{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["Instructions","General ","Contacts","Narrative ","Site & Units","Misc.","Rents ","NPLH Rents","HHC Rents","Subsidies","Dev Sources","Dev Budget","Perm S&U","TBL and High Cost Test","Dev Fee 2019","Dev Fee 2017 UMR","Supportive Services Costs","Reserves","Operating ","Cash Flow","HHC COSR Calculation","UA Mapping","Income Limits","NPLH COSR Calculation","Experience","Certifications","Legal Status","Application Support","Extractor","HHC COSR PU Amounts","NPLH COSR PU Amounts","SD_Dropdowns","Contact Names Formula"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":4,"defined_names":1210,"comments":22,"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":"Instructions","index":0,"n_rows":38,"n_cols":32,"rows_kept":38,"cut":false,"hidden":false,"merged":[[60,3,60,37],[61,3,61,37],[21,2,21,18],[21,19,21,25],[21,26,21,30],[21,31,21,37],[22,26,34,30],[22,19,34,25],[22,31,34,37],[59,3,59,37],[52,3,52,37],[53,3,53,37],[54,3,54,37],[55,3,55,37],[50,3,50,37],[51,3,51,37],[56,3,56,37],[57,3,57,37],[58,3,58,37],[45,3,45,37],[46,3,46,37],[47,3,47,37],[48,3,48,37],[49,3,49,37],[39,3,39,37],[40,3,40,37],[42,3,42,37],[43,3,43,37],[44,3,44,37],[18,2,18,37],[17,2,17,37],[19,2,19,37],[34,2,34,18],[25,2,25,18],[26,2,26,18],[27,2,27,18],[22,2,22,18],[33,2,33,18],[28,2,28,18],[29,2,29,18],[24,2,24,18],[23,2,23,18],[30,2,30,18],[32,2,32,18],[31,2,31,18],[16,2,16,37],[1,42,1,53],[2,0,2,37],[3,0,3,37],[12,0,12,37],[13,3,13,37],[1,0,1,37],[14,2,14,37],[15,2,15,37],[37,2,37,18],[35,26,35,30],[35,2,35,18],[36,2,36,18],[37,31,37,37],[35,31,35,37],[37,19,37,25],[36,26,36,30],[36,31,36,37],[35,19,35,25],[36,19,36,25],[37,26,37,30]]}
[]
["STATE OF CALIFORNIA"]
["UNIVERSAL APPLICATION FOR THE "]
["DEVELOPMENT OF AFFORDABLE RENTAL HOUSING"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,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":"'General '!AO10","v":"UA Version 5/1/20"}]
["INSTRUCTIONS"]
[]
["1.",null,"Use this application form to apply for assistance for a multifamily rental housing development from CTCAC, CalHFA, HCD or CDLAC.  A separate submission is required for each agency; please indicate which agency you are currently applying to in the top section of the next sheet, and revise this section for subsequent applications to other agencies.  Also, please update the rest of the application to reflect changes in your development proposal."]
["2.",null,"In addition to this application form, each agency requires submission of program-specific documentation.  Please review the checklists and instructions applicable to each program, located in each agencies website for specific requirements. "]
["3.",null,"Areas intended for applicant entry are shaded in yellow. Instructions are included as Excel comments, such as the one to the right.  To view these comments, hold your mouse over the red marks."]
["4.",null,"Some information carries over from one section to the next.  If you start from the beginning \"General\" worksheet and continue in order, you will minimize error messages."]
["5.",null,"To navigate between worksheets (pages), click the tabs at the bottom of your screen, or right-click on the triangles to the left of the tabs.  To print the entire application at once, go to  File, Print, then under the \"Print what\" heading select \"Entire workbook.\"  "]
["6.",null,"If you have technical issues specific to this application form, please contact the following Departmental staff:"]
[]
[null,null,"Department Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact","Christina DiFrancesco",null,null,null,null,null,"Phone",null,null,null,null,"Email"]
[null,null,"California Dept. of  Housing and Community Development:\n   Affordable Housing and Sustainable Communities (AHSC) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"George Rodine",null,null,null,null,null,null,9162636105,null,null,null,null,"grodine@hcd.ca.gov"]
[null,null,"   Home Investment Partnerships (HOME) Program"]
[null,null,"   Housing for a Healthy California (HHC)"]
[null,null,"   Infill Infrastructure Grant Program (IIG)"]
[null,null,"   Joe Serna, Jr. Farmworker Housing Grant"]
[null,null,"   Multifamily Housing Program (MHP) - General"]
[null,null,"   MHP - Supportive Housing"]
[null,null,"   MHP - Homeless Youth"]
[null,null,"   National Housing Trust Fund (NHTF)"]
[null,null,"   No Place Like Home (NPLH)"]
[null,null,"   Predevelopment Loan Program"]
[null,null,"   Transit Oriented Development (TOD) Housing Program"]
[null,null,"   Veterans Housing and Homelessness Prevention (VHHP)"]
[null,null,"California Housing Finance Agency (CalHFA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marisa Fogal","Christina DiFrancesco",null,null,null,null,null,9163268811,null,null,null,null,"mfogal@calhfa.ca.gov"]
[null,null,"California State Treasurer:\n   California Debt Limit Allocation Committee (CDLAC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misty Armstrong","Christina DiFrancesco",null,null,null,null,null,9166533461,null,null,null,null,"marmstrong@treasurer.ca.gov"]
[null,null,"California State Treasurer:\n   California Tax Credit Allocation Committee (CTCAC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gina Ferguson","Christina DiFrancesco",null,null,null,null,null,9166546340,null,null,null,null,"gferguson@treasurer.ca.gov"]

{"sheet":"General ","index":1,"n_rows":82,"n_cols":55,"rows_kept":82,"cut":false,"hidden":false,"merged":[[29,39,29,40],[12,0,12,40],[46,34,46,40],[53,0,53,4],[43,24,43,29],[49,34,49,40],[49,24,49,33],[53,5,53,10],[46,30,46,33],[34,33,34,36],[35,28,35,32],[36,28,36,32],[40,28,40,32],[39,28,39,32],[34,28,34,32],[36,33,36,36],[39,33,39,36],[40,33,40,36],[35,33,35,36],[46,24,46,29],[51,6,51,10],[52,6,52,8],[51,0,51,2],[52,0,52,2],[18,33,18,40],[23,37,23,38],[24,39,24,40],[23,33,23,36],[22,37,22,38],[21,39,21,40],[20,28,20,40],[22,33,22,36],[21,37,21,38],[21,33,21,36],[22,39,22,40],[24,33,24,36],[24,37,24,38],[25,33,25,36],[28,22,28,25],[25,21,25,26],[27,37,27,38],[27,33,27,36],[29,28,29,32],[28,37,28,38],[44,34,44,40],[43,13,43,23],[36,39,36,40],[44,30,44,33],[41,33,41,36],[38,28,38,40],[44,24,44,29],[27,39,27,40],[25,37,25,38],[25,39,25,40],[26,37,26,38],[29,33,29,36],[28,39,28,40],[34,39,34,40],[30,21,30,26],[27,21,27,26],[26,39,26,40],[31,39,31,40],[31,28,31,38],[50,34,52,40],[43,34,43,40],[49,19,49,23],[34,13,34,19],[35,16,35,19],[45,24,45,29],[26,33,26,36],[48,30,48,33],[43,30,43,33],[48,24,48,29],[32,22,32,25],[48,13,48,23],[48,34,48,40],[45,13,45,23],[33,28,33,40],[47,24,47,29],[26,21,26,26],[28,33,28,36],[29,37,29,38],[45,30,45,33],[45,34,45,40],[51,11,51,16],[63,0,63,8],[63,9,63,11],[62,0,62,8],[62,9,62,11],[59,0,59,8],[62,12,62,22],[63,12,63,22],[62,27,62,37],[38,13,38,19],[61,9,61,11],[61,12,61,22],[50,0,50,6],[50,13,50,18],[50,19,50,23],[60,0,60,8],[51,17,51,23],[49,13,49,18],[50,24,52,33],[47,30,47,33],[54,17,54,23],[52,17,52,23],[47,34,47,40],[41,28,41,32],[52,3,52,5],[49,7,49,12],[53,36,53,40],[57,0,57,24],[54,5,54,10],[60,12,60,22],[60,23,60,26],[60,9,60,11],[59,9,59,11],[54,11,54,16],[53,31,53,35],[53,11,53,16],[53,17,53,23],[60,27,60,37],[53,24,53,30],[1,0,1,40],[2,0,2,40],[3,0,3,40],[15,0,15,6],[15,7,15,10],[15,13,15,19],[15,21,15,26],[15,28,16,38],[16,21,16,26],[16,2,16,6],[8,0,8,40],[18,21,18,25],[23,22,23,25],[21,1,21,10],[19,22,19,25],[19,14,19,18],[21,14,21,18],[23,13,23,19],[18,7,18,10],[9,10,9,16],[11,0,11,40],[17,7,17,10],[17,22,17,25],[16,7,16,10],[16,39,16,40],[17,36,17,40],[17,28,17,35],[17,14,17,18],[17,2,17,6],[18,2,18,6],[23,3,23,4],[23,6,23,10],[20,0,20,11],[23,39,23,40],[18,28,18,32],[24,13,24,19],[25,16,25,19],[28,13,28,19],[59,12,59,22],[50,7,50,12],[52,11,52,13],[31,1,31,10],[54,0,54,4],[49,0,49,6],[35,1,35,10],[28,0,28,11],[25,1,25,10],[26,0,26,11],[27,1,27,10],[24,0,24,11],[29,1,29,10],[30,16,30,19],[33,13,33,19],[29,13,29,19],[33,1,33,10],[30,0,30,11],[43,0,43,12],[37,13,37,19],[44,13,44,23],[32,0,32,11],[63,27,63,37],[54,36,54,40],[62,38,62,40],[59,23,59,26],[54,31,54,35],[59,38,59,40],[63,38,63,40],[63,23,63,26],[61,27,61,37],[61,38,61,40],[60,38,60,40],[61,23,61,26],[62,23,62,26],[56,0,56,24],[54,24,54,30],[59,27,59,37],[61,0,61,8],[39,16,39,19],[44,0,48,12],[47,13,47,23],[46,13,46,23],[57,25,57,40],[51,3,51,5]]}
[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,null,"General","General","General","General"]
["STATE OF 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,null,null,null,null,null,null,null,null,null,null,null,null,null,"County","AssemblyDistrictCode","CongressionalDistrictCode","SenateDistrictCode"]
["UNIVERSAL APPLICATION FOR THE ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alameda",1,1,1]
["DEVELOPMENT OF AFFORDABLE RENTAL HOUSING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",2,2,2]
[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,null,"Amador",3,3,3]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butte",4,4,4]
[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,null,"Calaveras",5,5,5]
[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,null,"Colusa",6,6,6]
["GENERAL 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contra Costa",7,7,7]
["Date of this Application or Update:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UA Version 5/1/20",null,null,null,null,null,null,null,null,null,null,"Del Norte",8,8,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",9,9,9]
[{"$f":"A45","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fresno",10,10,10]
["Getting Started: When you open thIs file, you may see a yellow banner at the top with a button that says \"Enable Content\" or \"Enable Editing\".  It is essential that you click this box so that the macros are enabled. Enabling macros is necessary for full workbook functionality.  Macros may not work with Apple Mac Microsoft Excel, but users have stated Mac MS Excel version 16.16.11 (Office 365) works.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenn",11,11,11]
["THIS APPLICATION REQUESTS FINANCING OR AN ALLOCATION FROM 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Humboldt",12,12,12]
[null,null,null,null,null,"CTCAC ",null,null,null,null,null,null,null,null,null,null,"HCD",null,null,null,null,null,null,"CDLAC",null,null,null,null,null,null,null,null,null,"CalHFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imperial",13,13,13]
["Check all that apply: ",null,null,null,null,null,null,"Amount ",null,null,null,null,null,"HOME Funds",null,null,null,null,null,null,null,"Tax-Exempt Bonds",null,null,null,null,null,null,"Is tax-exempt financing needed for construction?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inyo",14,14,14]
[null,null,"Federal 9%",null,null,null,null,0,null,null,null,null,null,"HOME Activity Amount",null,null,null,null,null,null,null,"Allocation 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,"Kern",15,15,15]
[null,null,"Federal 4% ",null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,"If yes, amount needed",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kings",16,16,16]
[null,null,"State Credits",null,null,null,null,0,null,null,null,null,null,"HOME Admin. Amount",null,null,null,null,null,null,null,"Pool",null,null,null,null,null,null,"Application Type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lake",17,17,17]
[" ",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lassen",18,18,18]
["CTCAC Application Type: ",null,null,null,null,null,null,null,null,null,null,null,null,"HOME Activity Delivery ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multifamily Financing Programs: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Los Angeles",19,19,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"Amount of",null,null,null,null,null,null,null,null,null,null,null,"Amount ",null,null,null,"Rate",null,"Term",null,null,null,null,null,null,null,null,null,null,null,"Madera",20,20,20]
["If Reapplication, Previous CTCAC No.:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Tail (if any)",null,null,null,null,null,null,"Predevelopment",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marin",21,21,21]
[null,null,"-",null,null,"-",null,null,null,null,null,null,null,"Name of HCD Funding",null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Acquisition ",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mariposa",22,22,22]
["State Set-a-Side ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehabilitation",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendocino",23,23,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,null,null,null,null,"Amount of any prior",null,null,null,null,null,null,"Construction ",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merced",24,24,24]
["Federal Minimum Set-a-Side ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CDLAC Allocations",null,null,null,null,null,null,"Permanent ",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modoc",25,25,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for this Project",null,null,null,null,null,null,"Bridge Loan ",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mono",26,26,26]
["CTCAC Housing Type",null,null,null,null,null,null,null,null,null,null,null,null,"Name of HCD Funding",null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Second Mortgage",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monterey",27,27,27]
[null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,"Napa",28,28,28]
["DDA or Qualified Census Tract?",null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,null,null,null,null,"Prior Application #",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada",29,29,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Needs?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange",30,30,30]
["CTCAC Geographical 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Placer",31,31,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of HCD Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Government SNHP Funds ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plumas",32,32,32]
["For CTCAC Use Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Type",null,null,null,null,"Amount ",null,null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,null,"Riverside",33,33,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacramento",34,34,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Benito",35,35,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of HCD Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,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",36,36,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalized Operating Subsidy Reserve (COSR) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Diego",37,37,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Francisco",38,38,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From County",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Joaquin",39,39,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Borrower",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Luis Obispo",40,40,40]
["PROPOSED DEVELOPMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Mateo",41,41]
["Proposed Name",null,null,null,null,null,null,null,null,null,null,null,null,"Street Address or Location(s)",null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,"Zip Code ",null,null,null,"County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Barbara",42,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Clara",43,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",44,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shasta",45,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra",46,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siskiyou",47,47]
["Development Type",null,null,null,null,null,null,"Age Restrictions",null,null,null,null,null,"Special Facility Type",null,null,null,null,null,"Tenure Type",null,null,null,null,"APN(s)",null,null,null,null,null,null,null,null,null,"Census Tract(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solano",48,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonoma",49,49]
["# of Units",null,null,"LIHTC Units",null,null,"Project Site Area",null,null,null,null,"Units per Acre",null,null,null,null,null,"Multiple Parcels?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stanislaus",50,50]
[null,null,null,null,null,null,null,null,null,"Acres",null,{"$f":"A53/G53","v":{"$error":"#DIV/0!"}},null,null,"Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sutter",51,51]
["Relocation Req'd.?",null,null,null,null,"Commercial Space?",null,null,null,null,null,"HOPE VI Project?",null,null,null,null,null,"Federally \"At Risk\"?",null,null,null,null,null,null,"\"At-Risk\" expiration date",null,null,null,null,null,null,"Rental Subsidy?",null,null,null,null,"HUD 811 Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tehama",52,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",53,53]
["APPLICANT  (Update based on funding source -- see comment in first box)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare",54]
["Legal Name of Organization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Role",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne",55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura",56]
["LEGISLATIVE 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yolo",57]
["Congressperson Name(s)",null,null,null,null,null,null,null,null,"District #",null,null,"State Senator Name(s)",null,null,null,null,null,null,null,null,null,null,"District #",null,null,null,"State Assembly Member Name(s) ",null,null,null,null,null,null,null,null,null,null,"District #",null,null,null,null,null,null,null,null,null,null,null,null,"Yuba",58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]

{"sheet":"Contacts","index":2,"n_rows":234,"n_cols":6,"rows_kept":234,"cut":false,"hidden":false,"merged":[[229,1,229,2],[229,4,229,5],[230,1,230,2],[230,4,230,5],[231,1,231,2],[231,4,231,5],[226,1,226,2],[226,4,226,5],[227,1,227,2],[227,4,227,5],[228,1,228,2],[228,4,228,5],[222,1,222,2],[222,4,222,5],[223,1,223,2],[223,4,223,5],[225,1,225,2],[225,4,225,5],[218,1,218,2],[218,4,218,5],[219,1,219,2],[219,4,219,5],[220,1,220,2],[220,4,220,5],[215,1,215,2],[215,4,215,5],[216,1,216,2],[216,4,216,5],[217,1,217,2],[217,4,217,5],[211,1,211,2],[211,4,211,5],[212,1,212,2],[212,4,212,5],[214,1,214,2],[214,4,214,5],[207,1,207,2],[207,4,207,5],[208,1,208,2],[208,4,208,5],[209,1,209,2],[209,4,209,5],[204,1,204,2],[204,4,204,5],[205,1,205,2],[205,4,205,5],[206,1,206,2],[206,4,206,5],[200,1,200,2],[200,4,200,5],[201,1,201,2],[201,4,201,5],[203,1,203,2],[203,4,203,5],[196,1,196,2],[196,4,196,5],[197,1,197,2],[197,4,197,5],[198,1,198,2],[198,4,198,5],[193,1,193,2],[193,4,193,5],[194,1,194,2],[194,4,194,5],[195,1,195,2],[195,4,195,5],[189,1,189,2],[189,4,189,5],[190,1,190,2],[190,4,190,5],[192,1,192,2],[192,4,192,5],[185,1,185,2],[185,4,185,5],[186,1,186,2],[186,4,186,5],[187,1,187,2],[187,4,187,5],[182,1,182,2],[182,4,182,5],[183,1,183,2],[183,4,183,5],[184,1,184,2],[184,4,184,5],[178,1,178,2],[178,4,178,5],[179,1,179,2],[179,4,179,5],[181,1,181,2],[181,4,181,5],[174,1,174,2],[174,4,174,5],[175,1,175,2],[175,4,175,5],[176,1,176,2],[176,4,176,5],[171,1,171,2],[171,4,171,5],[172,1,172,2],[172,4,172,5],[173,1,173,2],[173,4,173,5],[167,1,167,2],[167,4,167,5],[168,1,168,2],[168,4,168,5],[170,1,170,2],[170,4,170,5],[163,1,163,2],[163,4,163,5],[164,1,164,2],[164,4,164,5],[165,1,165,2],[165,4,165,5],[160,1,160,2],[160,4,160,5],[161,1,161,2],[161,4,161,5],[162,1,162,2],[162,4,162,5],[156,1,156,2],[156,4,156,5],[157,1,157,2],[157,4,157,5],[159,1,159,2],[159,4,159,5],[152,1,152,2],[152,4,152,5],[153,1,153,2],[153,4,153,5],[154,1,154,2],[154,4,154,5],[149,1,149,2],[149,4,149,5],[150,1,150,2],[150,4,150,5],[151,1,151,2],[151,4,151,5],[145,1,145,2],[145,4,145,5],[146,1,146,2],[146,4,146,5],[148,1,148,2],[148,4,148,5],[141,1,141,2],[141,4,141,5],[142,1,142,2],[142,4,142,5],[143,1,143,2],[143,4,143,5],[138,1,138,2],[138,4,138,5],[139,1,139,2],[139,4,139,5],[140,1,140,2],[140,4,140,5],[134,1,134,2],[134,4,134,5],[135,1,135,2],[135,4,135,5],[137,1,137,2],[137,4,137,5],[130,1,130,2],[130,4,130,5],[131,1,131,2],[131,4,131,5],[132,1,132,2],[132,4,132,5],[127,1,127,2],[127,4,127,5],[128,1,128,2],[128,4,128,5],[129,1,129,2],[129,4,129,5],[123,1,123,2],[123,4,123,5],[124,1,124,2],[124,4,124,5],[126,1,126,2],[126,4,126,5],[119,1,119,2],[119,4,119,5],[120,1,120,2],[120,4,120,5],[121,1,121,2],[121,4,121,5],[116,1,116,2],[116,4,116,5],[117,1,117,2],[117,4,117,5],[118,1,118,2],[118,4,118,5],[111,1,111,2],[111,4,111,5],[113,1,113,2],[113,4,113,5],[115,1,115,2],[115,4,115,5],[108,1,108,2],[108,4,108,5],[109,1,109,2],[109,4,109,5],[110,1,110,2],[110,4,110,5],[105,1,105,2],[105,4,105,5],[106,1,106,2],[106,4,106,5],[107,1,107,2],[107,4,107,5],[100,1,100,2],[100,4,100,5],[101,1,101,2],[101,4,101,5],[103,1,103,2],[103,4,103,5],[97,1,97,2],[97,4,97,5],[98,1,98,2],[98,4,98,5],[99,1,99,2],[99,4,99,5],[93,1,93,2],[93,4,93,5],[95,1,95,2],[95,4,95,5],[96,1,96,2],[96,4,96,5],[89,1,89,2],[89,4,89,5],[90,1,90,2],[90,4,90,5],[91,1,91,2],[91,4,91,5],[86,1,86,2],[86,4,86,5],[87,1,87,2],[87,4,87,5],[88,1,88,2],[88,4,88,5],[81,1,81,2],[81,4,81,5],[83,1,83,2],[83,4,83,5],[85,1,85,2],[85,4,85,5],[78,1,78,2],[78,4,78,5],[79,1,79,2],[79,4,79,5],[80,1,80,2],[80,4,80,5],[75,1,75,2],[75,4,75,5],[76,1,76,2],[76,4,76,5],[77,1,77,2],[77,4,77,5],[70,1,70,2],[70,4,70,5],[72,1,72,2],[72,4,72,5],[73,1,73,2],[73,4,73,5],[67,1,67,2],[67,4,67,5],[68,1,68,2],[68,4,68,5],[69,1,69,2],[69,4,69,5],[62,4,62,5],[64,1,64,2],[64,4,64,5],[65,1,65,2],[65,4,65,5],[66,1,66,2],[66,4,66,5],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[62,1,62,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[46,1,46,2],[46,4,46,5],[47,1,47,2],[47,4,47,5],[48,1,48,2],[48,4,48,5],[43,1,43,2],[43,4,43,5],[44,1,44,2],[44,4,44,5],[45,1,45,2],[45,4,45,5],[39,1,39,2],[39,4,39,5],[41,1,41,2],[41,4,41,5],[42,1,42,2],[42,4,42,5],[35,1,35,2],[35,4,35,5],[36,1,36,2],[36,4,36,5],[38,1,38,2],[38,4,38,5],[32,1,32,2],[32,4,32,5],[33,1,33,2],[33,4,33,5],[34,1,34,2],[34,4,34,5],[28,1,28,2],[28,4,28,5],[30,1,30,2],[30,4,30,5],[31,1,31,2],[31,4,31,5],[24,1,24,2],[24,4,24,5],[26,1,26,2],[26,4,26,5],[27,1,27,2],[27,4,27,5],[21,1,21,2],[21,4,21,5],[22,1,22,2],[22,4,22,5],[23,1,23,2],[23,4,23,5],[19,4,19,5],[20,1,20,2],[20,4,20,5],[13,1,13,2],[13,4,13,5],[15,1,15,2],[15,4,15,5],[16,1,16,2],[16,4,16,5],[51,3,60,5],[234,0,238,5],[0,0,0,5],[1,0,1,5],[2,0,2,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[10,1,10,2],[10,4,10,5],[11,1,11,2],[11,4,11,5],[12,1,12,2],[12,4,12,5],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,4,8,5],[9,1,9,2],[9,4,9,5],[17,4,17,5],[18,1,18,2],[19,1,19,2]]}
[{"$f":"'General '!A45","v":0}]
["CONTACT INFORMATION "]
["(Please complete to the extent known)"]
["Applicant",null,null,"Applicant Contact"]
["Legal Name",null,null,"Organization"]
["Form of Entity",null,null,"Contact Person"]
["Senior Official",null,null,"Title"]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Owner (Borrowing Entity)",null,null,"Owner Partner or Member  #1"]
["Legal Name"," ",null,"Legal Name"]
["Form of Entity",null,null,"Form of Entity"]
["Contact Person",null,null,"Role"]
["Street Address",null,null,"Contact Person"]
["City"," ",null,"Street Address"]
["State",null,null,"City "]
["Zip Code",null,null,"State"]
["Phone No.",null,null,"Zip Code"]
["Fax No.",null,null,"Phone No."]
["Email Address",null,null,"Fax No."]
["Owner Partner or Member #2",null,null,"Owner Partner or  Member #3"]
["Legal Name",null,null,"Legal Name"]
["Form of Entity",null,null,"Form of Entity"]
["Role",null,null,"Role"]
["Contact Person",null,null,"Contact Person"]
["Street Address",null,null,"Street Address"]
["City ",null,null,"City "]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Sponsor / Developer #1",null,null,"Sponsor / Developer #2"]
["Legal Name",null,null,"Legal Name"]
["Form of Entity",null,null,"Form of Entity"]
["Contact Person",null,null,"Contact Person"]
["Role ",null,null,"Role"]
["Street Address",null,null,"Street Address"]
["City ",null,null,"City "]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Turnkey Developer"]
["Legal Name",null,null,"Applicant Notes"]
["Form of Entity"]
["Partner Role"]
["% of Ownership"]
["Street Address"]
["City "]
["State"]
["Zip Code"]
["Phone No."]
["Fax No."]
["Email Address"]
["Property Management Agent",null,null,"Financial Consultant"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null,null,"Contact Person"]
["Street Address",null,null,"Street Address"]
["City ",null,null,"City "]
["State",null,null,"State"]
["Zip Code"," ",null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Primary Service Provider",null,null,"Borrower Legal Counsel"]
["Legal Name",null,null,"Legal Name"]
["Services Provided",null,null,"Type of Counsel"]
["Contact Person",null,null,"Contact Person"]
["Street Address",null,null,"Street Address"]
["City ",null,null,"City "]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Bond Counsel  ",null,null,"Bond Underwriter "]
["Firm Name",null,null,"Firm Name"]
["Attorney Contact",null,null,"Agent Name",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Private Placement Agent (if applicable)",null,null,"Private Placement Purchaser (if applicable)"]
["Firm Name",null,null,"Firm Name"]
["Agent Name",null," ","Agent Name",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Credit Enhancement Provider (if applicable)",null,null,"Tax Credit Equity Investor"]
["Firm Name",null,null,"Legal Name"]
["Agent Name",null," ","Contact Person"]
["Street Address",null,null,"Street Address"," "]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["General Contractor",null,null,"Architect"]
["Legal Name ",null,null,"Legal Name"]
["Contact Person",null,null,"Contact Person"]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Development Funding Source",null,null,"Development Funding Source"]
["Type",null,null,"Type"]
["Legal Name",null,null,"Legal Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Rent / Operating Subsidy Source",null,null,"Rent / Operating Subsidy Source"]
["Program Name ",null,null,"Program Name "]
["Source Name",null,null,"Source Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Rent / Operating Subsidy Source",null,null,"Rent / Operating Subsidy Source"]
["Program Name ",null,null,"Program Name "]
["Source Name",null,null,"Source Name"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
["Other",null,null,"Other"]
["Legal Name ",null,null,"Legal Name"]
["Role",null,null,"Role"]
["Contact Person",null," ","Contact Person",null," "]
["Street Address",null,null,"Street Address"]
["City",null,null,"City"]
["State",null,null,"State"]
["Zip Code",null,null,"Zip Code"]
["Phone No.",null,null,"Phone No."]
["Fax No.",null,null,"Fax No."]
["Email Address",null,null,"Email Address"]
[]
["Applicant Notes",null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]

{"sheet":"Narrative ","index":3,"n_rows":27,"n_cols":1,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,2,3,13]]}
[{"$f":"+'General '!A45","v":0}]
["PROPOSED PROJECT DESCRIPTION \nInstruction:  Describe, at minimum, the following topics. Narrative used for Project Summary Reports."]
["1) Type of Development"]
[]
["2) Topography and Special Site Features"]
[]
["3) Surrounding Neighborhood"]
[]
["4) Proposed Tenant Population and Any Special Occupancy Restrictions (inc. those tied to land use approvals)"]
[]
["5) Any On-Site Services"]
[]
["6) Specific Issues (relocation, environmental, historical, etc.)"]
[]
["7) Any Demolition"]
[]
["8) Scope of Rehabilitation Work"]
[]
["9) Expected Start and Completion Date of Construction/Rehabilitation"]
[]
["10) Changes in Land Area during Development (e.g. subsidivision)"]
[]
["11) Rent Subsidies"]
[]
[" 12) Whether Prevailing Wages will be paid."]
[]
[{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]

{"sheet":"Site & Units","index":4,"n_rows":76,"n_cols":50,"rows_kept":76,"cut":false,"hidden":false,"merged":[[5,36,5,40],[18,34,18,40],[34,37,34,40],[34,0,34,24],[34,25,34,27],[34,28,34,30],[34,31,34,33],[34,34,34,36],[19,9,19,13],[21,0,21,40],[30,2,30,6],[22,18,22,39],[19,22,19,40],[20,14,20,21],[5,31,5,35],[20,9,20,13],[28,8,28,9],[29,8,29,9],[30,8,30,9],[31,8,31,9],[0,0,0,40],[1,0,1,40],[23,21,24,40],[25,21,26,40],[27,21,28,40],[29,21,30,40],[31,21,32,40],[20,6,20,8],[20,0,20,5],[11,25,11,30],[7,0,7,13],[6,12,6,15],[6,16,6,20],[6,21,6,30],[2,31,2,40],[5,12,5,15],[11,31,11,40],[18,28,18,33],[3,7,4,40],[6,36,6,38],[7,14,7,40],[6,31,6,35],[5,16,5,20],[5,21,5,30],[46,34,46,37],[45,34,45,37],[40,27,40,29],[42,27,42,29],[45,27,45,29],[45,30,45,33],[44,30,44,33],[44,34,44,37],[39,15,39,22],[40,17,40,19],[41,17,41,19],[42,17,42,19],[43,17,43,19],[44,17,44,19],[45,17,45,19],[46,17,46,19],[40,20,40,22],[43,24,43,26],[43,15,43,16],[43,20,43,22],[35,31,35,33],[35,25,35,27],[27,8,27,9],[3,0,4,6],[18,0,18,12],[18,13,18,27],[19,0,19,5],[19,6,19,8],[20,22,20,40],[19,14,19,21],[8,0,8,13],[17,0,17,12],[17,13,17,27],[17,28,17,33],[8,14,8,40],[12,0,12,27],[13,0,15,40],[10,0,10,9],[11,0,11,9],[10,25,10,30],[10,31,10,40],[11,10,11,24],[5,0,5,11],[6,0,6,11],[37,7,37,9],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[10,10,10,24],[35,0,35,3],[35,4,35,6],[29,0,29,1],[30,0,30,1],[31,0,31,1],[23,18,24,20],[25,18,26,20],[27,18,28,20],[29,18,30,20],[31,18,32,20],[22,8,22,9],[23,8,23,9],[24,8,24,9],[25,8,25,9],[26,8,26,9],[40,9,40,11],[37,22,37,24],[37,25,37,27],[35,34,35,36],[35,37,35,40],[36,4,36,6],[36,7,36,9],[36,10,36,12],[36,13,36,15],[35,7,35,9],[35,10,35,12],[35,13,35,15],[35,16,35,18],[35,19,35,21],[35,22,35,24],[36,28,36,30],[36,31,36,33],[36,22,36,24],[36,25,36,27],[36,16,36,18],[36,34,36,36],[36,37,36,40],[37,31,37,33],[37,4,37,6],[37,34,37,36],[37,37,37,40],[39,24,39,26],[40,38,40,40],[41,38,41,40],[42,38,42,40],[39,27,39,29],[39,34,39,37],[39,38,39,40],[39,30,39,33],[37,28,37,30],[41,30,41,33],[42,30,42,33],[40,34,40,37],[42,34,42,37],[40,30,40,33],[40,24,40,26],[41,24,41,26],[42,24,42,26],[47,27,47,29],[46,27,46,29],[48,27,48,29],[47,20,47,22],[47,7,47,8],[44,15,44,16],[44,20,44,22],[44,7,44,8],[44,12,44,14],[45,7,45,8],[46,7,46,8],[44,9,44,11],[44,27,44,29],[46,9,46,11],[47,9,47,11],[48,9,48,11],[47,17,47,19],[48,17,48,19],[45,9,45,11],[46,24,46,26],[46,20,46,22],[44,24,44,26],[45,24,45,26],[43,38,43,40],[41,27,41,29],[61,9,61,13],[61,21,61,22],[45,12,45,14],[45,15,45,16],[45,20,45,22],[46,12,46,14],[47,12,47,14],[47,15,47,16],[48,15,48,16],[47,24,47,26],[48,24,48,26],[50,24,50,26],[46,15,46,16],[50,27,50,29],[51,27,51,29],[59,28,59,40],[43,9,43,11],[41,9,41,11],[42,9,42,11],[44,38,44,40],[43,27,43,29],[45,38,45,40],[60,32,60,40],[52,38,52,40],[43,34,43,37],[43,30,43,33],[41,34,41,37],[49,24,49,26],[51,34,51,37],[49,34,49,37],[50,34,50,37],[48,38,48,40],[49,38,49,40],[50,38,50,40],[51,38,51,40],[48,30,48,33],[49,30,49,33],[50,30,50,33],[51,30,51,33],[49,27,49,29],[47,30,47,33],[46,30,46,33],[47,34,47,37],[47,38,47,40],[48,34,48,37],[46,38,46,40],[51,24,51,26],[70,9,70,13],[66,9,66,13],[67,9,67,13],[63,21,63,22],[61,32,75,40],[72,1,74,11],[64,9,64,13],[64,21,64,22],[65,9,65,13],[62,21,62,22],[69,2,70,6],[64,7,64,8],[65,7,65,8],[66,7,66,8],[67,7,67,8],[68,7,68,8],[69,7,69,8],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[62,7,62,8],[60,24,60,30],[61,24,61,25],[62,24,62,25],[63,24,63,25],[69,24,75,30],[64,24,68,30],[70,15,70,16],[71,15,71,16],[72,15,72,16],[73,15,73,16],[74,15,74,16],[75,15,75,16],[61,15,61,16],[62,15,62,16],[65,15,65,16],[66,15,66,16],[67,15,67,16],[68,15,68,16],[69,15,69,16],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[60,0,60,13],[60,15,60,22],[68,9,68,13],[69,9,69,13],[61,7,61,8],[36,19,36,21],[63,7,63,8],[48,7,48,8],[48,12,48,14],[48,20,48,22],[37,10,37,12],[37,13,37,15],[37,16,37,18],[37,19,37,21],[39,7,39,14],[43,7,43,8],[43,12,43,14],[50,0,57,22],[42,7,42,8],[42,12,42,14],[42,15,42,16],[42,20,42,22],[41,7,41,8],[41,12,41,14],[41,15,41,16],[41,20,41,22],[40,7,40,8],[40,12,40,14],[40,15,40,16]]}
[{"$f":"'General '!A45","v":0}]
["SITE & UNIT INFORMATION"]
["SITE CONTROL"]
["Site address or location:"]
[]
["Type of Site Control",null,null,null,null,null,null,null,null,null,null,null,"Dated",null,null,null,"Expires",null,null,null,null,"Extensions Available",null,null,null,null,null,null,null,null,null,"Purchase Price",null,null,null,null,"Total Land 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,null,null,null,null,"acres"]
["Current Owner",null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Owner Address"]
[]
["PLANNED AND COMPLETED PROPERTY TRANSFER(S)"]
["Ground Lease Planned?",null,null,null,null,null,null,null,null,null,"Lessor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term",null,null,null,null,null,"Annual Payment Amount"]
[]
["Below, describe property transfers occurring in connection with development of the Project"]
[]
[]
[]
["SITE USE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Current Use",null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Zoning (code and name)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is Site Improved?",null,null,null,null,null,"Year Improvements Built"]
[]
["Demolition Planned?",null,null,null,null,null,"or Done?",null,null,"Rent Control?",null,null,null,null,"Access Road Maintenance",null,null,null,null,null,null,null,"Applicant Notes"]
[]
["SITE CONDITIONS AND ADJOINING LAND USES "]
[null,null,"Poor drainage",null,null,null,null,null,null,null,"Grade 5-10%",null,null,null,null,null,null,null,"Describe adjoining land uses within 300 feet of the Project"]
[null,null,"Erosion problems",null,null,null,null,null,null,null,"Grade over 10%",null,null,null,null,null,null,null,"West"]
[null,null,"Unstable soil ",null,null,null," ",null,null,null,"Airport within 2 miles"]
[null,null,"Retaining wall",null,null,null,null,null,null,null,"Possible high noise levels",null,null,null,null,null,null,null,"East ",null,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Possible lead paint",null,null,null,null,null,null,null,"Abandoned well(s)"]
[null,null,"Possible asbestos",null,null,null,null,null,null,null,"Railroad tracks w/i 100 yards",null,null,null,null,null,null,null,"North"]
[null,null,"Wetlands area",null,null,null,null,null,null,null,"Unusual ingress/egress"]
[null,null,"On-site stream/creek",null,null,null,null,null,null,null,"Ground water contamination",null,null,null,null,null,null,null,"South"]
[null,null,"100-yr. flood plain",null,null,null,null,null,null,null,"High water table"]
[null,null,"Possible soil pollution",null,null,null,null,null,null,null,"Underground storage tanks",null,null,null,null,null,null,null,"Unique Features"]
[]
[]
["EXISTING VERSUS PROPOSED UNITS  (include manager's units)",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 #",null,null,"Total #",null,null,"Total #",null,null,"Total  #",null,null,"Total # of"]
[" ",null,null,null,"Beds",null,null,"0 Bdrm",null,null,"1 Bdrm",null,null,"2 Bdrm",null,null,"3 Bdrm",null,null,"4 Bdrm",null,null,"5 Bdrm",null,null,"Units",null,null,"Bedrooms",null,null,"Buildings",null,null,"Mgr. Units",null,null,"Parking Spaces"]
["EXISTING ",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":"H37+K37+N37+Q37+T37+W37","v":0},null,null,{"$f":"SUM((H37*1)+(K37*1)+(N37*2)+(Q37*3)+(T37*4)+(W37*5))","v":0}]
["PROPOSED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H38+K38+N38+Q38+T38+W38","v":0},null,null,{"$f":"SUM((H38*1)+(K38*1)+(N38*2)+(Q38*3)+(T38*4)+(W38*5))","v":0}]
[]
["BUILDING TYPES ",null,null,null,null,null,null,"New Construction",null,null,null,null,null,null,null,"Rehabilitation",null,null,null,null,null,null,null,null,"Unit Size",null,null,"Baths",null,null,"Layout",null,null,null,"Ave. Sq. Ft.",null,null,null,"No. of Units"]
[null,null,null,null,null,null,null,"Units",null,"Stories",null,null,"Bldgs.",null,null,"Units",null,"Stories",null,null,"Bldgs."]
["Townhouse/Row House"]
["One or Two Story Walk-Up"]
["Mid-Rise (3-5 stories)"]
["High-Rise (6+stories)"]
["Detached Single Family "]
["Duplex/4-Plex"]
["Non-Residential Bldg(s)"]
[null,null,null,null,null,null,"TOTALS",{"$f":"SUM(H42:H47)","v":0},null,null,null,null,{"$f":"SUM(M42:N48)","v":0},null,null,{"$f":"SUM(P42:Q47)","v":0},null,null,null,null,{"$f":"SUM(U42:V48)","v":0}]
["Applicant Notes"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",{"$f":"SUM(AM41:AO52)","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,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["AMENITIES"]
["Unit Amenities/Features",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Amenities",null,null,null,null,null,null,null,null,"Security & Other",null,null,null,null,null,null,null,"Other On-Site Services "]
[null,null,"Air Conditioning",null,null,null,null,null,null,"Ceiling Fans",null,null,null,null,null,null,null,"Elevator(s)",null,null,null,null,null,null,null,null,"Gated Entry"]
[null,null,"Refrigerator",null,null,null,null,null,null,"Curtains/Blinds",null,null,null,null,null,null,null,"Laundry Rms.",null,null,null,null,null,null,null,null,"Bldg. Card Key"]
[null,null,"Range",null,null,null,null,null,null,"Fireplace",null,null,null,null,null,null,null,null,null,null,"Washers",null,null,null,null,null,"Security Patrol"]
[null,null,"Microwave",null,null,null,null,null,null,"Emergency Call ",null,null,null,null,null,null,null,null,null,null,"Dryers",null,null,null,"Describe any mandatory\ncharges to tenants\nbeyond allowable rents.  "]
[null,null,"Disposal",null,null,null,null,null,null,"Free Cable TV",null,null,null,null,null,null,null,"Community Room "]
[null,null,"Dishwasher",null,null,null,null,null,null,"Lofts ",null,null,null,null,null,null,null,"Community Kitchen"]
[null,null,"Walk-In Closet",null,null,null,null,null,null,"Storage Area",null,null,null,null,null,null,null,"Computer Room"]
[null,null,"Fenced Rear Yard",null,null,null,null,null,null,"Balcony",null,null,null,null,null,null,null,"High Speed Internet"]
[null,null," ",null,null,null,null,null,null,"Patio ",null,null,null,null,null,null,null,"Fitness Room "]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Picnic/BBQ Area(s)"]
[null,"Laundry Hookups or Appliances in Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tot Lot/Playground"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sports Court",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tennis Court",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pool",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jacuzzi/Sauna"]

{"sheet":"Misc.","index":5,"n_rows":55,"n_cols":41,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,40],[1,0,1,40],[45,38,45,40],[32,24,32,27],[43,32,43,34],[43,23,43,25],[43,26,43,28],[43,29,43,31],[43,7,43,12],[45,32,45,34],[39,7,39,12],[39,23,39,25],[39,26,39,28],[39,29,39,31],[39,32,39,34],[39,35,39,37],[34,11,34,14],[39,38,39,40],[40,7,40,12],[40,23,40,25],[40,26,40,28],[40,29,40,31],[40,32,40,34],[38,38,38,40],[47,38,47,40],[47,2,47,5],[39,14,39,19],[40,14,40,19],[41,14,41,19],[43,14,43,19],[44,14,44,19],[45,14,45,19],[46,14,46,19],[44,7,44,12],[45,7,45,12],[47,7,47,12],[47,32,47,34],[47,14,47,19],[47,29,47,31],[47,26,47,28],[46,7,46,12],[47,23,47,25],[38,23,38,25],[38,26,38,28],[38,29,38,31],[38,32,38,34],[46,38,46,40],[44,23,44,25],[44,26,44,28],[46,35,46,37],[44,29,44,31],[45,29,45,31],[45,23,45,25],[45,26,45,28],[40,38,40,40],[46,29,46,31],[46,32,46,34],[46,23,46,25],[34,16,34,35],[33,16,33,23],[33,24,33,27],[33,28,33,31],[33,32,33,35],[33,36,33,40],[48,35,48,37],[50,9,50,25],[48,23,48,25],[48,26,48,28],[48,29,48,31],[48,32,48,34],[41,7,41,12],[41,23,41,25],[41,26,41,28],[42,32,42,34],[41,29,41,31],[42,35,42,37],[42,7,42,12],[42,23,42,25],[42,26,42,28],[42,14,42,19],[42,29,42,31],[50,6,50,8],[31,24,31,27],[31,28,31,31],[31,32,31,35],[31,36,31,40],[28,32,28,35],[28,36,28,40],[52,26,52,40],[32,36,32,40],[41,32,41,34],[41,35,41,37],[41,38,41,40],[42,38,42,40],[38,35,38,37],[43,35,43,37],[43,38,43,40],[44,32,44,34],[44,35,44,37],[44,38,44,40],[46,26,46,28],[45,35,45,37],[48,38,48,40],[50,34,50,37],[47,35,47,37],[40,35,40,37],[32,11,32,14],[32,16,32,23],[34,36,34,40],[32,28,32,31],[30,28,30,31],[30,32,30,35],[32,32,32,35],[33,11,33,14],[26,28,26,31],[26,32,26,35],[26,36,26,40],[27,24,27,27],[27,28,27,31],[28,28,28,31],[27,32,27,35],[29,11,29,14],[30,11,30,14],[30,16,30,23],[30,24,30,27],[28,11,28,14],[28,16,28,23],[28,24,28,27],[30,36,30,40],[31,16,31,23],[25,32,25,35],[25,36,25,40],[26,11,26,14],[26,16,26,23],[25,11,25,14],[27,36,27,40],[25,24,25,27],[25,28,25,31],[25,16,25,23],[27,16,27,23],[26,24,26,27],[14,37,14,38],[14,8,14,10],[15,32,15,36],[15,37,15,38],[16,23,16,24],[16,35,16,40],[24,11,24,14],[24,24,24,27],[24,28,24,31],[24,32,24,35],[24,36,24,40],[22,0,22,40],[17,8,17,10],[18,8,18,10],[19,8,19,10],[19,28,20,39],[20,8,20,10],[14,2,14,7],[15,8,15,10],[2,14,2,24],[4,8,4,10],[4,28,4,38],[2,27,2,40],[3,0,3,10],[2,0,2,11],[5,8,5,10],[5,23,5,24],[5,36,5,38],[55,0,67,40],[9,8,9,10],[9,23,9,24],[9,30,9,35],[9,36,9,38],[10,8,10,10],[6,8,6,10],[6,23,6,24],[6,36,6,38],[7,8,7,10],[7,23,7,24],[7,36,7,38],[8,8,8,10],[8,23,8,24],[8,36,8,38],[10,36,10,38],[11,8,11,10],[11,23,11,24],[13,8,13,10],[12,23,12,24],[13,23,13,24],[13,37,13,38],[12,8,12,10],[14,23,14,24]]}
[{"$f":"'General '!A45","v":0}]
["MISCELLANEOUS INFORMATION"]
["RESIDENTIAL SPACE",null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENTIAL PARKING",null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL SPACE"]
["Residential Square Footage"]
["Residential Units",null,null,null,null,null,null,null,null,null,null," ",null,null,"Free Residential Parking Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Square Footage"]
["Residential Common Areas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Uncovered Tenant Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Area"]
["Community Room",null,null,null,null,null,null,null,null,null,null,null,null,null,"Covered Tenant Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,"Offices "]
["Leasing Office ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed Tenant Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,"Childcare Center "]
["Additional Storage Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Guest Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Space"]
[null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(I5:K9)","v":0},null,null,null,null,null," ",null,null,null,null,null,null,null,"Subtotal Parking Spaces",{"$f":"SUM(X6:Y9)","v":0},null,null,null,null,"Other"]
["Maintenance Shop",null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra Spaces Tenants Can Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Commercial SF",{"$f":"SUM(AK6:AM10)","v":0},null,null,null," "]
["Childcare Center",null,null,null,null,null,null,null,null,null,null,null,null,null,"Uncovered Parking"]
["Service Area",null,null,null,null,null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,"Parking Spaces for Commercial Tenants"]
["Service Office",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,"Uncovered"]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total Parking Spaces",{"$f":"SUM(X10:Y14)","v":0},null,null,null,null,"Covered Spaces"]
[null,null,null,null,null,null,null,"Total Residential SF",{"$f":"SUM(I10:K15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," ",null,"Total Spaces",null,null,null,null,{"$f":"SUM(AL14:AM15)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Handicap Parking Spaces "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(included in totals above)",null,null,null,null,null,null,null,null," ",null,null,null,null,"Describe other available parking for "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"commercial patrons. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
["INCOME FROM SOURCES OTHER THAN RESIDENTIAL RENTS AND SUBSIDIES"]
["Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Leased Spaces "]
["No. of Units Using Central Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
["Weekly Assumed Income Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC26*AG26*12","v":0}]
["Annual Total Laundry Income",null,null,null,null,null,null,null,null,null,null,{"$f":"+L26*L25*52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC27*AG27*12","v":0}]
["Residential Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC28*AG28*12","v":0}]
["Tenant Rental Spaces",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X12:Y14)","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,{"$f":"+AC29*AG29*12","v":0}]
["Monthly  Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
["Annual Residential Parking Income",null,null,null,null,null,null,null,null,null,null,{"$f":"+L29*L30*12","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,{"$f":"+AC31*AG31*12","v":0}]
["Commercial Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC32*AG32*12","v":0}]
["Number of Rental Spaces",null,null,null,null,null,null,null,null,null,null,{"$f":"+AL16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC33*AG33*12","v":0}]
["Monthly  Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC34*AG34*12","v":0}]
["Annual Commercial Parking Income",null,null,null,null,null,null,null,null,null,null,{"$f":"+L33*L34*12","v":0},null,null,null,null,"Total Income from Other Leased Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK26:AO34)","v":0}]
[]
["MONTHLY UTILITY ALLOWANCE "]
[null,null,null,null,null,null,null,"Type of Utility",null,null,null,null,null,null,"Does the owner or",null,null,null,null,null,null,null,null,"Enter Allowances for Tenant Paid Utilities by Bdrm. Size"]
["Utilities",null,null,null,null,null,null,"(Gas, Electric, etc.)",null,null,null,null,null,null,"tenant pay utilities?",null,null,null,null,null,null,null,null,"0 bdrm",null,null,"1 bdrm",null,null,"2 bdrms",null,null,"3 bdrms",null,null,"4 bdrms",null,null,"≥5 bdrms"]
["Heating",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,0]
["Cooking",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,0]
["Other Electric",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,0]
["Air Conditioning",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,0]
["Water Heating",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,0]
["Water",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,0]
["Sewer",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,0]
["Trash",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,0]
["Other",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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Tenant Utility Allowance",{"$f":"SUM(X40:Z48)","v":0},null,null,{"$f":"SUM(AA40:AC48)","v":0},null,null,{"$f":"SUM(AD40:AF48)","v":0},null,null,{"$f":"SUM(AG40:AI48)","v":0},null,null,{"$f":"SUM(AJ40:AL48)","v":0},null,null,{"$f":"SUM(AM40:AO48)","v":0}]
["Source for Utility Allowances"]
[null,"Local PHA",null,null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Date"]
[]
[null,"HUD",null,null,null,null,"USDA RD",null,null,null,null,null,"Utility Company (Actual Survey)",null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["Applicant Notes"]

