)","v":3419}]
["Solano","Solano1.2",{"$f":"C855*2*1.2","v":81600},{"$f":"D855*2*1.2","v":93240},104880,116520,125880,135240,144600,153840,2040,2185,2622,3030,3381,3730]
["Sonoma","Sonoma0.15",{"$f":"C873*2*0.15","v":12225},{"$f":"D873*2*0.15","v":13965},{"$f":"E873*2*0.15","v":15705},{"$f":"F873*2*0.15","v":17445},{"$f":"G873*2*0.15","v":18855},{"$f":"H873*2*0.15","v":20250},21645,23040,305,327,392,453,506,558]
["Sonoma","Sonoma0.2",{"$f":"C873*2*0.2","v":16300},{"$f":"D873*2*0.2","v":18620},20940,23260,25140,27000,28860,30720,407,436,523,605,675,744]
["Sonoma","Sonoma0.25",{"$f":"C873*2*0.25","v":20375},{"$f":"D873*2*0.25","v":23275},26175,29075,31425,33750,36075,38400,509,545,654,756,843,930]
["Sonoma","Sonoma0.3",{"$f":"C873*2*0.3","v":24450},{"$f":"D873*2*0.3","v":27930},31410,34890,37710,40500,43290,46080,611,654,785,907,1012,1117]
["Sonoma","Sonoma0.35",{"$f":"C873*2*0.35","v":28525},{"$f":"D873*2*0.35","v":32584.999999999996},36645,40705,43995,47250,50505,53760,713,763,916,1058,1181,1303]
["Sonoma","Sonoma0.4",{"$f":"C873*2*0.4","v":32600},{"$f":"D873*2*0.4","v":37240},41880,46520,50280,54000,57720,61440,815,873,1047,1210,1350,1489]
["Sonoma","Sonoma0.45",{"$f":"C873*2*0.45","v":36675},{"$f":"D873*2*0.45","v":41895},47115,52335,56565,60750,64935,69120,916,982,1177,1361,1518,1675]
["Sonoma","Sonoma0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":40750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":46550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":52350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":58150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":67500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":72150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":76800},{"$f":"TRUNC(C873/12*0.3)","v":1018},{"$f":"TRUNC((C873+D873)/2/12*0.3)","v":1091},{"$f":"TRUNC((E873)/12*0.3)","v":1308},{"$f":"TRUNC(((F873+G873)/2)/12*0.3)","v":1512},{"$f":"TRUNC(H873/12*0.3)","v":1687},{"$f":"TRUNC(((I873+J873)/2)/12*0.3)","v":1861}]
["Sonoma","Sonoma0.55",{"$f":"C873*2*0.55","v":44825},{"$f":"D873*2*0.55","v":51205.000000000007},57585.000000000007,63965.000000000007,69135,74250,79365,84480,{"$f":"TRUNC(C874/12*0.3)","v":1120},{"$f":"TRUNC((C874+D874)/2/12*0.3)","v":1200},{"$f":"TRUNC((E874)/12*0.3)","v":1439},{"$f":"TRUNC(((F874+G874)/2)/12*0.3)","v":1663},{"$f":"TRUNC(H874/12*0.3)","v":1856},{"$f":"TRUNC(((I874+J874)/2)/12*0.3)","v":2048}]
["Sonoma","Sonoma0.6",{"$f":"C873*2*0.6","v":48900},{"$f":"D873*2*0.6","v":55860},62820,69780,75420,81000,86580,92160,1222,1309,1570,1815,2025,2234]
["Sonoma","Sonoma0.65",{"$f":"C873*2*0.65","v":52975},{"$f":"D873*2*0.65","v":60515},68055,75595,81705,87750,93795,99840,1324,1418,1701,1966,2193,2420]
["Sonoma","Sonoma0.7",{"$f":"C873*2*0.7","v":57050},{"$f":"D873*2*0.7","v":65169.999999999993},73290,81410,87990,94500,101010,107520,1426,1527,1832,2117,2362,2606]
["Sonoma","Sonoma0.75",{"$f":"C873*2*0.75","v":61125},{"$f":"D873*2*0.75","v":69825},78525,87225,94275,101250,108225,115200,1528,1636,1963,2268,2531,2792]
["Sonoma","Sonoma0.8",{"$f":"C873*2*0.8","v":65200},{"$f":"D873*2*0.8","v":74480},83760,93040,100560,108000,115440,122880,1630,1746,2094,2420,2700,2979]
["Sonoma","Sonoma0.9",{"$f":"C873*2*0.9","v":73350},{"$f":"D873*2*0.9","v":83790},94230,104670,113130,121500,129870,138240,1833,1964,2355,2722,3037,3351]
["Sonoma","Sonoma1",{"$f":"C873*2","v":81500},{"$f":"D873*2","v":93100},104700,116300,125700,135000,144300,153600,{"$f":"K873*2","v":2036},{"$f":"L873*2","v":2182},2616,3024,3374,3722]
["Sonoma","Sonoma1.1",{"$f":"C873*2*1.1","v":89650},{"$f":"D873*2*1.1","v":102410.00000000001},115170.00000000001,127930.00000000001,138270,148500,158730,168960,{"$f":"TRUNC(C882/12*0.3)","v":2241},{"$f":"TRUNC((C882+D882)/2/12*0.3)","v":2400},{"$f":"TRUNC((E882)/12*0.3)","v":2879},{"$f":"TRUNC(((F882+G882)/2)/12*0.3)","v":3327},{"$f":"TRUNC(H882/12*0.3)","v":3712},{"$f":"TRUNC(((I882+J882)/2)/12*0.3)","v":4096}]
["Sonoma","Sonoma1.2",{"$f":"C873*2*1.2","v":97800},{"$f":"D873*2*1.2","v":111720},125640,139560,150840,162000,173160,184320,2445,2619,3141,3630,4050,4468]
["Stanislaus","Stanislaus0.15",{"$f":"C891*2*0.15","v":7500},{"$f":"D891*2*0.15","v":8565},{"$f":"E891*2*0.15","v":9630},{"$f":"F891*2*0.15","v":10695},{"$f":"G891*2*0.15","v":11565},{"$f":"H891*2*0.15","v":12420},13275,14130,187,200,240,278,310,342]
["Stanislaus","Stanislaus0.2",{"$f":"C891*2*0.2","v":10000},{"$f":"D891*2*0.2","v":11420},12840,14260,15420,16560,17700,18840,250,267,321,371,414,456]
["Stanislaus","Stanislaus0.25",{"$f":"C891*2*0.25","v":12500},{"$f":"D891*2*0.25","v":14275},16050,17825,19275,20700,22125,23550,312,334,401,463,517,570]
["Stanislaus","Stanislaus0.3",{"$f":"C891*2*0.3","v":15000},{"$f":"D891*2*0.3","v":17130},19260,21390,23130,24840,26550,28260,375,401,481,556,621,685]
["Stanislaus","Stanislaus0.35",{"$f":"C891*2*0.35","v":17500},{"$f":"D891*2*0.35","v":19985},22470,24955,26985,28979.999999999996,30974.999999999996,32970,437,468,561,649,724,799]
["Stanislaus","Stanislaus0.4",{"$f":"C891*2*0.4","v":20000},{"$f":"D891*2*0.4","v":22840},25680,28520,30840,33120,35400,37680,500,535,642,742,828,913]
["Stanislaus","Stanislaus0.45",{"$f":"C891*2*0.45","v":22500},{"$f":"D891*2*0.45","v":25695},28890,32085,34695,37260,39825,42390,562,602,722,834,931,1027]
["Stanislaus","Stanislaus0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":35650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":38550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":47100},{"$f":"TRUNC(C891/12*0.3)","v":625},{"$f":"TRUNC((C891+D891)/2/12*0.3)","v":669},{"$f":"TRUNC((E891)/12*0.3)","v":802},{"$f":"TRUNC(((F891+G891)/2)/12*0.3)","v":927},{"$f":"TRUNC(H891/12*0.3)","v":1035},{"$f":"TRUNC(((I891+J891)/2)/12*0.3)","v":1141}]
["Stanislaus","Stanislaus0.55",{"$f":"C891*2*0.55","v":27500.000000000004},{"$f":"D891*2*0.55","v":31405.000000000004},35310,39215,42405,45540.000000000007,48675.000000000007,51810.000000000007,{"$f":"TRUNC(C892/12*0.3)","v":687},{"$f":"TRUNC((C892+D892)/2/12*0.3)","v":736},{"$f":"TRUNC((E892)/12*0.3)","v":882},{"$f":"TRUNC(((F892+G892)/2)/12*0.3)","v":1020},{"$f":"TRUNC(H892/12*0.3)","v":1138},{"$f":"TRUNC(((I892+J892)/2)/12*0.3)","v":1256}]
["Stanislaus","Stanislaus0.6",{"$f":"C891*2*0.6","v":30000},{"$f":"D891*2*0.6","v":34260},38520,42780,46260,49680,53100,56520,750,803,963,1113,1242,1370]
["Stanislaus","Stanislaus0.65",{"$f":"C891*2*0.65","v":32500},{"$f":"D891*2*0.65","v":37115},41730,46345,50115,53820,57525,61230,812,870,1043,1205,1345,1484]
["Stanislaus","Stanislaus0.7",{"$f":"C891*2*0.7","v":35000},{"$f":"D891*2*0.7","v":39970},44940,49910,53970,57959.999999999993,61949.999999999993,65940,875,937,1123,1298,1449,1598]
["Stanislaus","Stanislaus0.75",{"$f":"C891*2*0.75","v":37500},{"$f":"D891*2*0.75","v":42825},48150,53475,57825,62100,66375,70650,937,1004,1203,1391,1552,1712]
["Stanislaus","Stanislaus0.8",{"$f":"C891*2*0.8","v":40000},{"$f":"D891*2*0.8","v":45680},51360,57040,61680,66240,70800,75360,1000,1071,1284,1484,1656,1827]
["Stanislaus","Stanislaus0.9",{"$f":"C891*2*0.9","v":45000},{"$f":"D891*2*0.9","v":51390},57780,64170,69390,74520,79650,84780,1125,1204,1444,1669,1863,2055]
["Stanislaus","Stanislaus1",{"$f":"C891*2","v":50000},{"$f":"D891*2","v":57100},64200,71300,77100,82800,88500,94200,{"$f":"K891*2","v":1250},{"$f":"L891*2","v":1338},1604,1854,2070,2282]
["Stanislaus","Stanislaus1.1",{"$f":"C891*2*1.1","v":55000.000000000007},{"$f":"D891*2*1.1","v":62810.000000000007},70620,78430,84810,91080.000000000015,97350.000000000015,103620.00000000001,{"$f":"TRUNC(C900/12*0.3)","v":1375},{"$f":"TRUNC((C900+D900)/2/12*0.3)","v":1472},{"$f":"TRUNC((E900)/12*0.3)","v":1765},{"$f":"TRUNC(((F900+G900)/2)/12*0.3)","v":2040},{"$f":"TRUNC(H900/12*0.3)","v":2277},{"$f":"TRUNC(((I900+J900)/2)/12*0.3)","v":2512}]
["Stanislaus","Stanislaus1.2",{"$f":"C891*2*1.2","v":60000},{"$f":"D891*2*1.2","v":68520},77040,85560,92520,99360,106200,113040,1500,1606,1926,2226,2484,2740]
["Sutter","Sutter0.15",{"$f":"C909*2*0.15","v":7320},{"$f":"D909*2*0.15","v":8370},{"$f":"E909*2*0.15","v":9420},{"$f":"F909*2*0.15","v":10455},{"$f":"G909*2*0.15","v":11295},{"$f":"H909*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Sutter","Sutter0.2",{"$f":"C909*2*0.2","v":9760},{"$f":"D909*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Sutter","Sutter0.25",{"$f":"C909*2*0.25","v":12200},{"$f":"D909*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Sutter","Sutter0.3",{"$f":"C909*2*0.3","v":14640},{"$f":"D909*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Sutter","Sutter0.35",{"$f":"C909*2*0.35","v":17080},{"$f":"D909*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Sutter","Sutter0.4",{"$f":"C909*2*0.4","v":19520},{"$f":"D909*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Sutter","Sutter0.45",{"$f":"C909*2*0.45","v":21960},{"$f":"D909*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Sutter","Sutter0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C909/12*0.3)","v":610},{"$f":"TRUNC((C909+D909)/2/12*0.3)","v":653},{"$f":"TRUNC((E909)/12*0.3)","v":785},{"$f":"TRUNC(((F909+G909)/2)/12*0.3)","v":906},{"$f":"TRUNC(H909/12*0.3)","v":1011},{"$f":"TRUNC(((I909+J909)/2)/12*0.3)","v":1116}]