{"sheet":"Rents ","index":6,"n_rows":166,"n_cols":34,"rows_kept":166,"cut":false,"hidden":false,"merged":[[11,0,12,9],[111,0,111,1],[125,0,125,9],[0,0,0,9],[1,0,1,9],[57,0,60,0],[57,1,60,1],[57,2,60,2],[2,0,2,9],[13,7,16,7],[3,4,3,5],[13,3,16,3],[18,0,20,1],[13,5,16,5],[57,7,60,7],[13,2,16,2],[148,1,149,3],[148,5,149,7],[130,7,133,9],[130,1,131,6],[134,7,144,9],[57,3,60,3],[57,5,60,5],[13,0,16,0],[13,1,16,1],[13,8,16,8],[13,9,16,9],[13,4,16,4],[57,8,60,8],[57,9,60,9],[13,6,16,6],[57,6,60,6],[57,4,60,4]]}
[{"$f":"'General '!A45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('General '!N24=\"VHHP\",'General '!N29=\"VHHP\",'General '!N34=\"VHHP\",'General '!N38=\"VHHP\"),\"Yes\",\"NO\")","v":"NO"}]
["RENTS & UNIT MIX INFORMATION"]
[{"$f":"IF(Y1=\"Yes\",\"Include all project restricted rent levels on this worksheet, but do not include the units receiving operating subsidy resulting from a VHHP operating reserve offset tranche (use the VHHP Rents worksheet for units receiving the operating subsidy).\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income and Rent Calculation Tables"]
["Tax Credit 50% Income Limits for County of :",null,null,null,{"$f":"'General '!$AI$45","v":0},null,null,"HUD Notice Date:",null,"2020-04-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCAC/CDLAC/MHP/CalHFA Income Limits Calculated from HUD 50% Income Limits"]
["Household Size:",null,1,2,3,4,5,6,7,8]
["Income Limit:",null,{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,2,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,3,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,4,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,5,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,6,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,7,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,8,FALSE))","v":""},{"$f":"IF($E$4=0,\"\",VLOOKUP($E$4,'Income Limits'!$A$1:$I$58,9,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income","Household Size"]
["Rows 18-24 are only for restricted manager units. Show rent limits set by the most restrictive regulatory agency.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level",1,2,3,4,5,6,7,8]
["CTCAC, CDLAC, MHP and CalHFA rent limits are calculated based on the above income limits, and are automatically ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,{"$f":"AA17*2","v":{"$error":"#VALUE!"}},{"$f":"AB17*2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AH17*2","v":{"$error":"#VALUE!"}}]
["shown below.  If the most restrictive rent limits applicable to some units are required by another program, such as ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,{"$f":"AA18*2","v":{"$error":"#VALUE!"}},{"$f":"AB18*2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AH18*2","v":{"$error":"#VALUE!"}}]
["HOME or USDA Rural Development, ",null,null,"click here ","to enter these limits.",null,"(Or scroll to bottom of worksheeet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AA19*2","v":{"$error":"#VALUE!"}},{"$f":"AB19*2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(OR('General '!N24=\"NPLH -No Place Like Home\",'General '!N29=\"NPLH -No Place Like Home\",'General '!N34=\"NPLH -No Place Like Home\",'General '!N38=\"NPLH -No Place Like Home\"),\"NPLH projects must use the rent limit sets in rows 18-24, 26-32, 34-40, 42-48 and 50-56 for 15%, 20%. 25% and 30% AMI restricted units (these limits will flow to the 'NPLH Rents' worksheet).\",\"\")","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,0.9,{"$f":"+AA$19*($Z12/$Z$19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Income Limit \n(% AMI)",null,"Unit Size ","No. of Units","Maximum Gross Rent ","Less Utility Allowance","Maximum Net Rent ","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D18>0,+H18*D18,\" \")","v":" "},{"$f":"IF(D18>0,G18*D18,\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,{"$f":"+AA$19*($Z18/$Z$19)","v":{"$error":"#VALUE!"}},{"$f":"+AB$19*($Z18/$Z$19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Rows 18-24 enter restricted manager unit(s) only; unrestricted Manager's unit(s) use rows 121-123.",null,"0 Bdrm.",0,{"$f":"IF(D19=0,\" \",IF($B$18=\"TCAC\",VLOOKUP($A$18,TCACrents,2,FALSE),IF($B$18=\"CalHFA\",VLOOKUP($A$18,CalHFArents,2,FALSE),VLOOKUP($A$18,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D19>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D19>0,SUM(E19:F19),\" \")","v":" "},0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"C7","v":""},"","","","","","",""]
[null,null,"1 Bdrm.",0,{"$f":"IF(D20=0,\" \",IF($B$18=\"TCAC\",VLOOKUP($A$18,TCACrents,3,FALSE),IF($B$18=\"CalHFA\",VLOOKUP($A$18,CalHFArents,3,FALSE),VLOOKUP($A$18,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D20>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,{"$f":"+AA$19*($Z20/$Z$19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"2 Bdrm.",0,{"$f":"IF(D21=0,\" \",IF($B$18=\"TCAC\",VLOOKUP($A$18,TCACrents,4,FALSE),IF($B$18=\"CalHFA\",VLOOKUP($A$18,CalHFArents,4,FALSE),VLOOKUP($A$18,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D21>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["% of Restricted Units in",null,"3 Bdrm.",0,{"$f":"IF(D22=0,\" \",IF($B$18=\"TCAC\",VLOOKUP($A$18,TCACrents,5,FALSE),IF($B$18=\"CalHFA\",VLOOKUP($A$18,CalHFArents,5,FALSE),VLOOKUP($A$18,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D22>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["this category",{"$f":"+D25/D$110","v":{"$error":"#DIV/0!"}},"4 Bdrm.",0,{"$f":"IF(D23=0,\" \",IF($B$18=\"TCAC\",VLOOKUP($A$18,TCACrents,6,FALSE),IF($B$18=\"CalHFA\",VLOOKUP($A$18,CalHFArents,6,FALSE),VLOOKUP($A$18,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D23>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"5 Bdrm.",0,{"$f":"IF(D24=0,\" \",IF($B$18=\"TCAC\",VLOOKUP($A$18,TCACrents,7,FALSE),IF($B$18=\"CalHFA\",VLOOKUP($A$18,CalHFArents,7,FALSE),VLOOKUP($A$18,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D24>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"SUM(D18:D24)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I18:I24)","v":0},{"$f":"SUM(J18:J24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D26>0,+H26*D26,\" \")","v":" "},{"$f":"IF(D26>0,G26*D26,\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D27=0,\" \",IF($B$26=\"TCAC\",VLOOKUP($A$26,TCACrents,2,FALSE),IF($B$26=\"CalHFA\",VLOOKUP($A$26,CalHFArents,2,FALSE),VLOOKUP($A$26,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D27>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D27>0,SUM(E27:F27),\" \")","v":" "},0,{"$f":"IF(D27>0,+H27*D27,\" \")","v":" "}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,true]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D28=0,\" \",IF($B$26=\"TCAC\",VLOOKUP($A$26,TCACrents,3,FALSE),IF($B$26=\"CalHFA\",VLOOKUP($A$26,CalHFArents,3,FALSE),VLOOKUP($A$26,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D28>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CalHFA 50% Rent Limits "]
["this category",{"$f":"+D33/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D29=0,\" \",IF($B$26=\"TCAC\",VLOOKUP($A$26,TCACrents,4,FALSE),IF($B$26=\"CalHFA\",VLOOKUP($A$26,CalHFArents,4,FALSE),VLOOKUP($A$26,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D29>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Assumes  1 person in 0-bedroom, 2 people in a 1 bdrm and 1 additional person per addn'l bedroom) "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D30=0,\" \",IF($B$26=\"TCAC\",VLOOKUP($A$26,TCACrents,5,FALSE),IF($B$26=\"CalHFA\",VLOOKUP($A$26,CalHFArents,5,FALSE),VLOOKUP($A$26,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D30>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D31=0,\" \",IF($B$26=\"TCAC\",VLOOKUP($A$26,TCACrents,6,FALSE),IF($B$26=\"CalHFA\",VLOOKUP($A$26,CalHFArents,6,FALSE),VLOOKUP($A$26,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D31>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D32=0,\" \",IF($B$26=\"TCAC\",VLOOKUP($A$26,TCACrents,7,FALSE),IF($B$26=\"CalHFA\",VLOOKUP($A$26,CalHFArents,7,FALSE),VLOOKUP($A$26,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D32>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,{"$f":"SUM(D26:D32)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I26:I32)","v":0},{"$f":"SUM(J26:J32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"+AA19/12*0.3","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D34>0,+H34*D34,\" \")","v":" "},{"$f":"IF(D34>0,G34*D34,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D35=0,\" \",IF($B$34=\"TCAC\",VLOOKUP($A$34,TCACrents,2,FALSE),IF($B$34=\"CalHFA\",VLOOKUP($A$34,CalHFArents,2,FALSE),VLOOKUP($A$34,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D35>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D35>0,SUM(E35:F35),\" \")","v":" "},0,{"$f":"IF(D35>0,+H35*D35,\" \")","v":" "}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCAC/CDLAC/MHP Rent Limits "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D36=0,\" \",IF($B$34=\"TCAC\",VLOOKUP($A$34,TCACrents,3,FALSE),IF($B$34=\"CalHFA\",VLOOKUP($A$34,CalHFArents,3,FALSE),VLOOKUP($A$34,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D36>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Assumes 1 person in 0-bdrm unit, 1.5 people per bedroom in other units)"]
["this category",{"$f":"+D41/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D37=0,\" \",IF($B$34=\"TCAC\",VLOOKUP($A$34,TCACrents,4,FALSE),IF($B$34=\"CalHFA\",VLOOKUP($A$34,CalHFArents,4,FALSE),VLOOKUP($A$34,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D37>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D38=0,\" \",IF($B$34=\"TCAC\",VLOOKUP($A$34,TCACrents,5,FALSE),IF($B$34=\"CalHFA\",VLOOKUP($A$34,CalHFArents,5,FALSE),VLOOKUP($A$34,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D38>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income"]
[null,null,"4 Bdrm.",0,{"$f":"IF(D39=0,\" \",IF($B$34=\"TCAC\",VLOOKUP($A$34,TCACrents,6,FALSE),IF($B$34=\"CalHFA\",VLOOKUP($A$34,CalHFArents,6,FALSE),VLOOKUP($A$34,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D39>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limit","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,"5 Bdrm.",0,{"$f":"IF(D40=0,\" \",IF($B$34=\"TCAC\",VLOOKUP($A$34,TCACrents,7,FALSE),IF($B$34=\"CalHFA\",VLOOKUP($A$34,CalHFArents,7,FALSE),VLOOKUP($A$34,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D40>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,{"$f":"TRUNC(AA9/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AA9+AB9)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(AC9/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AD9+AE9)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(AF9/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AG9+AH9)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"SUM(D34:D40)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I34:I40)","v":0},{"$f":"SUM(J34:J40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D42>0,+H42*D42,\" \")","v":" "},{"$f":"IF(D42>0,G42*D42,\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D43=0,\" \",IF($B$42=\"TCAC\",VLOOKUP($A$42,TCACrents,2,FALSE),IF($B$42=\"CalHFA\",VLOOKUP($A$42,CalHFArents,2,FALSE),VLOOKUP($A$42,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D43>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D43>0,SUM(E43:F43),\" \")","v":" "},0,{"$f":"IF(D43>0,+H43*D43,\" \")","v":" "}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D44=0,\" \",IF($B$42=\"TCAC\",VLOOKUP($A$42,TCACrents,3,FALSE),IF($B$42=\"CalHFA\",VLOOKUP($A$42,CalHFArents,3,FALSE),VLOOKUP($A$42,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D44>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["this category",{"$f":"+D49/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D45=0,\" \",IF($B$42=\"TCAC\",VLOOKUP($A$42,TCACrents,4,FALSE),IF($B$42=\"CalHFA\",VLOOKUP($A$42,CalHFArents,4,FALSE),VLOOKUP($A$42,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D45>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"3 Bdrm.",0,{"$f":"IF(D46=0,\" \",IF($B$42=\"TCAC\",VLOOKUP($A$42,TCACrents,5,FALSE),IF($B$42=\"CalHFA\",VLOOKUP($A$42,CalHFArents,5,FALSE),VLOOKUP($A$42,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D46>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"4 Bdrm.",0,{"$f":"IF(D47=0,\" \",IF($B$42=\"TCAC\",VLOOKUP($A$42,TCACrents,6,FALSE),IF($B$42=\"CalHFA\",VLOOKUP($A$42,CalHFArents,6,FALSE),VLOOKUP($A$42,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D47>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"5 Bdrm.",0,{"$f":"IF(D48=0,\" \",IF($B$42=\"TCAC\",VLOOKUP($A$42,TCACrents,7,FALSE),IF($B$42=\"CalHFA\",VLOOKUP($A$42,CalHFArents,7,FALSE),VLOOKUP($A$42,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D48>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"SUM(D42:D48)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I42:I48)","v":0},{"$f":"SUM(J42:J48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D50>0,+H50*D50,\" \")","v":" "},{"$f":"IF(D50>0,G50*D50,\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"TRUNC(+AA19/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+AA19+AB19)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+AC19/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+AD19+AE19)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+AF19/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+AG19+AH19)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D51=0,\" \",IF($B$50=\"TCAC\",VLOOKUP($A$50,TCACrents,2,FALSE),IF($B$50=\"CalHFA\",VLOOKUP($A$50,CalHFArents,2,FALSE),VLOOKUP($A$50,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D51>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D51>0,SUM(E51:F51),\" \")","v":" "},0,{"$f":"IF(D51>0,+H51*D51,\" \")","v":" "}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,{"$f":"TRUNC(+AA20/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+AA20+AB20)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+AC20/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+AD20+AE20)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+AF20/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+AG20+AH20)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D52=0,\" \",IF($B$50=\"TCAC\",VLOOKUP($A$50,TCACrents,3,FALSE),IF($B$50=\"CalHFA\",VLOOKUP($A$50,CalHFArents,3,FALSE),VLOOKUP($A$50,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D52>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"TRUNC(AA21/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AA21+AB21)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(AC21/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AD21+AE21)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(AF21/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AG21+AH21)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["this category",{"$f":"+D57/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D53=0,\" \",IF($B$50=\"TCAC\",VLOOKUP($A$50,TCACrents,4,FALSE),IF($B$50=\"CalHFA\",VLOOKUP($A$50,CalHFArents,4,FALSE),VLOOKUP($A$50,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D53>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"3 Bdrm.",0,{"$f":"IF(D54=0,\" \",IF($B$50=\"TCAC\",VLOOKUP($A$50,TCACrents,5,FALSE),IF($B$50=\"CalHFA\",VLOOKUP($A$50,CalHFArents,5,FALSE),VLOOKUP($A$50,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D54>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"4 Bdrm.",0,{"$f":"IF(D55=0,\" \",IF($B$50=\"TCAC\",VLOOKUP($A$50,TCACrents,6,FALSE),IF($B$50=\"CalHFA\",VLOOKUP($A$50,CalHFArents,6,FALSE),VLOOKUP($A$50,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D55>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"5 Bdrm.",0,{"$f":"IF(D56=0,\" \",IF($B$50=\"TCAC\",VLOOKUP($A$50,TCACrents,7,FALSE),IF($B$50=\"CalHFA\",VLOOKUP($A$50,CalHFArents,7,FALSE),VLOOKUP($A$50,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D56>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"SUM(D50:D56)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I50:I56)","v":0},{"$f":"SUM(J50:J56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Income Limit \n(% AMI)","Rent Limit Calc. Formula","Unit Size ","No. of Units","Maximum Gross Rent ","Less Utility Allowance","Maximum Net Rent ","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents"]
[]
[]
[]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D62>0,+H62*D62,\" \")","v":" "},{"$f":"IF(D62>0,G62*D62,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D63=0,\" \",IF($B$62=\"TCAC\",VLOOKUP($A$62,TCACrents,2,FALSE),IF($B$62=\"CalHFA\",VLOOKUP($A$62,CalHFArents,2,FALSE),VLOOKUP($A$62,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D63>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D63>0,SUM(E63:F63),\" \")","v":" "},0,{"$f":"IF(D63>0,+H63*D63,\" \")","v":" "}," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D64=0,\" \",IF($B$62=\"TCAC\",VLOOKUP($A$62,TCACrents,3,FALSE),IF($B$62=\"CalHFA\",VLOOKUP($A$62,CalHFArents,3,FALSE),VLOOKUP($A$62,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D64>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," "]
["this category",{"$f":"+D69/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D65=0,\" \",IF($B$62=\"TCAC\",VLOOKUP($A$62,TCACrents,4,FALSE),IF($B$62=\"CalHFA\",VLOOKUP($A$62,CalHFArents,4,FALSE),VLOOKUP($A$62,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D65>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D66=0,\" \",IF($B$62=\"TCAC\",VLOOKUP($A$62,TCACrents,5,FALSE),IF($B$62=\"CalHFA\",VLOOKUP($A$62,CalHFArents,5,FALSE),VLOOKUP($A$62,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D66>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D67=0,\" \",IF($B$62=\"TCAC\",VLOOKUP($A$62,TCACrents,6,FALSE),IF($B$62=\"CalHFA\",VLOOKUP($A$62,CalHFArents,6,FALSE),VLOOKUP($A$62,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D67>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D68=0,\" \",IF($B$62=\"TCAC\",VLOOKUP($A$62,TCACrents,7,FALSE),IF($B$62=\"CalHFA\",VLOOKUP($A$62,CalHFArents,7,FALSE),VLOOKUP($A$62,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D68>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," "]
[null,null,null,{"$f":"SUM(D62:D68)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I62:I68)","v":0},{"$f":"SUM(J62:J68)","v":0}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D70>0,+H70*D70,\" \")","v":" "},{"$f":"IF(D70>0,G70*D70,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D71=0,\" \",IF($B$70=\"TCAC\",VLOOKUP($A$70,TCACrents,2,FALSE),IF($B$70=\"CalHFA\",VLOOKUP($A$70,CalHFArents,2,FALSE),VLOOKUP($A$70,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D71>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D71>0,SUM(E71:F71),\" \")","v":" "},0,{"$f":"IF(D71>0,+H71*D71,\" \")","v":" "}," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D72=0,\" \",IF($B$70=\"TCAC\",VLOOKUP($A$70,TCACrents,3,FALSE),IF($B$70=\"CalHFA\",VLOOKUP($A$70,CalHFArents,3,FALSE),VLOOKUP($A$70,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D72>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," "]
["this category",{"$f":"+D77/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D73=0,\" \",IF($B$70=\"TCAC\",VLOOKUP($A$70,TCACrents,4,FALSE),IF($B$70=\"CalHFA\",VLOOKUP($A$70,CalHFArents,4,FALSE),VLOOKUP($A$70,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D73>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D74=0,\" \",IF($B$70=\"TCAC\",VLOOKUP($A$70,TCACrents,5,FALSE),IF($B$70=\"CalHFA\",VLOOKUP($A$70,CalHFArents,5,FALSE),VLOOKUP($A$70,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D74>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D75=0,\" \",IF($B$70=\"TCAC\",VLOOKUP($A$70,TCACrents,6,FALSE),IF($B$70=\"CalHFA\",VLOOKUP($A$70,CalHFArents,6,FALSE),VLOOKUP($A$70,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D75>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D76=0,\" \",IF($B$70=\"TCAC\",VLOOKUP($A$70,TCACrents,7,FALSE),IF($B$70=\"CalHFA\",VLOOKUP($A$70,CalHFArents,7,FALSE),VLOOKUP($A$70,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D76>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," "]
[null,null,null,{"$f":"SUM(D70:D76)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I70:I76)","v":0},{"$f":"SUM(J70:J76)","v":0}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D78>0,+H78*D78,\" \")","v":" "},{"$f":"IF(D78>0,G78*D78,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D79=0,\" \",IF($B$78=\"TCAC\",VLOOKUP($A$78,TCACrents,2,FALSE),IF($B$78=\"CalHFA\",VLOOKUP($A$78,CalHFArents,2,FALSE),VLOOKUP($A$78,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D79>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D79>0,SUM(E79:F79),\" \")","v":" "},0,{"$f":"IF(D79>0,+H79*D79,\" \")","v":" "}," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D80=0,\" \",IF($B$78=\"TCAC\",VLOOKUP($A$78,TCACrents,3,FALSE),IF($B$78=\"CalHFA\",VLOOKUP($A$78,CalHFArents,3,FALSE),VLOOKUP($A$78,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D80>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," "]
["this category",{"$f":"+D85/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D81=0,\" \",IF($B$78=\"TCAC\",VLOOKUP($A$78,TCACrents,4,FALSE),IF($B$78=\"CalHFA\",VLOOKUP($A$78,CalHFArents,4,FALSE),VLOOKUP($A$78,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D81>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D82=0,\" \",IF($B$78=\"TCAC\",VLOOKUP($A$78,TCACrents,5,FALSE),IF($B$78=\"CalHFA\",VLOOKUP($A$78,CalHFArents,5,FALSE),VLOOKUP($A$78,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D82>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D83=0,\" \",IF($B$78=\"TCAC\",VLOOKUP($A$78,TCACrents,6,FALSE),IF($B$78=\"CalHFA\",VLOOKUP($A$78,CalHFArents,6,FALSE),VLOOKUP($A$78,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D83>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D84=0,\" \",IF($B$78=\"TCAC\",VLOOKUP($A$78,TCACrents,7,FALSE),IF($B$78=\"CalHFA\",VLOOKUP($A$78,CalHFArents,7,FALSE),VLOOKUP($A$78,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D84>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," "]
[null,null,null,{"$f":"SUM(D78:D84)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I78:I84)","v":0},{"$f":"SUM(J78:J84)","v":0}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D86>0,+H86*D86,\" \")","v":" "},{"$f":"IF(D86>0,G86*D86,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D87=0,\" \",IF($B$86=\"TCAC\",VLOOKUP($A$86,TCACrents,2,FALSE),IF($B$86=\"CalHFA\",VLOOKUP($A$86,CalHFArents,2,FALSE),VLOOKUP($A$86,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D87>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D87>0,SUM(E87:F87),\" \")","v":" "},0,{"$f":"IF(D87>0,+H87*D87,\" \")","v":" "}," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D88=0,\" \",IF($B$86=\"TCAC\",VLOOKUP($A$86,TCACrents,3,FALSE),IF($B$86=\"CalHFA\",VLOOKUP($A$86,CalHFArents,3,FALSE),VLOOKUP($A$86,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D88>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," "]
["this category",{"$f":"+D93/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D89=0,\" \",IF($B$86=\"TCAC\",VLOOKUP($A$86,TCACrents,4,FALSE),IF($B$86=\"CalHFA\",VLOOKUP($A$86,CalHFArents,4,FALSE),VLOOKUP($A$86,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D89>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D90=0,\" \",IF($B$86=\"TCAC\",VLOOKUP($A$86,TCACrents,5,FALSE),IF($B$86=\"CalHFA\",VLOOKUP($A$86,CalHFArents,5,FALSE),VLOOKUP($A$86,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D90>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D91=0,\" \",IF($B$86=\"TCAC\",VLOOKUP($A$86,TCACrents,6,FALSE),IF($B$86=\"CalHFA\",VLOOKUP($A$86,CalHFArents,6,FALSE),VLOOKUP($A$86,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D91>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D92=0,\" \",IF($B$86=\"TCAC\",VLOOKUP($A$86,TCACrents,7,FALSE),IF($B$86=\"CalHFA\",VLOOKUP($A$86,CalHFArents,7,FALSE),VLOOKUP($A$86,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D92>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," "]
[null,null,null,{"$f":"SUM(D86:D92)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I86:I92)","v":0},{"$f":"SUM(J86:J92)","v":0}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D94>0,+H94*D94,\" \")","v":" "},{"$f":"IF(D94>0,G94*D94,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D95=0,\" \",IF($B$94=\"TCAC\",VLOOKUP($A$94,TCACrents,2,FALSE),IF($B$94=\"CalHFA\",VLOOKUP($A$94,CalHFArents,2,FALSE),VLOOKUP($A$94,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D95>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D95>0,SUM(E95:F95),\" \")","v":" "},0,{"$f":"IF(D95>0,+H95*D95,\" \")","v":" "}," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D96=0,\" \",IF($B$94=\"TCAC\",VLOOKUP($A$94,TCACrents,3,FALSE),IF($B$94=\"CalHFA\",VLOOKUP($A$94,CalHFArents,3,FALSE),VLOOKUP($A$94,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D96>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," "]
["this category",{"$f":"+D101/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D97=0,\" \",IF($B$94=\"TCAC\",VLOOKUP($A$94,TCACrents,4,FALSE),IF($B$94=\"CalHFA\",VLOOKUP($A$94,CalHFArents,4,FALSE),VLOOKUP($A$94,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D97>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D98=0,\" \",IF($B$94=\"TCAC\",VLOOKUP($A$94,TCACrents,5,FALSE),IF($B$94=\"CalHFA\",VLOOKUP($A$94,CalHFArents,5,FALSE),VLOOKUP($A$94,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D98>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D99=0,\" \",IF($B$94=\"TCAC\",VLOOKUP($A$94,TCACrents,6,FALSE),IF($B$94=\"CalHFA\",VLOOKUP($A$94,CalHFArents,6,FALSE),VLOOKUP($A$94,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D99>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D100=0,\" \",IF($B$94=\"TCAC\",VLOOKUP($A$94,TCACrents,7,FALSE),IF($B$94=\"CalHFA\",VLOOKUP($A$94,CalHFArents,7,FALSE),VLOOKUP($A$94,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D100>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," "]
[null,null,null,{"$f":"SUM(D94:D100)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I94:I100)","v":0},{"$f":"SUM(J94:J100)","v":0}]
[null,null,"Beds",0,0,0,0,0,{"$f":"IF(D102>0,+H102*D102,\" \")","v":" "},{"$f":"IF(D102>0,G102*D102,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D103=0,\" \",IF($B$102=\"TCAC\",VLOOKUP($A$102,TCACrents,2,FALSE),IF($B$102=\"CalHFA\",VLOOKUP($A$102,CalHFArents,2,FALSE),VLOOKUP($A$102,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D103>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D103>0,SUM(E103:F103),\" \")","v":" "},0,{"$f":"IF(D103>0,+H103*D103,\" \")","v":" "}," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D104=0,\" \",IF($B$102=\"TCAC\",VLOOKUP($A$102,TCACrents,3,FALSE),IF($B$102=\"CalHFA\",VLOOKUP($A$102,CalHFArents,3,FALSE),VLOOKUP($A$102,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D104>0,-Misc.!$AA$49,\" \")","v":" "}," ",0," "," "]
["this category",{"$f":"+D109/D$110","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D105=0,\" \",IF($B$102=\"TCAC\",VLOOKUP($A$102,TCACrents,4,FALSE),IF($B$102=\"CalHFA\",VLOOKUP($A$102,CalHFArents,4,FALSE),VLOOKUP($A$102,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D105>0,-Misc.!$AD$49,\" \")","v":" "}," ",0," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D106=0,\" \",IF($B$102=\"TCAC\",VLOOKUP($A$102,TCACrents,5,FALSE),IF($B$102=\"CalHFA\",VLOOKUP($A$102,CalHFArents,5,FALSE),VLOOKUP($A$102,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D106>0,-Misc.!$AG$49,\" \")","v":" "}," ",0," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D107=0,\" \",IF($B$102=\"TCAC\",VLOOKUP($A$102,TCACrents,6,FALSE),IF($B$102=\"CalHFA\",VLOOKUP($A$102,CalHFArents,6,FALSE),VLOOKUP($A$102,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D107>0,-Misc.!$AJ$49,\" \")","v":" "}," ",0," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D108=0,\" \",IF($B$102=\"TCAC\",VLOOKUP($A$102,TCACrents,7,FALSE),IF($B$102=\"CalHFA\",VLOOKUP($A$102,CalHFArents,7,FALSE),VLOOKUP($A$102,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D108>0,-Misc.!$AM$49,\" \")","v":" "}," ",0," "," "]
[null,null,null,{"$f":"SUM(D102:D108)","v":0},"Subtotal  ",null,null,null,{"$f":"SUM(I102:I108)","v":0},{"$f":"SUM(J102:J108)","v":0}]
["Total Restricted Units",null,null,{"$f":"+D25+D33+D41+D49+D57+D69+D77+D85+D93+D101+D109","v":0},"Monthly Rental Income from Restricted Units",null,null,null,{"$f":"+I25+I33+I41+I49+I57+I69+I77+I85+I93+I101+I109","v":0},{"$f":"+J25+J33+J41+J49+J57+J69+J77+J85+J93+J101+J109","v":0}]
[]
["Unrestricted Units",null,null,0,null,null,null,0,{"$f":"+D112*H112","v":0}]
[null,null,null,0,null,null,null,0,{"$f":"+D113*H113","v":0}]
[null,null,null,0,null,null,null,0,0]
[null,null,null,0,null,null,null,0,{"$f":"+D115*H115","v":0}]
[null,null,null,0,null,null,null,0,{"$f":"+D116*H116","v":0}]
[null,null,null,0,null,null,null,0,{"$f":"+D117*H117","v":0}]
[null,null,null,0,null,null,null,0,{"$f":"+D118*H118","v":0}]
[null,null,null,0,null,null,null,0,0]
[null,null,null,0,null,null,null,0,0]
["Manager Unit",null,null,0,null,null,null,0,0]
["Manager Unit",null,null,0,null,null,null,0,{"$f":"+D122*H122","v":0}]
["Manager Unit",null,null,0,null,null,null,0,0]
["Total Unrestricted Units",null,null,{"$f":"SUM(D112:D123)","v":0},null,null,null,"Subtotal  ",{"$f":"SUM(I112:I123)","v":0}]
["Total Units",null,null,{"$f":"D110+D124","v":0}]
["Other Rent Limits"]
["Enter below any rent limits that are both the most restrictive and that are required by sources other than tax credits,"]
["bonds, or MHP (e.g.. HOME or USDA Rural Development).  Describe the limts in the box to the right."]
["After you are done, complete the table above."]
[]
[null,"Gross Rent Limits",null,null,null,null,null,"Description of \nOther Rent Limits"]
[]
["Income ","Unit Size (Bdrms)"]
["Level",0,1,2,3,4,5]
[0.65,0,0,0,0,0,0]
[0.6,0,0,0,0,0,0]
[0.55000000000000004,0,0,0,0,0,0]
[0.5,0,0,0,0,0,0]
[0.45,0,0,0,0,0,0]
[0.4,0,0,0,0,0,0]
[0.35,0,0,0,0,0,0]
[0.3,0,0,0,0,0,0]
[0.25,0,0,0,0,0,0]
[0.2,0,0,0,0,0,0]
[0.15,0,0,0,0,0,0]
[]
["Restricted Units by Income and Unit Size"]
[]
[null,"Restricted Units by Income Level",null,null,null,"Restricted Units by Unit Size"]
[]
[null,null,null,"% of ",null,null,null,"% of "]
[null,"Income ",null,"Restricted ",null,"Unit ",null,"Restricted "]
[null,"Level","No.","Units",null,"Size","Units","Units"]
[null,0.65,{"$f":"+D154*D$110","v":0},{"$f":"SUM(IF(A$18=B154,B$23,0),IF(A$26=B154,B$29,0),IF(A$34=B154,B$37,0),IF(A$42=B154,B$45,0),IF(A$50=B154,B$53,0),IF(A$62=B154,B$65,0),IF(A$70=B154,B$73,0),IF(A$78=B154,B$81,0),IF(A$86=B154,$B$89,0),IF(A$94=B154,$B$97,0),IF(A$102=B154,$B$105))","v":0},null,"Beds",{"$f":"SUMIF($C$18:C$108,$F$154,$D$18:$D$108)","v":0},{"$f":"+G154/G$161","v":{"$error":"#DIV/0!"}}]
[null,0.6,0,0,null,"0 Bdrm.",{"$f":"SUMIF(C$18:C$108,F155,D$18:D$108)","v":0},{"$error":"#DIV/0!"}]
[null,0.55000000000000004,0,0,null,"1 Bdrm.",0,{"$error":"#DIV/0!"}]
[null,0.5,0,0,null,"2 Bdrm.",0,{"$error":"#DIV/0!"}]
[null,0.45,0,0,null,"3 Bdrm.",0,{"$error":"#DIV/0!"}]
[null,0.4,0,0,null,"4 Bdrm.",0,{"$error":"#DIV/0!"}]
[null,0.35,0,0,null,"5 Bdrm.",0,{"$error":"#DIV/0!"}]
[null,0.3,0,0,null,"Total:",{"$f":"SUM(G154:G160)","v":0},{"$error":"#DIV/0!"}]
[null,0.25,0,0]
[null,0.2,0,0]
[null,0.15,0,0]
[null,"Total:",{"$f":"SUM(C154:C164)","v":0},{"$f":"SUM(D154:D164)","v":0}]
[null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]

{"sheet":"NPLH Rents","index":7,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[[3,4,6,4],[3,5,6,5],[3,6,6,6],[0,0,0,9],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[1,0,2,9]]}
[{"$f":"'General '!A45","v":0}]
["No Place Like Home (NPLH) Program - Rents and Unit Mix\nfor units assisted by NPLH"]
[]
["Income Limit \n(% AMI)","Rent Limit Calc. Formula","Unit Size ","No. of NPLH Units","Maximum Gross Rent ","Less Utility Allowance","Maximum Net Rent ","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents"]
[]
[]
[]
[{"$f":"IF('Rents '!A18=\"\",\"\",'Rents '!A18)","v":""},{"$f":"IF('Rents '!B18=\"\",\"\",'Rents '!B18)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H18","v":0},{"$f":"IF(D8>0,+H8*D8,\" \")","v":" "},{"$f":"IF(D8>0,G8*D8,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D9=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,2,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,2,FALSE),VLOOKUP($A$8,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D9>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D9>0,SUM(E9:F9),\" \")","v":" "},{"$f":"'Rents '!H19","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D10=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,3,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,3,FALSE),VLOOKUP($A$8,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D10>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H20","v":0}," "," "]
["this category",{"$f":"+D15/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D11=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,4,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,4,FALSE),VLOOKUP($A$8,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D11>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H21","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D12=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,5,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,5,FALSE),VLOOKUP($A$8,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D12>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H22","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D13=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,6,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,6,FALSE),VLOOKUP($A$8,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D13>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H23","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D14=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,7,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,7,FALSE),VLOOKUP($A$8,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D14>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H24","v":0}," "," "]
[null,null,null,{"$f":"SUM(D8:D14)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I8:I14)","v":0},{"$f":"SUM(J8:J14)","v":0}]
[{"$f":"IF('Rents '!A26=\"\",\"\",'Rents '!A26)","v":""},{"$f":"IF('Rents '!B26=\"\",\"\",'Rents '!B26)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H26","v":0},{"$f":"IF(D16>0,+H16*D16,\" \")","v":" "},{"$f":"IF(D16>0,G16*D16,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D17=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,2,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,2,FALSE),VLOOKUP($A$16,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D17>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D17>0,SUM(E17:F17),\" \")","v":" "},{"$f":"'Rents '!H27","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D18=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,3,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,3,FALSE),VLOOKUP($A$16,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D18>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H28","v":0}," "," "]
["this category",{"$f":"+D23/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D19=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,4,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,4,FALSE),VLOOKUP($A$16,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D19>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H29","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D20=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,5,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,5,FALSE),VLOOKUP($A$16,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D20>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H30","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D21=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,6,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,6,FALSE),VLOOKUP($A$16,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D21>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H31","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D22=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,7,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,7,FALSE),VLOOKUP($A$16,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D22>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H32","v":0}," "," "]
[null,null,null,{"$f":"SUM(D16:D22)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I16:I22)","v":0},{"$f":"SUM(J16:J22)","v":0}]
[{"$f":"IF('Rents '!A34=\"\",\"\",'Rents '!A34)","v":""},{"$f":"IF('Rents '!B34=\"\",\"\",'Rents '!B34)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H34","v":0},{"$f":"IF(D24>0,+H24*D24,\" \")","v":" "},{"$f":"IF(D24>0,G24*D24,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D25=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,2,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,2,FALSE),VLOOKUP($A$24,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D25>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D25>0,SUM(E25:F25),\" \")","v":" "},{"$f":"'Rents '!H35","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D26=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,3,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,3,FALSE),VLOOKUP($A$24,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D26>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H36","v":0}," "," "]
["this category",{"$f":"+D31/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D27=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,4,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,4,FALSE),VLOOKUP($A$24,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D27>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H37","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D28=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,5,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,5,FALSE),VLOOKUP($A$24,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D28>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H38","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D29=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,6,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,6,FALSE),VLOOKUP($A$24,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D29>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H39","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D30=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,7,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,7,FALSE),VLOOKUP($A$24,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D30>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H40","v":0}," "," "]
[null,null,null,{"$f":"SUM(D24:D30)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I24:I30)","v":0},{"$f":"SUM(J24:J30)","v":0}]
[{"$f":"IF('Rents '!A42=\"\",\"\",'Rents '!A42)","v":""},{"$f":"IF('Rents '!B42=\"\",\"\",'Rents '!B42)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H42","v":0},{"$f":"IF(D32>0,+H32*D32,\" \")","v":" "},{"$f":"IF(D32>0,G32*D32,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D33=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,2,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,2,FALSE),VLOOKUP($A$32,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D33>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D33>0,SUM(E33:F33),\" \")","v":" "},{"$f":"'Rents '!H43","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D34=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,3,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,3,FALSE),VLOOKUP($A$32,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D34>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H44","v":0}," "," "]
["this category",{"$f":"+D39/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D35=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,4,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,4,FALSE),VLOOKUP($A$32,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D35>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H45","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D36=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,5,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,5,FALSE),VLOOKUP($A$32,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D36>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H46","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D37=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,6,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,6,FALSE),VLOOKUP($A$32,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D37>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H47","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D38=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,7,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,7,FALSE),VLOOKUP($A$32,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D38>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H48","v":0}," "," "]
[null,null,null,{"$f":"SUM(D32:D38)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I32:I38)","v":0},{"$f":"SUM(J32:J38)","v":0}]
[{"$f":"IF('Rents '!A50=\"\",\"\",'Rents '!A50)","v":""},{"$f":"IF('Rents '!B50=\"\",\"\",'Rents '!B50)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H50","v":0},{"$f":"IF(D40>0,+H40*D40,\" \")","v":" "},{"$f":"IF(D40>0,G40*D40,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D41=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,2,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,2,FALSE),VLOOKUP($A$40,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D41>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D41>0,SUM(E41:F41),\" \")","v":" "},{"$f":"'Rents '!H51","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D42=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,3,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,3,FALSE),VLOOKUP($A$40,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D42>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H52","v":0}," "," "]
["this category",{"$f":"+D47/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D43=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,4,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,4,FALSE),VLOOKUP($A$40,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D43>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H53","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D44=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,5,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,5,FALSE),VLOOKUP($A$40,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D44>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H54","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D45=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,6,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,6,FALSE),VLOOKUP($A$40,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D45>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H55","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D46=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,7,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,7,FALSE),VLOOKUP($A$40,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D46>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H56","v":0}," "," "]
[null,null,null,{"$f":"SUM(D40:D46)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I40:I46)","v":0},{"$f":"SUM(J40:J46)","v":0}]
["Total NPLH units",null,null,{"$f":"D15+D23+D31+D39+D47","v":0},"Monthly Rental Income from Restricted Units",null,null,null,{"$f":"+I15+I23+I31+I39+I47","v":0},{"$f":"+J15+J23+J31+J39+J47","v":0}]

{"sheet":"HHC Rents","index":8,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[[3,8,6,8],[3,9,6,9],[0,0,0,9],[1,0,2,9],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7]]}
[{"$f":"'General '!A45","v":0}]
["Housing for a Healthy California (HHC) Program - Article 1\nRents and Unit Mix for units assisted by HHC"]
[]
["Income Limit \n(% AMI)","Rent Limit Calc. Formula","Unit Size ","No. of HHC Units","Maximum Gross Rent ","Less Utility Allowance","Maximum Net Rent ","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents"]
[]
[]
[]
[{"$f":"IF('Rents '!A18=\"\",\"\",'Rents '!A18)","v":""},{"$f":"IF('Rents '!B18=\"\",\"\",'Rents '!B18)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H18","v":0},{"$f":"IF(D8>0,+H8*D8,\" \")","v":" "},{"$f":"IF(D8>0,G8*D8,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D9=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,2,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,2,FALSE),VLOOKUP($A$8,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D9>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D9>0,SUM(E9:F9),\" \")","v":" "},{"$f":"'Rents '!H19","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D10=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,3,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,3,FALSE),VLOOKUP($A$8,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D10>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H20","v":0}," "," "]
["this category",{"$f":"+D15/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D11=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,4,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,4,FALSE),VLOOKUP($A$8,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D11>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H21","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D12=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,5,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,5,FALSE),VLOOKUP($A$8,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D12>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H22","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D13=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,6,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,6,FALSE),VLOOKUP($A$8,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D13>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H23","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D14=0,\" \",IF($B$8=\"TCAC\",VLOOKUP($A$8,TCACrents,7,FALSE),IF($B$8=\"CalHFA\",VLOOKUP($A$8,CalHFArents,7,FALSE),VLOOKUP($A$8,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D14>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H24","v":0}," "," "]
[null,null,null,{"$f":"SUM(D8:D14)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I8:I14)","v":0},{"$f":"SUM(J8:J14)","v":0}]
[{"$f":"IF('Rents '!A26=\"\",\"\",'Rents '!A26)","v":""},{"$f":"IF('Rents '!B26=\"\",\"\",'Rents '!B26)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H26","v":0},{"$f":"IF(D16>0,+H16*D16,\" \")","v":" "},{"$f":"IF(D16>0,G16*D16,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D17=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,2,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,2,FALSE),VLOOKUP($A$16,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D17>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D17>0,SUM(E17:F17),\" \")","v":" "},{"$f":"'Rents '!H27","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D18=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,3,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,3,FALSE),VLOOKUP($A$16,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D18>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H28","v":0}," "," "]
["this category",{"$f":"+D23/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D19=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,4,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,4,FALSE),VLOOKUP($A$16,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D19>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H29","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D20=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,5,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,5,FALSE),VLOOKUP($A$16,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D20>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H30","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D21=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,6,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,6,FALSE),VLOOKUP($A$16,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D21>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H31","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D22=0,\" \",IF($B$16=\"TCAC\",VLOOKUP($A$16,TCACrents,7,FALSE),IF($B$16=\"CalHFA\",VLOOKUP($A$16,CalHFArents,7,FALSE),VLOOKUP($A$16,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D22>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H32","v":0}," "," "]
[null,null,null,{"$f":"SUM(D16:D22)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I16:I22)","v":0},{"$f":"SUM(J16:J22)","v":0}]
[{"$f":"IF('Rents '!A34=\"\",\"\",'Rents '!A34)","v":""},{"$f":"IF('Rents '!B34=\"\",\"\",'Rents '!B34)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H34","v":0},{"$f":"IF(D24>0,+H24*D24,\" \")","v":" "},{"$f":"IF(D24>0,G24*D24,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D25=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,2,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,2,FALSE),VLOOKUP($A$24,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D25>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D25>0,SUM(E25:F25),\" \")","v":" "},{"$f":"'Rents '!H35","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D26=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,3,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,3,FALSE),VLOOKUP($A$24,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D26>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H36","v":0}," "," "]
["this category",{"$f":"+D31/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D27=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,4,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,4,FALSE),VLOOKUP($A$24,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D27>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H37","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D28=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,5,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,5,FALSE),VLOOKUP($A$24,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D28>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H38","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D29=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,6,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,6,FALSE),VLOOKUP($A$24,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D29>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H39","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D30=0,\" \",IF($B$24=\"TCAC\",VLOOKUP($A$24,TCACrents,7,FALSE),IF($B$24=\"CalHFA\",VLOOKUP($A$24,CalHFArents,7,FALSE),VLOOKUP($A$24,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D30>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H40","v":0}," "," "]
[null,null,null,{"$f":"SUM(D24:D30)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I24:I30)","v":0},{"$f":"SUM(J24:J30)","v":0}]
[{"$f":"IF('Rents '!A42=\"\",\"\",'Rents '!A42)","v":""},{"$f":"IF('Rents '!B42=\"\",\"\",'Rents '!B42)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H42","v":0},{"$f":"IF(D32>0,+H32*D32,\" \")","v":" "},{"$f":"IF(D32>0,G32*D32,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D33=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,2,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,2,FALSE),VLOOKUP($A$32,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D33>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D33>0,SUM(E33:F33),\" \")","v":" "},{"$f":"'Rents '!H43","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D34=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,3,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,3,FALSE),VLOOKUP($A$32,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D34>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H44","v":0}," "," "]
["this category",{"$f":"+D39/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D35=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,4,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,4,FALSE),VLOOKUP($A$32,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D35>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H45","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D36=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,5,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,5,FALSE),VLOOKUP($A$32,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D36>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H46","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D37=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,6,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,6,FALSE),VLOOKUP($A$32,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D37>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H47","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D38=0,\" \",IF($B$32=\"TCAC\",VLOOKUP($A$32,TCACrents,7,FALSE),IF($B$32=\"CalHFA\",VLOOKUP($A$32,CalHFArents,7,FALSE),VLOOKUP($A$32,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D38>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H48","v":0}," "," "]
[null,null,null,{"$f":"SUM(D32:D38)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I32:I38)","v":0},{"$f":"SUM(J32:J38)","v":0}]
[{"$f":"IF('Rents '!A50=\"\",\"\",'Rents '!A50)","v":""},{"$f":"IF('Rents '!B50=\"\",\"\",'Rents '!B50)","v":""},"Beds",0,0,0,0,{"$f":"'Rents '!H50","v":0},{"$f":"IF(D40>0,+H40*D40,\" \")","v":" "},{"$f":"IF(D40>0,G40*D40,\" \")","v":" "}]
[null,null,"0 Bdrm.",0,{"$f":"IF(D41=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,2,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,2,FALSE),VLOOKUP($A$40,Otherrents,2,FALSE))))","v":" "},{"$f":"IF(D41>0,-Misc.!$X$49,\" \")","v":" "},{"$f":"IF(D41>0,SUM(E41:F41),\" \")","v":" "},{"$f":"'Rents '!H51","v":0}," "," "]
["% of Restricted Units in",null,"1 Bdrm.",0,{"$f":"IF(D42=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,3,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,3,FALSE),VLOOKUP($A$40,Otherrents,3,FALSE))))","v":" "},{"$f":"IF(D42>0,-Misc.!$AA$49,\" \")","v":" "}," ",{"$f":"'Rents '!H52","v":0}," "," "]
["this category",{"$f":"+D47/D$48","v":{"$error":"#DIV/0!"}},"2 Bdrm.",0,{"$f":"IF(D43=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,4,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,4,FALSE),VLOOKUP($A$40,Otherrents,4,FALSE))))","v":" "},{"$f":"IF(D43>0,-Misc.!$AD$49,\" \")","v":" "}," ",{"$f":"'Rents '!H53","v":0}," "," "]
[null,null,"3 Bdrm.",0,{"$f":"IF(D44=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,5,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,5,FALSE),VLOOKUP($A$40,Otherrents,5,FALSE))))","v":" "},{"$f":"IF(D44>0,-Misc.!$AG$49,\" \")","v":" "}," ",{"$f":"'Rents '!H54","v":0}," "," "]
[null,null,"4 Bdrm.",0,{"$f":"IF(D45=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,6,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,6,FALSE),VLOOKUP($A$40,Otherrents,6,FALSE))))","v":" "},{"$f":"IF(D45>0,-Misc.!$AJ$49,\" \")","v":" "}," ",{"$f":"'Rents '!H55","v":0}," "," "]
[null,null,"5 Bdrm.",0,{"$f":"IF(D46=0,\" \",IF($B$40=\"TCAC\",VLOOKUP($A$40,TCACrents,7,FALSE),IF($B$40=\"CalHFA\",VLOOKUP($A$40,CalHFArents,7,FALSE),VLOOKUP($A$40,Otherrents,7,FALSE))))","v":" "},{"$f":"IF(D46>0,-Misc.!$AM$49,\" \")","v":" "}," ",{"$f":"'Rents '!H56","v":0}," "," "]
[null,null,null,{"$f":"SUM(D40:D46)","v":0},"Subtotal   ",null,null,null,{"$f":"SUM(I40:I46)","v":0},{"$f":"SUM(J40:J46)","v":0}]
["Total HHC units",null,null,{"$f":"D15+D23+D31+D39+D47","v":0},"Monthly Rental Income from Restricted Units",null,null,null,{"$f":"+I15+I23+I31+I39+I47","v":0},{"$f":"+J15+J23+J31+J39+J47","v":0}]