["Sutter","Sutter0.55",{"$f":"C909*2*0.55","v":26840.000000000004},{"$f":"D909*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C910/12*0.3)","v":671},{"$f":"TRUNC((C910+D910)/2/12*0.3)","v":719},{"$f":"TRUNC((E910)/12*0.3)","v":863},{"$f":"TRUNC(((F910+G910)/2)/12*0.3)","v":996},{"$f":"TRUNC(H910/12*0.3)","v":1112},{"$f":"TRUNC(((I910+J910)/2)/12*0.3)","v":1227}]
["Sutter","Sutter0.6",{"$f":"C909*2*0.6","v":29280},{"$f":"D909*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Sutter","Sutter0.65",{"$f":"C909*2*0.65","v":31720},{"$f":"D909*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Sutter","Sutter0.7",{"$f":"C909*2*0.7","v":34160},{"$f":"D909*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Sutter","Sutter0.75",{"$f":"C909*2*0.75","v":36600},{"$f":"D909*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Sutter","Sutter0.8",{"$f":"C909*2*0.8","v":39040},{"$f":"D909*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Sutter","Sutter0.9",{"$f":"C909*2*0.9","v":43920},{"$f":"D909*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Sutter","Sutter1",{"$f":"C909*2","v":48800},{"$f":"D909*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K909*2","v":1220},{"$f":"L909*2","v":1306},1570,1812,2022,2232]
["Sutter","Sutter1.1",{"$f":"C909*2*1.1","v":53680.000000000007},{"$f":"D909*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C918/12*0.3)","v":1342},{"$f":"TRUNC((C918+D918)/2/12*0.3)","v":1438},{"$f":"TRUNC((E918)/12*0.3)","v":1727},{"$f":"TRUNC(((F918+G918)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H918/12*0.3)","v":2224},{"$f":"TRUNC(((I918+J918)/2)/12*0.3)","v":2455}]
["Sutter","Sutter1.2",{"$f":"C909*2*1.2","v":58560},{"$f":"D909*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tehama","Tehama0.15",{"$f":"C927*2*0.15","v":7320},{"$f":"D927*2*0.15","v":8370},{"$f":"E927*2*0.15","v":9420},{"$f":"F927*2*0.15","v":10455},{"$f":"G927*2*0.15","v":11295},{"$f":"H927*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Tehama","Tehama0.2",{"$f":"C927*2*0.2","v":9760},{"$f":"D927*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Tehama","Tehama0.25",{"$f":"C927*2*0.25","v":12200},{"$f":"D927*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Tehama","Tehama0.3",{"$f":"C927*2*0.3","v":14640},{"$f":"D927*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Tehama","Tehama0.35",{"$f":"C927*2*0.35","v":17080},{"$f":"D927*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Tehama","Tehama0.4",{"$f":"C927*2*0.4","v":19520},{"$f":"D927*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Tehama","Tehama0.45",{"$f":"C927*2*0.45","v":21960},{"$f":"D927*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Tehama","Tehama0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C927/12*0.3)","v":610},{"$f":"TRUNC((C927+D927)/2/12*0.3)","v":653},{"$f":"TRUNC((E927)/12*0.3)","v":785},{"$f":"TRUNC(((F927+G927)/2)/12*0.3)","v":906},{"$f":"TRUNC(H927/12*0.3)","v":1011},{"$f":"TRUNC(((I927+J927)/2)/12*0.3)","v":1116}]
["Tehama","Tehama0.55",{"$f":"C927*2*0.55","v":26840.000000000004},{"$f":"D927*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C928/12*0.3)","v":671},{"$f":"TRUNC((C928+D928)/2/12*0.3)","v":719},{"$f":"TRUNC((E928)/12*0.3)","v":863},{"$f":"TRUNC(((F928+G928)/2)/12*0.3)","v":996},{"$f":"TRUNC(H928/12*0.3)","v":1112},{"$f":"TRUNC(((I928+J928)/2)/12*0.3)","v":1227}]
["Tehama","Tehama0.6",{"$f":"C927*2*0.6","v":29280},{"$f":"D927*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Tehama","Tehama0.65",{"$f":"C927*2*0.65","v":31720},{"$f":"D927*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Tehama","Tehama0.7",{"$f":"C927*2*0.7","v":34160},{"$f":"D927*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Tehama","Tehama0.75",{"$f":"C927*2*0.75","v":36600},{"$f":"D927*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Tehama","Tehama0.8",{"$f":"C927*2*0.8","v":39040},{"$f":"D927*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Tehama","Tehama0.9",{"$f":"C927*2*0.9","v":43920},{"$f":"D927*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Tehama","Tehama1",{"$f":"C927*2","v":48800},{"$f":"D927*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K927*2","v":1220},{"$f":"L927*2","v":1306},1570,1812,2022,2232]
["Tehama","Tehama1.1",{"$f":"C927*2*1.1","v":53680.000000000007},{"$f":"D927*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C936/12*0.3)","v":1342},{"$f":"TRUNC((C936+D936)/2/12*0.3)","v":1438},{"$f":"TRUNC((E936)/12*0.3)","v":1727},{"$f":"TRUNC(((F936+G936)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H936/12*0.3)","v":2224},{"$f":"TRUNC(((I936+J936)/2)/12*0.3)","v":2455}]
["Tehama","Tehama1.2",{"$f":"C927*2*1.2","v":58560},{"$f":"D927*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Trinity","Trinity0.15",{"$f":"C945*2*0.15","v":7320},{"$f":"D945*2*0.15","v":8370},{"$f":"E945*2*0.15","v":9420},{"$f":"F945*2*0.15","v":10455},{"$f":"G945*2*0.15","v":11295},{"$f":"H945*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Trinity","Trinity0.2",{"$f":"C945*2*0.2","v":9760},{"$f":"D945*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Trinity","Trinity0.25",{"$f":"C945*2*0.25","v":12200},{"$f":"D945*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Trinity","Trinity0.3",{"$f":"C945*2*0.3","v":14640},{"$f":"D945*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Trinity","Trinity0.35",{"$f":"C945*2*0.35","v":17080},{"$f":"D945*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Trinity","Trinity0.4",{"$f":"C945*2*0.4","v":19520},{"$f":"D945*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Trinity","Trinity0.45",{"$f":"C945*2*0.45","v":21960},{"$f":"D945*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Trinity","Trinity0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C945/12*0.3)","v":610},{"$f":"TRUNC((C945+D945)/2/12*0.3)","v":653},{"$f":"TRUNC((E945)/12*0.3)","v":785},{"$f":"TRUNC(((F945+G945)/2)/12*0.3)","v":906},{"$f":"TRUNC(H945/12*0.3)","v":1011},{"$f":"TRUNC(((I945+J945)/2)/12*0.3)","v":1116}]
["Trinity","Trinity0.55",{"$f":"C945*2*0.55","v":26840.000000000004},{"$f":"D945*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C946/12*0.3)","v":671},{"$f":"TRUNC((C946+D946)/2/12*0.3)","v":719},{"$f":"TRUNC((E946)/12*0.3)","v":863},{"$f":"TRUNC(((F946+G946)/2)/12*0.3)","v":996},{"$f":"TRUNC(H946/12*0.3)","v":1112},{"$f":"TRUNC(((I946+J946)/2)/12*0.3)","v":1227}]
["Trinity","Trinity0.6",{"$f":"C945*2*0.6","v":29280},{"$f":"D945*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Trinity","Trinity0.65",{"$f":"C945*2*0.65","v":31720},{"$f":"D945*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Trinity","Trinity0.7",{"$f":"C945*2*0.7","v":34160},{"$f":"D945*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Trinity","Trinity0.75",{"$f":"C945*2*0.75","v":36600},{"$f":"D945*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Trinity","Trinity0.8",{"$f":"C945*2*0.8","v":39040},{"$f":"D945*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Trinity","Trinity0.9",{"$f":"C945*2*0.9","v":43920},{"$f":"D945*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Trinity","Trinity1",{"$f":"C945*2","v":48800},{"$f":"D945*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K945*2","v":1220},{"$f":"L945*2","v":1306},1570,1812,2022,2232]
["Trinity","Trinity1.1",{"$f":"C945*2*1.1","v":53680.000000000007},{"$f":"D945*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C954/12*0.3)","v":1342},{"$f":"TRUNC((C954+D954)/2/12*0.3)","v":1438},{"$f":"TRUNC((E954)/12*0.3)","v":1727},{"$f":"TRUNC(((F954+G954)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H954/12*0.3)","v":2224},{"$f":"TRUNC(((I954+J954)/2)/12*0.3)","v":2455}]