{"sheet":"Subsidies","index":9,"n_rows":134,"n_cols":14,"rows_kept":134,"cut":false,"hidden":false,"merged":[[128,10,128,11],[130,10,130,11],[8,0,8,7],[116,4,116,5],[116,6,116,7],[116,8,116,9],[12,5,12,6],[12,10,12,11],[13,10,16,10],[13,1,16,1],[13,2,16,2],[13,0,16,0],[59,6,62,6],[59,11,62,11],[59,5,62,5],[59,9,62,9],[132,0,132,11],[0,0,0,11],[1,0,1,11],[58,5,58,6],[58,10,58,11],[4,0,4,11],[6,0,6,11],[56,3,56,6],[2,0,2,11],[10,8,10,11],[13,11,16,11],[13,5,16,5],[13,6,16,6],[13,7,16,7],[13,8,16,8],[10,3,10,6],[59,10,62,10],[13,3,16,3],[59,1,62,1],[59,2,62,2],[59,3,62,3],[13,9,16,9],[13,4,16,4],[59,8,62,8],[59,4,62,4],[113,0,113,11],[56,8,56,11],[118,0,118,3],[114,6,114,7],[115,6,115,7],[114,0,114,3],[115,0,115,3],[116,0,116,3],[117,0,117,3],[117,4,117,5],[118,4,118,5],[59,0,62,0],[117,8,117,9],[118,8,118,9],[115,4,115,5],[116,10,116,11],[115,8,115,9],[121,0,121,3],[119,6,119,7],[120,6,120,7],[121,6,121,7],[121,4,121,5],[119,4,119,5],[120,4,120,5],[119,0,119,3],[120,0,120,3],[8,8,8,9],[134,0,153,11],[121,10,121,11],[119,10,119,11],[120,10,120,11],[114,10,114,11],[115,10,115,11],[117,10,117,11],[118,10,118,11],[119,8,119,9],[120,8,120,9],[114,4,114,5],[121,8,121,9],[117,6,117,7],[118,6,118,7],[114,8,114,9]]}
[{"$f":"'General '!A45","v":0}]
["SUBSIDY INFORMATION"]
["Incremental Income from Rent/Operating Subsidies Based on Contract Rents "]
[]
["The top part of this section  estimates incremental income from rent subsidy contracts, such as Section 8, above and beyond either 1) maximum restricted rents or 2) proposed rents.  Complete this part only if the Project will have a rent subsidy based on contract rents. "]
[]
["List all Project-based or sponsor-based rent/operating subsidies in the bottom portion of this section, under the \"Rent/Operating Subsidy Programs\" heading."]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["Is Subsidy payments over net rent based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(I9<>\"Proposed Rents\",1,0)","v":1}]
[]
[null,null,null,"Incremental Income from \nRent/Operating Subsidy ",null,null,null,null,"Incremental Income from \nRent/Operating Subsidy "]
[]
[null,null,null,"Subsidy Program Name: ",null,null,null,null,"Subsidy Program Name: "]
["Income Limit \n(% AMI)","Rent Limit Calc. Formula","Unit Size ","Gross Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units Subsidized","Total Monthly Extra Income",null,"Gross Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units Subsidized","Total Monthly Extra Income"]
[]
[]
[]
[{"$f":"IF('Rents '!A18=\"\",\"\",'Rents '!A18)","v":""},{"$f":"IF('Rents '!B18=\"\",\"\",'Rents '!B18)","v":""},"Beds",0,{"$f":"IF(F18>0,IF($K$9=1,D18-'Rents '!G18,D18-'Rents '!H18),\" \")","v":" "},0,{"$f":"IF(F18>0,+E18*F18,\" \")","v":" "},null,0,{"$f":"IF(K18>0,IF($K$9=1,I18-'Rents '!G18,I18-'Rents '!H18),\" \")","v":" "},0,{"$f":"IF(K18>0,+J18*K18,\" \")","v":" "},null,{"$f":"'Rents '!D18+'NPLH Rents'!D8","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F19>0,IF($K$9=1,D19-'Rents '!G19,D19-'Rents '!H19),\" \")","v":" "},0," ",null,0,{"$f":"IF(K19>0,IF($K$9=1,I19-'Rents '!G19,I19-'Rents '!H19),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D19+'NPLH Rents'!D9","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F20>0,IF($K$9=1,D20-'Rents '!G20,D20-'Rents '!H20),\" \")","v":" "},0," ",null,0,{"$f":"IF(K20>0,IF($K$9=1,I20-'Rents '!G20,I20-'Rents '!H20),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D20+'NPLH Rents'!D10","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F21>0,IF($K$9=1,D21-'Rents '!G21,D21-'Rents '!H21),\" \")","v":" "},0," ",null,0,{"$f":"IF(K21>0,IF($K$9=1,I21-'Rents '!G21,I21-'Rents '!H21),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D21+'NPLH Rents'!D11","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F22>0,IF($K$9=1,D22-'Rents '!G22,D22-'Rents '!H22),\" \")","v":" "},0," ",null,0,{"$f":"IF(K22>0,IF($K$9=1,I22-'Rents '!G22,I22-'Rents '!H22),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D22+'NPLH Rents'!D12","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F23>0,IF($K$9=1,D23-'Rents '!G23,D23-'Rents '!H23),\" \")","v":" "},0," ",null,0,{"$f":"IF(K23>0,IF($K$9=1,I23-'Rents '!G23,I23-'Rents '!H23),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D23+'NPLH Rents'!D13","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F24>0,IF($K$9=1,D24-'Rents '!G24,D24-'Rents '!H24),\" \")","v":" "},0," ",null,0,{"$f":"IF(K24>0,IF($K$9=1,I24-'Rents '!G24,I24-'Rents '!H24),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D24+'NPLH Rents'!D14","v":0}]
[]
[{"$f":"IF('Rents '!A26=\"\",\"\",'Rents '!A26)","v":""},{"$f":"IF('Rents '!B26=\"\",\"\",'Rents '!B26)","v":""},"Beds",0,{"$f":"IF(F26>0,IF($K$9=1,D26-'Rents '!G26,D26-'Rents '!H26),\" \")","v":" "},0,{"$f":"IF(F26>0,+E26*F26,\" \")","v":" "},null,0,{"$f":"IF(K26>0,IF($K$9=1,I26-'Rents '!G26,I26-'Rents '!H26),\" \")","v":" "},0,{"$f":"IF(K26>0,+J26*K26,\" \")","v":" "},null,{"$f":"'Rents '!D26+'NPLH Rents'!D16","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F27>0,IF($K$9=1,D27-'Rents '!G27,D27-'Rents '!H27),\" \")","v":" "},0," ",null,0,{"$f":"IF(K27>0,IF($K$9=1,I27-'Rents '!G27,I27-'Rents '!H27),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D27+'NPLH Rents'!D17","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F28>0,IF($K$9=1,D28-'Rents '!G28,D28-'Rents '!H28),\" \")","v":" "},0," ",null,0,{"$f":"IF(K28>0,IF($K$9=1,I28-'Rents '!G28,I28-'Rents '!H28),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D28+'NPLH Rents'!D18","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F29>0,IF($K$9=1,D29-'Rents '!G29,D29-'Rents '!H29),\" \")","v":" "},0," ",null,0,{"$f":"IF(K29>0,IF($K$9=1,I29-'Rents '!G29,I29-'Rents '!H29),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D29+'NPLH Rents'!D19","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F30>0,IF($K$9=1,D30-'Rents '!G30,D30-'Rents '!H30),\" \")","v":" "},0," ",null,0,{"$f":"IF(K30>0,IF($K$9=1,I30-'Rents '!G30,I30-'Rents '!H30),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D30+'NPLH Rents'!D20","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F31>0,IF($K$9=1,D31-'Rents '!G31,D31-'Rents '!H31),\" \")","v":" "},0," ",null,0,{"$f":"IF(K31>0,IF($K$9=1,I31-'Rents '!G31,I31-'Rents '!H31),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D31+'NPLH Rents'!D21","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F32>0,IF($K$9=1,D32-'Rents '!G32,D32-'Rents '!H32),\" \")","v":" "},0," ",null,0,{"$f":"IF(K32>0,IF($K$9=1,I32-'Rents '!G32,I32-'Rents '!H32),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D32+'NPLH Rents'!D22","v":0}]
[]
[{"$f":"IF('Rents '!A34=\"\",\"\",'Rents '!A34)","v":""},{"$f":"IF('Rents '!B34=\"\",\"\",'Rents '!B34)","v":""},"Beds",0,{"$f":"IF(F34>0,IF($K$9=1,D34-'Rents '!G34,D34-'Rents '!H34),\" \")","v":" "},0,{"$f":"IF(F34>0,+E34*F34,\" \")","v":" "},null,0,{"$f":"IF(K34>0,IF($K$9=1,I34-'Rents '!G34,I34-'Rents '!H34),\" \")","v":" "},0,{"$f":"IF(K34>0,+J34*K34,\" \")","v":" "},null,{"$f":"'Rents '!D34+'NPLH Rents'!D24","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F35>0,IF($K$9=1,D35-'Rents '!G35,D35-'Rents '!H35),\" \")","v":" "},0," ",null,0,{"$f":"IF(K35>0,IF($K$9=1,I35-'Rents '!G35,I35-'Rents '!H35),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D35+'NPLH Rents'!D25","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F36>0,IF($K$9=1,D36-'Rents '!G36,D36-'Rents '!H36),\" \")","v":" "},0," ",null,0,{"$f":"IF(K36>0,IF($K$9=1,I36-'Rents '!G36,I36-'Rents '!H36),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D36+'NPLH Rents'!D26","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F37>0,IF($K$9=1,D37-'Rents '!G37,D37-'Rents '!H37),\" \")","v":" "},0," ",null,0,{"$f":"IF(K37>0,IF($K$9=1,I37-'Rents '!G37,I37-'Rents '!H37),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D37+'NPLH Rents'!D27","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F38>0,IF($K$9=1,D38-'Rents '!G38,D38-'Rents '!H38),\" \")","v":" "},0," ",null,0,{"$f":"IF(K38>0,IF($K$9=1,I38-'Rents '!G38,I38-'Rents '!H38),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D38+'NPLH Rents'!D28","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F39>0,IF($K$9=1,D39-'Rents '!G39,D39-'Rents '!H39),\" \")","v":" "},0," ",null,0,{"$f":"IF(K39>0,IF($K$9=1,I39-'Rents '!G39,I39-'Rents '!H39),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D39+'NPLH Rents'!D29","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F40>0,IF($K$9=1,D40-'Rents '!G40,D40-'Rents '!H40),\" \")","v":" "},0," ",null,0,{"$f":"IF(K40>0,IF($K$9=1,I40-'Rents '!G40,I40-'Rents '!H40),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D40+'NPLH Rents'!D30","v":0}]
[]
[{"$f":"IF('Rents '!A42=\"\",\"\",'Rents '!A42)","v":""},{"$f":"IF('Rents '!B42=\"\",\"\",'Rents '!B42)","v":""},"Beds",0,{"$f":"IF(F42>0,IF($K$9=1,D42-'Rents '!G42,D42-'Rents '!H42),\" \")","v":" "},0,{"$f":"IF(F42>0,+E42*F42,\" \")","v":" "},null,0,{"$f":"IF(K42>0,IF($K$9=1,I42-'Rents '!G42,I42-'Rents '!H42),\" \")","v":" "},0,{"$f":"IF(K42>0,+J42*K42,\" \")","v":" "},null,{"$f":"'Rents '!D42+'NPLH Rents'!D32","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F43>0,IF($K$9=1,D43-'Rents '!G43,D43-'Rents '!H43),\" \")","v":" "},0," ",null,0,{"$f":"IF(K43>0,IF($K$9=1,I43-'Rents '!G43,I43-'Rents '!H43),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D43+'NPLH Rents'!D33","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F44>0,IF($K$9=1,D44-'Rents '!G44,D44-'Rents '!H44),\" \")","v":" "},0," ",null,0,{"$f":"IF(K44>0,IF($K$9=1,I44-'Rents '!G44,I44-'Rents '!H44),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D44+'NPLH Rents'!D34","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F45>0,IF($K$9=1,D45-'Rents '!G45,D45-'Rents '!H45),\" \")","v":" "},0," ",null,0,{"$f":"IF(K45>0,IF($K$9=1,I45-'Rents '!G45,I45-'Rents '!H45),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D45+'NPLH Rents'!D35","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F46>0,IF($K$9=1,D46-'Rents '!G46,D46-'Rents '!H46),\" \")","v":" "},0," ",null,0,{"$f":"IF(K46>0,IF($K$9=1,I46-'Rents '!G46,I46-'Rents '!H46),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D46+'NPLH Rents'!D36","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F47>0,IF($K$9=1,D47-'Rents '!G47,D47-'Rents '!H47),\" \")","v":" "},0," ",null,0,{"$f":"IF(K47>0,IF($K$9=1,I47-'Rents '!G47,I47-'Rents '!H47),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D47+'NPLH Rents'!D37","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F48>0,IF($K$9=1,D48-'Rents '!G48,D48-'Rents '!H48),\" \")","v":" "},0," ",null,0,{"$f":"IF(K48>0,IF($K$9=1,I48-'Rents '!G48,I48-'Rents '!H48),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D48+'NPLH Rents'!D38","v":0}]
[]
[{"$f":"IF('Rents '!A50=\"\",\"\",'Rents '!A50)","v":""},{"$f":"IF('Rents '!B50=\"\",\"\",'Rents '!B50)","v":""},"Beds",0,{"$f":"IF(F50>0,IF($K$9=1,D50-'Rents '!G50,D50-'Rents '!H50),\" \")","v":" "},0,{"$f":"IF(F50>0,+E50*F50,\" \")","v":" "},null,0,{"$f":"IF(K50>0,IF($K$9=1,I50-'Rents '!G50,I50-'Rents '!H50),\" \")","v":" "},0,{"$f":"IF(K50>0,+J50*K50,\" \")","v":" "},null,{"$f":"'Rents '!D50+'NPLH Rents'!D40","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F51>0,IF($K$9=1,D51-'Rents '!G51,D51-'Rents '!H51),\" \")","v":" "},0," ",null,0,{"$f":"IF(K51>0,IF($K$9=1,I51-'Rents '!G51,I51-'Rents '!H51),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D51+'NPLH Rents'!D41","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F52>0,IF($K$9=1,D52-'Rents '!G52,D52-'Rents '!H52),\" \")","v":" "},0," ",null,0,{"$f":"IF(K52>0,IF($K$9=1,I52-'Rents '!G52,I52-'Rents '!H52),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D52+'NPLH Rents'!D42","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F53>0,IF($K$9=1,D53-'Rents '!G53,D53-'Rents '!H53),\" \")","v":" "},0," ",null,0,{"$f":"IF(K53>0,IF($K$9=1,I53-'Rents '!G53,I53-'Rents '!H53),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D53+'NPLH Rents'!D43","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F54>0,IF($K$9=1,D54-'Rents '!G54,D54-'Rents '!H54),\" \")","v":" "},0," ",null,0,{"$f":"IF(K54>0,IF($K$9=1,I54-'Rents '!G54,I54-'Rents '!H54),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D54+'NPLH Rents'!D44","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F55>0,IF($K$9=1,D55-'Rents '!G55,D55-'Rents '!H55),\" \")","v":" "},0," ",null,0,{"$f":"IF(K55>0,IF($K$9=1,I55-'Rents '!G55,I55-'Rents '!H55),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D55+'NPLH Rents'!D45","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F56>0,IF($K$9=1,D56-'Rents '!G56,D56-'Rents '!H56),\" \")","v":" "},0," ",null,0,{"$f":"IF(K56>0,IF($K$9=1,I56-'Rents '!G56,I56-'Rents '!H56),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D56+'NPLH Rents'!D46","v":0}]
[null,null,null,"Incremental Income from \nRent/Operating Subsidy ",null,null,null,null,"Incremental Income from \nRent/Operating Subsidy "]
[]
[null,null,null,"Subsidy Program Name: ",null,{"$f":"+F13","v":0},null,null,"Subsidy Program Name: ",null,{"$f":"+K13","v":0}]
["Income Limit \n(% AMI)","Rent Limit Calc. Formula","Unit Size ","Gross Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units Subsidized","Total Monthly Extra Income",null,"Gross Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units Subsidized","Total Monthly Extra Income"]
[]
[]
[]
[{"$f":"IF('Rents '!A62=\"\",\"\",'Rents '!A62)","v":""},{"$f":"IF('Rents '!B62=\"\",\"\",'Rents '!B62)","v":""},"Beds",0,{"$f":"IF(F64>0,IF($K$9=1,D64-'Rents '!G62,D64-'Rents '!H62),\" \")","v":" "},0,{"$f":"IF(F64>0,+E64*F64,\" \")","v":" "},null,0,{"$f":"IF(K64>0,IF($K$9=1,I64-'Rents '!G62,I64-'Rents '!H62),\" \")","v":" "},0,{"$f":"IF(K64>0,+J64*K64,\" \")","v":" "},null,{"$f":"'Rents '!D62","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F65>0,IF($K$9=1,D65-'Rents '!G63,D65-'Rents '!H63),\" \")","v":" "},0," ",null,0,{"$f":"IF(K65>0,IF($K$9=1,I65-'Rents '!G63,I65-'Rents '!H63),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D63","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F66>0,IF($K$9=1,D66-'Rents '!G64,D66-'Rents '!H64),\" \")","v":" "},0," ",null,0,{"$f":"IF(K66>0,IF($K$9=1,I66-'Rents '!G64,I66-'Rents '!H64),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D64","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F67>0,IF($K$9=1,D67-'Rents '!G65,D67-'Rents '!H65),\" \")","v":" "},0," ",null,0,{"$f":"IF(K67>0,IF($K$9=1,I67-'Rents '!G65,I67-'Rents '!H65),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D65","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F68>0,IF($K$9=1,D68-'Rents '!G66,D68-'Rents '!H66),\" \")","v":" "},0," ",null,0,{"$f":"IF(K68>0,IF($K$9=1,I68-'Rents '!G66,I68-'Rents '!H66),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D66","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F69>0,IF($K$9=1,D69-'Rents '!G67,D69-'Rents '!H67),\" \")","v":" "},0," ",null,0,{"$f":"IF(K69>0,IF($K$9=1,I69-'Rents '!G67,I69-'Rents '!H67),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D67","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F70>0,IF($K$9=1,D70-'Rents '!G68,D70-'Rents '!H68),\" \")","v":" "},0," ",null,0,{"$f":"IF(K70>0,IF($K$9=1,I70-'Rents '!G68,I70-'Rents '!H68),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D68","v":0}]
[]
[{"$f":"IF('Rents '!A70=\"\",\"\",'Rents '!A70)","v":""},{"$f":"IF('Rents '!B70=\"\",\"\",'Rents '!B70)","v":""},"Beds",0,{"$f":"IF(F72>0,IF($K$9=1,D72-'Rents '!G70,D72-'Rents '!H70),\" \")","v":" "},0,{"$f":"IF(F72>0,+E72*F72,\" \")","v":" "},null,0,{"$f":"IF(K72>0,IF($K$9=1,I72-'Rents '!G70,I72-'Rents '!H70),\" \")","v":" "},0,{"$f":"IF(K72>0,+J72*K72,\" \")","v":" "},null,{"$f":"'Rents '!D70","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F73>0,IF($K$9=1,D73-'Rents '!G71,D73-'Rents '!H71),\" \")","v":" "},0," ",null,0,{"$f":"IF(K73>0,IF($K$9=1,I73-'Rents '!G71,I73-'Rents '!H71),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D71","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F74>0,IF($K$9=1,D74-'Rents '!G72,D74-'Rents '!H72),\" \")","v":" "},0," ",null,0,{"$f":"IF(K74>0,IF($K$9=1,I74-'Rents '!G72,I74-'Rents '!H72),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D72","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F75>0,IF($K$9=1,D75-'Rents '!G73,D75-'Rents '!H73),\" \")","v":" "},0," ",null,0,{"$f":"IF(K75>0,IF($K$9=1,I75-'Rents '!G73,I75-'Rents '!H73),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D73","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F76>0,IF($K$9=1,D76-'Rents '!G74,D76-'Rents '!H74),\" \")","v":" "},0," ",null,0,{"$f":"IF(K76>0,IF($K$9=1,I76-'Rents '!G74,I76-'Rents '!H74),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D74","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F77>0,IF($K$9=1,D77-'Rents '!G75,D77-'Rents '!H75),\" \")","v":" "},0," ",null,0,{"$f":"IF(K77>0,IF($K$9=1,I77-'Rents '!G75,I77-'Rents '!H75),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D75","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F78>0,IF($K$9=1,D78-'Rents '!G76,D78-'Rents '!H76),\" \")","v":" "},0," ",null,0,{"$f":"IF(K78>0,IF($K$9=1,I78-'Rents '!G76,I78-'Rents '!H76),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D76","v":0}]
[]
[{"$f":"IF('Rents '!A78=\"\",\"\",'Rents '!A78)","v":""},{"$f":"IF('Rents '!B78=\"\",\"\",'Rents '!B78)","v":""},"Beds",0,{"$f":"IF(F80>0,IF($K$9=1,D80-'Rents '!G78,D80-'Rents '!H78),\" \")","v":" "},0,{"$f":"IF(F80>0,+E80*F80,\" \")","v":" "},null,0,{"$f":"IF(K80>0,IF($K$9=1,I80-'Rents '!G78,I80-'Rents '!H78),\" \")","v":" "},0,{"$f":"IF(K80>0,+J80*K80,\" \")","v":" "},null,{"$f":"'Rents '!D78","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F81>0,IF($K$9=1,D81-'Rents '!G79,D81-'Rents '!H79),\" \")","v":" "},0," ",null,0,{"$f":"IF(K81>0,IF($K$9=1,I81-'Rents '!G79,I81-'Rents '!H79),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D79","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F82>0,IF($K$9=1,D82-'Rents '!G80,D82-'Rents '!H80),\" \")","v":" "},0," ",null,0,{"$f":"IF(K82>0,IF($K$9=1,I82-'Rents '!G80,I82-'Rents '!H80),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D80","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F83>0,IF($K$9=1,D83-'Rents '!G81,D83-'Rents '!H81),\" \")","v":" "},0," ",null,0,{"$f":"IF(K83>0,IF($K$9=1,I83-'Rents '!G81,I83-'Rents '!H81),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D81","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F84>0,IF($K$9=1,D84-'Rents '!G82,D84-'Rents '!H82),\" \")","v":" "},0," ",null,0,{"$f":"IF(K84>0,IF($K$9=1,I84-'Rents '!G82,I84-'Rents '!H82),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D82","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F85>0,IF($K$9=1,D85-'Rents '!G83,D85-'Rents '!H83),\" \")","v":" "},0," ",null,0,{"$f":"IF(K85>0,IF($K$9=1,I85-'Rents '!G83,I85-'Rents '!H83),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D83","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F86>0,IF($K$9=1,D86-'Rents '!G84,D86-'Rents '!H84),\" \")","v":" "},0," ",null,0,{"$f":"IF(K86>0,IF($K$9=1,I86-'Rents '!G84,I86-'Rents '!H84),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D84","v":0}]
[]
[{"$f":"IF('Rents '!A86=\"\",\"\",'Rents '!A86)","v":""},{"$f":"IF('Rents '!B86=\"\",\"\",'Rents '!B86)","v":""},"Beds",0,{"$f":"IF(F88>0,IF($K$9=1,D88-'Rents '!G86,D88-'Rents '!H86),\" \")","v":" "},0,{"$f":"IF(F88>0,+E88*F88,\" \")","v":" "},null,0,{"$f":"IF(K88>0,IF($K$9=1,I88-'Rents '!G86,I88-'Rents '!H86),\" \")","v":" "},0,{"$f":"IF(K88>0,+J88*K88,\" \")","v":" "},null,{"$f":"'Rents '!D86","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F89>0,IF($K$9=1,D89-'Rents '!G87,D89-'Rents '!H87),\" \")","v":" "},0," ",null,0,{"$f":"IF(K89>0,IF($K$9=1,I89-'Rents '!G87,I89-'Rents '!H87),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D87","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F90>0,IF($K$9=1,D90-'Rents '!G88,D90-'Rents '!H88),\" \")","v":" "},0," ",null,0,{"$f":"IF(K90>0,IF($K$9=1,I90-'Rents '!G88,I90-'Rents '!H88),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D88","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F91>0,IF($K$9=1,D91-'Rents '!G89,D91-'Rents '!H89),\" \")","v":" "},0," ",null,0,{"$f":"IF(K91>0,IF($K$9=1,I91-'Rents '!G89,I91-'Rents '!H89),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D89","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F92>0,IF($K$9=1,D92-'Rents '!G90,D92-'Rents '!H90),\" \")","v":" "},0," ",null,0,{"$f":"IF(K92>0,IF($K$9=1,I92-'Rents '!G90,I92-'Rents '!H90),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D90","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F93>0,IF($K$9=1,D93-'Rents '!G91,D93-'Rents '!H91),\" \")","v":" "},0," ",null,0,{"$f":"IF(K93>0,IF($K$9=1,I93-'Rents '!G91,I93-'Rents '!H91),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D91","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F94>0,IF($K$9=1,D94-'Rents '!G92,D94-'Rents '!H92),\" \")","v":" "},0," ",null,0,{"$f":"IF(K94>0,IF($K$9=1,I94-'Rents '!G92,I94-'Rents '!H92),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D92","v":0}]
[]
[{"$f":"IF('Rents '!A94=\"\",\"\",'Rents '!A94)","v":""},{"$f":"IF('Rents '!B94=\"\",\"\",'Rents '!B94)","v":""},"Beds",0,{"$f":"IF(F96>0,IF($K$9=1,D96-'Rents '!G94,D96-'Rents '!H94),\" \")","v":" "},0,{"$f":"IF(F96>0,+E96*F96,\" \")","v":" "},null,0,{"$f":"IF(K96>0,IF($K$9=1,I96-'Rents '!G94,I96-'Rents '!H94),\" \")","v":" "},0,{"$f":"IF(K96>0,+J96*K96,\" \")","v":" "},null,{"$f":"'Rents '!D94","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F97>0,IF($K$9=1,D97-'Rents '!G95,D97-'Rents '!H95),\" \")","v":" "},0," ",null,0,{"$f":"IF(K97>0,IF($K$9=1,I97-'Rents '!G95,I97-'Rents '!H95),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D95","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F98>0,IF($K$9=1,D98-'Rents '!G96,D98-'Rents '!H96),\" \")","v":" "},0," ",null,0,{"$f":"IF(K98>0,IF($K$9=1,I98-'Rents '!G96,I98-'Rents '!H96),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D96","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F99>0,IF($K$9=1,D99-'Rents '!G97,D99-'Rents '!H97),\" \")","v":" "},0," ",null,0,{"$f":"IF(K99>0,IF($K$9=1,I99-'Rents '!G97,I99-'Rents '!H97),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D97","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F100>0,IF($K$9=1,D100-'Rents '!G98,D100-'Rents '!H98),\" \")","v":" "},0," ",null,0,{"$f":"IF(K100>0,IF($K$9=1,I100-'Rents '!G98,I100-'Rents '!H98),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D98","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F101>0,IF($K$9=1,D101-'Rents '!G99,D101-'Rents '!H99),\" \")","v":" "},0," ",null,0,{"$f":"IF(K101>0,IF($K$9=1,I101-'Rents '!G99,I101-'Rents '!H99),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D99","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F102>0,IF($K$9=1,D102-'Rents '!G100,D102-'Rents '!H100),\" \")","v":" "},0," ",null,0,{"$f":"IF(K102>0,IF($K$9=1,I102-'Rents '!G100,I102-'Rents '!H100),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D100","v":0}]
[]
[{"$f":"IF('Rents '!A102=\"\",\"\",'Rents '!A102)","v":""},{"$f":"IF('Rents '!B102=\"\",\"\",'Rents '!B102)","v":""},"Beds",0,{"$f":"IF(F104>0,IF($K$9=1,D104-'Rents '!G102,D104-'Rents '!H102),\" \")","v":" "},0,{"$f":"IF(F104>0,+E104*F104,\" \")","v":" "},null,0,{"$f":"IF(K104>0,IF($K$9=1,I104-'Rents '!G102,I104-'Rents '!H102),\" \")","v":" "},0,{"$f":"IF(K104>0,+J104*K104,\" \")","v":" "},null,{"$f":"'Rents '!D102","v":0}]
[null,null,"0 Bdrm.",0,{"$f":"IF(F105>0,IF($K$9=1,D105-'Rents '!G103,D105-'Rents '!H103),\" \")","v":" "},0," ",null,0,{"$f":"IF(K105>0,IF($K$9=1,I105-'Rents '!G103,I105-'Rents '!H103),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D103","v":0}]
[null,null,"1 Bdrm.",0,{"$f":"IF(F106>0,IF($K$9=1,D106-'Rents '!G104,D106-'Rents '!H104),\" \")","v":" "},0," ",null,0,{"$f":"IF(K106>0,IF($K$9=1,I106-'Rents '!G104,I106-'Rents '!H104),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D104","v":0}]
[null,null,"2 Bdrm.",0,{"$f":"IF(F107>0,IF($K$9=1,D107-'Rents '!G105,D107-'Rents '!H105),\" \")","v":" "},0," ",null,0,{"$f":"IF(K107>0,IF($K$9=1,I107-'Rents '!G105,I107-'Rents '!H105),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D105","v":0}]
[null,null,"3 Bdrm.",0,{"$f":"IF(F108>0,IF($K$9=1,D108-'Rents '!G106,D108-'Rents '!H106),\" \")","v":" "},0," ",null,0,{"$f":"IF(K108>0,IF($K$9=1,I108-'Rents '!G106,I108-'Rents '!H106),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D106","v":0}]
[null,null,"4 Bdrm.",0,{"$f":"IF(F109>0,IF($K$9=1,D109-'Rents '!G107,D109-'Rents '!H107),\" \")","v":" "},0," ",null,0,{"$f":"IF(K109>0,IF($K$9=1,I109-'Rents '!G107,I109-'Rents '!H107),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D107","v":0}]
[null,null,"5 Bdrm.",0,{"$f":"IF(F110>0,IF($K$9=1,D110-'Rents '!G108,D110-'Rents '!H108),\" \")","v":" "},0," ",null,0,{"$f":"IF(K110>0,IF($K$9=1,I110-'Rents '!G108,I110-'Rents '!H108),\" \")","v":" "},0," ",null,{"$f":"'Rents '!D108","v":0}]
[null,null,null,null,"Total Units Subsidized",{"$f":"SUM(F18:F110)","v":0},null,null,null,"Total Units Subsidized",{"$f":"SUM(K18:K110)","v":0}]
[null,null,null,null,"Total Monthly Subsidy",null,{"$f":"SUMIF(G18:G110,\">0\",G18:G110)","v":0},null,null,"Total Monthly Subsidy",null,{"$f":"SUMIF(L18:L110,\">0\",L18:L110)","v":0}]
[]
["Rent/Operating Subsidy Programs"]
["Subsidy Program Name:"]
["Subsidy Program Component:"]
["Subsidy Currently in Place?"]
["Date Application Submitted or \n    To be Submitted:"]
["Date Award Expected:"]
["Contract Term (Years):"]
["Expected 1st Year Amount, \n    if not based on contract rents:"]
["Basis for Subsequent Amounts,   \n    if not based on contract rents:"]
[]
["Continuum of Care Process"]
[]
["If one or more of the subsidy programs listed above is part of your local Continuum of Care process (i.e., Shelter Plus Care, "]
["Supportive Housing Program, Section 8 Mod Rehab SRO, etc.), please complete the following:"]
[]
["1.  Has your community completed its Continuum of Care ranking process?"]
[]
["2.  If you answered yes to question number one, is your Project ranked within the fundable range?"]
[]
["3.  If you answered no to question number one, when will your community complete its Continuum of Care ranking process?"]
["Applicant Notes"]

{"sheet":"Dev Sources","index":10,"n_rows":42,"n_cols":19,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,1,9,2],[19,0,19,3],[39,0,39,3],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[17,1,17,2],[20,1,20,11],[16,1,16,2],[7,1,7,2],[8,1,8,2],[22,0,23,0],[22,4,23,4],[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,10,4,10],[3,9,4,9],[3,8,4,8],[3,7,4,7],[3,6,4,6],[3,5,4,5],[3,0,4,0],[3,1,4,2],[3,4,4,4],[3,3,4,3],[5,1,5,2],[6,1,6,2],[22,14,23,14],[22,13,23,13],[22,12,23,12],[22,11,23,11],[18,1,18,3],[18,5,18,6],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[21,0,21,14],[15,1,15,2],[42,0,48,14],[22,1,23,2],[27,1,27,2],[39,5,39,9],[22,7,23,7],[22,3,23,3],[22,5,22,6],[22,8,22,9],[22,10,23,10],[38,1,38,3],[25,1,25,2],[26,1,26,2],[38,5,38,6],[37,1,37,2],[32,1,32,2],[24,1,24,2]]}
[{"$f":"'General '!A45","v":0}]
["SOURCES OF DEVELOPMENT FUNDS"]
["Construction Period Sources of Funds "]
["Committed?","Source Name\n(in lien priority order)",null,"Lien\nNo.","Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","Tax Exempt\nAmount","Residential\nAmount","Commercial\nAmount"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Equity Investor",null,null,null,null,"Type of Tax Credits",null,null,null,{"$f":"E19","v":0}]
["Construction Totals",null,null,null,{"$f":"SUM(E6:E19)","v":0}," ",null,null,{"$f":"SUM(I6:I19)","v":0},{"$f":"SUM(J6:J19)","v":0},{"$f":"SUM(K6:K19)","v":0},null," "]
[null," "]
["Permanent Sources of Funds "]
["Committed?","Source Name\n(in lien priority order)",null,"Lien\nNo.","Amount","Interest Rate ",null,"Amortiz'n\nPeriod (yrs.)","Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Tax Exempt\nAmount","Residential\nAmount","Commerical\nAmount"]
[null,null,null,null,null,"Rate","Type ",null,"Type","Due in (yrs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E25,\">\"&0)*(E25>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E26,\">\"&0)*(E26>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E27,\">\"&0)*(E27>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E28,\">\"&0)*(E28>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E29,\">\"&0)*(E29>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E30,\">\"&0)*(E30>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E31,\">\"&0)*(E31>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E32,\">\"&0)*(E32>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E33,\">\"&0)*(E33>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E34,\">\"&0)*(E34>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E35,\">\"&0)*(E35>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E36,\">\"&0)*(E36>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E37,\">\"&0)*(E37>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($E$25:E38,\">\"&0)*(E38>0)","v":0}]
["Equity Investor",null,null,null,null,"Type of Tax Credits",null,{"$f":"H19","v":0},null,null,null,null,null,{"$f":"E39","v":0}]
["Permanent Totals",null,null,null,{"$f":"SUM(E25:E39)","v":0}," ",null,null,null,null,{"$f":"SUM(K25:K39)","v":0},{"$f":"SUM(L25:L39)","v":0},{"$f":"SUM(M25:M39)","v":0},{"$f":"SUM(N25:N39)","v":0},{"$f":"SUM(O25:O39)","v":0}]
[]
["Applicant Comments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]

{"sheet":"Dev Budget","index":11,"n_rows":123,"n_cols":10,"rows_kept":123,"cut":false,"hidden":false,"merged":[[117,0,117,3],[0,1,0,6],[122,0,122,3],[121,0,121,3],[118,0,118,3],[119,0,119,3],[120,0,120,3]]}
[{"$f":"'General '!A45","v":0},"PROJECT DEVELOPMENT BUDGET"]
["DEVELOPMENT COST","Total Project Costs","Residential Costs","Commercial Costs",{"$f":"IF('Dev Sources'!H39=\"\",\"30% PVC for New Const/Rehab\",IF('Dev Sources'!H39=0.09,\"70% PVC for New Const/Rehab\",IF('Dev Sources'!H39=0.04,\"30% PVC for New Const/Rehab\",\"N/A - No tax credits per Dev Sources\")))","v":"N/A - No tax credits per Dev Sources"},{"$f":"IF('Dev Sources'!H39=\"\",\"30% PVC for Acquisition\",IF('Dev Sources'!H39=0.09,\"30% PVC for Acquisition\",IF('Dev Sources'!H39=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"N/A - No tax credits per Dev Sources"},"Comments and explanation of basis changes",null,null,"2017 UMRs"]
["LAND COST/ACQUISITION",null,null,null,null,null,null,null,null,"2019 MHP Guidelines"]
["Land Cost or Value",{"$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]
["Other: (Specify)",{"$f":"SUM(C24:D24)","v":0}]
["Other: (Specify)",0]
["Other: (Specify)",{"$f":"SUM(C26:D26)","v":0}]
["Other: (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",{"$f":"SUM(C31+D31)","v":0}]
["Structures",0]
["General Requirements",0]
["Contractor Overhead",0]
["Contractor Profit",0]
["Prevailing Wages",0]
["General Liability Insurance",0]
["Other: (Specify)",0]
["Other: (Specify)",0]
["Other: (Specify)",{"$f":"SUM(C40+D40)","v":0}]
["Other: (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]
["Other: (Specify)",{"$f":"SUM(C57+D57)","v":0}]
["Other: (Specify)",0]
["Other: (Specify)",0]
["Total Construction Interest & Fees",{"$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",{"$f":"SUM(C62+D62)","v":0}]
["Credit Enhancement/Application Fee",0]
["Title & Recording",0]
["Taxes",0]
["Insurance",0]
["Other: (Specify)",0]
["Other: (Specify)",0]
["Total Permanent Financing Costs",{"$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",{"$f":"SUM(C72+D72)","v":0}]
["Other: (Specify)",{"$f":"SUM(C73+D73)","v":0}]
["Total Attorney Costs",{"$f":"SUM(C74:D74)","v":0},{"$f":"SUM(C71:C73)","v":0},{"$f":"SUM(D71:D73)","v":0},{"$f":"SUM(E72:E73)","v":0},0]
["RESERVES"]
["Operating Reserve",{"$f":"SUM(C76+D76)","v":0}]
["Replacement Reserve",0]
["Transition Reserve",0]
["Rent Reserve",0]
[{"$f":"IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\"),\"HHC Cap.Op. Subsidy Reserve (COSR)\",\"Other: (specify)\")","v":"Other: (specify)"},0]
[{"$f":"IF(OR('General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),\"NPLH Cap. Op. Subsidy Reserve (COSR)\",\"Other: (specify)\")","v":"Other: (specify)"},0]
["Other: (Specify)",0]
["Total Reserve Costs",{"$f":"SUM(C83:D83)","v":0},{"$f":"SUM(C76:C82)","v":0},0]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",{"$f":"SUM(C85+D85)","v":0}]
["Soft Cost Contingency",{"$f":"SUM(C86+D86)","v":0}]
["Total Contingency Costs",{"$f":"SUM(C87:D87)","v":0},{"$f":"SUM(C85:C86)","v":0},{"$f":"SUM(D85:D86)","v":0},0,0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",{"$f":"SUM(C89+D89)","v":0}]
["Environmental Audit",{"$f":"SUM(C90+D90)","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]
["Other: (Specify)",{"$f":"SUM(C99+D99)","v":0}]
["Other: (Specify)",{"$f":"SUM(C100+D100)","v":0}]
["Other: (Specify)",0]
["Other: (Specify)",{"$f":"SUM(C102+D102)","v":0}]
["Other: (Specify)",{"$f":"SUM(C103+D103)","v":0}]
["Other: (Specify)",{"$f":"SUM(C104+D104)","v":0}]
["Total Other Costs",{"$f":"SUM(C105:D105)","v":0},{"$f":"SUM(C89:C104)","v":0},{"$f":"SUM(D89:D104)","v":0},{"$f":"SUM(E90:E93,E95:E104)","v":0},{"$f":"SUM(F90:F93,F95:F104)","v":0}]
["SUBTOTAL PROJECT COST",{"$f":"SUM(C106:D106)","v":0},{"$f":"SUM(C70+C74+C83+C87+C105)","v":0},{"$f":"SUM(D70+D74+D83+D87+D105)","v":0},{"$f":"SUM(+E70+E74+E87+E105)","v":0},{"$f":"SUM(F70+F74+F87+F105)","v":0}]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",{"$f":"SUM(C108+D108)","v":0}]
["Consultant/Processing Agent",0]
["Project Administration",0]
["Broker Fees Paid  to a Related Party",0]
["Construction Oversight by Developer",0]
["Other: (Specify)",0]
["Total Developer Costs",{"$f":"SUM(C114:D114)","v":0},{"$f":"SUM(C108:C113)","v":0},0,0,0]
["TOTAL PROJECT COST",{"$f":"SUM(C115:D115)","v":0},{"$f":"SUM(C106+C114)","v":0},0,{"$f":"E106+E114","v":0},{"$f":"F106+F114","v":0}]
[null,null,null," Eligible Basis:",{"$f":"E115","v":0},{"$f":"F115","v":0}]
[null,null,null,null,"Total Eligible Basis:",{"$f":"SUM(E116:F116)","v":0}]
[null,null,null,null,"DF 2019","DF 2017 UMR"]
["Total Developer Fee (equals Total Developer Costs above):",null,null,null,{"$f":"'Dev Fee 2019'!H5","v":0},{"$f":"'Dev Fee 2017 UMR'!H5","v":0}]
["Total Developer Fee paid from development funding sources:",null,null,null,{"$f":"'Dev Fee 2019'!H6","v":0},{"$f":"'Dev Fee 2017 UMR'!H6","v":0}]
["Deferred Developer Fee payable on a priority basis from available Cash Flow:",null,null,null,{"$f":"'Dev Fee 2019'!H7","v":0},{"$f":"'Dev Fee 2017 UMR'!H7","v":0}]
["Deferred Developer Fee payable from allowable 50% Distribution:",null,null,null,{"$f":"'Dev Fee 2019'!H8","v":0},{"$f":"'Dev Fee 2017 UMR'!H8","v":0}]
["Developer Fee Contributed as Capital:",null,null,null,{"$f":"'Dev Fee 2019'!F10","v":0},{"$f":"'Dev Fee 2017 UMR'!I11","v":0}]

{"sheet":"Perm S&U","index":12,"n_rows":117,"n_cols":23,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,0,0,22],[1,3,1,17],[1,18,1,19],[1,20,1,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,22,3,22],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[1,0,1,2],[2,17,3,17],[2,18,3,18],[2,20,3,20],[2,21,3,21],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]]}
[{"$f":"IF('General '!A45=\"\",\"\",('General '!A45))","v":""}]
[null,null,null,"Residential Permanent Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources "]
["USES OF FUNDS","Total\nCosts\n(Residential\n&\nCommercial)"," Total\nResidential\nCost from\nDev Budget",{"$f":"'Dev Sources'!B25","v":0},{"$f":"'Dev Sources'!B26","v":0},{"$f":"'Dev Sources'!B27","v":0},{"$f":"'Dev Sources'!B28","v":0},{"$f":"'Dev Sources'!B29","v":0},{"$f":"'Dev Sources'!B30","v":0},{"$f":"'Dev Sources'!B31","v":0},{"$f":"'Dev Sources'!B32","v":0},{"$f":"'Dev Sources'!B33","v":0},{"$f":"'Dev Sources'!B34","v":0},{"$f":"'Dev Sources'!B35","v":0},{"$f":"'Dev Sources'!B36","v":0},{"$f":"'Dev Sources'!B37","v":0},{"$f":"'Dev Sources'!B38","v":0}," Gross\nTax\nCredit\nEquity  ","Total\nResidential\nSources","Commercial\nCosts","Source Name:","Source Name:","Residential\nCost\nDifference\nDev Budget\nvs. Sources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[{"$f":"'Dev Budget'!A3","v":"LAND COST/ACQUISITION"}]
[{"$f":"'Dev Budget'!A4","v":"Land Cost or Value"},{"$f":"'Dev Budget'!B4","v":0},{"$f":"'Dev Budget'!C4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D6:R6)","v":0},{"$f":"'Dev Budget'!D4","v":0},null,null,{"$f":"C6-S6","v":0}]
[{"$f":"'Dev Budget'!A5","v":"Demolition"},{"$f":"'Dev Budget'!B5","v":0},{"$f":"'Dev Budget'!C5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D7:R7)","v":0},{"$f":"'Dev Budget'!D5","v":0},null,null,{"$f":"C7-S7","v":0}]
[{"$f":"'Dev Budget'!A6","v":"Legal"},{"$f":"'Dev Budget'!B6","v":0},{"$f":"'Dev Budget'!C6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D6","v":0},null,null,0]
[{"$f":"'Dev Budget'!A7","v":"Land Lease Rent Prepayment"},{"$f":"'Dev Budget'!B7","v":0},{"$f":"'Dev Budget'!C7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D7","v":0},null,null,0]
[{"$f":"'Dev Budget'!A8","v":"Total Land Cost or Value"},{"$f":"'Dev Budget'!B8","v":0},{"$f":"'Dev Budget'!C8","v":0},{"$f":"SUM(D6:D9)","v":0},{"$f":"SUM(E6:E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U6:U9)","v":0},0,0]
[{"$f":"'Dev Budget'!A9","v":"Existing Improvements Cost or Value"},{"$f":"'Dev Budget'!B9","v":0},{"$f":"'Dev Budget'!C9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D11:R11)","v":0},{"$f":"'Dev Budget'!D9","v":0},null,null,0]
[{"$f":"'Dev Budget'!A10","v":"Off-Site Improvements"},{"$f":"'Dev Budget'!B10","v":0},{"$f":"'Dev Budget'!C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D10","v":0},null,null,0]
[{"$f":"'Dev Budget'!A11","v":"Total Acquisition Cost"},{"$f":"'Dev Budget'!B11","v":0},{"$f":"'Dev Budget'!C11","v":0},{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S11:S12)","v":0},0,{"$f":"SUM(U11:U12)","v":0},0,{"$f":"SUM(W11:W12)","v":0}]
[{"$f":"'Dev Budget'!A12","v":"Total Land Cost / Acquisition Cost"},{"$f":"'Dev Budget'!B12","v":0},{"$f":"'Dev Budget'!C12","v":0},{"$f":"SUM(D10+D13)","v":0},{"$f":"SUM(E10+E13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S10+S13)","v":0},0,{"$f":"SUM(U10+U13)","v":0},0,{"$f":"SUM(W10+W13)","v":0}]
[{"$f":"'Dev Budget'!A13","v":"Predevelopment Interest/Holding Cost"},{"$f":"'Dev Budget'!B13","v":0},{"$f":"'Dev Budget'!C13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15:R15)","v":0},{"$f":"'Dev Budget'!D13","v":0},null,null,{"$f":"C15-S15","v":0}]
[{"$f":"'Dev Budget'!A14","v":"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)"},{"$f":"'Dev Budget'!B14","v":0},{"$f":"'Dev Budget'!C14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D14","v":0},null,null,0]
[{"$f":"'Dev Budget'!A15","v":"Excess Purchase Price Over Appraisal"},{"$f":"'Dev Budget'!B15","v":0},{"$f":"'Dev Budget'!C15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D15","v":0},null,null,0]
[{"$f":"'Dev Budget'!A16","v":"REHABILITATION"}]
[{"$f":"'Dev Budget'!A17","v":"Site Work"},{"$f":"'Dev Budget'!B17","v":0},{"$f":"'Dev Budget'!C17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D19:R19)","v":0},{"$f":"'Dev Budget'!D17","v":0},null,null,0]
[{"$f":"'Dev Budget'!A18","v":"Structures"},{"$f":"'Dev Budget'!B18","v":0},{"$f":"'Dev Budget'!C18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D18","v":0},null,null,0]
[{"$f":"'Dev Budget'!A19","v":"General Requirements"},{"$f":"'Dev Budget'!B19","v":0},{"$f":"'Dev Budget'!C19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D19","v":0},null,null,0]
[{"$f":"'Dev Budget'!A20","v":"Contractor Overhead"},{"$f":"'Dev Budget'!B20","v":0},{"$f":"'Dev Budget'!C20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D20","v":0},null,null,0]
[{"$f":"'Dev Budget'!A21","v":"Contractor Profit"},{"$f":"'Dev Budget'!B21","v":0},{"$f":"'Dev Budget'!C21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D21","v":0},null,null,0]
[{"$f":"'Dev Budget'!A22","v":"Prevailing Wages"},{"$f":"'Dev Budget'!B22","v":0},{"$f":"'Dev Budget'!C22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D22","v":0},null,null,0]
[{"$f":"'Dev Budget'!A23","v":"General Liability Insurance"},{"$f":"'Dev Budget'!B23","v":0},{"$f":"'Dev Budget'!C23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D23","v":0},null,null,0]
[{"$f":"'Dev Budget'!A24","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B24","v":0},{"$f":"'Dev Budget'!C24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D24","v":0},null,null,0]
[{"$f":"'Dev Budget'!A25","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B25","v":0},{"$f":"'Dev Budget'!C25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D25","v":0},null,null,0]
[{"$f":"'Dev Budget'!A26","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B26","v":0},{"$f":"'Dev Budget'!C26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D26","v":0},null,null,0]
[{"$f":"'Dev Budget'!A27","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B27","v":0},{"$f":"'Dev Budget'!C27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D27","v":0},null,null,0]
[{"$f":"'Dev Budget'!A28","v":"Total Rehabilitation Costs"},{"$f":"'Dev Budget'!B28","v":0},{"$f":"'Dev Budget'!C28","v":0},{"$f":"SUM(D19:D29)","v":0},{"$f":"SUM(E19:E29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S19:S29)","v":0},{"$f":"SUM(T19:T29)","v":0},{"$f":"SUM(U19:U29)","v":0},{"$f":"SUM(V19:V29)","v":0},0]
[{"$f":"'Dev Budget'!A29","v":"Total Relocation Expenses"},{"$f":"'Dev Budget'!B29","v":0},{"$f":"'Dev Budget'!C29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D31:R31)","v":0},{"$f":"'Dev Budget'!D29","v":0},null,null,0]
[{"$f":"'Dev Budget'!A30","v":"NEW CONSTRUCTION"}]
[{"$f":"'Dev Budget'!A31","v":"Site Work"},{"$f":"'Dev Budget'!B31","v":0},{"$f":"'Dev Budget'!C31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D33:R33)","v":0},{"$f":"'Dev Budget'!D31","v":0},null,null,{"$f":"C33-S33","v":0}]
[{"$f":"'Dev Budget'!A32","v":"Structures"},{"$f":"'Dev Budget'!B32","v":0},{"$f":"'Dev Budget'!C32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D32","v":0},null,null,0]
[{"$f":"'Dev Budget'!A33","v":"General Requirements"},{"$f":"'Dev Budget'!B33","v":0},{"$f":"'Dev Budget'!C33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D33","v":0},null,null,0]
[{"$f":"'Dev Budget'!A34","v":"Contractor Overhead"},{"$f":"'Dev Budget'!B34","v":0},{"$f":"'Dev Budget'!C34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D34","v":0},null,null,0]
[{"$f":"'Dev Budget'!A35","v":"Contractor Profit"},{"$f":"'Dev Budget'!B35","v":0},{"$f":"'Dev Budget'!C35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D35","v":0},null,null,0]
[{"$f":"'Dev Budget'!A36","v":"Prevailing Wages"},{"$f":"'Dev Budget'!B36","v":0},{"$f":"'Dev Budget'!C36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D36","v":0},null,null,0]
[{"$f":"'Dev Budget'!A37","v":"General Liability Insurance"},{"$f":"'Dev Budget'!B37","v":0},{"$f":"'Dev Budget'!C37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D37","v":0},null,null,0]
[{"$f":"'Dev Budget'!A38","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B38","v":0},{"$f":"'Dev Budget'!C38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D38","v":0},null,null,0]
[{"$f":"'Dev Budget'!A39","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B39","v":0},{"$f":"'Dev Budget'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D39","v":0},null,null,0]
[{"$f":"'Dev Budget'!A40","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B40","v":0},{"$f":"'Dev Budget'!C40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D40","v":0},null,null,0]
[{"$f":"'Dev Budget'!A41","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B41","v":0},{"$f":"'Dev Budget'!C41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D41","v":0},null,null,0]
[{"$f":"'Dev Budget'!A42","v":"Total New Construction Costs"},{"$f":"'Dev Budget'!B42","v":0},{"$f":"'Dev Budget'!C42","v":0},{"$f":"SUM(D33:D43)","v":0},{"$f":"SUM(E33:E43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S33:S43)","v":0},{"$f":"SUM(T33:T43)","v":0},{"$f":"SUM(U33:U43)","v":0},{"$f":"SUM(V33:V43)","v":0},0]
[{"$f":"'Dev Budget'!A43","v":"ARCHITECTURAL FEES"}]
[{"$f":"'Dev Budget'!A44","v":"Design"},{"$f":"'Dev Budget'!B44","v":0},{"$f":"'Dev Budget'!C44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D46:R46)","v":0},{"$f":"'Dev Budget'!D44","v":0},null,null,{"$f":"C46-S46","v":0}]
[{"$f":"'Dev Budget'!A45","v":"Supervision"},{"$f":"'Dev Budget'!B45","v":0},{"$f":"'Dev Budget'!C45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D45","v":0},null,null,0]
[{"$f":"'Dev Budget'!A46","v":"Total Architectural Costs"},{"$f":"'Dev Budget'!B46","v":0},{"$f":"'Dev Budget'!C46","v":0},{"$f":"SUM(D45:D47)","v":0},{"$f":"SUM(E45:E47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S45:S47)","v":0},{"$f":"SUM(T45:T47)","v":0},{"$f":"SUM(U45:U47)","v":0},{"$f":"SUM(V45:V47)","v":0},0]
[{"$f":"'Dev Budget'!A47","v":"Total Survey & Engineering"},{"$f":"'Dev Budget'!B47","v":0},{"$f":"'Dev Budget'!C47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D47","v":0},null,null,0]
[{"$f":"'Dev Budget'!A48","v":"CONSTRUCTION INTEREST & FEES"}]
[{"$f":"'Dev Budget'!A49","v":"Construction Loan Interest"},{"$f":"'Dev Budget'!B49","v":0},{"$f":"'Dev Budget'!C49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D51:R51)","v":0},{"$f":"'Dev Budget'!D49","v":0},null,null,{"$f":"C51-S51","v":0}]
[{"$f":"'Dev Budget'!A50","v":"Origination Fee"},{"$f":"'Dev Budget'!B50","v":0},{"$f":"'Dev Budget'!C50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D50","v":0},null,null,0]
[{"$f":"'Dev Budget'!A51","v":"Credit Enhancement/Application Fee"},{"$f":"'Dev Budget'!B51","v":0},{"$f":"'Dev Budget'!C51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D51","v":0},null,null,0]
[{"$f":"'Dev Budget'!A52","v":"Bond Premium"},{"$f":"'Dev Budget'!B52","v":0},{"$f":"'Dev Budget'!C52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D52","v":0},null,null,0]
[{"$f":"'Dev Budget'!A53","v":"Cost of Issuance"},{"$f":"'Dev Budget'!B53","v":0},{"$f":"'Dev Budget'!C53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D53","v":0},null,null,0]
[{"$f":"'Dev Budget'!A54","v":"Title & Recording"},{"$f":"'Dev Budget'!B54","v":0},{"$f":"'Dev Budget'!C54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D54","v":0},null,null,0]
[{"$f":"'Dev Budget'!A55","v":"Taxes"},{"$f":"'Dev Budget'!B55","v":0},{"$f":"'Dev Budget'!C55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D55","v":0},null,null,0]
[{"$f":"'Dev Budget'!A56","v":"Insurance"},{"$f":"'Dev Budget'!B56","v":0},{"$f":"'Dev Budget'!C56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D56","v":0},null,null,0]
[{"$f":"'Dev Budget'!A57","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B57","v":0},{"$f":"'Dev Budget'!C57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D57","v":0},null,null,0]
[{"$f":"'Dev Budget'!A58","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B58","v":0},{"$f":"'Dev Budget'!C58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D58","v":0},null,null,0]
[{"$f":"'Dev Budget'!A59","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B59","v":0},{"$f":"'Dev Budget'!C59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D59","v":0},null,null,0]
[{"$f":"'Dev Budget'!A60","v":"Total Construction Interest & Fees"},{"$f":"'Dev Budget'!B60","v":0},{"$f":"'Dev Budget'!C60","v":0},{"$f":"SUM(D51:D61)","v":0},{"$f":"SUM(E51:E61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S51:S61)","v":0},{"$f":"SUM(T51:T61)","v":0},{"$f":"SUM(U51:U61)","v":0},{"$f":"SUM(V51:V61)","v":0},0]
[{"$f":"'Dev Budget'!A61","v":"PERMANENT FINANCING"}]
[{"$f":"'Dev Budget'!A62","v":"Loan Origination Fee"},{"$f":"'Dev Budget'!B62","v":0},{"$f":"'Dev Budget'!C62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D64:R64)","v":0},{"$f":"'Dev Budget'!D62","v":0},null,null,{"$f":"C64-S64","v":0}]
[{"$f":"'Dev Budget'!A63","v":"Credit Enhancement/Application Fee"},{"$f":"'Dev Budget'!B63","v":0},{"$f":"'Dev Budget'!C63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D63","v":0},null,null,0]
[{"$f":"'Dev Budget'!A64","v":"Title & Recording"},{"$f":"'Dev Budget'!B64","v":0},{"$f":"'Dev Budget'!C64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D64","v":0},null,null,0]
[{"$f":"'Dev Budget'!A65","v":"Taxes"},{"$f":"'Dev Budget'!B65","v":0},{"$f":"'Dev Budget'!C65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D65","v":0},null,null,0]
[{"$f":"'Dev Budget'!A66","v":"Insurance"},{"$f":"'Dev Budget'!B66","v":0},{"$f":"'Dev Budget'!C66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D66","v":0},null,null,0]
[{"$f":"'Dev Budget'!A67","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B67","v":0},{"$f":"'Dev Budget'!C67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D67","v":0},null,null,0]
[{"$f":"'Dev Budget'!A68","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B68","v":0},{"$f":"'Dev Budget'!C68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D68","v":0},null,null,0]
[{"$f":"'Dev Budget'!A69","v":"Total Permanent Financing Costs"},{"$f":"'Dev Budget'!B69","v":0},{"$f":"'Dev Budget'!C69","v":0},{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S64:S70)","v":0},0,{"$f":"SUM(U64:U70)","v":0},{"$f":"SUM(V64:V70)","v":0},{"$f":"SUM(W64:W70)","v":0}]
[{"$f":"'Dev Budget'!A70","v":"Subtotals Forward"},{"$f":"'Dev Budget'!B70","v":0},{"$f":"'Dev Budget'!C70","v":0},{"$f":"SUM(D10+D13+D15+D16+D17+D30+D31+D44+D48+D49+D62+D71)","v":0},{"$f":"SUM(E10+E13+E15+E16+E17+E30+E31+E44+E48+E49+E62+E71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S10+S13+S15+S16+S17+S30+S31+S44+S48+S49+S62+S71)","v":0},{"$f":"SUM(T10+T13+T15+T16+T17+T30+T31+T44+T48+T49+T62+T71)","v":0},{"$f":"SUM(U10+U13+U15+U16+U17+U30+U31+U44+U48+U49+U62+U71)","v":0},{"$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":"'Dev Budget'!A71","v":"LEGAL FEES"}]
[{"$f":"'Dev Budget'!A72","v":"Legal Paid by Applicant"},{"$f":"'Dev Budget'!B72","v":0},{"$f":"'Dev Budget'!C72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D74:R74)","v":0},{"$f":"'Dev Budget'!D72","v":0},null,null,{"$f":"C74-S74","v":0}]
[{"$f":"'Dev Budget'!A73","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B73","v":0},{"$f":"'Dev Budget'!C73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D73","v":0},null,null,0]
[{"$f":"'Dev Budget'!A74","v":"Total Attorney Costs"},{"$f":"'Dev Budget'!B74","v":0},{"$f":"'Dev Budget'!C74","v":0},{"$f":"SUM(D73:D75)","v":0},{"$f":"SUM(E73:E75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S73:S75)","v":0},{"$f":"SUM(T73:T75)","v":0},{"$f":"SUM(U73:U75)","v":0},{"$f":"SUM(V73:V75)","v":0},0]
[{"$f":"'Dev Budget'!A75","v":"RESERVES"}]
[{"$f":"'Dev Budget'!A76","v":"Operating Reserve"},{"$f":"'Dev Budget'!B76","v":0},{"$f":"'Dev Budget'!C76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D78:R78)","v":0},{"$f":"'Dev Budget'!D76","v":0},null,null,{"$f":"C78-S78","v":0}]
[{"$f":"'Dev Budget'!A77","v":"Replacement Reserve"},{"$f":"'Dev Budget'!B77","v":0},{"$f":"'Dev Budget'!C77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D77","v":0},null,null,0]
[{"$f":"'Dev Budget'!A78","v":"Transition Reserve"},{"$f":"'Dev Budget'!B78","v":0},{"$f":"'Dev Budget'!C78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D78","v":0},null,null,0]
[{"$f":"'Dev Budget'!A79","v":"Rent Reserve"},{"$f":"'Dev Budget'!B79","v":0},{"$f":"'Dev Budget'!C79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D79","v":0},null,null,0]
[{"$f":"'Dev Budget'!A80","v":"Other: (specify)"},{"$f":"'Dev Budget'!B80","v":0},{"$f":"'Dev Budget'!C80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D80","v":0},null,null,0]
[{"$f":"'Dev Budget'!A81","v":"Other: (specify)"},{"$f":"'Dev Budget'!B81","v":0},{"$f":"'Dev Budget'!C81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D81","v":0},null,null,0]
[{"$f":"'Dev Budget'!A82","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B82","v":0},{"$f":"'Dev Budget'!C82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D82","v":0},null,null,0]
[{"$f":"'Dev Budget'!A83","v":"Total Reserve Costs"},{"$f":"'Dev Budget'!B83","v":0},{"$f":"'Dev Budget'!C83","v":0},{"$f":"SUM(D78:D84)","v":0},{"$f":"SUM(E78:E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U78:U84)","v":0},0,0]
[{"$f":"'Dev Budget'!A84","v":"CONTINGENCY COSTS"}]
[{"$f":"'Dev Budget'!A85","v":"Construction Hard Cost Contingency "},{"$f":"'Dev Budget'!B85","v":0},{"$f":"'Dev Budget'!C85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D87:R87)","v":0},{"$f":"'Dev Budget'!D85","v":0},null,null,{"$f":"C87-S87","v":0}]
[{"$f":"'Dev Budget'!A86","v":"Soft Cost Contingency"},{"$f":"'Dev Budget'!B86","v":0},{"$f":"'Dev Budget'!C86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D86","v":0},null,null,0]
[{"$f":"'Dev Budget'!A87","v":"Total Contingency Costs"},{"$f":"'Dev Budget'!B87","v":0},{"$f":"'Dev Budget'!C87","v":0},{"$f":"SUM(D87:D88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U87:U88)","v":0},0,0]
[{"$f":"'Dev Budget'!A88","v":"OTHER PROJECT COSTS"}]
[{"$f":"'Dev Budget'!A89","v":"TCAC App/Allocation/Monitoring Fees"},{"$f":"'Dev Budget'!B89","v":0},{"$f":"'Dev Budget'!C89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D91:R91)","v":0},{"$f":"'Dev Budget'!D89","v":0},null,null,{"$f":"C91-S91","v":0}]
[{"$f":"'Dev Budget'!A90","v":"Environmental Audit"},{"$f":"'Dev Budget'!B90","v":0},{"$f":"'Dev Budget'!C90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D90","v":0},null,null,0]
[{"$f":"'Dev Budget'!A91","v":"Local Development Impact Fees"},{"$f":"'Dev Budget'!B91","v":0},{"$f":"'Dev Budget'!C91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D91","v":0},null,null,0]
[{"$f":"'Dev Budget'!A92","v":"Permit Processing Fees"},{"$f":"'Dev Budget'!B92","v":0},{"$f":"'Dev Budget'!C92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D92","v":0},null,null,0]
[{"$f":"'Dev Budget'!A93","v":"Capital Fees"},{"$f":"'Dev Budget'!B93","v":0},{"$f":"'Dev Budget'!C93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D93","v":0},null,null,0]
[{"$f":"'Dev Budget'!A94","v":"Marketing"},{"$f":"'Dev Budget'!B94","v":0},{"$f":"'Dev Budget'!C94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D94","v":0},null,null,0]
[{"$f":"'Dev Budget'!A95","v":"Furnishings"},{"$f":"'Dev Budget'!B95","v":0},{"$f":"'Dev Budget'!C95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D95","v":0},null,null,0]
[{"$f":"'Dev Budget'!A96","v":"Market Study"},{"$f":"'Dev Budget'!B96","v":0},{"$f":"'Dev Budget'!C96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D96","v":0},null,null,0]
[{"$f":"'Dev Budget'!A97","v":"Accounting/Reimbursable"},{"$f":"'Dev Budget'!B97","v":0},{"$f":"'Dev Budget'!C97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D97","v":0},null,null,0]
[{"$f":"'Dev Budget'!A98","v":"Appraisal Costs"},{"$f":"'Dev Budget'!B98","v":0},{"$f":"'Dev Budget'!C98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D98","v":0},null,null,0]
[{"$f":"'Dev Budget'!A99","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B99","v":0},{"$f":"'Dev Budget'!C99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D99","v":0},null,null,0]
[{"$f":"'Dev Budget'!A100","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B100","v":0},{"$f":"'Dev Budget'!C100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D100","v":0},null,null,0]
[{"$f":"'Dev Budget'!A101","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B101","v":0},{"$f":"'Dev Budget'!C101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D101","v":0},null,null,0]
[{"$f":"'Dev Budget'!A102","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B102","v":0},{"$f":"'Dev Budget'!C102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D102","v":0},null,null,0]
[{"$f":"'Dev Budget'!A103","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B103","v":0},{"$f":"'Dev Budget'!C103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D103","v":0},null,null,0]
[{"$f":"'Dev Budget'!A104","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B104","v":0},{"$f":"'Dev Budget'!C104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D104","v":0},null,null,0]
[{"$f":"'Dev Budget'!A105","v":"Total Other Costs"},{"$f":"'Dev Budget'!B105","v":0},{"$f":"'Dev Budget'!C105","v":0},{"$f":"SUM(D91:D106)","v":0},{"$f":"SUM(E91:E106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S91:S106)","v":0},{"$f":"SUM(T91:T106)","v":0},{"$f":"SUM(U91:U106)","v":0},{"$f":"SUM(V91:V106)","v":0},0]
[{"$f":"'Dev Budget'!A106","v":"SUBTOTAL PROJECT COST"},{"$f":"'Dev Budget'!B106","v":0},{"$f":"'Dev Budget'!C106","v":0},{"$f":"SUM(D72+D76+D85+D89+D107)","v":0},{"$f":"SUM(E72+E76+E85+E89+E107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S72+S76+S85+S89+S107)","v":0},{"$f":"SUM(T72+T76+T85+T89+T107)","v":0},{"$f":"SUM(U72+U76+U85+U89+U107)","v":0},{"$f":"SUM(V72+V76+V85+V89+V107)","v":0},{"$f":"SUM(W72+W76+W85+W89+W107)","v":0}]
[{"$f":"'Dev Budget'!A107","v":"DEVELOPER COSTS"}]
[{"$f":"'Dev Budget'!A108","v":"Developer Overhead/Profit"},{"$f":"'Dev Budget'!B108","v":0},{"$f":"'Dev Budget'!C108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D110:R110)","v":0},{"$f":"'Dev Budget'!D108","v":0},null,null,{"$f":"C110-S110","v":0}]
[{"$f":"'Dev Budget'!A109","v":"Consultant/Processing Agent"},{"$f":"'Dev Budget'!B109","v":0},{"$f":"'Dev Budget'!C109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D109","v":0},null,null,0]
[{"$f":"'Dev Budget'!A110","v":"Project Administration"},{"$f":"'Dev Budget'!B110","v":0},{"$f":"'Dev Budget'!C110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D110","v":0},null,null,0]
[{"$f":"'Dev Budget'!A111","v":"Broker Fees Paid  to a Related Party"},{"$f":"'Dev Budget'!B111","v":0},{"$f":"'Dev Budget'!C111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D111","v":0},null,null,0]
[{"$f":"'Dev Budget'!A112","v":"Construction Oversight by Developer"},{"$f":"'Dev Budget'!B112","v":0},{"$f":"'Dev Budget'!C112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D112","v":0},null,null,0]
[{"$f":"'Dev Budget'!A113","v":"Other: (Specify)"},{"$f":"'Dev Budget'!B113","v":0},{"$f":"'Dev Budget'!C113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Dev Budget'!D113","v":0},null,null,0]
[{"$f":"'Dev Budget'!A114","v":"Total Developer Costs"},{"$f":"'Dev Budget'!B114","v":0},{"$f":"'Dev Budget'!C114","v":0},{"$f":"SUM(D110:D115)","v":0},{"$f":"SUM(E110:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S110:S115)","v":0},0,{"$f":"SUM(U110:U115)","v":0},0,{"$f":"SUM(W110:W115)","v":0}]
[{"$f":"'Dev Budget'!A115","v":"TOTAL PROJECT COST"},{"$f":"'Dev Budget'!B115","v":0},{"$f":"'Dev Budget'!C115","v":0},{"$f":"SUM(D108+D116)","v":0},{"$f":"SUM(E108+E116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S108+S116)","v":0},0,{"$f":"SUM(U108+U116)","v":0},0,{"$f":"SUM(W108+W116)","v":0}]