["Trinity","Trinity1.2",{"$f":"C945*2*1.2","v":58560},{"$f":"D945*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tulare","Tulare0.15",{"$f":"C963*2*0.15","v":7320},{"$f":"D963*2*0.15","v":8370},{"$f":"E963*2*0.15","v":9420},{"$f":"F963*2*0.15","v":10455},{"$f":"G963*2*0.15","v":11295},{"$f":"H963*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Tulare","Tulare0.2",{"$f":"C963*2*0.2","v":9760},{"$f":"D963*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Tulare","Tulare0.25",{"$f":"C963*2*0.25","v":12200},{"$f":"D963*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Tulare","Tulare0.3",{"$f":"C963*2*0.3","v":14640},{"$f":"D963*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Tulare","Tulare0.35",{"$f":"C963*2*0.35","v":17080},{"$f":"D963*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Tulare","Tulare0.4",{"$f":"C963*2*0.4","v":19520},{"$f":"D963*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Tulare","Tulare0.45",{"$f":"C963*2*0.45","v":21960},{"$f":"D963*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Tulare","Tulare0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C963/12*0.3)","v":610},{"$f":"TRUNC((C963+D963)/2/12*0.3)","v":653},{"$f":"TRUNC((E963)/12*0.3)","v":785},{"$f":"TRUNC(((F963+G963)/2)/12*0.3)","v":906},{"$f":"TRUNC(H963/12*0.3)","v":1011},{"$f":"TRUNC(((I963+J963)/2)/12*0.3)","v":1116}]
["Tulare","Tulare0.55",{"$f":"C963*2*0.55","v":26840.000000000004},{"$f":"D963*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C964/12*0.3)","v":671},{"$f":"TRUNC((C964+D964)/2/12*0.3)","v":719},{"$f":"TRUNC((E964)/12*0.3)","v":863},{"$f":"TRUNC(((F964+G964)/2)/12*0.3)","v":996},{"$f":"TRUNC(H964/12*0.3)","v":1112},{"$f":"TRUNC(((I964+J964)/2)/12*0.3)","v":1227}]
["Tulare","Tulare0.6",{"$f":"C963*2*0.6","v":29280},{"$f":"D963*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Tulare","Tulare0.65",{"$f":"C963*2*0.65","v":31720},{"$f":"D963*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Tulare","Tulare0.7",{"$f":"C963*2*0.7","v":34160},{"$f":"D963*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Tulare","Tulare0.75",{"$f":"C963*2*0.75","v":36600},{"$f":"D963*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Tulare","Tulare0.8",{"$f":"C963*2*0.8","v":39040},{"$f":"D963*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Tulare","Tulare0.9",{"$f":"C963*2*0.9","v":43920},{"$f":"D963*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Tulare","Tulare1",{"$f":"C963*2","v":48800},{"$f":"D963*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K963*2","v":1220},{"$f":"L963*2","v":1306},1570,1812,2022,2232]
["Tulare","Tulare1.1",{"$f":"C963*2*1.1","v":53680.000000000007},{"$f":"D963*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C972/12*0.3)","v":1342},{"$f":"TRUNC((C972+D972)/2/12*0.3)","v":1438},{"$f":"TRUNC((E972)/12*0.3)","v":1727},{"$f":"TRUNC(((F972+G972)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H972/12*0.3)","v":2224},{"$f":"TRUNC(((I972+J972)/2)/12*0.3)","v":2455}]
["Tulare","Tulare1.2",{"$f":"C963*2*1.2","v":58560},{"$f":"D963*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tuolumne","Tuolumne0.15",{"$f":"C981*2*0.15","v":7815},{"$f":"D981*2*0.15","v":8940},{"$f":"E981*2*0.15","v":10050},{"$f":"F981*2*0.15","v":11160},{"$f":"G981*2*0.15","v":12060},{"$f":"H981*2*0.15","v":12960},13845,14745,195,209,251,290,324,357]
["Tuolumne","Tuolumne0.2",{"$f":"C981*2*0.2","v":10420},{"$f":"D981*2*0.2","v":11920},13400,14880,16080,17280,18460,19660,260,279,335,387,432,476]
["Tuolumne","Tuolumne0.25",{"$f":"C981*2*0.25","v":13025},{"$f":"D981*2*0.25","v":14900},16750,18600,20100,21600,23075,24575,325,349,418,483,540,595]
["Tuolumne","Tuolumne0.3",{"$f":"C981*2*0.3","v":15630},{"$f":"D981*2*0.3","v":17880},20100,22320,24120,25920,27690,29490,390,418,502,580,648,714]
["Tuolumne","Tuolumne0.35",{"$f":"C981*2*0.35","v":18235},{"$f":"D981*2*0.35","v":20860},23450,26040,28140,30239.999999999996,32304.999999999996,34405,455,488,586,677,756,833]
["Tuolumne","Tuolumne0.4",{"$f":"C981*2*0.4","v":20840},{"$f":"D981*2*0.4","v":23840},26800,29760,32160,34560,36920,39320,521,558,670,774,864,953]
["Tuolumne","Tuolumne0.45",{"$f":"C981*2*0.45","v":23445},{"$f":"D981*2*0.45","v":26820},30150,33480,36180,38880,41535,44235,586,628,753,870,972,1072]
["Tuolumne","Tuolumne0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":26050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":33500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":37200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":40200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":43200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":46150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":49150},{"$f":"TRUNC(C981/12*0.3)","v":651},{"$f":"TRUNC((C981+D981)/2/12*0.3)","v":698},{"$f":"TRUNC((E981)/12*0.3)","v":837},{"$f":"TRUNC(((F981+G981)/2)/12*0.3)","v":967},{"$f":"TRUNC(H981/12*0.3)","v":1080},{"$f":"TRUNC(((I981+J981)/2)/12*0.3)","v":1191}]
["Tuolumne","Tuolumne0.55",{"$f":"C981*2*0.55","v":28655.000000000004},{"$f":"D981*2*0.55","v":32780},36850,40920,44220,47520.000000000007,50765.000000000007,54065.000000000007,{"$f":"TRUNC(C982/12*0.3)","v":716},{"$f":"TRUNC((C982+D982)/2/12*0.3)","v":767},{"$f":"TRUNC((E982)/12*0.3)","v":921},{"$f":"TRUNC(((F982+G982)/2)/12*0.3)","v":1064},{"$f":"TRUNC(H982/12*0.3)","v":1188},{"$f":"TRUNC(((I982+J982)/2)/12*0.3)","v":1310}]
["Tuolumne","Tuolumne0.6",{"$f":"C981*2*0.6","v":31260},{"$f":"D981*2*0.6","v":35760},40200,44640,48240,51840,55380,58980,781,837,1005,1161,1296,1429]
["Tuolumne","Tuolumne0.65",{"$f":"C981*2*0.65","v":33865},{"$f":"D981*2*0.65","v":38740},43550,48360,52260,56160,59995,63895,846,907,1088,1257,1404,1548]
["Tuolumne","Tuolumne0.7",{"$f":"C981*2*0.7","v":36470},{"$f":"D981*2*0.7","v":41720},46900,52080,56280,60479.999999999993,64609.999999999993,68810,911,977,1172,1354,1512,1667]
["Tuolumne","Tuolumne0.75",{"$f":"C981*2*0.75","v":39075},{"$f":"D981*2*0.75","v":44700},50250,55800,60300,64800,69225,73725,976,1047,1256,1451,1620,1786]
["Tuolumne","Tuolumne0.8",{"$f":"C981*2*0.8","v":41680},{"$f":"D981*2*0.8","v":47680},53600,59520,64320,69120,73840,78640,1042,1117,1340,1548,1728,1906]
["Tuolumne","Tuolumne0.9",{"$f":"C981*2*0.9","v":46890},{"$f":"D981*2*0.9","v":53640},60300,66960,72360,77760,83070,88470,1172,1256,1507,1741,1944,2144]
["Tuolumne","Tuolumne1",{"$f":"C981*2","v":52100},{"$f":"D981*2","v":59600},67000,74400,80400,86400,92300,98300,{"$f":"K981*2","v":1302},{"$f":"L981*2","v":1396},1674,1934,2160,2382]
["Tuolumne","Tuolumne1.1",{"$f":"C981*2*1.1","v":57310.000000000007},{"$f":"D981*2*1.1","v":65560},73700,81840,88440,95040.000000000015,101530.00000000001,108130.00000000001,{"$f":"TRUNC(C990/12*0.3)","v":1432},{"$f":"TRUNC((C990+D990)/2/12*0.3)","v":1535},{"$f":"TRUNC((E990)/12*0.3)","v":1842},{"$f":"TRUNC(((F990+G990)/2)/12*0.3)","v":2128},{"$f":"TRUNC(H990/12*0.3)","v":2376},{"$f":"TRUNC(((I990+J990)/2)/12*0.3)","v":2620}]
["Tuolumne","Tuolumne1.2",{"$f":"C981*2*1.2","v":62520},{"$f":"D981*2*1.2","v":71520},80400,89280,96480,103680,110760,117960,1563,1675,2010,2322,2592,2859]
["Ventura","Ventura0.15",{"$f":"C999*2*0.15","v":11775},{"$f":"D999*2*0.15","v":13455},{"$f":"E999*2*0.15","v":15135},{"$f":"F999*2*0.15","v":16815},{"$f":"G999*2*0.15","v":18165},{"$f":"H999*2*0.15","v":19515},20865,22200,294,315,378,437,487,538]
["Ventura","Ventura0.2",{"$f":"C999*2*0.2","v":15700},{"$f":"D999*2*0.2","v":17940},20180,22420,24220,26020,27820,29600,392,420,504,583,650,717]
["Ventura","Ventura0.25",{"$f":"C999*2*0.25","v":19625},{"$f":"D999*2*0.25","v":22425},25225,28025,30275,32525,34775,37000,490,525,630,728,813,897]
["Ventura","Ventura0.3",{"$f":"C999*2*0.3","v":23550},{"$f":"D999*2*0.3","v":26910},30270,33630,36330,39030,41730,44400,588,630,756,874,975,1076]
["Ventura","Ventura0.35",{"$f":"C999*2*0.35","v":27475},{"$f":"D999*2*0.35","v":31394.999999999996},35315,39235,42385,45535,48685,51800,686,735,882,1020,1138,1256]
["Ventura","Ventura0.4",{"$f":"C999*2*0.4","v":31400},{"$f":"D999*2*0.4","v":35880},40360,44840,48440,52040,55640,59200,785,841,1009,1166,1301,1435]
["Ventura","Ventura0.45",{"$f":"C999*2*0.45","v":35325},{"$f":"D999*2*0.45","v":40365},45405,50445,54495,58545,62595,66600,883,946,1135,1311,1463,1614]
["Ventura","Ventura0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":39250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":44850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":50450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":56050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":60550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":65050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":69550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":74000},{"$f":"TRUNC(C999/12*0.3)","v":981},{"$f":"TRUNC((C999+D999)/2/12*0.3)","v":1051},{"$f":"TRUNC((E999)/12*0.3)","v":1261},{"$f":"TRUNC(((F999+G999)/2)/12*0.3)","v":1457},{"$f":"TRUNC(H999/12*0.3)","v":1626},{"$f":"TRUNC(((I999+J999)/2)/12*0.3)","v":1794}]
["Ventura","Ventura0.55",{"$f":"C999*2*0.55","v":43175},{"$f":"D999*2*0.55","v":49335.000000000007},55495.000000000007,61655.000000000007,66605,71555,76505,81400,{"$f":"TRUNC(C1000/12*0.3)","v":1079},{"$f":"TRUNC((C1000+D1000)/2/12*0.3)","v":1156},{"$f":"TRUNC((E1000)/12*0.3)","v":1387},{"$f":"TRUNC(((F1000+G1000)/2)/12*0.3)","v":1603},{"$f":"TRUNC(H1000/12*0.3)","v":1788},{"$f":"TRUNC(((I1000+J1000)/2)/12*0.3)","v":1973}]