{"sheet":"TBL and High Cost Test","index":13,"n_rows":59,"n_cols":63,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,0,0,46],[1,0,1,4],[1,5,1,24],[1,28,1,33],[1,45,1,46],[1,25,1,27],[1,34,1,44],[2,36,2,39],[2,40,2,46],[3,0,3,7],[3,8,3,23],[3,24,3,39],[3,40,3,46],[2,0,2,3],[2,4,2,13],[2,14,2,19],[2,20,2,25],[2,26,2,30],[2,31,2,35],[6,0,6,7],[6,8,6,23],[6,24,6,39],[6,40,6,46],[7,0,7,7],[7,8,7,23],[7,24,7,39],[7,40,7,46],[4,0,4,7],[4,8,4,23],[4,24,4,39],[4,40,4,46],[5,0,5,7],[5,8,5,23],[5,24,5,39],[5,40,5,46],[8,0,8,7],[8,8,8,23],[8,24,8,39],[8,40,8,46],[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],[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],[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],[22,0,23,0],[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],[24,40,41,46],[25,37,25,39],[26,1,27,36],[26,37,26,39],[27,37,27,39],[28,1,29,36],[28,37,28,39],[20,1,21,36],[20,37,20,39],[20,40,21,46],[21,37,21,39],[29,37,29,39],[30,1,31,36],[30,37,30,39],[31,37,31,39],[32,1,33,36],[32,37,32,39],[33,37,33,39],[24,0,41,0],[24,1,25,36],[24,37,24,39],[38,1,39,36],[38,37,38,39],[39,37,39,39],[40,1,41,36],[40,37,40,39],[41,37,41,39],[34,1,35,36],[34,37,34,39],[35,37,35,39],[36,1,37,36],[36,37,36,39],[37,37,37,39],[42,1,43,36],[42,37,42,39],[42,40,42,46],[43,0,44,0],[43,37,44,46],[44,1,44,9],[44,10,44,19],[44,20,44,31],[44,32,44,36],[48,0,49,0],[48,37,49,46],[49,5,49,6],[49,27,49,36],[45,1,46,36],[45,37,45,39],[45,40,45,46],[46,37,46,46],[47,1,48,36],[47,37,47,39],[47,40,47,46],[49,1,49,4],[49,7,49,14],[49,15,49,20],[49,21,49,26],[53,1,53,29],[53,30,53,36],[53,37,53,46],[50,0,50,39],[50,40,50,46],[51,0,51,39],[51,40,51,46],[52,0,52,29],[52,30,52,36],[52,37,52,46]]}
["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)\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,"12/27/19","SRO & STUDIO 4%","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS","SRO & STUDIO 9%","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS"]
["Project Name:",null,null,null,null,{"$f":"IF('General '!A45=\"\",\"\",'General '!A45)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,null,{"$f":"IF('General '!AI45=\"\",\"\",'General '!AI45)","v":""},null,null,null,null,null,"Project's Proposed Tax Credits:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alameda",353748,407868,492000,629760,701592,307732,354812,428000,547840,610328]
["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,"HCD Phase:",null,null,null,{"$f":"'Dev Fee 2019'!C2","v":"Origination"},null,null,null,null,null,null,null,null,null,null,null,"Alpine",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["Unit Size",null,null,null,null,null,null,null,{"$f":"CONCATENATE(BA1,\" TCAC Threshold Basis Limits (TBL) \")","v":"12/27/19 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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["SRO/Studio",null,null,null,null,null,null,null,{"$f":"IF(AC2=\"\",\"\",IF(AT2=\"9%\",VLOOKUP(AC2,BA1:BK59,AY5),VLOOKUP(AC2,BA1:BK59,AX5)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!D19+'Rents '!D27+'Rents '!D35+'Rents '!D43+'Rents '!D51+'Rents '!D63+'Rents '!D71+'Rents '!D79+'Rents '!D87+'Rents '!D95+'Rents '!D103+SUMIF('Rents '!$C$112:$D$123,\"0 Bdrm.\",'Rents '!$D$112:$D$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I5*Y5)),0,(I5*Y5))","v":0},null,null,null,null,null,null,null,null,2,7,null,"Butte",281848,324968,392000,501760,558992,238708,275228,332000,424960,473432]
["1 Bedroom",null,null,null,null,null,null,null,{"$f":"IF(AC2=\"\",\"\",IF(AT2=\"9%\",VLOOKUP(AC2,BA1:BK59,AY6),VLOOKUP(AC2,BA1:BK59,AX6)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!D20+'Rents '!D28+'Rents '!D36+'Rents '!D44+'Rents '!D52+'Rents '!D64+'Rents '!D72+'Rents '!D80+'Rents '!D88+'Rents '!D96+'Rents '!D104+SUMIF('Rents '!$C$112:$D$123,\"1 Bdrm.\",'Rents '!$D$112:$D$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["2 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF(AC2=\"\",\"\",IF(AT2=\"9%\",VLOOKUP(AC2,BA1:BK59,AY7),VLOOKUP(AC2,BA1:BK59,AX7)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!D21+'Rents '!D29+'Rents '!D37+'Rents '!D45+'Rents '!D53+'Rents '!D65+'Rents '!D73+'Rents '!D81+'Rents '!D89+'Rents '!D97+'Rents '!D105+SUMIF('Rents '!$C$112:$D$123,\"2 Bdrm.\",'Rents '!$D$112:$D$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["3 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF(AC2=\"\",\"\",IF(AT2=\"9%\",VLOOKUP(AC2,BA1:BK59,AY8),VLOOKUP(AC2,BA1:BK59,AX8)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!D22+'Rents '!D30+'Rents '!D38+'Rents '!D46+'Rents '!D54+'Rents '!D66+'Rents '!D74+'Rents '!D82+'Rents '!D90+'Rents '!D98+'Rents '!D106+SUMIF('Rents '!$C$112:$D$123,\"3 Bdrm.\",'Rents '!$D$112:$D$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I8*Y8)),0,(I8*Y8))","v":0},null,null,null,null,null,null,null,null,5,{"$f":"AY7+1","v":10},null,"Contra Costa",337642,389298,469600,601088,669650,292202,336906,406400,520192,579526]
["4+ Bedrooms",null,null,null,null,null,null,null,{"$f":"IF(AC2=\"\",\"\",IF(AT2=\"9%\",VLOOKUP(AC2,BA1:BK59,AY9),VLOOKUP(AC2,BA1:BK59,AX9)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!D23+'Rents '!D31+'Rents '!D39+'Rents '!D47+'Rents '!D55+'Rents '!D67+'Rents '!D75+'Rents '!D83+'Rents '!D91+'Rents '!D99+'Rents '!D107+SUMIF('Rents '!$C$112:$D$123,\"4 Bdrm.\",'Rents '!$D$112:$D$123)+'Rents '!D24+'Rents '!D32+'Rents '!D40+'Rents '!D48+'Rents '!D56+'Rents '!D68+'Rents '!D76+'Rents '!D84+'Rents '!D92+'Rents '!D100+'Rents '!D108+SUMIF('Rents '!$C$112:$D$123,\"5 Bdrm.\",'Rents '!$D$112:$D$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I9*Y9)),0,(I9*Y9))","v":0},null,null,null,null,null,null,null,null,6,{"$f":"AY8+1","v":11},null,"Del Norte",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["Number of Manager Units in Project:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UNITS:",null,null,null,null,{"$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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["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,{"$f":"SUM(AO5:AO9)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Fresno",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["TBL ADJUSTMENTS §10327(c)(5)(A-F):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenn",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(a)","Project paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages.  (20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL13=\"yes\",AO11*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Humboldt",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[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,{"$f":"ROUND(IF(AL15=\"yes\",AO11*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Inyo",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kern",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(b)","New construction Project required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels. (7%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL17=\"yes\",AO11*0.07,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Kings",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(c)","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,{"$f":"ROUND(IF(AL19=\"yes\",AO11*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Lassen",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(d)","Project where 100 percent of the units are for Special Needs populations. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",293352,338232,408000,522240,581808,254238,293134,353600,452608,504234]
["(e)","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,{"$f":"ROUND(IF(AL21=\"yes\",(AO11*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Madera",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marin",293352,338232,408000,522240,581808,253663,292471,352800,451584,503093]
["(f)","Project applying under §10325 or §10326 of these regulations that include one or more of the features below. (up to 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL25:AL42)>0.005,MIN(0.1,SUM(AL25:AL42))*AO11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Mariposa",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["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,"Merced",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL25=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modoc",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mono",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL27=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monterey",285299,328947,396800,507904,565837,255964,295124,356000,455680,507656]
[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,"Napa",293352,338232,408000,522240,581808,253663,292471,352800,451584,503093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL29=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,"(4) Rehab Project buildings shall have 80% decrease in estimated TDV energy use (or improvement in energy efficiency) post rehab as demonstrated using the appropriate performance module of CEC approved software. (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL31=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Placer",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[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,"Plumas",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL33=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riverside",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacramento",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL35=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Benito",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[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 Bernardino",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL37=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Diego",255964,295124,356000,455680,507656,230655,265943,320800,410624,457461]
[null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, ceramic tile, or natural linoleum in all common areas. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Francisco",440603,508011,612800,784384,873853,390561,450313,543200,695296,774603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL39=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Joaquin",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[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,"San Luis Obispo",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL41=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Mateo",341669,393941,475200,608256,677635,289326,333590,402400,515072,573822]
["(g)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer. (lesser of costs or 15% basis adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL43=\"Yes\",MIN(AG45,AO11*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Santa Barbara",259415,299103,360800,461824,514501,231806,267270,322400,412672,459742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL43=\"yes\",\"Please Select Type of Work and Enter Cost:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Clara",319811,368739,444800,569344,634285,267468,308388,372000,476160,530472]
[null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Cruz",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(h)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Shasta",281848,324968,392000,501760,558992,238708,275228,332000,424960,473432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL46=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(i)","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(F50=\"Yes\",OR(AB50=\"Highest Resource\",AB50=\"High Resource\")),\"Yes\",\"No\")","v":"No"},null,null,{"$f":"ROUND(IF(AND(F50=\"Yes\",OR(AB50=\"High Resource\",AB50=\"Highest Resource\"),AL48=\"Yes\"),AO11*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Siskiyou",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F50=\"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,"Solano",293352,338232,408000,522240,581808,253663,292471,352800,451584,503093]
[null,"County eligibility:",null,null,null,{"$f":"IFERROR(IF(VLOOKUP(AC2,BA1:BK59,AY7,FALSE)<=400000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Opportunity Map Resource level:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonoma",312334,360118,434400,556032,619454,268043,309051,372800,477184,531613]
["TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO13+AO15+AO17+AO19+AO20+AO21+AO11+AO23+AO43+AO46+AO48","v":0},null,null,null,null,null,null,null,null,null,null,null,"Stanislaus",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[{"$f":"IF(AO3=\"Perm Close\",\"Adjusted Threshold Basis Limit multiplied by 170%:\",\"Adjusted Threshold Basis Limit multiplied by 160%:\")","v":"Adjusted Threshold Basis Limit multiplied by 160%:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO3=\"Perm Close\",AO51*1.7,AO51*1.6)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Sutter",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[{"$f":"IF(G2=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",G2),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",G2))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO51=0,0,AE54/AO51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tehama",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
["(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,{"$f":"'Dev Budget'!F117","v":0},null,null,null,null,null,null,{"$f":"IF(AE54=0,\"\",IF(AE54<=AO52,\"Costs Reasonable\",IF(AO3=\"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,"Trinity",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yolo",263442,303746,366400,468992,522486,234682,270586,326400,417792,465446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",261141,301093,363200,464896,517923,230655,265943,320800,410624,457461]

{"sheet":"Dev Fee 2019","index":14,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,0,54,6],[30,1,30,5],[38,0,38,7],[39,0,39,8],[44,0,44,8],[50,0,50,8],[53,0,53,6],[29,1,29,6],[16,0,16,4],[16,5,16,6],[17,1,17,3],[18,1,18,2],[18,4,18,6],[19,1,19,2],[19,4,19,6],[23,0,23,6],[25,1,25,5],[26,1,26,5],[27,1,27,6],[28,1,28,6],[15,1,15,7],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4],[9,0,9,4],[11,0,11,6],[12,1,12,2],[12,3,12,4],[13,1,13,5],[14,1,14,5],[8,6,8,7],[9,6,9,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[2,2,2,4]]}
["HCD 2019 Developer Fee Calculator - revised 2/4/20 (complete YELLOW shaded cells)\nProjects that apply in 2019 or later for the Multifamily Housing Program (MHP), Veterans Housing and Homelessness Prevention (VHHP), No Place Like Home (NPLH), and Serna Farmworker Housing Grant Programs must use this 'Dev Fee 2019' calculator."]
["Project Phase:",null,"Origination","Proposed Project Type:",null,null,"TCAC Project #:"]
["Project Name:",null,{"$f":"IF('General '!A45=\"\",\"\",'General '!A45)","v":""},null,null,"HCD Contract #s:"]
["Project's Developer Fee Summary (SEE INSTRUCTIONS ABOVE)",null,null,null,null,null,"HCD Limit","Project Amt."]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Max Total Developer Fee - 1h\",\"Max Total Developer Fee - 2d\")","v":"Max Total Developer Fee - 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",H55,IF(LEFT(F2,1)=\"9\",I22,H34))","v":0},{"$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 - 1h\",\"Max Developer Fee payable from development funding sources - lesser of 1h & 2d\")","v":"Max Developer Fee payable from development funding sources - lesser of 1h & 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",G5,IF(LEFT(F2,1)=\"9\",I22,MIN(G5,I22)))","v":0},{"$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},{"$f":"MAX(0,MIN(G5,H5-F10,3500000)-H6)","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions - 2h",null,null,null,null,{"$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":"'Dev Budget'!B114","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,0,"Deferred Developer Fee",null,0]
[]
[{"$f":"IF(F2=\"\",\"Section 1. UMR §8312(c)(1) - for all 4% Projects (project costs per TCAC 9% rules)\",IF(LEFT(F2,1)=\"4\",\"Section 1. UMR §8312(c)(1) - for all 4% Projects (project costs per TCAC 9% rules)\",\"Section 1. UMR §8312(b) - for all 9% Projects\"))","v":"Section 1. UMR §8312(c)(1) - for all 4% Projects (project costs per TCAC 9% rules)"}]
["a.","Project's type of construction:",null,{"$f":"IF(F2=\"No Tax Credits\",\"\",MID(F2,12,26))","v":""},null,"Number of Affordable Tax Credit Units",0,null,{"$f":"IF(D13=\"New Construction\",2200000,2000000)","v":2000000}]
["b.","Project's Eligible Basis (exclude Developer Fee)",null,null,null,null,{"$f":"'Dev Budget'!E106+'Dev Budget'!F106","v":0},"x 15% =",{"$f":"G14*0.15","v":0}]
["c.","Basis for Non-Residential Costs (Commercial - exclude Developer Fee)",null,null,null,null,{"$f":"'Dev Budget'!D106","v":0},"x 15% =",{"$f":"G15*0.15","v":0}]
["d.",{"$f":"IF(D13=\"New Construction\",\"Base limit: amount that could be included in project costs under 9% rules - lesser of 1a or (1b + 1c.):\",\"Max developer fee that could be included in project costs under 9% rules - lesser of 1a or (1b + 1c):\")","v":"Max developer fee that could be included in project costs under 9% rules - lesser of 1a or (1b + 1c):"},null,null,null,null,null,null,{"$f":"MIN(I13,I14+I15)","v":0}]
["High Cost Test Adjustment - New Construction only §10327(c)(2)(A)"]
["e.","Total Adjusted Threshold Basis Limit - §10327(c)(5)",null,null,null,null,null,null,{"$f":"'TBL and High Cost Test'!AO51","v":0},{"$f":"IF(F2<>\"4% Credits New Construction\",0,2500000+IF(G13<101,0,(G13-100)*10000))","v":0}]
["f1.","Total Eligible Basis - §10327(c)(2)(A)",null,{"$f":"'Dev Budget'!F117","v":0},{"$f":"IF(LEFT(F2,1)=\"9\",\"\",\"4% Eligible Basis reduced to reflect exclusion of DF in excess of TCAC cash out threshold §10317(i)(6)\")","v":"4% Eligible Basis reduced to reflect exclusion of DF in excess of TCAC cash out threshold §10317(i)(6)"},null,null,{"$f":"IF(LEFT(F2,1)=\"9\",\"\",\"f1 - f2 + f3\")","v":"f1 - f2 + f3"},{"$f":"IF(LEFT(F2,1)=\"9\",D19,D19-D20+H20)","v":0}]
["f2.",{"$f":"IF(F2=\"9% Credits New Construction\",\"\",\"Developer Fee in Eligible Basis\")","v":"Developer Fee in Eligible Basis"},null,{"$f":"'Dev Budget'!E114+'Dev Budget'!F114","v":0},"f3. Amount of DF in EB inc. in high cost test using 4% rules based on $2.5M + $10,000 per affordable unit above 100",null,null,{"$f":"MIN(D20,J18)","v":0}]
["g1.","High Cost Test Factor",null,{"$f":"IFERROR(I19/I18,0)","v":0},{"$f":"200%-D21","v":2},null,{"$f":"\"g2. (\"&TEXT(ROUND(E21,5),\"###.##0%\")&\" + \"&\"100%)\"&\" / 2\"","v":"g2. (200.0% + 100%) / 2"},null,{"$f":"AVERAGE(200%-D21,100%)","v":1.5}]
["h.",{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1)"},null,null,null,null,null,null,{"$f":"IF(D13=\"New Construction\",ROUND(I21*I16,0),I16)","v":0}]
[]
["Section 2. UMR §8312(c)(2) - Maximum Developer Fee allowed in Eligible Basis under TCAC 4% rules"]
[null,"Max Developer Fee allowed in Eligible Basis under TCAC 4% rules"]
["a.",{"$f":"IF(OR(F2=\"\",F2=\"4% Credits New Construction\",F2=\"4% Credits Rehabilitation\"),\"New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)\",\"Not Applicable\")","v":"New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)"},null,null,null,null,{"$f":"'Dev Budget'!E106","v":0},"x 15% =",{"$f":"G26*0.15","v":0}]
["b.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\",D13=\"Adaptive Reuse\"),\"Acq/Rehab - Unadjusted Eligible Const. Related Basis (exclude Developer Fee) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"'Dev Budget'!E106","v":0},"x 15% =",{"$f":"G27*0.15","v":0}]
["c1.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\",D13=\"Adaptive Reuse\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4)? - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["c2.",{"$f":"IF(AND(C2<>\"\",D13<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab - rehabilitation hard construction costs per unit at least $25,000 per unit? - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
["c3.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\",D13=\"Adaptive Reuse\"),\"Acq/Rehab-30% or more of units restricted to incomes and rents of 50% AMI or less? - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["c4.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\",D13=\"Adaptive Reuse\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"'Dev Budget'!F106","v":0},{"$f":"IF(OR(H28=\"Yes\",H29=\"Yes\",H30=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"G31*H31","v":0}]
["d.","Maximum Developer Fee in Eligible Basis under 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"IF(OR(D13=\"New Construction\",D13=\"Rehabilitation\"),I26,I27+I31)","v":0}]
[null,"Max Developer Fee per §8312(c)"]
["e.","Total Developer Fee Limit including deferred fee - Eligible Basis under 4% rules total UMR §8312(c) (2d)",null,null,null,null,null,{"$f":"ROUND(I32,0)","v":0}]
[{"$f":"IF(F2=\"9% Credits\",\"o.\",\"h.\")","v":"h."},"Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"'Dev Budget'!B114","v":0},{"$f":"IF(ROUND(H35,0)>ROUND(H34,0),\"Excess Dev Fee\"&TEXT(H35-H34,\" $#,###\"),\"\")","v":""}]
["i.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"F10+I10","v":0},{"$f":"H35-G36","v":0},{"$f":"IF(H36>I22,\"Cannot exceed\"&TEXT(MIN(I22,H34),\" $#,###\"),\"\")","v":""}]
["j.","Deferred Developer Fee payable on a priority basis from available Cash Flow - UMR §8312(c)(2)",null,null,null,null,null,{"$f":"MAX(0,MIN(H34,H35,3500000)-MIN(I22,H34))","v":0}]
[]
["Section 3. UMR §8312(a) Instructions:  Complete the yellow, shaded cells - choose only one in the 'A', 'B' or 'C' sections."]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)"]
["a1.","Number of units (include manager's unit)",null,null,null,0]
["a2.","First 30 units at: ",null,27000,"each",null,{"$f":"IF(F41>29,D42*30,+F41*D42)","v":0}]
["a3.","Units in excess of 30 at:  ",null,10500,"each",null,{"$f":"IF(F41<30,0,(F41-30)*D43)","v":0}]
["a4.","Total (a2 + a3)",null,null,null,null,null,{"$f":"+G42+G43","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $10,500 - $37,000 per unit"]
["b1.","Number of units (include manager's unit)",null,null,null,0]
["b2.","First 30 units at: ",null,12000,"each",null,{"$f":"IF(F47>29,D48*30,+F47*D48)","v":0}]
["b3.","Units in excess of 30 at: ",null,5500,"each",null,{"$f":"IF(F47<30,0,(F47-30)*D49)","v":0}]
["b4.","Total (b2 + b3)",null,null,null,null,null,{"$f":"+G48+G49","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)",null,null,null,0]
["c2.","Total at:",null,2000,"per unit",null,null,{"$f":"+F52*D53","v":0}]
["d. Sponsor capital contribution of funds or real property UMR §8312(d)",null,null,null,null,null,null,0]
["e.  Maximum allowable Developer Fee (a4, b4 or c2; plus d)",null,null,null,null,null,null,{"$f":"H44+H50+H53+H54","v":0}]

{"sheet":"Dev Fee 2017 UMR","index":15,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[[55,0,55,8],[58,0,58,6],[59,0,59,6],[30,1,30,6],[31,1,31,6],[32,1,32,5],[43,0,43,7],[44,0,44,8],[49,0,49,8],[29,1,29,6],[19,1,19,2],[19,4,19,6],[20,1,20,2],[20,4,20,6],[21,1,21,3],[21,5,21,6],[22,1,22,5],[22,6,22,7],[25,0,25,6],[27,1,27,5],[28,1,28,5],[18,1,18,3],[9,6,9,7],[10,0,10,4],[10,6,10,7],[12,0,12,6],[13,1,13,2],[13,3,13,4],[9,0,9,4],[14,1,14,5],[15,1,15,5],[16,1,16,7],[17,0,17,4],[17,5,17,6],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[2,2,2,4]]}
["HCD 2017 UMR Developer Fee Calculator - revised 2/4/20 (complete YELLOW shaded cells)\nProjects that apply in 2019 or later for the Multifamily Housing Program (MHP), Veterans Housing and Homelessness Prevention (VHHP), No Place Like Home (NPLH), and Serna Farmworker Housing Grant Programs must use the 'Dev Fee 2019' calculator.\nProjects subject to the 2017 UMRs that received awards or will apply under any other HCD Program must use this 'Dev Fee 2017 UMR' calculator."]
["Project Phase:",null,"Origination","Proposed Project Type:"]
["Project Name:",null,{"$f":"IF('General '!A45=\"\",\"\",'General '!A45)","v":""}]
["Project's Developer Fee Summary (SEE INSTRUCTIONS ABOVE)",null,null,null,null,null,"HCD Limit","Project Amt.",{"$f":"IF(OR(I5<>0,I6<>0,I8<>0),\"\",\"\")","v":""}]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - 1i\",\"Maximum Total Developer Fee - 2g\")","v":"Maximum Total Developer Fee - 2g"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",H60,IF(LEFT(F2,1)=\"9\",I24+I11,H39))","v":0},{"$f":"F9","v":0},{"$f":"MAX(0,ROUND(H5,0)-ROUND(G5,0))","v":0}]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1i\",\"Max Developer Fee payable from development funding sources - lesser of 1i & 2g\")","v":"Max Developer Fee payable from development funding sources - lesser of 1i & 2g"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",G5,IF(LEFT(F2,1)=\"9\",I24,MIN(G5-I11,I24)))","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,{"$f":"MAX(0,MIN(3500000,G5-I11)-G6)","v":0},{"$f":"MAX(0,MIN(G5,H5-F10,3500000)-H6)","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions - 2j",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,{"$f":"'Dev Budget'!B114","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,0,"Deferred Developer Fee",null,0]
["Real Property Contributed as Capital",null,null,null,null,0,"Sponsor Contributions",null,{"$f":"F10+F11","v":0}]
[]
[{"$f":"IF(F2=\"\",\"Section 1. UMR §8312(c)(1) - for all 4% Projects (project costs per TCAC 9% rules)\",IF(LEFT(F2,1)=\"4\",\"Section 1. UMR §8312(c)(1) - for all 4% Projects (project costs per TCAC 9% rules)\",\"Section 1. UMR §8312(b) - for all 9% Projects\"))","v":"Section 1. UMR §8312(c)(1) - for all 4% Projects (project costs per TCAC 9% rules)"}]
["a.","Project's type of construction:",null,{"$f":"IF(F2=\"No Tax Credits\",\"\",MID(F2,12,26))","v":""},null,null,null,null,{"$f":"IF(D14=\"New Construction\",2200000,2000000)","v":2000000}]
["b.","Project's Eligible Basis (exclude Developer Fee)",null,null,null,null,{"$f":"'Dev Budget'!E106+'Dev Budget'!F106","v":0},"x 15% =",{"$f":"G15*0.15","v":0}]
["c.","Basis for Non-Residential Costs (Commercial - exclude Developer Fee)",null,null,null,null,{"$f":"'Dev Budget'!D106","v":0},"x 15% =",{"$f":"G16*0.15","v":0}]
["d.",{"$f":"IF(D14=\"New Construction\",\"Base limit: amount that could be included in project costs under 9% rules - lesser of 1a or (1b + 1c.):\",\"Max developer fee that could be included in project costs under 9% rules - lesser of 1a or (1b + 1c):\")","v":"Max developer fee that could be included in project costs under 9% rules - lesser of 1a or (1b + 1c):"},null,null,null,null,null,null,{"$f":"MIN(I14,I15+I16)","v":0}]
["High Cost Test Adjustment - New Construction only §10327(c)(2)(A)"]
["e.","Total Adjusted Threshold Basis Limit - §10327(c)(5)",null,null,null,null,null,null,{"$f":"'TBL and High Cost Test'!AO51","v":0}]
["f1.","Total Eligible Basis - §10327(c)(2)(A)",null,{"$f":"'Dev Budget'!F117","v":0},{"$f":"IF(LEFT(F2,1)=\"9\",\"\",\"4% EB reduced by Max DF in EB using 9% rules §10327(c)(2)(A)(i)\")","v":"4% EB reduced by Max DF in EB using 9% rules §10327(c)(2)(A)(i)"},null,null,{"$f":"IF(LEFT(F2,1)=\"9\",\"\",\" f1 - f2 + f3\")","v":" f1 - f2 + f3"},{"$f":"IF(LEFT(F2,1)=\"9\",D20,D20-D21+H21)","v":0}]
["f2.",{"$f":"IF(F2=\"9% Credits New Construction\",\"\",\"Developer Fee in Eligible Basis\")","v":"Developer Fee in Eligible Basis"},null,{"$f":"'Dev Budget'!E114+'Dev Budget'!F114","v":0},{"$f":"IF(H21=I17,\"f3. Max DF in EB using 9% rules §10327(c)(2)(A)(i) based on DF amount allowed in project costs\",\"f3. Max DF in EB using 9% rules §10327(c)(2)(A)(i) based on Actual DF in EB\")","v":"f3. Max DF in EB using 9% rules §10327(c)(2)(A)(i) based on DF amount allowed in project costs"},null,null,{"$f":"MIN(D21,I17)","v":0}]
["g.","High Cost Test Factor - §10327(c)(2)(A)",null,null,"(1f1 / 1e)",{"$f":"\"= \"&TEXT(ROUND(I20,0),\" $#,##0\")&\" / \"&TEXT(ROUND(I19,0),\" $#,##0\")","v":"=  $0 /  $0"},null,null,{"$f":"IF(I19=0,0,I20/I19)","v":0}]
["h.","Max Developer Fee in Project Costs under 9% rules - §10327(c)(2)(A); UMR §8312(c)(1)",null,null,null,null,{"$f":"IF(D14=\"New Construction\",\"(200% - 1g) * 1d\",\"\")","v":""},null,{"$f":"IF(D14=\"New Construction\",ROUND((2-I22)*I17,0),I17)","v":0}]
["i.",{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1)"},null,null,null,null,null,null,{"$f":"+I23","v":0}]
[]
["Section 2. UMR §8312(c)(2) - Maximum Developer Fee allowed in Eligible Basis under TCAC 4% rules"]
[null,"Max Developer Fee allowed in Eligible Basis under TCAC 4% rules"]
["a.",{"$f":"IF(OR(F2=\"\",F2=\"4% Credits New Construction\",F2=\"4% Credits Rehabilitation\"),\"New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)\",\"Not Applicable\")","v":"New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)"},null,null,null,null,{"$f":"'Dev Budget'!E106","v":0},"x 15% =",{"$f":"G28*0.15","v":0}]
["b.",{"$f":"IF(OR(C2=\"\",D14=\"Acq. Rehabilitation\",D14=\"Adaptive Reuse\"),\"Acq/Rehab - Unadjusted Eligible Const. Related Basis (exclude Developer Fee) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"'Dev Budget'!E106","v":0},"x 15% =",{"$f":"G29*0.15","v":0}]
["c1.",{"$f":"IF(OR(C2=\"\",D14=\"Acq. Rehabilitation\",D14=\"Adaptive Reuse\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4)? - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["c2.",{"$f":"IF(AND(C2<>\"\",D14<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab - rehabilitation hard construction costs per unit at least $25,000 per unit? - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
["c3.",{"$f":"IF(OR(C2=\"\",D14=\"Acq. Rehabilitation\",D14=\"Adaptive Reuse\"),\"Acq/Rehab-30% or more of units restricted to incomes and rents of 50% AMI or less? - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["c4.",{"$f":"IF(OR(C2=\"\",D14=\"Acq. Rehabilitation\",D14=\"Adaptive Reuse\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"'Dev Budget'!F106","v":0},{"$f":"IF(OR(H30=\"Yes\",H31=\"Yes\",H32=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"G33*H33","v":0}]
["d.","Maximum Developer Fee in Eligible Basis under 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"IF(OR(D14=\"New Construction\",D14=\"Rehabilitation\"),I28,I29+I33)","v":0}]
[null,"Max Developer Fee per §8312(c)"]
["e.","Total Developer Fee Limit (including deferred fee and with no sponsor contribution)"]
[null," -- lesser of $3,500,000 or amount in Eligible Basis under 4% rules total UMR §8312(c) amount (2d above)",null,null,null,null,null,{"$f":"MIN(3500000,ROUND(I34,0))","v":0}]
["f.","Capital Contribution by Sponsor or affiliate  - UMR §8312(d)",null,null,null,null,null,{"$f":"I11","v":0}]
["g.","Maximum Total Developer Fee - total UMR §8312(c) + UMR §8312(d) 1e + 1f",null,null,null,null,null,{"$f":"+H37+H38","v":0}]
[{"$f":"IF(F2=\"9% Credits\",\"o.\",\"h.\")","v":"h."},"Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"F9","v":0},{"$f":"IF(ROUND(H40,0)>ROUND(H39,0),\"Excess Dev Fee\"&TEXT(H40-H39,\" $#,###\"),\"\")","v":""}]
["i.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"F10+I10","v":0},{"$f":"H40-G41","v":0},{"$f":"IF(H41>I24,\"Cannot exceed\"&TEXT(MIN(I24,H39),\" $#,###\"),\"\")","v":""}]
["j.","Deferred Developer Fee payable on a priority basis from available Cash Flow - UMR §8312(c)(2)",null,null,null,null,null,{"$f":"MAX(0,MIN(H37,H40)-MIN(I24,H37))","v":0}]
[]
["Section 3. UMR §8312(a) Instructions:  Complete the yellow, shaded cells - choose only one in the 'A', 'B' or 'C' sections."]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)"]
["a1.","Number of units (include manager's unit)",null,null,null,0]
["a2.","First 30 units at: ",null,27000,"each",null,{"$f":"IF(F46>29,D47*30,+F46*D47)","v":0}]
["a3.","Units in excess of 30 at:  ",null,10500,"each",null,{"$f":"IF(F46<30,0,(F46-30)*D48)","v":0}]
["a4.","Total (a2 + a3)",null,null,null,null,null,{"$f":"+G47+G48","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $10,500 - $37,000 per unit"]
["b1.","Number of units (include manager's unit)",null,null,null,0]
["b2.","First 30 units at: ",null,12000,"each",null,{"$f":"IF(F52>29,D53*30,+F52*D53)","v":0}]
["b3.","Units in excess of 30 at: ",null,5500,"each",null,{"$f":"IF(F52<30,0,(F52-30)*D54)","v":0}]
["b4.","Total (b2 + b3)",null,null,null,null,null,{"$f":"+G53+G54","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)",null,null,null,0]
["c2.","Total at:",null,2000,"per unit",null,null,{"$f":"+F57*D58","v":0}]
["d. Sponsor capital contribution of funds or real property UMR §8312(d)",null,null,null,null,null,null,0]
["e.  Maximum allowable Developer Fee (a4, b4 or c2; plus d)",null,null,null,null,null,null,{"$f":"H49+H55+H58+H59","v":0}]

{"sheet":"Supportive Services Costs","index":16,"n_rows":12,"n_cols":51,"rows_kept":12,"cut":false,"hidden":false,"merged":[[5,26,5,27],[0,0,0,37],[2,0,2,37],[3,0,3,37],[1,0,1,37],[5,0,5,7],[5,12,5,13],[5,28,5,29],[5,30,5,32],[5,14,5,25],[5,8,5,11],[9,0,9,27],[6,28,6,29],[7,28,7,29],[8,28,8,29],[9,28,9,29],[10,28,10,29],[10,33,10,37],[10,0,10,27],[10,30,10,32],[5,33,5,37],[6,33,6,37],[8,33,8,37],[9,33,9,37],[9,30,9,32],[7,33,7,37],[8,30,8,32],[7,30,7,32],[6,30,6,32],[6,0,6,27],[7,0,7,27],[8,0,8,27]]}
[{"$f":"'General '!A45","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,null,null,null,null,null,null,null,null,null,null,null,"8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)","8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)"]
["Supportive Services Costs - HCD 2017 UMR Limits (for projects with HCD funding) - NPLH allow for 3.5% annual increase; others 2.5%",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,"Fiscal Year","Chronic \nHomelessness","Special Needs\nPopulation","Supportiv Services","Other","Chronic \nHomelessness","Special Needs\nPopulation","Supportiv Services","Other"]
["HCD UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4080,3060,1051,250]
["HCD UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ3+1","v":2018},{"$f":"ROUND(AR3*1.025,0)","v":4182},{"$f":"ROUND(AS3*1.025,0)","v":3137},{"$f":"ROUND(AT3*1.025,0)","v":1077},{"$f":"ROUND(AU3*1.025,0)","v":256},4182,3137,1077,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ4+1","v":2019},{"$f":"ROUND(AR4*1.025,0)","v":4287},{"$f":"ROUND(AS4*1.025,0)","v":3215},{"$f":"ROUND(AT4*1.025,0)","v":1104},{"$f":"ROUND(AU4*1.025,0)","v":262},{"$f":"ROUND(AV4*1.035,0)","v":4328},3247,1115,265]
["A. Supportive Services Units:",null,null,null,null,null,null,null,"Total number of units:",null,null,null,{"$f":"'Rents '!D125","v":0},null,"Certification Year - based on completion or update date from Universal Application ('General' worksheet cell K10):",null,null,null,null,null,null,null,null,null,null,null,2020,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs",null,null,null,null,null,null,null,null,{"$f":"+AQ5+1","v":2020},4394,3295,1132,269,4479,3361,1154,274]
["(1) UMR  §8314(e)(1):  Total number of Supportive Housing (SH) units anticipated to be restricted to individuals or families experiencing chronic homelessness as defined consistent with Health and Safety Code (HSC) §50675.14.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('General '!N24=\"NPLH -No Place Like Home\",'General '!N29=\"NPLH -No Place Like Home\",'General '!N34=\"NPLH -No Place Like Home\",'General '!N38=\"NPLH -No Place Like Home\"),VLOOKUP($AA$6,$AQ$3:$AY$61,6,FALSE),VLOOKUP($AA$6,$AQ$3:$AY$61,2,FALSE))","v":4394},null,null,{"$f":"IFERROR(AE7*AC7,\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"+AQ6+1","v":2021},4504,3377,1160,276,4636,3479,1194,284]
["(2) UMR §8314(e)(2):  Total number of Supportive Housing (SH) units (other than those restricted to individuals or families experiencing chronic homelessness pursuant to HSC §50675.14), PLUS the total number of units restricted to occupancy by Special Needs Populations (SNP)* under any HCD program. (*click here for definition - §7301(s) of the MHP Regulations).  Do not include units included in (1) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('General '!N24=\"NPLH -No Place Like Home\",'General '!N29=\"NPLH -No Place Like Home\",'General '!N34=\"NPLH -No Place Like Home\",'General '!N38=\"NPLH -No Place Like Home\"),VLOOKUP($AA$6,$AQ$3:$AY$61,7,FALSE),VLOOKUP($AA$6,$AQ$3:$AY$61,3,FALSE))","v":3295},null,null,{"$f":"IFERROR(AE8*AC8,\"\")","v":0},null,null,null,null,null,null,null,null,2022,4617,3461,1189,283,4798,3601,1236,294]
["(3) UMR §8314(e)(3):  Total number of units where the Sponsor, their affiliate, or a service provider under contract to provide Supportive Services at the Project has both: (A) qualified staff devoted exclusively to oversight and quality control of resident services in affordable housing, including the Project; and (B) a system to track and report on tenant outcomes, such as changes in employment status and income. Do not include units included in items (1) and (2) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('General '!N24=\"NPLH -No Place Like Home\",'General '!N29=\"NPLH -No Place Like Home\",'General '!N34=\"NPLH -No Place Like Home\",'General '!N38=\"NPLH -No Place Like Home\"),VLOOKUP($AA$6,$AQ$3:$AY$61,8,FALSE),VLOOKUP($AA$6,$AQ$3:$AY$61,4,FALSE))","v":1132},null,null,{"$f":"IFERROR(AE9*AC9,\"\")","v":0},null,null,null,null,null,null,null,null,2023,4732,3548,1219,290,4966,3727,1279,304]
["(4) UMR §8314(e)(4):  Total number of units anticipated to be offered Supportive Services provided by the Project Sponsor, a Sponsor affiliate, or contracted service provider that do not satisfy the criteria in items (1), (2) and (3) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('General '!N24=\"NPLH -No Place Like Home\",'General '!N29=\"NPLH -No Place Like Home\",'General '!N34=\"NPLH -No Place Like Home\",'General '!N38=\"NPLH -No Place Like Home\"),VLOOKUP($AA$6,$AQ$3:$AY$61,9,FALSE),VLOOKUP($AA$6,$AQ$3:$AY$61,5,FALSE))","v":269},null,null,{"$f":"IFERROR(AE10*AC10,\"\")","v":0},null,null,null,null,null,null,null,null,2024,4850,3637,1249,297,5140,3857,1324,315]
["(5) Maximum Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC7:AD10)","v":0},null,null,null,null,{"$f":"SUM(AH7:AL10)","v":0},null,null,null,null,null,null,null,null,2025,4971,3728,1280,304,5320,3992,1370,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,5095,3821,1312,312,5506,4132,1418,337]

{"sheet":"Reserves","index":17,"n_rows":21,"n_cols":36,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,34,6,37],[3,30,3,33],[3,1,3,29],[6,1,6,33],[0,0,0,37],[1,0,1,3],[2,0,2,37],[3,34,3,37],[4,34,4,37],[21,0,21,37],[15,8,15,33],[11,1,11,33],[12,1,12,33],[20,0,20,37],[17,1,17,33],[18,1,18,33],[19,1,19,33],[13,34,13,37],[14,34,14,37],[15,34,15,37],[16,34,16,37],[17,34,17,37],[18,34,18,37],[19,34,19,37],[12,34,12,37],[14,8,14,33],[7,34,7,37],[11,34,11,37],[9,0,9,37],[10,34,10,37],[10,1,10,33],[8,0,8,37],[7,1,7,33],[16,1,16,7],[16,8,16,33],[1,25,1,32],[1,4,1,24],[1,33,1,34],[5,34,5,37],[4,30,4,33],[5,30,5,33],[4,1,4,29],[5,1,5,23],[5,24,5,29],[1,35,1,37],[13,1,13,7],[14,1,14,7],[15,1,15,7],[13,8,13,33]]}
["HCD Reserve Requirements (all reserve withdrawals will require prior HCD approval)"]
["Project Name:",null,null,null,{"$f":"IF('General '!A45=\"\",\"\",'General '!A45)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"IF('Rents '!D125=0,0,'Rents '!D125)","v":0},null,"2019-05-10"]
["Replacement Reserve Calculator UMR §8309"]
["(a)","0.6% of new construction costs (structures excluding contractor profit, overhead, and general requirements and insurance):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!B42-'Dev Budget'!B33-'Dev Budget'!B34-'Dev Budget'!B35-'Dev Budget'!B37","v":0},null,null,null,{"$f":"AE4*0.006","v":0}]
["(b)","$500 per unit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,null,{"$f":"$AH$2*AE5","v":0}]
["(c)","If a third-party physical needs assessment (PNA) was performed for this Project, must attach PNA:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PNA per unit amount:",null,null,null,null,null,null,null,null,null,{"$f":"$AH$2*AE6","v":0}]
["(d)","Replacement Reserve amount = New construction: lesser of (a), (b) and (c) above; Rehab: lesser of (b) and (c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI4>0,AI6>0),MIN(AI4,AI5,AI6),IF(AI4>0,MIN(AI4,AI5),IF(AI6>0,MIN(AI5,AI6),AI5)))","v":0}]
[null,"HCD Required Replacement Reserve Amount - must be included in 'Operating' budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI7","v":0}]
[]
["Operating Reserve Calculator UMR §8308"]
[1,"Total Operating Expenses (including Property Taxes and excluding Service Coordinator salary):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!D34+'Cash Flow'!D35+'Cash Flow'!D36-'Operating '!D103","v":0}]
[2,"Replacement Reserve amount (from above):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI8","v":0}]
[3,"Mandatory Permanent Debt Service (enter lender name below):"]
["(a)",{"$f":"'Cash Flow'!A46","v":"1st Mortgage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!D46","v":0}]
["(b)",{"$f":"'Cash Flow'!A48","v":"2nd Mortgage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!D48","v":0}]
["(c)",{"$f":"'Cash Flow'!A49","v":"3rd Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!D49","v":0}]
["(d)","Misc. Financial Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!D50","v":0}]
[null,"Total Annual Mandatory Debt Service:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI14:AL17)","v":0}]
["4a","HCD Required Operating Reserve Amount (Tax Credit Project - 3 months) - must be included in 'Dev Budget' for tax credit projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI11+AI12+AI18)/4","v":0}]
["4b","HCD Required Operating Reserve Amount (Non-Tax Credit Project - 4 months) - must be included in 'Dev Budget' if no tax credits",null,null,null,null,null,null,null,null,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":"(AI11+AI12+AI18)/3","v":0}]
["If Reserve amounts are different than the required amount, enter reserve amounts and how they are calculated below:"]

{"sheet":"Operating ","index":18,"n_rows":139,"n_cols":8,"rows_kept":139,"cut":false,"hidden":false,"merged":[[1,0,1,5],[114,0,114,1],[115,0,115,1],[111,0,111,1],[103,0,103,1],[106,0,106,1],[107,0,107,1],[112,0,112,1],[113,0,113,1],[104,0,104,1],[105,0,105,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[101,0,101,1],[102,0,102,1],[124,0,124,1],[128,0,128,1],[118,0,118,1],[117,0,117,1],[122,0,122,1],[123,0,123,1],[127,0,127,1],[126,0,126,1],[125,0,125,1],[136,0,136,2],[137,0,137,2],[129,0,129,1],[132,0,132,1],[135,0,135,2],[83,0,83,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[86,0,86,1],[96,0,96,1],[87,0,87,1],[88,0,88,1],[85,0,85,1],[89,0,89,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[76,0,76,1],[75,0,75,1],[81,0,81,1],[82,0,82,1],[68,0,68,1],[71,0,71,1],[69,0,69,1],[72,0,72,1],[73,0,73,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[52,0,52,1],[74,0,74,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[0,0,0,5],[67,0,67,1],[26,0,26,1],[27,0,27,1],[37,0,37,1],[30,0,30,1],[61,0,61,1],[34,0,34,1],[40,0,40,1],[50,0,50,1],[38,0,38,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[66,0,66,1],[3,0,3,4],[23,0,23,4],[45,0,45,1],[39,0,39,1],[31,0,31,1],[24,0,24,1],[25,0,25,1],[41,0,41,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[29,0,29,5]]}
[{"$f":"IF('General '!A45=\"\",\"\",'General '!A45)","v":""}]
["ANNUAL INCOME AND EXPENSES"]
[]
["EMPLOYEE INFORMATION",null,null,null,null,"Comments"]
["No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,"On-Site Manager(s)",0,0]
[null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,0,0]
[null,null,null,0,0]
[null,null,"Total Salaries and Value of Free Rent Units",{"$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":"+Misc.!AK35","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,{"$f":"Subsidies!F13","v":0},{"$f":"Subsidies!G112*12","v":0}]
[null,null,{"$f":"Subsidies!K13","v":0},{"$f":"Subsidies!L112*12","v":0}]
[null,null,"Operating Subsidies",0]
[null,null,"Other: (specify)",0,0]
[5910,null,"Laundry and Vending Revenue",{"$f":"Misc.!$L$27","v":0}]
[5170,null,"Garage and Parking Spaces",{"$f":"+Misc.!L31","v":0},{"$f":"+Misc.!L35","v":0}]
[5990,null,"Miscellaneous Rent Revenue ",0,0]
[null,null,"Gross Potential Income (GPI)",{"$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},{"$f":"SUM(E56:E68)","v":0}]
[" Acct. No.",null,"EXPENSES (continued) ","Residential ","Commercial ","Comments"]
[null,null,"UTILITIES EXPENSES: 6400"]
[6450,null,"Electricity",0,0]
[6451,null,"Water",0,0]
[6452,null,"Gas",0,0]
[6453,null,"Sewer",0,0]
[null,null,"Other Utilities: (specify)",0,0]
["6400T",null,"  TOTAL UTILITIES EXPENSES",{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0}]
[null,null,"OPERATING AND MAINTENANCE EXPENSES: 6500",null,null,"Comments"]
[6510,null,"Payroll -- from above",{"$f":"D11+D13+D14+D15","v":0},0]
[6515,null,"Supplies ",0,0]
[6520,null,"Contracts",0,0]
[6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF(H20=1,+E11+E14+E15,0)","v":0},0]
[6525,null,"Garbage and Trash Removal",0,0]
[6530,null,"Security Contract",0,0]
[6531,null,"Security Free Rent Unit -- from above",{"$f":"IF(H20=1,+E13,0)","v":0},0]
[6546,null,"Heating/Cooling Repairs and Maintenance",0,0]
[6548,null,"Snow Removal",0,0]
[6570,null,"Vehicle & Maintenance Equipment Operation/Reports",0,0]
[6590,null,"Miscellaneous Operating and Maintenance Expenses",0,0]
["6500T",null,"TOTAL OPERATING & MAINTENANCE EXPENSES",{"$f":"SUM(D79:D89)","v":0},{"$f":"SUM(E79:E89)","v":0}]
[null,null,"TAXES AND INSURANCE: 6700",null,null,"Comments"]
[6710,null,"Real Estate Taxes",0,0]
[6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"D17","v":0},0]
[6720,null,"Property and Liability Insurance (Hazard)",0,0]
[6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[6721,null,"Fidelity Bond Insurance",0,0]
[6722,null,"Worker's Compensation -- from above",{"$f":"D18","v":0},0]
[6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"D19","v":0},0]
[6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
["6700T",null,"  TOTAL TAXES AND INSURANCE",{"$f":"SUM(D92:D99)","v":0},{"$f":"SUM(E92:E99)","v":0}]
[null,null,"SUPPORTIVE SERVICES COSTS: 6900",null,null,"Comments","Max allowed"]
[6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"D8","v":0},0,null,{"$f":"(D103+D104)*0.1","v":0}]
[6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"D9","v":0},0]
[6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"D10","v":0},0]
[6990,null,"Supportive Services Admin Overhead",0,0,null,{"$f":"SUM(D102:D107)*0.15","v":0}]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
["6900T",null,"  TOTAL SUPPORTIVE SERVICES COSTS",{"$f":"SUM(D102:D107)","v":0},{"$f":"SUM(E102:E107)","v":0},null,{"$f":"'Supportive Services Costs'!AH11","v":0}]
[]
[null,null,"TOTAL OPERATING EXPENSES",{"$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},{"$f":"SUM(E118:E118)","v":0}]
[null,null,"NET OPERATING INCOME",{"$f":"+D52-D110-D116-D119","v":0},{"$f":"+E52-E110-E116-E119","v":0}]
[]
[null,null,"FINANCIAL EXPENSES: 6800",null,null,"Comments"]
[6820,null,"1st Mortgage Debt Service",0,0]
[6830,null,"2nd Mortgage Debt Service ",0,0]
[6840,null,"3rd Mortgage Debt Service",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
["6800T",null,"TOTAL FINANCIAL EXPENSES",{"$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":"+D110/('Rents '!D$110+'Rents '!D$124)","v":{"$error":"#DIV/0!"}},{"$f":"+D136/12","v":{"$error":"#DIV/0!"}}]
["With the Value of Rent-Free Units Included",null,null,{"$f":"IF(H20=1,+(E16+D110)/('Rents '!D$110+'Rents '!D$124),+D110/('Rents '!D$110+'Rents '!D$124))","v":{"$error":"#DIV/0!"}},{"$f":"+D137/12","v":{"$error":"#DIV/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":"IF(H20=1,+((E16+D110)-(D92+D108))/('Rents '!D$110+'Rents '!D$124),(+D110-(D92+D108))/('Rents '!D$110+'Rents '!D$124))","v":{"$error":"#DIV/0!"}},{"$f":"+D138/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]

{"sheet":"Cash Flow","index":19,"n_rows":83,"n_cols":43,"rows_kept":83,"cut":false,"hidden":false,"merged":[[78,0,78,2],[79,0,79,2],[1,0,1,22],[33,0,33,1],[0,0,0,17],[14,0,14,1],[15,0,15,1],[16,0,16,1],[10,0,10,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[2,8,2,9],[2,0,2,7]]}
[{"$f":"+'General '!A45","v":0}]
["CASH FLOW ANALYSIS"]
["Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":1},null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["INCOME FROM HOUSING UNITS",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
["Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(K3=1,+'Rents '!J110*12,'Rents '!I110*12)","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":"+'Rents '!I124*12","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$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
["Program:",{"$f":"IF(ISTEXT(Subsidies!F13),Subsidies!F13,\" \")","v":" "},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$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program:",{"$f":"IF(ISTEXT(Subsidies!K13),Subsidies!K13,\" \")","v":" "},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,{"$f":"D12+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S12+S18","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]
[" "]
["VACANCY ASSUMPTIONS "]
["Restricted Units",null,{"$f":"'Operating '!D45","v":0.05},{"$f":"+$C23*D5","v":0},{"$f":"+$C23*E5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C23*S5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,{"$f":"'Operating '!D46","v":0.05},{"$f":"+$C24*D6","v":0},{"$f":"+$C24*E6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C24*S6","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",null,{"$f":"'Operating '!D47","v":0.05},{"$f":"+$C25*(D8+D9)","v":0},{"$f":"+$C25*(E8+E9)","v":0},{"$f":"+$C25*(F8+F9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Operating '!C39","v":"Other: (specify)"},null,{"$f":"'Operating '!D48","v":0.05},{"$f":"+$C26*D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C26*S11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry/Vending/Other Income ",null,{"$f":"'Operating '!D49","v":0.05},{"$f":"+$C27*(D15+D16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C27*(S15+S16)","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,{"$f":"'Operating '!E50","v":0.5},{"$f":"+$C28*D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C28*S17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL VACANCY LOSS",null,null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S23:S28)","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]
[]
["EFFECTIVE GROSS INCOME ",null,null,{"$f":"D20-D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S20-S29","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 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,{"$f":"D31-D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T31-T41","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]
[]
["DEBT SERVICE"]
["1st Mortgage",null,null,{"$f":"+'Operating '!D123+'Operating '!E123","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)"]
["2nd Mortgage",null,null,{"$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,{"$f":"SUM(D46,D48,D49,D50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T46,T48,T49,T50)","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]
[]
[]
["CASH FLOW after all debt service",null,null,{"$f":"D43-D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DEBT SERVICE COVERAGE RATIO",null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C63*S62","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]
["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,{"$f":"+$C64*S62","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 Residual Payments",null,0,{"$f":"+$C65*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C65*S62","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 Residual Payments",null,0,{"$f":"+$C66*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C66*S62","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 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,{"$f":"+$C67*S62","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 Residual Payments",null,0,{"$f":"+$C68*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$C68*S62","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]
[]
["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},{"$f":"+R71+S60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Deferred Developer Fee budgeted for payment prior"]
["  to distributions and residual receipt payments",null,null,0]
[]
["COSR ANALYSIS - if applicable"]
["Net Operating Income (NOI)",null,null,{"$f":"D43","v":0},{"$f":"E43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow after all debt service",null,null,{"$f":"D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR Draw (or other)",null,null,{"$f":"MIN(D83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!F46+'NPLH COSR Calculation'!F52,0))","v":0},{"$f":"MIN(E83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!G46+'NPLH COSR Calculation'!G52,0))","v":0},{"$f":"MIN(F83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!H46+'NPLH COSR Calculation'!H52,0))","v":0},{"$f":"MIN(G83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!I46+'NPLH COSR Calculation'!I52,0))","v":0},{"$f":"MIN(H83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!J46+'NPLH COSR Calculation'!J52,0))","v":0},{"$f":"MIN(I83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!K46+'NPLH COSR Calculation'!K52,0))","v":0},{"$f":"MIN(J83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!L46+'NPLH COSR Calculation'!L52,0))","v":0},{"$f":"MIN(K83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!M46+'NPLH COSR Calculation'!M52,0))","v":0},{"$f":"MIN(L83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!N46+'NPLH COSR Calculation'!N52,0))","v":0},{"$f":"MIN(M83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!O46+'NPLH COSR Calculation'!O52,0))","v":0},{"$f":"MIN(N83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!P46+'NPLH COSR Calculation'!P52,0))","v":0},{"$f":"MIN(O83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!Q46+'NPLH COSR Calculation'!Q52,0))","v":0},{"$f":"MIN(P83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!R46+'NPLH COSR Calculation'!R52,0))","v":0},{"$f":"MIN(Q83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!S46+'NPLH COSR Calculation'!S52,0))","v":0},{"$f":"MIN(R83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!T46+'NPLH COSR Calculation'!T52,0))","v":0},{"$f":"MIN(S83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!U46+'NPLH COSR Calculation'!U52,0))","v":0},{"$f":"MIN(T83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!V46+'NPLH COSR Calculation'!V52,0))","v":0},{"$f":"MIN(U83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!W46+'NPLH COSR Calculation'!W52,0))","v":0},{"$f":"MIN(V83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!X46+'NPLH COSR Calculation'!X52,0))","v":0},{"$f":"MIN(W83,IF(OR('General '!$N$24=\"HHC - Hsng for Healthy Ca.\",'General '!$N$29=\"HHC - Hsng for Healthy Ca.\",'General '!$N$34=\"HHC - Hsng for Healthy Ca.\",'General '!$N$38=\"HHC - Hsng for Healthy Ca.\",'General '!$N$24=\"NPLH -No Place Like Home\",'General '!$N$29=\"NPLH -No Place Like Home\",'General '!$N$34=\"NPLH -No Place Like Home\",'General '!$N$38=\"NPLH -No Place Like Home\"),'HHC COSR Calculation'!Y46+'NPLH COSR Calculation'!Y52,0))","v":0}]
["Cash Flow after COSR",null,null,{"$f":"D77+D78","v":0},{"$f":"E77+E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Operating Income after COSR",null,null,{"$f":"D76+D78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR with COSR",null,null,{"$f":"IF(D51<=0,0,((D76+D78)/D51))","v":0},{"$f":"IF(E51<=0,0,((E76+E78)/E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NOI to get to 1.2 DSCR",null,null,{"$f":"D51*1.2","v":0},{"$f":"E51*1.1","v":0},{"$f":"F51*1.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["NOI to get to 1.2 DSCR - NOI",null,null,{"$f":"IF(D82-D76<0,0,D82-D76)","v":0},{"$f":"IF(E82-E76<0,0,E82-E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S82-S76","v":0}]

{"sheet":"HHC COSR Calculation","index":20,"n_rows":49,"n_cols":22,"rows_kept":49,"cut":false,"hidden":false,"merged":[[48,0,48,19],[44,0,44,4],[45,0,45,4],[46,0,46,4],[47,0,47,4],[43,0,43,4],[42,0,42,4],[40,0,40,4],[27,0,27,1],[29,0,29,1],[30,0,30,1],[31,0,31,4],[32,0,32,4],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,4],[28,0,28,1],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[26,0,26,1],[12,0,12,1],[15,0,15,1],[16,0,16,1],[17,0,17,4],[20,0,20,1],[21,0,21,1],[22,0,22,4],[23,0,23,4],[6,0,6,1],[7,0,7,1],[8,0,8,1],[3,18,4,18],[3,3,4,3],[0,0,0,19],[1,11,1,12],[1,7,1,8],[1,9,1,10],[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],[3,12,4,12],[3,13,4,13],[9,0,9,1],[4,0,4,1],[1,3,1,6],[1,0,1,1],[2,0,2,1],[3,0,3,1],[5,0,5,1]]}
[{"$f":"CONCATENATE('General '!A45,\" HHC Article 1 Cash Flow (CF) for COSR\")","v":" HHC Article 1 Cash Flow (CF) for COSR"}]
["Total Number of Manager Units:",null,null,"Anticipated Tax Credits in Project:",null,null,null,null,null,"Project County:",null,{"$f":"IF('General '!AI45=\"\",\"\",'General '!AI45)","v":""}]
["Total HHC Assisted Units:",null,{"$f":"'HHC Rents'!D48","v":0}]
["Total Units:",null,{"$f":"'Rents '!D125","v":0},"AMI\nLevel","Loan Limit 0 Bedroom","# of 0 Bedroom Units","Total Loan 0 Bedrooms","Loan Limit 1 Bedroom","# of 1 Bedroom Units","Total Loan 1 Bedroom","Loan Limit 2 Bedroom","# of 2 Bedroom Units","Total Loan 2 Bedroom","Loan Limit 3 Bedroom","# of 3 Bedroom Units","Total Loan 3 Bedroom","Loan Limit 4+ Bedroom","# of 4 Bedroom Units","Total Loan 4+ Bedroom"]
["Max HHC Assist. Units §102(e)(2)",null,{"$f":"IF(C4>20,ROUNDDOWN(C4*0.49,0),C4)","v":0}]
["COSR Per Unit Total §103(a)(5)",null,{"$f":"T10","v":0},"30%",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,2,FALSE),VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,7,FALSE)))","v":""},null,{"$f":"IF(E6=\"\",\"\",E6*F6)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,3,FALSE),VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,8,FALSE)))","v":""},null,{"$f":"IF(H6=\"\",\"\",H6*I6)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,4,FALSE),VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,9,FALSE)))","v":""},null,{"$f":"IF(K6=\"\",\"\",K6*L6)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,5,FALSE),VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,10,FALSE)))","v":""},null,{"$f":"IF(N6=\"\",\"\",N6*O6)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,6,FALSE),VLOOKUP(V6,'HHC COSR PU Amounts'!$A$1:$K$233,11,FALSE)))","v":""},null,{"$f":"IF(Q6=\"\",\"\",Q6*R6)","v":""},null,null,{"$f":"CONCATENATE($L$2,D6)","v":"30%"}]
["COSR CF Total §108(b)",null,{"$f":"-SUMIF(F41:T41,\"<0\")","v":0},"25%",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,2,FALSE),VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,7,FALSE)))","v":""},null,{"$f":"IF(E7=\"\",\"\",E7*F7)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,3,FALSE),VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,8,FALSE)))","v":""},null,{"$f":"IF(H7=\"\",\"\",H7*I7)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,4,FALSE),VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,9,FALSE)))","v":""},null,{"$f":"IF(K7=\"\",\"\",K7*L7)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,5,FALSE),VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,10,FALSE)))","v":""},null,{"$f":"IF(N7=\"\",\"\",N7*O7)","v":""},{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,6,FALSE),VLOOKUP(V7,'HHC COSR PU Amounts'!$A$1:$K$233,11,FALSE)))","v":""},null,{"$f":"IF(Q7=\"\",\"\",Q7*R7)","v":""},null,null,{"$f":"CONCATENATE($L$2,D7)","v":"25%"}]
["COSR (lesser of Per Unit or CF)",null,{"$f":"MIN(C6,C7)","v":0},"20%",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,2,FALSE),VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,7,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,3,FALSE),VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,8,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,4,FALSE),VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,9,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,5,FALSE),VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,10,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,6,FALSE),VLOOKUP(V8,'HHC COSR PU Amounts'!$A$1:$K$233,11,FALSE)))","v":""},null,"",null,null,{"$f":"CONCATENATE($L$2,D8)","v":"20%"}]
["COSR 5% Max §108(e)",null,{"$f":"MIN(C6,C8)*0.05","v":0},"15%",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,2,FALSE),VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,7,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,3,FALSE),VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,8,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,4,FALSE),VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,9,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,5,FALSE),VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,10,FALSE)))","v":""},null,"",{"$f":"IF(OR($H$2=\"\",$L$2=\"\"),\"\",IF($H$2=\"9%\",VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,6,FALSE),VLOOKUP(V9,'HHC COSR PU Amounts'!$A$1:$K$233,11,FALSE)))","v":""},null,"",null,null,{"$f":"CONCATENATE($L$2,D9)","v":"15%"}]
["COSR 7% Max §108(e)",null,{"$f":"MIN(C6,C8)*0.07","v":0},{"$f":"SUM(F6:F9)+SUM(I6:I9)+SUM(L6:L9)+SUM(O6:O9)+SUM(R6:R9)","v":0},"Efficiency:",{"$f":"SUM(F6:F9)","v":0},{"$f":"SUM(G6:G9)","v":0},"1 Bedroom:",{"$f":"SUM(I6:I9)","v":0},{"$f":"SUM(J6:J9)","v":0},"2 Bedroom:",{"$f":"SUM(L6:L9)","v":0},{"$f":"SUM(M6:M9)","v":0},"3 Bedroom:",{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},"4+ Bedrm:",{"$f":"SUM(R6:R9)","v":0},{"$f":"SUM(S6:S9)","v":0},{"$f":"G10+J10+M10+P10+S10","v":0}]
["INCOME FROM HOUSING UNITS",null,"Project Amount","Proration","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"]
["Proposed HHC Assisted Unit Rents",null,null,{"$f":"IF($C$4=0,0,$C$3/($C$4-$C$2))","v":0},2.5000000000000001E-2,{"$f":"IF('Cash Flow'!K3=1,'HHC Rents'!J48*12,'HHC Rents'!I48*12)","v":0},{"$f":"F12*(1+$E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
["Program:",{"$f":"IF(ISTEXT(Subsidies!F13),Subsidies!F13,\" \")","v":" "},{"$f":"'Operating '!D36","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C14=0,0,C14*D14)","v":0},{"$f":"F14*(1+$E14)","v":0},{"$f":"G14*(1+$E14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Program:",{"$f":"IF(ISTEXT(Subsidies!K13),Subsidies!K13,\" \")","v":" "},{"$f":"'Operating '!D37","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C15=0,0,C15*D15)","v":0},{"$f":"F15*(1+$E15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Operating '!C38","v":"Operating Subsidies"},null,{"$f":"'Operating '!D38","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C16=0,0,C16*D16)","v":0},{"$f":"F16*(1+$E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Operating '!C39","v":"Other: (specify)"},null,{"$f":"'Operating '!D39","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C17=0,0,C17*D17)","v":0},{"$f":"F17*(1+$E17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,{"$f":"SUM(F12:F17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OTHER INCOME",null,"Project Amount","Proration","Inflation"]
["Laundry & Vending",null,{"$f":"'Operating '!D40","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C21=0,0,C21*D21)","v":0},{"$f":"F21*(1+$E21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Income    ",null,{"$f":"'Operating '!D41+'Operating '!D42","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C22=0,0,C22*D22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - OTHER",null,null,null,null,{"$f":"SUM(F21:F22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,{"$f":"F18+F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["VACANCY ASSUMPTIONS "]
["HHC Assisted Units vacancy rate",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["HHC Assisted Units",null,null,null,null,{"$f":"F12*F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,null,null,{"$f":"'Operating '!D47","v":0.05},{"$f":"$E$29*(F14+F15)","v":0},{"$f":"$E$29*(G14+G15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A17","v":"Other: (specify)"},null,null,null,{"$f":"'Operating '!D48","v":0.05},{"$f":"+$E30*F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry, Vending & Other Income ",null,null,null,{"$f":"'Operating '!D49","v":0.05},{"$f":"+$E31*(F21+F22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL VACANCY LOSS",null,null,null,null,{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EFFECTIVE GROSS INCOME ",null,null,null,null,{"$f":"F24-F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OP. EXP. & RESERVE DEPOSITS",null,"Project Amount","Proration","Inflation"]
["Residential Expenses\n(w/o RE Taxes & Supportive Services Costs)",null,{"$f":"'Operating '!D110-'Operating '!D92-'Operating '!D108","v":0},{"$f":"$D$12","v":0},3.5000000000000003E-2,{"$f":"IF(C36=0,0,C36*D36)","v":0},{"$f":"F36*(1+$E36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,{"$f":"'Operating '!D92","v":0},{"$f":"$D$12","v":0},0.02,{"$f":"IF(C37=0,0,C37*D37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Required Replacement Reserve Deposits",null,{"$f":"'Operating '!D112","v":0},{"$f":"$D$12","v":0},{"$f":"'Cash Flow'!C37","v":0},{"$f":"IF(C38=0,0,C38*D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Required Other Reserve Deposits",null,{"$f":"'Operating '!D113+'Operating '!D114+'Operating '!D115","v":0},{"$f":"$D$12","v":0},{"$f":"'Cash Flow'!C38","v":0},{"$f":"IF(D39=0,0,C39*D39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL OPERATING EXPENSES & RESERVES",null,null,null,null,{"$f":"SUM(F36:F39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HHC NET OPERATING INCOME - CASH FLOW",null,null,null,null,{"$f":"F33-F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HHC CASH FLOW"]
["HHC - COSR DISTRIBUTIONS (5% max per year)",null,null,null,null,{"$f":"IF(F41<0,MIN($C$9,-F41),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR distributions cumulative",null,null,null,null,{"$f":"F43","v":0},{"$f":"F44+G43","v":0},{"$f":"G44+H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow with COSR distribution",null,null,null,null,{"$f":"F41+F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HHC - COSR DISTRIBUTIONS (7% max per year)",null,null,null,null,{"$f":"IF(F41<0,MIN($C$10,-F41),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR distributions cumulative",null,null,null,null,{"$f":"F46","v":0},{"$f":"F47+G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow with COSR distribution",null,null,null,null,{"$f":"F41+F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Proration % Explanation and Comments"]

{"sheet":"UA Mapping","index":21,"n_rows":3,"n_cols":123,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site&Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rents",null,null,null,null,null,"Subsidies",null,null,null,null,null,null,null,null,null,null,null,"Dev Sources",null,"Dev Budget","TBL& High Cost Test",null,null,"Reserves",null,null,"Operating"]
["APP_DATE","NAME_HCD_FUND","AMOUNT","NAME_HCD_FUND","AMOUNT","PROJECT_NAME","PR_ADDRESS","PR_CITY","PR_ZIPCODE","PR_COUNTY","Development_type","Age_Restrictions","Special_Fa cility_Type","Tenure_Type","APN(s)","Census_Tracts","#_of_Units","LIHTC_Units","Project_Site_Area_Acres","Units_per_Acre","Multiple Parcels?","Relocation Req'd.?","Commercial Space?","Rental Subsidy?","HUD 811 Project?","Legal Name of Organization","Congressperson Name ","District #","State Senator Name(s)1","District #","State Senator Name(s)2","District #","Site address or location:","Type of Site Control","Dated","Purchase Price","Total Land Area","Ground Lease Planned?","Term","Current Use","Demolition Planned?","Total_#_Units(Existing)","Total_#_Units(Proposed)","Total_#_buildings(Existing)","Total_#_buildings(Proposed)","Total_#_Mgr.Units(Exisitng)","Total_#_Mgr.Units(Proposed)","Total_#_Parking_Spaces(existig)","Total_#_Parking_Spaces(Proposed)","New_Construction_Units","New_Construction_Bldgs","Rehab_Units","Rehab_Bldgs","Residential Units","Community Room","Leasing Office ","Additional Storage Space","Subtotal","Maintenance Shop","Childcare Center","Service Area","Service Office","Other","Total_res_SF","Uncovered Tenant Parking","Covered Tenant Parking","Enclosed Tenant Parking","Tenant Guest Spaces","Subtotal_Parking_Space","Extra_Uncovered Parking","Extra_Covered Parking","Extra_Enclosed Parking","Grand_total_Parking_Space","Total Handicap Parking Spaces ","Commercial Area","Offices ","Childcare Center ","Storage Space","other","Total_Commerical_SF","Total_Spaces","Annual Total Laundry Income","Tenant Rental Spaces","Annual Residential Parking Income","Number of Rental Spaces","Annual Commercial Parking Income","Total Income from Other Leased Spaces","Source for Utility Allowances_Name","Total Restricted Units","Monthly Rental Income from Restricted Units_Proposed","Monthly Rental Income from Restricted Units_Max_Rent","Total Unrestricted Units","Total Units","subtotal","Subsidy Program Name: ","Subsidy Program Name2: ","Subsidy Program Name3: ","Subsidy Program Name4: ","Total_Units_Subsidized ","Total_Monthly_Subsidy","Total_Units_Subsidized 2","Total_Monthly_Subsidy2","Subsidy Program Name","Subsidy Program Name2","Subsidy Program Name3","Subsidy Program Name4","TOTALS","Construction Totals","Deferred or Contributed Developer Fee","Adj. Threshold Basis Limit multiplied by 160%:","HCD HIGH COST TEST RESULT: ","Total Eligible Basis (Dev Budget F116)","HCD Required Replacement Reserve Amount ","HCD Required Operating Reserve Amount","HCD Required Operating Reserve Amount (Non-Tax Credit Project - 4 months) - ","FTE_onSite_mrg","FTE_On)Site)Assist)mrg","FTE_SS_Staff_Sup","FTE_SSC","FTE_Case_manager","FTE_Mainenance_on_site","FTE_On_Site_leasing_agent","FTE_Security_employee"]
[{"$f":"'General '!K10","v":0},{"$f":"'General '!N24","v":"Name of HCD Funding"},{"$f":"'General '!Q26","v":0},{"$f":"'General '!N29","v":"Name of HCD Funding"},{"$f":"'General '!Q31","v":0},{"$f":"'General '!A45","v":0},{"$f":"'General '!N45","v":0},{"$f":"'General '!Y45","v":0},{"$f":"'General '!AE45","v":0},{"$f":"'General '!AI45","v":0},{"$f":"'General '!A51","v":0},{"$f":"'General '!H51","v":0},{"$f":"'General '!N51","v":0},{"$f":"'General '!T51","v":0},{"$f":"'General '!Y51","v":0},{"$f":"'General '!AI51","v":0},{"$f":"'General '!A53","v":0},{"$f":"'General '!D53","v":0},{"$f":"'General '!G53","v":0},{"$f":"'General '!L53","v":{"$error":"#DIV/0!"}},{"$f":"'General '!R53","v":0},{"$f":"'General '!A55","v":0},{"$f":"'General '!F55","v":0},{"$f":"'General '!AF55","v":0},{"$f":"'General '!AK55","v":0},{"$f":"'General '!A58","v":0},{"$f":"'General '!A61","v":0},{"$f":"'General '!J61","v":0},{"$f":"'General '!M61","v":0},{"$f":"'General '!X61","v":0},{"$f":"'General '!AB61","v":0},{"$f":"'General '!AM61","v":0},{"$f":"'Site & Units'!H4","v":0},{"$f":"'Site & Units'!A7","v":0},{"$f":"'Site & Units'!M7","v":0},{"$f":"'Site & Units'!AF7","v":0},{"$f":"'Site & Units'!AK7","v":0},{"$f":"'Site & Units'!A12","v":0},{"$f":"'Site & Units'!Z12","v":0},{"$f":"'Site & Units'!A19","v":0},{"$f":"'Site & Units'!A21","v":0},{"$f":"'Site & Units'!Z37","v":0},{"$f":"'Site & Units'!Z38","v":0},{"$f":"'Site & Units'!AF37","v":0},{"$f":"'Site & Units'!AF38","v":0},{"$f":"'Site & Units'!AI37","v":0},{"$f":"'Site & Units'!AI38","v":0},{"$f":"'Site & Units'!AL37","v":0},{"$f":"'Site & Units'!AL38","v":0},{"$f":"'Site & Units'!H49","v":0},{"$f":"'Site & Units'!M49","v":0},{"$f":"'Site & Units'!P49","v":0},{"$f":"'Site & Units'!U49","v":0},{"$f":"Misc.!I5","v":0},{"$f":"Misc.!I6","v":0},{"$f":"Misc.!I7","v":0},{"$f":"Misc.!I8","v":0},{"$f":"Misc.!I9","v":0},{"$f":"Misc.!I10","v":0},{"$f":"Misc.!I11","v":0},{"$f":"Misc.!I12","v":0},{"$f":"Misc.!I13","v":0},{"$f":"Misc.!C14","v":0},{"$f":"Misc.!I15","v":0},{"$f":"Misc.!X6","v":0},{"$f":"Misc.!X7","v":0},{"$f":"Misc.!X8","v":0},{"$f":"Misc.!X9","v":0},{"$f":"Misc.!X10","v":0},{"$f":"Misc.!X12","v":0},{"$f":"Misc.!X13","v":0},{"$f":"Misc.!X14","v":0},{"$f":"Misc.!X15","v":0},{"$f":"Misc.!X17","v":0},{"$f":"Misc.!AK6","v":0},{"$f":"Misc.!AK7","v":0},{"$f":"Misc.!AK8","v":0},{"$f":"Misc.!AK9","v":0},{"$f":"Misc.!AE10","v":0},{"$f":"Misc.!AK11","v":0},{"$f":"Misc.!AL16","v":0},{"$f":"Misc.!L27","v":0},{"$f":"Misc.!L29","v":0},{"$f":"Misc.!L31","v":0},{"$f":"Misc.!L33","v":0},{"$f":"Misc.!L35","v":0},{"$f":"Misc.!AK35","v":0},{"$f":"Misc.!J51","v":0},{"$f":"'Rents '!D110","v":0},{"$f":"'Rents '!I110","v":0},{"$f":"'Rents '!J110","v":0},{"$f":"'Rents '!D124","v":0},{"$f":"'Rents '!D125","v":0},{"$f":"'Rents '!I124","v":0},{"$f":"Subsidies!F13","v":0},{"$f":"Subsidies!K13","v":0},{"$f":"Subsidies!F59","v":0},{"$f":"Subsidies!K59","v":0},{"$f":"Subsidies!F111","v":0},{"$f":"Subsidies!G112","v":0},{"$f":"Subsidies!K111","v":0},{"$f":"Subsidies!L112","v":0},{"$f":"Subsidies!E115","v":0},{"$f":"Subsidies!G115","v":0},{"$f":"Subsidies!I115","v":0},{"$f":"Subsidies!K115","v":0},{"$f":"'Dev Sources'!E40","v":0},{"$f":"'Dev Sources'!E20","v":0},{"$f":"'Dev Budget'!E123","v":0},{"$f":"'TBL and High Cost Test'!AO52","v":0},{"$f":"'TBL and High Cost Test'!AE53","v":0},{"$f":"'TBL and High Cost Test'!AE54","v":0},{"$f":"Reserves!AI8","v":0},{"$f":"Reserves!AI19","v":0},{"$f":"Reserves!AI20","v":0},{"$f":"'Operating '!B6","v":0},{"$f":"'Operating '!B7","v":0},{"$f":"'Operating '!B8","v":0},{"$f":"'Operating '!B9","v":0},{"$f":"'Operating '!B10","v":0},{"$f":"'Operating '!B11","v":0},{"$f":"'Operating '!B12","v":0},{"$f":"'Operating '!B13","v":0}]

{"sheet":"Income Limits","index":22,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["Alameda",45700,52200,58750,65250,70500,75700,80950,86150]
["Alpine",29150,33300,37450,41600,44950,48300,51600,54950]
["Amador",27550,31500,35450,39350,42500,45650,48800,51950]
["Butte",24750,28300,31850,35350,38200,41050,43850,46700]
["Calaveras",28150,32200,36200,40200,43450,46650,49850,53100]
["Colusa",24500,28000,31500,34950,37750,40550,43350,46150]
["Contra Costa",45700,52200,58750,65250,70500,75700,80950,86150]
["Del Norte",24500,28000,31500,34950,37750,40550,43350,46150]
["El Dorado",30250,34550,38850,43150,46650,50100,53550,57000]
["Fresno",24500,28000,31500,34950,37750,40550,43350,46150]
["Glenn",24500,28000,31500,34950,37750,40550,43350,46150]
["Humboldt",24500,28000,31500,34950,37750,40550,43350,46150]
["Imperial",24500,28000,31500,34950,37750,40550,43350,46150]
["Inyo",26300,30050,33800,37550,40600,43600,46600,49600]
["Kern",24500,28000,31500,34950,37750,40550,43350,46150]
["Kings",24500,28000,31500,34950,37750,40550,43350,46150]
["Lake",24500,28000,31500,34950,37750,40550,43350,46150]
["Lassen",24750,28300,31850,35350,38200,41050,43850,46700]
["Los Angeles",39450,45050,50700,56300,60850,65350,69850,74350]
["Madera",24500,28000,31500,34950,37750,40550,43350,46150]
["Marin",60900,69600,78300,87000,94000,100950,107900,114850]
["Mariposa",24500,28000,31500,34950,37750,40550,43350,46150]
["Mendocino",24500,28000,31500,34950,37750,40550,43350,46150]
["Merced",24500,28000,31500,34950,37750,40550,43350,46150]
["Modoc",24500,28000,31500,34950,37750,40550,43350,46150]
["Mono",28350,32400,36450,40450,43700,46950,50200,53400]
["Monterey",33950,38800,43650,48450,52350,56250,60100,64000]
["Napa",37950,43350,48750,54150,58500,62850,67150,71500]
["Nevada",30100,34400,38700,43000,46450,49900,53350,56800]
["Orange",44850,51250,57650,64050,69200,74300,79450,84550]
["Placer",30250,34550,38850,43150,46650,50100,53550,57000]
["Plumas",25300,28900,32500,36100,39000,41900,44800,47700]
["Riverside",26400,30150,33900,37650,40700,43700,46700,49700]
["Sacramento",30250,34550,38850,43150,46650,50100,53550,57000]
["San Benito",34900,39900,44900,49850,53850,57850,61850,65850]
["San Bernardino",26400,30150,33900,37650,40700,43700,46700,49700]
["San Diego",40450,46200,52000,57750,62400,67000,71650,76250]
["San Francisco",60900,69600,78300,87000,94000,100950,107900,114850]
["San Joaquin",26250,30000,33750,37500,40500,43500,46500,49500]
["San Luis Obispo",33950,38800,43650,48500,52400,56300,60150,64050]
["San Mateo",60900,69600,78300,87000,94000,100950,107900,114850]
["Santa Barbara",41650,47600,53550,59500,64300,69050,73800,78550]
["Santa Clara",55300,63200,71100,78950,85300,91600,97900,104250]
["Santa Cruz",46350,53000,59600,66200,71500,76800,82100,87400]
["Shasta",24500,28000,31500,34950,37750,40550,43350,46150]
["Sierra",28200,32200,36250,40250,43500,46700,49950,53150]
["Siskiyou",24500,28000,31500,34950,37750,40550,43350,46150]
["Solano",32400,37000,41650,46250,49950,53650,57350,61050]
["Sonoma",39800,45450,51150,56800,61350,65900,70450,75000]
["Stanislaus",24500,28000,31500,34950,37750,40550,43350,46150]
["Sutter",24500,28000,31500,34950,37750,40550,43350,46150]
["Tehama",24500,28000,31500,34950,37750,40550,43350,46150]
["Trinity",24500,28000,31500,34950,37750,40550,43350,46150]
["Tulare",24500,28000,31500,34950,37750,40550,43350,46150]
["Tuolumne",24850,28400,31950,35450,38300,41150,44000,46800]
["Ventura",39550,45200,50850,56450,61000,65500,70000,74550]
["Yolo",32400,37000,41650,46250,49950,53650,57350,61050]
["Yuba",24500,28000,31500,34950,37750,40550,43350,46150]

{"sheet":"NPLH COSR Calculation","index":23,"n_rows":57,"n_cols":28,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,10,1,10],[13,0,13,1],[2,0,2,1],[2,6,2,7],[4,6,4,7],[5,6,5,7],[3,6,3,7],[6,6,6,7],[0,0,0,7],[1,0,1,1],[1,3,1,5],[2,3,2,5],[0,8,1,8],[1,6,1,7],[9,0,9,1],[4,3,4,5],[46,0,46,4],[34,0,34,1],[27,0,27,1],[20,0,20,4],[45,0,45,1],[43,0,43,1],[44,0,44,4],[39,0,39,1],[38,0,38,4],[42,0,42,4],[40,0,40,4],[37,0,37,4],[35,0,35,1],[36,0,36,1],[29,0,29,4],[24,0,24,1],[3,0,3,1],[3,3,3,5],[4,0,4,1],[14,0,14,4],[17,0,17,1],[5,0,5,1],[12,0,12,1],[26,0,26,1],[33,0,33,1],[5,3,5,5],[6,0,6,1],[6,3,6,5],[23,0,23,1],[28,0,28,4],[18,0,18,1],[32,0,32,1],[19,0,19,4],[25,0,25,1],[0,22,1,22],[0,21,1,21],[0,18,1,18],[0,15,1,15],[0,16,1,16],[0,17,1,17],[0,19,1,19],[0,9,1,9],[56,0,56,24],[47,0,47,4],[51,0,51,4],[55,0,55,4],[50,0,50,4],[54,0,54,4],[53,0,53,4],[52,0,52,4],[49,0,49,4],[0,23,1,23],[0,11,1,11],[0,12,1,12],[0,13,1,13],[0,14,1,14],[0,20,1,20]]}
[{"$f":"CONCATENATE('General '!A45,\" NPLH Cash Flow for COSR\")","v":" NPLH Cash Flow for COSR"},null,null,null,null,null,null,null,"AMI Level","Loan Limit 0 Bedroom","# of 0 Bedroom Units","Total Loan 0 Bedrooms","Loan Limit 1 Bedroom","# of 1 Bedroom Units","Total Loan 1 Bedroom","Loan Limit 2 Bedroom","# of 2 Bedroom Units","Total Loan 2 Bedroom","Loan Limit 3 Bedroom","# of 3 Bedroom Units","Total Loan 3 Bedroom","Loan Limit 4+ Bedroom","# of 4 Bedroom Units","Total Loan 4+ Bedroom"]
["Anticipated Tax Credits in Project:",null,null,"COSR per NPLH Assist. Unit ",null,null,{"$f":"IF(C5=0,0,186006)","v":0}]
["Project County",null,"Alameda","COSR PU Total §209(a)(b)",null,null,{"$f":"IF(C2=\"9%\",Y7,C5*G2)","v":0},null,"30%",{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$3,'NPLH COSR PU Amounts'!$A$1:$F$233,2,FALSE))","v":133000},null,{"$f":"IF($C$3=\"\",\"\",J3*K3)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$3,'NPLH COSR PU Amounts'!$A$1:$F$233,3,FALSE))","v":133000},null,{"$f":"IF($C$3=\"\",\"\",M3*N3)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$3,'NPLH COSR PU Amounts'!$A$1:$F$233,4,FALSE))","v":133000},null,{"$f":"IF($C$3=\"\",\"\",P3*Q3)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$3,'NPLH COSR PU Amounts'!$A$1:$F$233,5,FALSE))","v":133000},null,{"$f":"IF($C$3=\"\",\"\",S3*T3)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$3,'NPLH COSR PU Amounts'!$A$1:$F$233,6,FALSE))","v":133000},null,{"$f":"IF($C$3=\"\",\"\",V3*W3)","v":0},null,null,null,{"$f":"CONCATENATE($C$3,I3)","v":"Alameda30%"}]
["Total Number of Manager Units:",null,null,"COSR CF Total §209(d)",null,null,{"$f":"-SUMIF(F50:Y50,\"<0\")+SUM(F51:Y51)","v":0},null,"25%",{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$4,'NPLH COSR PU Amounts'!$A$1:$F$233,2,FALSE))","v":148701},null,{"$f":"IF($C$3=\"\",\"\",J4*K4)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$4,'NPLH COSR PU Amounts'!$A$1:$F$233,3,FALSE))","v":149709},null,{"$f":"IF($C$3=\"\",\"\",M4*N4)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$4,'NPLH COSR PU Amounts'!$A$1:$F$233,4,FALSE))","v":153167},null,{"$f":"IF($C$3=\"\",\"\",P4*Q4)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$4,'NPLH COSR PU Amounts'!$A$1:$F$233,5,FALSE))","v":156192},null,{"$f":"IF($C$3=\"\",\"\",S4*T4)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$4,'NPLH COSR PU Amounts'!$A$1:$F$233,6,FALSE))","v":158929},null,{"$f":"IF($C$3=\"\",\"\",V4*W4)","v":0},null,null,null,{"$f":"CONCATENATE($C$3,I4)","v":"Alameda25%"}]
["Total Number of NPLH Assisted Units:",null,{"$f":"'NPLH Rents'!D48","v":0},"COSR (lesser of PU or CF)",null,null,{"$f":"MIN(G3,G4)","v":0},null,"20%",{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$5,'NPLH COSR PU Amounts'!$A$1:$F$233,2,FALSE))","v":164258},null,{"$f":"IF($C$3=\"\",\"\",J5*K5)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$5,'NPLH COSR PU Amounts'!$A$1:$F$233,3,FALSE))","v":166419},null,{"$f":"IF($C$3=\"\",\"\",M5*N5)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$5,'NPLH COSR PU Amounts'!$A$1:$F$233,4,FALSE))","v":173189},null,{"$f":"IF($C$3=\"\",\"\",P5*Q5)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$5,'NPLH COSR PU Amounts'!$A$1:$F$233,5,FALSE))","v":179383},null,{"$f":"IF($C$3=\"\",\"\",S5*T5)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$5,'NPLH COSR PU Amounts'!$A$1:$F$233,6,FALSE))","v":184713},null,{"$f":"IF($C$3=\"\",\"\",V5*W5)","v":0},null,null,null,{"$f":"CONCATENATE($C$3,I5)","v":"Alameda20%"}]
["Total Number of Units:",null,{"$f":"'Rents '!D125","v":0},"COSR 5% Max §209(i)(1)",null,null,{"$f":"MIN(G3,G5)*0.05","v":0},null,"15%",{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$6,'NPLH COSR PU Amounts'!$A$1:$F$233,2,FALSE))","v":179959},null,{"$f":"IF($C$3=\"\",\"\",J6*K6)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$6,'NPLH COSR PU Amounts'!$A$1:$F$233,3,FALSE))","v":183273},null,{"$f":"IF($C$3=\"\",\"\",M6*N6)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$6,'NPLH COSR PU Amounts'!$A$1:$F$233,4,FALSE))","v":193356},null,{"$f":"IF($C$3=\"\",\"\",P6*Q6)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$6,'NPLH COSR PU Amounts'!$A$1:$F$233,5,FALSE))","v":202575},null,{"$f":"IF($C$3=\"\",\"\",S6*T6)","v":0},{"$f":"IF($C$3=\"\",\"\",VLOOKUP($AB$6,'NPLH COSR PU Amounts'!$A$1:$F$233,6,FALSE))","v":210641},null,{"$f":"IF($C$3=\"\",\"\",V6*W6)","v":0},"TOTAL",null,null,{"$f":"CONCATENATE($C$3,I6)","v":"Alameda15%"}]
["Max NPLH Assist. Units §209(f)(2)&(3)",null,{"$f":"IF(C6>20,ROUNDDOWN(C6*0.49,0),C6)","v":0},null,null,null,null,null,{"$f":"SUM(K3:K6)+SUM(N3:N6)+SUM(Q3:Q6)+SUM(T3:T6)+SUM(W3:W6)","v":0},"Efficiency:",{"$f":"SUM(K3:K6)","v":0},{"$f":"SUM(L3:L6)","v":0},"1 Bedroom:",{"$f":"SUM(N3:N6)","v":0},{"$f":"SUM(O3:O6)","v":0},"2 Bedroom:",{"$f":"SUM(Q3:Q6)","v":0},{"$f":"SUM(R3:R6)","v":0},"3 Bedroom:",{"$f":"SUM(T3:T6)","v":0},{"$f":"SUM(U3:U6)","v":0},"4+ Bedrm:",{"$f":"SUM(W3:W6)","v":0},{"$f":"SUM(X3:X6)","v":0},{"$f":"L7+O7+R7+U7+X7","v":0}]
["INCOME FROM HOUSING UNITS",null,"Project Amount","Proration","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"]
["Proposed NPLH Assisted Unit Rents",null,null,{"$f":"IF($C$6=0,0,$C$5/($C$6-$C$4))","v":0},2.5000000000000001E-2,{"$f":"IF('Cash Flow'!K3=1,'NPLH Rents'!J48*12,'NPLH Rents'!I48*12)","v":0},{"$f":"F9*(1+$E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
["Program:",{"$f":"IF(ISTEXT(Subsidies!F13),Subsidies!F13,\" \")","v":" "},{"$f":"'Operating '!D36","v":0},{"$f":"$D$9","v":0},2.5000000000000001E-2,{"$f":"IF(C11=0,0,C11*D11)","v":0},{"$f":"F11*(1+$E11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program:",{"$f":"IF(ISTEXT(Subsidies!K13),Subsidies!K13,\" \")","v":" "},{"$f":"'Operating '!D37","v":0},{"$f":"$D$9","v":0},2.5000000000000001E-2,{"$f":"IF(C12=0,0,C12*D12)","v":0},{"$f":"F12*(1+$E12)","v":0},{"$f":"G12*(1+$E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Operating '!C38","v":"Operating Subsidies"},null,{"$f":"'Operating '!D38","v":0},{"$f":"$D$9","v":0},2.5000000000000001E-2,{"$f":"IF(C13=0,0,C13*D13)","v":0},{"$f":"F13*(1+$E13)","v":0},{"$f":"G13*(1+$E13)","v":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 '!D39","v":0},{"$f":"$D$9","v":0},2.5000000000000001E-2,{"$f":"IF(C14=0,0,C14*D14)","v":0},{"$f":"F14*(1+$E14)","v":0},{"$f":"G14*(1+$E14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,{"$f":"SUM(F9:F14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OTHER INCOME",null,"Project Amount","Proration","Inflation"]
["Laundry & Vending",null,{"$f":"'Operating '!D40","v":0},{"$f":"$D$9","v":0},2.5000000000000001E-2,{"$f":"IF(C18=0,0,C18*D18)","v":0},{"$f":"F18*(1+$E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18*(1+$E18)","v":0},0,0]
["Other Income    ",null,{"$f":"'Operating '!D41+'Operating '!D42","v":0},{"$f":"$D$9","v":0},2.5000000000000001E-2,{"$f":"IF(C19=0,0,C19*D19)","v":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,null,null,{"$f":"SUM(F18:F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,{"$f":"F15+F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["VACANCY ASSUMPTIONS "]
["NPLH Assisted Units vacancy rate",null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["NPLH Assisted Units",null,null,null,null,{"$f":"F9*F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,null,null,{"$f":"'Operating '!D47","v":0.05},{"$f":"$E$26*(F11+F12)","v":0},{"$f":"$E$26*(G11+G12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A14","v":"Other: (specify)"},null,null,null,{"$f":"'Operating '!D48","v":0.05},{"$f":"+$E27*F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry, Vending & Other Income ",null,null,null,{"$f":"'Operating '!D49","v":0.05},{"$f":"+$E28*(F18+F19)","v":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,null,null,{"$f":"SUM(F25:F28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EFFECTIVE GROSS INCOME ",null,null,null,null,{"$f":"F21-F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OP. EXP. & RESERVE DEPOSITS",null,"Project Amount","Proration","Inflation"]
["Residential Expenses\n(w/o RE Taxes & Supportive Services Costs)",null,{"$f":"'Operating '!D110-'Operating '!D92-'Operating '!D108","v":0},{"$f":"$D$9","v":0},3.5000000000000003E-2,{"$f":"IF(C33=0,0,C33*D33)","v":0},{"$f":"F33*(1+$E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,{"$f":"'Operating '!D92","v":0},{"$f":"$D$9","v":0},0.02,{"$f":"IF(C34=0,0,C34*D34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supportive Services Costs\nEnter proration % in yellow cell at right and explain rational for proration in yellow comments box below.",null,{"$f":"'Operating '!D108","v":0},{"$f":"$D$9","v":0},{"$f":"'Cash Flow'!C36","v":2.5000000000000001E-2},{"$f":"IF(C35=0,0,C35*D35)","v":0},{"$f":"F35*(1+$E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Required Replacement Reserve Deposits",null,{"$f":"'Operating '!D112","v":0},{"$f":"$D$9","v":0},{"$f":"'Cash Flow'!C37","v":0},{"$f":"IF(C36=0,0,C36*D36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Required Other Reserve Deposits",null,{"$f":"'Operating '!D113+'Operating '!D114+'Operating '!D115","v":0},{"$f":"$D$9","v":0},{"$f":"'Cash Flow'!C38","v":0},{"$f":"IF(D37=0,0,C37*D37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL OPERATING EXPENSES & RESERVES",null,null,null,null,{"$f":"SUM(F33:F37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH NET OPERATING INCOME",null,null,null,null,{"$f":"F30-F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH .42% Monitoring Fee\nHCD Capital Loan Amount portion only",null,0,1,null,{"$f":"IF($C$40=0,0,$C$40*$D$40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH CASH FLOW after NPLH monitoring fee",null,null,null,null,{"$f":"F39-F40","v":0},{"$f":"G39-G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NON-NPLH CASH FLOW",null,"Project Amount","Proration","Inflation"]
["Cash Flow (Project Cash Flow - NPLH Cash Flow)",null,null,null,null,{"$f":"'Cash Flow'!D54-'NPLH COSR Calculation'!F50","v":0},{"$f":"'Cash Flow'!E54-'NPLH COSR Calculation'!G50","v":0},{"$f":"'Cash Flow'!F54-'NPLH COSR Calculation'!H50","v":0},{"$f":"'Cash Flow'!G54-'NPLH COSR Calculation'!I50","v":0},{"$f":"'Cash Flow'!H54-'NPLH COSR Calculation'!J50","v":0},{"$f":"'Cash Flow'!I54-'NPLH COSR Calculation'!K50","v":0},{"$f":"'Cash Flow'!J54-'NPLH COSR Calculation'!L50","v":0},{"$f":"'Cash Flow'!K54-'NPLH COSR Calculation'!M50","v":0},{"$f":"'Cash Flow'!L54-'NPLH COSR Calculation'!N50","v":0},{"$f":"'Cash Flow'!M54-'NPLH COSR Calculation'!O50","v":0},{"$f":"'Cash Flow'!N54-'NPLH COSR Calculation'!P50","v":0},{"$f":"'Cash Flow'!O54-'NPLH COSR Calculation'!Q50","v":0},{"$f":"'Cash Flow'!P54-'NPLH COSR Calculation'!R50","v":0},{"$f":"'Cash Flow'!Q54-'NPLH COSR Calculation'!S50","v":0},{"$f":"'Cash Flow'!R54-'NPLH COSR Calculation'!T50","v":0},{"$f":"'Cash Flow'!S54-'NPLH COSR Calculation'!U50","v":0},{"$f":"'Cash Flow'!T54-'NPLH COSR Calculation'!V50","v":0},{"$f":"'Cash Flow'!U54-'NPLH COSR Calculation'!W50","v":0},{"$f":"'Cash Flow'!V54-'NPLH COSR Calculation'!X50","v":0},{"$f":"'Cash Flow'!W54-'NPLH COSR Calculation'!Y50","v":0}]
["Asset Mgmt/Similar Fees ",null,{"$f":"'Operating '!D133","v":0},{"$f":"IF($C$6=0,0,(1-$D$9))","v":0},{"$f":"'Cash Flow'!C70","v":3.5000000000000003E-2},{"$f":"IF(C44=0,0,C44*D44)","v":0},{"$f":"F44*(1+$E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow after Asset Mgmt/Similar Fees",null,null,null,null,{"$f":"F43-F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH Asset Mgmt/Similar Fees ",null,{"$f":"'Operating '!D133","v":0},{"$f":"$D$9","v":0},{"$f":"'Cash Flow'!C70","v":3.5000000000000003E-2},{"$f":"IF(C46=0,0,C46*D46)","v":0},{"$f":"F46*(1+$E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash flow paid towards NPLH Asset Mgmt/Similar Fees",null,null,null,null,{"$f":"IF(F45>=F46,F46,IF(F45>0,F45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash flow after NPLH Asset Mgmt/Similar Fees",null,null,null,null,{"$f":"F45-F47","v":0},{"$f":"G45-G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH CASH FLOW"]
["NPLH Cash Flow",null,null,null,null,{"$f":"F41","v":0},{"$f":"G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH Asset Mgmt/Similar Fees - unpaid",null,null,null,null,{"$f":"F46-F47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPLH - COSR DISTRIBUTIONS (5% max per year)",null,null,null,null,{"$f":"IF(F50-F51<0,MIN($G$6,-(F50-F51)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR distributions cumulative",null,null,null,null,{"$f":"F52","v":0},{"$f":"F53+G52","v":0},{"$f":"G53+H52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow with COSR distribution",null,null,null,null,{"$f":"F50+F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset Mgmt/Similar Fees paid by NPLH",null,null,null,null,{"$f":"IF(F54>=F51,F51,IF(F54<0,0,F54))","v":0},{"$f":"IF(G54>=G51,G51,IF(G54<0,0,G54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow after Asset Mgmt/Similar Fees",null,null,null,null,{"$f":"F54-F55","v":0},{"$f":"G54-G55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Proration % Explanation and Comments"]

{"sheet":"Experience","index":24,"n_rows":142,"n_cols":14,"rows_kept":142,"cut":false,"hidden":false,"merged":[[139,0,139,2],[139,3,139,5],[139,9,139,10],[139,13,139,14],[140,0,140,14],[137,0,137,2],[137,3,137,5],[137,9,137,10],[137,13,137,14],[138,0,138,2],[138,3,138,5],[138,9,138,10],[138,13,138,14],[135,0,135,2],[135,3,135,5],[135,9,135,10],[135,13,135,14],[136,0,136,2],[136,3,136,5],[136,9,136,10],[136,13,136,14],[133,0,133,2],[133,3,133,5],[133,9,133,10],[133,13,133,14],[134,0,134,2],[134,3,134,5],[134,9,134,10],[134,13,134,14],[131,0,131,2],[131,3,131,5],[131,9,131,10],[131,13,131,14],[132,0,132,2],[132,3,132,5],[132,9,132,10],[132,13,132,14],[129,0,129,2],[129,3,129,5],[129,9,129,10],[129,13,129,14],[130,0,130,2],[130,3,130,5],[130,9,130,10],[130,13,130,14],[127,0,127,2],[127,3,127,5],[127,9,127,10],[127,13,127,14],[128,0,128,2],[128,3,128,5],[128,9,128,10],[128,13,128,14],[125,0,125,2],[125,3,125,5],[125,9,125,10],[125,13,125,14],[126,0,126,2],[126,3,126,5],[126,9,126,10],[126,13,126,14],[123,0,123,2],[123,3,123,5],[123,9,123,10],[123,13,123,14],[124,0,124,2],[124,3,124,5],[124,9,124,10],[124,13,124,14],[121,0,121,2],[121,3,121,5],[121,9,121,10],[121,13,121,14],[122,0,122,2],[122,3,122,5],[122,9,122,10],[122,13,122,14],[119,0,119,2],[119,3,119,5],[119,9,119,10],[119,13,119,14],[120,0,120,2],[120,3,120,5],[120,9,120,10],[120,13,120,14],[117,0,117,2],[117,3,117,5],[117,9,117,10],[117,13,117,14],[118,0,118,2],[118,3,118,5],[118,9,118,10],[118,13,118,14],[115,0,115,2],[115,3,115,5],[115,9,115,10],[115,13,115,14],[116,0,116,2],[116,3,116,5],[116,9,116,10],[116,13,116,14],[113,0,113,2],[113,3,113,5],[113,9,113,10],[113,13,113,14],[114,0,114,2],[114,3,114,5],[114,9,114,10],[114,13,114,14],[110,9,110,10],[111,0,111,2],[111,3,111,5],[111,13,111,14],[112,0,112,2],[112,3,112,5],[112,9,112,10],[112,13,112,14],[108,0,108,2],[108,3,108,5],[108,9,108,10],[108,13,108,14],[109,0,109,2],[109,3,109,8],[109,9,109,10],[109,11,110,14],[110,0,110,2],[110,3,110,8],[106,0,106,2],[106,3,106,5],[106,9,106,10],[106,13,106,14],[107,0,107,2],[107,3,107,5],[107,9,107,10],[107,13,107,14],[104,0,104,2],[104,3,104,5],[104,9,104,10],[104,13,104,14],[105,0,105,2],[105,3,105,5],[105,9,105,10],[105,13,105,14],[102,0,102,2],[102,3,102,5],[102,9,102,10],[102,13,102,14],[103,0,103,2],[103,3,103,5],[103,9,103,10],[103,13,103,14],[100,0,100,2],[100,3,100,5],[100,9,100,10],[100,13,100,14],[101,0,101,2],[101,3,101,5],[101,9,101,10],[101,13,101,14],[98,0,98,2],[98,3,98,5],[98,9,98,10],[98,13,98,14],[99,0,99,2],[99,3,99,5],[99,9,99,10],[99,13,99,14],[96,0,96,2],[96,3,96,5],[96,9,96,10],[96,13,96,14],[97,0,97,2],[97,3,97,5],[97,9,97,10],[97,13,97,14],[94,0,94,2],[94,3,94,5],[94,9,94,10],[94,13,94,14],[95,0,95,2],[95,3,95,5],[95,9,95,10],[95,13,95,14],[92,0,92,2],[92,3,92,5],[92,9,92,10],[92,13,92,14],[93,0,93,2],[93,3,93,5],[93,9,93,10],[93,13,93,14],[90,0,90,2],[90,3,90,5],[90,9,90,10],[90,13,90,14],[91,0,91,2],[91,3,91,5],[91,9,91,10],[91,13,91,14],[88,0,88,2],[88,3,88,5],[88,9,88,10],[88,13,88,14],[89,0,89,2],[89,3,89,5],[89,9,89,10],[89,13,89,14],[86,0,86,2],[86,3,86,5],[86,9,86,10],[86,13,86,14],[87,0,87,2],[87,3,87,5],[87,9,87,10],[87,13,87,14],[84,0,84,2],[84,3,84,5],[84,9,84,10],[84,13,84,14],[85,0,85,2],[85,3,85,5],[85,9,85,10],[85,13,85,14],[82,0,82,2],[82,3,82,5],[82,9,82,10],[82,13,82,14],[83,0,83,2],[83,3,83,5],[83,9,83,10],[83,13,83,14],[80,0,80,2],[80,3,80,5],[80,13,80,14],[81,0,81,2],[81,3,81,5],[81,9,81,10],[81,13,81,14],[78,0,78,2],[78,3,78,8],[78,9,78,10],[78,11,79,14],[79,0,79,2],[79,3,79,8],[79,9,79,10],[76,0,76,2],[76,3,76,5],[76,9,76,10],[76,13,76,14],[77,0,77,2],[77,3,77,5],[77,9,77,10],[77,13,77,14],[74,0,74,2],[74,3,74,5],[74,9,74,10],[74,13,74,14],[75,0,75,2],[75,3,75,5],[75,9,75,10],[75,13,75,14],[72,0,72,2],[72,3,72,5],[72,9,72,10],[72,13,72,14],[73,0,73,2],[73,3,73,5],[73,9,73,10],[73,13,73,14],[70,0,70,2],[70,3,70,5],[70,9,70,10],[70,13,70,14],[71,0,71,2],[71,3,71,5],[71,9,71,10],[71,13,71,14],[68,0,68,2],[68,3,68,5],[68,9,68,10],[68,13,68,14],[69,0,69,2],[69,3,69,5],[69,9,69,10],[69,13,69,14],[66,0,66,2],[66,3,66,5],[66,9,66,10],[66,13,66,14],[67,0,67,2],[67,3,67,5],[67,9,67,10],[67,13,67,14],[64,0,64,2],[64,3,64,5],[64,9,64,10],[64,13,64,14],[65,0,65,2],[65,3,65,5],[65,9,65,10],[65,13,65,14],[62,0,62,2],[62,3,62,5],[62,9,62,10],[62,13,62,14],[63,0,63,2],[63,3,63,5],[63,9,63,10],[63,13,63,14],[60,0,60,2],[60,3,60,5],[60,9,60,10],[60,13,60,14],[61,0,61,2],[61,3,61,5],[61,9,61,10],[61,13,61,14],[58,0,58,2],[58,3,58,5],[58,9,58,10],[58,13,58,14],[59,0,59,2],[59,3,59,5],[59,9,59,10],[59,13,59,14],[56,0,56,2],[56,3,56,5],[56,13,56,14],[57,0,57,2],[57,3,57,5],[57,9,57,10],[57,13,57,14],[53,0,53,14],[54,0,54,2],[54,3,54,8],[54,9,54,10],[54,11,55,14],[55,0,55,2],[55,3,55,8],[55,9,55,10],[51,0,51,5],[51,6,51,9],[51,10,51,11],[51,12,51,14],[52,0,52,5],[52,6,52,9],[52,10,52,11],[52,12,52,14],[49,0,49,5],[49,6,49,9],[49,10,49,11],[49,12,49,14],[50,0,50,5],[50,6,50,9],[50,10,50,11],[50,12,50,14],[46,0,46,14],[47,0,47,14],[48,0,48,5],[48,6,48,9],[48,10,48,11],[48,12,48,14],[40,0,40,14],[41,0,41,14],[42,0,42,14],[43,0,43,14],[44,0,44,14],[45,0,45,14],[34,0,34,14],[35,0,35,14],[36,0,36,14],[37,0,37,14],[38,0,38,14],[39,0,39,14],[32,0,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[33,0,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[30,0,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[31,0,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[28,0,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[29,0,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[24,0,24,9],[25,0,25,8],[25,9,25,14],[26,0,26,8],[26,9,26,14],[27,0,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[18,0,18,14],[19,0,19,14],[20,0,20,14],[21,1,21,14],[22,1,22,14],[23,1,23,14],[12,0,12,14],[13,0,13,14],[14,0,14,14],[15,0,15,14],[16,0,16,14],[17,0,17,14],[6,0,6,14],[7,0,7,14],[8,0,8,14],[9,0,9,14],[10,0,10,14],[11,0,11,14],[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,12,3,14],[4,0,4,14],[5,0,5,14]]}
[{"$f":"'General '!A45","v":0}]
["UA FORM XX\nPREVIOUS PARTICIPATION CERTIFICATE"]
["CTCAC Regs. 10325(g)(5)(B) & 10326(f)(6)(B), MHP Regulation 7320(b)(3), HOME Regulation 8212(d)(1)(C)"]
["Purpose",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["This form provides the Agencies with a certified report of all previous participation in all affordable multifamily rental housing projects.  The Agencies require that you certify your records of previous participation in Agencies', other government-assisted, and nongovernment-assisted projects by completing and signing this form, before your Project application or participation can be approved. "]
["Instructions - Previous Participation Certificate"]
["1.  The Previous Participation Certificate, including Schedule A, must be completed in its entirety and signed by all applicants, proposed general partners, developer and development consultant with whom the sponsor has a comprehensive development services contract, and affiliates applying to any one of the Agencies."]
["2.  For CTCAC only- applicants applying for points for the property management agent experience, and there is an executed property management agreement, the property management agency must also complete the Previous Participation Certificate and Schedule A."]
["3.  All other participants, or members of the development team, who are only involved in the Project on a fee for service basis and for whom #1 and #2 above do not apply, must provide a resume or complete Schedule A which details rental housing projects in which they previously participated."]
["4.  Attach extra sheets as you need them.  Be sure to indicate \"Continued on Attachments\" wherever appropriate.  Sign each additional page that you attach if it refers to you or your record."]
["Specific Line Instructions"]
["Block 1:  Fill in the name and location of the affordable multifamily rental housing Project."]
["Block 2:  Alphabetically list the full names, last name first, of all principals (including corporations) and affiliates and their addresses."]
["Block 3:  Beside the name of each principal, fill in the role that each party listed will perform.  "]
["Block 4:  Fill in the percentage ownership in the proposed Project that each principal is expected to have."]
["Block 5:  Fill in the IRS employer number of every party listed, including affiliates."]
["Block 6:  In the box below the statement of certification, fill in the name of all principals and affiliates.  Beside the name of each principal and affiliate, each party must sign the form.  In addition, each \n                person who signs the form should fill in the date that he/she signs and their telephone number."]
["Instructions - Schedule A"]
["1.  Be sure that Schedule A is filled in completely, accurately and the certification is properly dated and signed, because it will serve as a record of your previous experience.  All multi-family rental housing projects must be listed.  Applicants are reminded that previous participation pertains to the individual principal within an entity as well as the entity itself.\nHOME ONLY - to receive points for similar project experience, this information must be provided by the applicant, developer, owner, and managing general partner for subsidized projects of the same type proposed in the application.   Such projects must have been completed during the 5-year period specified in the HOME NOFA.  To receive points you must indicate whether the project is a rental new construction or rental rehabilitation project by entering \"yes\" or \"no\" underneath the P-I-S date."]
["MHP ONLY - list subsidized rental housing projects completed by the developer or development consultant with whom the Project Sponsor has a comprehensive development services contract.  Include the projects in which the entity was responsible for overseeing or performing the full range of comprehensive development activities including: financial packaging, selection of consultants, selection of the construction contractor and property management agent, oversight of architectural design, construction management and other aspects of the development process.  In addition, for each project submitted for operation experience, attach a narrative describing the Project Sponsor's role and responsibilities using MHP's form."]
["2.  Even if you have never participated in an affordable multi-family rental housing project, you must complete the Previous Participation Certificate.  If you have no previous projects to list, fill in your name in column 1, and write across the form by your name - \"No previous participation.\""]
["Column 2:","List all (nationwide) of your previous affordable multifamily rental housing projects.  Identify all Agencies' projects first in Column 2A, then other government agency assisted projects in Column 2B, then nongovernment-assisted projects in Column 2C.  Identify the project name, location, type of subsidy, number of units, and indicate if the project is being used in scoring to gain points, if applicable."]
["Column 3:","List your role in all previous projects.  Give the month/day/year the principal's role began and ended and the month/day/year the project was placed-in-service (P-I-S).\nCTCAC ONLY - for the General partner and Management Company/Principal, to the extent that the type of information requested is the same between this attachment and UA XX and UA XY, the information should match or requested points may not be awarded in these categories."]
["Column 4:","Indicate all defaults, foreclosures, sales, instances of IRS noncompliance, and issuance of IRS Form 8823."]
["Previous Participation Certification"]
["1.  Proposed Project Name ",null,null,null,null,null,null,null,null," City and Zip Code"]
[]
["2.  List of All Proposed Principal Participants and Affiliates\nNames and addresses of all known principals and affiliates (people, businesses & organizations) proposing to participate in the Project described above.  List names alphabetically: last, first, middle initial.",null,null,null,null,null,null,null,null,"3.  Role of Each Principal or Affiliate in Project",null,"4.  Expected % Ownership Interest in Project",null,"5.  IRS Employer Number"]
[]
[]
[]
[]
[]
[]
["Certifications:  I (meaning the individual who signs as well as the corporations, partnerships or other parties listed above who certify) hereby apply to CTCAC, MHP, CalHFA, CDLAC, HOME (hereinafter referred to as Agencies) for approval to participate as a principal in the role and project listed above based upon my following previous participation record and this Certification.  By executing this certificate, I hereby consent to the disclosure of information concerning my performance in the affordable multifamily rental housing developments by the Agencies to third parties, including, but not limited to, affordable housing agencies in other states and by such third parties to the Agencies.  Neither the Agencies nor such third parties are required to give me notice of such disclosure or receipt of information.                                                                                                               "]
["I certify that all the statements made by me are true, complete and correct to the best of my knowledge and belief and are made in good faith, including the data contained in Schedule A and Exhibits signed by me and attached to this form.  "]
["I further certify that:"]
["1.  Schedule A contains a listing of every affordable multifamily housing rental project in which I have been or am now a principal."]
["2.  Except as shown by me on the certification:"]
["     a.  I have not sold any project listed;"]
["     b.  No mortgage on a project listed by me has ever been in default, assigned to the government or foreclosed, nor has mortgage relief by the mortgagee been given; "]
["     c.  I have not experienced defaults or noncompliance under any contract or regulatory agreement in connection with a public housing project nor been issued IRS Form 8823 on any \n          Low-Income Housing Tax Credit (LIHTC) project other than indicated on Schedule A;"]
["     d.  To the best of my knowledge, there are no unresolved findings raised as a result of Agencies' audits, management reviews or other investigations concerning me or my projects."]
["     e. I have not been suspended, debarred or otherwise restricted by any state agency from participating in the LIHTC program or other affordable housing program."]
["     f.  I have not failed to use state funds or Low Income Housing Tax Credits (LIHTC) allocated to me in any state.  "]
["3.  All the names of the parties, known to me to be principals in this Project(s) in which I propose to participate, are listed above."]
["4.  (Applicable to General Partners or Project Owners Only) All parties who are principals or who are proposed as principals here are listed above and no principals, affiliates, or identities of\n      interest are concealed or omitted."]
["5.  Statements above (if any) to which I cannot certify have been deleted by striking through the words with a pen.  I have initialed each deletion (if any) and have attached a true and accurate \n     signed statement (if applicable) to explain the facts and circumstances which I think helps to qualify me as a responsible principal for participation in this Project."]
["6.  Typed or Printed Name of Principal",null,null,null,null,null,"Signature of Principal",null,null,null,"Certification Date (mm/dd/yyyy)",null,"Area Code and Telephone No."]
[]
[]
[]
[]
["Schedule A:  List of Previous Projects.  By my name below is the complete list of my previous projects and my participation history as a principal, affiliate, management agent, or participant in affordable multifamily rental housing programs of the Agencies, and other government and nongovernment assisted programs.  Note:  Read and follow the instruction sheet carefully.  Abbreviate where possible.  Make full disclosure.  Add extra sheets if you need more space.  Double check for accuracy.  If you have no previous projects write, by your name, \"No previous participation.\"  "]
["1.  List Each Participant's, Affiliate's, Principal's Name                         ",null,null,"2.  List Previous Projects ",null,null,null,null,null,"3.  List Principal's, Affiliate's , Participant's Role(s) and Interest ",null,"4.  Was project ever in default, foreclosure, sales, or have instances of IRS noncompliance or issuance of IRS Form 8823?                                                                                                                                                                                                             "]
["List in alphabetical order, last name, first and sign.",null,null,"Give the project name, address, city location, & government agency (GA) involved,  number of units in the project, & if it is being used for scoring points.",null,null,null,null,null,"Indicate when participation began and ended, when the project was placed-in-service (P-I-S), and whether the project is a new construction or a rehabilitation project."]
[null,null,null,null,null,null,"(A) Agencies\n(CTCAC,\nCalHFA,\nCDLAC,\nHOME,\nMHP) ","(B)\nOther\nGovernment\nAgencies","(C)\nNon-\nGovernment\nAssisted",null,null,"Yes ","No","If \"Yes\" explain"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
["1.  List Each Participant's, Affiliate's, Principal's Name                         ",null,null,"2.  List Previous Projects ",null,null,null,null,null,"3.  List Principal's, Affiliate's , Participant's Role(s) and Interest ",null,"4.  Was project ever in default, foreclosure, sales, or have instances of IRS noncompliance or issuance of IRS Form 8823?                                                                                                                                                                                                             "]
["List in alphabetical order, last name, first and sign.",null,null,"Give the project name, address, city location, & government agency (GA) involved,  number of units in the project, & if it is being used for scoring points.",null,null,null,null,null,"Indicate when participation began and ended, when the project was placed-in-service (P-I-S), and whether the project is a new construction or a rehabilitation project."]
[null,null,null,null,null,null,"(A) Agencies\n(CTCAC,\nCalHFA,\nCDLAC,\nHOME,\nMHP) ","(B)\nOther\nGovernment\nAgencies","(C)\nNon-\nGovernment\nAssisted",null,null,"Yes ","No","If \"Yes\" explain"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
["1.  List Each Participant's, Affiliate's, Principal's Name                         ",null,null,"2.  List Previous Projects ",null,null,null,null,null,"3.  List Principal's, Affiliate's , Participant's Role(s) and Interest ",null,"4.  Was project ever in default, foreclosure, sales, or have instances of IRS noncompliance or issuance of IRS Form 8823?                                                                                                                                                                                                             "]
["List in alphabetical order, last name, first and sign.",null,null,"Give the project name, address, city location, & government agency (GA) involved,  number of units in the project, & if it is being used for scoring points.",null,null,null,null,null,"Indicate when participation began and ended, when the project was placed-in-service (P-I-S), and whether the project is a new construction or a rehabilitation project."]
[null,null,null,null,null,null,"(A) Agencies\n(CTCAC,\nCalHFA,\nCDLAC,\nHOME,\nMHP) ","(B)\nOther\nGovernment\nAgencies","(C)\nNon-\nGovernment\nAssisted",null,null,"Yes ","No","If \"Yes\" explain"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
[null,null,null,"Name",null,null,null,null,null,"Role"]
[null,null,null,"Address",null,null,null,null,null,"Interest"]
[null,null,null,"City",null,null,null,null,null,"Began Date"]
[null,null,null,"GA",null,null,null,null,null,"Ended Date"]
[null,null,null,"#Units",null,null,null,null,null,"P-I-S Date"]
[null,null,null,"Points",null,null,null,null,null,"New Construction"]
[null,null,null,null,null,null,null,null,null,"Rehabilitation"]
["For the General Partner and Management Company/Principal - to the extent that the type of information requested on this attachment is the same as requested on UA Form XX, the information should match or requested points may not be awarded (if applicable)."]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]