["Ventura","Ventura0.6",{"$f":"C999*2*0.6","v":47100},{"$f":"D999*2*0.6","v":53820},60540,67260,72660,78060,83460,88800,1177,1261,1513,1749,1951,2153]
["Ventura","Ventura0.65",{"$f":"C999*2*0.65","v":51025},{"$f":"D999*2*0.65","v":58305},65585,72865,78715,84565,90415,96200,1275,1366,1639,1894,2114,2332]
["Ventura","Ventura0.7",{"$f":"C999*2*0.7","v":54950},{"$f":"D999*2*0.7","v":62789.999999999993},70630,78470,84770,91070,97370,103600,1373,1471,1765,2040,2276,2512]
["Ventura","Ventura0.75",{"$f":"C999*2*0.75","v":58875},{"$f":"D999*2*0.75","v":67275},75675,84075,90825,97575,104325,111000,1471,1576,1891,2186,2439,2691]
["Ventura","Ventura0.8",{"$f":"C999*2*0.8","v":62800},{"$f":"D999*2*0.8","v":71760},80720,89680,96880,104080,111280,118400,1570,1682,2018,2332,2602,2871]
["Ventura","Ventura0.9",{"$f":"C999*2*0.9","v":70650},{"$f":"D999*2*0.9","v":80730},90810,100890,108990,117090,125190,133200,1766,1892,2270,2623,2927,3229]
["Ventura","Ventura1",{"$f":"C999*2","v":78500},{"$f":"D999*2","v":89700},100900,112100,121100,130100,139100,148000,{"$f":"K999*2","v":1962},{"$f":"L999*2","v":2102},2522,2914,3252,3588]
["Ventura","Ventura1.1",{"$f":"C999*2*1.1","v":86350},{"$f":"D999*2*1.1","v":98670.000000000015},110990.00000000001,123310.00000000001,133210,143110,153010,162800,{"$f":"TRUNC(C1008/12*0.3)","v":2158},{"$f":"TRUNC((C1008+D1008)/2/12*0.3)","v":2312},{"$f":"TRUNC((E1008)/12*0.3)","v":2774},{"$f":"TRUNC(((F1008+G1008)/2)/12*0.3)","v":3206},{"$f":"TRUNC(H1008/12*0.3)","v":3577},{"$f":"TRUNC(((I1008+J1008)/2)/12*0.3)","v":3947}]
["Ventura","Ventura1.2",{"$f":"C999*2*1.2","v":94200},{"$f":"D999*2*1.2","v":107640},121080,134520,145320,156120,166920,177600,2355,2523,3027,3498,3903,4306]
["Yolo","Yolo0.15",{"$f":"C1017*2*0.15","v":9315},{"$f":"D1017*2*0.15","v":10635},{"$f":"E1017*2*0.15","v":11970},{"$f":"F1017*2*0.15","v":13290},{"$f":"G1017*2*0.15","v":14355},{"$f":"H1017*2*0.15","v":15420},16485,17550,232,249,299,345,385,425]
["Yolo","Yolo0.2",{"$f":"C1017*2*0.2","v":12420},{"$f":"D1017*2*0.2","v":14180},15960,17720,19140,20560,21980,23400,310,332,399,460,514,567]
["Yolo","Yolo0.25",{"$f":"C1017*2*0.25","v":15525},{"$f":"D1017*2*0.25","v":17725},19950,22150,23925,25700,27475,29250,388,415,498,575,642,709]
["Yolo","Yolo0.3",{"$f":"C1017*2*0.3","v":18630},{"$f":"D1017*2*0.3","v":21270},23940,26580,28710,30840,32970,35100,465,498,598,691,771,850]
["Yolo","Yolo0.35",{"$f":"C1017*2*0.35","v":21735},{"$f":"D1017*2*0.35","v":24815},27930,31009.999999999996,33495,35980,38465,40950,543,581,698,806,899,992]
["Yolo","Yolo0.4",{"$f":"C1017*2*0.4","v":24840},{"$f":"D1017*2*0.4","v":28360},31920,35440,38280,41120,43960,46800,621,665,798,921,1028,1134]
["Yolo","Yolo0.45",{"$f":"C1017*2*0.45","v":27945},{"$f":"D1017*2*0.45","v":31905},35910,39870,43065,46260,49455,52650,698,748,897,1036,1156,1276]
["Yolo","Yolo0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":35450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":39900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":44300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":47850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":51400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":54950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":58500},{"$f":"TRUNC(C1017/12*0.3)","v":776},{"$f":"TRUNC((C1017+D1017)/2/12*0.3)","v":831},{"$f":"TRUNC((E1017)/12*0.3)","v":997},{"$f":"TRUNC(((F1017+G1017)/2)/12*0.3)","v":1151},{"$f":"TRUNC(H1017/12*0.3)","v":1285},{"$f":"TRUNC(((I1017+J1017)/2)/12*0.3)","v":1418}]
["Yolo","Yolo0.55",{"$f":"C1017*2*0.55","v":34155},{"$f":"D1017*2*0.55","v":38995},43890,48730.000000000007,52635.000000000007,56540.000000000007,60445.000000000007,64350.000000000007,{"$f":"TRUNC(C1018/12*0.3)","v":853},{"$f":"TRUNC((C1018+D1018)/2/12*0.3)","v":914},{"$f":"TRUNC((E1018)/12*0.3)","v":1097},{"$f":"TRUNC(((F1018+G1018)/2)/12*0.3)","v":1267},{"$f":"TRUNC(H1018/12*0.3)","v":1413},{"$f":"TRUNC(((I1018+J1018)/2)/12*0.3)","v":1559}]
["Yolo","Yolo0.6",{"$f":"C1017*2*0.6","v":37260},{"$f":"D1017*2*0.6","v":42540},47880,53160,57420,61680,65940,70200,931,997,1197,1382,1542,1701]
["Yolo","Yolo0.65",{"$f":"C1017*2*0.65","v":40365},{"$f":"D1017*2*0.65","v":46085},51870,57590,62205,66820,71435,76050,1009,1080,1296,1497,1670,1843]