{"sheet":"Certifications","index":25,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[43,3,43,4],[45,3,45,4],[12,1,12,5],[14,1,32,5],[35,0,35,5],[37,3,37,4],[39,3,39,4],[41,3,41,4],[10,1,10,5],[0,0,0,6],[1,0,1,6],[3,0,3,5],[4,0,4,5],[8,1,8,5]]}
[{"$f":"'General '!A45","v":0}]
["UNIVERSAL CERTIFICATIONS AND IDENTITY OF INTEREST DISCLOSURE"]
[null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["State of California "]
["Universal Application for the Development of Affordable Rental Housing"]
[]
["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 below.."]
[]
["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):"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["In addition, I acknowledge that all information in this application and attachments is public, and may be disclosed by the State. "]
[]
["Signature:"]
[]
["Name:"]
[]
["Title:"]
[]
["Entity Represented:"]
[]
["Date:"]

{"sheet":"Legal Status","index":26,"n_rows":67,"n_cols":36,"rows_kept":67,"cut":false,"hidden":false,"merged":[[44,2,45,34],[44,35,44,36],[44,37,44,38],[45,35,45,36],[45,37,45,38],[47,2,48,34],[47,35,47,36],[47,37,47,38],[48,35,48,36],[48,37,48,38],[50,2,51,34],[50,35,50,36],[50,37,50,38],[51,35,51,36],[51,37,51,38],[41,2,42,34],[41,35,41,36],[41,37,41,38],[42,35,42,36],[42,37,42,38],[38,2,39,34],[38,35,38,36],[38,37,38,38],[39,35,39,36],[39,37,39,38],[35,2,36,34],[35,35,35,36],[35,37,35,38],[36,35,36,36],[36,37,36,38],[32,2,33,34],[32,35,32,36],[32,37,32,38],[33,35,33,36],[33,37,33,38],[27,2,28,34],[27,35,27,36],[27,37,27,38],[28,35,28,36],[28,37,28,38],[24,2,25,34],[24,35,24,36],[24,37,24,38],[25,35,25,36],[25,37,25,38],[21,2,22,34],[21,35,21,36],[21,37,21,38],[22,35,22,36],[22,37,22,38],[18,2,19,34],[18,35,18,36],[18,37,18,38],[19,35,19,36],[19,37,19,38],[65,3,65,24],[53,3,53,24],[57,3,57,24],[57,26,57,34],[61,3,61,24],[9,0,9,39],[10,0,10,39],[15,2,16,34],[15,35,15,36],[16,35,16,36],[16,37,16,38],[15,37,15,38],[11,3,11,24],[8,0,8,39],[0,0,0,39],[1,0,1,39],[3,0,3,39],[4,0,4,39],[5,0,5,39]]}
[{"$f":"'General '!A45","v":0}]
["LEGAL STATUS QUESTIONNAIRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["For purposes of the following questions, and with the exceptions noted below, the term “Applicant” shall include the applicant and the project sponsor, the parent of the applicant and the project sponsor, and any subsidiary of the applicant or project sponsor 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,\" 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)."]
[]
[]
[null,null,null,"Printed Name of Applicant/Project Sponsor Entity"]
["Civil Matters"]
[]
["1.",null,"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 the past ten years?  If so, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["2.",null,"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? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["3.",null,"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? If yes, please explain and state the 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,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["4.",null,"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?  If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["5.",null,"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? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["Criminal Matters"]
[]
["6.",null,"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? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["7.",null,"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? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["8.",null,"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, examination, investigation or complaint, of any kind, involving, or that could result in, criminal charges (whether misdemeanor or felony) against the applicant for any financial or fraud related crime? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["9.",null,"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? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["10.",null,"Within the past ten years, has the Applicant been convicted of any felony? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["11.",null,"Within the past ten years, has the Applicant been convicted of any misdemeanor related to the conduct of the applicant’s business? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["12.",null,"Within the past ten years, has the Applicant been convicted of any misdemeanor for any financial or fraud related crime? If yes, please explain.",null,null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[null,null,null,{"$f":"IF(D12=\"\",\"\",D12)","v":""}]
[null,null,null,"Printed Name of Applicant/Project Sponsor Entity"]
[]
[]
[]
[null,null,null,"SIGNATURE (Applicant/Project Sponsor)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATE"]
[]
[]
[]
[null,null,null,"PRINTED NAME OF SIGNATORY"]
[]
[]
[]
[null,null,null,"PRINTED TITLE OF SIGNATORY"]

{"sheet":"Application Support","index":27,"n_rows":31,"n_cols":42,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,3,14],[3,15,3,16],[3,17,3,27],[3,28,3,31],[3,32,3,37],[1,0,1,37],[2,0,2,2],[2,3,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,33],[2,34,2,37],[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],[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],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,9,6,14],[6,15,6,16],[6,17,6,28],[7,32,7,34],[7,35,7,37],[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],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,9,9,14],[9,15,9,16],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[0,33,0,37],[0,0,0,32],[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]]}
["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,{"$f":"'General '!AO10","v":"UA Version 5/1/20"}]
["Complete the \"yellow\" cells in the form below and email entire workbook to: AppSupport@hcd.ca.gov. We will respond to your request ASAP. "]
["Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:"]
["Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
["Justification:"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,"Requestor","Email","Phone","App Version"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C7=\"\",\"\",$D$3)","v":""},{"$f":"IF(C7=\"\",\"\",$R$4)","v":""},{"$f":"IF(C7=\"\",\"\",$AG$4)","v":""},{"$f":"IF(C7=\"\",\"\",$AI$3)","v":""}]
[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,"","","",""]
[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,null,null,null,"","","",""]
[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,"","","",""]
[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,"","","",""]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[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,"","","",""]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[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,"","","",""]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[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,"","","",""]
[21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]