["Yolo","Yolo0.7",{"$f":"C1017*2*0.7","v":43470},{"$f":"D1017*2*0.7","v":49630},55860,62019.999999999993,66990,71960,76930,81900,1086,1163,1396,1612,1799,1985]
["Yolo","Yolo0.75",{"$f":"C1017*2*0.75","v":46575},{"$f":"D1017*2*0.75","v":53175},59850,66450,71775,77100,82425,87750,1164,1246,1496,1727,1927,2127]
["Yolo","Yolo0.8",{"$f":"C1017*2*0.8","v":49680},{"$f":"D1017*2*0.8","v":56720},63840,70880,76560,82240,87920,93600,1242,1330,1596,1843,2056,2269]
["Yolo","Yolo0.9",{"$f":"C1017*2*0.9","v":55890},{"$f":"D1017*2*0.9","v":63810},71820,79740,86130,92520,98910,105300,1397,1496,1795,2073,2313,2552]
["Yolo","Yolo1",{"$f":"C1017*2","v":62100},{"$f":"D1017*2","v":70900},79800,88600,95700,102800,109900,117000,{"$f":"K1017*2","v":1552},{"$f":"L1017*2","v":1662},1994,2302,2570,2836]
["Yolo","Yolo1.1",{"$f":"C1017*2*1.1","v":68310},{"$f":"D1017*2*1.1","v":77990},87780,97460.000000000015,105270.00000000001,113080.00000000001,120890.00000000001,128700.00000000001,{"$f":"TRUNC(C1026/12*0.3)","v":1707},{"$f":"TRUNC((C1026+D1026)/2/12*0.3)","v":1828},{"$f":"TRUNC((E1026)/12*0.3)","v":2194},{"$f":"TRUNC(((F1026+G1026)/2)/12*0.3)","v":2534},{"$f":"TRUNC(H1026/12*0.3)","v":2827},{"$f":"TRUNC(((I1026+J1026)/2)/12*0.3)","v":3119}]
["Yolo","Yolo1.2",{"$f":"C1017*2*1.2","v":74520},{"$f":"D1017*2*1.2","v":85080},95760,106320,114840,123360,131880,140400,1863,1995,2394,2764,3084,3403]
["Yuba","Yuba0.15",{"$f":"C1035*2*0.15","v":7320},{"$f":"D1035*2*0.15","v":8370},{"$f":"E1035*2*0.15","v":9420},{"$f":"F1035*2*0.15","v":10455},{"$f":"G1035*2*0.15","v":11295},{"$f":"H1035*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Yuba","Yuba0.2",{"$f":"C1035*2*0.2","v":9760},{"$f":"D1035*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Yuba","Yuba0.25",{"$f":"C1035*2*0.25","v":12200},{"$f":"D1035*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Yuba","Yuba0.3",{"$f":"C1035*2*0.3","v":14640},{"$f":"D1035*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Yuba","Yuba0.35",{"$f":"C1035*2*0.35","v":17080},{"$f":"D1035*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Yuba","Yuba0.4",{"$f":"C1035*2*0.4","v":19520},{"$f":"D1035*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Yuba","Yuba0.45",{"$f":"C1035*2*0.45","v":21960},{"$f":"D1035*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Yuba","Yuba0.5",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C1035/12*0.3)","v":610},{"$f":"TRUNC((C1035+D1035)/2/12*0.3)","v":653},{"$f":"TRUNC((E1035)/12*0.3)","v":785},{"$f":"TRUNC(((F1035+G1035)/2)/12*0.3)","v":906},{"$f":"TRUNC(H1035/12*0.3)","v":1011},{"$f":"TRUNC(((I1035+J1035)/2)/12*0.3)","v":1116}]
["Yuba","Yuba0.55",{"$f":"C1035*2*0.55","v":26840.000000000004},{"$f":"D1035*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C1036/12*0.3)","v":671},{"$f":"TRUNC((C1036+D1036)/2/12*0.3)","v":719},{"$f":"TRUNC((E1036)/12*0.3)","v":863},{"$f":"TRUNC(((F1036+G1036)/2)/12*0.3)","v":996},{"$f":"TRUNC(H1036/12*0.3)","v":1112},{"$f":"TRUNC(((I1036+J1036)/2)/12*0.3)","v":1227}]
["Yuba","Yuba0.6",{"$f":"C1035*2*0.6","v":29280},{"$f":"D1035*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Yuba","Yuba0.65",{"$f":"C1035*2*0.65","v":31720},{"$f":"D1035*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Yuba","Yuba0.7",{"$f":"C1035*2*0.7","v":34160},{"$f":"D1035*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Yuba","Yuba0.75",{"$f":"C1035*2*0.75","v":36600},{"$f":"D1035*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Yuba","Yuba0.8",{"$f":"C1035*2*0.8","v":39040},{"$f":"D1035*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Yuba","Yuba0.9",{"$f":"C1035*2*0.9","v":43920},{"$f":"D1035*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Yuba","Yuba1",{"$f":"C1035*2","v":48800},{"$f":"D1035*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K1035*2","v":1220},{"$f":"L1035*2","v":1306},1570,1812,2022,2232]
["Yuba","Yuba1.1",{"$f":"C1035*2*1.1","v":53680.000000000007},{"$f":"D1035*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C1044/12*0.3)","v":1342},{"$f":"TRUNC((C1044+D1044)/2/12*0.3)","v":1438},{"$f":"TRUNC((E1044)/12*0.3)","v":1727},{"$f":"TRUNC(((F1044+G1044)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H1044/12*0.3)","v":2224},{"$f":"TRUNC(((I1044+J1044)/2)/12*0.3)","v":2455}]
["Yuba","Yuba1.2",{"$f":"C1035*2*1.2","v":58560},{"$f":"D1035*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]