{"sheet":"Extractor","index":28,"n_rows":7,"n_cols":1222,"rows_kept":7,"cut":false,"hidden":true,"merged":[[0,16,0,992],[1,16,1,992],[2,1,2,41],[2,43,2,79],[2,80,2,93],[2,94,2,100],[2,103,2,119],[2,120,2,463],[2,464,2,565],[2,566,2,667],[2,1201,2,1211],[2,1212,2,1221],[3,1,3,41],[3,43,3,79],[3,80,3,93],[3,94,3,100],[3,103,3,119],[2,1106,2,1117],[2,1118,2,1126],[2,1127,2,1133],[2,1135,2,1139],[2,1140,2,1141],[2,1143,2,1147],[2,1063,2,1067],[2,1068,2,1069],[2,1071,2,1075],[2,1078,2,1085],[2,1086,2,1099],[2,1100,2,1105],[2,995,2,1013],[2,1014,2,1027],[2,1028,2,1033],[2,1034,2,1045],[2,1046,2,1054],[3,120,3,463],[3,464,3,565],[3,566,3,667],[3,668,3,770],[3,771,3,874],[3,875,3,879],[2,1150,2,1152],[2,1153,2,1184],[2,1185,2,1200],[2,1055,2,1061],[2,668,2,770],[2,771,2,874],[2,875,2,879],[2,880,2,896],[2,897,2,932],[2,933,2,994],[3,1055,3,1061],[3,1063,3,1067],[3,1068,3,1069],[3,1071,3,1075],[3,880,3,896],[3,897,3,932],[3,933,3,994],[3,995,3,1013],[3,1014,3,1027],[3,1028,3,1033],[3,1201,3,1211],[3,1212,3,1221],[4,1,4,41],[4,43,4,79],[4,80,4,93],[4,94,4,100],[4,103,4,119],[4,120,4,257],[4,258,4,463],[4,464,4,475],[3,1135,3,1139],[3,1140,3,1141],[3,1143,3,1147],[3,1150,3,1152],[3,1153,3,1184],[3,1185,3,1200],[3,1078,3,1085],[3,1086,3,1099],[3,1100,3,1105],[3,1106,3,1117],[3,1118,3,1126],[3,1127,3,1133],[3,1034,3,1045],[3,1046,3,1054],[4,529,4,536],[4,537,4,539],[4,540,4,557],[4,558,4,565],[4,566,4,577],[4,578,4,590],[4,476,4,488],[4,489,4,500],[4,501,4,504],[4,505,4,516],[4,517,4,525],[4,526,4,528],[4,639,4,641],[4,642,4,659],[4,660,4,667],[4,668,4,679],[4,680,4,692],[4,693,4,704],[4,591,4,602],[4,603,4,606],[4,607,4,618],[4,619,4,627],[4,628,4,630],[4,631,4,638],[4,744,4,761],[4,762,4,770],[4,771,4,782],[4,783,4,795],[4,796,4,807],[4,808,4,811],[4,705,4,708],[4,709,4,720],[4,721,4,729],[4,730,4,732],[4,733,4,740],[4,741,4,743],[4,865,4,874],[4,875,4,879],[4,880,4,884],[4,885,4,887],[4,888,4,890],[4,891,4,893],[4,812,4,823],[4,824,4,832],[4,833,4,835],[4,836,4,843],[4,844,4,846],[4,847,4,864],[4,949,4,952],[4,953,4,956],[4,957,4,960],[4,961,4,964],[4,965,4,969],[4,970,4,974],[4,894,4,896],[4,897,4,932],[4,933,4,936],[4,937,4,940],[4,941,4,944],[4,945,4,948],[4,1034,4,1045],[4,1046,4,1054],[4,1055,4,1061],[4,1063,4,1067],[4,1068,4,1069],[4,1071,4,1075],[4,975,4,976],[4,977,4,980],[4,982,4,994],[4,995,4,1013],[4,1014,4,1027],[4,1028,4,1033],[4,1135,4,1139],[4,1140,4,1141],[4,1143,4,1147],[4,1150,4,1152],[4,1153,4,1154],[4,1155,4,1160],[4,1078,4,1085],[4,1086,4,1099],[4,1100,4,1105],[4,1106,4,1117],[4,1118,4,1126],[4,1127,4,1133],[4,1191,4,1193],[4,1194,4,1196],[4,1197,4,1198],[4,1199,4,1200],[4,1201,4,1211],[4,1212,4,1221],[4,1161,4,1166],[4,1167,4,1172],[4,1173,4,1178],[4,1179,4,1184],[4,1185,4,1187],[4,1188,4,1190]]}
[]
[]
[null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION","UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,"UNIVERSAL APPLICATION","UNIVERSAL APPLICATION","UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,"UNIVERSAL APPLICATION",null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,"UNIVERSAL APPLICATION",null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION",null,null,null,null,null,null,null,null,null,null,"UNIVERSAL APPLICATION"]
["LOG","\"GENERAL\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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\"","\"SITE & UNITS\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"MISC\"",null,null,null,null,null,null,null,null,null,null,null,null,null,"\"RENTS\"",null,null,null,null,null,null,"\"HHC RENTS\"","\"NPLH RENTS\"","\"SUBSIDIES\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"DEV SOURCES\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"DEV BUDGET - RESIDENTIAL COSTS\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"DEV BUDGET - COMMERCIAL COSTS\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"DEV BUDGET - PVC 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"DEV BUDGET - PVC 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"DEV BUDGET\"",null,null,null,null,"\"DEVELOPER FEE 2019\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"TBL and High Cost Test\"",null,null,null,null,null,null,null,null,null,null,null,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\" / ANNUAL INCOME AND EXPENSES / EMPLOYEE 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,null,null,null,null,null,null,null,null,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\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,"\"OPERATING\" /  RESIDENTIAL",null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / RESIDENTIAL",null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,"\"OPERATING\" /  COMMERCIAL",null,null,"\"OPERATING\" / ANNUAL OPERATING BUDGET / COMMERCIAL",null,null,null,null,null,null,"\"OPERATING\" ",null,null,"\"Cash Flow\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPORTIVE SERVICES COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"HHC COSR CALCULATION\"",null,null,null,null,null,null,null,null,null,null,"\"NPLH COSR CALCULATION\""]
[null,"PROJECT CHARACTERISTICS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period Sources of 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Sources of 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Cost/Acquisition",null,null,null,null,null,null,null,null,null,null,null,"REHABILITATION",null,null,null,null,null,null,null,null,null,null,null,null,"NEW CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,"ARCHITECTURAL FEES",null,null,null,"CONSTRUCTION INTEREST & FEES",null,null,null,null,null,null,null,null,null,null,null,"PERMANENT FINANCING",null,null,null,null,null,null,null,null,"LEGAL FEES",null,null,"RESERVES",null,null,null,null,null,null,null,"CONTINGENCY COSTS",null,null,"OTHER PROJECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPER COSTS",null,null,null,null,null,null,null,"Land Cost/Acquisition",null,null,null,null,null,null,null,null,null,null,null,"REHABILITATION",null,null,null,null,null,null,null,null,null,null,null,null,"NEW CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,"ARCHITECTURAL FEES",null,null,null,"CONSTRUCTION INTEREST & FEES",null,null,null,null,null,null,null,null,null,null,null,"PERMANENT FINANCING",null,null,null,null,null,null,null,null,"LEGAL FEES",null,null,"RESERVES",null,null,null,null,null,null,null,"CONTINGENCY COSTS",null,null,"OTHER PROJECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPER COSTS",null,null,null,null,null,null,null,"Land Cost/Acquisition",null,null,null,null,null,null,null,null,null,null,null,"REHABILITATION",null,null,null,null,null,null,null,null,null,null,null,null,"NEW CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,"ARCHITECTURAL FEES",null,null,null,"CONSTRUCTION INTEREST & FEES",null,null,null,null,null,null,null,null,null,null,null,"PERMANENT FINANCING",null,null,null,null,null,null,null,null,"LEGAL FEES",null,null,"RESERVES",null,null,null,null,null,null,null,"CONTINGENCY COSTS",null,null,"OTHER PROJECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPER COSTS",null,null,null,null,null,null,null,null,"Land Cost/Acquisition",null,null,null,null,null,null,null,null,null,null,null,"REHABILITATION",null,null,null,null,null,null,null,null,null,null,null,null,"NEW CONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,"ARCHITECTURAL FEES",null,null,null,"CONSTRUCTION INTEREST & FEES",null,null,null,null,null,null,null,null,null,null,null,"PERMANENT FINANCING",null,null,null,null,null,null,null,null,"LEGAL FEES",null,null,"RESERVES",null,null,null,null,null,null,null,"CONTINGENCY COSTS",null,null,"OTHER PROJECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPER COSTS",null,null,null,null,null,null,null,null,null,"DF 2019",null,null,null,null,"Entries",null,null,null,null,"Max Total Developer Fee",null,null,"MDF Dev Funding Sources",null,null,"DF Priority Basis CF",null,null,"DF Sponsor Distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-Site Manager(s)","On-Site Manager(s)","On-Site Manager(s)","On-Site Manager(s)","On-Site Assistant Manager(s)","On-Site Assistant Manager(s)","On-Site Assistant Manager(s)","On-Site Assistant Manager(s)","Supportive Services Staff Supervisor(s)","Supportive Services Staff Supervisor(s)","Supportive Services Staff Supervisor(s)","Supportive Services Staff Supervisor(s)","Supportive Services Coordinator, On-Site","Supportive Services Coordinator, On-Site","Supportive Services Coordinator, On-Site","Supportive Services Coordinator, On-Site","Other Supportive Services Staff (inc. Case Manager)","Other Supportive Services Staff (inc. Case Manager)","Other Supportive Services Staff (inc. Case Manager)","Other Supportive Services Staff (inc. Case Manager)","On-Site Maintenance Employee(s)","On-Site Maintenance Employee(s)","On-Site Maintenance Employee(s)","On-Site Maintenance Employee(s)","On-Site Leasing Agent/Administrative Employee(s)","On-Site Leasing Agent/Administrative Employee(s)","On-Site Leasing Agent/Administrative Employee(s)","On-Site Leasing Agent/Administrative Employee(s)","On-Site Security Employee(s)","On-Site Security Employee(s)","On-Site Security Employee(s)","On-Site Security Employee(s)",0,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},"Total Salaries and Value of Free Rent Units",null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",null,null,null,"Total ","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","Employee Units","REVENUE - INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENSES / ADMINISTRATIVE EXPENSES: 6200/6300",null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENSES / UTILITIES EXPENSES: 6400",null,null,null,null,null,"EXPENSES / OPERATING AND MAINTENANCE EXPENSES: 6500",null,null,null,null,null,null,null,null,null,null,null,"EXPENSES / TAXES AND INSURANCE: 6700",null,null,null,null,null,null,null,null,"EXPENSES / SUPPORTIVE SERVICES COSTS: 6900",null,null,null,null,null,null,"TOTAL","FUNDED RESERVES: 7200",null,null,null,null,"GROUND LEASE",null,"TOTAL","FINANCIAL EXPENSES: 6800",null,null,null,null,"TOTAL","Asset Mngmnt","REVENUE - INCOME",null,null,null,null,null,null,null,"EXPENSES / ADMINISTRATIVE EXPENSES: 6200/6300",null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENSES / UTILITIES EXPENSES: 6400",null,null,null,null,null,"EXPENSES / OPERATING AND MAINTENANCE EXPENSES: 6500",null,null,null,null,null,null,null,null,null,null,null,"EXPENSES / TAXES AND INSURANCE: 6700",null,null,null,null,null,null,null,null,"EXPENSES / SUPPORTIVE SERVICES COSTS: 6900",null,null,null,null,null,null,"TOTAL","FUNDED RESERVES: 7200",null,null,null,null,"GROUND LEASE",null,"TOTAL","FINANCIAL EXPENSES: 6800",null,null,null,null,"TOTAL","Asset Mngmnt","Total Operating Expenses Per Unit",null,null,null,null,"NPLH COSR Analysis - Year 1",null,null,null,null,null,"NPLH COSR Analysis - Year 2",null,null,null,null,null,"NPLH COSR Analysis - Year 3",null,null,null,null,null,"NPLH COSR Analysis - Year 4",null,null,null,null,null,"NPLH COSR Analysis - Year 5",null,null,null,null,null,"(1) UMR 8314(e )(1):",null,null,"(2) UMR 8314(e )(2):",null,null,"(3) UMR 8314(e )(3):",null,null,"(4) UMR 8314(e )(4):",null,null,"(5) Max SS Costs:"]
["HCD App #","App Date","Project Name","Project Address","Project City","Project Zipcode","Project County","Development Type","1\nHCD Program","1\nLoan Amount","2\nHCD Program","2\nLoan Amount","3\nHCD Program","3\nLoan Amount","4\nHCD Program","4\nLoan Amount","Multiple Parcels","APN(s)","Census Tract(s)","Relocation Required","Commercial Space","Rental Subsidy","Applicant","Applicant Role","1\nCongress Person Name","1\nCongress Person District #","1\nState Senator Name","1\nState Senator District #","1\nState Assembly Member Name","1\nState Assembly District #","2\nCongress Person Name","2\nCongress Person District #","2\nState Senator Name","2\nState Senator District #","2\nState Assembly Member Name","2\nState Assembly District #","3\nCongress Person Name","3\nCongress Person District #","3\nState Senator Name","3\nState Senator District #","3\nState Assembly Member Name","3\nState Assembly District #","Expected \nConst/ Rehab\nStart & Competion Date","Type of Site Control","Dated","Expires","Total Land Area - acres","Current Owner","Ground Lease Planned","Lessor","Term","Current Use","Zoning Code & Name","Is Site Improved?","Year Improvements Built","Demolition Planned","Existing Beds","Existing \n0 Bdrm","Existing \n1 Bdrm","Existing \n2 Bdrm","Existing \n3 Bdrm","Existing \n4 Bdrm","Existing \n5 Bdrm","Existing \nTotal # Units","Existing Total\n# Bedrms","Existing \n# Buildings","Existing \n# Mgr Units","Existing \n# Parking Spaces","Proposed Beds","Proposed \n0 Bdrm","Proposed\n1 Bdrm","Proposed \n2 Bdrm","Proposed\n3 Bdrm","Proposed \n4 Bdrm","Proposed \n5 Bdrm","Proposed\nTotal # Units","Proposed\n# Bedrms","Proposed \n# Buildings","Proposed \n# Mgr Units","Proposed \n# Parking Spaces","Residential Units\n SQFT","Community Room \nSQFT","Lesing Office\nSQFT","Additional Storage Space\nSQFT","Maintenance Shop\nSQFT","Childcare Center\nSQFT","Service Area\nSQFT","Service Office\nSQFT","Other (Residential)\nSQFT","Total Residential\nSQFT","Total Commercial SQFT","Total Free Residential Parking Spaces","Grand Total Parking (including Rented Spaces)","Total Commercial Parking Spaces","Household Size of 4 \nIncome LImit","Total Restricted Units","Total Unrestricted Units","1\nManagers Units","2\nManagers Units","3\nManagers Units","Total Units","Total NPLH Assisted Units","Total NPLH Assisted Units","Restricted Rents = 1\nProposed Rents = 2","1\nContract Rent Subsidy Name","1\nTotal Units Subsidized","2\nContract Rent Subsidy Name","2\nTotal Units Subsidized","1\nProject Based\nSubsidy Name","1\nDate Award Expected","1\nContract Term","2\nProject Based\nSubsidy Name","2\nDate Award Expected","2\nContract Term","3\nProject Based\nSubsidy Name","3\nDate Award Expected","3\nContract Term","4\nProject Based\nSubsidy Name","4\nDate Award Expected","4\nContract Term","1\nCommitted","1\nSource Name","1\nLien no.","1\nAmount","1\nInterest Rate","1\nInterest Rate Type","1\nLoan Terms","1\nTax Exempt Amount","1\nResidential Amount","1\nCommercial Amount","2\nCommitted","2\nSource Name","2\nLien no.","2\nAmount","2\nInterest Rate","2\nInterest Rate Type","2\nLoan Terms","2\nTax Exempt Amount","2\nResidential Amount","2\nCommercial Amount","3\nCommitted","3\nSource Name","3\nLien no.","3\nAmount","3\nInterest Rate","3\nInterest Rate Type","3\nLoan Terms","3\nTax Exempt Amount","3\nResidential Amount","3\nCommercial Amount","4\nCommitted","4\nSource Name","4\nLien no.","4\nAmount","4\nInterest Rate","4\nInterest Rate Type","4\nLoan Terms","4\nTax Exempt Amount","4\nResidential Amount","4\nCommercial Amount","5\nCommitted","5\nSource Name","5\nLien no.","5\nAmount","5\nInterest Rate","5\nInterest Rate Type","5\nLoan Terms","5\nTax Exempt Amount","5\nResidential Amount","5\nCommercial Amount","6\nCommitted","6\nSource Name","6\nLien no.","6\nAmount","6\nInterest Rate","6\nInterest Rate Type","6\nLoan Terms","6\nTax Exempt Amount","6\nResidential Amount","6\nCommercial Amount","7\nCommitted","7\nSource Name","7\nLien no.","7\nAmount","7\nInterest Rate","7\nInterest Rate Type","7\nLoan Terms","7\nTax Exempt Amount","7\nResidential Amount","7\nCommercial Amount","8\nCommitted","8\nSource Name","8\nLien no.","8\nAmount","8\nInterest Rate","8\nInterest Rate Type","8\nLoan Terms","8\nTax Exempt Amount","8\nResidential Amount","8\nCommercial Amount","9\nCommitted","9\nSource Name","9\nLien no.","9\nAmount","9\nInterest Rate","9\nInterest Rate Type","9\nLoan Terms","9\nTax Exempt Amount","9\nResidential Amount","9\nCommercial Amount","10\nCommitted","10\nSource Name","10\nLien no.","10\nAmount","10\nInterest Rate","10\nInterest Rate Type","10\nLoan Terms","10\nTax Exempt Amount","10\nResidential Amount","10\nCommercial Amount","11\nCommitted","11\nSource Name","11\nLien no.","11\nAmount","11\nInterest Rate","11\nInterest Rate Type","11\nLoan Terms","11\nTax Exempt Amount","11\nResidential Amount","11\nCommercial Amount","12\nCommitted","12\nSource Name","12\nLien no.","12\nAmount","12\nInterest Rate","12\nInterest Rate Type","12\nLoan Terms","12\nTax Exempt Amount","12\nResidential Amount","12\nCommercial Amount","13\nCommitted","13\nSource Name","13\nLien no.","13\nAmount","13\nInterest Rate","13\nInterest Rate Type","13\nLoan Terms","13\nTax Exempt Amount","13\nResidential Amount","13\nCommercial Amount","Tax Credit \nEquity Investor","Tax Credit \nEquity Amount","\nType of Tax Credit","Tax Credit\nResidential Amount","Total Amount","Total Tax Exempt Amount","Total Residential Amount","Total Commercial Amount","1\nCommitted","1\nSource Name","1\nLien No.","1\nAmount","1\nInterest Rate","1\nInterest Rate Type","1\nAmortization Period (yrs)","1\nRepayment Terms\nType","1\nRepayment Terms\nDue in (yrs)","1\nRequired Residential Debt Service","1\nRequired Commercial Debt Service","1\nTax Exempt Amount","1\nResidential Amount","1\nCommercial Amount","2\nCommitted","2\nSource Name","2\nLien No.","2\nAmount","2\nInterest Rate","2\nInterest Rate Type","2\nAmortization Period (yrs)","2\nRepayment Terms\nType","2\nRepayment Terms\nDue in (yrs)","2\nRequired Residential Debt Service","2\nRequired Commercial Debt Service","2\nTax Exempt Amount","2\nResidential Amount","2\nCommercial Amount","3\nCommitted","3\nSource Name","3\nLien No.","3\nAmount","3\nInterest Rate","3\nInterest Rate Type","3\nAmortization Period (yrs)","3\nRepayment Terms\nType","3\nRepayment Terms\nDue in (yrs)","3\nRequired Residential Debt Service","3\nRequired Commercial Debt Service","3\nTax Exempt Amount","3\nResidential Amount","3\nCommercial Amount","4\nCommitted","4\nSource Name","4\nLien No.","4\nAmount","4\nInterest Rate","4\nInterest Rate Type","4\nAmortization Period (yrs)","4\nRepayment Terms\nType","4\nRepayment Terms\nDue in (yrs)","4\nRequired Residential Debt Service","4\nRequired Commercial Debt Service","4\nTax Exempt Amount","4\nResidential Amount","4\nCommercial Amount","5\nCommitted","5\nSource Name","5\nLien No.","5\nAmount","5\nInterest Rate","5\nInterest Rate Type","5\nAmortization Period (yrs)","5\nRepayment Terms\nType","5\nRepayment Terms\nDue in (yrs)","5\nRequired Residential Debt Service","5\nRequired Commercial Debt Service","5\nTax Exempt Amount","5\nResidential Amount","5\nCommercial Amount","6\nCommitted","6\nSource Name","6\nLien No.","6\nAmount","6\nInterest Rate","6\nInterest Rate Type","6\nAmortization Period (yrs)","6\nRepayment Terms\nType","6\nRepayment Terms\nDue in (yrs)","6\nRequired Residential Debt Service","6\nRequired Commercial Debt Service","6\nTax Exempt Amount","6\nResidential Amount","6\nCommercial Amount","7\nCommitted","7\nSource Name","7\nLien No.","7\nAmount","7\nInterest Rate","7\nInterest Rate Type","7\nAmortization Period (yrs)","7\nRepayment Terms\nType","7\nRepayment Terms\nDue in (yrs)","7\nRequired Residential Debt Service","7\nRequired Commercial Debt Service","7\nTax Exempt Amount","7\nResidential Amount","7\nCommercial Amount","8\nCommitted","8\nSource Name","8\nLien No.","8\nAmount","8\nInterest Rate","8\nInterest Rate Type","8\nAmortization Period (yrs)","8\nRepayment Terms\nType","8\nRepayment Terms\nDue in (yrs)","8\nRequired Residential Debt Service","8\nRequired Commercial Debt Service","8\nTax Exempt Amount","8\nResidential Amount","8\nCommercial Amount","9\nCommitted","9\nSource Name","9\nLien No.","9\nAmount","9\nInterest Rate","9\nInterest Rate Type","9\nAmortization Period (yrs)","9\nRepayment Terms\nType","9\nRepayment Terms\nDue in (yrs)","9\nRequired Residential Debt Service","9\nRequired Commercial Debt Service","9\nTax Exempt Amount","9\nResidential Amount","9\nCommercial Amount","10\nCommitted","10\nSource Name","10\nLien No.","10\nAmount","10\nInterest Rate","10\nInterest Rate Type","10\nAmortization Period (yrs)","10\nRepayment Terms\nType","10\nRepayment Terms\nDue in (yrs)","10\nRequired Residential Debt Service","10\nRequired Commercial Debt Service","10\nTax Exempt Amount","10\nResidential Amount","10\nCommercial Amount","11\nCommitted","11\nSource Name","11\nLien No.","11\nAmount","11\nInterest Rate","11\nInterest Rate Type","11\nAmortization Period (yrs)","11\nRepayment Terms\nType","11\nRepayment Terms\nDue in (yrs)","11\nRequired Residential Debt Service","11\nRequired Commercial Debt Service","11\nTax Exempt Amount","11\nResidential Amount","11\nCommercial Amount","12\nCommitted","12\nSource Name","12\nLien No.","12\nAmount","12\nInterest Rate","12\nInterest Rate Type","12\nAmortization Period (yrs)","12\nRepayment Terms\nType","12\nRepayment Terms\nDue in (yrs)","12\nRequired Residential Debt Service","12\nRequired Commercial Debt Service","12\nTax Exempt Amount","12\nResidential Amount","12\nCommercial Amount","13\nCommitted","13\nSource Name","13\nLien No.","13\nAmount","13\nInterest Rate","13\nInterest Rate Type","13\nAmortization Period (yrs)","13\nRepayment Terms\nType","13\nRepayment Terms\nDue in (yrs)","13\nRequired Residential Debt Service","13\nRequired Commercial Debt Service","13\nTax Exempt Amount","13\nResidential Amount","13\nCommercial Amount","14\nCommitted","14\nSource Name","14\nLien No.","14\nAmount","14\nInterest Rate","14\nInterest Rate Type","14\nAmortization Period (yrs)","14\nRepayment Terms\nType","14\nRepayment Terms\nDue in (yrs)","14\nRequired Residential Debt Service","14\nRequired Commercial Debt Service","14\nTax Exempt Amount","14\nResidential Amount","14\nCommercial Amount","Tax Credit \nEquity Investor","Tax Credit \nEquity Amount","Tax Credit\nType","Tax Credit\nResidential Amount","Total \nAmount","Total \nRequired Residential Debt Service","Total \nRequired Commercial Debt Service","Total \nTax Exempt Amount","Total \nResidential Amount","Total \nCommercial Amount","Land Cost or Value","Demolition","Legal","Land Lease Rent Prepayment","Total Land Cost or Value","Existing Improvements Cost or Value","Off-Site Improvements","Total Acquisition Cost","Total Land Cost / Acquisition Cost","Predevelopment Interest/Holding Cost","Assumed, Accrued Interest on Existing Debt (Rehab/Acq)","Excess Purchase Price Over Appraisal","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Rehabilitation Costs","Total Relocation Expenses","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total New Construction Costs","Design","Supervision","Total Architectural Costs","Total Survey & Engineering","Construction Loan Interest","Origination Fee","Credit Enhancement/Application Fee","Bond Premium","Cost of Issuance","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Construction Interest & Fees","Loan Origination Fee","Credit Enhancement/Application Fee","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Total Permanent Financing Costs","Subtotals Forward","Legal Paid by Applicant","Other: (Specify)","Total Attorney Costs","Operating Reserve","Replacement Reserve","Transition Reserve","Rent Reserve","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Reserve Costs","Construction Hard Cost Contingency ","Soft Cost Contingency","Total Contingency Costs","TCAC App/Allocation/Monitoring Fees","Environmental Audit","Local Development Impact Fees","Permit Processing Fees","Capital Fees","Marketing","Furnishings","Market Study","Accounting/Reimbursable","Appraisal Costs","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Other Costs","SUBTOTAL PROJECT COST","Developer Overhead/Profit","Consultant/Processing Agent","Project Administration","Broker Fees Paid  to a Related Party","Construction Oversight by Developer","Other: (Specify)","Total Developer Costs","TOTAL PROJECT COST","Land Cost or Value","Demolition","Legal","Land Lease Rent Prepayment","Total Land Cost or Value","Existing Improvements Cost or Value","Off-Site Improvements","Total Acquisition Cost","Total Land Cost / Acquisition Cost","Predevelopment Interest/Holding Cost","Assumed, Accrued Interest on Existing Debt (Rehab/Acq)","Excess Purchase Price Over Appraisal","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Rehabilitation Costs","Total Relocation Expenses","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total New Construction Costs","Design","Supervision","Total Architectural Costs","Total Survey & Engineering","Construction Loan Interest","Origination Fee","Credit Enhancement/Application Fee","Bond Premium","Cost of Issuance","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Construction Interest & Fees","Loan Origination Fee","Credit Enhancement/Application Fee","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Total Permanent Financing Costs","Subtotals Forward","Legal Paid by Applicant","Other: (Specify)","Total Attorney Costs","Operating Reserve","Replacement Reserve","Transition Reserve","Rent Reserve","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Reserve Costs","Construction Hard Cost Contingency ","Soft Cost Contingency","Total Contingency Costs","TCAC App/Allocation/Monitoring Fees","Environmental Audit","Local Development Impact Fees","Permit Processing Fees","Capital Fees","Marketing","Furnishings","Market Study","Accounting/Reimbursable","Appraisal Costs","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Other Costs","SUBTOTAL PROJECT COST","Developer Overhead/Profit","Consultant/Processing Agent","Project Administration","Broker Fees Paid  to a Related Party","Construction Oversight by Developer","Other: (Specify)","Total Developer Costs","TOTAL PROJECT COST","Land Cost or Value","Demolition","Legal","Land Lease Rent Prepayment","Total Land Cost or Value","Existing Improvements Cost or Value","Off-Site Improvements","Total Acquisition Cost","Total Land Cost / Acquisition Cost","Predevelopment Interest/Holding Cost","Assumed, Accrued Interest on Existing Debt (Rehab/Acq)","Excess Purchase Price Over Appraisal","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Rehabilitation Costs","Total Relocation Expenses","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total New Construction Costs","Design","Supervision","Total Architectural Costs","Total Survey & Engineering","Construction Loan Interest","Origination Fee","Credit Enhancement/Application Fee","Bond Premium","Cost of Issuance","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Construction Interest & Fees","Loan Origination Fee","Credit Enhancement/Application Fee","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Total Permanent Financing Costs","Subtotals Forward","Legal Paid by Applicant","Other: (Specify)","Total Attorney Costs","Operating Reserve","Replacement Reserve","Transition Reserve","Rent Reserve","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Reserve Costs","Construction Hard Cost Contingency ","Soft Cost Contingency","Total Contingency Costs","TCAC App/Allocation/Monitoring Fees","Environmental Audit","Local Development Impact Fees","Permit Processing Fees","Capital Fees","Marketing","Furnishings","Market Study","Accounting/Reimbursable","Appraisal Costs","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Other Costs","SUBTOTAL PROJECT COST","Developer Overhead/Profit","Consultant/Processing Agent","Project Administration","Broker Fees Paid  to a Related Party","Construction Oversight by Developer","Other: (Specify)","Total Developer Costs","TOTAL PROJECT COST","Eligible Basis","Land Cost or Value","Demolition","Legal","Land Lease Rent Prepayment","Total Land Cost or Value","Existing Improvements Cost or Value","Off-Site Improvements","Total Acquisition Cost","Total Land Cost / Acquisition Cost","Predevelopment Interest/Holding Cost","Assumed, Accrued Interest on Existing Debt (Rehab/Acq)","Excess Purchase Price Over Appraisal","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Rehabilitation Costs","Total Relocation Expenses","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total New Construction Costs","Design","Supervision","Total Architectural Costs","Total Survey & Engineering","Construction Loan Interest","Origination Fee","Credit Enhancement/Application Fee","Bond Premium","Cost of Issuance","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Construction Interest & Fees","Loan Origination Fee","Credit Enhancement/Application Fee","Title & Recording","Taxes","Insurance","Other: (Specify)","Other: (Specify)","Total Permanent Financing Costs","Subtotals Forward","Legal Paid by Applicant","Other: (Specify)","Total Attorney Costs","Operating Reserve","Replacement Reserve","Transition Reserve","Rent Reserve","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Reserve Costs","Construction Hard Cost Contingency ","Soft Cost Contingency","Total Contingency Costs","TCAC App/Allocation/Monitoring Fees","Environmental Audit","Local Development Impact Fees","Permit Processing Fees","Capital Fees","Marketing","Furnishings","Market Study","Accounting/Reimbursable","Appraisal Costs","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Other Costs","SUBTOTAL PROJECT COST","Developer Overhead/Profit","Consultant/Processing Agent","Project Administration","Broker Fees Paid  to a Related Party","Construction Oversight by Developer","Other: (Specify)","Total Developer Costs","TOTAL PROJECT COST","Eligible Basis","Total Eligible Basis","Total Dev Fee","from DFS","PB CF","Distributions","Def Fee contributed as Capital","Project Type","Developer Fee Contributed as Capital","Deferred Developer Fee","Number of affordable tax credit units","Total Budgeted or Actual Dev Fee","HCD Limit","Project Amt.","Overage","HCD Limit","Project Amt.","Overage","HCD Limit","Project Amt.","Overage","HCD Limit","Project Amt.","Overage","SRO/Studio Units","1 Bedroom Units","2 Bedroom Units","3 Bedroom Units","4+ Bedroom Units","Number of Manager Units","Total Units","Total Unadjusted Threshold Basis Limit","(a)1","(a)2","(b)","(c)","(d)","(e)","(f)","(f)(1)","(f)(2)","(f)(3)","(f)(4)","(f)(5)","(f)(6)","(f)(7)","(f)(8)","(f)(9)","(g)","(g)\nAmount","(g)\nType of Work","(g)\nCost of Work","(h)","(h)\nAmount","(i)","(i)\nCencus Tract Eligibility","Total HCD Adjusted Threshold Basis Limit","HCD HIgh Cost Test Result","Total Eligble Basis","Result","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Salary/Wages","Value of Free Rent","No.","FTE","Description","Salary/Wages","Value of Free Rent","No.","FTE","Description","Salary/Wages","Value of Free Rent","Salary/Wages","Value of Free Rent","Payroll Taxes","Workers Compensation","Employee Benefits","Total\nEmployee(s) Payroll Taxes, Workers Comp. & Benefits","Total Employee(s) Expenses","Income Limit","Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage","Income Limit","Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage","Income Limit","Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage","Total Square Footage","Rent Revenue - Gross Potential","Restricted Unit Rents","Unrestricted Unit Rents","Tenant Assistance Payments","test subsidy",0,"Operating Subsidies","Other: (specify)","Laundry and Vending Revenue","Garage and Parking Spaces","Miscellaneous Rent Revenue ","Gross Potential Income (GPI)","Vacancy Rate:  Restricted Units","Vacancy Rate:  Unrestricted Units","Vacancy Rate:  Tenant Assistance Payments","Vacancy Rate:  Other: (specify)","Vacancy Rate:  Laundry & Vending & Other Income  ","Vacancy Loss(es)","Effective Gross Income (EGI)","Conventions and Meetings","Advertising and Marketing","Other Renting Expenses","Office/Administrative Salaries -- from above","Office Expenses","Office or Model Apartment Rent","Management Fee","Site/Resident Manager(s) Salaries -- from above","Administrative Free Rent Unit  -- from above","Legal Expense -- Project","Audit Expense","Bookkeeping Fees/Accounting Services","Miscellaneous Administrative Expenses","  TOTAL ADMINISTRATIVE EXPENSES","Electricity","Water","Gas","Sewer","Other Utilities: (specify)","  TOTAL UTILITIES EXPENSES","Payroll -- from above","Supplies ","Contracts","Operating & Maintenance Free Rent Unit -- from above","Garbage and Trash Removal","Security Contract","Security Free Rent Unit -- from above","Heating/Cooling Repairs and Maintenance","Snow Removal","Vehicle & Maintenance Equipment Operation/Reports","Miscellaneous Operating and Maintenance Expenses","TOTAL OPERATING & MAINTENANCE EXPENSES","Real Estate Taxes","Payroll Taxes (Project's Share) -- from above","Property and Liability Insurance (Hazard)","Other Insurance (e.g. Earthquake)","Fidelity Bond Insurance","Worker's Compensation -- from above","Health Insurance/Other Employee Benefits--from above","Miscellaneous Taxes, Licenses, Permits & Insurance","  TOTAL TAXES AND INSURANCE","Staff Supervisor(s) Salaries - from above","Services Coordinator Salaries, On-Site - from above","Other Supportive Services Staff Salaries - from above","Supportive Services Admin Overhead","Other Supportive Services Costs: (specify)","Other Supportive Services Costs: (specify)","  TOTAL SUPPORTIVE SERVICES COSTS","TOTAL OPERATING EXPENSES","Required Replacement Reserve Deposits","Other Reserves: (specify)","Other Reserves: (specify)","Other Reserves: (specify)","TOTAL RESERVES","Ground Lease","TOTAL GROUND LEASE","NET OPERATING INCOME","1st Mortgage Debt Service","2nd Mortgage Debt Service ","3rd Mortgage Debt Service","Miscellaneous Financial Expenses: (specify)","TOTAL FINANCIAL EXPENSES"," CASH FLOW","Asset Management/Similar Fees","Rent Revenue - Gross Potential","Other: (specify)","Garage and Parking Spaces","Miscellaneous Rent Revenue ","Gross Potential Income (GPI)","Vacancy Rate:  Commercial Income ","Vacancy Loss(es)","Effective Gross Income (EGI)","Conventions and Meetings","Advertising and Marketing","Other Renting Expenses","Office/Administrative Salaries -- from above","Office Expenses","Office or Model Apartment Rent","Management Fee","Site/Resident Manager(s) Salaries -- from above","Administrative Free Rent Unit  -- from above","Legal Expense -- Project","Audit Expense","Bookkeeping Fees/Accounting Services","Miscellaneous Administrative Expenses","  TOTAL ADMINISTRATIVE EXPENSES","Electricity","Water","Gas","Sewer","Other Utilities: (specify)","  TOTAL UTILITIES EXPENSES","Payroll -- from above","Supplies ","Contracts","Operating & Maintenance Free Rent Unit -- from above","Garbage and Trash Removal","Security Contract","Security Free Rent Unit -- from above","Heating/Cooling Repairs and Maintenance","Snow Removal","Vehicle & Maintenance Equipment Operation/Reports","Miscellaneous Operating and Maintenance Expenses","TOTAL OPERATING & MAINTENANCE EXPENSES","Real Estate Taxes","Payroll Taxes (Project's Share) -- from above","Property and Liability Insurance (Hazard)","Other Insurance (e.g. Earthquake)","Fidelity Bond Insurance","Worker's Compensation -- from above","Health Insurance/Other Employee Benefits--from above","Miscellaneous Taxes, Licenses, Permits & Insurance","  TOTAL TAXES AND INSURANCE","Staff Supervisor(s) Salaries - from above","Services Coordinator Salaries, On-Site - from above","Other Supportive Services Staff Salaries - from above","Supportive Services Admin Overhead","Other Supportive Services Costs: (specify)","Other Supportive Services Costs: (specify)","  TOTAL SUPPORTIVE SERVICES COSTS","TOTAL OPERATING EXPENSES","Required Replacement Reserve Deposits","Other Reserves: (specify)","Other Reserves: (specify)","Other Reserves: (specify)","TOTAL RESERVES","Ground Lease","TOTAL GROUND LEASE","NET OPERATING INCOME","1st Mortgage Debt Service","2nd Mortgage Debt Service ","3rd Mortgage Debt Service","Miscellaneous Financial Expenses: (specify)","TOTAL FINANCIAL EXPENSES"," CASH FLOW","Asset Management/Similar Fees","Without any Adjustments","With the Value of Rent-Free Units Included","Total Operating Expenses per Unit (Without RE Taxes, Social Services Coordinator or Programs and With the Value of Rent Free Units Included","Restricted Rents = 1\nProposed Rents = 2","Total Dev Fee Budgeted for Priority Payment","Net Operating Income","CF after debt service","NPLH COSR Draw","CF after NPLH COSR","NOI after NPLH COSR","DSCR with NPLH COSR","Net Operating Income","CF after debt service","NPLH COSR Draw","CF after NPLH COSR","NOI after NPLH COSR","DSCR with NPLH COSR","Net Operating Income","CF after debt service","NPLH COSR Draw","CF after NPLH COSR","NOI after NPLH COSR","DSCR with NPLH COSR","Net Operating Income","CF after debt service","NPLH COSR Draw","CF after NPLH COSR","NOI after NPLH COSR","DSCR with NPLH COSR","Net Operating Income","CF after debt service","NPLH COSR Draw","CF after NPLH COSR","NOI after NPLH COSR","DSCR with NPLH COSR","Total Units","Max PUPY Expense","Max Costs","Total Units","Max PUPY Expense","Max Costs","Total Units","Max PUPY Expense","Max Costs","Total Units","Max PUPY Expense","Max Costs","Total Units","Max Costs","Total Supportive Services Units","Cert Year","Total Number of Manager Units","Total HHC Assisted Units","Total Units","Max HHC Assisted Units","COSR Per Unit Total","COSR CF Total","COSR (lessor of Per Unit or CF)","COSR 5% Max","COSR 7% Max","Aticipated Tax Credits in Project","Project County","Total Number of Manager Units","Total NPLH Assisted Units","Total Units","Max NPLH Assisted Units","COSR Per Unit Total","COSR CF Total","COSR (lessor of Per Unit or CF)","COSR 5% Max","Aticipated Tax Credits in Project","NPLH .42% Monitoring Fee"]
[null,{"$f":"'General '!$K$10","v":"00:00:00"},{"$f":"'General '!$A$45","v":0},{"$f":"'General '!$N$45","v":0},{"$f":"'General '!$Y$45","v":0},{"$f":"'General '!$AE$45","v":0},{"$f":"'General '!$AI$45","v":0},{"$f":"'General '!$A$51","v":0},{"$f":"'General '!$N$24","v":"Name of HCD Funding"},{"$f":"'General '!$Q$26","v":0},{"$f":"'General '!$N$29","v":"Name of HCD Funding"},{"$f":"'General '!$Q$31","v":0},{"$f":"'General '!$N$34","v":"Name of HCD Funding"},{"$f":"'General '!$Q$36","v":0},{"$f":"'General '!$N$38","v":"Name of HCD Funding"},{"$f":"'General '!$Q$40","v":0},{"$f":"'General '!$R$53","v":0},{"$f":"'General '!$Y$51","v":0},{"$f":"'General '!$AI$51","v":0},{"$f":"'General '!$A$55","v":0},{"$f":"'General '!$F$55","v":0},{"$f":"'General '!$AF$55","v":0},{"$f":"'General '!$A$58","v":0},{"$f":"'General '!$Z$58","v":0},{"$f":"'General '!$A$61","v":0},{"$f":"'General '!$J$61","v":0},{"$f":"'General '!$M$61","v":0},{"$f":"'General '!$X$61","v":0},{"$f":"'General '!$AB$61","v":0},{"$f":"'General '!$AM$61","v":0},{"$f":"'General '!$A$62","v":0},{"$f":"'General '!$J$62","v":0},{"$f":"'General '!$M$62","v":0},{"$f":"'General '!$X$62","v":0},{"$f":"'General '!$AB$62","v":0},{"$f":"'General '!$AM$62","v":0},{"$f":"'General '!$A$63","v":0},{"$f":"'General '!$J$63","v":0},{"$f":"'General '!$M$63","v":0},{"$f":"'General '!$X$63","v":0},{"$f":"'General '!$AB$63","v":0},{"$f":"'General '!$AM$63","v":0},{"$f":"'Narrative '!$A$20","v":0},{"$f":"'Site & Units'!$A$7","v":0},{"$f":"'Site & Units'!$M$7","v":"00:00:00"},{"$f":"'Site & Units'!$Q$7","v":"00:00:00"},{"$f":"'Site & Units'!$AK$7","v":0},{"$f":"'Site & Units'!$A$9","v":0},{"$f":"'Site & Units'!$A$12","v":0},{"$f":"'Site & Units'!$K$12","v":0},{"$f":"'Site & Units'!$Z$12","v":0},{"$f":"'Site & Units'!$A$19","v":0},{"$f":"'Site & Units'!$N$19","v":0},{"$f":"'Site & Units'!$AC$19","v":0},{"$f":"'Site & Units'!$AI$19","v":0},{"$f":"'Site & Units'!$A$21","v":0},{"$f":"'Site & Units'!$E$37","v":0},{"$f":"'Site & Units'!$H$37","v":0},{"$f":"'Site & Units'!$K$37","v":0},{"$f":"'Site & Units'!$N$37","v":0},{"$f":"'Site & Units'!$Q$37","v":0},{"$f":"'Site & Units'!$T$37","v":0},{"$f":"'Site & Units'!$W$37","v":0},{"$f":"'Site & Units'!$Z$37","v":0},{"$f":"'Site & Units'!$AC$37","v":0},{"$f":"'Site & Units'!$AF$37","v":0},{"$f":"'Site & Units'!$AI$37","v":0},{"$f":"'Site & Units'!$AL$37","v":0},{"$f":"'Site & Units'!$E$38","v":0},{"$f":"'Site & Units'!$H$38","v":0},{"$f":"'Site & Units'!$K$38","v":0},{"$f":"'Site & Units'!$N$38","v":0},{"$f":"'Site & Units'!$Q$38","v":0},{"$f":"'Site & Units'!$T$38","v":0},{"$f":"'Site & Units'!$W$38","v":0},{"$f":"'Site & Units'!$Z$38","v":0},{"$f":"'Site & Units'!$AC$38","v":0},{"$f":"'Site & Units'!$AF$38","v":0},{"$f":"'Site & Units'!$AI$38","v":0},{"$f":"'Site & Units'!$AL$38","v":0},{"$f":"Misc.!$I$5","v":0},{"$f":"Misc.!$I$6","v":0},{"$f":"Misc.!$I$7","v":0},{"$f":"Misc.!$I$8","v":0},{"$f":"Misc.!$I$10","v":0},{"$f":"Misc.!$I$11","v":0},{"$f":"Misc.!$I$12","v":0},{"$f":"Misc.!$I$13","v":0},{"$f":"Misc.!$I$14","v":0},{"$f":"Misc.!$I$15","v":0},{"$f":"Misc.!$AK$11","v":0},{"$f":"Misc.!$X$10","v":0},{"$f":"Misc.!$X$15","v":0},{"$f":"Misc.!$AL$16","v":0},{"$f":"'Rents '!$F$7","v":""},{"$f":"'Rents '!$D$110","v":0},{"$f":"'Rents '!$D$124","v":0},{"$f":"'Rents '!$D$121","v":0},{"$f":"'Rents '!$D$122","v":0},{"$f":"'Rents '!$D$123","v":0},{"$f":"'Rents '!$D$125","v":0},{"$f":"'HHC Rents'!$D$48","v":0},{"$f":"'NPLH Rents'!$D$48","v":0},{"$f":"Subsidies!$K$9","v":1},{"$f":"Subsidies!$F$13","v":0},{"$f":"Subsidies!$F$111","v":0},{"$f":"Subsidies!$K$13","v":0},{"$f":"Subsidies!$K$111","v":0},{"$f":"Subsidies!$E$115","v":0},{"$f":"Subsidies!$E$119","v":"00:00:00"},{"$f":"Subsidies!$E$120","v":0},{"$f":"Subsidies!$G$115","v":0},{"$f":"Subsidies!$G$119","v":"00:00:00"},{"$f":"Subsidies!$G$120","v":0},{"$f":"Subsidies!$I$115","v":0},{"$f":"Subsidies!$I$119","v":"00:00:00"},{"$f":"Subsidies!$G$120","v":0},{"$f":"Subsidies!$K$115","v":0},{"$f":"Subsidies!$K$119","v":"00:00:00"},{"$f":"Subsidies!$K$120","v":0},{"$f":"'Dev Sources'!$A$6","v":"00:00:00"},{"$f":"'Dev Sources'!$B$6","v":0},{"$f":"'Dev Sources'!$D$6","v":0},{"$f":"'Dev Sources'!$E$6","v":0},{"$f":"'Dev Sources'!$F$6","v":0},{"$f":"'Dev Sources'!$G$6","v":0},{"$f":"'Dev Sources'!$H$6","v":0},{"$f":"'Dev Sources'!$I$6","v":0},{"$f":"'Dev Sources'!$J$6","v":0},{"$f":"'Dev Sources'!$K$6","v":0},{"$f":"'Dev Sources'!$A$7","v":"00:00:00"},{"$f":"'Dev Sources'!$B$7","v":0},{"$f":"'Dev Sources'!$D$7","v":0},{"$f":"'Dev Sources'!$E$7","v":0},{"$f":"'Dev Sources'!$F$7","v":0},{"$f":"'Dev Sources'!$G$7","v":0},{"$f":"'Dev Sources'!$H$7","v":0},{"$f":"'Dev Sources'!$I$7","v":0},{"$f":"'Dev Sources'!$J$7","v":0},{"$f":"'Dev Sources'!$K$7","v":0},{"$f":"'Dev Sources'!$A$8","v":"00:00:00"},{"$f":"'Dev Sources'!$B$8","v":0},{"$f":"'Dev Sources'!$D$8","v":0},{"$f":"'Dev Sources'!$E$8","v":0},{"$f":"'Dev Sources'!$F$8","v":0},{"$f":"'Dev Sources'!$G$8","v":0},{"$f":"'Dev Sources'!$H$8","v":0},{"$f":"'Dev Sources'!$I$8","v":0},{"$f":"'Dev Sources'!$J$8","v":0},{"$f":"'Dev Sources'!$K$8","v":0},{"$f":"'Dev Sources'!$A$9","v":"00:00:00"},{"$f":"'Dev Sources'!$B$9","v":0},{"$f":"'Dev Sources'!$D$9","v":0},{"$f":"'Dev Sources'!$E$9","v":0},{"$f":"'Dev Sources'!$F$9","v":0},{"$f":"'Dev Sources'!$G$9","v":0},{"$f":"'Dev Sources'!$H$9","v":0},{"$f":"'Dev Sources'!$I$9","v":0},{"$f":"'Dev Sources'!$J$9","v":0},{"$f":"'Dev Sources'!$K$9","v":0},{"$f":"'Dev Sources'!$A$10","v":"00:00:00"},{"$f":"'Dev Sources'!$B$10","v":0},{"$f":"'Dev Sources'!$D$10","v":0},{"$f":"'Dev Sources'!$E$10","v":0},{"$f":"'Dev Sources'!$F$10","v":0},{"$f":"'Dev Sources'!$G$10","v":0},{"$f":"'Dev Sources'!$H$10","v":0},{"$f":"'Dev Sources'!$I$10","v":0},{"$f":"'Dev Sources'!$J$10","v":0},{"$f":"'Dev Sources'!$K$10","v":0},{"$f":"'Dev Sources'!$A$11","v":"00:00:00"},{"$f":"'Dev Sources'!$B$11","v":0},{"$f":"'Dev Sources'!$D$11","v":0},{"$f":"'Dev Sources'!$E$11","v":0},{"$f":"'Dev Sources'!$F$11","v":0},{"$f":"'Dev Sources'!$G$11","v":0},{"$f":"'Dev Sources'!$H$11","v":0},{"$f":"'Dev Sources'!$I$11","v":0},{"$f":"'Dev Sources'!$J$11","v":0},{"$f":"'Dev Sources'!$K$11","v":0},{"$f":"'Dev Sources'!$A$12","v":"00:00:00"},{"$f":"'Dev Sources'!$B$12","v":0},{"$f":"'Dev Sources'!$D$12","v":0},{"$f":"'Dev Sources'!$E$12","v":0},{"$f":"'Dev Sources'!$F$12","v":0},{"$f":"'Dev Sources'!$G$12","v":0},{"$f":"'Dev Sources'!$H$12","v":0},{"$f":"'Dev Sources'!$I$12","v":0},{"$f":"'Dev Sources'!$J$12","v":0},{"$f":"'Dev Sources'!$K$12","v":0},{"$f":"'Dev Sources'!$A$13","v":"00:00:00"},{"$f":"'Dev Sources'!$B$13","v":0},{"$f":"'Dev Sources'!$D$13","v":0},{"$f":"'Dev Sources'!$E$13","v":0},{"$f":"'Dev Sources'!$F$13","v":0},{"$f":"'Dev Sources'!$G$13","v":0},{"$f":"'Dev Sources'!$H$13","v":0},{"$f":"'Dev Sources'!$I$13","v":0},{"$f":"'Dev Sources'!$J$13","v":0},{"$f":"'Dev Sources'!$K$13","v":0},{"$f":"'Dev Sources'!$A$14","v":"00:00:00"},{"$f":"'Dev Sources'!$B$14","v":0},{"$f":"'Dev Sources'!$D$14","v":0},{"$f":"'Dev Sources'!$E$14","v":0},{"$f":"'Dev Sources'!$F$14","v":0},{"$f":"'Dev Sources'!$G$14","v":0},{"$f":"'Dev Sources'!$H$14","v":0},{"$f":"'Dev Sources'!$I$14","v":0},{"$f":"'Dev Sources'!$J$14","v":0},{"$f":"'Dev Sources'!$K$14","v":0},{"$f":"'Dev Sources'!$A$15","v":"00:00:00"},{"$f":"'Dev Sources'!$B$15","v":0},{"$f":"'Dev Sources'!$D$15","v":0},{"$f":"'Dev Sources'!$E$15","v":0},{"$f":"'Dev Sources'!$F$15","v":0},{"$f":"'Dev Sources'!$G$15","v":0},{"$f":"'Dev Sources'!$H$15","v":0},{"$f":"'Dev Sources'!$I$15","v":0},{"$f":"'Dev Sources'!$J$15","v":0},{"$f":"'Dev Sources'!$K$15","v":0},{"$f":"'Dev Sources'!$A$16","v":"00:00:00"},{"$f":"'Dev Sources'!$B$16","v":0},{"$f":"'Dev Sources'!$D$16","v":0},{"$f":"'Dev Sources'!$E$16","v":0},{"$f":"'Dev Sources'!$F$16","v":0},{"$f":"'Dev Sources'!$G$16","v":0},{"$f":"'Dev Sources'!$H$16","v":0},{"$f":"'Dev Sources'!$I$16","v":0},{"$f":"'Dev Sources'!$J$16","v":0},{"$f":"'Dev Sources'!$K$16","v":0},{"$f":"'Dev Sources'!$A$17","v":"00:00:00"},{"$f":"'Dev Sources'!$B$17","v":0},{"$f":"'Dev Sources'!$D$17","v":0},{"$f":"'Dev Sources'!$E$17","v":0},{"$f":"'Dev Sources'!$F$17","v":0},{"$f":"'Dev Sources'!$G$17","v":0},{"$f":"'Dev Sources'!$H$17","v":0},{"$f":"'Dev Sources'!$I$17","v":0},{"$f":"'Dev Sources'!$J$17","v":0},{"$f":"'Dev Sources'!$K$17","v":0},{"$f":"'Dev Sources'!$A$18","v":"00:00:00"},{"$f":"'Dev Sources'!$B$18","v":0},{"$f":"'Dev Sources'!$D$18","v":0},{"$f":"'Dev Sources'!$E$18","v":0},{"$f":"'Dev Sources'!$F$18","v":0},{"$f":"'Dev Sources'!$G$18","v":0},{"$f":"'Dev Sources'!$H$18","v":0},{"$f":"'Dev Sources'!$I$18","v":0},{"$f":"'Dev Sources'!$J$18","v":0},{"$f":"'Dev Sources'!$K$18","v":0},{"$f":"'Dev Sources'!$B$19","v":0},{"$f":"'Dev Sources'!$E$19","v":0},{"$f":"'Dev Sources'!$H$19","v":0},{"$f":"'Dev Sources'!$J$19","v":0},{"$f":"'Dev Sources'!$E$20","v":0},{"$f":"'Dev Sources'!$I$20","v":0},{"$f":"'Dev Sources'!$J$20","v":0},{"$f":"'Dev Sources'!$K$20","v":0},{"$f":"'Dev Sources'!$A$25","v":"00:00:00"},{"$f":"'Dev Sources'!$B$25","v":0},{"$f":"'Dev Sources'!$D$25","v":0},{"$f":"'Dev Sources'!$E$25","v":0},{"$f":"'Dev Sources'!$F$25","v":0},{"$f":"'Dev Sources'!$G$25","v":0},{"$f":"'Dev Sources'!$H$25","v":0},{"$f":"'Dev Sources'!$I$25","v":0},{"$f":"'Dev Sources'!$J$25","v":0},{"$f":"'Dev Sources'!$K$25","v":0},{"$f":"'Dev Sources'!$L$25","v":0},{"$f":"'Dev Sources'!$M$25","v":0},{"$f":"'Dev Sources'!$N$25","v":0},{"$f":"'Dev Sources'!$O$25","v":0},{"$f":"'Dev Sources'!$A$26","v":"00:00:00"},{"$f":"'Dev Sources'!$B$26","v":0},{"$f":"'Dev Sources'!$D$26","v":0},{"$f":"'Dev Sources'!$E$26","v":0},{"$f":"'Dev Sources'!$F$26","v":0},{"$f":"'Dev Sources'!$G$26","v":0},{"$f":"'Dev Sources'!$H$26","v":0},{"$f":"'Dev Sources'!$I$26","v":0},{"$f":"'Dev Sources'!$J$26","v":0},{"$f":"'Dev Sources'!$K$26","v":0},{"$f":"'Dev Sources'!$L$26","v":0},{"$f":"'Dev Sources'!$M$26","v":0},{"$f":"'Dev Sources'!$N$26","v":0},{"$f":"'Dev Sources'!$O$26","v":0},{"$f":"'Dev Sources'!$A$27","v":"00:00:00"},{"$f":"'Dev Sources'!$B$27","v":0},{"$f":"'Dev Sources'!$D$27","v":0},{"$f":"'Dev Sources'!$E$27","v":0},{"$f":"'Dev Sources'!$F$27","v":0},{"$f":"'Dev Sources'!$G$27","v":0},{"$f":"'Dev Sources'!$H$27","v":0},{"$f":"'Dev Sources'!$I$27","v":0},{"$f":"'Dev Sources'!$J$27","v":0},{"$f":"'Dev Sources'!$K$27","v":0},{"$f":"'Dev Sources'!$L$27","v":0},{"$f":"'Dev Sources'!$M$27","v":0},{"$f":"'Dev Sources'!$N$27","v":0},{"$f":"'Dev Sources'!$O$27","v":0},{"$f":"'Dev Sources'!$A$28","v":"00:00:00"},{"$f":"'Dev Sources'!$B$28","v":0},{"$f":"'Dev Sources'!$D$28","v":0},{"$f":"'Dev Sources'!$E$28","v":0},{"$f":"'Dev Sources'!$F$28","v":0},{"$f":"'Dev Sources'!$G$28","v":0},{"$f":"'Dev Sources'!$H$28","v":0},{"$f":"'Dev Sources'!$I$28","v":0},{"$f":"'Dev Sources'!$J$28","v":0},{"$f":"'Dev Sources'!$K$28","v":0},{"$f":"'Dev Sources'!$L$28","v":0},{"$f":"'Dev Sources'!$M$28","v":0},{"$f":"'Dev Sources'!$N$28","v":0},{"$f":"'Dev Sources'!$O$28","v":0},{"$f":"'Dev Sources'!$A$29","v":"00:00:00"},{"$f":"'Dev Sources'!$B$29","v":0},{"$f":"'Dev Sources'!$D$29","v":0},{"$f":"'Dev Sources'!$E$29","v":0},{"$f":"'Dev Sources'!$F$29","v":0},{"$f":"'Dev Sources'!$G$29","v":0},{"$f":"'Dev Sources'!$H$29","v":0},{"$f":"'Dev Sources'!$I$29","v":0},{"$f":"'Dev Sources'!$J$29","v":0},{"$f":"'Dev Sources'!$K$29","v":0},{"$f":"'Dev Sources'!$L$29","v":0},{"$f":"'Dev Sources'!$M$29","v":0},{"$f":"'Dev Sources'!$N$29","v":0},{"$f":"'Dev Sources'!$O$29","v":0},{"$f":"'Dev Sources'!$A$30","v":"00:00:00"},{"$f":"'Dev Sources'!$B$30","v":0},{"$f":"'Dev Sources'!$D$30","v":0},{"$f":"'Dev Sources'!$E$30","v":0},{"$f":"'Dev Sources'!$F$30","v":0},{"$f":"'Dev Sources'!$G$30","v":0},{"$f":"'Dev Sources'!$H$30","v":0},{"$f":"'Dev Sources'!$I$30","v":0},{"$f":"'Dev Sources'!$J$30","v":0},{"$f":"'Dev Sources'!$K$30","v":0},{"$f":"'Dev Sources'!$L$30","v":0},{"$f":"'Dev Sources'!$M$30","v":0},{"$f":"'Dev Sources'!$N$30","v":0},{"$f":"'Dev Sources'!$O$30","v":0},{"$f":"'Dev Sources'!$A$31","v":"00:00:00"},{"$f":"'Dev Sources'!$B$31","v":0},{"$f":"'Dev Sources'!$D$31","v":0},{"$f":"'Dev Sources'!$E$31","v":0},{"$f":"'Dev Sources'!$F$31","v":0},{"$f":"'Dev Sources'!$G$31","v":0},{"$f":"'Dev Sources'!$H$31","v":0},{"$f":"'Dev Sources'!$I$31","v":0},{"$f":"'Dev Sources'!$J$31","v":0},{"$f":"'Dev Sources'!$K$31","v":0},{"$f":"'Dev Sources'!$L$31","v":0},{"$f":"'Dev Sources'!$M$31","v":0},{"$f":"'Dev Sources'!$N$31","v":0},{"$f":"'Dev Sources'!$O$31","v":0},{"$f":"'Dev Sources'!$A$32","v":"00:00:00"},{"$f":"'Dev Sources'!$B$32","v":0},{"$f":"'Dev Sources'!$D$32","v":0},{"$f":"'Dev Sources'!$E$32","v":0},{"$f":"'Dev Sources'!$F$32","v":0},{"$f":"'Dev Sources'!$G$32","v":0},{"$f":"'Dev Sources'!$H$32","v":0},{"$f":"'Dev Sources'!$I$32","v":0},{"$f":"'Dev Sources'!$J$32","v":0},{"$f":"'Dev Sources'!$K$32","v":0},{"$f":"'Dev Sources'!$L$32","v":0},{"$f":"'Dev Sources'!$M$32","v":0},{"$f":"'Dev Sources'!$N$32","v":0},{"$f":"'Dev Sources'!$O$32","v":0},{"$f":"'Dev Sources'!$A$33","v":"00:00:00"},{"$f":"'Dev Sources'!$B$33","v":0},{"$f":"'Dev Sources'!$D$33","v":0},{"$f":"'Dev Sources'!$E$33","v":0},{"$f":"'Dev Sources'!$F$33","v":0},{"$f":"'Dev Sources'!$G$33","v":0},{"$f":"'Dev Sources'!$H$33","v":0},{"$f":"'Dev Sources'!$I$33","v":0},{"$f":"'Dev Sources'!$J$33","v":0},{"$f":"'Dev Sources'!$K$33","v":0},{"$f":"'Dev Sources'!$L$33","v":0},{"$f":"'Dev Sources'!$M$33","v":0},{"$f":"'Dev Sources'!$N$33","v":0},{"$f":"'Dev Sources'!$O$33","v":0},{"$f":"'Dev Sources'!$A$34","v":"00:00:00"},{"$f":"'Dev Sources'!$B$34","v":0},{"$f":"'Dev Sources'!$D$34","v":0},{"$f":"'Dev Sources'!$E$34","v":0},{"$f":"'Dev Sources'!$F$34","v":0},{"$f":"'Dev Sources'!$G$34","v":0},{"$f":"'Dev Sources'!$H$34","v":0},{"$f":"'Dev Sources'!$I$34","v":0},{"$f":"'Dev Sources'!$J$34","v":0},{"$f":"'Dev Sources'!$K$34","v":0},{"$f":"'Dev Sources'!$L$34","v":0},{"$f":"'Dev Sources'!$M$34","v":0},{"$f":"'Dev Sources'!$N$34","v":0},{"$f":"'Dev Sources'!$O$34","v":0},{"$f":"'Dev Sources'!$A$35","v":"00:00:00"},{"$f":"'Dev Sources'!$B$35","v":0},{"$f":"'Dev Sources'!$D$35","v":0},{"$f":"'Dev Sources'!$E$35","v":0},{"$f":"'Dev Sources'!$F$35","v":0},{"$f":"'Dev Sources'!$G$35","v":0},{"$f":"'Dev Sources'!$H$35","v":0},{"$f":"'Dev Sources'!$I$35","v":0},{"$f":"'Dev Sources'!$J$35","v":0},{"$f":"'Dev Sources'!$K$35","v":0},{"$f":"'Dev Sources'!$L$35","v":0},{"$f":"'Dev Sources'!$M$35","v":0},{"$f":"'Dev Sources'!$N$35","v":0},{"$f":"'Dev Sources'!$O$35","v":0},{"$f":"'Dev Sources'!$A$36","v":"00:00:00"},{"$f":"'Dev Sources'!$B$36","v":0},{"$f":"'Dev Sources'!$D$36","v":0},{"$f":"'Dev Sources'!$E$36","v":0},{"$f":"'Dev Sources'!$F$36","v":0},{"$f":"'Dev Sources'!$G$36","v":0},{"$f":"'Dev Sources'!$H$36","v":0},{"$f":"'Dev Sources'!$I$36","v":0},{"$f":"'Dev Sources'!$J$36","v":0},{"$f":"'Dev Sources'!$K$36","v":0},{"$f":"'Dev Sources'!$L$36","v":0},{"$f":"'Dev Sources'!$M$36","v":0},{"$f":"'Dev Sources'!$N$36","v":0},{"$f":"'Dev Sources'!$O$36","v":0},{"$f":"'Dev Sources'!$A$37","v":"00:00:00"},{"$f":"'Dev Sources'!$B$37","v":0},{"$f":"'Dev Sources'!$D$37","v":0},{"$f":"'Dev Sources'!$E$37","v":0},{"$f":"'Dev Sources'!$F$37","v":0},{"$f":"'Dev Sources'!$G$37","v":0},{"$f":"'Dev Sources'!$H$37","v":0},{"$f":"'Dev Sources'!$I$37","v":0},{"$f":"'Dev Sources'!$J$37","v":0},{"$f":"'Dev Sources'!$K$37","v":0},{"$f":"'Dev Sources'!$L$37","v":0},{"$f":"'Dev Sources'!$M$37","v":0},{"$f":"'Dev Sources'!$N$37","v":0},{"$f":"'Dev Sources'!$O$37","v":0},{"$f":"'Dev Sources'!$A$38","v":"00:00:00"},{"$f":"'Dev Sources'!$B$38","v":0},{"$f":"'Dev Sources'!$D$38","v":0},{"$f":"'Dev Sources'!$E$38","v":0},{"$f":"'Dev Sources'!$F$38","v":0},{"$f":"'Dev Sources'!$G$38","v":0},{"$f":"'Dev Sources'!$H$38","v":0},{"$f":"'Dev Sources'!$I$38","v":0},{"$f":"'Dev Sources'!$J$38","v":0},{"$f":"'Dev Sources'!$K$38","v":0},{"$f":"'Dev Sources'!$L$38","v":0},{"$f":"'Dev Sources'!$M$38","v":0},{"$f":"'Dev Sources'!$N$38","v":0},{"$f":"'Dev Sources'!$O$38","v":0},{"$f":"'Dev Sources'!$B$39","v":0},{"$f":"'Dev Sources'!$E$39","v":0},{"$f":"'Dev Sources'!$H$39","v":0},{"$f":"'Dev Sources'!$N$39","v":0},{"$f":"'Dev Sources'!$E$40","v":0},{"$f":"'Dev Sources'!$K$40","v":0},{"$f":"'Dev Sources'!$L$40","v":0},{"$f":"'Dev Sources'!$M$40","v":0},{"$f":"'Dev Sources'!$N$40","v":0},{"$f":"'Dev Sources'!$O$40","v":0},{"$f":"'Dev Budget'!$C$4","v":0},{"$f":"'Dev Budget'!$C$5","v":0},{"$f":"'Dev Budget'!$C$6","v":0},{"$f":"'Dev Budget'!$C$7","v":0},{"$f":"'Dev Budget'!$C$8","v":0},{"$f":"'Dev Budget'!$C$9","v":0},{"$f":"'Dev Budget'!$C$10","v":0},{"$f":"'Dev Budget'!$C$11","v":0},{"$f":"'Dev Budget'!$C$12","v":0},{"$f":"'Dev Budget'!$C$13","v":0},{"$f":"'Dev Budget'!$C$14","v":0},{"$f":"'Dev Budget'!$C$15","v":0},{"$f":"'Dev Budget'!$C$17","v":0},{"$f":"'Dev Budget'!$C$18","v":0},{"$f":"'Dev Budget'!$C$19","v":0},{"$f":"'Dev Budget'!$C$20","v":0},{"$f":"'Dev Budget'!$C$21","v":0},{"$f":"'Dev Budget'!$C$22","v":0},{"$f":"'Dev Budget'!$C$23","v":0},{"$f":"'Dev Budget'!$C$24","v":0},{"$f":"'Dev Budget'!$C$25","v":0},{"$f":"'Dev Budget'!$C$26","v":0},{"$f":"'Dev Budget'!$C$27","v":0},{"$f":"'Dev Budget'!$C$28","v":0},{"$f":"'Dev Budget'!$C$29","v":0},{"$f":"'Dev Budget'!$C$31","v":0},{"$f":"'Dev Budget'!$C$32","v":0},{"$f":"'Dev Budget'!$C$33","v":0},{"$f":"'Dev Budget'!$C$34","v":0},{"$f":"'Dev Budget'!$C$35","v":0},{"$f":"'Dev Budget'!$C$36","v":0},{"$f":"'Dev Budget'!$C$37","v":0},{"$f":"'Dev Budget'!$C$38","v":0},{"$f":"'Dev Budget'!$C$39","v":0},{"$f":"'Dev Budget'!$C$40","v":0},{"$f":"'Dev Budget'!$C$41","v":0},{"$f":"'Dev Budget'!$C$42","v":0},{"$f":"'Dev Budget'!$C$44","v":0},{"$f":"'Dev Budget'!$C$45","v":0},{"$f":"'Dev Budget'!$C$46","v":0},{"$f":"'Dev Budget'!$C$47","v":0},{"$f":"'Dev Budget'!$C$49","v":0},{"$f":"'Dev Budget'!$C$50","v":0},{"$f":"'Dev Budget'!$C$51","v":0},{"$f":"'Dev Budget'!$C$52","v":0},{"$f":"'Dev Budget'!$C$53","v":0},{"$f":"'Dev Budget'!$C$54","v":0},{"$f":"'Dev Budget'!$C$55","v":0},{"$f":"'Dev Budget'!$C$56","v":0},{"$f":"'Dev Budget'!$C$57","v":0},{"$f":"'Dev Budget'!$C$58","v":0},{"$f":"'Dev Budget'!$C$59","v":0},{"$f":"'Dev Budget'!$C$60","v":0},{"$f":"'Dev Budget'!$C$62","v":0},{"$f":"'Dev Budget'!$C$63","v":0},{"$f":"'Dev Budget'!$C$64","v":0},{"$f":"'Dev Budget'!$C$65","v":0},{"$f":"'Dev Budget'!$C$66","v":0},{"$f":"'Dev Budget'!$C$67","v":0},{"$f":"'Dev Budget'!$C$68","v":0},{"$f":"'Dev Budget'!$C$69","v":0},{"$f":"'Dev Budget'!$C$70","v":0},{"$f":"'Dev Budget'!$C$72","v":0},{"$f":"'Dev Budget'!$C$73","v":0},{"$f":"'Dev Budget'!$C$74","v":0},{"$f":"'Dev Budget'!$C$76","v":0},{"$f":"'Dev Budget'!$C$77","v":0},{"$f":"'Dev Budget'!$C$78","v":0},{"$f":"'Dev Budget'!$C$79","v":0},{"$f":"'Dev Budget'!$C$80","v":0},{"$f":"'Dev Budget'!$C$81","v":0},{"$f":"'Dev Budget'!$C$82","v":0},{"$f":"'Dev Budget'!$C$83","v":0},{"$f":"'Dev Budget'!$C$85","v":0},{"$f":"'Dev Budget'!$C$86","v":0},{"$f":"'Dev Budget'!$C$87","v":0},{"$f":"'Dev Budget'!$C$89","v":0},{"$f":"'Dev Budget'!$C$90","v":0},{"$f":"'Dev Budget'!$C$91","v":0},{"$f":"'Dev Budget'!$C$92","v":0},{"$f":"'Dev Budget'!$C$93","v":0},{"$f":"'Dev Budget'!$C$94","v":0},{"$f":"'Dev Budget'!$C$95","v":0},{"$f":"'Dev Budget'!$C$96","v":0},{"$f":"'Dev Budget'!$C$97","v":0},{"$f":"'Dev Budget'!$C$98","v":0},{"$f":"'Dev Budget'!$C$99","v":0},{"$f":"'Dev Budget'!$C$100","v":0},{"$f":"'Dev Budget'!$C$101","v":0},{"$f":"'Dev Budget'!$C$102","v":0},{"$f":"'Dev Budget'!$C$103","v":0},{"$f":"'Dev Budget'!$C$104","v":0},{"$f":"'Dev Budget'!$C$105","v":0},{"$f":"'Dev Budget'!$C$106","v":0},{"$f":"'Dev Budget'!$C$108","v":0},{"$f":"'Dev Budget'!$C$109","v":0},{"$f":"'Dev Budget'!$C$110","v":0},{"$f":"'Dev Budget'!$C$111","v":0},{"$f":"'Dev Budget'!$C$112","v":0},{"$f":"'Dev Budget'!$C$113","v":0},{"$f":"'Dev Budget'!$C$114","v":0},{"$f":"'Dev Budget'!$C$115","v":0},{"$f":"'Dev Budget'!$D$4","v":0},{"$f":"'Dev Budget'!$D$5","v":0},{"$f":"'Dev Budget'!$D$6","v":0},{"$f":"'Dev Budget'!$D$7","v":0},{"$f":"'Dev Budget'!$D$8","v":0},{"$f":"'Dev Budget'!$D$9","v":0},{"$f":"'Dev Budget'!$D$10","v":0},{"$f":"'Dev Budget'!$D$11","v":0},{"$f":"'Dev Budget'!$D$12","v":0},{"$f":"'Dev Budget'!$D$13","v":0},{"$f":"'Dev Budget'!$D$14","v":0},{"$f":"'Dev Budget'!$D$15","v":0},{"$f":"'Dev Budget'!$D$17","v":0},{"$f":"'Dev Budget'!$D$18","v":0},{"$f":"'Dev Budget'!$D$19","v":0},{"$f":"'Dev Budget'!$D$20","v":0},{"$f":"'Dev Budget'!$D$21","v":0},{"$f":"'Dev Budget'!$D$22","v":0},{"$f":"'Dev Budget'!$D$23","v":0},{"$f":"'Dev Budget'!$D$24","v":0},{"$f":"'Dev Budget'!$D$25","v":0},{"$f":"'Dev Budget'!$D$26","v":0},{"$f":"'Dev Budget'!$D$27","v":0},{"$f":"'Dev Budget'!$D$28","v":0},{"$f":"'Dev Budget'!$D$29","v":0},{"$f":"'Dev Budget'!$D$31","v":0},{"$f":"'Dev Budget'!$D$32","v":0},{"$f":"'Dev Budget'!$D$33","v":0},{"$f":"'Dev Budget'!$D$34","v":0},{"$f":"'Dev Budget'!$D$35","v":0},{"$f":"'Dev Budget'!$D$36","v":0},{"$f":"'Dev Budget'!$D$37","v":0},{"$f":"'Dev Budget'!$D$38","v":0},{"$f":"'Dev Budget'!$D$39","v":0},{"$f":"'Dev Budget'!$D$40","v":0},{"$f":"'Dev Budget'!$D$41","v":0},{"$f":"'Dev Budget'!$D$42","v":0},{"$f":"'Dev Budget'!$D$44","v":0},{"$f":"'Dev Budget'!$D$45","v":0},{"$f":"'Dev Budget'!$D$46","v":0},{"$f":"'Dev Budget'!$D$47","v":0},{"$f":"'Dev Budget'!$D$49","v":0},{"$f":"'Dev Budget'!$D$50","v":0},{"$f":"'Dev Budget'!$D$51","v":0},{"$f":"'Dev Budget'!$D$52","v":0},{"$f":"'Dev Budget'!$D$53","v":0},{"$f":"'Dev Budget'!$D$54","v":0},{"$f":"'Dev Budget'!$D$55","v":0},{"$f":"'Dev Budget'!$D$56","v":0},{"$f":"'Dev Budget'!$D$57","v":0},{"$f":"'Dev Budget'!$D$58","v":0},{"$f":"'Dev Budget'!$D$59","v":0},{"$f":"'Dev Budget'!$D$60","v":0},{"$f":"'Dev Budget'!$D$62","v":0},{"$f":"'Dev Budget'!$D$63","v":0},{"$f":"'Dev Budget'!$D$64","v":0},{"$f":"'Dev Budget'!$D$65","v":0},{"$f":"'Dev Budget'!$D$66","v":0},{"$f":"'Dev Budget'!$D$67","v":0},{"$f":"'Dev Budget'!$D$68","v":0},{"$f":"'Dev Budget'!$D$69","v":0},{"$f":"'Dev Budget'!$D$70","v":0},{"$f":"'Dev Budget'!$D$72","v":0},{"$f":"'Dev Budget'!$D$73","v":0},{"$f":"'Dev Budget'!$D$74","v":0},{"$f":"'Dev Budget'!$D$76","v":0},{"$f":"'Dev Budget'!$D$77","v":0},{"$f":"'Dev Budget'!$D$78","v":0},{"$f":"'Dev Budget'!$D$79","v":0},{"$f":"'Dev Budget'!$D$80","v":0},{"$f":"'Dev Budget'!$D$81","v":0},{"$f":"'Dev Budget'!$D$82","v":0},{"$f":"'Dev Budget'!$D$83","v":0},{"$f":"'Dev Budget'!$D$85","v":0},{"$f":"'Dev Budget'!$D$86","v":0},{"$f":"'Dev Budget'!$D$87","v":0},{"$f":"'Dev Budget'!$D$89","v":0},{"$f":"'Dev Budget'!$D$90","v":0},{"$f":"'Dev Budget'!$D$91","v":0},{"$f":"'Dev Budget'!$D$92","v":0},{"$f":"'Dev Budget'!$D$93","v":0},{"$f":"'Dev Budget'!$D$94","v":0},{"$f":"'Dev Budget'!$D$95","v":0},{"$f":"'Dev Budget'!$D$96","v":0},{"$f":"'Dev Budget'!$D$97","v":0},{"$f":"'Dev Budget'!$D$98","v":0},{"$f":"'Dev Budget'!$D$99","v":0},{"$f":"'Dev Budget'!$D$100","v":0},{"$f":"'Dev Budget'!$D$101","v":0},{"$f":"'Dev Budget'!$D$102","v":0},{"$f":"'Dev Budget'!$D$103","v":0},{"$f":"'Dev Budget'!$D$104","v":0},{"$f":"'Dev Budget'!$D$105","v":0},{"$f":"'Dev Budget'!$D$106","v":0},{"$f":"'Dev Budget'!$D$108","v":0},{"$f":"'Dev Budget'!$D$109","v":0},{"$f":"'Dev Budget'!$D$110","v":0},{"$f":"'Dev Budget'!$D$111","v":0},{"$f":"'Dev Budget'!$D$112","v":0},{"$f":"'Dev Budget'!$D$113","v":0},{"$f":"'Dev Budget'!$D$114","v":0},{"$f":"'Dev Budget'!$D$115","v":0},{"$f":"'Dev Budget'!$E$4","v":0},{"$f":"'Dev Budget'!$E$5","v":0},{"$f":"'Dev Budget'!$E$6","v":0},{"$f":"'Dev Budget'!$E$7","v":0},{"$f":"'Dev Budget'!$E$8","v":0},{"$f":"'Dev Budget'!$E$9","v":0},{"$f":"'Dev Budget'!$E$10","v":0},{"$f":"'Dev Budget'!$E$11","v":0},{"$f":"'Dev Budget'!$E$12","v":0},{"$f":"'Dev Budget'!$E$13","v":0},{"$f":"'Dev Budget'!$E$14","v":0},{"$f":"'Dev Budget'!$E$15","v":0},{"$f":"'Dev Budget'!$E$17","v":0},{"$f":"'Dev Budget'!$E$18","v":0},{"$f":"'Dev Budget'!$E$19","v":0},{"$f":"'Dev Budget'!$E$20","v":0},{"$f":"'Dev Budget'!$E$21","v":0},{"$f":"'Dev Budget'!$E$22","v":0},{"$f":"'Dev Budget'!$E$23","v":0},{"$f":"'Dev Budget'!$E$24","v":0},{"$f":"'Dev Budget'!$E$25","v":0},{"$f":"'Dev Budget'!$E$26","v":0},{"$f":"'Dev Budget'!$E$27","v":0},{"$f":"'Dev Budget'!$E$28","v":0},{"$f":"'Dev Budget'!$E$29","v":0},{"$f":"'Dev Budget'!$E$31","v":0},{"$f":"'Dev Budget'!$E$32","v":0},{"$f":"'Dev Budget'!$E$33","v":0},{"$f":"'Dev Budget'!$E$34","v":0},{"$f":"'Dev Budget'!$E$35","v":0},{"$f":"'Dev Budget'!$E$36","v":0},{"$f":"'Dev Budget'!$E$37","v":0},{"$f":"'Dev Budget'!$E$38","v":0},{"$f":"'Dev Budget'!$E$39","v":0},{"$f":"'Dev Budget'!$E$40","v":0},{"$f":"'Dev Budget'!$E$41","v":0},{"$f":"'Dev Budget'!$E$42","v":0},{"$f":"'Dev Budget'!$E$44","v":0},{"$f":"'Dev Budget'!$E$45","v":0},{"$f":"'Dev Budget'!$E$46","v":0},{"$f":"'Dev Budget'!$E$47","v":0},{"$f":"'Dev Budget'!$E$49","v":0},{"$f":"'Dev Budget'!$E$50","v":0},{"$f":"'Dev Budget'!$E$51","v":0},{"$f":"'Dev Budget'!$E$52","v":0},{"$f":"'Dev Budget'!$E$53","v":0},{"$f":"'Dev Budget'!$E$54","v":0},{"$f":"'Dev Budget'!$E$55","v":0},{"$f":"'Dev Budget'!$E$56","v":0},{"$f":"'Dev Budget'!$E$57","v":0},{"$f":"'Dev Budget'!$E$58","v":0},{"$f":"'Dev Budget'!$E$59","v":0},{"$f":"'Dev Budget'!$E$60","v":0},{"$f":"'Dev Budget'!$E$62","v":0},{"$f":"'Dev Budget'!$E$63","v":0},{"$f":"'Dev Budget'!$E$64","v":0},{"$f":"'Dev Budget'!$E$65","v":0},{"$f":"'Dev Budget'!$E$66","v":0},{"$f":"'Dev Budget'!$E$67","v":0},{"$f":"'Dev Budget'!$E$68","v":0},{"$f":"'Dev Budget'!$E$69","v":0},{"$f":"'Dev Budget'!$E$70","v":0},{"$f":"'Dev Budget'!$E$72","v":0},{"$f":"'Dev Budget'!$E$73","v":0},{"$f":"'Dev Budget'!$E$74","v":0},{"$f":"'Dev Budget'!$E$76","v":0},{"$f":"'Dev Budget'!$E$77","v":0},{"$f":"'Dev Budget'!$E$78","v":0},{"$f":"'Dev Budget'!$E$78","v":0},{"$f":"'Dev Budget'!$E$80","v":0},{"$f":"'Dev Budget'!$E$81","v":0},{"$f":"'Dev Budget'!$E$82","v":0},{"$f":"'Dev Budget'!$E$83","v":0},{"$f":"'Dev Budget'!$E$85","v":0},{"$f":"'Dev Budget'!$E$86","v":0},{"$f":"'Dev Budget'!$E$87","v":0},{"$f":"'Dev Budget'!$E$89","v":0},{"$f":"'Dev Budget'!$E$90","v":0},{"$f":"'Dev Budget'!$E$91","v":0},{"$f":"'Dev Budget'!$E$92","v":0},{"$f":"'Dev Budget'!$E$93","v":0},{"$f":"'Dev Budget'!$E$94","v":0},{"$f":"'Dev Budget'!$E$95","v":0},{"$f":"'Dev Budget'!$E$96","v":0},{"$f":"'Dev Budget'!$E$97","v":0},{"$f":"'Dev Budget'!$E$98","v":0},{"$f":"'Dev Budget'!$E$99","v":0},{"$f":"'Dev Budget'!$E$100","v":0},{"$f":"'Dev Budget'!$E$101","v":0},{"$f":"'Dev Budget'!$E$102","v":0},{"$f":"'Dev Budget'!$E$103","v":0},{"$f":"'Dev Budget'!$E$104","v":0},{"$f":"'Dev Budget'!$E$105","v":0},{"$f":"'Dev Budget'!$E$106","v":0},{"$f":"'Dev Budget'!$E$108","v":0},{"$f":"'Dev Budget'!$E$109","v":0},{"$f":"'Dev Budget'!$E$110","v":0},{"$f":"'Dev Budget'!$E$111","v":0},{"$f":"'Dev Budget'!$E$112","v":0},{"$f":"'Dev Budget'!$E$113","v":0},{"$f":"'Dev Budget'!$E$114","v":0},{"$f":"'Dev Budget'!$E$115","v":0},{"$f":"'Dev Budget'!$E$116","v":0},{"$f":"'Dev Budget'!$F$4","v":0},{"$f":"'Dev Budget'!$F$5","v":0},{"$f":"'Dev Budget'!$F$6","v":0},{"$f":"'Dev Budget'!$F$7","v":0},{"$f":"'Dev Budget'!$F$8","v":0},{"$f":"'Dev Budget'!$F$9","v":0},{"$f":"'Dev Budget'!$F$10","v":0},{"$f":"'Dev Budget'!$F$11","v":0},{"$f":"'Dev Budget'!$F$12","v":0},{"$f":"'Dev Budget'!$F$13","v":0},{"$f":"'Dev Budget'!$F$14","v":0},{"$f":"'Dev Budget'!$F$15","v":0},{"$f":"'Dev Budget'!$F$17","v":0},{"$f":"'Dev Budget'!$F$18","v":0},{"$f":"'Dev Budget'!$F$19","v":0},{"$f":"'Dev Budget'!$F$20","v":0},{"$f":"'Dev Budget'!$F$21","v":0},{"$f":"'Dev Budget'!$F$22","v":0},{"$f":"'Dev Budget'!$F$23","v":0},{"$f":"'Dev Budget'!$F$24","v":0},{"$f":"'Dev Budget'!$F$25","v":0},{"$f":"'Dev Budget'!$F$26","v":0},{"$f":"'Dev Budget'!$F$27","v":0},{"$f":"'Dev Budget'!$F$28","v":0},{"$f":"'Dev Budget'!$F$29","v":0},{"$f":"'Dev Budget'!$F$31","v":0},{"$f":"'Dev Budget'!$F$32","v":0},{"$f":"'Dev Budget'!$F$33","v":0},{"$f":"'Dev Budget'!$F$34","v":0},{"$f":"'Dev Budget'!$F$35","v":0},{"$f":"'Dev Budget'!$F$36","v":0},{"$f":"'Dev Budget'!$F$37","v":0},{"$f":"'Dev Budget'!$F$38","v":0},{"$f":"'Dev Budget'!$F$39","v":0},{"$f":"'Dev Budget'!$F$40","v":0},{"$f":"'Dev Budget'!$F$41","v":0},{"$f":"'Dev Budget'!$F$42","v":0},{"$f":"'Dev Budget'!$F$44","v":0},{"$f":"'Dev Budget'!$F$45","v":0},{"$f":"'Dev Budget'!$F$46","v":0},{"$f":"'Dev Budget'!$F$47","v":0},{"$f":"'Dev Budget'!$F$49","v":0},{"$f":"'Dev Budget'!$F$50","v":0},{"$f":"'Dev Budget'!$F$51","v":0},{"$f":"'Dev Budget'!$F$52","v":0},{"$f":"'Dev Budget'!$F$53","v":0},{"$f":"'Dev Budget'!$F$54","v":0},{"$f":"'Dev Budget'!$F$55","v":0},{"$f":"'Dev Budget'!$F$56","v":0},{"$f":"'Dev Budget'!$F$57","v":0},{"$f":"'Dev Budget'!$F$58","v":0},{"$f":"'Dev Budget'!$F$59","v":0},{"$f":"'Dev Budget'!$F$60","v":0},{"$f":"'Dev Budget'!$F$62","v":0},{"$f":"'Dev Budget'!$F$63","v":0},{"$f":"'Dev Budget'!$F$64","v":0},{"$f":"'Dev Budget'!$F$65","v":0},{"$f":"'Dev Budget'!$F$66","v":0},{"$f":"'Dev Budget'!$F$67","v":0},{"$f":"'Dev Budget'!$F$68","v":0},{"$f":"'Dev Budget'!$F$69","v":0},{"$f":"'Dev Budget'!$F$70","v":0},{"$f":"'Dev Budget'!$F$72","v":0},{"$f":"'Dev Budget'!$F$73","v":0},{"$f":"'Dev Budget'!$F$74","v":0},{"$f":"'Dev Budget'!$F$76","v":0},{"$f":"'Dev Budget'!$F$77","v":0},{"$f":"'Dev Budget'!$F$78","v":0},{"$f":"'Dev Budget'!$F$78","v":0},{"$f":"'Dev Budget'!$F$80","v":0},{"$f":"'Dev Budget'!$F$81","v":0},{"$f":"'Dev Budget'!$F$82","v":0},{"$f":"'Dev Budget'!$F$83","v":0},{"$f":"'Dev Budget'!$F$85","v":0},{"$f":"'Dev Budget'!$F$86","v":0},{"$f":"'Dev Budget'!$F$87","v":0},{"$f":"'Dev Budget'!$F$89","v":0},{"$f":"'Dev Budget'!$F$90","v":0},{"$f":"'Dev Budget'!$F$91","v":0},{"$f":"'Dev Budget'!$F$92","v":0},{"$f":"'Dev Budget'!$F$93","v":0},{"$f":"'Dev Budget'!$F$94","v":0},{"$f":"'Dev Budget'!$F$95","v":0},{"$f":"'Dev Budget'!$F$96","v":0},{"$f":"'Dev Budget'!$F$97","v":0},{"$f":"'Dev Budget'!$F$98","v":0},{"$f":"'Dev Budget'!$F$99","v":0},{"$f":"'Dev Budget'!$F$100","v":0},{"$f":"'Dev Budget'!$F$101","v":0},{"$f":"'Dev Budget'!$F$102","v":0},{"$f":"'Dev Budget'!$F$103","v":0},{"$f":"'Dev Budget'!$F$104","v":0},{"$f":"'Dev Budget'!$F$105","v":0},{"$f":"'Dev Budget'!$F$106","v":0},{"$f":"'Dev Budget'!$F$108","v":0},{"$f":"'Dev Budget'!$F$109","v":0},{"$f":"'Dev Budget'!$F$110","v":0},{"$f":"'Dev Budget'!$F$111","v":0},{"$f":"'Dev Budget'!$F$112","v":0},{"$f":"'Dev Budget'!$F$113","v":0},{"$f":"'Dev Budget'!$F$114","v":0},{"$f":"'Dev Budget'!$F$115","v":0},{"$f":"'Dev Budget'!$F$116","v":0},{"$f":"'Dev Budget'!$F$117","v":0},{"$f":"'Dev Budget'!$E$119","v":0},{"$f":"'Dev Budget'!$E$120","v":0},{"$f":"'Dev Budget'!$E$121","v":0},{"$f":"'Dev Budget'!$E$122","v":0},{"$f":"'Dev Budget'!$E$123","v":0},{"$f":"'Dev Fee 2019'!$F$2","v":0},{"$f":"'Dev Fee 2019'!$F$10","v":0},{"$f":"'Dev Fee 2019'!$I$10","v":0},{"$f":"'Dev Fee 2019'!$G$13","v":0},{"$f":"'Dev Fee 2019'!$F$9","v":0},{"$f":"'Dev Fee 2019'!$G$5","v":0},{"$f":"'Dev Fee 2019'!$H$5","v":0},{"$f":"'Dev Fee 2019'!$I$5","v":0},{"$f":"'Dev Fee 2019'!$G$6","v":0},{"$f":"'Dev Fee 2019'!$H$6","v":0},{"$f":"'Dev Fee 2019'!$I$6","v":0},{"$f":"'Dev Fee 2019'!$G$7","v":0},{"$f":"'Dev Fee 2019'!$H$7","v":0},{"$f":"'Dev Fee 2019'!$I$7","v":0},{"$f":"'Dev Fee 2019'!$G$8","v":0},{"$f":"'Dev Fee 2019'!$H$8","v":0},{"$f":"'Dev Fee 2019'!$I$8","v":0},{"$f":"'TBL and High Cost Test'!$Y$5","v":0},{"$f":"'TBL and High Cost Test'!$Y$6","v":0},{"$f":"'TBL and High Cost Test'!$Y$7","v":0},{"$f":"'TBL and High Cost Test'!$Y$8","v":0},{"$f":"'TBL and High Cost Test'!$Y$9","v":0},{"$f":"'TBL and High Cost Test'!$O$10","v":0},{"$f":"'TBL and High Cost Test'!$Y$10","v":0},{"$f":"'TBL and High Cost Test'!$AO$11","v":0},{"$f":"'TBL and High Cost Test'!$AL$13","v":0},{"$f":"'TBL and High Cost Test'!$AL$15","v":0},{"$f":"'TBL and High Cost Test'!$AL$17","v":0},{"$f":"'TBL and High Cost Test'!$AL$19","v":0},{"$f":"'TBL and High Cost Test'!$AL$20","v":0},{"$f":"'TBL and High Cost Test'!$AL$21","v":0},{"$f":"'TBL and High Cost Test'!$AL$23","v":0},{"$f":"'TBL and High Cost Test'!$AL$25","v":0},{"$f":"'TBL and High Cost Test'!$AL$27","v":0},{"$f":"'TBL and High Cost Test'!$AL$29","v":0},{"$f":"'TBL and High Cost Test'!$AL$31","v":0},{"$f":"'TBL and High Cost Test'!$AL$33","v":0},{"$f":"'TBL and High Cost Test'!$AL$35","v":0},{"$f":"'TBL and High Cost Test'!$AL$37","v":0},{"$f":"'TBL and High Cost Test'!$AL$39","v":0},{"$f":"'TBL and High Cost Test'!$AL$41","v":0},{"$f":"'TBL and High Cost Test'!$AL$43","v":0},{"$f":"'TBL and High Cost Test'!$AO$43","v":0},{"$f":"'TBL and High Cost Test'!$K$45","v":0},{"$f":"'TBL and High Cost Test'!$AG$45","v":0},{"$f":"'TBL and High Cost Test'!$AL$46","v":0},{"$f":"'TBL and High Cost Test'!$AO$46","v":0},{"$f":"'TBL and High Cost Test'!$AL$48","v":"No"},{"$f":"'TBL and High Cost Test'!$J$50","v":0},{"$f":"'TBL and High Cost Test'!$AO$51","v":0},{"$f":"'TBL and High Cost Test'!$AE$53","v":0},{"$f":"'TBL and High Cost Test'!$AE$54","v":0},{"$f":"'TBL and High Cost Test'!$AL$54","v":""},{"$f":"'Operating '!$A$6","v":0},{"$f":"'Operating '!$B$6","v":0},{"$f":"'Operating '!$D$6","v":0},{"$f":"'Operating '!$E$6","v":0},{"$f":"'Operating '!$A$7","v":0},{"$f":"'Operating '!$B$7","v":0},{"$f":"'Operating '!$D$7","v":0},{"$f":"'Operating '!$E$7","v":0},{"$f":"'Operating '!$A$8","v":0},{"$f":"'Operating '!$B$8","v":0},{"$f":"'Operating '!$D$8","v":0},{"$f":"'Operating '!$E$8","v":0},{"$f":"'Operating '!$A$9","v":0},{"$f":"'Operating '!$B$9","v":0},{"$f":"'Operating '!$D$9","v":0},{"$f":"'Operating '!$E$9","v":0},{"$f":"'Operating '!$A$10","v":0},{"$f":"'Operating '!$B$10","v":0},{"$f":"'Operating '!$D$10","v":0},{"$f":"'Operating '!$E$10","v":0},{"$f":"'Operating '!$A$11","v":0},{"$f":"'Operating '!$B$11","v":0},{"$f":"'Operating '!$D$11","v":0},{"$f":"'Operating '!$E$11","v":0},{"$f":"'Operating '!$A$12","v":0},{"$f":"'Operating '!$B$12","v":0},{"$f":"'Operating '!$D$12","v":0},{"$f":"'Operating '!$E$12","v":0},{"$f":"'Operating '!$A$13","v":0},{"$f":"'Operating '!$B$13","v":0},{"$f":"'Operating '!$D$13","v":0},{"$f":"'Operating '!$E$13","v":0},{"$f":"'Operating '!$A$14","v":0},{"$f":"'Operating '!$B$14","v":0},{"$f":"'Operating '!$C$14","v":0},{"$f":"'Operating '!$D$14","v":0},{"$f":"'Operating '!$E$14","v":0},{"$f":"'Operating '!$A$15","v":0},{"$f":"'Operating '!$B$15","v":0},{"$f":"'Operating '!$C$15","v":0},{"$f":"'Operating '!$D$15","v":0},{"$f":"'Operating '!$E$15","v":0},{"$f":"'Operating '!$D$16","v":0},{"$f":"'Operating '!$E$16","v":0},{"$f":"'Operating '!$D$17","v":0},{"$f":"'Operating '!$D$18","v":0},{"$f":"'Operating '!$D$19","v":0},{"$f":"'Operating '!$D$20","v":0},{"$f":"'Operating '!$D$21","v":0},{"$f":"'Operating '!$A$26","v":0},{"$f":"'Operating '!$C$26","v":0},{"$f":"'Operating '!$D$26","v":0},{"$f":"'Operating '!$E$26","v":0},{"$f":"'Operating '!$A$27","v":0},{"$f":"'Operating '!$C$27","v":0},{"$f":"'Operating '!$D$27","v":0},{"$f":"'Operating '!$E$27","v":0},{"$f":"'Operating '!$A$28","v":0},{"$f":"'Operating '!$C$28","v":0},{"$f":"'Operating '!$D$28","v":0},{"$f":"'Operating '!$E$28","v":0},{"$f":"'Operating '!$E$29","v":0},{"$f":"'Operating '!$D$32","v":0},{"$f":"'Operating '!$D$33","v":0},{"$f":"'Operating '!$D$34","v":0},{"$f":"'Operating '!$D$35","v":0},{"$f":"'Operating '!$D$36","v":0},{"$f":"'Operating '!$D$37","v":0},{"$f":"'Operating '!$D$38","v":0},{"$f":"'Operating '!$D$39","v":0},{"$f":"'Operating '!$D$40","v":0},{"$f":"'Operating '!$D$41","v":0},{"$f":"'Operating '!$D$42","v":0},{"$f":"'Operating '!$D$43","v":0},{"$f":"'Operating '!$D$45","v":0.05},{"$f":"'Operating '!$D$46","v":0.05},{"$f":"'Operating '!$D$47","v":0.05},{"$f":"'Operating '!$D$48","v":0.05},{"$f":"'Operating '!$D$49","v":0.05},{"$f":"'Operating '!$D$51","v":0},{"$f":"'Operating '!$D$52","v":0},{"$f":"'Operating '!$D$56","v":0},{"$f":"'Operating '!$D$57","v":0},{"$f":"'Operating '!$D$58","v":0},{"$f":"'Operating '!$D$59","v":0},{"$f":"'Operating '!$D$60","v":0},{"$f":"'Operating '!$D$61","v":0},{"$f":"'Operating '!$D$62","v":0},{"$f":"'Operating '!$D$63","v":0},{"$f":"'Operating '!$D$64","v":0},{"$f":"'Operating '!$D$65","v":0},{"$f":"'Operating '!$D$66","v":0},{"$f":"'Operating '!$D$67","v":0},{"$f":"'Operating '!$D$68","v":0},{"$f":"'Operating '!$D$69","v":0},{"$f":"'Operating '!$D$72","v":0},{"$f":"'Operating '!$D$73","v":0},{"$f":"'Operating '!$D$74","v":0},{"$f":"'Operating '!$D$75","v":0},{"$f":"'Operating '!$D$76","v":0},{"$f":"'Operating '!$D$77","v":0},{"$f":"'Operating '!$D$79","v":0},{"$f":"'Operating '!$D$80","v":0},{"$f":"'Operating '!$D$81","v":0},{"$f":"'Operating '!$D$82","v":0},{"$f":"'Operating '!$D$83","v":0},{"$f":"'Operating '!$D$84","v":0},{"$f":"'Operating '!$D$85","v":0},{"$f":"'Operating '!$D$86","v":0},{"$f":"'Operating '!$D$87","v":0},{"$f":"'Operating '!$D$88","v":0},{"$f":"'Operating '!$D$89","v":0},{"$f":"'Operating '!$D$90","v":0},{"$f":"'Operating '!$D$92","v":0},{"$f":"'Operating '!$D$93","v":0},{"$f":"'Operating '!$D$94","v":0},{"$f":"'Operating '!$D$95","v":0},{"$f":"'Operating '!$D$96","v":0},{"$f":"'Operating '!$D$97","v":0},{"$f":"'Operating '!$D$98","v":0},{"$f":"'Operating '!$D$99","v":0},{"$f":"'Operating '!$D$100","v":0},{"$f":"'Operating '!$D$102","v":0},{"$f":"'Operating '!$D$103","v":0},{"$f":"'Operating '!$D$104","v":0},{"$f":"'Operating '!$D$105","v":0},{"$f":"'Operating '!$D$106","v":0},{"$f":"'Operating '!$D$107","v":0},{"$f":"'Operating '!$D$108","v":0},{"$f":"'Operating '!$D$110","v":0},{"$f":"'Operating '!$D$112","v":0},{"$f":"'Operating '!$D$113","v":0},{"$f":"'Operating '!$D$114","v":0},{"$f":"'Operating '!$D$115","v":0},{"$f":"'Operating '!$D$116","v":0},{"$f":"'Operating '!$D$118","v":0},{"$f":"'Operating '!$D$119","v":0},{"$f":"'Operating '!$D$120","v":0},{"$f":"'Operating '!$D$123","v":0},{"$f":"'Operating '!$D$124","v":0},{"$f":"'Operating '!$D$125","v":0},{"$f":"'Operating '!$D$129","v":0},{"$f":"'Operating '!$D$130","v":0},{"$f":"'Operating '!$D$131","v":0},{"$f":"'Operating '!$D$133","v":0},{"$f":"'Operating '!$E$32","v":0},{"$f":"'Operating '!$E$39","v":0},{"$f":"'Operating '!$E$41","v":0},{"$f":"'Operating '!$E$42","v":0},{"$f":"'Operating '!$E$43","v":0},{"$f":"'Operating '!$E$50","v":0.5},{"$f":"'Operating '!$E$51","v":0},{"$f":"'Operating '!$E$52","v":0},{"$f":"'Operating '!$E$56","v":0},{"$f":"'Operating '!$E$57","v":0},{"$f":"'Operating '!$E$58","v":0},{"$f":"'Operating '!$E$59","v":0},{"$f":"'Operating '!$E$60","v":0},{"$f":"'Operating '!$E$61","v":0},{"$f":"'Operating '!$E$62","v":0},{"$f":"'Operating '!$E$63","v":0},{"$f":"'Operating '!$E$64","v":0},{"$f":"'Operating '!$E$65","v":0},{"$f":"'Operating '!$E$66","v":0},{"$f":"'Operating '!$E$67","v":0},{"$f":"'Operating '!$E$68","v":0},{"$f":"'Operating '!$E$69","v":0},{"$f":"'Operating '!$E$72","v":0},{"$f":"'Operating '!$E$73","v":0},{"$f":"'Operating '!$E$74","v":0},{"$f":"'Operating '!$E$75","v":0},{"$f":"'Operating '!$E$76","v":0},{"$f":"'Operating '!$E$77","v":0},{"$f":"'Operating '!$E$79","v":0},{"$f":"'Operating '!$E$80","v":0},{"$f":"'Operating '!$E$81","v":0},{"$f":"'Operating '!$E$82","v":0},{"$f":"'Operating '!$E$83","v":0},{"$f":"'Operating '!$E$84","v":0},{"$f":"'Operating '!$E$85","v":0},{"$f":"'Operating '!$E$86","v":0},{"$f":"'Operating '!$E$87","v":0},{"$f":"'Operating '!$E$88","v":0},{"$f":"'Operating '!$E$89","v":0},{"$f":"'Operating '!$E$90","v":0},{"$f":"'Operating '!$E$92","v":0},{"$f":"'Operating '!$E$93","v":0},{"$f":"'Operating '!$E$94","v":0},{"$f":"'Operating '!$E$95","v":0},{"$f":"'Operating '!$E$96","v":0},{"$f":"'Operating '!$E$97","v":0},{"$f":"'Operating '!$E$98","v":0},{"$f":"'Operating '!$E$99","v":0},{"$f":"'Operating '!$E$100","v":0},{"$f":"'Operating '!$E$102","v":0},{"$f":"'Operating '!$E$103","v":0},{"$f":"'Operating '!$E$104","v":0},{"$f":"'Operating '!$E$105","v":0},{"$f":"'Operating '!$E$106","v":0},{"$f":"'Operating '!$E$107","v":0},{"$f":"'Operating '!$E$108","v":0},{"$f":"'Operating '!$E$110","v":0},{"$f":"'Operating '!$E$112","v":0},{"$f":"'Operating '!$E$113","v":0},{"$f":"'Operating '!$E$114","v":0},{"$f":"'Operating '!$E$115","v":0},{"$f":"'Operating '!$E$116","v":0},{"$f":"'Operating '!$E$118","v":0},{"$f":"'Operating '!$E$119","v":0},{"$f":"'Operating '!$E$120","v":0},{"$f":"'Operating '!$E$123","v":0},{"$f":"'Operating '!$E$124","v":0},{"$f":"'Operating '!$E$125","v":0},{"$f":"'Operating '!$E$129","v":0},{"$f":"'Operating '!$E$130","v":0},{"$f":"'Operating '!$E$131","v":0},{"$f":"'Operating '!$E$133","v":0},{"$f":"'Operating '!$D$136","v":{"$error":"#DIV/0!"}},{"$f":"'Operating '!$D$137","v":{"$error":"#DIV/0!"}},{"$f":"'Operating '!$D$138","v":{"$error":"#DIV/0!"}},{"$f":"'Cash Flow'!$K$3","v":1},{"$f":"'Cash Flow'!$D$73","v":0},{"$f":"'Cash Flow'!$D$76","v":0},{"$f":"'Cash Flow'!$D$77","v":0},{"$f":"'Cash Flow'!$D$78","v":0},{"$f":"'Cash Flow'!$D$79","v":0},{"$f":"'Cash Flow'!$D$80","v":0},{"$f":"'Cash Flow'!$D$80","v":0},{"$f":"'Cash Flow'!$E$76","v":0},{"$f":"'Cash Flow'!$E$77","v":0},{"$f":"'Cash Flow'!$E$78","v":0},{"$f":"'Cash Flow'!$E$79","v":0},{"$f":"'Cash Flow'!$E$80","v":0},{"$f":"'Cash Flow'!$E$81","v":0},{"$f":"'Cash Flow'!$F$76","v":0},{"$f":"'Cash Flow'!$F$77","v":0},{"$f":"'Cash Flow'!$F$78","v":0},{"$f":"'Cash Flow'!$F$79","v":0},{"$f":"'Cash Flow'!$F$80","v":0},{"$f":"'Cash Flow'!$F$81","v":0},{"$f":"'Cash Flow'!$G$76","v":0},{"$f":"'Cash Flow'!$G$77","v":0},{"$f":"'Cash Flow'!$G$78","v":0},{"$f":"'Cash Flow'!$G$79","v":0},{"$f":"'Cash Flow'!$G$80","v":0},{"$f":"'Cash Flow'!$G$81","v":0},{"$f":"'Cash Flow'!$H$76","v":0},{"$f":"'Cash Flow'!$H$77","v":0},{"$f":"'Cash Flow'!$H$78","v":0},{"$f":"'Cash Flow'!$H$79","v":0},{"$f":"'Cash Flow'!$H$80","v":0},{"$f":"'Cash Flow'!$H$81","v":0},{"$f":"'Supportive Services Costs'!$AC$7","v":0},{"$f":"'Supportive Services Costs'!$AE$7","v":4394},{"$f":"'Supportive Services Costs'!$AH$7","v":0},{"$f":"'Supportive Services Costs'!$AC$8","v":0},{"$f":"'Supportive Services Costs'!$AE$8","v":3295},{"$f":"'Supportive Services Costs'!$AH$8","v":0},{"$f":"'Supportive Services Costs'!$AC$9","v":0},{"$f":"'Supportive Services Costs'!$AE$9","v":1132},{"$f":"'Supportive Services Costs'!$AH$9","v":0},{"$f":"'Supportive Services Costs'!$AC$10","v":0},{"$f":"'Supportive Services Costs'!$AE$10","v":269},{"$f":"'Supportive Services Costs'!$AH$10","v":0},{"$f":"'Supportive Services Costs'!$AC$11","v":0},{"$f":"'Supportive Services Costs'!$AH$11","v":0},{"$f":"'Supportive Services Costs'!$M$6","v":0},{"$f":"'Supportive Services Costs'!$AA$6","v":2020},{"$f":"'HHC COSR Calculation'!$C$2","v":0},{"$f":"'HHC COSR Calculation'!$C$3","v":0},{"$f":"'HHC COSR Calculation'!$C$4","v":0},{"$f":"'HHC COSR Calculation'!$C$5","v":0},{"$f":"'HHC COSR Calculation'!$C$6","v":0},{"$f":"'HHC COSR Calculation'!$C$7","v":0},{"$f":"'HHC COSR Calculation'!$C$8","v":0},{"$f":"'HHC COSR Calculation'!$C$9","v":0},{"$f":"'HHC COSR Calculation'!$C$10","v":0},{"$f":"'HHC COSR Calculation'!$H$2","v":0},{"$f":"'HHC COSR Calculation'!$L$2","v":""},{"$f":"'NPLH COSR Calculation'!$C$4","v":0},{"$f":"'NPLH COSR Calculation'!$C$5","v":0},{"$f":"'NPLH COSR Calculation'!$C$6","v":0},{"$f":"'NPLH COSR Calculation'!C7","v":0},{"$f":"'NPLH COSR Calculation'!$G$3","v":0},{"$f":"'NPLH COSR Calculation'!$G$4","v":0},{"$f":"'NPLH COSR Calculation'!$G$5","v":0},{"$f":"'NPLH COSR Calculation'!$G$6","v":0},{"$f":"'NPLH COSR Calculation'!$C$2","v":0},{"$f":"'NPLH COSR Calculation'!$C$40","v":0}]

{"sheet":"HHC COSR PU Amounts","index":29,"n_rows":233,"n_cols":11,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["Level*","Efficiency","1 BR","2 BR","3 BR","4+ BR","Efficiency","1 BR","2 BR","3 BR","4+ BR"]
["ALAMEDA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["ALAMEDA25%",152399,153407,156865,159890,162627,206880,207888,211346,214371,217108]
["ALAMEDA20%",167956,170117,176887,183081,188411,222437,224598,231368,237562,242892]
["ALAMEDA15%",183657,186971,197054,206273,214339,238138,241452,251535,260754,268820]
["ALPINE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["ALPINE25%",146781,147502,149662,151823,153407,201262,201983,204143,206304,207888]
["ALPINE20%",156865,158305,162627,166804,170117,211346,212786,217108,221285,224598]
["ALPINE15%",166948,169109,175591,181785,186971,221429,223590,230072,236266,241452]
["AMADOR30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["AMADOR25%",145917,146493,148510,150382,151967,200398,200974,202991,204863,206448]
["AMADOR20%",155136,156432,160322,164067,167236,209617,210913,214803,218548,221717]
["AMADOR15%",164355,166228,172134,177751,182505,218836,220709,226615,232232,236986]
["BUTTE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["BUTTE25%",145053,145773,147502,149230,150671,199534,200254,201983,203711,205152]
["BUTTE20%",153407,154704,158305,161618,164499,207888,209185,212786,216099,218980]
["BUTTE15%",161906,163635,169109,174150,178472,216387,218116,223590,228631,232953]
["CALAVERAS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["CALAVERAS25%",146205,146925,148942,150815,152399,200686,201406,203423,205296,206880]
["CALAVERAS20%",155712,157153,161042,164931,168100,210193,211634,215523,219412,222581]
["CALAVERAS15%",165219,167236,173286,179048,183946,219700,221717,227767,233529,238427]
["COLUSA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["COLUSA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["COLUSA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["COLUSA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["CONTRA COSTA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["CONTRA COSTA25%",152399,153407,156865,159890,162627,206880,207888,211346,214371,217108]
["CONTRA COSTA20%",167956,170117,176887,183081,188411,222437,224598,231368,237562,242892]
["CONTRA COSTA15%",183657,186971,197054,206273,214339,238138,241452,251535,260754,268820]
["DEL NORTE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["DEL NORTE25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["DEL NORTE20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["DEL NORTE15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["EL DORADO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["EL DORADO25%",147213,147934,150238,152399,154128,201694,202415,204719,206880,208609]
["EL DORADO20%",157729,159313,163779,168100,171557,212210,213794,218260,222581,226038]
["EL DORADO15%",168388,170549,177319,183657,189131,222869,225030,231800,238138,243612]
["FRESNO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["FRESNO25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["FRESNO20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["FRESNO15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["GLENN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["GLENN25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["GLENN20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["GLENN15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["HUMBOLDT30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["HUMBOLDT25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["HUMBOLDT20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["HUMBOLDT15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["IMPERIAL30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["IMPERIAL25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["IMPERIAL20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["IMPERIAL15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["INYO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["INYO25%",145773,146637,148510,150382,151967,200254,201118,202991,204863,206448]
["INYO20%",154992,156432,160322,163923,167092,209473,210913,214803,218404,221573]
["INYO15%",164211,166228,172134,177607,182361,218692,220709,226615,232088,236842]
["KERN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["KERN25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["KERN20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["KERN15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["KINGS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["KINGS25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["KINGS20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["KINGS15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["LAKE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["LAKE25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["LAKE20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["LAKE15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["LASSEN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["LASSEN25%",145341,145917,147790,149374,150959,199822,200398,202271,203855,205440]
["LASSEN20%",153984,155136,158881,162194,165219,208465,209617,213362,216675,219700]
["LASSEN15%",162627,164355,169973,175015,179480,217108,218836,224454,229496,233961]
["LOS ANGELES30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["LOS ANGELES25%",149950,150815,153696,156288,158593,204431,205296,208177,210769,213074]
["LOS ANGELES20%",163059,164931,170549,175735,180344,217540,219412,225030,230216,234825]
["LOS ANGELES15%",176167,179048,187547,195325,202240,230648,233529,242028,249806,256721]
["MADERA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MADERA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MADERA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MADERA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MARIN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MARIN25%",157009,158593,162915,166948,170405,211490,213074,217396,221429,224886]
["MARIN20%",177319,180344,188987,197054,203968,231800,234825,243468,251535,258449]
["MARIN15%",197630,202095,215060,227304,237675,252111,256576,269541,281785,292156]
["MARIPOSA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MARIPOSA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MARIPOSA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MARIPOSA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MENDOCINO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MENDOCINO25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MENDOCINO20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MENDOCINO15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MERCED30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MERCED25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MERCED20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MERCED15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MODOC30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MODOC25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MODOC20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MODOC15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MONO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MONO25%",146493,147213,149374,151247,152975,200974,201694,203855,205728,207456]
["MONO20%",156288,157729,161906,165796,169253,210769,212210,216387,220277,223734]
["MONO15%",166228,168244,174582,180488,185530,220709,222725,229063,234969,240011]
["MONTEREY30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MONTEREY25%",147934,148798,151247,153552,155424,202415,203279,205728,208033,209905]
["MONTEREY20%",159313,160898,165796,170261,174150,213794,215379,220277,224742,228631]
["MONTEREY15%",170693,173142,180344,187115,193020,225174,227623,234825,241596,247501]
["NAPA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["NAPA25%",149374,150382,152975,155568,157585,203855,204863,207456,210049,212066]
["NAPA20%",162050,163923,169253,174294,178616,216531,218404,223734,228775,233097]
["NAPA15%",174726,177463,185530,193165,199647,229207,231944,240011,247646,254128]
["NEVADA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["NEVADA25%",146781,147502,149662,151535,153263,201262,201983,204143,206016,207744]
["NEVADA20%",156721,158161,162482,166516,169973,211202,212642,216963,220997,224454]
["NEVADA15%",166804,168965,175447,181497,186682,221285,223446,229928,235978,241163]
["ORANGE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["ORANGE25%",151679,152687,155856,158881,161474,206160,207168,210337,213362,215955]
["ORANGE20%",166660,168677,175159,181065,186250,221141,223158,229640,235546,240731]
["ORANGE15%",181641,184810,194461,203392,211026,236122,239291,248942,257873,265507]
["PLACER30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["PLACER25%",147213,147934,150238,152399,154128,201694,202415,204719,206880,208609]
["PLACER20%",157729,159313,163779,168100,171557,212210,213794,218260,222581,226038]
["PLACER15%",168388,170549,177319,183657,189131,222869,225030,231800,238138,243612]
["PLUMAS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["PLUMAS25%",145485,146061,148078,149806,151247,199966,200542,202559,204287,205728]
["PLUMAS20%",154272,155424,159313,162771,165796,208753,209905,213794,217252,220277]
["PLUMAS15%",163059,164931,170549,175879,180344,217540,219412,225030,230360,234825]
["RIVERSIDE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["RIVERSIDE25%",145773,146493,148366,150238,151679,200254,200974,202847,204719,206160]
["RIVERSIDE20%",154848,156144,160034,163635,166660,209329,210625,214515,218116,221141]
["RIVERSIDE15%",163923,165796,171701,177031,181641,218404,220277,226182,231512,236122]
["SACRAMENTO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SACRAMENTO25%",147213,147934,150238,152399,154128,201694,202415,204719,206880,208609]
["SACRAMENTO20%",157729,159313,163779,168100,171557,212210,213794,218260,222581,226038]
["SACRAMENTO15%",168388,170549,177319,183657,189131,222869,225030,231800,238138,243612]
["SAN BENITO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN BENITO25%",149518,150382,153263,155712,158017,203999,204863,207744,210193,212498]
["SAN BENITO20%",162338,164211,169685,174871,179336,216819,218692,224166,229352,233817]
["SAN BENITO15%",175303,178040,186250,194029,200655,229784,232521,240731,248510,255136]
["SAN BERNARDINO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN BERNARDINO25%",145773,146493,148366,150238,151679,200254,200974,202847,204719,206160]
["SAN BERNARDINO20%",154848,156144,160034,163635,166660,209329,210625,214515,218116,221141]
["SAN BERNARDINO15%",163923,165796,171701,177031,181641,218404,220277,226182,231512,236122]
["SAN DIEGO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN DIEGO25%",150094,151103,154128,156721,159025,204575,205584,208609,211202,213506]
["SAN DIEGO20%",163635,165507,171413,176743,181353,218116,219988,225894,231224,235834]
["SAN DIEGO15%",177175,180056,188699,196766,203824,231656,234537,243180,251247,258305]
["SAN FRANCISCO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN FRANCISCO25%",157009,158593,162915,166948,170405,211490,213074,217396,221429,224886]
["SAN FRANCISCO20%",177319,180344,188987,197054,203968,231800,234825,243468,251535,258449]
["SAN FRANCISCO15%",197630,202095,215060,227304,237675,252111,256576,269541,281785,292156]
["SAN JOAQUIN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN JOAQUIN25%",145485,146061,148078,149806,151391,199966,200542,202559,204287,205872]
["SAN JOAQUIN20%",154272,155568,159313,162915,165940,208753,210049,213794,217396,220421]
["SAN JOAQUIN15%",163203,165075,170693,176023,180632,217684,219556,225174,230504,235113]
["SAN LUIS OBISPO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN LUIS OBISPO25%",148078,148942,151247,153552,155568,202559,203423,205728,208033,210049]
["SAN LUIS OBISPO20%",159313,161042,165796,170405,174294,213794,215523,220277,224886,228775]
["SAN LUIS OBISPO15%",170693,173142,180488,187259,193020,225174,227623,234969,241740,247501]
["SAN MATEO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN MATEO25%",157009,158593,162915,166948,170405,211490,213074,217396,221429,224886]
["SAN MATEO20%",177319,180344,188987,197054,203968,231800,234825,243468,251535,258449]
["SAN MATEO15%",197630,202095,215060,227304,237675,252111,256576,269541,281785,292156]
["SANTA BARBARA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SANTA BARBARA25%",150527,151679,154560,157297,159746,205008,206160,209041,211778,214227]
["SANTA BARBARA20%",164499,166516,172422,178040,182793,218980,220997,226903,232521,237274]
["SANTA BARBARA15%",178472,181497,190284,198638,205841,232953,235978,244765,253119,260322]
["SANTA CLARA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SANTA CLARA25%",155136,156432,160322,164067,167236,209617,210913,214803,218548,221717]
["SANTA CLARA20%",173574,176167,184090,191436,197774,228055,230648,238571,245917,252255]
["SANTA CLARA15%",192012,196045,207857,218949,228456,246493,250526,262338,273430,282937]
["SANTA CRUZ30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SANTA CRUZ25%",152255,153263,156577,159746,162338,206736,207744,211058,214227,216819]
["SANTA CRUZ20%",167668,169829,176455,182649,187979,222149,224310,230936,237130,242460]
["SANTA CRUZ15%",183081,186394,196334,205697,213619,237562,240875,250815,260178,268100]
["SHASTA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SHASTA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["SHASTA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["SHASTA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["SIERRA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SIERRA25%",146205,146925,148942,150815,152543,200686,201406,203423,205296,207024]
["SIERRA20%",155712,157009,161186,164931,168244,210193,211490,215667,219412,222725]
["SIERRA15%",165219,167236,173430,179048,183946,219700,221717,227911,233529,238427]
["SISKIYOU30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SISKIYOU25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["SISKIYOU20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["SISKIYOU15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["SOLANO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SOLANO25%",147502,148366,150671,152687,154704,201983,202847,205152,207168,209185]
["SOLANO20%",158305,159890,164499,168821,172566,212786,214371,218980,223302,227047]
["SOLANO15%",169109,171413,178472,184810,190428,223590,225894,232953,239291,244909]
["SONOMA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SONOMA25%",150382,151247,154272,156865,159169,204863,205728,208753,211346,213650]
["SONOMA20%",163923,165796,171701,177175,181785,218404,220277,226182,231656,236266]
["SONOMA15%",177607,180488,189275,197342,204400,232088,234969,243756,251823,258881]
["STANISLAUS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["STANISLAUS25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["STANISLAUS20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["STANISLAUS15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["SUTTER30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SUTTER25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["SUTTER20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["SUTTER15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TEHAMA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TEHAMA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["TEHAMA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["TEHAMA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TRINITY30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TRINITY25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["TRINITY20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["TRINITY15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TULARE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TULARE25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["TULARE20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["TULARE15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TUOLUMNE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TUOLUMNE25%",145053,145485,147358,148942,150527,199534,199966,201839,203423,205008]
["TUOLUMNE20%",153263,154416,158017,161330,164211,207744,208897,212498,215811,218692]
["TUOLUMNE15%",161618,163347,168677,173574,177896,216099,217828,223158,228055,232377]
["VENTURA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["VENTURA25%",149806,150815,153696,156288,158593,204287,205296,208177,210769,213074]
["VENTURA20%",163059,164931,170549,175879,180344,217540,219412,225030,230360,234825]
["VENTURA15%",176311,179048,187547,195469,202240,230792,233529,242028,249950,256721]
["YOLO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["YOLO25%",147790,148654,150959,153119,155136,202271,203135,205440,207600,209617]
["YOLO20%",158881,160466,165219,169541,173430,213362,214947,219700,224022,227911]
["YOLO15%",169973,172422,179480,186106,191868,224454,226903,233961,240587,246349]
["YUBA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["YUBA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["YUBA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["YUBA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]

{"sheet":"NPLH COSR PU Amounts","index":30,"n_rows":233,"n_cols":18,"rows_kept":233,"cut":false,"hidden":true,"merged":[[0,13,0,17],[0,7,0,11]]}
["Level*","Efficiency","1 BR","2 BR","3 BR","4+ BR",null,"Round amounts at right to get whole numbers",null,null,null,null,null,"Raw income limits (not rounded)"]
["ALAMEDA30%",133000,133000,133000,133000,133000,null,{"$f":"ROUND(N2,0)","v":133000},{"$f":"ROUND(O2,0)","v":133000},{"$f":"ROUND(P2,0)","v":133000},{"$f":"ROUND(Q2,0)","v":133000},{"$f":"ROUND(R2,0)","v":133000},null,133000,133000,133000,133000,133000]
["ALAMEDA25%",148701,149709,153167,156192,158929,null,148701,149709,153167,156192,158929,null,148701.15606393284,149709.48718730468,153166.62246743668,156191.61583755218,158928.51460099002]
["ALAMEDA20%",164258,166419,173189,179383,184713,null,164258,166419,173189,179383,184713,null,164258.26482452685,166418.97437460936,173189.19763153454,179383.23167510435,184712.98189864121]
["ALAMEDA15%",179959,183273,193356,202575,210641,null,179959,183273,193356,202575,210641,null,179959.42088845969,183272.50886525286,193355.82009897122,202574.84751265653,210641.4964996312]
["ALPINE30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["ALPINE25%",143083,143804,145964,148125,149709,null,143083,143804,145964,148125,149709,null,143083.31123371836,143803.54775041252,145964.257300495,148124.9668505775,149709.48718730468]
["ALPINE20%",153167,154607,158929,163106,166419,null,153167,154607,158929,163106,166419,null,153166.62246743668,154607.09550082503,158928.51460099002,163105.88639781618,166418.97437460936]
["ALPINE15%",163250,165411,171893,178087,183273,null,163250,165411,171893,178087,183273,null,163249.93370115501,165410.64325123752,171892.77190148504,178086.80594505486,183272.50886525286]
["AMADOR30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["AMADOR25%",142219,142795,144812,146684,148269,null,142219,142795,144812,146684,148269,null,142219.02741368534,142795.21662704067,144811.87887378433,146684.49381718918,148269.01415391633]
["AMADOR20%",151438,152734,156624,160369,163538,null,151438,152734,156624,160369,163538,null,151438.05482737068,152734.48055742017,156623.75774756868,160368.98763437837,163538.02830783269]
["AMADOR15%",160657,162530,168436,174053,178807,null,160657,162530,168436,174053,178807,null,160657.08224105602,162529.69718446085,168435.63662135304,174053.48145156752,178807.04246174902]
["BUTTE30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["BUTTE25%",141355,142075,143804,145532,146973,null,141355,142075,143804,145532,146973,null,141354.74359365233,142074.98011034651,143803.54775041252,145532.11539047852,146972.58842386684]
["BUTTE20%",149709,151006,154607,157920,160801,null,149709,151006,154607,157920,160801,null,149709.48718730468,151005.91291735417,154607.09550082503,157920.18347761818,160801.12954439485]
["BUTTE15%",158208,159937,165411,170452,174774,null,158208,159937,165411,170452,174774,null,158208.27808429586,159936.84572436186,165410.64325123752,170452.2988680967,174773.71796826168]
["CALAVERAS30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["CALAVERAS25%",142507,143227,145244,147117,148701,null,142507,143227,145244,147117,148701,null,142507.12202036299,143227.35853705718,145244.02078380084,147116.63572720566,148701.15606393284]
["CALAVERAS20%",152014,153455,157344,161233,164402,null,152014,153455,157344,161233,164402,null,152014.24404072601,153454.71707411436,157343.99426426284,161233.27145441136,164402.31212786568]
["CALAVERAS15%",161521,163538,169588,175350,180248,null,161521,163538,169588,175350,180248,null,161521.36606108901,163538.02830783269,169588.01504806368,175349.90718161705,180247.51549513737]
["COLUSA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["COLUSA25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["COLUSA20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["COLUSA15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["CONTRA COSTA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["CONTRA COSTA25%",148701,149709,153167,156192,158929,null,148701,149709,153167,156192,158929,null,148701.15606393284,149709.48718730468,153166.62246743668,156191.61583755218,158928.51460099002]
["CONTRA COSTA20%",164258,166419,173189,179383,184713,null,164258,166419,173189,179383,184713,null,164258.26482452685,166418.97437460936,173189.19763153454,179383.23167510435,184712.98189864121]
["CONTRA COSTA15%",179959,183273,193356,202575,210641,null,179959,183273,193356,202575,210641,null,179959.42088845969,183272.50886525286,193355.82009897122,202574.84751265653,210641.4964996312]
["DEL NORTE30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["DEL NORTE25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["DEL NORTE20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["DEL NORTE15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["EL DORADO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["EL DORADO25%",143515,144236,146540,148701,150430,null,143515,144236,146540,148701,150430,null,143515.45314373483,144235.68966042902,146540.44651385036,148701.15606393284,150429.72370399884]
["EL DORADO20%",154031,155615,160081,164402,167859,null,154031,155615,160081,164402,167859,null,154030.90628746967,155615.42662419684,160080.89302770069,164402.31212786568,167859.44740799768]
["EL DORADO15%",164690,166851,173621,179959,185433,null,164690,166851,173621,179959,185433,null,164690.40673454336,166851.11628462587,173621.33954155102,179959.42088845969,185433.21841533537]
["FRESNO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["FRESNO25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["FRESNO20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["FRESNO15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["GLENN30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["GLENN25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["GLENN20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["GLENN15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["HUMBOLDT30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["HUMBOLDT25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["HUMBOLDT20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["HUMBOLDT15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["IMPERIAL30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["IMPERIAL25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["IMPERIAL20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["IMPERIAL15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["INYO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["INYO25%",142075,142939,144812,146684,148269,null,142075,142939,144812,146684,148269,null,142074.98011034651,142939.2639303795,144811.87887378433,146684.49381718918,148269.01415391633]
["INYO20%",151294,152734,156624,160225,163394,null,151294,152734,156624,160225,163394,null,151294.00752403185,152734.48055742017,156623.75774756868,160224.94033103951,163393.98100449386]
["INYO15%",160513,162530,168436,173909,178663,null,160513,162530,168436,173909,178663,null,160513.0349377172,162529.69718446085,168435.63662135304,173909.4341482287,178662.99515841019]
["KERN30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["KERN25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["KERN20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["KERN15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["KINGS30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["KINGS25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["KINGS20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["KINGS15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["LAKE30%",133000,133000,133000,133000,133000,null,{"$f":"ROUND(N66,0)","v":133000},{"$f":"ROUND(O66,0)","v":133000},{"$f":"ROUND(P66,0)","v":133000},{"$f":"ROUND(Q66,0)","v":133000},{"$f":"ROUND(R66,0)","v":133000},null,133000,133000,133000,133000,133000]
["LAKE25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["LAKE20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["LAKE15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["LASSEN30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["LASSEN25%",141643,142219,144092,145676,147261,null,141643,142219,144092,145676,147261,null,141642.83820033001,142219.02741368534,144091.64235709017,145676.16269381734,147260.68303054452]
["LASSEN20%",150286,151438,155183,158496,161521,null,150286,151438,155183,158496,161521,null,150285.67640066001,151438.05482737068,155183.28471418034,158496.37269097351,161521.36606108901]
["LASSEN15%",158929,160657,166275,171317,175782,null,158929,160657,166275,171317,175782,null,158928.51460099002,160657.08224105602,166274.92707127053,171316.58268812968,175782.04909163353]
["LOS ANGELES30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["LOS ANGELES25%",146252,147117,149998,152590,154895,null,146252,147117,149998,152590,154895,null,146252.35190717268,147116.63572720566,149997.58179398236,152590.43325408135,154895.19010750268]
["LOS ANGELES20%",159361,161233,166851,172037,176646,null,159361,161233,166851,172037,176646,null,159360.65651100653,161233.27145441136,166851.11628462587,172036.81920482387,176646.33291166654]
["LOS ANGELES15%",172469,175350,183849,191627,198542,null,172469,175350,183849,191627,198542,null,172468.96111484035,175349.90718161705,183848.6980786082,191627.25245890522,198541.52301916922]
["MADERA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MADERA25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["MADERA20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["MADERA15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["MARIN30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MARIN25%",153311,154895,159217,163250,166707,null,153311,154895,159217,163250,166707,null,153310.66977077551,154895.19010750268,159216.6092076677,163249.93370115501,166707.06898128701]
["MARIN20%",173621,176646,185289,193356,200270,null,173621,176646,185289,193356,200270,null,173621.33954155102,176646.33291166654,185289.17111199655,193355.82009897122,200270.0906592352]
["MARIN15%",193932,198397,211362,223606,233977,null,193932,198397,211362,223606,233977,null,193932.00931232655,198397.47571583037,211361.73301632539,223605.75380012623,233977.15964052224]
["MARIPOSA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MARIPOSA25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["MARIPOSA20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["MARIPOSA15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["MENDOCINO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MENDOCINO25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["MENDOCINO20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["MENDOCINO15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["MERCED30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MERCED25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["MERCED20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["MERCED15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["MODOC30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MODOC25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["MODOC20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["MODOC15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["MONO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MONO25%",142795,143515,145676,147549,149277,null,142795,143515,145676,147549,149277,null,142795.21662704067,143515.45314373483,145676.16269381734,147548.77763722217,149277.34527728817]
["MONO20%",152590,154031,158208,162098,165555,null,152590,154031,158208,162098,165555,null,152590.43325408135,154030.90628746967,158208.27808429586,162097.55527444434,165554.69055457634]
["MONO15%",162530,164546,170884,176790,181832,null,162530,164546,170884,176790,181832,null,162529.69718446085,164546.35943120453,170884.4407781132,176790.38021500537,181832.03583186452]
["MONTEREY30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["MONTEREY25%",144236,145100,147549,149854,151726,null,144236,145100,147549,149854,151726,null,144235.68966042902,145099.97348046201,147548.77763722217,149853.53449064351,151726.14943404833]
["MONTEREY20%",155615,157200,162098,166563,170452,null,155615,157200,162098,166563,170452,null,155615.42662419684,157199.94696092402,162097.55527444434,166563.02167794819,170452.2988680967]
["MONTEREY15%",166995,169444,176646,183417,189322,null,166995,169444,176646,183417,189322,null,166995.16358796469,169443.96774472485,176646.33291166654,183416.55616859172,189322.49560548388]
["NAPA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["NAPA25%",145676,146684,149277,151870,153887,null,145676,146684,149277,151870,153887,null,145676.16269381734,146684.49381718918,149277.34527728817,151870.19673738719,153886.85898413084]
["NAPA20%",158352,160225,165555,170596,174918,null,158352,160225,165555,170596,174918,null,158352.32538763469,160224.94033103951,165554.69055457634,170596.34617143552,174917.76527160054]
["NAPA15%",171028,173765,181832,189467,195949,null,171028,173765,181832,189467,195949,null,171028.48808145203,173765.38684488984,181832.03583186452,189466.54290882271,195948.67155907021]
["NEVADA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["NEVADA25%",143083,143804,145964,147837,149565,null,143083,143804,145964,147837,149565,null,143083.31123371836,143803.54775041252,145964.257300495,147836.87224389985,149565.43988396585]
["NEVADA20%",153023,154463,158784,162818,166275,null,153023,154463,158784,162818,166275,null,153022.57516409786,154463.04819748618,158784.46729765119,162817.79179113853,166274.92707127053]
["NEVADA15%",163106,165267,171749,177799,182984,null,163106,165267,171749,177799,182984,null,163105.88639781618,165266.59594789869,171748.72459814619,177798.71133837721,182984.41425857518]
["ORANGE30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["ORANGE25%",147981,148989,152158,155183,157776,null,147981,148989,152158,155183,157776,null,147980.91954723868,148989.25067061052,152158.29134406484,155183.28471418034,157776.13617427935]
["ORANGE20%",162962,164979,171461,177367,182552,null,162962,164979,171461,177367,182552,null,162961.83909447736,164978.50134122101,171460.62999146851,177366.5694283607,182552.2723485587]
["ORANGE15%",177943,181112,190763,199694,207328,null,177943,181112,190763,199694,207328,null,177942.75864171603,181111.79931517038,190762.9686388722,199693.90144587989,207328.40852283806]
["PLACER30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["PLACER25%",143515,144236,146540,148701,150430,null,143515,144236,146540,148701,150430,null,143515.45314373483,144235.68966042902,146540.44651385036,148701.15606393284,150429.72370399884]
["PLACER20%",154031,155615,160081,164402,167859,null,154031,155615,160081,164402,167859,null,154030.90628746967,155615.42662419684,160080.89302770069,164402.31212786568,167859.44740799768]
["PLACER15%",164690,166851,173621,179959,185433,null,164690,166851,173621,179959,185433,null,164690.40673454336,166851.11628462587,173621.33954155102,179959.42088845969,185433.21841533537]
["PLUMAS30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["PLUMAS25%",141787,142363,144380,146108,147549,null,141787,142363,144380,146108,147549,null,141786.88550366883,142363.07471702417,144379.73696376785,146108.30460383385,147548.77763722217]
["PLUMAS20%",150574,151726,155615,159073,162098,null,150574,151726,155615,159073,162098,null,150573.77100733767,151726.14943404833,155615.42662419684,159072.56190432885,162097.55527444434]
["PLUMAS15%",159361,161233,166851,172181,176646,null,159361,161233,166851,172181,176646,null,159360.65651100653,161233.27145441136,166851.11628462587,172180.8665081627,176646.33291166654]
["RIVERSIDE30%",133000,133000,133000,133000,133000,null,{"$f":"ROUND(N130,0)","v":133000},{"$f":"ROUND(O130,0)","v":133000},{"$f":"ROUND(P130,0)","v":133000},{"$f":"ROUND(Q130,0)","v":133000},{"$f":"ROUND(R130,0)","v":133000},null,133000,133000,133000,133000,133000]
["RIVERSIDE25%",142075,142795,144668,146540,147981,null,142075,142795,144668,146540,147981,null,142074.98011034651,142795.21662704067,144667.8315704455,146540.44651385036,147980.91954723868]
["RIVERSIDE20%",151150,152446,156336,159937,162962,null,151150,152446,156336,159937,162962,null,151149.960220693,152446.38595074252,156335.663140891,159936.84572436186,162961.83909447736]
["RIVERSIDE15%",160225,162098,168003,173333,177943,null,160225,162098,168003,173333,177943,null,160224.94033103951,162097.55527444434,168003.49471133653,173333.24493487336,177942.75864171603]
["SACRAMENTO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SACRAMENTO25%",143515,144236,146540,148701,150430,null,143515,144236,146540,148701,150430,null,143515.45314373483,144235.68966042902,146540.44651385036,148701.15606393284,150429.72370399884]
["SACRAMENTO20%",154031,155615,160081,164402,167859,null,154031,155615,160081,164402,167859,null,154030.90628746967,155615.42662419684,160080.89302770069,164402.31212786568,167859.44740799768]
["SACRAMENTO15%",164690,166851,173621,179959,185433,null,164690,166851,173621,179959,185433,null,164690.40673454336,166851.11628462587,173621.33954155102,179959.42088845969,185433.21841533537]
["SAN BENITO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN BENITO25%",145820,146684,149565,152014,154319,null,145820,146684,149565,152014,154319,null,145820.20999715617,146684.49381718918,149565.43988396585,152014.24404072601,154319.00089414735]
["SAN BENITO20%",158640,160513,165987,171173,175638,null,158640,160513,165987,171173,175638,null,158640.41999431234,160513.0349377172,165986.83246459285,171172.53538479086,175638.0017882947]
["SAN BENITO15%",171605,174342,182552,190331,196957,null,171605,174342,182552,190331,196957,null,171604.67729480736,174341.57605824521,182552.2723485587,190330.82672885573,196957.00268244202]
["SAN BERNARDINO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN BERNARDINO25%",142075,142795,144668,146540,147981,null,142075,142795,144668,146540,147981,null,142074.98011034651,142795.21662704067,144667.8315704455,146540.44651385036,147980.91954723868]
["SAN BERNARDINO20%",151150,152446,156336,159937,162962,null,151150,152446,156336,159937,162962,null,151149.960220693,152446.38595074252,156335.663140891,159936.84572436186,162961.83909447736]
["SAN BERNARDINO15%",160225,162098,168003,173333,177943,null,160225,162098,168003,173333,177943,null,160224.94033103951,162097.55527444434,168003.49471133653,173333.24493487336,177942.75864171603]
["SAN DIEGO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN DIEGO25%",146396,147405,150430,153023,155327,null,146396,147405,150430,153023,155327,null,146396.3992105115,147404.73033388334,150429.72370399884,153022.57516409786,155327.33201751919]
["SAN DIEGO20%",159937,161809,167715,173045,177655,null,159937,161809,167715,173045,177655,null,159936.84572436186,161809.46066776669,167715.40010465885,173045.15032819568,177654.66403503838]
["SAN DIEGO15%",173477,176358,185001,193068,200126,null,173477,176358,185001,193068,200126,null,173477.29223821219,176358.23830498886,185001.07650531887,193067.72549229354,200126.04335589637]
["SAN FRANCISCO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN FRANCISCO25%",153311,154895,159217,163250,166707,null,153311,154895,159217,163250,166707,null,153310.66977077551,154895.19010750268,159216.6092076677,163249.93370115501,166707.06898128701]
["SAN FRANCISCO20%",173621,176646,185289,193356,200270,null,173621,176646,185289,193356,200270,null,173621.33954155102,176646.33291166654,185289.17111199655,193355.82009897122,200270.0906592352]
["SAN FRANCISCO15%",193932,198397,211362,223606,233977,null,193932,198397,211362,223606,233977,null,193932.00931232655,198397.47571583037,211361.73301632539,223605.75380012623,233977.15964052224]
["SAN JOAQUIN30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN JOAQUIN25%",141787,142363,144380,146108,147693,null,141787,142363,144380,146108,147693,null,141786.88550366883,142363.07471702417,144379.73696376785,146108.30460383385,147692.82494056103]
["SAN JOAQUIN20%",150574,151870,155615,159217,162242,null,150574,151870,155615,159217,162242,null,150573.77100733767,151870.19673738719,155615.42662419684,159216.6092076677,162241.6025777832]
["SAN JOAQUIN15%",159505,161377,166995,172325,176934,null,159505,161377,166995,172325,176934,null,159504.70381434535,161377.31875775018,166995.16358796469,172324.91381150152,176934.42751834419]
["SAN LUIS OBISPO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN LUIS OBISPO25%",144380,145244,147549,149854,151870,null,144380,145244,147549,149854,151870,null,144379.73696376785,145244.02078380084,147548.77763722217,149853.53449064351,151870.19673738719]
["SAN LUIS OBISPO20%",155615,157344,162098,166707,170596,null,155615,157344,162098,166707,170596,null,155615.42662419684,157343.99426426284,162097.55527444434,166707.06898128701,170596.34617143552]
["SAN LUIS OBISPO15%",166995,169444,176790,183561,189322,null,166995,169444,176790,183561,189322,null,166995.16358796469,169443.96774472485,176790.38021500537,183560.60347193055,189322.49560548388]
["SAN MATEO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SAN MATEO25%",153311,154895,159217,163250,166707,null,153311,154895,159217,163250,166707,null,153310.66977077551,154895.19010750268,159216.6092076677,163249.93370115501,166707.06898128701]
["SAN MATEO20%",173621,176646,185289,193356,200270,null,173621,176646,185289,193356,200270,null,173621.33954155102,176646.33291166654,185289.17111199655,193355.82009897122,200270.0906592352]
["SAN MATEO15%",193932,198397,211362,223606,233977,null,193932,198397,211362,223606,233977,null,193932.00931232655,198397.47571583037,211361.73301632539,223605.75380012623,233977.15964052224]
["SANTA BARBARA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SANTA BARBARA25%",146829,147981,150862,153599,156048,null,146829,147981,150862,153599,156048,null,146828.54112052801,147980.91954723868,150861.86561401535,153598.76437745319,156047.56853421335]
["SANTA BARBARA20%",160801,162818,168724,174342,179095,null,160801,162818,168724,174342,179095,null,160801.12954439485,162817.79179113853,168723.73122803069,174341.57605824521,179095.1370684267]
["SANTA BARBARA15%",174774,177799,186586,194940,202143,null,174774,177799,186586,194940,202143,null,174773.71796826168,177798.71133837721,186585.59684204604,194940.3404356984,202142.70560264005]
["SANTA CLARA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SANTA CLARA25%",151438,152734,156624,160369,163538,null,151438,152734,156624,160369,163538,null,151438.05482737068,152734.48055742017,156623.75774756868,160368.98763437837,163538.02830783269]
["SANTA CLARA20%",169876,172469,180392,187738,194076,null,169876,172469,180392,187738,194076,null,169876.10965474136,172468.96111484035,180391.5627984762,187737.97526875671,194076.05661566538]
["SANTA CLARA15%",188314,192347,204159,215251,224758,null,188314,192347,204159,215251,224758,null,188314.16448211204,192347.48897559935,204159.36784938374,215251.01020647387,224758.13222683693]
["SANTA CRUZ30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SANTA CRUZ25%",148557,149565,152879,156048,158640,null,148557,149565,152879,156048,158640,null,148557.10876059401,149565.43988396585,152878.527860759,156047.56853421335,158640.41999431234]
["SANTA CRUZ20%",163970,166131,172757,178951,184281,null,163970,166131,172757,178951,184281,null,163970.1702178492,166130.87976793171,172757.05572151803,178951.08976508788,184280.83998862471]
["SANTA CRUZ15%",179383,182696,192636,201999,209921,null,179383,182696,192636,201999,209921,null,179383.23167510435,182696.31965189753,192635.58358227703,201998.65829930123,209921.25998293704]
["SHASTA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SHASTA25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["SHASTA20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["SHASTA15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["SIERRA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SIERRA25%",142507,143227,145244,147117,148845,null,142507,143227,145244,147117,148845,null,142507.12202036299,143227.35853705718,145244.02078380084,147116.63572720566,148845.20336727169]
["SIERRA20%",152014,153311,157488,161233,164546,null,152014,153311,157488,161233,164546,null,152014.24404072601,153310.66977077551,157488.04156760167,161233.27145441136,164546.35943120453]
["SIERRA15%",161521,163538,169732,175350,180248,null,161521,163538,169732,175350,180248,null,161521.36606108901,163538.02830783269,169732.06235140254,175349.90718161705,180247.51549513737]
["SISKIYOU30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SISKIYOU25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["SISKIYOU20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["SISKIYOU15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["SOLANO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SOLANO25%",143804,144668,146973,148989,151006,null,143804,144668,146973,148989,151006,null,143803.54775041252,144667.8315704455,146972.58842386684,148989.25067061052,151005.91291735417]
["SOLANO20%",154607,156192,160801,165123,168868,null,154607,156192,160801,165123,168868,null,154607.09550082503,156191.61583755218,160801.12954439485,165122.54864455987,168867.77853136952]
["SOLANO15%",165411,167715,174774,181112,186730,null,165411,167715,174774,181112,186730,null,165410.64325123752,167715.40010465885,174773.71796826168,181111.79931517038,186729.64414538487]
["SONOMA30%",133000,133000,133000,133000,133000,null,{"$f":"ROUND(N194,0)","v":133000},{"$f":"ROUND(O194,0)","v":133000},{"$f":"ROUND(P194,0)","v":133000},{"$f":"ROUND(Q194,0)","v":133000},{"$f":"ROUND(R194,0)","v":133000},null,133000,133000,133000,133000,133000]
["SONOMA25%",146684,147549,150574,153167,155471,null,146684,147549,150574,153167,155471,null,146684.49381718918,147548.77763722217,150573.77100733767,153166.62246743668,155471.37932085802]
["SONOMA20%",160225,162098,168003,173477,178087,null,160225,162098,168003,173477,178087,null,160224.94033103951,162097.55527444434,168003.49471133653,173477.29223821219,178086.80594505486]
["SONOMA15%",173909,176790,185577,193644,200702,null,173909,176790,185577,193644,200702,null,173909.4341482287,176790.38021500537,185577.2657186742,193643.91470564887,200702.23256925173]
["STANISLAUS30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["STANISLAUS25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["STANISLAUS20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["STANISLAUS15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["SUTTER30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["SUTTER25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["SUTTER20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["SUTTER15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["TEHAMA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["TEHAMA25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["TEHAMA20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["TEHAMA15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["TRINITY30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["TRINITY25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["TRINITY20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["TRINITY15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["TULARE30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["TULARE25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["TULARE20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["TULARE15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]
["TUOLUMNE30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["TUOLUMNE25%",141355,141787,143660,145244,146829,null,141355,141787,143660,145244,146829,null,141354.74359365233,141786.88550366883,143659.50044707366,145244.02078380084,146828.54112052801]
["TUOLUMNE20%",149565,150718,154319,157632,160513,null,149565,150718,154319,157632,160513,null,149565.43988396585,150717.81831067652,154319.00089414735,157632.08887094053,160513.0349377172]
["TUOLUMNE15%",157920,159649,164979,169876,174198,null,157920,159649,164979,169876,174198,null,157920.18347761818,159648.75111768418,164978.50134122101,169876.10965474136,174197.52875490638]
["VENTURA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["VENTURA25%",146108,147117,149998,152590,154895,null,146108,147117,149998,152590,154895,null,146108.30460383385,147116.63572720566,149997.58179398236,152590.43325408135,154895.19010750268]
["VENTURA20%",159361,161233,166851,172181,176646,null,159361,161233,166851,172181,176646,null,159360.65651100653,161233.27145441136,166851.11628462587,172180.8665081627,176646.33291166654]
["VENTURA15%",172613,175350,183849,191771,198542,null,172613,175350,183849,191771,198542,null,172613.0084181792,175349.90718161705,183848.6980786082,191771.29976224405,198541.52301916922]
["YOLO30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["YOLO25%",144092,144956,147261,149421,151438,null,144092,144956,147261,149421,151438,null,144091.64235709017,144955.92617712318,147260.68303054452,149421.392580627,151438.05482737068]
["YOLO20%",155183,156768,161521,165843,169732,null,155183,156768,161521,165843,169732,null,155183.28471418034,156767.80505090751,161521.36606108901,165842.78516125403,169732.06235140254]
["YOLO15%",166275,168724,175782,182408,188170,null,166275,168724,175782,182408,188170,null,166274.92707127053,168723.73122803069,175782.04909163353,182408.22504521988,188170.11717877322]
["YUBA30%",133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000,null,133000,133000,133000,133000,133000]
["YUBA25%",141211,141643,143515,145100,146540,null,141211,141643,143515,145100,146540,null,141210.6962903135,141642.83820033001,143515.45314373483,145099.97348046201,146540.44651385036]
["YUBA20%",149277,150430,154031,157200,160081,null,149277,150430,154031,157200,160081,null,149277.34527728817,150429.72370399884,154030.90628746967,157199.94696092402,160080.89302770069]
["YUBA15%",157488,159217,164546,169444,173621,null,157488,159217,164546,169444,173621,null,157488.04156760167,159216.6092076677,164546.35943120453,169443.96774472485,173621.33954155102]

{"sheet":"SD_Dropdowns","index":31,"n_rows":81,"n_cols":8,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
[]
[1,1,1,1,1,1,"AK","AK"]
[2,2,2,2,2,2,"AL","AL"]
[3,3,3,3,3,3,"AR","AR"]
[4,4,4,4,4,4,"AZ","AZ"]
[5,5,5,5,5,5,"CA","CA"]
[6,6,6,6,6,6,"CO","CO"]
[7,7,7,7,7,7,"CT","CT"]
[8,8,8,8,8,8,"DC","DC"]
[9,9,9,9,9,9,"DE","DE"]
[10,10,10,10,10,10,"FL","FL"]
[11,11,11,11,11,11,"GA","GA"]
[12,12,12,12,12,12,"HI","HI"]
[13,13,13,13,13,13,"IA","IA"]
[14,14,14,14,14,14,"ID","ID"]
[15,15,15,15,15,15,"IL","IL"]
[16,16,16,16,16,16,"IN","IN"]
[17,17,17,17,17,17,"KS","KS"]
[18,18,18,18,18,18,"KY","KY"]
[19,19,19,19,19,19,"LA","LA"]
[20,20,20,20,20,20,"MA","MA"]
[22,22,22,22,21,21,"MD","MD"]
[23,23,23,23,22,22,"ME","ME"]
[24,24,24,24,23,23,"MI","MI"]
[25,25,25,25,24,24,"MN","MN"]
[26,26,26,26,25,25,"MO","MO"]
[27,27,27,27,26,26,"MS","MS"]
[28,28,28,28,27,27,"MT","MT"]
[29,29,29,29,28,28,"NC","NC"]
[30,30,30,30,29,29,"ND","ND"]
[31,31,31,31,30,30,"NE","NE"]
[32,32,32,32,31,31,"NH","NH"]
[33,33,33,33,32,32,"NJ","NJ"]
[34,34,34,34,33,33,"NM","NM"]
[35,35,35,35,34,34,"NV","NV"]
[36,36,36,36,35,35,"NY","NY"]
[37,37,37,37,36,36,"OH","OH"]
[38,38,38,38,37,37,"OK","OK"]
[39,39,39,39,38,38,"OR","OR"]
[40,40,40,40,39,39,"PA","PA"]
[41,41,null,null,40,40,"RI","RI"]
[42,42,null,null,41,41,"SC","SC"]
[43,43,null,null,42,42,"SD","SD"]
[44,44,null,null,43,43,"TN","TN"]
[45,45,null,null,44,44,"TX","TX"]
[46,46,null,null,45,45,"UT","UT"]
[47,47,null,null,46,46,"VA","VA"]
[48,48,null,null,47,47,"VT","VT"]
[49,49,null,null,48,48,"WA","WA"]
[50,50,null,null,49,49,"WI","WI"]
[51,51,null,null,50,50,"WV","WV"]
[52,52,null,null,51,51,"WY","WY"]
[null,null,null,null,52,52]
[null,null,null,null,53,53]
[null,null,null,null,54,54]
[null,null,null,null,55,55]
[null,null,null,null,56,56]
[null,null,null,null,57,57]
[null,null,null,null,58,58]
[null,null,null,null,59,59]
[null,null,null,null,60,60]
[null,null,null,null,61,61]
[null,null,null,null,62,62]
[null,null,null,null,63,63]
[null,null,null,null,64,64]
[null,null,null,null,65,65]
[null,null,null,null,66,66]
[null,null,null,null,67,67]
[null,null,null,null,68,68]
[null,null,null,null,69,69]
[null,null,null,null,70,70]
[null,null,null,null,71,71]
[null,null,null,null,72,72]
[null,null,null,null,73,73]
[null,null,null,null,74,74]
[null,null,null,null,75,75]
[null,null,null,null,76,76]
[null,null,null,null,77,77]
[null,null,null,null,78,78]
[null,null,null,null,79,79]
[null,null,null,null,80,80]

{"sheet":"Contact Names Formula","index":32,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["Mapping for SmartDocs Deal Entity Names"]
["Contact Type","Entity or Deal Entity","Name (Formula only from Contacts Worksheet)"]
["Applicant","Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Applicant Contact","NO MAPPING",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Owner/Borrower","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Owner Partner 1 (Borrower Affiliate 1)","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Owner Partner 1 (Borrower Affiliate 2)","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Owner Partner 1 (Borrower Affiliate 3)","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Sponsor Developer 1","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Sponsor Developer 2","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Turnkey Developer","NO MAPPING"]
["Property Management Agent (Firm)","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Financial Consultant","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Primary Service Provider","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Borrower Legal Counsel","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Bond Counsel","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Bond Underwriter","NO MAPPING"]
["Private Placement Agent","NO MAPPING"]
["Private Placement Purchaser","NO MAPPING"]
["Credit Enhancement Provider","NO MAPPING"]
["Tax Credit Equity Investor","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["General Contractor","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Architect","Deal Entity",{"$f":"(#REF!&\" \"&#REF!)","v":{"$error":"#REF!"}}]
["Development Funding Source 1","NO MAPPING"]
["Development Funding Source 2","NO MAPPING"]
["Development Funding Source 3","NO MAPPING"]
["Development Funding Source 4","NO MAPPING"]
["Development Funding Source 5","NO MAPPING"]
["Development Funding Source 6","NO MAPPING"]
["Rent/Operating Subsidy Source 1","NO MAPPING"]
["Rent/Operating Subsidy Source 2","NO MAPPING"]
["Rent/Operating Subsidy Source 3","NO MAPPING"]
["Rent/Operating Subsidy Source 4","NO MAPPING"]
["Other 1","NO MAPPING"]
["Other 2","NO MAPPING"]